A private company in Texas will construct a warehouse facility. It will be a four- hundred-thousand...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A private company in Texas will construct a warehouse facility. It will be a four- hundred-thousand square-foot warehouse. Two project scenarios have been given. For these two scenarios, the Present Worth Analysis must be calculated to determine which of the two is more economical. The more economical and logical scenario shall be chosen for the project. Both scenarios have several expenses including site work, construction, landscape and building maintenance, pavement rehabilitation, and utilities. Scenario 1 The first scenario has a one-phase construction process that lasts 1 engineering design will start right away taking a year to complete. The civil engineer is going to be paid 60% of the total fee when land development approvals are accepted (year 1). The other 40% is going to be paid when the site work is completed (year 2). The architectural engineer will design the building at the same time the site work is being constructed. He will be paid 60% of the total fee when the design is completed (year 2) and the other 40% when the construction is completed (year 3). year. The civil ASSUMPTIONS Making a few general assumptions helped to make the calculations and decisions easier and consistent. 1. There will not be trouble finding a tenant as soon as leasing is offered. This eliminates the possibility of not filling the warehouse due to lack of rental interest. 2. All necessary tools and furniture for the space was previously purchased and therefore not included in the calculations. 3. When discussing financing, the interest rate was based on assumption. The assumption was made for a 3% annual rate. an educated 4. The assumption was made that there will be 60 employers working in the facility. This assumption was required for the costs of sewer and water that must be considered. Scenario 1: Еxpenses: The Civil Engineer gets a $105,000 fee. (60% on year 1) and (40% on year 2). The site work costs $800,000, to be paid on year 2. The Architectural Engineer gets a $2,000,000 for the design. (60% on year 2) and (40% on year 3) The additional 2500 squared-foot office construction costs $200,000, to be paid on year 3. The building construction costs $49,000,000 to be paid on year 3. The retrofit for the building costs $600,000 to be paid on year 9. The pavement rehabilitation costs $180,000 to be paid on years 9, 14,19. The advertisement for leasing costs $1,500 annually on years 2,3, and 4. The landscape maintenance costs $3000 annually between the years 3 thru 20. The snow removal costs $1,200 annually between the years 3 thru 20. The insurance costs $10,000 annually between the years 3 thru 20. The general building maintenance costs $1,000,000 annually between the years 3 thru 20. The electricity costs $450,000 annually between the years 3 thru 20. The sewer costs $2,500 annually between the years 3 thru 20. The water costs $1,000 annually between the years 3 thru 20. The fire suppression costs $600 annually between the years 3 thru 20. The loan payment is $2,300,000 annually between the years 1 thru 20. Income: The loan income is a total of $40,500,000 on year 1. The lease income is $3,000,000 annually between the years 4 thru 9. The rental income on the other side during the lease is $2,400,000 annually between the years 4 thru 9. The rental income is $4,700,000 annually between the years 10 thru 20. MAKE SURE TO SUBMIT THE FOLLOWING: 1. SHOW ALL YOUR WORK TO RECEIVE FULL CREDIT. ALL WORK MUST BE CLEAR AND FOLLOW A LOGICAL PATTERN OTHERWISE YOU WILL NOT GET FULL CREDIT ONLY PARTIAL CREDIT EVEN IF YOUR CONCLUSION IS CORRECT (50 PTS.). 2. INCLUDE THE CASH FLOW FOR BOTH SCENARIOS (30 PTS.). 3. DO NOT FORGET TO MAKE YOUR CONCLUSION (WHICH SCENARIO IS MORE ECONOMICAL) (20 PTS.). A private company in Texas will construct a warehouse facility. It will be a four- hundred-thousand square-foot warehouse. Two project scenarios have been given. For these two scenarios, the Present Worth Analysis must be calculated to determine which of the two is more economical. The more economical and logical scenario shall be chosen for the project. Both scenarios have several expenses including site work, construction, landscape and building maintenance, pavement rehabilitation, and utilities. Scenario 1 The first scenario has a one-phase construction process that lasts 1 engineering design will start right away taking a year to complete. The civil engineer is going to be paid 60% of the total fee when land development approvals are accepted (year 1). The other 40% is going to be paid when the site work is completed (year 2). The architectural engineer will design the building at the same time the site work is being constructed. He will be paid 60% of the total fee when the design is completed (year 2) and the other 40% when the construction is completed (year 3). year. The civil ASSUMPTIONS Making a few general assumptions helped to make the calculations and decisions easier and consistent. 1. There will not be trouble finding a tenant as soon as leasing is offered. This eliminates the possibility of not filling the warehouse due to lack of rental interest. 2. All necessary tools and furniture for the space was previously purchased and therefore not included in the calculations. 