Search within this section
Select a section below and enter your search term, or to search all click Financing transactions
Favorited Content
Type of transaction |
Debt |
New fees paid to, or received from, existing lender |
New fees paid to third parties |
Modification
|
|
Capitalize and amortize as part of the effective yield
|
Expense
|
Extinguishment
|
|
Expense
|
Capitalize and amortize as a debt issuance cost
|
Original debt |
New debt |
|
Principal amount |
$5,000,000 |
$5,000,000 |
Coupon (paid annually in December) |
5.5% |
5.0% |
Effective interest rate |
6.0% |
Not applicable |
Remaining term to maturity |
3 years |
5 years |
Lender fees |
Not applicable |
$200,000 |
Cash flows on original debt |
||
Present value of $5,000,000 at the stated interest rate of 5.5% discounted at the original effective rate of 6% for 3 years |
$4,933,175 |
Cash flows on new debt |
||||
Present value of $5,000,000 at the new stated interest rate of 5% discounted at the original effective rate of 6% for 5 years |
$4,789,382 |
|||
Lender fees, undiscounted because it is a day one cash flow |
$200,000 |
|||
Total cash flows |
$4,989,382 |
Present value of cash flows on new debt |
$4,989,382 |
|||
Present value of cash flows on original debt |
$4,933,175 |
|||
Change in present value of cash flows |
$56,207 |
|||
Percentage change |
1.14% |
Original debt |
New debt |
|
Principal amount |
$5,000,000 |
$5,000,000 |
Coupon |
5.5% |
5.0% |
Remaining term to maturity |
3 years |
5 years |
Prepayment feature |
Can be prepaid at any time without penalty |
Can be prepaid at any time with a 1% penalty |
Lender fees |
Not applicable |
$10,000 |
Cash flows on original debt |
||
Prepayment of debt without penalty |
$5,000,000 |
Cash flows on new debt |
|||
Lender fees paid |
$10,000 |
||
Prepayment of debt |
$5,000,000 |
||
Prepayment penalty (1% × $5,000,000) |
$50,000 |
||
Total cash flows |
$5,060,000 |
Cash flows on new debt |
$5,060,000 |
||
Cash flows on original debt |
$5,000,000 |
||
Change in cash flows |
$60,000 |
||
Percentage change in cash flows |
1.2% |
Original debt |
June 20X4 amendment |
December 20X4 amendment |
|
Principal amount |
$5,000,000 |
$5,000,000 |
$5,000,000 |
Coupon |
5.5% |
5.0% |
4.5% |
Effective interest rate |
6.0% |
Not applicable |
Not applicable |
Remaining term to maturity |
3.5 years remaining as of June 20X4 |
5.5 years (maturity extended by 2 years in June 20X4 amendment) |
5 years (maturity unchanged from June 20X4 amendment) |
Prepayment feature |
Can be prepaid at any time without penalty |
Can be prepaid at any time with a 1% penalty |
Can be prepaid at any time with a 3% penalty |
Lender fees |
Not applicable |
$10,000 |
$5,000 |
Cash flows on new debt1 |
$5,060,000 |
Cash flows on original debt |
$5,000,000 |
Change in cash flows |
$60,000 |
Percentage change in cash flows |
1.2% |
Cash flows on original debt |
|
Original cash flows |
$5,000,000 |
Cash flows on new debt |
|
Lender fees paid in June 20X4 restructuring 1 |
$10,296 |
Lender fees paid in December 20X4 restructuring |
5,000 |
Prepayment of debt 2 |
5,000,000 |
Prepayment penalty (3% × $5,000,000) 2 |
150,000 |
Total cash flows |
$5,165,296 |
Cash flows on new debt – December 20X4 restructuring |
$5,165,296 |
Revised cash flows on original debt |
$5,000,000 |
Change in cash flows |
$165,296 |
Percentage change in cash flows |
3.3% |
PwC. All rights reserved. PwC refers to the US member firm or one of its subsidiaries or affiliates, and may sometimes refer to the PwC network. Each member firm is a separate legal entity. Please see www.pwc.com/structure for further details. This content is for general information purposes only, and should not be used as a substitute for consultation with professional advisors.
Select a section below and enter your search term, or to search all click Financing transactions