LBO Modelling questions (Debt Schedule)

How do you usually structure the debt schedule? I think the clearest way to go about it is to structure it as follows:

CF Available for debt service Debt 1 (BOP, repayment, EOP, interest) CF Available for debt service of second tranche Debt 2 (BOP, repayment, EOP, interest) CF after debt servicing / Change in cash Cash (BOP, change in cash (line above), EOP, Interest) Revolver (BOP, drawn/repaid, EOP, Interest + commitment fee on undrawn)

However, in the WSO PE course, the full LBO 1 is structured as follows:

CF Available for debt service Cash (BOP, change in cash (line above), EOP, Interest) Revolver (BOP, change in cash (line above), EOP, Interest) And then the debt tranches.

Again, I think the first structure is far clearer, taking it step by step and displaying CF available for next element. However, I have come to realize that my way is flawed: when CF is negative, the revolver is drawn, but it is then not repaid until tranche 1 debt is fully repaid (i.e. Debt 1 is prioritized).

So my question is - how do you usually structure the debt schedule? Which is the easiest way (least risk for errors).

Thanks!

1 Comments
 

Tempore perferendis magnam ut iure soluta. Consequatur qui distinctio et. Quibusdam quae rerum alias. Quia deleniti rerum ut vel excepturi provident quis.

Illo dolorem nihil voluptatibus quis quibusdam aliquam veritatis. Voluptatibus molestiae qui dolore natus dolor. Illum quaerat soluta totam ut accusamus.

Career Advancement Opportunities

November 2026 Private Equity

  • Blackstone Group 99.6%
  • The Riverside Company 99.3%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.2%

Overall Employee Satisfaction

November 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.3%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Warburg Pincus 98.1%

Professional Growth Opportunities

November 2026 Private Equity

  • Bain Capital 99.6%
  • Blackstone Group 99.3%
  • The Riverside Company 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.2%

Total Avg Compensation

November 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (100) $364
  • 3rd+ Year Associate (106) $280
  • 2nd Year Associate (236) $272
  • 1st Year Associate (414) $231
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (274) $126
  • Intern/Summer Associate (40) $79
  • Intern/Summer Analyst (357) $61
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
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
DrApeman's picture
DrApeman
98.9
9
CompBanker's picture
CompBanker
98.9
10
numi's picture
numi
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...”