Question

In: Accounting

Ted and Alice’s House Purchase Decision Ted and Alice are a young couple who have been...

Ted and Alice’s House Purchase Decision
Ted and Alice are a young couple who have been living in an apartment for the first two years of their marriage. They would like to buy their first house but do not know if they would be able to make ends meet.
Ted works as a carpenter’s apprentice, and Alice is a customer service specialist at a local bank. In 2011, Ted’s “take-home” wages (after taxes and deductions) were $24,000, and Alice’s take-home salary was $30,000. Ted gets a 2% raise every year, and Alice gets a 3% raise. Their apartment rent is $1,200 per month ($14,400 per year), but the lease is up for renewal and the landlord has said he will increase the rent for the next lease. Their cash-on-hand at the end of 2011 is $4000.
Ted and Alice have been looking at houses and have found one that they can buy, but they will need to borrow $200,000 for a mortgage. Their parents are helping them with the down payment and closing costs. After talking to several lenders, Ted and Alice have learned that the state legislature is voting on a first-time home buyer's mortgage bond. If the bill passes, they will be able to get a 30-year fixed mortgage at 3% interest. Otherwise, they will have to pay 6% interest on the mortgage.
Because of the depressed housing market, Ted and Alice are not figuring equity value into their calculations. In addition, although the mortgage interest and real estate taxes will be deductible on their income taxes, those deductions will not be higher than the standard allowable tax deduction, so they are not figuring on any savings there either.
Ted and Alice’s other living expenses (such as car payments, food, and medical bills), the utility expenses for either renting or buying an estimated house maintenance expenses are listed as follows.
2011
2012
2013
Non-Housing Living Expenses (Cars, Food, Medical, etc.) NA
$36,000
$39,000
Real Estate Taxes and Insurance on Home NA
$3,000
$3,150
Utilities Expenses (Heat & Electric) - Apartment NA
$2,000
$2,200
Utility Expenses (Heat, Electric, Water, Trash) - House NA
$2,500
$2,600
House Repair and Maintenance Expenses NA
$1,200
$1,400
Ted and Alice’s primary concern is their cash on hand at the end of the years 2012 and 2013. They are thinking of starting a family, but they know it will be difficult without adequate savings.
Some more related information are given below.
Non-Housing Living Expenses—This value represents Ted and Alice’s estimate of all their other living expenses for 2012 and 2013.
Real Estate Taxes and Insurance on Home—A lender has given Ted and Alice estimates for these values; they are usually paid monthly with the house mortgage payment. The money is placed in an escrow account and then paid by the mortgage company to the state or county and the insurance company.
Utility Expense—Apartment—This value is Ted and Alice’s estimate for 2012 and 2013 based on their 2011 bills.
Utility Expense—House—Currently the apartment rent includes fees for water, sewer, and trash disposal. If they get a house, Ted and Alice expect the utilities to be higher.
House Repair and Maintenance Expenses—In an apartment, the landlord is responsible for repair and maintenance. Ted and Alice will have to budget for the repair and maintenance of the house.
Rental Occupancy (H=High, L=Low)—When the housing market is depressed (in other words, people are not buying homes), rental housing occupancy percentages are high, which allows landlords to charge higher rents when leases are renewed. Ted and Alice think their rent will increase in 2012. The amount of the increase depends on the Rental Occupancy. If the occupancy is high, Ted and Alice expect to see a 10% increase in rent in both 2012 and 2013. If occupancy is low, they only expect a 3% increase.
First Time Buyer Bond Loans Available (Y=Yes, N=No)—As described earlier, when housing markets are depressed, local governments will frequently pass a bond
bill to provide low-interest mortgage money to first-time home buyers. If the bond loans are available, Ted and Alice can obtain a 30-year fixed mortgage at only 3%, which is half the interest rate they would otherwise pay for a conventional mortgage.
Note that house mortgage interest is always compounded monthly, not annually. Hint: To use the PMT function here, divide the annual interest rate by 12, multiply the 30-year mortgage by 12 to get 360 payments and then multiply the PMT formula by 12 to get the total amount for annual repayments.


a. Build a spreadsheet model to help Ted and Alice take a decision. Share the detailed excel sheet
b. How do changes in input parameters like Rental Occupancy and Bond Availability affect Ted and Alice’s end-of-the-year cash-on-hand with a detailed excel sheet?

spreadsheet model is to be prepared for given problem

Solutions

Expert Solution

Solution:-

(a)

Ted and Alice's House Decision

Constants

2011

2012

2013

Non Hosing Living Expenses (Cars,Food ,Medical,etc.)

NA

$36,000

$39,000

Mortgage Amount for Home Purchase

NA

$2,00,000

NA

Real Estate taxes and Insurance on Home

NA

$3,000

$3,150

Utilities Expenses (Heat and Electric )- Apartment

NA

$2,000

$2,200

Utilities Expense (Heat ,car ,Water,and trash) house

NA

$2,500

$2,600

House repair and maintenance Expenses

NA

$1,200

$1,400

Inputs

2011

2012

2013

Rental Occupancy (H-High,L=Low)

NA

H

NA

First Time Buyer Bond Loans Available (Y = Yes, N=No)

NA

Y

NA

Summary of Key results

2011

2012

2013

End of year cash on Hand (Rent)

NA

$5,540

3,713

End of year cash on Hand (Buy)

NA

$6,562

$7,090

Calculations

2011

2012

2013

Apartment Rent

14,400

$15,840

$17,424

House Payments

NA

$10,118

$10,118

Interest rate for Mortgage House

3%

NA

NA

Income and Cash Flow Statement (Continue to rent)

