&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH

,1752'8&7,2172&200(5&,$/,19(670(175($/(67$7($1$/<6,6






6WXG\*XLGHIRU0RGXOH
0RUWJDJH/RDQV

/HDUQLQJ2EMHFWLYHV  
$SSOLFDWLRQRI&RPSRXQGLQJDQG'LVFRXQWLQJ7HFKQLTXHVWR0RUWJDJH/RDQV  
$PRUWL]DWLRQ  
&DOFXODWLQJ2ULJLQDO0RUWJDJH/RDQ$PRXQW  








/HDUQLQJ2EMHFWLYHV

N $SSO\DQGFDOFXODWHFRPSRXQGLQJDQGGLVFRXQWLQJWHFKQLTXHVWRPRUWJDJHV
N 'HVFULEHWKHGLIIHUHQFHVEHWZHHQWKHERUURZHUVDQGOHQGHUVSRLQWVRIYLHZ
N &DOFXODWHDPRUWL]DWLRQYDOXHVPRUWJDJHSD\PHQWORDQEDODQFHLQWHUHVW
SULQFLSDODQGDPRUWL]LQJSHULRGVRWKHUWKDQDQQXDO
N 8VHWKHDPRUWL]DWLRQIXQFWLRQRQWKHILQDQFLDOFDOFXODWRU









&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH

$SSOLFDWLRQRI&RPSRXQGLQJDQG'LVFRXQWLQJ7HFKQLTXHVWR0RUWJDJH/RDQV

0RUWJDJHORDQVSURYLGHDQH[FHOOHQWH[DPSOHRIWKHDSSOLFDWLRQRIFRPSRXQGLQJDQG
GLVFRXQWLQJ

7KH0RUWJDJH/RDQDVDQ$QQXLW\

7KHW\SLFDOPRUWJDJHORDQFRQWUDFWFDQEHFRQVLGHUHGIURPWKHVWDQGSRLQWRIERWK
WKHERUURZHUDQGWKHOHQGHU)URPWKHERUURZHUVVWDQGSRLQWWKHPRUWJDJHORDQ
UHSUHVHQWVDOXPSVXPORDQRQUHDOHVWDWHZKLFKW\SLFDOO\FDUULHVZLWKLWWKH
DVVRFLDWHGREOLJDWLRQWRPDNHSHULRGLFSD\PHQWVRYHUDVSHFLILHGSHULRGRIWLPH

,QFRQWUDVWWKHOHQGHUYLHZVWKHLQLWLDOORDQDVDQLQYHVWPHQWPDGHWRGD\ZKLFK
LVDWWLPHSHULRG]HURIRUWKHULJKWWRUHFHLYHDVHULHVRIHTXDOSHULRGLFSD\PHQWV
DWHTXDOWLPHLQWHUYDOVLQWKHIXWXUH,QRWKHUZRUGVWKHOHQGHULVLQYHVWLQJLQRU
EX\LQJDQDQQXLW\ZKRVHSUHVHQWYDOXH39WRWKHOHQGHULVWKHIDFHDPRXQWRI
WKHPRUWJDJHORDQ

%RUURZHUV9HUVXV/HQGHUV9LHZRID/RDQ

6DPSOH3UREOHP7ZR9LHZVRIWKH6DPH/RDQDV&RQFHSWV

,IZHUHERUURZHGWRGD\DWSHUFHQWZLWKDQDJUHHPHQWWRUHSD\WKHORDQ
ZLWKWKUHHHTXDODQQXDOSD\PHQWVZKDWDQQXDOSD\PHQWVZRXOGEHUHTXLUHG"
1RWHWKDWIRUWKHERUURZHUWKHLVDSRVLWLYHQXPEHUEHFDXVHLWLVDQLQIORZ
WKHSD\PHQWLVDQHJDWLYHQXPEHUEHFDXVHLWLVDQRXWIORZ$OHQGHUZRXOGYLHZ
WKHSUHVHQWYDOXHDVQHJDWLYHEHFDXVHLWLVDQRXWIORZIRUWKHOHQGHUDQGWKH
SD\PHQWDVSRVLWLYHEHFDXVHLWUHSUHVHQWVDQLQIORZIRUWKHOHQGHU

%RUURZHU
 /HQGHU
Q






307

307

307
L 






















Q






307

307

307
L  
















6DPSOH3UREOHP7ZR9LHZVRIWKH6DPH/RDQDV'ROODUV

%RUURZHUV3HUVSHFWLYH

)XQFWLRQ
.H\VWURNHV
'LVSOD\
'ROODU$PRXQW



6HWFDOFXODWRUIRURQH


SD\PHQWSHU\HDU
` [
`
V
3B<U

&OHDUDOOUHJLVWHUV

(QWHUKROGLQJSHULRG
(QWHULQWHUHVWUDWH


` {







]



