Long-Term Debt

On March 10, 2015, we entered into a secured credit agreement (the "Credit Agreement") with Jefferies Finance, LLC and certain other lenders for purposes of funding, in part, our acquisition of Silicon Image. The Credit Agreement provided for a $350 million term loan (the "Term Loan") maturing on March 10, 2021 (the "Term Loan Maturity Date"). We received $346.5 million net of an original issue discount of $3.5 million and we paid debt issuance costs of $8.3 million. The Term Loan bears variable interest equal to the LIBOR, subject to a 1.00% floor, plus a spread of 4.25%. The current effective interest rate on the Term Loan is 6.14%.

The Term Loan is payable through a combination of quarterly installments of approximately $0.9 million, which began on July 4, 2015, annual excess cash flow payments as defined in the Credit Agreement, which are due 95 days after the last

day of our fiscal year, and any payments due upon certain issuances of additional indebtedness and certain asset dispositions, with any remaining outstanding principal amount due and payable on the Term Loan Maturity Date. The percentage of excess cash flow we are required to pay ranges from 0% to 75%, depending on our leverage and other factors as defined in the Credit Agreement. Currently, the Credit Agreement would require a 75% excess cash flow payment. As of year end, we expect to be required to make principal payments of $7.0 million, in addition to required quarterly payments, in 2016. While the Credit Agreement does not contain financial covenants, it does contain informational covenants and certain restrictive covenants, including limitations on liens, mergers and consolidations, sales of assets, payment of dividends, and indebtedness. We were in compliance with all such covenants at January 2, 2015.

The original issue discount and the debt issuance costs have been accounted for as a reduction to the carrying value of the Term Loan on our Consolidated Balance Sheets and are being amortized to Interest expense in our Consolidated Statements of Operations over the contractual term, using the effective interest method.

The carrying value of the Term Loan is reflected in our Consolidated Balance Sheets as follows:



(in thousands)	January 2, 2016			January 3, 2015
Principal amount	$	347,375		$	—
Unamortized original issue discount and debt issuance costs	(8,948		)	—
Less: Current portion of long-term debt	(7,557		)	—
Long-term debt	$	330,870		$	—

Interest expense related to the Term Loan was included in Interest expense on the Consolidated Statements of Operations as follows:



			Year Ended
(in thousands)	January 2, 2016		January 3, 2015		December 28, 2013
Contractual interest	$	15,225	—		—
Amortization of debt issuance costs and discount	2,835		—		—
Total Interest expense related to the Term Loan	$	18,060	$	—	$	—

As of January 2, 2016, expected future principal payments on the Term Loan were as follows:



Fiscal year	(in thousands)

2016	$	10,500
2017	56,173
2018	82,773
2019	107,396
2020	69,040
Thereafter	21,493
	$	347,375