You are given the following information: Debt tenor Account Balance b/f Repayment Balance c/f Principal repayment CFADS Max DS Less: interest Max principal repayment [1,0] USD '000 USD '000 USD '000 USD '000 USD '000 USD '000 USD '000 DSCR. 1.50x i (% p.a.) 10.00% (250) 250 Yr 1 250.00 (41.67) 208.33 100.00 467 66.67 (70) (25.00) 396 41.67 Yr 2 208.33 (59.17) 149.17 120.00 80.00 (20.83) 59.17 Yr 3 149.17 (65.08) 84.08 120.00 80.00 (14.92) 65.08 Yr 4 Yr 5 84.08 12.49 (71.59) (12.49) 12.49 120.00 80.00 (8.41) 71.59 120.00 80.00 (1.25) 78.75 Yr 6 120.00 80.00 80.00
You are given the following information: Debt tenor Account Balance b/f Repayment Balance c/f Principal repayment CFADS Max DS Less: interest Max principal repayment [1,0] USD '000 USD '000 USD '000 USD '000 USD '000 USD '000 USD '000 DSCR. 1.50x i (% p.a.) 10.00% (250) 250 Yr 1 250.00 (41.67) 208.33 100.00 467 66.67 (70) (25.00) 396 41.67 Yr 2 208.33 (59.17) 149.17 120.00 80.00 (20.83) 59.17 Yr 3 149.17 (65.08) 84.08 120.00 80.00 (14.92) 65.08 Yr 4 Yr 5 84.08 12.49 (71.59) (12.49) 12.49 120.00 80.00 (8.41) 71.59 120.00 80.00 (1.25) 78.75 Yr 6 120.00 80.00 80.00
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
![You are given the following information:
Debt tenor
Account
Balance b/f
Repayment
Balance c/f
Principal repayment
CFADS
Max DS
Less: interest
Max principal repayment
O $250k
O $290k
O $330k
O $396k
[1,0]
Ⓒ $467k
USD '000
USD '000
USD '000
USD '000
USD '000
USD '000
USD '000
DSCR.
1.50x i (% p.a.)
10.00%
(250)
250
467
(70)
396
Yr 1
250.00
(41.67)
208.33
100.00
66.67
(25.00)
41.67
Yr 2
208.33
(59.17)
149.17
120.00
80.00
(20.83)
59.17
Yr 3
Yr 4
149.17
84.08
(65.08) (71.59)
84.08
12.49
120.00
80.00
(14.92)
65.08
120.00
80.00
(8.41)
71.59
Yr 5
12.49
(12.49)
Out of the range of options given below, what is the most likely debt size for this example project? Note: Debt tenor = 6 years, DSCR = 1.50x, interest rate
= 10%, CFADS as represented in the image.
120.00
80.00
(1.25)
78.75
Yr 6
120.00
80.00
80.00](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F299a85d8-24b6-4362-b57d-b7ff9e1eb2d5%2F6c8abd30-87c3-4229-9005-7fab3237ec2a%2Fb82lxxq_processed.png&w=3840&q=75)
Transcribed Image Text:You are given the following information:
Debt tenor
Account
Balance b/f
Repayment
Balance c/f
Principal repayment
CFADS
Max DS
Less: interest
Max principal repayment
O $250k
O $290k
O $330k
O $396k
[1,0]
Ⓒ $467k
USD '000
USD '000
USD '000
USD '000
USD '000
USD '000
USD '000
DSCR.
1.50x i (% p.a.)
10.00%
(250)
250
467
(70)
396
Yr 1
250.00
(41.67)
208.33
100.00
66.67
(25.00)
41.67
Yr 2
208.33
(59.17)
149.17
120.00
80.00
(20.83)
59.17
Yr 3
Yr 4
149.17
84.08
(65.08) (71.59)
84.08
12.49
120.00
80.00
(14.92)
65.08
120.00
80.00
(8.41)
71.59
Yr 5
12.49
(12.49)
Out of the range of options given below, what is the most likely debt size for this example project? Note: Debt tenor = 6 years, DSCR = 1.50x, interest rate
= 10%, CFADS as represented in the image.
120.00
80.00
(1.25)
78.75
Yr 6
120.00
80.00
80.00
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps

Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you

Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,



Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,



Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,

Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning

Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education