Upload your response as a word or pdf file using the 'Browse My Computer' button below....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Upload your response as a word or pdf file using the 'Browse My Computer' button below. You manage an investment portfolio which has an acquisition mandate. For any new acquisitions to meet board approval, they will have to meet strict internal return benchmarks. Your fund has the following investment objectives: • Office sector, with a focus on CBD fringe buildings on the East Coast of Australia. • Achieve total returns in excess of 10% per annum. A new investment analyst has prepared the attached DCF for a property that his friend currently has listed. His accompanying report is recommending the fund to buy this property at a price of $12.1m. The boss has asked you to go over this cash flow and tell her if you agree with the recommendation given. You have already checked that the tenancy details and OPEX are correct and you agree with the analysts treatment of vacancy, however you have a number of concerns with the cash flow and recommendation provided. Your task is to: (a) Identify 5.key errors in this cash flow and explain why you do not agree with the methodology/assumptions adopted. (15 marks) (b) Recalculate the cash flow based on your findings in (a). (15 marks) (C) Based on your findings.from (b), what NPV and IRR would this property achieve if the first analyst's purchase price is used? (6 marks) (d) Make a recommendation to your boss based on your findings in (a), (b) and (c) above. (4 marks) Other intormation that may be relevant to your assessment: • The fund makes all its acquisition assessments before finance and taxation. • The fund maintains a 60% LVR with a long-term facility locked in at 8%. • The analyst did not get his degree from QUT. • Show all workings or relevant steps in your answers. Be sure to state any assumptions made. A typical office building Rental income Tenants Floor Gross Rent/m² PGI area Newsagent 45 $625 $28,125 Bank 258 $525 $135,450 3 Bănk 600 $300 $180,000 600 $300 $180,000 4 Bank 260 $350 $91,000 Professionals 325 $375 $121,875 6 Vacant $325 $195,000 600 7 Legal firm to $325 $195,000 600 Legal firm $375 $112,500 300 Vacant 2. Potential Gross Income (PGI) $1,345,825 Vacancy Bad Debt Allowance VDBA (* see additional input table data to follow for details) $111,896 Estimated Gross Income (EGI) $1,233,929 Expenditures year 1 OPEX Unit Rate $m2 Total Insurance $3.89 $15,066 Air Conditioning $4.48 $17,351 Building supervision $2.20 $8,521 Total energy $12.64 $48,955 Fire protection $1.05 $4,067 Lifts & escalators $4.20 $16,267 $14,717 Repairs & maintenance $3.80 $2.60 $10,070 Security Garbage $0.35 $1,356 $3.55 $13,749 All other Operating Expenses $3.40 $13,168 General fees Other Expeenses Car parking $1.25 $4,841 Cleaning $12.95 $50,155 Statutory Charges Municipal rates $11.25 $43,571 Water rates $14.40 $55,771 Land tax $13.42 $51,976 Total OPEX $369,600 0$ $864,329 Replacement reserves Net Operating Income (year 1) Assume a five-year holding period Other Income (Ol) = zero Year 1 VBDA = 6 months vacancy in tenancy 6, and 4 months vacancy in tenancy 9, plus a provision for collection losses @ 19% of PGI. VBDA for the remainder of the holding period will be in line with market forecasts @ 4.75% p.a. Rent is at market level and annual CPI rent reviews are in place for all tenancies. The 4.25% applicable rent escalation rate across the holding period is estimated @ p.a. Replacement Reserves (RR) of $50,000 in year 5 are projected to partially replace the oldest portion of the roof. $50,000 year 5 The applicable OPEX escalation rate across the holding period is forecast @ 4.00% p.a. The terminal capitalisation rate is estimated @ 8.50% Risk Free Rate (based on 5-year Government Bond yield) 4.75% Risk Premium 4.25% 3.00% Acquisition costs 4.00% Sales costs DCF VALUATION FOR SUBJECT PROPERTY Year 2 4. Gross Income $1,345,825 $1,403,023 $1,462,651 $1,524,814 $1,589,618 OI (Other Income) $0 $0 $0 $0 $0 VBDA $111.896 $66.644 $69,476 $72.429 $75.507 Subtotal $1,233,929 $1,336,379 $1,393,175 $1,452,385 $1,514,111 Expenses ОРЕХ -$369,600 -$384,384 -$399,760 -$415,750 $432,380 $0 s0 RR (Replacement Reserves) $0 $0 Total Expenses -$369,600 -$384,384 -$399.760 -$415.750 -$432,380 $993,415 Net Operating Income $864,329 $951,995 $1.036,635 $1,081,731 Net Sale Price $12,726,250 Total Net Income $864,329 $951,995 $993,415 $1,036,635 $13,807,981 PV of Cash Flow = $12.069.954 VBDA $111,896 $66.644 $69.476 $72.429 $75.507 Subtotal $1,233,929 $1,336,379 $1,393,175 $1,452,385 $1,514,111 Expenses ОРЕХ $369,600 -$384,384 -$399,760 -$415,750 -$432,380 RR (Replacement Reserves) $0 $0 $0 $0 $0 Total Expenses -$369,600 -$384,384 -$399,760 $415.750 $432.380 Net Operating $864,329 $951,995 $993,415 $1,036,635 $1,081,731 Income Net Sale Price $12,726,250 Total Net Income $864,329 $951,995 $993,415 $1,036,635 $13,807,981 PV of Cash Flow = $12,069,954 Maximum recommended $12,100,000 purchase price = Upload your response as a word or pdf file using the 'Browse My Computer' button below. You manage an investment portfolio which has an acquisition mandate. For any new acquisitions to meet board approval, they will