Start of quarter 1: Legacy Development LLP will be building a small residential property. The total...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Start of quarter 1: Legacy Development LLP will be building a small residential property. The total budget for the project, including interest, is $2,500,000. The expected cash flows for the project are as follows: Soft costs: $100,000 Hard costs: $200,000 Land acquisition $500,000 Start of quarter 2: Soft costs: $200,000 Hard Costs: $350,000 Start of quarter 3: Soft Costs: $200,000 Hard costs: $350,000 Start of quarter 4: Soft Costs: $200,000 Hard costs: $350,000 The lender is willing to provide a construction loan with a maximum LTC of 65% including interest. The interest rate is expected to be 6% per year throughout the development process and will be capitalized quarterly. a) What is the construction loan balance at the end of Quarter 4? b) If the stabilized NOI at the end of Quarter 4 is $150,000 and comparable cap rates are 5%, calculate the amount the equity investors could withdraw from the project if they secure a 5-year mortgage with an interest rate of 4%, an amortization period of 25 years, a maximum LTV of 70% and a minimum DSCR of 1.25. Start of quarter 1: Legacy Development LLP will be building a small residential property. The total budget for the project, including interest, is $2,500,000. The expected cash flows for the project are as follows: Soft costs: $100,000 Hard costs: $200,000 Land acquisition $500,000 Start of quarter 2: Soft costs: $200,000 Hard Costs: $350,000 Start of quarter 3: Soft Costs: $200,000 Hard costs: $350,000 Start of quarter 4: Soft Costs: $200,000 Hard costs: $350,000 The lender is willing to provide a construction loan with a maximum LTC of 65% including interest. The interest rate is expected to be 6% per year throughout the development process and will be capitalized quarterly. a) What is the construction loan balance at the end of Quarter 4? b) If the stabilized NOI at the end of Quarter 4 is $150,000 and comparable cap rates are 5%, calculate the amount the equity investors could withdraw from the project if they secure a 5-year mortgage with an interest rate of 4%, an amortization period of 25 years, a maximum LTV of 70% and a minimum DSCR of 1.25.
Expert Answer:
Answer rating: 100% (QA)
Answer To solve this problem well first calculate the construction loan balance at the end of Quarter 4 and then well determine the amount of equity investors could withdraw from the project Given Tot... View the full answer
Related Book For
Financial and Managerial Accounting
ISBN: 978-1285078571
12th edition
Authors: Carl S. Warren, James M. Reeve, Jonathan Duchac
Posted Date:
Students also viewed these finance questions
-
A real estate developer will build a small office complex in Montreal. The project has a total budget of $1,300,000 including interest estimated at $15,000. The expected cash flows are as follows...
-
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...
-
A dipole of 6.6 nC point charges arranged 0.16 cm apart is centered at the origin and oriented along the x-axis. The positive charge is on the negative x axis. How m energy is required to place a...
-
On May 1, Jennings, a car dealer, e-mails Wheeler and says, "I have a 1955 Thunderbird convertible in mint condition that I will sell you for $13,500 at any time before June 9. [Signed] Peter...
-
You have conducted two group meetings on the subject of telephone answering devices. In each group there were seven prospective users of such devices, and in the two groups there were four users of...
-
Consider the IRR and ERR measures of worth. If we define a root to mean a value for the measure that results in \(\mathrm{PW}=0\), then which of the following statements is true? a. Both IRR and ERR...
-
(Accounting for Restricted Stock) Derrick Company issues 4,000 shares of restricted stock to its CFO, Dane Yapping, on January 1, 2010. The stock has a fair value of $120,000 on this date. The...
-
1. [10] Is Grtzsch graph M(C5) Hamiltonian? Is the complement of M(C5) Hamilto- nian? Justify your answer.
-
O experiential leisure are chosen freely and intrinsically motivated. O residual Opure 00 satisfaction is a benefit of pessimism. Proactive coping Higher relationship satisfaction Higher workplace...
-
Draw a flowchart for this code package main; import java.util.Scanner; public class main { public static int[] locateSmallest(double array[][]) { double minimumElement = array[0][0]; int arr[] = new...
-
Compute the surface integral over the given oriented surface: F= (0,9,2), hemisphere x + y + z = 36, z0, outward-pointing normal Answer:
-
Before completing the acquisition of the legacy LTC block, and before beginning to sell new LTC business in the Cascadian market, Gold Standard seeks to better understand the risks associated with...
-
Answer must be in JavaScript code and please step by step answer!! 396030.2324408.qx3zqy? Start Use the checkAgeForm function to validate the form when the user clicks "submit". HTML JavaScript 1...
-
I want to evaluate to see of some condition is true and if so then output a message. If not then output another message. What would I write? a. if true; then echo "it is true" fi b. if true; then...
-
You have been given the trial balance for Monet plc together with the following information and been asked to prepare the financial statements for the year ended 30 th ?June 2020. The following...
-
Michelles trust is subject to 3.8% surtax on the lesser of the trusts net investment income or the excess of the trusts adjusted gross income over the $12,400 threshold (the highest trust tax rate)....
-
a. Based upon the data in Exercise 18-7, determine the following: 1. Direct materials cost per equivalent unit. 2. Conversion cost per equivalent unit. 3. Cost of the beginning work in process...
-
Dragon Sports Inc. manufactures and sells two products, baseball bats and baseball gloves. The fixed costs are $ 620,000, and the sales mix is 40% bats and 60% gloves. The unit selling price and the...
-
Intermountain Delivery Company acquired an adjacent lot to construct a new warehouse, paying $100,000 and giving a short-term note for $700,000. Legal fees paid were $5,000, delinquent taxes assumed...
-
Why do you and your business need to be able to communicate well?
-
What are the basic criteria for effective messages?
-
What are the questions for analyzing a business communication situation?
Study smarter with the SolutionInn App