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
-
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...
-
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...
-
Use Gauss-Jordan reduction to solve each system. (a) x + y = 2 x - y = 0 (b) x - z = 4 2x + 2y = 1 (c) 3x - 2y = 1 6x + y = 1=2 (d) 2x - y = -1 x + 3y - z = 5 y + 2z = 5
-
In Exercises 4346, let x represent one number and let y represent the other number. Use the given conditions to write a system of nonlinear equations. Solve the system and find the numbers. The...
-
Bert C. Roberts Jr. was chairman of WorldComs board of directors. Immediately before that, he had been chairman of MCI, which WorldCom acquired on September 14, 1998, in a transaction valued at...
-
Selected account balances for Hulse Company at January 1, 2014, are presented below. Accounts Payable ........ $14,000 Accounts Receivable ....... 22,000 Cash ............... 17,000 Inventory...
-
As part of a survey, 15 adults were asked, "How many hours did you spend at your job last week?" The results are shown in the stem-and-leaf display below. Use the display to answer the questions that...
-
Six grocery items have the following prices: $5.82, $10.28, $8.51, $12.13, $6.64, and $11.77. (a) Estimate the total cost of the six items by rounding each price to the nearest dollar, then adding....
-
Commissions at computer heaven are paid on the following scale: 8% on the first $7,000 in net sales, 11% on the next 14,000 in sales, 16% on any additional net sales. Frank made $16,385 in sales,...
-
A professor is expected to cover 16 chapters in an operations management text each semester. The class is scheduled to meet for one hour three times a week for 15 weeks. One semester the professor...
-
if the media is badly selected, it could result in your messages achieving little impact or being received by too few or the wrong people. critically discuss this statement under integrated marketing...
-
Carolina is a single filing California taxpayer. In 2022 her Federal adjusted gross income (AGI) was $230,000. For 2022, what is the amount of her California exemption credit?
-
Explain the main modules under chemical structure and give examples of structural representations that depict each. 3) The fundamental infrared absorption that indicates the presence of a C-H...
-
Read the case study below: At a preliminary hearing required by Louisiana law, Montejo was charged with first-degree murder. Although he remained silent at the hearing, the court declared Montejo...
-
1. Below is depicted a graph G constructed by joining two opposite vertices of C12. Some authors call this a "theta graph" because it resembles the Greek letter 0. a. What is the total degree of this...
-
The Milham Theatre Club has been in existence for a number of years. Members pay an annual subscription of 15 which entitles them to join trips to professional productions at a reduced rate. On 1...
-
The accounting records of the Happy Tickers Sports and Social Club are in a mess. You manage to find the following information to help you prepare the accounts for the year to 31 December 2015. (1)...
-
A business both buys loose tools and also makes some itself. The following data is available concerning the years ended 31 December 2014, 2015 and 2016. You are to draw up the Loose Tools Account for...
Study smarter with the SolutionInn App