|
|
|
A loan from
the E.C. Church Building Fund has been approved for up to $500,000. This money is available as needed – like a
line of credit. We may or may not need
all of this money to complete the building project, but we can borrow up to
$500,000. The anticipated high end of
the project is $750,000.
As with all
loans, the faster the loan is paid off, the more money is saved on interest
expense. The following tables show the
monthly payment, total cost, and total interest expense for three different
example loan amounts, borrowed at 5.5%: Annual Percentage Rate
|
|
$300,000.00
|
|
5.5% APR
|
|
|
|
Years
|
Monthly
|
Months
|
Total Paid
|
Principal
|
Interest
|
|
5
|
$
5,738.25
|
60
|
$
344,295.00
|
$300,000.00
|
$
44,295.00
|
|
10
|
$ 3,255.79
|
120
|
$
390,694.80
|
$300,000.00
|
$
90,694.80
|
|
20
|
$
2,063.66
|
240
|
$
495,278.40
|
$300,000.00
|
$195,278.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$400,000.00
|
|
5.5% APR
|
|
|
|
Years
|
Monthly
|
Months
|
Total Paid
|
Principal
|
Interest
|
|
5
|
$
7,640.46
|
60
|
$
458,427.60
|
$400,000.00
|
$
58,427.60
|
|
10
|
$
4,341.05
|
120
|
$
520,926.00
|
$400,000.00
|
$120,926.00
|
|
20
|
$
2,751.55
|
240
|
$
660,372.00
|
$400,000.00
|
$260,372.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$500,000.00
|
|
5.5% APR
|
|
|
|
Years
|
Monthly
|
Months
|
Total Paid
|
Principal
|
Interest
|
|
5
|
$
9,550.58
|
60
|
$
573,034.80
|
$500,000.00
|
$
73,034.80
|
|
10
|
$
5,426.31
|
120
|
$
651,157.20
|
$500,000.00
|
$151,157.20
|
|
20
|
$
3,439.44
|
240
|
$
825,465.60
|
$500,000.00
|
$325,465.60
|
Our plan is
to borrow enough money to cover the Excavation and Stone ($60,000), Building
Shell ($313,000), the Concrete ($50,000), and the Architect/Engineer Stamp
($7,000). Doing this would require a
loan of $430,000. We would pay for the
remainder of the project by using a combination of the current Building Fund
balance, and the Building Fund contributions received during the building phase
of the project. We anticipate the
building phase to be two years. The
current Building Fund Balance is about $50,000. We also have $40,000 in general savings which we could use for
building if needed.
The
following summarizes the breakdown of this plan:
|
|
Estimate
|
High End
|
|
Project
Total Cost Estimate
|
$700,000.00
|
$750,000.00
|
|
Loan
Amount
|
$430,000.00
|
$430,000.00
|
|
Building
Fund Donations Needed for Building Phase
|
$270,000.00
|
$320,000.00
|
|
Current
Building Fund Balance
|
$
50,000.00
|
$
50,000.00
|
|
Additional
Commitment Required for Building Phase
|
$220,000.00
|
$270,000.00
|
Our plan is
to begin paying back the loan during the building phase using the general fund
for the monthly payment. During this
time, we will be making payments as if the loan is a 20 year loan. After those two years, when the building
phase is complete, we will focus our attention to aggressively paying off the remainder
of the loan balance. Lord willing, the
loan payoff phase will last only an additional three years, meaning we will be
debt free in five years.
We are
asking for three types of financial commitments, and a labor commitment. The three types of financial commitments are
as follows:
-
Initial Donation: Lump
sum contribution up front to minimize the borrowing requirement for the
project.
-
Building Phase
Commitment: Monthly contribution to the Building Fund during the two years
we are in a building phase. This money
will go to the amount needed above our loan amount to finish the project.
-
Loan Payoff Phase
Commitment: Monthly contribution for the three years following the building
fund where we focus on paying off the loan borrowed from the E.C. Church.
For example, if
no Initial Contributions are received, at the high end estimate we will borrow
about $430,000 from the E.C. Church, and require $270,000 ($11,250 per month)
of building phase contributions during the two years of the building
phase. While in the building phase, our
general fund would be used to begin paying back the $430,000 as if it were a 20
year loan. The payment schedule for
that loan would be:
|
Years
|
Monthly
|
Months
|
Total Paid
|
Principal
|
Interest
|
|
20
|
$
2,957.92
|
240
|
$
709,900.80
|
$430,000.00
|
$279,900.80
|
After the
two year building phase, our loan balance would be $405,018.37. We then would
attempt to pay of the remainder of the balance during the three year loan
payoff phase. Payments to pay off that
remaining balance in three years would be:
|
Years
|
Monthly
|
Months
|
Total Paid
|
Principal
|
Interest
|
|
3
|
$
12,229.89
|
36
|
$
440,276.04
|
$405,018.37
|
$
35,257.67
|
Keep in
mind this example assumes no money is contributed as Initial
Contributions. The more money given at
the beginning of the project, the lower these numbers will actually be.
We also
remind you that any contribution made to the building fund should be above and
beyond the money you currently give and the time you currently devote to our
ministry.
If you wish to contribute to the building fund, please contact
our office by calling 610-562-5033.
|