Question

In: Finance

Delos Debt Renegotiations​ (A). Delos borrowed euro80 milliontwo years ago. The loan​ agreement, an amortizing​...

Delos Debt Renegotiations (A). Delos borrowed euro80 million two years ago. The loan agreement, an amortizing loan, was for six years at 8.626% interest per annum. Delos has successfully completed two years of debt-service, but now wishes to renegotiate the terms of the loan with the lender to reduce its annual payments. a. What were Delos's annual principal and interest payments under the original loan agreement? b. After two years debt service, how much of the principal is still outstanding? c. If the loan were restructured to extend another two years, what would be the annual paymentslong dashprincipal and interest? Is this a significant reduction from the original agreement's annual payments?

Delos Debt Renegotiations (A). Delos borrowed

euro€8080

million two years ago. The loan agreement, an amortizing loan, was for six years at

8.6268.626%

interest per annum. Delos has successfully completed two years of debt-service, but now wishes to renegotiate the terms of the loan with the lender to reduce its annual payments.

a. What were Delos's annual principal and interest payments under the original loan agreement?

b. After two years debt service, how much of the principal is still outstanding?

c. If the loan were restructured to extend another two years, what would be the annual

paymentslong dash—principal

and interest? Is this a significant reduction from the original agreement's annual payments?

Solutions

Expert Solution

a) Annual Principal and Interest Payments (interest - 8.626%)

The following mathematical formula can also be used to calculate the loan payments and to construct an amortization schedule.

Instalment payment = PV x i x (1 + i) n /(1 + i) n - 1

where i = interest rate per payment period

n = number of payments

PV = principal amount of the loan

Once the instalment payment is calculated with the above formula, then the amount that goes toward interest and principal can be determined for each payment period. The amount that goes toward interest is the nominal interest rate times the balance at the beginning of the period. The rest of the payment (the payment minus the amount going toward interest) is payment of principal.

Amortization Schedule
$80.00 at 8.626% interest with 6 annual payments

Total Payments: $105.80

Total Interest: $25.80

Sl. No. Principal Amount Interest Payment Annual Payment Amount Balance Owned
1 10.74 6.90 17.64 69.26
2 11.67 5.97 17.64 57.59
3 12.67 4.97 17.64 44.92
4 13.77 3.87 17.64 31.15
5 14.95 2.69 17.64 16.20
6 16.20 1.40 17.61 0.00

b) Principal still​ outstanding after two year debt service

After two year debt-service the principal still outstanding can be calculated by reducing the sum of first and second year principal payments from euro €80.

Total Principal paid after 2 year debt service = euro 10.74 + euro 11.67

= euro 22.41

Outstanding Amount = euro 80 - euro 22.41

= euro 57.59

Thus. the principal outstanding still after two year service is euro 57.59

c) Annual payments after restucturing of the orginal loan agreement

As the loan agreement is resturucture to extend to further two years, the remaining period even after two year debt- service will be 6 years. i.e., remaning period = 2 = 4=2 = 6 years

The remaning principal amount outstanding = euro 57.59

Amortization Schedule

$57.59 at 8.626% interest with 6 annual payments
Total Payments: $76.17

Total Interest: $18.58

Sl. No. Principal Amount Interest Payment Annual Payment Amount Balance Owned
1 7.73 4.97 12.70 49.86
2 8.40 4.30 12.70 41.46
3 9.12 3.58 12.70 32.34
4 9.91 2.79 12.70 22.43
5 10.77 1.93 12.70 11.66
6 11.66 1.01 12.67 0.00

There is a significant change of euro 4.94 (euro 17.64 - euro 12.70) after the restucturing of thye orginal loan agreeement in which there was a two year loan extension.


