SBA Loan Sale Analysis - Variable Rate Loan
| Loan Name |
|
| Originated |
|
|
| Matures |
|
|
| Rate
Adjust Frequency |
|
|
| P&I
Payment Frequency |
|
|
| Current
Prime Rate |
|
| Current
Loan Balance |
| $
0.00
|
| Guaranteed
Percentage |
|
0
| %
|
| Unguaranteed
Percentage |
|
100 | %
|
| Gross
Rate |
0.000
|
0.000
| %
|
|
Servicing
Fee
(Retained) |
0.000
|
| Net
Rate |
0.000
|
0.000
| %
|
| Sale
Price |
| 0.0000
|
| Premium |
|
-100.0000 | %
|
| Guaranteed Portion
(Amount to be sold)
|
Curr Loan Bal x Guaranteed %
|
$
0.00
|
| Unguaranteed
Portion
(Invested
Funds) |
Curr
Loan
Bal
x
Unguaranteed
% |
$ 0.00
|
| Premium
($)
Earned
on
Sale |
Guaranteed
Portion
x
Premium
% |
$ 0.00
|
| Servicing
Fee
on
Guaranteed
Portion |
Guaranteed
Portion
x
Servicing
Fee |
$ 0.00
| Interest
Income
on
Unguaranteed
Portion |
Unguaranteed
Portion
x
Gross
Rate |
$ 0.00
|
|
Year 1
Return |
Premium
+
Servicing
+
Interest |
$ 0.00
| Years
2
and
following
Return |
Servicing
+
Interest |
$ 0.00
|
| Assumptions:
|
Prime
rate
remains
constant
|
0%
CPR
(No
amortization
of
loan
balance)
|
All
premium
taken
in
Year
1
(may
not
be
allowable
under
EITF
88-11
and/or
FAS
125
Accounting
for
Premium
Income)
|
If
sale
price
exceeds
110,
seller
receives
only
50%
of
the
amount
greater
than
110
|
| Return
on
Invested
Funds
| Year
1 |
|
17.50 | %
| Years
2
and
following |
|
11.50 | %
| | |||||||||||||
To return to your input data, use your browser's BACK button. To return to a blank input form, click Reset
This material is for informational purposes only and is not intended as an offer to sell or a solicitation of an offer to buy any security. It merely provides information and/or alternatives that Coastal believes is appropriate for your consideration. Although this information has been obtained from sources which Coastal believes to be reliable, Coastal does not guarantee it is accurate or complete, and it should not be relied upon as such. All assumptions, opinions and estimates constitute Coastal's judgment as of this date and, along with prices and yields, are subject to change without notice. The returns shown consider prepayment assumptions that may or may not be met.
