1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
bagirrra123 [75]
3 years ago
10

A developer is proposing to build and operate an 8 store strip mall. Each unit would rent for $3,500 per month. It is expected t

hat vacancy would run at 15% and that the expenses would be 17.5%. The loan is to be 75% of the capitalized value. The developer has an MARR of 12.5%, the bank is charging 8.5% interest, and the Long Term Debt Service is a constant 9%. To assess the financial worth of this endeavor, determine the following:
a. CAP Rate
b. Capitalized value
c. Loan amount
d. Debt Service Coverage Ratio
e. Loan per unit
Business
1 answer:
lys-0071 [83]3 years ago
3 0

Answer:

<u>Requirement A:</u> CAP Rate is 12.5%

<u>Requirement B:</u> Capitalized Value of the Property is $1,884,960

<u>Requirement C:</u> Loan Amount is $1,413,720

<u>Requirement D:</u> Debt Service Coverage Ratio is 1.85

<u>Requirement E:</u> Loan per unit is $176,715 Per Unit

Explanation:

<u>Requirement A:</u> Find the CAP Rate

The CAP Rate will be calculated using the following formula:

CAP Rate = Annual Net Operating Income (NOI) <u>(Step1)</u> / Property Capitalized Value <u>(Step2)</u>

Here

Operating Income is $235,620 (Step1)

Property Capitalized Value (Step2)

Now, by putting values we have:

CAP Rate = $235,620 / $1,884,960 = 12.5%

<u>Step1:</u> Find Annual Net Operating Income (NOI)

As we know that:

Operating Income = Expected Revenue - Operating Expense

Here

Expected Revenue from 8 Strip Malls = Rent / Month * 12 Months * (1 - Vacancy Ratio) * 8 Strips Malls

= $3,500 * 12 * (1 - 15%) * 8

= $285,600

Operating Expenses = Expected Revenue * 17.5%

= $285,600 * 17.5% = $49,980

Now by putting value in the above Operating Income equation, we have:

Annual Operating Income = $285,600 - $49,980 = $235,620

<u>Step2:</u> Find Property Capitalized Value (It is also <u>Requirement B</u>)

Property Capitalized Value = Annual Operating Income / Minimum Accepted Rate of Return (MARR)

Here

Annual Operating Income is $235,620 from Step1

MARR is 12.5%

By putting values, we have:

Capitalized Value of the Property = $235,620 / 12.5% = $1,884,960

<u></u>

<u>Requirement C. Find Loan Amount</u>

It is given in the question that the Loan Amount is 75% of Property Capitalized Cost. This implies:

Loan Amount = $1,884,960 * 75% = $1,413,720

<u>Requirement D. Debt Service Coverage Ratio</u>

Debt Service Coverage Ratio (DSCR) = Annual Net Operating Income / Total Debt Service for the Year

Here

Annual Net Operating Income is $235,620 from Step1

Total Debt Service for the Year $127,235 (See <u>Step3</u> below)

By putting values, we have:

Debt Service Coverage Ratio = $235,620 / $127,235 = 1.85

<u>Step3: Total Debt Service for the year</u>

Total Debt Service for the year = Loan Amount * Debt Service Rate

Here

Loan Amount is $1,413,720

Debt Service Rate is 9%

By putting values, we have:

Total Debt Service for the year = $1,413,720 * 9% = $127,235

<u>Requirement E. Find Loan Amount</u>

We can find loan per unit by simply dividing the loan amount by number of strip mall. Here total number of strip mall are 8. This implies that:

Loan Per Unit = $1,413,720 / 8 Units = $176,715 Per Unit

You might be interested in
The statement reflecting changes in permanently restricted, temporarily restricted and unrestricted net assets for a private sec
ki77a [65]

Answer:

Statement of Net Assets or statement of financial position.

Explanation:

Statement of net assets shows the permanently restricted, temporarily restricted, and unrestricted funds. This is represented into he equity section.

A template for the creation of statement of financial position is provided by the IRS form 990.

Unrestricted assets are donations to the organisation that can be used for general expenses.

Temporarily restricted assets are set aside for a particular project by donors

Permanently restricted assets are those that are invested in perpetuity, and the revenue earned is used for a specific purpose.

3 0
3 years ago
Phipps Company borrowed $25,000 cash on October 1, 2016, and signed a nine-month, 8% interest-bearing note payable with interest
anzhelika [568]

Answer:

The correct option is C,$500

Explanation:

The amount of interest accrual is the interest on the sum borrowed from October 1 2016 to 31 December 2016,that is 3 months of interest,which is computed below:

Accrued interest =principal*stated interest rate*number of accrued months/12

principal is $25,000

stated interest is 8%

number of accrued months is 3

accrued interest =$25,000*8%*3/12=$500

The accrued interest is to be debited interest expense  because it is an increase in expense  and credited to interest payable as a liability

5 0
2 years ago
Vinnie (our friend in the video) had a lot of credit cards, and he did have fun with them! Then he nearly went broke. What was t
anyanavicka [17]

The main thing Vinnie did wrong was have multiple credit cards, and it say sin the question 'had fun with them' he probably did not monitor how much money he was spending.

8 0
3 years ago
Beckett, Inc. reports the following cost information for​ March: Cost of Goods Manufactured $ 73 comma 000 Manufacturing Overhea
pentagon [3]

Answer:

Beckett, Inc.

Cost of Goods Manufactured Statement

Direct Materials Used      25, 140

Direct Labor $ 20,280

Manufacturing Overhead 18 ,900

Total Manufacturing Costs  $ 64,320

March 1 ​Work-in-Process Inventory,  9, 680

Cost of Goods Available for  Manufacture $ 74,000 ​

March 31 Work-in-Process Inventory, 1, 000

Cost of Goods Manufactured $ 73,000

March 1 Finished Goods​ Inventory, 8, 000

Cost of Goods available for sale $81,000

March 31 Finished Goods​ Inventory,  2, 000

Cost of Goods Sold $ 79,000

7 0
3 years ago
What is organization?<br>​
dezoksy [38]
An organized group of people with a particular purpose, such as a business or government department.
7 0
2 years ago
Read 2 more answers
Other questions:
  • Portsmouth Company makes upholstered furniture. Its only variable cost is direct materials. The demand for the company's product
    13·1 answer
  • Summarize your thoughts, in a minimum of 2 sentences, on why is it important for healthcare workers to be aware of various cultu
    5·2 answers
  • Steve Burton recently sold the bookstore he inherited from his mother because his income had fallen three years in a row. The ne
    11·2 answers
  • On January 1, the Matthews Band pays $65,800 for sound equipment. The band estimates it will use this equipment for four years a
    5·1 answer
  • Vanessa is organizing a proposal for a client to buy her company's services. What information should she put in her proposal?
    6·2 answers
  • At the beginning of Year 2, Oak Consulting had the following normal balances in its accounts:
    14·1 answer
  • Given these observed times (in minutes) for four elements of a job, determine the observed time (OT) for each element. Note: the
    12·1 answer
  • Which YuGiOh! number xyz monster do you think is the most powerful?
    5·2 answers
  • Acme, Inc., incurs the following costs during May:
    13·1 answer
  • A city issues five-year bonds payable to finance construction of a new school. what recording should be made?
    10·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!