have to meet strict internal return benchmarks. Your fund has the following investment objectives: • Office sector, with a focus on CBD fringe buildings on the East Coast of Australia. • Achieve total returns in excess of 10% per annum. A new investment analyst has prepared the attached DCF for a property that his friend currently has listed. His accompanying report is recommending the fund to buy this property at a price of $12.1m. The boss has asked you to go over this cash flow and tell her if you agree with the recommendation given. You have already checked that the tenancy details and OPEX are correct and you agree with the analysts treatment of vacancy, however you have a number of concerns with the cash flow and recommendation provided. Your task is to: (a) Identify 5.key errors in this cash flow and explain why you do not agree with the methodology/assumptions adopted. (15 marks) (b) Recalculate the cash flow based on your findings in (a). (15 marks) (C) Based on your findings.from (b), what NPV and IRR would this property achieve if the first analyst's purchase price is used? (6 marks) (d) Make a recommendation to your boss based on your findings in (a), (b) and (c) above. (4 marks) Other intormation that may be relevant to your assessment: • The fund makes all its acquisition assessments before finance and taxation. • The fund maintains a 60% LVR with a long-term facility locked in at 8%. • The analyst did not get his degree from QUT. • Show all workings or relevant steps in your answers. Be sure to state any assumptions made. A typical office building Rental income Tenants Floor Gross Rent/m² PGI area Newsagent 45 $625 $28,125 Bank 258 $525 $135,450 3 Bănk 600 $300 $180,000 600 $300 $180,000 4 Bank 260 $350 $91,000 Professionals 325 $375 $121,875 6 Vacant $325 $195,000 600 7 Legal firm to $325 $195,000 600 Legal firm $375 $112,500 300 Vacant 2. Potential Gross Income (PGI) $1,345,825 Vacancy Bad Debt Allowance VDBA (* see additional input table data to follow for details) $111,896 Estimated Gross Income (EGI) $1,233,929 Expenditures year 1 OPEX Unit Rate $m2 Total Insurance $3.89 $15,066 Air Conditioning $4.48 $17,351 Building supervision $2.20 $8,521 Total energy $12.64 $48,955 Fire protection $1.05 $4,067 Lifts & escalators $4.20 $16,267 $14,717 Repairs & maintenance $3.80 $2.60 $10,070 Security Garbage $0.35 $1,356 $3.55 $13,749 All other Operating Expenses $3.40 $13,168 General fees Other Expeenses Car parking $1.25 $4,841 Cleaning $12.95 $50,155 Statutory Charges Municipal rates $11.25 $43,571 Water rates $14.40 $55,771 Land tax $13.42 $51,976 Total OPEX $369,600 0$ $864,329 Replacement reserves Net Operating Income (year 1) Assume a five-year holding period Other Income (Ol) = zero Year 1 VBDA = 6 months vacancy in tenancy 6, and 4 months vacancy in tenancy 9, plus a provision for collection losses @ 19% of PGI. VBDA for the remainder of the holding period will be in line with market forecasts @ 4.75% p.a. Rent is at market level and annual CPI rent reviews are in place for all tenancies. The 4.25% applicable rent escalation rate across the holding period is estimated @ p.a. Replacement Reserves (RR) of $50,000 in year 5 are projected to partially replace the oldest portion of the roof. $50,000 year 5 The applicable OPEX escalation rate across the holding period is forecast @ 4.00% p.a. The terminal capitalisation rate is estimated @ 8.50% Risk Free Rate (based on 5-year Government Bond yield) 4.75% Risk Premium 4.25% 3.00% Acquisition costs 4.00% Sales costs DCF VALUATION FOR SUBJECT PROPERTY Year 2 4. Gross Income $1,345,825 $1,403,023 $1,462,651 $1,524,814 $1,589,618 OI (Other Income) $0 $0 $0 $0 $0 VBDA $111.896 $66.644 $69,476 $72.429 $75.507 Subtotal $1,233,929 $1,336,379 $1,393,175 $1,452,385 $1,514,111 Expenses ОРЕХ -$369,600 -$384,384 -$399,760 -$415,750 $432,380 $0 s0 RR (Replacement Reserves) $0 $0 Total Expenses -$369,600 -$384,384 -$399.760 -$415.750 -$432,380 $993,415 Net Operating Income $864,329 $951,995 $1.036,635 $1,081,731 Net Sale Price $12,726,250 Total Net Income $864,329 $951,995 $993,415 $1,036,635 $13,807,981 PV of Cash Flow = $12.069.954 VBDA $111,896 $66.644 $69.476 $72.429 $75.507 Subtotal $1,233,929 $1,336,379 $1,393,175 $1,452,385 $1,514,111 Expenses ОРЕХ $369,600 -$384,384 -$399,760 -$415,750 -$432,380 RR (Replacement Reserves) $0 $0 $0 $0 $0 Total Expenses -$369,600 -$384,384 -$399,760 $415.750 $432.380 Net Operating $864,329 $951,995 $993,415 $1,036,635 $1,081,731 Income Net Sale Price $12,726,250 Total Net Income $864,329 $951,995 $993,415 $1,036,635 $13,807,981 PV of Cash Flow = $12,069,954 Maximum recommended $12,100,000 purchase price =
Expert Answer:
Answer rating: 100% (QA)
Here are the full calculations with workings a Key errors identified 15 points explained above b Rec... View the full answer
Related Book For
Financial Accounting Information For Decisions
ISBN: 978-0324672701
6th Edition
Authors: Robert w Ingram, Thomas L Albright
Posted Date:
Students also viewed these accounting questions
-
You are an analyst for an investment fund that invests in initial public offerings (IPOs). You are looking at the financial statements of two companies, Clark Company and Durfee Company, that plan to...