&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH

(QWHUSUHVHQWYDOXH
ORDQDPRXQW
6ROYHIRUSD\PHQW

/HQGHUV3HUVSHFWLYH

)XQFWLRQ
6HWFDOFXODWRUIRURQH
SD\PHQWSHU\HDU
&OHDUDOOUHJLVWHUV

(QWHUKROGLQJSHULRG
(QWHULQWHUHVWUDWH
(QWHUDPRXQWOHQWRXW


p
P

.H\VWURNHV


` [
`V











'LVSOD\




'ROODU$PRXQW





` {

3B<U







]



_ p
P







6ROYHIRUSD\PHQW

)RUWKHERUURZHUWKUHHDQQXDOSD\PHQWVRIHDFKZLOODPRUWL]HDORDQRI
DWSHUFHQWLQWHUHVW

)URPWKHVWDQGSRLQWRIDOHQGHUWKH39UHSUHVHQWVWKHLQYHVWPHQWRUWKH
SULFHSDLGWRUHFHLYHDQDQQXLW\RISHU\HDUIRUWKUHH\HDUVLIWKH
OHQGHUUHTXLUHGDSHUFHQWDQQXDOUHWXUQRQWKHLQYHVWPHQW

$PRUWL]DWLRQ

$PRUWL]DWLRQUHIHUVWRSHULRGLFSD\PHQWVZKLFKDUHXVXDOO\PRQWKO\WKDWUHGXFHWKH
SULQFLSDOSRUWLRQRIDPRUWJDJH$OWKRXJKWKHSHULRGLFSD\PHQWVWD\VWKHVDPHRYHU
WLPHPRUHRIWKHSD\PHQWJRHVWRUHGXFLQJSULQFLSDODQGOHVVRILWUHSUHVHQWV
LQWHUHVW

$PRUWL]DWLRQ3HULRG

$PRUWL]DWLRQLVWKHIXOOUHSD\PHQWRIWKHORDQDPRXQWE\SHULRGLFSD\PHQWVRYHU
DVSHFLILFWLPHSHULRG7KHDPRUWL]DWLRQSHULRGDQGWKHORDQWHUPGRQRW
QHFHVVDULO\KDYHWREHWKHVDPHOHQJWKRIWLPH7KHDPRUWL]DWLRQSHULRGPD\EH
WKHVDPHDVWKHORDQWHUPRULWPD\EHORQJHU

$IXOO\DPRUWL]HGORDQRFFXUVZKHQWKHORDQWHUPDQGWKHDPRUWL]DWLRQSHULRGDUH
WKHVDPH7KHORDQEDODQFHDWWKHHQGRIWKHORDQLV]HUR)RUH[DPSOHZKHQ
WKHORDQWHUPLV\HDUVDQGWKHDPRUWL]DWLRQSHULRGLV\HDUVWKHUHLVQR
ORDQEDODQFHDWWKHHQGRIWKHORDQ7KHORDQLVIXOO\DPRUWL]HG

:KHQWKHDPRUWL]DWLRQSHULRGLVORQJHUWKDQWKHORDQWHUPIRUH[DPSOHZKHQ
WKHDPRUWL]DWLRQSHULRGLV\HDUVDQGWKHORDQWHUPLV\HDUVWKHORDQLV
UHIHUUHGWRDVSDUWLDOO\DPRUWL]HG$SDUWLDOO\DPRUWL]HGORDQLVQRWIXOO\SDLGRII
DWWKHFRQFOXVLRQRIWKHORDQWHUPDORDQEDODQFHUHPDLQV7KHORDQEDODQFH
PXVWEHSDLGZLWKWKHILQDOSHULRGLFSD\PHQWEHFDXVHWKHORDQLVRQO\SDUWLDOO\
DPRUWL]HG


&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH
:KHQWKHDPRUWL]DWLRQSHULRGLVORQJHUWKDQWKHORDQWHUPWKHERUURZHUEHQHILWV
E\KDYLQJORZHUSHULRGLFSD\PHQWVKRZHYHUWKHORDQEDODQFHGHFOLQHVPRUH
VORZO\7KHERUURZHUULVNVEHLQJDEOHWRIDYRUDEO\UHILQDQFHRUVHOOWKHSURSHUW\
DWWKHHQGRIWKHORDQWHUP

