1) What is the estimated purchase price of the subject property? 2) What is the estimated sale...
Fantastic news! We've Found the answer you've been seeking!
Question:
1) What is the estimated purchase price of the subject property?
2) What is the estimated sale price at the end of the 5-year holding period?
3) What is my effective Tax Rate?
Transcribed Image Text:
Your client is purchasing, a 50, 000 square foot retail strip center in Orange, CT. There is a 30,000 square foot grocery anchor and eight 2,500 square foot retail stores. Two units are vacant. The grocery anchor pays $10.00 per square foot net rent and has 9 years remaining on their lease. The 6 occupied retail tenants pay $12.00 per square foot net and remaining lease terms range from 6 to 9 years. Market rent for comparable retail space is $15.00 net + CAM. All leases for the subject property are net plus CAM (Common Area Maintenance) charges. Operating Expenses are: RE Taxes $4.00 per square foot per annum. Property insurance is $0.75 per square foot per annum. Property Management is 5.0% of Gross operating income. Repairs and Maintenance is $$0.50 per square foot per annum. Common Utilities run about $0.85 per square foot per annum. Legal fees and accounting run about $2,000 per year Advertising runs about $3,000 per year. Snow removal averages about $12,000 per year, Ground care runs about $11,000 per year. HVAC Contract is $1,500 per quarter. Year Financing: Financing is available for $4,604,025 at 5.25% for a 20-year amortization with monthly payments and a 5- year term. The lender is charging 1 point. Develop a 5 Year Cashflow After Tax Analysis, Vacancy rate for years 1 is at 10.0% and declines the second year forward to 6.0% Rental income will increase in year two 2.5% thereafter. Other income will increase 3.0% each year. Expense escalation will be 2.0% year 2 and 3.0% thereafter. Holding period 5 Years-Year of acquisition Buy in January - Year of disposition Sell in December-Cost at acquisition is $15,000 and Sale cost 5.5% of sale price. Taxes: Assessor's records indicate 20% allocation to land and 80% to improvements. Marginal tax rate is Federal 28%-State 5% - Federal Capital Gain Tax=20% State = 6% Federal recapture tax is 25% - You Buy the property in January and sell it in December in sale year. Cap Rates: Going in cap rate of 6.5% and going out cap rate 6.0% Year acquired Full years held (2-27.5) Year of sa 1 2 7 3.485 3.182 2.879 2.576 2.273 1970 1.667 3.636 Year of sale (40) 0.152 9 10 11 12 1.061 0.758 0.458 0.152 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 1 2 Year acquired 2.461 2.247 (1) IRS Cost-Recovery Percentages for Residential Property Month Full years 2.564 2564 hold (2-39) 0.458 0.758 1061 1.364 1.667 1970 2273 2576 2.879 3.182 3.495 0.107 0.321 IRS Cost-Recovery Percentages for Non-Residential Real Property Month 3 2.033 2.564 0.535 4 8 1.364 1819 5 7 1.606 1391 1177 6 8 9 10 0.963 0.749 0.535 0.321 0.107 2.564 2.564 2.564 2564 2.564 0,749 0.963 1.177 1.301 1.605 11 12 2.564 2.564 2.564 2.564 1819 2.033 2247 2.461 Your client is purchasing, a 50, 000 square foot retail strip center in Orange, CT. There is a 30,000 square foot grocery anchor and eight 2,500 square foot retail stores. Two units are vacant. The grocery anchor pays $10.00 per square foot net rent and has 9 years remaining on their lease. The 6 occupied retail tenants pay $12.00 per square foot net and remaining lease terms range from 6 to 9 years. Market rent for comparable retail space is $15.00 net + CAM. All leases for the subject property are net plus CAM (Common Area Maintenance) charges. Operating Expenses are: RE Taxes $4.00 per square foot per annum. Property insurance is $0.75 per square foot per annum. Property Management is 5.0% of Gross operating income. Repairs and Maintenance is $$0.50 per square foot per annum. Common Utilities run about $0.85 per square foot per annum. Legal fees and accounting run about $2,000 per year Advertising runs about $3,000 per year. Snow removal averages about $12,000 per year, Ground care runs about $11,000 per year. HVAC Contract is $1,500 per quarter. Year Financing: Financing is available for $4,604,025 at 5.25% for a 20-year amortization with monthly payments and a 5- year term. The lender is charging 1 point. Develop a 5 Year Cashflow After Tax Analysis, Vacancy rate for years 1 is at 10.0% and declines the second year forward to 6.0% Rental income will increase in year two 2.5% thereafter. Other income will increase 3.0% each year. Expense escalation will be 2.0% year 2 and 3.0% thereafter. Holding period 5 Years-Year of acquisition Buy in January - Year of disposition Sell in December-Cost at acquisition is $15,000 and Sale cost 5.5% of sale price. Taxes: Assessor's records indicate 20% allocation to land and 80% to improvements. Marginal tax rate is Federal 28%-State 5% - Federal Capital Gain Tax=20% State = 6% Federal recapture tax is 25% - You Buy the property in January and sell it in December in sale year. Cap Rates: Going in cap rate of 6.5% and going out cap rate 6.0% Year acquired Full years held (2-27.5) Year of sa 1 2 7 3.485 3.182 2.879 2.576 2.273 1970 1.667 3.636 Year of sale (40) 0.152 9 10 11 12 1.061 0.758 0.458 0.152 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 3.636 1 2 Year acquired 2.461 2.247 (1) IRS Cost-Recovery Percentages for Residential Property Month Full years 2.564 2564 hold (2-39) 0.458 0.758 1061 1.364 1.667 1970 2273 2576 2.879 3.182 3.495 0.107 0.321 IRS Cost-Recovery Percentages for Non-Residential Real Property Month 3 2.033 2.564 0.535 4 8 1.364 1819 5 7 1.606 1391 1177 6 8 9 10 0.963 0.749 0.535 0.321 0.107 2.564 2.564 2.564 2564 2.564 0,749 0.963 1.177 1.301 1.605 11 12 2.564 2.564 2.564 2.564 1819 2.033 2247 2.461
