Purpose of loan/loan structure/loan details Purpose of Loan: Home Loan Product: Commonwealth Bank Bridging Loan Purchase...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Purpose of loan/loan structure/loan details Purpose of Loan: Home Loan Product: Commonwealth Bank Bridging Loan Purchase property value: $950,000 LVR: 70% Purchaser/Borrower Contribution: $235,000 Loan Amount: $665,000 Term: 15 years Interest rate: 6.59% Deposit Paid: $95,000 To be Paid: $140,000 Stamp Duty: $37,485.00 Solicitor Fees: $5,000 Repayments: $5,826 monthly repayment Funds to complete table. Year 1 Year 2 EBITDA $152,000 $220,000 Add Backs Annual payment to private $45,000 $45,000 investor Annual rental payments $54,000 $54,000 Director Salary 1 $70,640 $70,640 Director Salary 2 $70,640 $70,640 Total $332,280 $460,280 Debt servicing table/DSCR DSRC-EBITDA + Add Backs / Debt Repayment commitments. Year 20X0: 392,280/(1,736 x 12 +2600 x 12 +1128 x 12 + 5000 x 0.03 x 12 + 15000 x 0.03 x 12) = 392,280/72,768 = 5.39 Year 20X1: 460,280/72,768 = 6.32 DSCR shows business has sufficient capacity to meet its financial commitments Security details/Exit strategy Once their current property is sold in 30 days, the bridging loan will convert to a business loan with a 15 year term, using the purchased property at 100 Smith St Newtown as collateral Conditions precedent (If no conditions precedent, note with n.a.) The 30-day period following the settlement of their current office will see the conversion of he bridging loan into a business loan. The borrower is responsible for ensuring a seamless settlement Business/Industry/Transaction risk Days in settlements Transfer of funds are complete and managed as required Credit Memorandum Borrower details: Name ACN/ABN Directors Name/address Shareholders Name/address/percentage of shareholding Principal place of business True Blue Pty Ltd trading as True Blue Real Estate ACN 123 123 123 ABN 64 123 123 123 Bill Smith - 26 Nowry Road, Newtown 123 John Jones-14 Mary Street, Newtown 1234 Amanda Williams-55 Main Road, Newtown 1234 Bill Smith 33% John Jones 33% Amanda Williams 33% 80 Smith Street, Newtown 1234 Postcode Phone number Years of operation Nature of business activities Trust Full name of trust Type of trustee Name of trustee Year established Type of trust Beneficiaries 1234 9741 1236 Fax number: 3 years Industry (if applicable) N/A Real Estate Leasing and Sales of Real Estate Smith Jones Williams Unit Trust Company Y/N Individual Y/N True Blue Investments Pty Ltd 1/1/202X Fixed Bill Smith 33% John Jones 33% Amanda Williams 33% Background of borrowers/industry Three years ago, "True Blue Pty Ltd", which conducts business as "True Blue Real Estate", was acquired as an already existing real estate company. Amanda William is an investor in the business, and the directors are John Jones and Bill Smith. Amanda receives $45,000 yearly payments as per their business agreement. Each of Bill, John, and Amanda owns an equal 33 precent of the business. They want to move their small company from its current office space to a larger location. They are receiving $155,000 in excess funds from the sale of their current property, which will be settled in 120 days Attachments to accompany the submission Signed and completed the onboarding form Documents of identification for every natural person Credit report for every individual The account created the profit and loss balance sheets for the past two years The running balance statement of the ATO A cash flow projection A declaration outlining the directors and shareholders positions. The individual tax returns of Amanda, John, and Bill The valuation report. Title lookup A sales contract Paid deposit slip Statements from business bank accounts The Smith Jones Unit Trust Deed Statements for Bill and John's home loans Bill and John's personal credit card statements The financial statement of John's car Supporting information and recommendation Strongly advise approving due to the company's sound financial standing. Based on past performance, the company can demonstrate that it has sufficient debt capacity to meet its financial obligations. When assessing loans, a higher DSCR is preferable. For principal and interest loans (including all commitments), the majority of lenders demand a DSCR of 1.35 times, and for interest only loans, they demand a DSCR of 1.8 times. Current estimates indicate improvement year over year. Given their operating income and solid industry experience, Bill and John should be able to cover