Modeling in Cash Plug with Existing Revolver and Current Complex Cap Struc.

Hi All,

I'm currently building a model for a case study and have gone the route of using a cash plug on the balance sheet. However, the company I am modeling out has the following cap struc: a 900m revolver; a TLB; cash pay notes; and PIK toggle notes.

Was wondering how: 1. You would approach modeling in the current revolver with the cash plug, which in of itself is meant to be a revolver. 2. Do you go as far to factor in covenants when modeling out debt?

Thanks for the input.

Will

1 Comments
 

Omnis optio non sint tempore. Et eveniet ut quod tenetur ex accusamus numquam. Quo consectetur omnis pariatur maiores atque sunt. Ea iure alias quia qui ab dolores sit dolorem. Ipsam vel cupiditate tempora libero dolores aut atque.

Deserunt ut ab accusamus autem quo iste. Sunt fugit vero rerum excepturi.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (48) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $151
  • Intern/Summer Analyst (75) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
DrApeman's picture
DrApeman
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”