the housebuilder for the 120 homes (assume land is roughly 10% of the Total Purchase Price)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
the housebuilder for the 120 homes (assume land is roughly 10% of the Total Purchase Price) A range of inputs have been provided for you with some inputs left to populate at your discretion, please provide a very brief summary of your rationale for the values you input. If you have time, please run some sensitivity analysis to answer questions 1-3 below. A rod border indicates a calculation you need to provide: General Inputs Start & Acquisition Date Hold (years) Exit Date Construction Start Date 31/12/2023 5 years 31/12/2028 31/12/2023 Construction Handover Profile (Homes) Jun-24 Sep-24 Dec-24 Mar-25 Jun-25 Rental Underwrite & Plot Schedule No. of 2 Bedroom Homes No. of 3 Bedroom Homes No. of 4 Bedroom Homes Scheme Total 17 17 17 17 17 17 2 Bedroom Homes Day-1 ERV 950 18 3 Bedroom Homes Day-1 ERV 1,175 120 4 Bedroom Homes Day-1 ERV 1,300 Blended Average Rental Growth per annum 3.00% Construction Period (months) Construction End Date 24 months 31/12/2025 Sep-25 Dec-25 Total Handovers Land Purchase Price (EMM) 2,900 -10% from asking price Construction Cost Construction Handover Profile (E) Total Purchase Price 2,900 SDLT Site Specific Legal Cost Quantity Surveyor Cost Date Dec-23 Land 2,900 Construction Total 2,900 Mar-24 Jun-24 Gross Development Cost 2,900 Gross Yield on Cost on Entry Sep 24 Dec-24 Net Yield on Cost on Eatry Mar-25 Average Property Cost on Entry Jun 25 Net Yield at Exit Sep-25 4.25% Dec-25 Purchaser's Costs 6.80% Total Seller's Costs 1.50% Average Property Cost at Exit Asset Management Fee (NOI) 2,900 2,900 Operational Expenditure (% of Gross Rent per annum) Lettings & Management Fees 9.00% Maintenance Fees 7.50% Insurance Void & Bad Debt Total Operational Expenditure 1.50% 3.00% 21.00% Acquisition For Corporate Income Tax Capital Gains Tax IRR Profit Multiple 1. What would be the impact on the offer price if the exit yield was 4.50% instead of 4.25% to achieve a 10% retum? 2. What would be the impact on the offer price if rental growth per annum was 4.00% instead of 3.00% to achieve a 10% retum? 3. What would be the impact on returns if the scheme was only held for 4 years instead of 5? the housebuilder for the 120 homes (assume land is roughly 10% of the Total Purchase Price) A range of inputs have been provided for you with some inputs left to populate at your discretion, please provide a very brief summary of your rationale for the values you input. If you have time, please run some sensitivity analysis to answer questions 1-3 below. A rod border indicates a calculation you need to provide: General Inputs Start & Acquisition Date Hold (years) Exit Date Construction Start Date 31/12/2023 5 years 31/12/2028 31/12/2023 Construction Handover Profile (Homes) Jun-24 Sep-24 Dec-24 Mar-25 Jun-25 Rental Underwrite & Plot Schedule No. of 2 Bedroom Homes No. of 3 Bedroom Homes No. of 4 Bedroom Homes Scheme Total 17 17 17 17 17 17 2 Bedroom Homes Day-1 ERV 950 18 3 Bedroom Homes Day-1 ERV 1,175 120 4 Bedroom Homes Day-1 ERV 1,300 Blended Average Rental Growth per annum 3.00% Construction Period (months) Construction End Date 24 months 31/12/2025 Sep-25 Dec-25 Total Handovers Land Purchase Price (EMM) 2,900 -10% from asking price Construction Cost Construction Handover Profile (E) Total Purchase Price 2,900 SDLT Site Specific Legal Cost Quantity Surveyor Cost Date Dec-23 Land 2,900 Construction Total 2,900 Mar-24 Jun-24 Gross Development Cost 2,900 Gross Yield on Cost on Entry Sep 24 Dec-24 Net Yield on Cost on Eatry Mar-25 Average Property Cost on Entry Jun 25 Net Yield at Exit Sep-25 4.25% Dec-25 Purchaser's Costs 6.80% Total Seller's Costs 1.50% Average Property Cost at Exit Asset Management Fee (NOI) 2,900 2,900 Operational Expenditure (% of Gross Rent per annum) Lettings & Management Fees 9.00% Maintenance Fees 7.50% Insurance Void & Bad Debt Total Operational Expenditure 1.50% 3.00% 21.00% Acquisition For Corporate Income Tax Capital Gains Tax IRR Profit Multiple 1. What would be the impact on the offer price if the exit yield was 4.50% instead of 4.25% to achieve a 10% retum? 2. What would be the impact on the offer price if rental growth per annum was 4.00% instead of 3.00% to achieve a 10% retum? 3. What would be the impact on returns if the scheme was only held for 4 years instead of 5?