their debt service more than six times over, as indicated by their 6.32x DSCR calculation. Purpose of loan/loan structure/loan details Purpose of Loan: Home Loan Product: Commonwealth Bank Bridging Loan Purchase property value: $950,000 LVR: 70% Purchaser/Borrower Contribution: $235,000 Loan Amount: $665,000 Term: 15 years Interest rate: 6.59% Deposit Paid: $95,000 To be Paid: $140,000 Stamp Duty: $37,485.00 Solicitor Fees: $5,000 Repayments: $5,826 monthly repayment Funds to complete table. Year 1 Year 2 EBITDA $152,000 $220,000 Add Backs Annual payment to private $45,000 $45,000 investor Annual rental payments $54,000 $54,000 Director Salary 1 $70,640 $70,640 Director Salary 2 $70,640 $70,640 Total $332,280 $460,280 Debt servicing table/DSCR DSRC-EBITDA + Add Backs / Debt Repayment commitments. Year 20X0: 392,280/(1,736 x 12 +2600 x 12 +1128 x 12 + 5000 x 0.03 x 12 + 15000 x 0.03 x 12) = 392,280/72,768 = 5.39 Year 20X1: 460,280/72,768 = 6.32 DSCR shows business has sufficient capacity to meet its financial commitments Security details/Exit strategy Once their current property is sold in 30 days, the bridging loan will convert to a business loan with a 15 year term, using the purchased property at 100 Smith St Newtown as collateral Conditions precedent (If no conditions precedent, note with n.a.) The 30-day period following the settlement of their current office will see the conversion of he bridging loan into a business loan. The borrower is responsible for ensuring a seamless settlement Business/Industry/Transaction risk Days in settlements Transfer of funds are complete and managed as required Credit Memorandum Borrower details: Name ACN/ABN Directors Name/address Shareholders Name/address/percentage of shareholding Principal place of business True Blue Pty Ltd trading as True Blue Real Estate ACN 123 123 123 ABN 64 123 123 123 Bill Smith - 26 Nowry Road, Newtown 123 John Jones-14 Mary Street, Newtown 1234 Amanda Williams-55 Main Road, Newtown 1234 Bill Smith 33% John Jones 33% Amanda Williams 33% 80 Smith Street, Newtown 1234 Postcode Phone number Years of operation Nature of business activities Trust Full name of trust Type of trustee Name of trustee Year established Type of trust Beneficiaries 1234 9741 1236 Fax number: 3 years Industry (if applicable) N/A Real Estate Leasing and Sales of Real Estate Smith Jones Williams Unit Trust Company Y/N Individual Y/N True Blue Investments Pty Ltd 1/1/202X Fixed Bill Smith 33% John Jones 33% Amanda Williams 33% Background of borrowers/industry Three years ago, "True Blue Pty Ltd", which conducts business as "True Blue Real Estate", was acquired as an already existing real estate company. Amanda William is an investor in the business, and the directors are John Jones and Bill Smith. Amanda receives $45,000 yearly payments as per their business agreement. Each of Bill, John, and Amanda owns an equal 33 precent of the business. They want to move their small company from its current office space to a larger location. They are receiving $155,000 in excess funds from the sale of their current property, which will be settled in 120 days Attachments to accompany the submission Signed and completed the onboarding form Documents of identification for every natural person Credit report for every individual The account created the profit and loss balance sheets for the past two years The running balance statement of the ATO A cash flow projection A declaration outlining the directors and shareholders positions. The individual tax returns of Amanda, John, and Bill The valuation report. Title lookup A sales contract Paid deposit slip Statements from business bank accounts The Smith Jones Unit Trust Deed Statements for Bill and John's home loans Bill and John's personal credit card statements The financial statement of John's car Supporting information and recommendation Strongly advise approving due to the company's sound financial standing. Based on past performance, the company can demonstrate that it has sufficient debt capacity to meet its financial obligations. When assessing loans, a higher DSCR is preferable. For principal and interest loans (including all commitments), the majority of lenders demand a DSCR of 1.35 times, and for interest only loans, they demand a DSCR of 1.8 times. Current estimates indicate improvement year over year. Given their operating income and solid industry experience, Bill and John should be able to cover their debt service more than six times over, as indicated by their 6.32x DSCR calculation.
