The completed returns schedule from our hypothetical LBO scenario is as follows. Except for Year 0 – the date of the LBO – all the other years represent net positive values to the sponsor. The recovery percentages are assumed to be 100% in Year 1, followed by an annual increase of 50% each year until[…]