3. When discussing financing, the interest rate was based on assumption. The assumption was made for a 3% annual rate. an educated 4. The assumption was made that there will be 60 employers working in the facility. This assumption was required for the costs of sewer and water that must be considered. Scenario 1: Еxpenses: The Civil Engineer gets a $105,000 fee. (60% on year 1) and (40% on year 2). The site work costs $800,000, to be paid on year 2. The Architectural Engineer gets a $2,000,000 for the design. (60% on year 2) and (40% on year 3) The additional 2500 squared-foot office construction costs $200,000, to be paid on year 3. The building construction costs $49,000,000 to be paid on year 3. The retrofit for the building costs $600,000 to be paid on year 9. The pavement rehabilitation costs $180,000 to be paid on years 9, 14,19. The advertisement for leasing costs $1,500 annually on years 2,3, and 4. The landscape maintenance costs $3000 annually between the years 3 thru 20. The snow removal costs $1,200 annually between the years 3 thru 20. The insurance costs $10,000 annually between the years 3 thru 20. The general building maintenance costs $1,000,000 annually between the years 3 thru 20. The electricity costs $450,000 annually between the years 3 thru 20. The sewer costs $2,500 annually between the years 3 thru 20. The water costs $1,000 annually between the years 3 thru 20. The fire suppression costs $600 annually between the years 3 thru 20. The loan payment is $2,300,000 annually between the years 1 thru 20. Income: The loan income is a total of $40,500,000 on year 1. The lease income is $3,000,000 annually between the years 4 thru 9. The rental income on the other side during the lease is $2,400,000 annually between the years 4 thru 9. The rental income is $4,700,000 annually between the years 10 thru 20. MAKE SURE TO SUBMIT THE FOLLOWING: 1. SHOW ALL YOUR WORK TO RECEIVE FULL CREDIT. ALL WORK MUST BE CLEAR AND FOLLOW A LOGICAL PATTERN OTHERWISE YOU WILL NOT GET FULL CREDIT ONLY PARTIAL CREDIT EVEN IF YOUR CONCLUSION IS CORRECT (50 PTS.). 2. INCLUDE THE CASH FLOW FOR BOTH SCENARIOS (30 PTS.). 3. DO NOT FORGET TO MAKE YOUR CONCLUSION (WHICH SCENARIO IS MORE ECONOMICAL) (20 PTS.).
Expert Answer:
Related Book For
Financial Institutions Management A Risk Management Approach
ISBN: 978-0071051590
8th edition
Authors: Marcia Cornett, Patricia McGraw, Anthony Saunders
Posted Date:
Students also viewed these mathematics questions
-
In order to determine which of the three excavation sites could have potentially contributed to the sedimentation of the three lakes, it is necessary to determine the watershed boundaries and the...
-
A bank is trying to determine which of two machines to rent for check processing. Machine 1 rents for $10,000 per year and processes 1000 checks per hour. Machine 2 rents for $15,000 per year and...
-
A biologist would like to determine which of two brands of weed killer, X or Y, is less likely to harm the plants in a garden at the university. Before spraying near the plants, the biologist decides...
-
Find the maximum of f(x,y) = x + y - x - y - xy
-
Determine the sample size needed for each of the following situations. a. N = 1,650 = 500 1.96x-bar = 50 b. N = 1,650 = 500 1.96x-bar = 100 c. N = 1,650 = 500 1.96x-bar = 200 d. Compare and...
-
Use the New Design Ltd. data from Problem 17-3B. Required 1. Prepare the 2014 cash flow statement by the indirect method. If your instructor also assigned Problem 17-3B, prepare only the operating...
-
Dee Hock recommends that managers spend what percentage of their time managing the employees for whom they have direct responsibility? A. 0%. B. 50%. C. 75%. D. 100%.
-
On July 1, 2010, Jessie Halverson established an interior decorating business, Photogenic Designs. During the month, Jessie Halverson completed the following transactions related to the business:...
-
Lady Products, Inc. just issued 10-year, 8% coupon bonds at par. Outstanding bonds of Limbaugh Corp. Lady's closest competitor, have a maturity of 10 years and are viewed by investors as being of...
-
Capital Toys' management is considering eliminating product A, which has been showing a loss for several years. The company's annual income statement, in $000s, is as follows: a. Specific to each...
-
CDS Inc. is entering the declining state of its life cycle. The current dividend is $5 per share. The dividend is not expected to grow (remain constant) in the next ten years, then a negative growth...
-
Quary Company is considering an investment in machinery with the following information. Initial investment Useful life Materials, labor, and overhead (except depreciation) Depreciation-Machinery $...
-
What is personal selling in marketing communication channels? Explain it and give significant examples.
-
What are the regulatory frameworks governing the use of CRISPR-Cas9 in research and clinical applications, and how do they vary across different countries and regions ?
-
1. What is family support, how is it different from spousal support and child support, and what is its primary reason? 2. What is a Duke order? Under what circumstances will a court make a Duke...
-
Laws and regulations are important to the proper functioning of a public procure ment department. All relationships between suppliers and governments must incorporate the legal officer must...
-
Suppose the following financial information is available for Walgreens (in millions) 2025 2024 Average common stockholders' equity $15,625 $13,750 Dividends declared for common stockholders 550 495 r...
-
How is use of the word consistent helpful in fraud reports?
-
What are usury ceilings? How does technology create regulatory risk?
-
Consider these four types of risks: credit, foreign exchange, market, and sovereign. These risks can be separated into two pairs of risk types in which each pair consists of two related risk types,...
-
Metrobank offers one-year loans with a 9 percent stated or base rate, charges a 0.25 percent loan origination fee, imposes a 10 percent compensating balance requirement, and must hold a 6 percent...
-
The Internet is a good place to get information that is useful to you in your study of accounting. For example, you can find information about current events, professional accounting organizations,...
-
Which of the following does not describe accounting? a. Language of business. b. Is an end rather than a means to an end. c. Useful for decision making. d. Used by business, government, nonprofit...
-
Why does internal accounting information need to be timely?
Study smarter with the SolutionInn App