Expert Answer:
Answer rating: 100% (QA)
1To estimate the purchase price of the subject property we need to calculate the ... View the full answer
Related Book For
Cost management a strategic approach
ISBN: 978-0073526942
5th edition
Authors: Edward J. Blocher, David E. Stout, Gary Cokins
Posted Date:
Students also viewed these accounting 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...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
THE SHOPPES AT RIVERSIDE Fonda L. Carter, Columbus State University Kirk Heriot, Columbus State University CASE DESCRIPTION This case asks the students to recommend a decision to a group of...
-
The Apache NetBeans IDE is an open-source integrated development environment, and it supports development of all Java application types, which include . a. Java desktop applications b. Mobile and Web...
-
Refer to Exercise 8-8. Listor Company records standard costs in its accounts and its material variances in separate accounts when it assigns materials costs to the Goods in Process Inventory account....
-
Review the parts of the plot, found above in the Information section, and answer the following: As the plot carries on in this novel, we see how Eva exists within the stormy conditions of Montreal....
-
How do the engine nacelles and fuselage affect aircraft stability?
-
Pruitt Corporation issued 3,000, 8%, 5-year, $1,000 bonds dated January 1, 2010, at 100. (a) Prepare the journal entry to record the sale of these bonds on January 1, 2010. (b) Prepare the journal...
-
You have an object with an unknown electric charge. In other words, it could be neutral, negatively charged, or positively charged. You make two observations about this object. 1. The object of an...
-
U.P.I. Industries Ltd., a Canadian corporation, has recently been designated a public corporation. Its shares are traded on the Winnipeg Stock Exchange. Over the past year, the company has pursued an...
-
INSTRUCTIONS: USE THIS FORM AND PLACE ALL EMBEDDED FORMULAS IN THE APPROPRIATE BLUE CELL. RETURN TO ME VIA EMAIL. 1 Acme Dynamite Company has total sales of $2,378,000. Given the following ratios,...
-
How do you think children and childhood is positioned as a consumer moment? How has children's media and entertainment industry shifted the way that consumer culture operates? Has is shifted the way...
-
Gibson Manufacturing produces two keyboards, one for laptop computers and the other for desktop computers. The production process is automated, and the company has found activity-based costing useful...
-
Use the Normal Curve Distribution attached to guide you in answering the following questions: 1. Sara's score on the standardized math test fell between the mean and one standard deviation above the...
-
What idea and impressions does the photograph suggest to you? Consider the context and develop your response by referring to the photograph. Analyze this Covid picture. In the writing you may respond...
-
What are some ways in which users can design content to ensure greater spreadability? Explain the factors that research suggests is the most effective for content spreadability.
-
The Beer Store in Ontario has a strict policy to keep alcohol from being sold to people who are underage or intoxicated. One of the ways in which this policy is enforced is through a program called...
-
The executor of Gina Purcells estate has recorded the following information: Assets discovered at death (at fair value): Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ....
-
Triple Delight is a foodstand located on a busy corner in the local business district. On average it sells three cheeseburgers and one fishwich for every four hamburgers sold. The following data were...
-
Identify opportunities afforded by customer profitability analysis.
-
A consulting firm offering a broad range of services will soon visit your college to recruit graduates. This firm has more than 20,000 professional staff in 275 offices of 11 different countries....
-
As the Human Resources manager for Beautiful Bottles Pty Ltd, a company manufacturing bottles for the food industry, you have been asked by the accountant to help reduce the product costs of each...
-
Innovative Computers Pty Ltd produces laptops. Each laptop contains a rechargeable battery and LCD screen. Batteries and screens are purchased from an outside supplier for \($192\) and \($300\) each,...
-
As the marketing manager for Smart Fones Industries Pty Ltd you have asked the accountant what it costs to make the SFI2026 model as you want to set a price for the phone. A similar phone produced by...
Study smarter with the SolutionInn App