Related Solutions

you borrowed 100,000 exactly 5 years ago. the loan is structured as an amortized loan. the...
you borrowed 100,000 exactly 5 years ago. the loan is structured as an amortized loan. the interest rate is 6 % and you make quarterly (end of quarter) payments of 1937.06. the loan is amortized over 25 years. how much principal have you paid over the first 5 years ?
Five years ago you took out a 10-year amortizing loan to purchase an apartment. The loan...
Five years ago you took out a 10-year amortizing loan to purchase an apartment. The loan has 4.0% APR with monthly payments of $1,800. How much do you owe on the loan today? The remaining loan balance is $________. (round to the nearest dollar) How much interest did you pay on the loan in the past year? The interest paid in year five was $______. (round to the nearest dollar) Over the entire period of 10 years, how much interest...
You borrowed $10,000 two years ago. The loan terms are: 5-year loan with APR of 12%...
You borrowed $10,000 two years ago. The loan terms are: 5-year loan with APR of 12% and with monthly payments of $222.44. Today, you decided you want to pay off the loan in 20 months rather than the remaining life of the loan. How much more do you have to add to your monthly payment in order to accomplish it? Write out your answer in the space provided. MAKE SURE TO SHOW HOW YOU OBTAIN THE ANSWER (STEPS NECESSARY). If...
You borrowed $10,000 two years ago. The loan terms are: 5-year loan with APR of 25%...
You borrowed $10,000 two years ago. The loan terms are: 5-year loan with APR of 25% compounded monthly.   1. What is the monthly payment for the loan? 2. What is the loan balance today? 3. Today, you decide to pay off the loan in 20 months rather than the remaining life of the loan. How much more do you have to add to your monthly payment in order to accomplish the goal? Please include Excel formulas.
16 years ago, a homeowner obtained a fully amortizing loan $120,000 at eight percent interest for...
16 years ago, a homeowner obtained a fully amortizing loan $120,000 at eight percent interest for 30 years. Mortgage rates have dropped, so that a fully amortizing 14-year loan can be obtained today at six percent interest. There is a two-percent prepayment penalty on the mortgage balance of the original loan. In addition, the new loan will charge 3 points, and other closing costs on the new loan will add an additional $125.00. All payments and compounding are monthly. What...
You purchased a house five years ago and borrowed $250,000 . The loan you used has...
You purchased a house five years ago and borrowed $250,000 . The loan you used has 300 more monthly payments of $1,194 each, starting next month, to pay off the loan. You can take out a new loan for $226,119 at 3.00% APR compounded monthly , with 300 more payments, starting next month to pay off this new loan. and pay off the old loan. If your investments earn 3.00% APR compounded monthly , how much will you save in...
You purchased a house five years ago and borrowed $400,000 . The loan you used has...
You purchased a house five years ago and borrowed $400,000 . The loan you used has 300 more monthly payments of $1,686 each, starting next month, to pay off the loan. You can take out a new loan for $355,625 at 2.00% APR compounded monthly , with 300 more payments, starting next month to pay off this new loan. If your investments earn 2.75% APR compounded monthly , how much will you save in present value terms by using the...
You purchased a house five years ago and borrowed $400,000 . The loan you used has...
You purchased a house five years ago and borrowed $400,000 . The loan you used has 300 more monthly payments of $1,686 each, starting next month, to pay off the loan. You can take out a new loan for $355,625 at 2.00% APR compounded monthly , with 300 more payments, starting next month to pay off this new loan. If your investments earn 2.75% APR compounded monthly , how much will you save in present value terms by using the...
SHOW CLEAR WORK ON EXCEL A 30-year fully amortizing mortgage loan was made 10 years ago...
SHOW CLEAR WORK ON EXCEL A 30-year fully amortizing mortgage loan was made 10 years ago for $75,000 at 6 percent interest. The borrower would like to prepay the mortgage balance by $10,000. a. Assuminghecanreducehismonthlymortgagepayments,whatisthenewmortgagepayment? b. Assuming the loan maturity is shortened and using the original monthly payments, what is the new loan maturity?
A $26,000 loan borrowed 5 years ago, has been scheduled for re-pay starting today. The payment...
A $26,000 loan borrowed 5 years ago, has been scheduled for re-pay starting today. The payment schedule is equal monthly payments made at the end of every month for the next 10 years. Find the size of the payments if interest is 3.6% p.a. compounding monthly.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT