J.W. Childs Acquisition I Corp.

searchingU=S+1WW=S@7.00
0001428322SEC EDGARCIK: 0001428322|JWC Acquisition, LLC

Capital Structure & Economics

Trust Size$196,900,000
Unit Price$10.00
Warrant Coverage1/1
Sponsor Promote20%

Implied Equity Architecture

Capital Allocation Baseline

Trust (100.0%)

Implied Dilution Drag

100% Warrant Inclusion
Public Trust Allocation$196,900,000
Sponsor At-Risk CapitalN/A
Total Underwriting DiscountN/A
Trust Per Unit (Implied)$10.00
Sponsor Promote Allocation20%
Deal Lifecycle
IPO PricedMar 12, 2008
SearchingTarget Pending
Maturation Wall
N/A

Board & Officers

Syndicate & Advisors

Interactive Deal Modeling

Base financial constraints (Trust Size, Warrants, Promote) are pre-loaded into the calculation engines. Proceed to model implied dilution and advisory friction limits.

Dilution Cash Friction