The loan you need
Your income profile
Closing the gap
How the numbers are found
Income required = (loan instalment at the stress rate + existing debts) ÷ 55%. Shortfall = income required − assessable income (fixed + 70% of variable). Pledge needed = shortfall × 48 (÷ 0.7 for non-cash assets); show funds needed = shortfall × 48 ÷ 0.3. A combination scales pro-rata: whatever monthly income the pledge covers, the remainder is closed with unpledged funds.