7KHIROORZLQJWDEOHLOOXVWUDWHVWKHILQDQFLDOLPSDFWRIWKHDPRUWL]DWLRQSHULRGIRUD
ORDQDWSHUFHQWLQWHUHVWZLWKPRQWKO\SD\PHQWV7KHWDEOH
LOOXVWUDWHVERWKIXOO\DPRUWL]LQJDQGSDUWLDOO\DPRUWL]LQJORDQV

)LQDQFLDO,PSDFWRI$PRUWL]DWLRQ3HULRG

7\SH RI
/RDQ

)XOO\
DPRUW
L]LQJ
3DUWLDOO\
DPRUW
L]LQJ

$PRUW
L]DWLRQ
3HULRG

/RDQ
7HUP

0RQWKO\
3D\PHQW

3ULQFLSDO
2YHU 
<HDUV

,QWHUHVW
2YHU 
<HDUV

/RDQ
%DODQFH

7RWDO
'ROODUV
3DLG 2XW


\HDUV


\HDUV










\HDUV


\HDUV



GLIIHUHQFH









GLIIHUHQFH

'XH WR FDOFXODWRU URXQGLQJ


/RDQ%DODQFH,QWHUHVWDQG3ULQFLSDO
8VLQJWKHDPRUWL]DWLRQIXQFWLRQRQWKHFDOFXODWRUDOORZV\RXWRFDOFXODWHWKHORDQ
EDODQFHLQWHUHVWDQGSULQFLSDODWDQ\WLPHRYHUWKHORDQWHUP<RXFDQ
GHWHUPLQHZKDWDQDPRXQWZRXOGEHDWWKHHQGRIRQH\HDUILYH\HDUV
PRQWKVRUDQ\RWKHUSHULRGRIWLPH

6DPSOH3UREOHP&DOFXODWLQJ/RDQ%DODQFH,QWHUHVWDQG3ULQFLSDO
$QQXDO3D\PHQWV

/RDQDVVXPSWLRQV\HDUWHUPSHUFHQWLQWHUHVWZLWKDQQXDO
SD\PHQWV:KDWDUHWKHORDQEDODQFHLQWHUHVWDQGSULQFLSDODWWKHHQGRI\HDU
RQH":KDWLVWKHORDQEDODQFHDWWKHHQGRI\HDUWZR"

5HPHPEHU\RXPXVWVROYHIRUPRUWJDJHSD\PHQWEHIRUHDFWLYDWLQJWKH
DPRUWL]DWLRQIXQFWLRQ

7KHFDOFXODWRUFDQGHWHUPLQHWKHEDODQFHLQWHUHVWDQGSULQFLSDORQWKLVORDQDV
IROORZV

Q




 

307 

307 




307 
L   

)XQFWLRQ
6HWFDOFXODWRUIRURQH
















.H\VWURNHV

&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG

'LVSOD\

'ROODU$PRXQW




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH



` {

3B<U







6WRUHLQWHUHVWDPRXQW

]



6WRUHORDQDPRXQW

p





SD\PHQWSHU\HDU

` [
`V

&OHDUDOOUHJLVWHUV

(QWHUKROGLQJSHULRG





,QLWLDWHDPRUWL]DWLRQ
`
a

IXQFWLRQILUVW\HDU


3ULQFLSDOILUVW\HDU
 
,QWHUHVWILUVW\HDU


%DODQFH(2<
)RUWKHQH[W\HDU\HDUWZRUHSHDWWKHODVWIRXUVWHSV

,QLWLDWHDPRUWL]DWLRQ
`a

IXQFWLRQVHFRQG\HDU


3ULQFLSDOVHFRQG\HDU


,QWHUHVWVHFRQG\HDU


%DODQFH(2<
&DOFXODWHDQQXDO
SD\PHQW




PMT














6DPSOH3UREOHP&DOFXODWLQJ/RDQ%DODQFH,QWHUHVWDQG3ULQFLSDO
0RQWKO\3D\PHQWV
/RDQDVVXPSWLRQV\HDUWHUPSHUFHQWLQWHUHVWZLWKPRQWKO\
SD\PHQWV:KDWDUHWKHORDQEDODQFHLQWHUHVWDQGSULQFLSDODWWKHHQGRI\HDU
RQH":KDWLVWKHORDQEDODQFHDWWKHHQGRI\HDUWZR"

&RQFHSW7EDU

Q




 

307 

307 




307 
L   


)XQFWLRQ

6HWFDOFXODWRUIRU
PRQWKO\SD\PHQWV
&OHDUDOOUHJLVWHUV



6WRUHQXPEHURI
SD\PHQWV

6WRUHDQQXDO

















.H\VWURNHV




'ROODU$PRXQW





` {

3B<U









]




