answers
Debt Schedule - answer Beginning Balance
Plus: PIK Interest (Calculated on Beginning Balance)
Plus: Recap Debt / Additional Allocation
Less: Mandatory Repmt
Less: Voluntary Repmt
Ending Balance
Interest Expense = Average Btw Beginning & Ending Balance
The Revolver Inputs - answer Maximum Capacity: maximum amount a revolver can be drawn -
any borrowing cannot exceed this amount
Interest Rate - answer Rate + MAX(LIBOR, Rate Floor)
Optional Borrowing - answer =Min(Available Capacity, -MIN(Cash Available for Paydown, FCF)
PIK debt forecast - answer Beginning Balance
Plus: PIK Interest (Interest rate*Beginning Balance)
Ending Balance