Credit Analysis Solutions COMMERCIAL
|
|
- Lynn Simmons
- 6 years ago
- Views:
Transcription
1 Credit Analysis Solutions COMMERCIAL
2 FINPACK 130 Ruttan Hall 1994 Buford Avenue St. Paul, Minnesota Phone: (612) Toll-Free: (800) Fax: (612) Online:
3 What does FINPACK do for you? Used by lenders since 1980, FINPACK sets the industry standard for superior credit analysis tools, training and technical support. Simply enter tax returns and balance sheets and FINPACK will generate reports displayed on the following pages. Helps you accomplish your work more efficiently than ever before It is fast and easy to learn. You will be amazed at how much time it can save you. Delivers better information about your customers financial situation Superior planning tools, global cash flow analysis, RMA structured financial analysis, and historic spreads provide the most accurate picture of borrower performance. Lets you do the banking while we do the technical work No need to double check spreadsheet formulas Gives you an edge in building better customer relations Provides financial information your customers can understand and use to manage their businesses Offers you the most cost effective credit analysis available When compared to other systems or maintaining your own spreadsheets, FINPACK saves you money period 1
4 What does FINPACK do for you? FINPACK lets you choose the tools you need for each borrower whether it s the Credit Decision Scorecard, Commercial Real Estate, Commercial and Industry Analysis, Global Cash Flow Analysis, or Risk Rating. C&I Analysis Use data from tax returns and balance sheets to generate sophisticated financial analysis, global cash flow analysis, risk rating and more Commercial Real Estate Commercial Real Estate Understand the sensitivity of a property s ability to meet its debt obligations by calculating supportable loan amounts and vacancy rate thresholds Credit Decision Scorecard Develop your own customized scorecard using the criteria most important to you, evaluate customer data compared to minimum approval criteria that you establish About This Book The FINPACK Sample Guide provides an overview of the entire set of tools and reports that FINPACK can give you. If you have wondered what exactly FINPACK does or how it presents financial information, this book will give you the answers. The book gives you a quick overview for each FINPACK tool. Each section includes a short description of the financial tool and then shows you a sample report. Will you ever use all of FINPACK s tools? Probably not, so take a look at the tools that you regularly use. You may also want to look at other tools that you would like to use but haven t had an easy way to implement at your institution. FINPACK has been upgraded annually for over 30 years based on comments from lenders who use the software. With this history of field testing and refinement, we think it will serve your needs well. 2
5 FINPACK Commercial at a Glance Financial Analysis Income Spreads Balance Sheet Spreads C&I Analysis with RMA Comparisons Commercial Real Estate Analysis Global Cash Flow Projections Annual Projection Credit Analysis Credit Decision Scorecard Risk Rating Collateral Analysis Loan Presentation Training and Support Customer Support FINPACK Training p. 5 p. 9 p. 13 p. 21 p. 27 p. 31 p. 37 p. 39 p. 41 p. 43 p. 51 p. 53 3
6 4
7 Income Spreads Income Spreads Use Tax Forms and Income Statements to gather historical financial information. Whether you are working from audited income statements, company prepared income statements or tax returns, this section of FINPACK has all the bases covered. With Income Spreads, you can: Spread historical income and expenses from any of the following formats: Schedule C, Schedule F, Form 1065 Partnerships, Form 1120 Corporate, Form 1120-S Corporate, Schedule E, Form 8825 rentals, personal financial statements, and company prepared or accountant prepared statements Provide data for the Commercial Real Estate Analysis, C&I Financial Analysis, RMA comparisons and Global Cashflow Analysis Consolidate financial history from multiple entities Transfer historic data into cash flow plans 5
8 Income Spreads 6
9 Tax year Average Statement type Tax Return Tax Return Tax Return Sam & Pat Dunn 1120-S - Dunn Auto Service Income Spreads B. Business code Accounting method Accrual Accrual Accrual Income 1a. Merchant card and third-party payments 1,292,892 1,330,386 1,094,110 1,239,129 1b. Gross receipts or sales not on line 1a ,528 91,176 1c. Add lines 1a and 1b 1,292,892 1,330,386 1,367,638 1,330,305 1d. Returns and allowances e. Subtract 1d from 1c 1,292,892 1,330,386 1,367,638 1,330, Cost of goods sold (Form 1125-A) 594, , , , Gross profit 698, , , , Net gain or loss from Form Other income Total income 698, , , ,302 Deductions 7. Compensation of officers 69,973 69,973 69,973 69, Salaries and wages 216, , , , Repairs and maintenance 24,684 44,398 60,666 43, Bad debts Rents 136, , , , Taxes and licenses Interest 9,557 9,475 9,211 9, Depreciation 24,501 26,766 29,103 26, Depletion Advertising 7,564 4,036 5,988 5, Pension, profit-sharing, etc., plans Employee benefit programs 67,219 66,698 69,110 67, Other deductions 110, , , , Total deductions 666, , , , Ordinary business income or loss 31,227 50,380 45,045 42,217 Schedule A: Cost of Goods Sold 1. Inventory at beginning of year 49,491 52,634 54,864 52, Purchases 595, , , , Cost of labor Additional section 263A costs Other costs Total. Add lines 1 through 5 645, , , , Inventory at end of year 50,634 54,864 57,382 54, Cost of goods sold. Subtract line 7 from line 6 594, , , ,003 Schedule K 2. Net rental real estate income or loss c. Other net rental income or loss Interest income a. Ordinary dividends Royalties Net short-term capital gain or loss FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist Center for Farm Financial Mgmt 7
10 Income Spreads Sam & Pat Dunn Tax Form / Income Statement: 1120-S Page 2 2/6/2013 4:20:16 PM Tax year Average 8a. Net long-term capital gain or loss Net section 1231 gain or loss Other income or loss d. Distributions 25,000 26,000 28,000 26,333 Schedule M-1 1. Net income (loss) per books 31,227 50,380 45,045 42,217 3a. Depreciation (on books, not included on Sch. K) a. Depreciation (not on books, included on Sch K) Cash Flow for Debt Service Net income per books 31,227 50,380 45,045 42,217 + Net depreciation 24,501 26,766 29,103 26,790 + Depletion Interest 9,557 9,475 9,211 9,414 + Depreciation, depletion, interest in COGS Non-recurring income Non-recurring expense = Cash available for debt service 65,285 86,621 83,359 78,422 Annual P&I payments on noncurrent debt 10,051 9,504 8,957 9,504 Debt coverage ratio Debt repayment margin 55,234 77,117 74,402 68,918 FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist Center for Farm Financial Mgmt 8
11 Balance Sheet Spreads Balance Sheets Balance sheet data entry is simple and straightforward. Once the first balance sheet is complete, it is easy to copy and revise for the next renewal. FINPACK provides two balance sheet formats detailed or summary. Detailed Balance Sheets: Track assets and loans using as much detail as desired Detail flows seamlessly into spread reports and ratio analysis Consolidate balance sheets from multiple entities Summary Balance Sheets: Input simple, single column balance sheets Quick and easy format to spread company or accountant prepared reports Efficiently enter past history for new customers Both balance sheet formats provide data directly to FINPACK s financial analysis, risk rating, and loan presentation manager. 9
12 Balance Sheets 10