-
You are an analyst for an investment fund that invests in initial public offerings (IPOs). You are looking at the financial statements of two companies, Clark Company and Durfee Company, that plan to...
-
Your boss has asked you to analyze and report on your division's sales for the first nine months of this year. Using the following data from company invoices, calculate the mean for each quarter and...
-
For nearly 50 years, Loganville Window Treatments (LWT) of Loganville, Georgia, has made interior shutters that are sold through decorating centers. Figure 3.20 shows some of the various styles of...
-
Which of the following statements most likely represents a control consideration for an entity that performs its accounting using mobile computing devices? a. It is usually difficult to detect...
-
The 50-lb cylinder is attached to a cord which passes over the fixed drum. If the coefficient of static friction between the cord and the drum is s = 0.3, determine the angle of of the cord if the...
-
The diver weighs \(150 \mathrm{lb}\) and, while holding himself rigid, strikes the end of the wooden diving board. Determine the maximum height \(h\) from which he can jump from rest onto the board...
-
The manager of the greeting card section of Mazeys department store is considering her order for a particular line of Christmas cards. The cost of each box of cards is $3; each box will be sold for...
-
Assume that you are a trainee solicitor in Delaney Williams, Lawyers and Consultants. You work with Jo Delaney, Lawyer and Partner. Prepare a single Memorandum of Advice addressed to Jo Delaney in...
-
The following costs result from the production and sale of 4,400 drum sets manufactured by Tight Drums Company for the year ended December 31, 2019. The drum sets sell for $290 each. The company has...
-
Mac and Tosh are doing the Vector Walk Lab. Starting at the door of their physics classroom, they walk 2.0 meters south. They make a right hand turn and walk 16.0 meters, west. They turn right again...
-
the structure of a microring resonator. Light propagating in the waveguide couples with the light in the microring resonator through a coupler (red shaded area). The coupler can be modeled as a beam...
-
You are considering purchasing a call option with a current stock price of $80 and an exercise price of $82, the option has 91 days to maturity (use a 365 day base), the yearly risk free rate is...
-
When a wave reflects off a higher index of refraction medium than the one it is traveling in, is the reflected wave aligned in the same or opposite orientation as the incident wave? When a wave...
-
1. Using the clock switch (or the digital clock at a visible slow rate), pulse the circuit and demonstrate the design to the instructor (either in class or using GIF screen recorder) and verify the...
-
1. Plot function Y = X'.sin(X) . At -a/2 x/2. Note: Change line color to green, with circle marker. : Limit the X and Y axis using function's max and min values. 2. If Y1 = cos(2X) Y2=tan(X) + sin(X)...
-
A first step to checking the ADA accessibility of your site may be to: Remove all small type from the site Purchase a site that claims to be ADA compliant Ask your website provider about current...
-
On July 1, 2011, Flashlight Corporation sold equipment it had recently purchased to an unaffiliated company for $480,000. The equipment had a book value on Flashlights books of $390,000 and a...
-
How do we account for operating activities? This chapter considered the estimation and reporting of revenues and expenses. A companys income statement is affected by estimates of sales returns,...
-
The Book Wermz purchases books for all of its stores through a central purchasing department. Books are then shipped to different stores for sale. One of the companys largest selling items is an...
-
How is it possible that profits can increase by 40% when sales increase by a much smaller amount?
-
Specialists may be required to perform audit tasks that require knowledge or skills outside the auditor's abilities. Examples from the text include an engineer (to verify the stage of completion of...
-
Client-acceptance decisions have become increasingly important. This is mainly due to the increased risk of litigation against audit firms in some countries as a result of being associated with...
-
For each scenario below, describe which of the five general conditions that undermine independence in appearance is most relevant. a. An auditor recommends its audit clients' services to other...
Study smarter with the SolutionInn App