EXECUTIVE SUMMARY Recommending Officers Date Borrower Name Property Name Property Street Address Property City Property State Property Zip Code Propert by ley18036

VIEWS: 33 PAGES: 5

More Info
									                           EXECUTIVE SUMMARY
Recommending Officers:
Date:

Borrower Name:

Property Name:
Property Street Address:

Property City:
Property State
Property Zip Code:
Property Type
Property Description:




Total Square Feet:

Loan Amount:
Rate:
Term/Amortization:
Value:
Loan to Value:
Loan per Square Feet:

Recourse:
Collateral:
Loan Fee:

Loan Purpose:
Borrower Information:
PROPERTY RENT ROLL & EXPENDITURE


                                                                                                                                    Property Address:



      TENANT                       Orig      START       EXP.      LEASE      SQUARE MONTHLY                MO. RENT/               MONTHLY         YR. RENT/     ANNUAL           COMMENTS
                          UNIT    Lease      DATE        DATE       TYPE       FEET  BASE RENT                  SQ. FT.   CAM        RENT           SQ. FT.        RENT




         GRAND TOTAL                                                               -             $0.00                      $0.00             $0                        $0
               Occupied                                                            -                                                                                    $0
               Total SF Included in Security for Loan:   #DIV/0!        -


                            Occupied SF of Security:     #DIV/0!        -                                                                                     Prepared By:
                                                                                                                                                              Prepared On:
                               Vacant SF of Security:    #DIV/0!        -


                                              Annual Rollover 2002 - 2006                                EXPENSES 2005                             EXPENSES 2006
                                                                      % of
                                              Year        SF       Total SF                               PROPERTY TAXES                      PROPERTY TAXES
                                              MTM            -      #DIV/0!                               PROPERTY INSURANCE                  PROPERTY INSURANCE
                                                                                                         UTILITIES                           UTILITIES
                                              2006            -    #DIV/0!                               RUBBISH                             RUBBISH
                                                                                                         MAINTENANCE INTERIOR                MAINTENANCE INTERIOR
                                              2008            -    #DIV/0!                               MAINTENANCE EXTERIOR                MAINTENANCE EXTERIOR
                                                                                                         LANDSCAPING                         LANDSCAPING
                                              2012            -    #DIV/0!                               ELEVATOR                            ELEVATOR
                                                                                                         EXTERMINATOR                        EXTERMINATOR
                                              2016            -    #DIV/0!                               ON-SITE SECURITY                    ON-SITE SECURITY
                                                                                                         MANAGEMENT                          MANAGEMENT
                                              2022            -    #DIV/0!                                                                   ________________________________________
                                                                                                         ________________________________________

                                             TOTAL            -    #DIV/0!    of SF that is Security for Loan                             -
                                                                                        Prepared By:

                                                                                    Prepared Date:
PROPERTY CASH FLOW
                                                                         Borrower:                   0
                                                                  Property Address:                  0




                                                                    Underwritten           Actual        Actual
                                                        Period:        2006                 2005          2004
SCHEDULED GROSS INCOME:
                      Gross Potential Rent                                         $0
                          Percentage Rent                                          $0               $0            $0
                             CAM Income                                            $0               $0            $0
                                                                                   $0               $0            $0
                           Sub-total - Gross Income                                $0               $0            $0
                   Less: Vacancy & Collection Loss                                 $0               $0            $0
EFFECTIVE GROSS INCOME: (EGI)                                                      $0               $0            $0
Less: Operating Expenses (Annual)
  Taxes
  Office/Admin                                                                     $0               $0            $0
  Advertising                                                                      $0               $0            $0
  Commissions                                                                      $0               $0            $0
  Insurance                                                                        $0
  Legal & Prof. Fees                                                               $0                             $0
  Other                                                                            $0
  Utilities                                                                        $0               $0
  CAM/ Repairs & Maintenance                                                       $0               $0
  Management Fees                                                                  $0               $0            $0
  Capital Reserves                                                                 $0               $0            $0
Total Operating Expenses:                                                          $0               $0            $0
                                   Per square foot :                  #DIV/0!              #DIV/0!       #DIV/0!
                             As a Percentage of EGI:                        #DIV/0!           #DIV/0!        #DIV/0!
NET OPERATING INCOME:                                                           $0                 $0            $0
                  Net Operating Income/Cap Rate of:
                              = Capitalized Value of:                       #DIV/0!
Less TI/LC Reserves                                                             $0                 $0            $0
CASH FLOW AVAILABLE FOR DEBT SERVICE                                            $0                 $0            $0
Debt Service: ( See Below)                                                  #DIV/0!           #DIV/0!        #DIV/0!
NET ANNUAL CASH FLOW                                                        #DIV/0!           #DIV/0!        #DIV/0!
DEBT SERVICE COVERAGE RATIO                                           #DIV/0!              #DIV/0!       #DIV/0!
(Net Operating Income/Total Debt Service)
Loan Per Square Foot :                                                #DIV/0!



Loan Request
Loan to Value:
Loan Amount per LTV                                                   #DIV/0!

Interest Rate
Amortization
Required DCR
Constant                                                                    #DIV/0!
Loan Amount per DCR                                                   #DIV/0!


Potential Loan                                                             #DIV/0!

								
To top