13 Dunn Auto Service Balance Sheets at Cost Dec 31, 2009 Dec 31, 2010 Dec 31, 2011 Dec 31, 2012 Current Assets Cash and checking 57,952 39,721 37,157 23,068 Prepaid expenses and supplies 5,391 5,541 5,901 6,285 Accounts receivable 32,955 35,861 39,842 44,817 Inventory 49,491 52,634 54,864 57,382 Total Current Assets 145, , , ,552 Noncurrent Assets Machinery and equipment 170, , , ,266 Other long term assets 32,799 35,403 37,359 39,423 Total Noncurrent Assets 203, , , ,689 Total Business Assets 348, , , ,241 Total Personal Assets Total All Assets 348, , , ,241 Current Liabillities Accounts payable 40,683 41,583 42,771 43,902 Other accrued expenses 2,808 2,952 3,105 3,261 CPLTD 7,293 7,293 7,293 7,293 Current loans 34,737 47,609 56,906 62,572 Total Current Liabilities 85,521 99, , ,028 Balance Sheets Noncurrent Loans 39,504 32,211 24,918 17,625 Total Business Liabilities 125, , , ,653 Personal liabilities Total Liabilities 125, , , ,653 Annual Noncurrent Debt Payments Business P & I payments 10,598 10,051 9,504 8,957 Equity Contributed capital 9,000 9,000 9,000 9,000 Retained earnings 214, , , ,588 Net worth 223, , , ,588 Retained earnings change 0 6,227 24,380 17,045 Ratio Analysis Current ratio Current ratio (business and personal) Quick ratio Working capital 60,268 34,320 27,689 14,524 Working capital (business and personal) 60,268 34,320 27,689 14,524 Current pct in debt 59 % 74 % 80 % 89 % Noncurrent pct in debt 19 % 14 % 10 % 6 % Total debt to asset ratio 36 % 36 % 35 % 33 % Total equity to asset ratio 64 % 64 % 65 % 67 % Total debt to equity ratio FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist Center for Farm Financial Mgmt 11
14 Balance Sheets 12
15 Commercial & Industrial (C&I) Analysis with RMA Comparisons Commercial and Industrial Analysis gives you a complete financial analysis of your borrower s business situation and compares it to RMA industry standards. With C&I Analysis you can: Produce common-sized and percent change balance sheets and income statement C&I Analysis Generate common debt coverage, liquidity, leverage and operating ratios Compare the ratios, income statements and balance sheets to RMA industry benchmarks Review UCA cash flow reports for borrower s with accrual records 13
16 C&I Analysis 14
17 Art Wholesale Supply Financial Analysis Balance Sheet - Common Sized 1120-S - Art Wholesale NAICS Code Other Miscellaneous Nondurable Goods Merchant Wholesalers Number of Statements: Unqualified(80), Reviewed(116), Compiled(107), Tax Returns(138), Other(224) Industry Data Source (c) 2008 by The Risk Management Association. All rights reserved Industry Ending Balance Sheet (cost) Dec 31, 2006 Dec 31, 2007 Dec 31, Thousands $ and Common Size $ $ $ Assets Cash & equivalents Trade receivables (net) Inventory All other current assets Total current assets 1, , , Fixed assets (net) Intangibles (net) All other non-current assets Total assets 1, , , Liabilities Notes payable - short term Current maturities - LTD Trade payables Income taxes payable All other current liabilities Total current liabilities Long term debt Deferred taxes All other non-current liabilities Net worth Total liabilities & Net worth 1, , , C&I Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 15
18 Art Wholesale Supply : Financial Analysis Page 2 9/16/2009 1:41:46 PM Income - Common Sized 1120-S - Art Wholesale NAICS Code Other Miscellaneous Nondurable Goods Merchant Wholesalers Number of Statements: Unqualified(80), Reviewed(116), Compiled(107), Tax Returns(138), Other(224) Industry Data Source (c) 2008 by The Risk Management Association. All rights reserved Industry Ending Balance Sheet (cost) Dec 31, 2006 Dec 31, 2007 Dec 31, Thousands $ and Common Size $ $ $ Income data Gross sales 3,855-3,942-4, Returns and allowances Net sales 3, , , Costs of goods sold 2,599-2,520-3, Gross profit 1, , , Operating expenses 1, , , Operating profit All other expenses (net) Profit before taxes C&I Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 16
19 Art Wholesale Supply : Financial Analysis Page 3 9/16/2009 1:41:47 PM Balance Sheet - % Change 1120-S - Art Wholesale Ending Balance Sheet (cost) Dec 31, 2006 Dec 31, 2007 Dec 31, 2008 Thousands $ and Percent Change $ % chg $ % chg $ % chg Assets Cash & equivalents Trade receivables (net) Inventory All other current assets Total current assets 1,205-1, , Fixed assets (net) Intangibles (net) All other non-current assets Total assets 1,406-1, , Liabilities Notes payable - short term Current maturities - LTD Trade payables Income taxes payable All other current liabilities Total current liabilities Long term debt Deferred taxes All other non-current liabilities Net worth Total liabilities & Net worth 1,406-1, , C&I Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 17
20 Art Wholesale Supply : Financial Analysis Page 4 9/16/2009 1:41:47 PM Income - % Change 1120-S - Art Wholesale Ending Balance Sheet (cost) Dec 31, 2006 Dec 31, 2007 Dec 31, 2008 Thousands $ and Percent Change $ % chg $ % chg $ % chg Income data Gross sales 3,855-3, , Returns and allowances Net sales 3,855-3, , Costs of goods sold 2,599-2, , Gross profit 1,256-1, , Operating expenses 1,245-1, , Operating profit All other expenses (net) Profit before taxes , C&I Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 18
21 Art Wholesale Supply : Financial Analysis Page 5 9/16/2009 1:41:47 PM 1120-S - Art Wholesale NAICS Code Other Miscellaneous Nondurable Goods Merchant Wholesalers Number of Statements: Unqualified(80), Reviewed(116), Compiled(107), Tax Returns(138), Other(224) Industry Data Source (c) 2008 by The Risk Management Association. All rights reserved Industry Ending Balance Sheet (cost) Dec 31, 2006 Dec 31, 2007 Dec 31, Liquidity Ratios 2.7 Current ratio Quick ratio Sales/Receivables Days' receivables Cost of Sales/Inventory Days' inventory Cost of Sales/Payables Days' Payables Sales/Working capital C&I Analysis Coverage Ratios 8.3 EBIT/Interest Net Profit+deprec/CPLTD EBITDA/CPLTD+Interest FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 19
22 Art Wholesale Supply : Financial Analysis Page 6 9/16/2009 1:41:47 PM 1120-S - Art Wholesale NAICS Code Other Miscellaneous Nondurable Goods Merchant Wholesalers Number of Statements: Unqualified(80), Reviewed(116), Compiled(107), Tax Returns(138), Other(224) Industry Data Source (c) 2008 by The Risk Management Association. All rights reserved Industry Ending Balance Sheet (cost) Dec 31, 2006 Dec 31, 2007 Dec 31, Leverage Ratios 0.1 Fixed/Worth Debt/Worth C&I Analysis Operating Ratios 46.3 % Profit before taxes/net worth 0.6 % 7.0 % 1.5 % 18.0 % 4.4 % 14.6 % Profit before taxes/total assets 0.3 % 3.6 % 0.7 % 5.5 % 0.9 % Sales/Fixed assets Sales/Total assets Expense to Sales Ratios 0.3 % Depreciation/Sales 0.8 % 0.6 % 0.3 % 0.6 % 1.4 % Altman Z-Scores Public firms (original model) Private firms FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 20
23 Commercial Real Estate (CRE) Analysis Commercial Real Estate Analysis is used to analyze key metrics for an income producing, investor owned real estate property. The analysis can be completed using data from an 8825, Schedule E, income statement or with completely new financial information. With Commercial Real Estate Analysis you can: Analyze historical and projected income for an individual property Calculate key ratios related to net operating income, loan information and collateral Understand the sensitivity of the property s ability to meet its debt obligations by calculating supportable loan amounts and vacancy rate thresholds Generate stress reports to analyze the property s income given alternative vacancy, rental rate and interest rate scenarios CRE Analysis Produce a standardized output for analyzing all income producing, investor owned real estate property 21
24 CRE Analysis 22
25 Sam & Pat Dunn Apartment Complex Property type: Address: Actual $ Residential-multi family 1234 Maple St Somewhere, MN Year Average Statement type Tax Return Tax Return Proforma Description Income Summary Potential gross rental income 342, , , ,559 Vacancy rate % % % % - Vacant income 34,237 42,637 60,000 45,625 + Other income = Effective gross income 308, , , ,934 - Total expenses 259, , , ,104 = Net profit or loss 48,406 52,618 36,466 45,830 - Capital replacement reserves 15,000 15,000 15,000 15,000 + Depreciation 48,000 48,000 48,000 48,000 + Interest 80,089 77,783 77,783 78,551 - Interest on current debt - - 2, = Net operating income 161, , , ,581 Property Value Use cap rate to estimate property value? No No No Cap rate Estimated property value 1,600,000 1,600,000 1,600,000 1,600,000 Term Loan Information Beginning principal balance 1,247,730 1,213,298 1,213,298 1,224,775 Interest rate Annual P&I payments 114, , , ,520 Collateral & Repayment Capacity Loan to value Debt service coverage ratio Debt repayment margin 46,974 48,881 30,329 42,061 Supportable Loan Amount Loan to value of ,280,000 1,280,000 1,280,000 1,280,000 Debt service coverage ratio of ,407,622 1,384,941 1,227,694 1,340,086 Vacancy Rate Thresholds Current vacancy rate % % % % Vacancy rate for DSCR of % % % % Vacancy rate for DSCR of % % % % CRE Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 23
26 Sam & Pat Dunn Commercial Real Estate Analysis Page 2 12/4/2013 9:57:23 AM Stress Report Actual $ Year Statement type Tax Return Tax Return Proforma Description 15% Vacancy Rate Net operating income 144, , ,249 Cap rate Estimated property value 1,600,000 1,600,000 1,600,000 Loan to value Debt service coverage ratio Supportable loan amount (LTV=0.80) 1,280,000 1,280,000 1,280,000 Supportable loan amount (DSCR=1.25) 1,258,414 1,294,596 1,298,890 20% Vacancy Rate Net operating income 127, , ,249 Cap rate Estimated property value 1,600,000 1,600,000 1,600,000 Loan to value Debt service coverage ratio Supportable loan amount (LTV=0.80) 1,280,000 1,280,000 1,280,000 Supportable loan amount (DSCR=1.25) 1,109,206 1,144,022 1,146,327 10% Decrease in Rental Rates Net operating income 130, , ,249 Cap rate Estimated property value 1,600,000 1,600,000 1,600,000 Loan to value Debt service coverage ratio Supportable loan amount (LTV=0.80) 1,280,000 1,280,000 1,280,000 Supportable loan amount (DSCR=1.25) 1,139,047 1,119, , Basis Point Increase in Interest Rates Annual P&I payments on term debt 142, , ,924 Debt service coverage ratio Supportable loan amount (DSCR=1.25) 998, , ,638 CRE Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 24
27 Sam & Pat Dunn Commercial Real Estate Analysis Page 3 12/4/2013 9:57:23 AM Rental Income Detail Description Status Quantity Rented Per Rental Rate Monthly Total Annual Total 1 bedroom Occupied 4 unit (monthly) /unit/month 3,000 36,000 2 bedroom Occupied 17 unit (monthly) 1, /unit/month 17, ,000 3 bedroom Occupied 4 unit (monthly) 1, /unit/month 5,000 60,000 1 Bedroom Vacant 1 unit (monthly) /unit/month 750 9,000 2 Bedroom Vacant 3 unit (monthly) 1, /unit/month 3,000 36,000 3 Bedroom Vacant 1 unit (monthly) 1, /unit/month 1,250 15,000 Totals 30 unit (monthly) 1, /unit/month 30, ,000 CRE Analysis FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 25
28 CRE Analysis 26
29 Global Cash Flow Global Cash Flow analysis calculates debt coverage ratios to help analyze the commingling of multiple businesses and personal funds. It allows you to see how each business performs by itself, then brings in personal financial statements to measure how personal sources and uses of cash impact overall debt servicing. With Global Cash Flow, you can: Spread historic debt repayment capacity for multiple business and personal sources Combine all cash flows into an overall debt coverage ratio Get the full picture of potential weaknesses, as well as strengths for multiple entities and guarantors Evaluate repayment when there are multiple guarantors for the business 27 Global Cash Flow
30 Global Cash Flow 28
31 Dunn Auto Service S & P Dunn Actual $ Average 1120-S - Dunn Auto Service Net income per books 31,227 50,380 45,045 42,217 + Net depreciation 24,501 26,766 29,103 26,790 + Depletion Interest 9,557 9,475 9,211 9,414 + Depreciation, depletion, interest in COGS Non-recurring income Non-recurring expense = Cash available for debt service 65,285 86,621 83,359 78,422 Debt payments 10,051 9,504 8,957 9,504 Debt coverage ratio Debt coverage margin 55,234 77,117 74,402 68, S & P Realty Net rental real estate income 56,735 60,867 66,279 61,294 + Depreciation 16,050 16,050 16,050 16,050 + Interest 42,505 36,643 30,358 36,502 - Non-recurring income Non-recurring expense = Cash available for debt service 115, , , ,846 Debt payments 123, , , ,586 Debt coverage ratio Debt coverage margin -8,296-10,026-10,899-9,740 Sch C - Pat Dunn Photography Net profit or loss -1,350 1,274 4,957 1,627 + Depreciation Interest Disallowed meals and entertainment (50%) Depreciation, depletion, interest in COGS Expenses for business use of your home Non-recurring income Non-recurring expense = Cash available for debt service -1,350 1,274 4,957 1,627 Debt payments Debt coverage ratio Debt coverage margin -1,350 1,274 4,957 1,627 Sch E - Partnerships Net rental real estate and royalty income Depreciation, depletion Interest Non-recurring income Non-recurring expense = Cash available for debt service Debt payments Debt coverage ratio Debt coverage margin FINPACK Center For Farm Financial Management Continued on next page Prepared by: Dale Nordquist Center for Farm Financial Mgmt Global Cash Flow
32 Dunn Auto Service Global Cash Flow Analysis: S & P Page 2 2/6/2013 4:47:50 PM Actual $ Average Sam & Pat Dunn Total income 153, , , ,805 + Other non-taxable income Non-recurring income Non-recurring expense = Recurring total income 153, , , ,805 - Federal income tax 17,079 22,978 24,821 21,626 - State, other taxes 11,854 13,596 14,038 13,163 - Living expenses 50,000 50,000 50,000 50,000 = Cash available for debt service 74,680 90,946 92,422 86,016 Debt payments 59,380 62,184 64,766 62,110 Debt coverage ratio Debt coverage margin 15,300 28,762 27,656 23,906 Global Debt Coverage Business and personal cash available for debt service 253, , , ,910 - Business income included in personal income 88, , , ,805 = Net global cash available for debt service 165, , , ,106 Total debt payments 193, , , ,200 Total debt coverage ratio Global Cash Flow FINPACK Center For Farm Financial Management 30 Prepared by: Dale Nordquist Center for Farm Financial Mgmt
33 Annual Projection Annual Projection When you need a plan for a commercial borrower, FINPACK s Annual Projection gives you quick and accurate cash and accrual information. The Annual Projection will give you consistent projections regardless of the source of the business financial history. The Annual Projection is a quick and easy projection that includes: Projected debt coverage ratios A pro-forma income statement and balance sheet Projected change in working capital Projected earned net worth change Links to past history for accurate and convenient data entry Stress-test individual credits 31
34 Annual Projection 32
35 Projected Cash Flow Summary Executive Summary Term Debt Coverage Dunn Auto Service 2013 Restructure Debt Total operating inflow 1,589,500 Net income from operations 117,928 Total operating outflow (-) 1,407,600 Depreciation (+) 57,660 Capital purchases (-) - Personal income (+) 72,000 Capital sales (+) - Owner withdrawals (-) 50,000 New credit (+) 376,772 Personal loan payments (-) 64,765 Loan payments (-) 502,646 Income and social security tax (-) 40,000 Net cash flow (=) 56,026 Interest paid on term debt (+) 23,800 Capital debt repayment capacity (=) 116,623 Beginning cash balance (+) 48,674 Operating loan borrowings (+) - Term debt payments 434,751 Operating loan principal payments (-) - Payments from cap sales & refinance (-) 376,772 Ending cash balance (=) 104,700 Normal term debt payments (=) 57,979 Term debt coverage 2.01 Beginning operating loan balance 62,572 Ending operating loan balance 62,572 Financial Ratios Annual Projection Projected Change in Working Capital Liquidity Ratios Beginning Ending Current ratio Change in cash 56,026 Quick ratio Change in current inventories (+) 2,618 Change in operating loan balance (-) - Sales/Receivables 31.3 Change in other current loans (-) - Days' receivables 12 Change in princ due on term loans (-) -70,896 Cost of Sales/Inventory 10.8 Estimated change in working capital (=) 129,540 Days' inventory 34 Cost of Sales/Payables 14.2 Projected Income Statement Days' payables 26 Sales/Working capital Net receipts 1,405,000 Cost of goods sold - 622,382 Coverage Ratios Gross profit (=) 782,618 EBIT/Interest 5.4 Other income + 112,500 Net profit+deprec/cpltd 1.3 Gross income (=) 895,118 EBITDA/CPLTD + Interest 1.5 Interest expense 26,930 Leverage Ratios Beginning Ending Depreciation (+) 57,660 Fixed/Worth Other expenses (+) 692,600 Debt/Worth Total expense (=) 777,190 Net income before taxes 117,928 Operating Ratios Return on equity 16.7 % Projected Earned Net Worth Change Return on assets 9.7 % Sales/Fixed assets 1.3 Net income 117,928 Sales/Total assets 1.2 Personal income (+) 72,000 Owner withdrawals (-) 50,000 Expense to Sales Ratios Income & social security tax (-) 40,000 Depreciation/Sales 4.1 % Personal loan interest expense (-) 8,922 Officer compensation/sales 5.1 % Personal asset depreciation (-) 4,500 Change in personal accounts payable (-) 26,810 Shocks to Term Debt Coverage Ratio Earned net worth change (=) 59,696 10% decrease in gross income % increase in operating expenses % increase in interest rates 1.65 FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist CFFM 33
36 Annual Projection Dunn Auto Service Annual Plan: 2013 Restructure Page 2 2/13/ :11:43 AM PROJECTED INCOME STATEMENT Income Quantity Price Amount Expense Amount Compensation of officers 72,000 Receipts or sales Salaries and wages 230,000 Merchant card payments 1,125,000 Repairs and maintenance 62,500 Other gross receipts or s 280,000 Rents 136,000 Subtotal receipts 1,405,000 Advertising 6,100 Net receipts 1,405,000 Employee benefit programs 71,000 Other expenses 115,000 Cost of sales Depreciation & depletion 57,660 Beginning inventory 57,382 Interest 26,930 Purchases 625,000 Subtotal 682,382 Inventory changes Ending inventory 60,000 Cost of goods sold 622,382 Gross profit 782,618 Other income Other income 112,500 Inventory changes Total income 895,118 Total expense 777,190 Net income before taxes 117,928 Income taxes -40,000 Net income 77,928 FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist CFFM 34
37 Dunn Auto Service Annual Plan: 2013 Restructure Page 3 2/13/ :11:43 AM PROJECTED NET CASH FLOW Cash Inflows Quantity Price Inflow Cash Outflows Outflow Merchant card payments 1,125,000 Purchases 625,000 Other gross receipts or s 280,000 Compensation of officers 72,000 Other income 112,500 Salaries and wages 230,000 Personal wages & salary 67,000 Repairs and maintenance 62,500 Personal business income 5,000 Rents 136,000 Total operating inflows 1,589,500 Advertising 6,100 Employee benefit programs 71,000 New Credit Other expenses 115,000 5th-Bldg Refi 376,772 Family living/owner draw 50,000 Total new credit 376,772 Income & social sec taxes 40,000 Total operating outflows 1,407,600 Annual Projection Loan Payments 5th National Bank-bldg 376,772 5th National Bank-Equipment 8,911 Bank of America-2nd Mort 9,096 Chase-Auto 9,408 Visa-Cap 2 11,930 Visa-Cap 3 14,879 Bank of America-Mortgage 19,452 5th National Bank-Bldg Refi 49,068 Annual operating loan interest 3,130 Total loan payments 502,646 Total cash inflows 1,966,272 Total cash outflows 1,910,246 Net cash flow 56,026 FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist CFFM 35
38 Annual Projection Dunn Auto Service Annual Plan: 2013 Restructure Page 4 2/13/ :11:43 AM PROJECTED BALANCE SHEET Projected Beginning Ending Current Assets Cash and checking 48, ,700 Prepaid exp. & suppl. 6,285 6,285 Accounts receivable 44,817 44,817 Invent. 57,382 60,000 Total current assets 157, ,802 Noncurrent Assets Equipment 235, ,739 Land 100, ,000 Bldgs & improve. 682, ,541 Other noncurrent 39,423 39,423 Total noncurrent assets 1,057, ,704 Total business assets 1,214,522 1,215,506 Personal assets 384, ,720 Total assets 1,598,742 1,595,226 Current Liabilities Accounts payable 43,902 43,902 Other accrued expenses 3,261 3,261 Operating loan(s) 62,572 62,572 Principal due on term loans 107,260 36,364 Total current liabilities 216, ,099 Noncurrent Liabilities 5th National Bank-bldg 274,620-5th National Bank-Equipment 17,625 10,332 5th National Bank-Bldg Refi - 318,631 Total noncurrent liabilities 292, ,962 Total business liabilities 509, ,061 Personal liabilities 193, ,635 Total liabilities 702, ,696 Net worth 895, ,530 Net worth change 59,696 Debt to asset ratio 44 % 40 % FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist CFFM 36
39 Credit Decision Scorecard Credit Decision Scorecard Use FINPACK s Credit Decision Scorecard to fast track the review and decision making process for smaller loans. With Credit Decision Scorecard, you can: Develop your own customized scorecard using the criteria most important to you Allows you to define essential criteria that must be met to make the loan Gathers the customer data that you specify Evaluates customer data compared to minimum approval criteria that you establish Provides the flexibility to document reasons to override automatic approvals or rejections 37
40 Sam & Pat Dunn New equipment purchase Scorecard: Sample small business Pre-qualifying Criteria Must meet ALL criteria for automatic approval Yes Is the requested loan amount less than $50,000? Yes Is this loan to a business, not an individual? Credit Decision Scorecard Yes Yes Yes Is the purpose of this loan other than a line of credit or for inventory? Has at least one principal personally guaranteed the loan? Has the business generated a positive net profit each of the last three years? Customer Data Applicant credit score 690 Co-applicant credit score 670 Loan amount 35,000 Collateral value 60,000 Financial Criteria Must meet ALL criteria for automatic approval 0.58 Loan to value 0.75 or less 670 Minimum credit score 650 or greater 24 Debt to income 40 or less Approval:Yes, meets scorecard criteria By:Ima Lender FINPACK Center For Farm Financial Management Prepared by: Wynn Richardson 38
41 Risk Rating FINPACK s flexible risk rating/credit scoring tool meets the needs of your institution. Risk Rating automatically links to data from borrower plans and analyses. FINPACK makes risk rating fast and consistent. With Risk Rating, you can: Create your own risk rating model(s) Risk Rating Link to data from the balance sheets, collateral analysis and financial analysis Include customized external criteria, such as credit score 39
42 Dunn Auto Service 2012 Risk Rating Model: Loan Scoring, Commercial, Cost Balance Sheets Balance Sheet(s): December 31, Dunn Auto Service; December 31, 2011; December 31, 2010; December 31, 2009 Annual Plan: 2013 Restructure Debt S & P Dunn: 2012,2011,2010 CRITERIA RESULT SCORE xweight = TOTAL Liquidity Current ratio Solvency Debt to equity ratio Net worth growth % 8.8 (Average) Repayment Capacity Total debt coverage ratio 0.89 (Average) Risk Rating Security Analysis Loan to value Overall Rating: 6 -- Above average risk Total Score: 44.5 OVERALL RATINGS Total Weighted Points From To Rating Recommendation Highest quality, very low risk High quality, minimal risk Good quality, little risk Acceptable risk Average risk Above average risk High degree of risk Low quality Lowest quality - liquidation possible Notes FINPACK Center For Farm Financial Management Prepared by: Dale Nordquist Center for Farm Financial Mgmt 40
43 Collateral Analysis FINPACK s Collateral Analysis builds from the balance sheets to calculate Loan to Value and the Collateral Margin. Proposed loans and projected collateral can be added to complete the picture. Collateral Analysis can feed directly into Presentation Manager and Risk Rating. With Collateral Analysis, you can: Select loans and collateral from the balance sheet Enter multiple collateral groups, when applicable Standardize discount percentages (although discount percentages can also be overridden for individual analysis) Link loan to value and collateral margin to the Risk Rating and Presentation Manager components of FINPACK Collateral Analysis 41
44 Dunn Auto Service 12/31/ Dunn Auto Service Balance Sheet Collateral Analysis Principal Market Disc. Discounted Prior Net Loan to Loan Balance Collateral Value Pct. Value Liens Collateral Value All 5th-Equipment 24,918 Cash and checking 23, ,761-20,761 5th National Bank-LOC 62,572 Accounts receivable 44, ,372-31,372 Inventory 57, ,429-34,429 Machinery and equipment 235, , ,160 Total 87, , , , % Total loan to value 87, , % Collateral coverage margin 2.60 Collateral margin 140,232 Collateral Analysis 42
45 Loan Presentation Manager The FINPACK Loan Presentation Manager provides a consistent and concise loan presentation format customized to your bank s needs. Users of the FINPACK Loan Presentation Manager can: Combine FINPACK data and your narrative into a loan presentation Base loan presentations on a template that can be customized and standardized for the entire institution Take advantage of powerful and familiar word-processing features Select which data to import from balance sheets, collateral analysis, financial analysis, risk rating, and cash flow plans Automatically update linkages to imported data when source data changes from year to year Attach virtually any document as an appendix, such as a balance sheet or historical financial spread 43 Loan Presentation Manager
46 Loan Presentation Manager 44
47 Credit Presentation Borrower Information Borrower: Sam & Pat Dunn Address: Fair Lake, MN Telephone: (123) Type of Business: Auto Service Years in Business: 2 1 Date: January 12, 2013 Loan Officer: Joe Lender Date of Last Review: January, 2012 Risk Rating Score: 50.5 (6 -- Above average risk) Tax ID# Customer Since: 2002 Nature of Business/Operation Description: Auto service station Purpose of Request: Renew LOC and restructure S &P Realty loan on the service station building. Sources of Repayment: Service station revenues Page 1 45 Loan Presentation Manager
48 Present and Proposed Loans Loan Present Balance Proposed Balance Int. Rate Rate Formula Term(s) Maturity Date 5th-Equipment 24,918 24, year variable 06/2016 5th National Bank-LOC 62,572 62, Annual Renewal 01/2014 Dunn Realty 0 376, year fixed 01/ , , Collateral Analysis Loan Principal Balance Collateral Discounted Value Prior Liens Net Collateral 5th-Equipment 24,918 Cash and checking 20,761-20,761 5th National Bank-LOC 62,572 Accounts receivable 31,372-31,372 Dunn Realty 376,772 Inventory 34,429-34,429 Machinery and equipment 141, ,160 Dunn Realty Building 477, ,873 Totals 464, , ,594 Loan tovalue 66% Collateral margin 241,333 Ratio Analysis Current ratio 1.1 Debt to asset ratio (mkt) 33.1 Debt to equity ratio (mkt) 0.50 Loan to value 66 Total assets (mkt) 406,241 Total liabilities 134,653 Loan Presentation Manager Page 2 46
49 Recommendation Strengths: Dunn Auto Service is a well established business with strong management of business operations. Mr. Dunn is very knowledgeable about the auto service business. Business has shown consistent profits over the past three years through the recession. Weaknesses: Risk rated 50.5 (6 -- Above average risk) mostly caused by weak debt coverage history. Debt coverage has been a problem because of the short term of repayment on the Dunn Realty loan which has made cash flow for the Dunn's very tight. This problem is mitigated by this loan application by lengthening the term on the real estate loan. Exceptions to Policy: None Conclusion and Recommendation: By restructuring the Dunn Realty loan over a 10 year repayment period, this business shows a global cash flow debt coverage of Security is adequate. Recommend approval. Loan Officer Date Page 3 47 Loan Presentation Manager
50 Dunn Auto Service Cost Balance Sheets, Comm. Dec 31, 2009 Dec 31, 2010 Dec 31, 2011 Dec 31, 2012 Dunn Auto Service Current Assets Cash and checking 57,952 39,721 37,157 23,068 Prepaid expenses and supplies 5,391 5,541 5,901 6,285 Accounts receivable 32,955 35,861 39,842 44,817 Inventory 49,491 52,634 54,864 57,382 Total Current Assets 145, , , ,552 Noncurrent Assets Machinery and equipment 170, , , ,266 Other long term assets 32,799 35,403 37,359 39,423 Total Noncurrent Assets 203, , , ,689 Total Business Assets 348, , , ,241 Total Personal Assets Total All Assets 348, , , ,241 Current Liabillities Accounts payable 40,683 41,583 42,771 43,902 Other accrued expenses 2,808 2,952 3,105 3,261 CPLTD 7,293 7,293 7,293 7,293 Current loans 34,737 47,609 56,906 62,572 Total Current Liabilities 85,521 99, , ,028 Noncurrent Loans 39,504 32,211 24,918 17,625 Total Business Liabilities 125, , , ,653 Personal liabilities Total Liabilities 125, , , ,653 Annual Noncurrent Debt Payments Business P & I payments 10,598 10,051 9,504 8,911 Equity Contributed capital 9,000 9,000 9,000 - Retained earnings 214, , , ,588 Net worth 223, , , ,588 Retained earnings change 0 6,227 24,380 26,045 Loan Presentation Manager Ratio Analysis Current ratio Current ratio (business and personal) Quick ratio Working capital 60,268 34,320 27,689 14,524 Working capital (business and personal) 60,268 34,320 27,689 14,524 Current pct in debt 59 % 74 % 80 % 89 % Noncurrent pct in debt 19 % 14 % 10 % 6 % Total debt to asset ratio 36 % 36 % 35 % 33 % Total equity to asset ratio 64 % 64 % 65 % 67 % Total debt to equity ratio Loan to value % % Collateral margin ,333 FINPACK Center For Farm Financial Management 48 Prepared by: Dale Nordquist Center for Farm Financial Mgmt
51 Dunn Auto Service 1120-S - Dunn Auto Service Tax year Average Statement type Tax Return Tax Return Tax Return B. Business code Accounting method Accrual Accrual Accrual Income 1a. Merchant card and third-party payments 1,292,892 1,330,386 1,094,110 1,239,129 1b. Gross receipts or sales not on line 1a ,528 91,176 1c. Add lines 1a and 1b 1,292,892 1,330,386 1,367,638 1,330,305 1d. Returns and allowances e. Subtract 1d from 1c 1,292,892 1,330,386 1,367,638 1,330, Cost of goods sold (Form 1125-A) 594, , , , Gross profit 698, , , , Net gain or loss from Form Other income Total income 698, , , ,302 Deductions 7. Compensation of officers 69,973 69,973 69,973 69, Salaries and wages 216, , , , Repairs and maintenance 24,684 44,398 60,666 43, Bad debts Rents 136, , , , Taxes and licenses Interest 9,557 9,475 9,211 9, Depreciation 24,501 26,766 29,103 26, Depletion Advertising 7,564 4,036 5,988 5, Pension, profit-sharing, etc., plans Employee benefit programs 67,219 66,698 69,110 67, Other deductions 110, , , , Total deductions 666, , , , Ordinary business income or loss 31,227 50,380 45,045 42,217 Schedule A: Cost of Goods Sold 1. Inventory at beginning of year 49,491 52,634 54,864 52, Purchases 595, , , , Cost of labor Additional section 263A costs Other costs Total. Add lines 1 through 5 645, , , , Inventory at end of year 50,634 54,864 57,382 54, Cost of goods sold. Subtract line 7 from line 6 594, , , ,003 Schedule K 2. Net rental real estate income or loss c. Other net rental income or loss Interest income a. Ordinary dividends Royalties Net short-term capital gain or loss FINPACK Center For Farm Financial Management 49 Prepared by: Dale Nordquist Center for Farm Financial Mgmt Loan Presentation Manager
52 Dunn Auto Service Tax Form / Income Statement Page 2 2/13/2013 2:24:52 PM Tax year Average 8a. Net long-term capital gain or loss Net section 1231 gain or loss Other income or loss d. Distributions 25,000 26,000 28,000 26,333 Schedule M-1 1. Net income (loss) per books 31,227 50,380 45,045 42,217 3a. Depreciation (on books, not included on Sch. K) a. Depreciation (not on books, included on Sch K) Cash Flow for Debt Service Net income per books 31,227 50,380 45,045 42,217 + Net depreciation 24,501 26,766 29,103 26,790 + Depletion Interest 9,557 9,475 9,211 9,414 + Depreciation, depletion, interest in COGS Non-recurring income Non-recurring expense = Cash available for debt service 65,285 86,621 83,359 78,422 Annual P&I payments on noncurrent debt 10,051 9,504 8,957 9,504 Debt coverage ratio Debt repayment margin 55,234 77,117 74,402 68,918 Loan Presentation Manager FINPACK Center For Farm Financial Management 50 Prepared by: Dale Nordquist Center for Farm Financial Mgmt
53 Customer Support Customer Support The FINPACK team is committed to providing world-class service and technical support. Our qualified technical support professionals are prepared to handle your support needs on a case-by-case basis or in an ongoing partnership. We provide timely, reliable service to ensure every customer s business success. 51
54 Customer Support 52
55 FINPACK Training FINPACK Training We want you to be able to quickly use FINPACK powerful capabilities, so we offer a number of training opportunities to help you learn how to fully use FINPACK. Contact us to learn about: Two-day FINPACK workshops for lenders On-site training for your staff Webinars customized for your institution Online training courses Periodic webinars on specific FINPACK topics 53
56 FINPACK Training 54
57
58 FINPACK 130 Ruttan Hall 1994 Buford Avenue St. Paul, Minnesota Phone: (612) Toll-Free: (800) Fax: (612) Online:
Credit Analysis Solutions AGRICULTURE
Credit Analysis Solutions AGRICULTURE University of Minnesota 130 Ruttan Hall 1994 Buford Avenue St. Paul, Minnesota 55108 Phone: (612) 625-1964 Toll-Free: (800) 234-1111 Fax: (612) 625-3105 Email: FINPACK@umn.edu
More informationIntroduction January 10, 2019
Introduction January 10, 2019 Michael Langemeier Department of Agricultural Economics Purdue University Purdue.edu/commercialag White County Farms Enterprises Corn; 1,500 acres Soybeans; 1,500 acres Owned
More informationUnderstanding Business Borrowers $150 COURSE DESCRIPTIONS
ABA SELF-PACED BUSINESS BANKING AND COMMERCIAL LENDING PROGRAMS A $10.00 shipping, recordkeeping and administrative fee will be added to all self-paced enrollments. Course Descriptions Below Register Now!
