In: Accounting
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
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)