A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
L |
M |
N |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
EquivYield |
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Category: |
|
|
|
|
|
|
|
|
|
|
|
6 |
|
Family: |
|
|
|
|
|
|
|
|
|
|
|
7 |
|
Arguments: |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
Meaning: |
|
|
|
|
|
|
|
|
|
|
|
9 |
|
Description: |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
Valuation Date |
1
Jan 15 |
|
GrowthDates |
|
1
Jan 00 |
|
|
|
|
|
|
12 |
|
Valuation |
#NAME? |
|
GrowthRates |
|
3.00%
|
|
|
|
|
|
|
13 |
|
Discount Rate |
7% |
|
DayCount |
|
6 |
|
|
|
|
|
|
14 |
|
MktAnnRent |
£40.00 /sf |
|
CashBasis |
|
13 |
|
|
|
|
|
|
15 |
|
FeePercOpt |
3% |
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
Annual |
|
Next |
|
Pmt |
|
PmtsOpt |
|
|
|
|
|
18 |
|
Rent(s) |
|
Review(s) |
|
DatesOpt |
|
|
|
|
|
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
£50.00
/sf |
|
25
Mar 16 |
|
|
|
|
|
|
|
#NAME? |
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
|
What The Function Is Doing |
|
|
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
|
|
|
1 Jan 15 |
25 Mar 15 |
24 Jun 15 |
29 Sep 15 |
25 Dec 15 |
|
|
|
|
|
26 |
|
|
|
1.23 years |
1.00 years |
0.75 years |
0.49 years |
0.25 years |
|
Valuation in |
|
|
|
27 |
|
Rent |
|
|
(12.50) |
(12.50) |
(12.50) |
(12.50) |
|
2016
|
|
|
|
28 |
|
Valuation |
|
#NAME? |
|
|
|
|
Rent: |
64.63 |
|
|
|
29 |
|
FV |
|
#NAME? |
(13.38) |
(13.15) |
(12.92) |
(12.71) |
Value: |
#NAME? |
|
#NAME? |
|
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
The function works out the yield that would
have to be applied at the next market review date in order to give the
valuation observable at the valuation date. |
32 |
|
The value at the next review date is the
observable value at the valuation date compounded, less the rent 'consumed' along the way. |
|
|
|
33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
34 |
|
Further Examples |
|
|
|
|
|
|
|
|
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
36 |
|
Annual |
|
Next |
|
Pmt |
|
PmtsOpt |
|
|
|
|
|
37 |
|
Rent(s) |
|
Review(s) |
|
DatesOpt |
|
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
|
£50.00
/sf |
|
25
Mar 16 |
|
25 Mar 16 |
|
(£10.00 /sf) |
|
|
|
#NAME? |
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
41 |
|
£50.00
/sf |
£65.00 /sf |
25 Mar 16 |
25 Dec 16 |
25 Mar 16 |
|
(£10.00 /sf) |
|
|
|
#NAME? |
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
43 |
|
What The Function Is Doing |
|
|
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
45 |
|
|
1 Jan 15 |
25 Mar 15 |
24 Jun 15 |
29 Sep 15 |
25 Dec 15 |
25 Mar 16 |
24 Jun 16 |
29 Sep 16 |
|
|
|
46 |
|
|
1.98 years |
1.75 years |
1.50 years |
1.24 years |
1.00 years |
0.75 years |
0.50 years |
0.24 years |
|
|
|
47 |
|
Rent |
|
(12.50) |
(12.50) |
(12.50) |
(12.50) |
(16.25) |
(16.25) |
(16.25) |
|
Valuation in |
|
48 |
|
Valuation |
#NAME? |
|
|
|
|
|
|
|
|
2016
|
|
49 |
|
Fees |
#NAME? |
|
|
|
|
|
|
|
|
|
|
50 |
|
Pmts |
|
|
|
|
|
10.00 |
|
|
|
66.08 |
|
51 |
|
FV |
#NAME? |
(14.07) |
(13.84) |
(13.59) |
(13.38) |
(6.58) |
(16.81) |
(16.51) |
|
#NAME? |
|
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
53 |
|
For Comparison: ExitCap |
|
|
|
|
|
|
|
|
#NAME? |
|
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
55 |
|
EquivYield is the
sister function of ExitCap. |
|
|
|
|
|
|
|
|
|
56 |
|
Instead of determining a value from the rents
and a yield, it determines the yield from the rents and a value. |
ExitCap: |
|
#NAME? |
|
57 |
|
In this case ExitCap has derived the origional
valuation we started with from the calculated equivalent yield. |
as compared to |
|
#NAME? |
|
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|