Expert Answer:
Answer rating: 100% (QA)
To answer the questions and run sensitivity analysis we need to populate some missing inputs and pro... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
"internet radios" for streaming audio, and personal video recorders and players. Describe design and evaluation processes that could be used by a start-up company to improve the usability of such...
-
Use the formula A= P(1+) to find the total amount of money accumulated for an initial investment $600 at 8% compounded semiannually after 7 years. Round to the nearest cent (in dollars and cents)....
-
Consider the following statement: "Economic development and capitalism require a certain style of doing business in the twenty-first century. The sooner Asian cultures adapt the better." Do you agree...
-
The metabolic rate of an ectothermic organism increases with increasing temperature within a certain range. Experimental data for the oxygen consumption C (in microliters per gram per hour) of a...
-
Use the financial data for Randa Merchandising, Inc., in Exercise 13-13 to prepare its income statement for calendar-year 2017. (Ignore the earnings per share section.) Data From Exercise 13.13 In...
-
Bathworks produces hair and bath products. Bathworks owner would like to have an estimate of the companys net income in the coming year. Required Project Bathworkss net income next year by completing...
-
Establishing the Value of Life a. Explain how the value of life can be estimated by comparing wage differentials across different occupations or jobs. b. What might be the problem with a calculation...
-
What are the triads using roman numerals and figured bass numbers for this excerpt? 30-3. Use Roman numerals and figured bass numbers to identify triads in these works. a. Schubert, "Death and the...
-
A critical internal analysis of an organization is to assess the firm's internal resources a. Explain four resources of an organization. b. What is organization's core competences. c. Explain four...
-
Standard Costing - Variance Analysis - H.O#2 Q.1:- The standard mix for producing 8,000 bottles of Product-X is as follows; Material: A Material: B from an input of: 1,000 liters 2,000 liters Re....
-
Question 5 (5 points) Listen Saved If no one could rely on the accuracy of financial reporting There would be no impact to our capital markets There would be a severe negative impact to our capital...
-
Perserverance Life Coaching began operations on January 1, 2023, as a sole proprietorship. As of December 31, 2023, the business had the following account balances: $ Accounts Payable $ Salaries...
-
Advanced Scenario 4: Carmen Gomez Interview Notes . Carmen, age 61, is single. She owns her home and provided all the costs of keeping up her home for the entire year. Her only income for 2023 was...
-
7. Hewlett and Martin are partners. Hewlett's capital balance in the partnership is $65,000, and Martin's capital balance is $60,000. Hewlett and Martin have agreed to share in income or loss based...
-
Find a function y of r such that 9yy x and y(9) = 10. 9 y =
-
A non-charmed baryon has strangeness S = 2 and electric charge Q = 0. What are the possible values of its isospin I and of its third component I z ? What is it usually called if I = 1/2?
-
Ann hires a nanny to watch her two children while she works at a local hospital. She pays the 19-year-old nanny $125 per week for 48 weeks during the current year. a. What is the employer's portion...
-
Russell (age 50) and Linda (age 45) Long have brought you the following information regarding their income and expenses for the current year. Russell owns and operates a landscaping business called...
-
In 2012, Lou has a salary of $54,000 from her job. She also has interest income of $1,700. Lou is single and has no dependents. During the year, Lou sold silver coins held as an investment for a...
-
Use five different websites to investigate three companies in your career field. Look at salary guides for your level of qualifications, product/service information, news articles about the...
-
Interview someone working in a field youre interested in. Use the following questions to get started: How did you get started in this field? What do you like about your job? What do you dislike...
-
Using a cover letter you have written, review your online presence. What key words do you see in your social networking profiles? What job experience, education, and skills are highlighted? How can...
Study smarter with the SolutionInn App