Borrower details: Name ACN/ABN Directors Name/address Shareholders Credit Memorandum True Blue Pty Ltd trading as True...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Borrower details: Name ACN/ABN Directors Name/address Shareholders Credit Memorandum 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% Name/address/percentage John Jones 33% of shareholding Principal place of business Amanda Williams 33% 80 Smith Street, Newtown 1234 Phone number Years of operation Nature of business activities Trust Postcode 1234 9741 1236 Fax number: 3 years Industry (if applicable) N/A Real Estate Leasing and Sales of Real Estate Type of trustee Full name of trust Smith Jones Williams Unit Trust Company Y/N Individual Y/N True Blue Investments Pty Ltd Name of trustee Year established Type of trust Beneficiaries 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 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 Borrower details: Name ACN/ABN Directors Name/address Shareholders Credit Memorandum 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% Name/address/percentage John Jones 33% of shareholding Principal place of business Amanda Williams 33% 80 Smith Street, Newtown 1234 Phone number Years of operation Nature of business activities Trust Postcode 1234 9741 1236 Fax number: 3 years Industry (if applicable) N/A Real Estate Leasing and Sales of Real Estate Type of trustee Full name of trust Smith Jones Williams Unit Trust Company Y/N Individual Y/N True Blue Investments Pty Ltd Name of trustee Year established Type of trust Beneficiaries 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 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
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
-
This assignment requires you to complete the 2022 tax reporting for a fictional woman named Anna Smith. Question 1 T1 - step 4 - line 66 This is Anna's taxable income Answer: Question 2 T1 - step...
-
15. Show that the frequency of revolution of the electron in the Bohr model hydrogen atom is given by v = 2|E|/hn where E is the total energy of the electron. 16. Show that for all Bohr orbits the...
-
Here is another common interpretation of p-values. Consider a problem of testing H0 versus H1. Let W(X) be a test statistic. Suppose that for each a, 0 a 1, a critical value ca can be chosen so...
-
At pH 0, 1/2 O2 + 2H+ + 2e- H2 O................E = 1.23 V Is oxygen reduction more favored at pH 0 or at pH 7? Explain in electrochemical terms as well as in terms of chemical equilibria.
-
Discuss the phrase A dollar earned today is worth more than a dollar earned in the future.
-
Design a layout on a 2 x 3 grid that satisfies thesepreferences. Department A Department B Department C Department D Department E O XAXI Department
-
b Calculate the definite integral Sf(x) f(x) dx by referring to the d figure on the right with the indicated areas. b Sf(x) dx = | d (Simplify your answer.) a b Area A 1,331 Area B = 2,410 Area C...
-
What considerations should be taken into account when designing CLI interfaces for software applications and system utilities, balancing factors such as usability, discoverability, and consistency...
-
Discuss why should the NBA consider incorporating the different views of its stakeholders into its overall business strategy.
-
In the past, comparative advantages have sometimes shifted from one nation to another. What factors do you think caused these shifts? Why? Was there anything a nation could have done to prevent an...
-
justify why is data independence useful in a database environment. Support your answer with an example
-
A. Describe why a company may choose to have a visitor to their facility sign a nondisclosure agreement (NDA). B. Identify and describe FIVE (5) different options for securing intellectual property.
-
Provide an explanation as to why the bank of scotia has selected India for the expansion rather than other international markets that could have been pursued. What specifically makes it attractive...
-
KSS has $1000 par value bonds with an 8% coupon rate and coupons paid annually that mature in 20 years. The bonds are selling for $1,100. KSS has an average tax rate of 30%. KSS is in the 40%...
-
On August 31, 2012, the balances of the accounts appearing in the ledger of Wood Interiors Company, a furniture wholesaler, are as follows:Prepare the August 31, 2012, closing entries for Wood...
-
Rework Example 13.6 if the overhead line and cable are interchanged. That is, \(\mathrm{Z}_{\mathrm{A}}=100 \Omega, v_{\mathrm{A}}=2 \times 10^{8} \mathrm{~m} / \mathrm{s}, l_{\mathrm{A}}=20...
-
When formulating marketing strategy, one of the issues a company must consider is whether or not to pursue international markets. Although international markets present increased marketing...
-
Take the \(z\)-transform of (6.2.6) and show that \(\mathbf{X}(z)=\mathbf{G}(z) \mathbf{Y}(z)\), where \(\mathbf{G}(z)=(z \mathbf{U}-\mathbf{M})^{-1} \mathbf{D}^{-1}\) and \(\mathbf{U}\) is the unit...
Study smarter with the SolutionInn App