2011

2012

2013

Beginning of year Cash on Hand

NA

$4,000

$5,540

Ted's take Home Salary

$24,000

$24,480

$24,970

Alice's take Home Salary

$30,000

$30,900

$31,827

Total take home Salary

$54,000

$55,380

$56,797

Apartment Rent

NA

$15,840

$17,424

Utilities (Apartment)

NA

$2,000

$2,200

Non -House Living Expenses

NA

$36,000

$39,000

Total Expenses

NA

$53,840

$58,624

End of Year Cash on Hand

$4,000

$5,540

$3,713

Income and Cash Flow Statement (Continue to rent)

2011

2012

2013

Beginning of year Cash on Hand

NA

$4,000

$6,562

Ted's take Home Salary

$24,000

$24,480

$24,970

Alice's take Home Salary

$30,000

$30,900

$31,827

Total take home Salary

$54,000

$55,380

$56,797

House Payments

NA

$10,118

$10,118

Real Estate Taxes and Insurance

NA

$3,000

$3,150

Utilities(House)

NA

$2,500

$2,600

House repair and Maintenance expenses

NA

$1,200

$1,400

Non Housing Living Expenses

NA

$36,000

$39,000

Total Expenses

NA

$52,818

$56,268

End of Year Cash on Hand

$4,000

$6,562

$7,090

(b)  


Related Solutions

Mr. and Mrs. John Takahama, a young couple who had been trying unsuccessfully to have a...
Mr. and Mrs. John Takahama, a young couple who had been trying unsuccessfully to have a family for years, underwent a series of tests with a fertility clinic to try to determine the problem. Mr. Takahama was found to have a normal sperm count, and the sperm morphology and motility were normal. Mrs. Takahama's history sheet revealed that she had two episodes of PID during her early 20s, and the time span between successive menses ranged from 21 to 30...
You work in a "planning" clinic and follow a young couple who are planning to have...
You work in a "planning" clinic and follow a young couple who are planning to have a first child soon. Unfortunately the couple experiences some difficulties.Several months later and after several attempts, you have a second meeting with the couple who failed to give birth. You ask thishave a blood sample taken from them. The woman's blood work returns to normal, except for a low levelovarian hormones. Note that the woman is, at this time, in the phase luteal of...
A couple is planning to purchase a house in Nepean for a price of $350,000. They...
A couple is planning to purchase a house in Nepean for a price of $350,000. They are planning to pay a down payment of $75,000 and would finance the remainder by a mortgage of $275,000 (i.e. $350,000 - $75,000 = $275,000). They are considering a 20-year mortgage, with bi-weekly payments. The quoted rate would 3.5 percent, semi-annual compounded. Calculate the following: Question 31 (1 point) What would be the Effective Annual Rate? (1 mark) Question 31 options: 3.557% 3.561% 3.531%...
A couple must decide between a blue house and a red house. To purchase the red...
A couple must decide between a blue house and a red house. To purchase the red house they must tae a $155000 mortgage to be repaid over 20 years, interest rate is given as j2 = 7.8%. To purchase the blue house, they must take a mortgage to be repaid over 25 years at interest rate given as j12 - 8%. Both of those two mortgages have semi-annual payments and the semi annual mortgage payments are equal. (a) Determine the...
A decision-maker is a father who has two sons.They are going to purchase a new house....
A decision-maker is a father who has two sons.They are going to purchase a new house. Suppose there are five possible choices ω1, ω2, ... , ω5. The rankings of houses from the most favorite to the least favorite are as following: • Father: ω2, ω5, ω3, ω4, ω1; • Son 1: ω5, ω4, ω1, ω3, ω2; • Son 2: ω1, ω2, ω3, ω5, ω4. Suppose the decision-maker cares and only cares the feeling of his sons, and thus he...
A young professional couple buy a house for $600,000. They make a down payment of $60,000...
A young professional couple buy a house for $600,000. They make a down payment of $60,000 and agree to amortise the rest of the debt with quarterly payments made at the end of each quarter over the next 20 years. The interest on the debt is 12% per annum compounded quarterly. 5(a). (i) What type of annuity is this? (ii) How many payments are made in total? (iii) What is the interest rate per period? (iv) Write down an explicit...
A couple is looking to purchase their first home. The house is for sale at $125,000....
A couple is looking to purchase their first home. The house is for sale at $125,000. They can obtain an 80% LTV with a 7% interest rate and monthly payments. The loan is to be fully amortized over 30 years. Alternatively, they could obtain a 90% LTV at a 7.5% interest rate amortized over the same term. What is the incremental cost of borrowing the additional funds? Assuming the couple took the 80% loan, after fifteen years, the couple has...
A couple has decided to purchase a $240000 house using a down payment of $30000. They...
A couple has decided to purchase a $240000 house using a down payment of $30000. They can amortize the balance at 10% over 20 years. a) What is their monthly payment? Answer = $ b) What is the total interest paid? Answer = $ c) How much of their first payment went toward paying interest? Answer = $ d) How much of their first payment went toward paying the balance of the loan. Answer = $
A couple has decided to purchase a $200000 house using a down payment of $15000. They...
A couple has decided to purchase a $200000 house using a down payment of $15000. They can amortize the balanxe at 10% over 25 years. What is their monthly payment? What is the total interest paid? What is the equity after 5 years? What is the equity after 20 years?
A couple has decided to purchase a $150000 house using a down payment of $12000. They...
A couple has decided to purchase a $150000 house using a down payment of $12000. They can amortize the balance at 9% over 25 years. a) What is their monthly payment? Answer = $   b) What is the total interest paid? Answer = $   c) What is the equity after 5 years? Answer = $   d) What is the equity after 20 years? Answer = $
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT