Presentation is loading. Please wait.

Presentation is loading. Please wait.

Lender: Bank of America Borrower: Golden Rain Foundation of Laguna Woods Guarantor: Golden Rain Foundation of Laguna Woods, as Trustee of the Golden Rain.

Similar presentations


Presentation on theme: "Lender: Bank of America Borrower: Golden Rain Foundation of Laguna Woods Guarantor: Golden Rain Foundation of Laguna Woods, as Trustee of the Golden Rain."— Presentation transcript:

1 Lender: Bank of America Borrower: Golden Rain Foundation of Laguna Woods Guarantor: Golden Rain Foundation of Laguna Woods, as Trustee of the Golden Rain Foundation of Laguna Woods Trust Recreation Master Plan $10,000,000 Real Estate Loan

2 Fees and Expenses $3,575.Appraisal Fee $40,000.Loan Fee $12.Flood Certificate $43,587. Bank Transaction Costs $9,387.Escrow Fees $24,250.Legal Fees and Expenses $77,212.TOTAL

3 Collateral Property (2 nd deed of trust) 24351 El Toro Road, Laguna Hills, California (existing debt $3.1 million - 1 st deed of trust) Insufficient equity to secure 100% of loan Cash Collateral Account $2,961,782.22 withheld from loan amount and added to existing B of A time deposits account to meet minimum requirement of $4,447,312.97 to secure 100% of the loan. This balance may be reduced in the future as principal is paid or if GRF gets a higher appraisal on the property.

4 Interest Rates a)B of A LIBOR Rate swapped for fixed rate through an ISDA Agreement b)2.67% ISDA Fixed Rate c)1.60%B of A Applicable Margin (Principal Depository Rate) 4.27%Fixed Interest Rate LIBOR Rate - British Banker’s Association Floating Rate ISDA – International Swaps and Derivatives Assoc. Inc.

5 Repayment Terms September 1, 2013 interest and principal payments. (2.67% from 8/5/13 and 1.60% from 8/21/13) Repay principal in equal installments ($55,555.56) 15 year loan fully amortizing 9/1/2013 – 8/1/2028

6 PRINCIPAL BALANCEMONTHYEAR INT @ 4.27% PRINCIPAL PAYMENT PAYMENTACCUMULATED INT 10,000,000.00SEPTEMBER2013 $ 22,962.3855,555.555 $ 78,517.93 $ 22,962.38 9,944,444.445OCTOBER2013 $ 35,385.6555,555.555 $ 90,941.20 $ 58,348.03 9,888,888.890NOVEMBER2013 $ 35,187.9655,555.555 $ 90,743.52 $ 93,535.99 9,833,333.335DECEMBER2013 $ 34,990.2855,555.555 $ 90,545.83 $ 128,526.27 9,777,777.780JANUARY2014 $ 34,792.5955,555.555 $ 90,348.15 $ 163,318.86 9,722,222.225FEBRUARY2014 $ 34,594.9155,555.555 $ 90,150.46 $ 197,913.77 9,666,666.670MARCH2014 $ 34,397.2255,555.555 $ 89,952.78 $ 232,310.99 9,611,111.115APRIL2014 $ 34,199.5455,555.555 $ 89,755.09 $ 266,510.53 9,555,555.560MAY2014 $ 34,001.8555,555.555 $ 89,557.41 $ 300,512.38 9,500,000.005JUNE2014 $ 33,804.1755,555.555 $ 89,359.72 $ 334,316.55 9,444,444.450JULY2014 $ 33,606.4855,555.555 $ 89,162.04 $ 367,923.03 9,388,888.895AUGUST2014 $ 33,408.8055,555.555 $ 88,964.35 $ 401,331.83 9,333,333.340SEPTEMBER2014 $ 33,211.1155,555.555 $ 88,766.67 $ 434,542.94 9,277,777.785OCTOBER2014 $ 33,013.4355,555.555 $ 88,568.98 $ 467,556.37 9,222,222.230NOVEMBER2014 $ 32,815.7455,555.555 $ 88,371.30 $ 500,372.11 9,166,666.675DECEMBER2014 $ 32,618.0655,555.555 $ 88,173.61 $ 532,990.17

7 Covenants To use the Loan proceeds only for payment of costs and expenses incurred in connection with capital improvements to the Property and/or other real property owned by Borrower and/or Guarantor. Financial Covenants are essentially the same as the existing loan so there is no impact on GRF.

8 Prepayment No penalty on the underlying Agreement if the prepayment is made on a Libor Rate Reset Date. (12 days per year) No penalty on ISDA Agreement but as market interest rates go up or down prepayment may result in a loss or gain for GRF.

9 Signatures Golden Rain Foundation of Laguna Woods, a California non-profit mutual benefit corporation Lynne C. Dvorak, President Marvin Rosenhaft, VP GRF Loan Documents were reviewed by: – An independent 3 rd party for B of A (as required by bank regulations) – GRF Corporate Attorney


Download ppt "Lender: Bank of America Borrower: Golden Rain Foundation of Laguna Woods Guarantor: Golden Rain Foundation of Laguna Woods, as Trustee of the Golden Rain."

Similar presentations


Ads by Google