More informationChapter 11- Analizing Quicken Farm Records with FINPAK Chapter 11- Analyzing Quicken Farm Records with FINPACK
Chapter 11- Analyzing Quicken Farm Records with FINPACK FINPACK is a computerized farm financial planning and analysis system. It will help you evaluate your financial situation, explore alternatives,
More informationUnderstanding Where You Stand
SMALL BUSINESS Access to Opportunity Understanding Where You Stand A Simple Guide to Your Company s Financial Statements Reading Your Statements Balance Sheets Income Statements Ratios Cash Flow Statements
More informationEngineering Economics and Financial Accounting
Engineering Economics and Financial Accounting Unit 5: Accounting Major Topics are: Balance Sheet - Profit & Loss Statement - Evaluation of Investment decisions Average Rate of Return - Payback Period
More informationFinancial Ratio gap Analysis
Financial Ratio gap Analysis 2008 2009 The Company Doctors More info available at: www.thecompanydrs.com Page 1 LIQUIDITY RATIOS Liquidity is a measure of the quality and adequacy of current assets to
More informationCASHFLOW ANALYSIS. Developed By Vin DiCara DiCara Training and Consulting Inc. PO Box 963 Brunswick, Maine
CASHFLOW ANALYSIS Developed By Vin DiCara DiCara Training and Consulting Inc. PO Box 963 Brunswick, Maine 04011 207 607 4129 vdicara@dicaratc.com Ask Questions Participate Relax and enjoy yourself Share
More informationwhere you stand A Simple Guide to Your Company s
UNDERSTANDING where you stand A Simple Guide to Your Company s Financial Statements SMALL BUSINESS DEVELOPMENT CENTER OF HAMPTON ROADS, INC. Where business comes to talk business. HAMPTON ROADS CHAMBER
More informationEvaluating the Financial Viability of the Business
Evaluating the Financial Viability of the Business Just as it is important to construct a new building on a strong foundation, it is important to build the economic future of your business on a sound financial
More informationANNUAL STATEMENT STUDIES. Financial Ratio Benchmarks
ANNUAL STATEMENT STUDIES Financial Ratio Benchmarks 2008 2010 2009 2011 Introduction to Annual Statement Studies: Financial Ratio Benchmarks, 2010-2011 and General Organization of Content 9 The notes below
More informationFinancial statements 1.Consolidated financial statements (1)Consolidated Balance Sheet (Millions of Yen) As of March 31,2017 As of March 31,2018
Financial statements 1.Consolidated financial statements (1)Consolidated Balance Sheet As of March 31,2017 As of March 31,2018 Assets Current assets Cash and deposits 39,720 39,913 Notes receivable, accounts
More informationCR CREDIT RISK. 58 April 2013 The RMA Journal Copyright 2013 by RMA
CR CREDIT RISK Let Us Count the Ways 58 April 2013 The RMA Journal Copyright 2013 by RMA ONLY CASH PAYS LOANS s to Measure Cash Flow This first article in a two-part series discusses the four most widely
More informationFIDUCIARY TAX ORGANIZER FORM 1041
FIDUCIARY TAX ORGANIZER FORM 1041 Enclosed is an organizer that I provide to my tax clients in order to assist them in gathering the information necessary to prepare their fiduciary income tax returns.
More informationGary A. Hachfeld, David B. Bau, & C. Robert Holcomb, Extension Educators
Balance Sheet Agricultural Business Management Gary A. Hachfeld, David B. Bau, & C. Robert Holcomb, Extension Educators Financial Management Series #1 6/2017 A complete set of financial statements for
More informationCommercial. Real Estate Stress Testing. by Mike Newett and Don Gilliam. The Loan
Commercial Real Estate Commercial Real Estate Stress Testing Stress testing of commercial real estate portfolios has become an even more important risk management tool, especially since interest rates
More information1337 East 61st Street Tulsa OK Fiscal Year Beginning August 2018
10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $11,000,000 $220,000 $8,250,000 $82,500 $3,052,500
More informationFIDUCIARY TAX ORGANIZER (FORM 1041)
Trust/Estate Name(s) Federal ID# Address City, Town, or Post Office County State ZIP Code Telephone Number Telephone Number Fax Number E-mail Address Home/Mobile Office Fiduciary Name(s) and Title(s) Federal
More informationEDFS TRAINING CONFERENCE APRIL Evaluating Financial Statements and Business Plans
EDFS TRAINING CONFERENCE APRIL 2012 Evaluating Financial Statements and Business Plans 2 Types of Financial Information Balance sheets Profit and loss statements Cash Flow statements Income tax returns
More informationPresented by: Lloyd Lynford CEO Reis, Inc. Presented at: B. Riley & Co. 15 th Annual Investor Conference Santa Monica, CA May 20, 2014
Presented by: Lloyd Lynford CEO Reis, Inc. Presented at: B. Riley & Co. 15 th Annual Investor Conference Santa Monica, CA May 20, 2014 DRAFT Disclaimer This presentation may include forward-looking statements
More information805 California St, Tallahassee, Fl Fiscal Year Beginning February 2018
5-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment 5-YEAR CASH FLOW SUMMARY $235,000 $4,700 $176,250
More informationMaspeth Federal Savings and Loan Association and Subsidiaries
Maspeth Federal Savings and Loan Association and Subsidiaries Consolidated Financial Statements Table of Contents Page Independent Auditor s Report 1 Consolidated Financial Statements Consolidated Statements
More informationUnderstand Financial Statements and Identify Sources of Farm Financial Risk
Agricultural Finance Understand Financial Statements and Identify Sources of Farm Financial Risk By analyzing a complete set of your farm s financial statements you can identify sources and amounts of
More informationPortfolio Strengthening Application FY15-2 Instructions
Portfolio Strengthening Application FY15-2 Instructions Purpose: This resource opportunity is intended to strategically leverage NeighborWorks America resources in alliance with other resources to achieve
More informationFINANCIAL RESULTS. Consolidated Financial Statements - Fiscal Year Ended March 31, Consolidated Balance Sheets
FINANCIAL RESULTS Consolidated Financial Statements - Fiscal Year Ended March 31, 2007-1. Consolidated Balance Sheets (ASSETS) Prior Year End Current Year End (As of March 31, 2006) (As of March 31, 2007)
More information114 North Grand Avenue Fiscal Year Beginning January 2019
10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $825,000 $16,500 $577,500 $5,775 $269,775 MORTGAGE
More informationBo Singh, TGA President
Bo Singh, TGA President 1 ABOUT US T. Gschwender & Associates, Inc. is a diversified consulting company that has been providing services to financial institutions and businesses in the Northeast United
More informationNet Worth Statement Instructions & Forms Dan Childs NF-AE-01-02
Net Worth Statement Instructions & Forms Dan Childs NF-AE-01-02 NF Net Worth Statement Instructions The Samuel Roberts Noble Foundation Introduction: Good financial management is very important to being
More informationInvestit Software Inc. RENTAL APARTMENT BUILDING USING THE REPLACEMENT RESERVE FOLDER. USA EXAMPLE
RENTAL APARTMENT BUILDING INTRODUCTION USING THE REPLACEMENT RESERVE FOLDER. USA EXAMPLE Mortgage insurance agencies, conventional lenders and lenders following HUD guidelines often require that Replacement
More informationLoan Portfolio Analysis. Agribusiness Finance LESE 306 Fall 2009
Loan Portfolio Analysis Agribusiness Finance LESE 306 Fall 2009 What is it? Focus is on the lender s existing loan portfolio. Looking for areas of strengths and weaknesses. Data mining at segment level
More informationUNDERSTANDING AND USING FINANCIAL STATEMENTS FOR THE MANAGING OF SMALL BUSINESS
Page 1 of 12 UNDERSTANDING AND USING FINANCIAL STATEMENTS FOR THE MANAGING OF SMALL BUSINESS Aaron Caillouet, Nicholls State University William Lapeyre, Nicholls State University ABSTRACT Most small business
More informationYOUR SMALL BUSINESS SCORECARD. Your Small Business Scorecard. David Oetken, MBA CPM
Your Small Business Scorecard David Oetken, MBA CPM 1 Being a successful entrepreneur takes a unique mix of skills and practices. You need to generate exciting ideas, deliver desirable products or services,
More information. Your completed tax organizer needs to be received no later than
Organizer Estate and trust This organizer is designed to assist you in gathering the information required for preparation of fiduciary tax returns. Please complete it in full and provide details and documentation
More informationESTATE OR TRUST TAX ORGANIZER FORM New Estate or Trust Administrators Information Needed
ESTATE OR TRUST TAX ORGANIZER FORM 1041 New Estate or Trust Administrators Information Needed This is a list of information which will be typically needed for us to work with you on tax issues for an estate
More informationWelcome to a brief discussion of balance sheets. The balance sheet is a summary of the things owned and owed by a business. You may choose whether it
Welcome to a brief discussion of balance sheets. The balance sheet is a summary of the things owned and owed by a business. You may choose whether it focuses on the business only or is a combined personal
