Create a pro forma cap table (with formulas) and sources and uses for the following: Current...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Create a pro forma cap table (with formulas) and sources and uses for the following: Current Cap and Assumptions: a. $25m minimum cash b. $25m EBITDA Year 2021 c. $250m term loan with a 10% coupon a. $75m prepayable at par b. $175m prepayable at 1.5% d. $125m equity Inv a. $250m new equity b. Pay down $125m debt c. Refinance rest of debt at 8% Investor 2: a. $125m new equity b. $125m convertible note at 8% (20% conversion premium) c. Pay down $75m debt d. Refinance rest of debt at 10% Include EBITDA multiples, interest coverage ratio, and interest expense savings Create a pro forma cap table (with formulas) and sources and uses for the following: Current Cap and Assumptions: a. $25m minimum cash b. $25m EBITDA Year 2021 c. $250m term loan with a 10% coupon a. $75m prepayable at par b. $175m prepayable at 1.5% d. $125m equity Inv a. $250m new equity b. Pay down $125m debt c. Refinance rest of debt at 8% Investor 2: a. $125m new equity b. $125m convertible note at 8% (20% conversion premium) c. Pay down $75m debt d. Refinance rest of debt at 10% Include EBITDA multiples, interest coverage ratio, and interest expense savings
Expert Answer:
Answer rating: 100% (QA)
Answer Current Cap Table Equity 125m Debt 250m EBITDA 25m EBITDA Multiple 5x I... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Sources and Uses for the year just ended, you have gathered the following information about the Holly Corporation. a. A $200 dividend was paid. b. Accounts payable increased by $500. c. Fixed asset...
-
Using Table 6-13, create a pro forma balance sheet using the percentage of sales method. If net income next year is $50,000, answer the following: a. How much did the owners take out of the business?...
-
Create a pro forma Income Statement and Balance Sheet for the company's current fiscal year. Incorporate (a) the information provided in their current financial statements, (b) additional information...
-
A 100-m-long conductor of uniform cross section has a voltage drop of 4 V between its ends. If the density of the current flowing through it is 1.4 x 106 (A/m2), identify the material of the...
-
A real estate development sells houses with a covenant that prohibits the sale to buyers under the age 55 so as to discourage children from living in the area. The covenant may even prohibit children...
-
What are the five risks associated with distributed data processing?
-
Determine the number of vertices in Graph \(S\). Use the given figure. a Graph S e d b Graph T Graph U e Graph V a e Graph W e
-
Temco, Inc., conveyed to the Wynns certain property adjoining an apartment complex being developed by Sonnett Realty Company. Although nothing to this effect was contained in the deed, the sales...
-
i Safari File Edit View History Bookmarks Window Help C . ED V 0 El Bcanvastwpitedu C; M'y Lab 3 : Newton's Method Lab W 2 u Screen shot )22-0....28.19 PM (2) Now, consider the function for) = x3 +...
-
Sherina Smith (Social Security number 785-23-9873) lives at 536 West Lapham Street, Milwaukee, WI 53204, and is self-employed for 2019. She estimates her required annual estimated tax payment for...
-
1. Smith, an unemployed engineer who recently received certification as an engineerintern from the State Board of Registration for Engineers and Land Surveyors, was seeking employment with a...
-
The trial balance of Lumumba Traders at 30 June, 2020 is as follows: Shs.Shs. Equipment at cost42,100 Provision for depreciation of Equipment 1.7.201926,765 Inventory 1.7.20195,870 Accounts...
-
2.8. Using duality theory find the solution to the following linear program: minimize z = x + 2x + + nxn X1 subject to x + x 2 : x + x + x3 + ... + x n n X1, X2, X3,...,xn 0.
-
You buy a principal STRIP maturing in 7 years. The promised yield to maturity on the STRIP is 6.17%? What is the price quote as a % of par for the STRIP?
-
The function f(x) is approximated near x = 0 by the second degree Taylor polynomial P2(x) = 5 + 3x - 8x. Give values: f(0): = f'(0) = = f"(0) =
-
Should you be covered with life insurance? Why or Why not How will you best plan for life insurance needs?
-
A point on the terminal side of an angle 8 in standard position is 24 7 Find the exact value of each of the six trigonometric functions of 0 Select the correct choice below and if necessary fill in...
-
Uniform electric field in Figure a uniform electric field is directed out of the page within a circular region of radius R = 3.00 cm. The magnitude of the electric field is given by E = (4.50 x 10-3...
-
Woody's Widget Shop has the following information: The average widget has a sales price of $18; raw materials for the widget are $4, and it takes 30 minutes to assemble one widget. Production labor...
-
N. Ebriate, a college student at a party university, decides to forego beer drinking and invest the $100 he saves at the end of each month in a mutual fund that is currently earning 11 percent...
-
a. Construct a personal income statement for the Humperdinck family using the following information: salaries, $42,000; mortgage payment, $7,980; food, $2,400; interest income, $150; transportation,...
-
The excess of the issue price over the face value of the bond is referred to as a. a discount. b. a premium. c. accrued interest. d. prepaid interest.
-
What does a gain on redemption of bonds indicate? a. The carrying value of the bond was larger than the redemption price. b. The carrying value of the bond was less than the redemption price. c. The...
-
If a long-term liability account increases, how should it be presented? a. as an increase in cash in the Operating Activities category b. as an increase in cash in the Financing category c. as a...
Study smarter with the SolutionInn App