How to value CCP, page-27

Hi

I have expanded my CCP model out to 2019. The following table summaries the results. Sorry about teh formatting.

K

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
1	Year	Operation	Revenue ($m)	% of Total	NPAT ($m)	% of Total	EPS (cents)
2	2016 (Act Total with estimated split)	Oz Collections	155	68%	43	93%
3		Lending	53	24%	6	13%
4		US Collections	19	8%	-3	-6%
5		Total	227	100%	46	100%	98
6	2017 (Proj)	Oz Collections	167	64%	45	78%
7		Lending	64	25%	13	23%
8		US Collections	29	11%	-1	-1%
9		Total	259	100%	58	100%	121
10	2018 (Proj)	Oz Collections	173	58%	46	60%
11		Lending	76	25%	19	25%
12		US Collections	50	17%	12	15%
13		Total	299	100%	77	100%	159
14	2016 (Proj)	Oz Collections	179	52%	47	48%
15		Lending	85	25%	24	25%
16		US Collections	80	23%	27	27%
17		Total	344	100%	98	100%	200