More information2009, University of Minnesota
An online workshop series to help producers interpret and use financial information in managing their farm or ranch business Financial statements Financial ratios and measures Goals Help producers understand
More informationTraditional Ag Credit Analysis Tools
What is Global Cash Flow and Why is it Important? Wynn Richardson Center for Farm Financial Management University of Minnesota wynn@umn.edu Michael Bonnett Vice President, Sr. Manager Ag Credit Center
More informationMaspeth Federal Savings and Loan Association and Subsidiaries
Maspeth Federal Savings and Loan Association and Subsidiaries Consolidated Financial Statements Table of Contents Page Independent Auditor s Report 1 Consolidated Financial Statements Consolidated Statements
More informationUnit 8 - Math Review. Section 8: Real Estate Math Review. Reading Assignments (please note which version of the text you are using)
Unit 8 - Math Review Unit Outline Using a Simple Calculator Math Refresher Fractions, Decimals, and Percentages Percentage Problems Commission Problems Loan Problems Straight-Line Appreciation/Depreciation
More informationEvaluating the New Century Go-Go Farmer
Evaluating the New Century Go-Go Farmer Bob Craven Center for Farm Financial Management University of Minnesota 612-625-6701 rcraven@umn.edu www.cffm.umn.edu www.finbin.umn.edu Data providers: MNSCU Farm
More informationModule 5 Preparing Agricultural Financial Statements: The Income Statement and Cash Flow Module Outline
Module 5 Preparing Agricultural Financial Statements: Module Outline Introduction Income Statement Overview Cash Income Statement What is not included on an income statement? Roadside Chat #1 Limitations
More informationDiscretionary Owner Earnings (%) Firms Analyzed
Industry Financial Report release date: June 218 Harrisburg, PA Metro Area [23822] Plumbing, Heating, and Air-Conditioning Contractors Sector: Construction Sales Class: $1m - $2.49m Contents Income-Expense
More informationFarm Financial Risk Management: Introduction to Farm Financial Statements for New and Beginning Farmers
Farm Financial Risk Management: Introduction to Farm Financial Statements for New and Beginning Farmers Kim Morgan, Assistant Professor, Agricultural and Applied Economics, Virginia Tech; Peter Callan,
More informationU.S. Income Tax Return for an S Corporation. OMB No Form 1120S. Do not file this form unless the corporation has filed or is
U.S. Income Tax Return for an S Corporation OMB No. 1545-0130 Form 1120S Do not file this form unless the corporation has filed or is Department of the Treasury attaching Form 2553 to elect to be an S
More informationIndustry Financial Report
Industry Financial Report release date: June 214 Harrisburg-Lebanon-Carlisle, PA [23822] Plumbing, Heating, and Air-Conditioning Contractors Sector: Construction Sales Class: $1m - $2.49m Contents Income-Expense
More informationEssentials and 1040 Review
LINDA KEITH, CPA 4 SECTION Tax Return Analysis: Essentials and 1040 Review Exercise: Carpenter 1040 1040/V1 4-2 ESSENTIALS AND 1040 REVIEW Fold page in half lengthwise so you cannot read it until you have
More informationChapter 12 - Reporting and Analyzing Cash Flows. Chapter Outline
I. Basics of Cash Flow Reporting A. Purpose of the Statement of Cash Flows To report cash receipts (inflows) and cash payments (outflows) during a period. This report classifies cash flows into operating,
More informationSageworks Commercial and Industrial Loan Case Study
Sageworks Commercial and Industrial Loan Case Study C RE DIT ANALYSIS SOLU TION Case Study Goals This case study provides an introduction to the Sageworks Credit Analysis solution. This will be a basic
More informationThe Lee Accountancy Group, Inc th Street Oakland, CA
January 22, 2016 The Lee Accountancy Group, Inc. 369 13th Street Oakland, CA 94612-2636 Client, Dear : The Tax Organizer will assist you in collecting and reporting information necessary for us to properly
More informationSCHEDULE C AUDIT RISKS
7/15/2017 SCHEDULE C AUDIT RISKS C. FORREST DAVIS, E.A. A LOOK AT TAX RETURNS (2014) 148.6M individual returns 63.7M Form 1040A and EZ 84.9M Form 1040 27.6M Schedule C or C-EZ 22.6M Schedule C 5.0M Sch
More informationThe RMA Guide to Spreading Financial Statements
1 The RMA Guide to Spreading Financial Statements Enterprise 2321.6 v.4 Risk Credit Risk Market Risk Operational Risk Regulatory Affairs Securities Lending 2 SPREADING FINANCIAL STATEMENTS "Spreading"
More informationStudent Guide: RWC Simulation Lab. Free Market Educational Services: RWC Curriculum
Free Market Educational Services: RWC Curriculum Student Guide: RWC Simulation Lab Table of Contents Getting Started... 4 Preferred Browsers... 4 Register for an Account:... 4 Course Key:... 4 The Student
More information2017 TAX PROFORMA/ORGANIZER
2017 TAX PROFORMA/ORGANIZER This Tax Proforma/Organizer package was designed to assist you in collecting the information we need for the preparation of your 2017 income tax return. The following pages
More informationU.S. Income Tax Return for an S Corporation
Form Sign Here 1120S Department of the Treasury Internal Revenue Service Paid Preparer Use Only U.S. Income Tax Return for an S Corporation Do not file this form unless the corporation has filed or is
More informationFrontier Travel Park
Frontier Travel Park MHP - 62 spaces w/36 Trailers Also Includes 16 Cottages and 2 Stores Current Occupancy 80% Zoned PD- Commercial Seller Financing Available 20% Down Presented by CRES Corp International,
More informationBalance Sheet. 6th Fiscal Year (as of Dec ) 5th Fiscal Year (as of Dec )
Balance Sheet 6th Fiscal Year (as of Dec. 31 2006) 5th Fiscal Year (as of Dec. 31 2005) 6th year 5th year ASSETS I. CURRENT ASSETS 501,121,703,544 514,731,203,929 (1) Quick assets 400,439,958,565 446,840,327,827
More information102-Sp Sportsman's Cove MHP/RV
102-Space 55+ Community - 45-MH & 57 RV 8 Park Models - 5 MH's - 3 RV's Owned by Park - City Water/WWTP Waterfront Canal leads to Orange Lake - Includes Docks & 31-Slips Current Occupancy 60% - Significant
More informationTAX ORGANIZER Page 3
TAX ORGANIZER Page Basic Taxpayer Information Taxpayer Spouse Taxpayer Spouse First Name Initial Last Name Social Security No. Check if Date of Occupation Dependent Presidential Birth Disabled Blind of
More informationCash Flow Analysis (Form 1084)
Cash Flow Analysis (Form 1084) Borrower Name: Business Name (optional): This worksheet may be used to prepare a written evaluation of the analysis of income related to self-employment. The purpose of this
More informationThe Cash Flow Statement
The Cash Flow Statement This statement is also known as the Statement of Changes in Financial Position Statement of Changes in Financial Position A statement of changes in financial position reports the
More informationUSAID-Funded Economic Governance II Project Credit Risk Workshop - Intermediate March Credit Analysis. Funded by: 2006 BearingPoint, Inc.
USAID-Funded Economic Governance II Project Credit Risk Workshop - Intermediate March 2006 Credit Analysis Funded by: 2006 BearingPoint, Inc. Table of Contents MODULE 3: CREDIT ANALYSIS OVERVIEW...1 LEARNING
More informationU.S. Income Tax Return for an S Corporation
Form 1120S U.S. Income Tax Return for an S Corporation Do not file this form unless the corporation has filed or is attaching Form 2553 to elect to be an S corporation. Go to www.irs.gov/form1120s for
More informationBusiness Start Up Basics III
Business Start Up Basics III Intro to Accounting Presented by: Suzie Dills SBDC Business Consultant Agenda Key Objectives of the Course Brief History & Definition of Accounting General Ledger Double Entry
More informationMerchant Referral Program Introduction
Merchant Referral Program Introduction 2018 Introduction to OnDeck The leading online platform for small business lending $8 Billion+ total originations 70,000+ small businesses served Global in United
More informationFRUIT FARM BUSINESS SUMMARY LAKE ONTARIO REGION NEW YORK October 2007 E.B Gerald B. White Alison M. DeMarree James Neyhard
October 2007 E.B. 2007-15 FRUIT FARM BUSINESS SUMMARY LAKE ONTARIO REGION NEW YORK 2006 Gerald B. White Alison M. DeMarree James Neyhard Department of Applied Economics and Management College of Agriculture
More informationClosing Costs Explained
Closing Costs Explained When you apply for a home loan, you will receive a Good Faith Estimate of Settlement Charges, and a booklet that will explain these costs in detail. Loan Origination Fee: This fee
More informationGlobal Cashflow Worksheet PDF Version
DRILLER CASE STUDY: PDF Version USE THIS WORKSHEET IF YOU USE THE SAM METHOD Linda Keith CPA Inc August 2015 Linda Keith CPA inc PO Box 1366 Olympia, WA 98507 360-455-1569 Info@LindaKeithCPA.com 2 NOTE:
More informationPRS Desk Reference Guide. PRS CREFC Desk Reference Guide
PRS Desk Reference Guide PRS CREFC Desk Reference Guide Freddie Mac Multifamily Division July 2017 2 P a g e PRS CREFC Desk Reference Table of Contents Contents INTRODUCTION... 4 SUBMISSION PROTOCOL...