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
https://news.gallup.com/opinion/polling-matters/403742/opinion-election-guns-immigration-climate.aspx Discuss one or two of the results or major findings (there will be a lot, so do not feel the need...
-
II . Sentence Fragments : The following groups of words include fragments (sentences that lack either a subject or a main verb or both). Revise and write corrected sentence below. Be sure to mention...
-
Question: Old MathJax webview Old MathJax webview i need ans of these question but the source is alot Old MathJax webviewOld MathJax webview i need ans of these question but the source is alot these...
-
Titanium metal requires a photon with a minimum energy of 6.94 10 - 19 J to emit electrons. (a) What is the minimum frequency of light necessary to emit electrons from titanium via the photoelectric...
-
Three truck drivers went into a roadside cafe. One truck driver purchased four sandwiches, a cup of coffee, and ten doughnuts for $8.45. Another driver purchased three sandwiches, a cup of coffee,...
-
The occurrence of mass transfer to and from droplets driven by buoyancy can be found in applications such as liquid-liquid extraction, and during environmental accidents such as deep water oil...
-
Question: The Monroes, a retired couple who live in Illinois, want to move to Arizona, to escape the northern winter. In May, the Monroes contract in writing to sell their house to the Temples for...
-
1. For the prototype user interface, design a switchboard that leads from main sections to subsections of related system tasks. The main sections may include member information, registration,...
-
Williamson Industries has $3 billion in sales and $2.594 billionin fixed assets. Currently, the company's fixed assets areoperating at 90% of capacity.What level of sales could Williamson Industrie 2...
-
1. Alcoa was listed in Table 13-2 as a company that has a relatively high beta (a measure of stock price volatility). Alcoa produces aluminum and aluminum products. Go to its website at...
-
Braun's Brakes manufactures three different product lines: Model X, Model Y, and Model Z. Considerable market demand exists for all models. The following per unit data apply: Model X Model Y Model Z...
-
First, write your own reaction to THIS IMAGE. Tell me how it makes you feel, what you think it shows, what message you think the artist was trying to communicate. Then, show it to 2 different people...
-
State with the reasons whether the following expenses are capital or revenue: Payment made by X Ltd., to Y Ltd. Engaged in a similar business with a view to stopping the production by Y Ltd. for a...
-
5. Determine selling prices for all menu items. If developing a menu for yourworkplace or training organisation, use theirmark- up,standard food cost percentages (SFC%) or profit margins to determine...
-
Find the minimum spanning tree for the following network using the minimum spanning tree algorithm covered in class. Show each iteration of the algorithm. D 5 6 6 B 4 T (Destination) (Origin) (O 5 2...
-
Ethel Company buys Article G for P0.80 per unit. At the end of processing in Department 1, Article G split into producing D, E and F. Product D is sold at split-off with no further processing. E and...
-
Explain the following Terms: Linux Macintosh operating system (Mac OS) Microsoft Windows Multitasking Open-source software Operating system (OS) Packaged software Pirated software Platform ...
-
What are technical skills At what level are they most important and why?
-
Joan is a self-employed attorney in New York City. Joan took a trip to San Diego, CA, primarily for business, to consult with a client and take a short vacation. On the trip, Joan incurred the...
-
Steve Jackson (age 51) is a single taxpayer living at 3215 Pacific Dr., Del Mar, CA 92014. His Social Security number is 465-88-9415. In 2012, Steve's earnings and income tax withholding as the...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family. Ivan and Irene have the following investment income, in addition to that reported in Chapter 1: Dividends...
-
7. Roger Schlafly applied for a patent for two prime numbers. (A prime number cannot be evenly divided by any number other than itself and 1. For example: 1, 2, 3, 5, 7, 11, 13.) Schlafly's numbers...
-
10. Babe Ruth was one of the greatest baseball players of all time. After Ruth's death, his daughters registered the words "Babe Ruth" as a trademark. MacMillan, Inc., published a baseball calendar...
-
9. Question: Aman asked a question of the advice columnist at his local newspaper. His wife had thought of a clever name for an automobile. He wanted to know if there was any way they could own or...
Study smarter with the SolutionInn App