` [
`V

&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG

'LVSOD\




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH
LQWHUHVW
6WRUHORDQDPRXQW



p






,QLWLDWHDPRUWL]DWLRQ

IXQFWLRQILUVW
PRQWKV
`a



3ULQFLSDOILUVW\HDU
 
,QWHUHVWILUVW\HDU


%DODQFH(2<
)RUWKHQH[W\HDU\HDUWZRUHSHDWWKHODVWIRXUVWHSV

,QLWLDWHDPRUWL]DWLRQ

IXQFWLRQVHFRQG
PRQWKV

`a



3ULQFLSDOVHFRQG


\HDU 


,QWHUHVWVHFRQG


\HDU


%DODQFH(2<

)LQDQFLDO7EDU

&DOFXODWHPRQWKO\
SD\PHQW


Q
































  
L  



Q  SD\PHQWVPDGH


/RDQ%DODQFH8VLQJWKH)XWXUH9DOXH)XQFWLRQ

6DPSOH3UREOHP&DOFXODWLQJ2QO\/RDQ%DODQFH
,IRQO\WKHORDQEDODQFHLVVRXJKWDQGQRWWKHLQWHUHVWDQGSULQFLSDOSDLGHDFK
SHULRGDPRUHGLUHFWPHWKRGPD\EHXVHG,QWKHH[DPSOHDERYHWKHORDQ
EDODQFHDW(2<ZDV7KLVFDQEHFDOFXODWHGGLUHFWO\DVIROORZV

Q




 


307 


307 
)9
L  


Q  SD\PHQWVPDGH
)XQFWLRQ
6HWFDOFXODWRUIRU
PRQWKO\SD\PHQWV








.H\VWURNHV

&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG

'LVSOD\

'ROODU$PRXQW




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH




` {

3B<U









6WRUHDQQXDO
LQWHUHVW


]







6WRUHORDQDPRXQW

p





` [
`V

&OHDUDOOUHJLVWHUV

6WRUHQXPEHURI
SD\PHQWV

&DOFXODWHPRQWKO\
SD\PHQW






PMT

` {

1XPEHURISD\PHQWV
FRQVLGHUHG








5HPDLQLQJEDODQFH
f


DWWKH(2<

1RWH$URXQGLQJGLIIHUHQFHUHVXOWVIURPWKLVDSSURDFK

Q









 



   
L  



Q  SD\PHQWVPDGH


&DOFXODWLQJ2ULJLQDO0RUWJDJH/RDQ$PRXQW

,QDGGLWLRQWRWKHDPRUWL]DWLRQIXQFWLRQ\RXFDQDOVRXVHWKHVNLOOV\RXOHDUQHGLQ
WKHGLVFRXQWLQJVHFWLRQRI0RGXOHWRFDOFXODWHWKHRULJLQDOPRUWJDJHORDQDPRXQW
:KHQ\RXDUHFDOFXODWLQJWKHRULJLQDOPRUWJDJHDPRXQWIRUDIXOO\DPRUWL]LQJ
PRUWJDJH\RXQHHGWRNQRZLIWKHPRUWJDJHSD\PHQWLVPRQWKO\ZKDWWKHORDQWHUP
LVZKDWWKHLQWHUHVWUDWHLVDQGZKDWWKHPRQWKO\SD\PHQWLV:KHQ\RXNQRZWKHVH
IDFWRUV\RXFDQVROYHIRUWKHRULJLQDOPRUWJDJHORDQDPRXQWWKHSUHVHQWYDOXH

6DPSOH3UREOHP&DOFXODWLQJ2ULJLQDO0RUWJDJH/RDQ$PRXQW

,IDPRUWJDJHZDVIXOO\SDLGRIILQ\HDUVZLWKPRQWKO\SD\PHQWVRI
ZKDWZDVWKHRULJLQDOPRUWJDJH"


&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG




&&,0,QWUR&RXUVH6WXG\*XLGH0RGXOH

Q







L 
Q 



39 "






\HDUV




























)XQFWLRQ
6HWFDOFXODWRUIRU
SD\PHQWSHULRGVSHU\HDU

.H\VWURNHV


` [
`V

'LVSOD\




'ROODU$PRXQW




`{

3B<U







]






+/-P

(QWHUSD\PHQW
p

6ROYHIRU39

7KHRULJLQDOPRUWJDJHDPRXQWURXQGVWR





&OHDUDOOUHJLVWHUV

(QWHUKROGLQJSHULRG
(QWHULQWHUHVWSHU\HDU

&RS\ULJKW&&,0,QVWLWXWH$OOULJKWVUHVHUYHG