More informationPledging & Underwriting Guidelines (Commercial Real Estate and Multifamily Loan Collateral)
Pledging & Underwriting Guidelines (Commercial Real Estate and Multifamily Loan Collateral) I. Collateral Eligibility: The Federal Home Loan Bank of Boston s ( the Bank ) Products and Solutions Guide defines
More informationHowland Tax Services
Howland Tax Services 2007 Self-Employment Checklist (United States) What is your main product or service? Name of business Business address Fiscal year end (usually Dec. 31) Do you use the Cash or Accrual
More informationBUSINESS FINANCIAL BASICS
BUSINESS FINANCIAL BASICS HERE ARE THREE BASIC FINANCIAL STATEMENTS THAT ARE IMPORTANT FOR YOUR SMALL BUSINESS: BALANCE SHEET. P&L. CASHFLOW STATEMENT 1 BALANCE SHEET A financial statement captures a person
More informationPennsylvania Small Business Development Centers. Understanding Financial Statements
Understanding Financial Statements The SBDC Program is a partnership funded by the Commonwealth of, Department of Community and Economic, the U. S. Small Business Administration and participating colleges
More informationWeighted average. Owned 0 on January 1, bought 50% from James on May Norma Shipper Owned all year 100
Case Study Corntax Inc Using 2017 Forms adapted for 2017 tax laws.., had three shareholders in 2018 Weighted average James Robertson Owned 50% on January 1, sold to John on May 26 40 John Bouchet Owned
More informationOverview. Overview. Chapter 19 2/25/2016. Centre Point Office Building. Centre Point: Reversion Sale Price
Overview Chapter 19 Investment Decisions: NPV and IRR Major theme: most RE decisions are made with an investment motive magnitude of expected CFs--and the values they create are at the center of investment
More informationAffordable Rental Housing Construction Planning Worksheet
Affordable Rental Housing Construction Planning Worksheet Presenter: Milton Hoyt, Chairman Renville County Vision West Housing Committee Vision West Housing Development Webinar What does the Program Provide?
More informationHowland Tax Services International
Howland Tax Services International 2010 Self-Employment Checklist (United States) Identification What is your main product or service? Name of business Business address Fiscal year end (usually Dec. 31)
More informationCHAPTER 2 THE BASICS OF RECORD KEEPING AND FINANCIAL STATEMENT PREPARATION. Questions, Exercises, and Problems: Answers and Solutions
CHAPTER 2 THE BASICS OF RECORD KEEPING AND FINANCIAL STATEMENT PREPARATION Questions, Exercises, and Problems: Answers and Solutions 2.1 See the text or the glossary at the end of the book. 2.2 Accounting
More informationUnderstanding Financial Data
May 22-25, 2016 Los Angeles Convention Center Los Angeles, California Understanding Presented by Brenda M. Clarke, CPA/ABV/CFF, CVA FM25 5/24/2016 2:30 PM - 3:30 PM The handouts and presentations attached
More informationReport of Independent Registered Public Accounting Firm
Item 8. Financial Statements and Supplementary Data The Board of Directors and Stockholders Toll Brothers, Inc. Report of Independent Registered Public Accounting Firm We have audited the accompanying
More informationMark Rickels Relationship Manager, Johnston, Ia.,
Michael Juergens Chief Underwriter, Johnston, Ia., 866-452-2617 Michael_Juergens@farmermac.com Mark Rickels Relationship Manager, Johnston, Ia., 202-872-6611 Mark_Rickels@farmermac.com 2 1 10 important
More informationA REAL DEAL MEETUP EXCLUSIVE REPORT:
A REAL DEAL MEETUP EXCLUSIVE REPORT: Here are some questions to consider asking potential power team members when you are putting your own REI Power Team! Property Managers Do you have the time to manage
More informationFarm Financial Management Case: Mayer Farm 2013
Farm Financial Management Case: Mayer Farm 2013 The Mayer Farm Case is provided to you as an alternative to using your own financial data. Using the Mayer Farm Case data you can complete the following
More informationAppendix B Pali Rao, istockphoto
Appendix B Pali Rao, istockphoto Tax Forms (Tax forms can be obtained from the IRS website: www.irs.gov) Form 1040 U.S. Individual Income Tax Return B-2 Schedule C Profit or Loss from Business B-4 Schedule
More informationFinancial Planning and Cash Flow Budgeting for 2006
Financial Planning and Cash Flow Budgeting for 2006 Hands-on Applications By Paul Ellinger and Bruce Sherrick Outline FAST Tools overview Benefits of financial planning Components of financial plan Getting
More information2012CBT_TestData_FINAL.xls CBT /2/2012
2012CBT_TestData_FINAL.xls CBT-100 10/2/2012 2012 CBT-100 TEST DATA 8/12, 4) 8/11-7/12, 5) 10/11-9/12, 6) 11/11-10/12. All other data for each sample will RETURN 1 RETURN 2 RETURN 3 PAGE 1 Beginning Month/Year
More informationThird Quarter Report FRESHWATER FISH MARKETING CORPORATION
Third Quarter Report FRESHWATER FISH MARKETING CORPORATION For the period ended Statement of Management Responsibility by Senior Officials Management is responsible for the preparation and fair presentation
More informationCECL: Current Expected Credit Loss
CECL: Current Expected Credit Loss Business Issues Forum May 1, 2018 Counselors of Real Estate Mid-Year Meeting Copyright 2017, Trepp LLC CECL What is it? Accounting Standard Update 2016-13, issued by
More informationPLANNING FOR YOUR AGRIPRENEURSHIP BUSINESS
PLANNING FOR YOUR AGRIPRENEURSHIP BUSINESS 1 Creating a basic business plan: Understanding your financials Introduction: Welcome to How to Write Your Business Plan 101! As agricultural entrepreneurs, or
More informationFinancial Statement Overview. Introduction
Financial Statement Overview Bankers Insight Group, LLC Jeffery W. Johnson Introduction Financial Statement Analysis is the Cornerstone of a Bank s credit decision making process They report on an economic
More informationAccrued rents & Lease payments Other (including relatives)
Balance Sheet Financial Statement Name: As Of: Name Home Phone: Address: Email Address First Merchants Bank SSN# Cell Phone: SSN# Cell Phone: Current Assets Market Value Current Liabilities Market Value
More informationCONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION Unaudited ($000s of Canadian dollars) Dec. 31, 2015 Sep. 30, 2015 Assets Non-current assets Investment properties [Note 4] $ 1,374,461 $ 1,386,035
More informationFull file at
CHAPTER 2 QUESTIONS 1. The accounting system generates a variety of reports for use by various decision makers. Among the most common are generalpurpose financial statements, management reports, tax returns,
More informationFRUIT FARM BUSINESS SUMMARY LAKE ONTARIO REGION NEW YORK October 2009 E.B Gerald B. White Alison M. DeMarree James Neyhard
BUSINESS SUMMARY FRUIT FARM October 2009 E.B. 2009-19 LAKE ONTARIO REGION NEW YORK 2008 Gerald B. White Alison M. DeMarree James Neyhard Department of Applied Economics and Management College of Agriculture
More informationKamux Consolidated Financial Statements as of December 31, 2015, December 31, 2014 and December 31, 2013
Kamux Consolidated Financial Statements as of December 31, 2015, December 31, 2014 and December 31, 2013 Kamux s (Company ID 2442327-8) business is based on the effective integrated business model in the
More informationOverview. Overview. Chapter 19 9/24/2015. Centre Point: Reversion Sale Price
Overview Chapter 19 Investment Decisions: NPV and IRR Major theme: most RE decisions are made with an investment motive magnitude of expected CFs--and the values they create are at the center of investment
More informationSan Juan Basin Royalty Trust
San Juan Basin Royalty Trust 300 West Seventh Street, Suite B Fort Worth, Texas 76102 Telephone: 866/809-4553 Website: www.sjbrt.com January 31, 2012 IMPORTANT TAX INFORMATION To Unit holders: We enclose
More informationU.S. Commercial Real Estate Valuation Trends
The NAIC s Capital Markets Bureau monitors developments in the capital markets globally and analyzes their potential impact on the investment portfolios of U.S. insurance companies. A list of archived
More informationWaterfront 31-sp "Globe" MHP
Waterfront 31-sp "Globe" MHP 30-sp Waterfront MHP Plus Commercial Building 50% Occupied - Good Upside Opportunity! Current NOI Approaching $40K Seller Consider the Best offer with the Quickest Close Presented
More informationCONVENTIONAL / SBA LOAN APPLICATION BUSINESS LOAN APPLICATION CHECKLIST
CONVENTIONAL / SBA LOAN APPLICATION BUSINESS LOAN APPLICATION CHECKLIST Please use this checklist as a guide to the documentation necessary to complete the processing of your business loan. If certain
More informationU.S. Return of Partnership Income
Form Department of the Treasury Internal Revenue Service For calendar year 013, or tax year beginning,, ending,. OMB No. 1545-0099 A Principal business activity Name of partnership D Employer identification
More information