Find min. rent rate of storage units for a 7% cap rate DEVELOPMENT PROFORMA DATE LOCATION...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Find min. rent rate of storage units for a 7% cap rate DEVELOPMENT PROFORMA DATE LOCATION SITE COSTS HAZ MAT ABATEMENT UTILITY DISCONECT DEMOLITION GRADING/UTILITY/SITEWORK SANITARY SEWER WATER STORM SEWER GAS PHONE ELECTRIC SITE LIGHTING SITE CONCRETE Acre Unit BUILDING COSTS UNIT A-12 Units 1,106sf ea UNIT B UNIT C UNIT DI UNITE UNIT F TOTAL FT2 1.58 250,000.00 FT2 LANDSCAPING SEEDING PAVING SITE CONCRETE SITE IRRIGATION STRIPING ROCK ENTRY ROAD TRAFFIC LIGHT ROAD WIDENING PYLON SIGN LUMP SUM TOTAL SITE COST PRICE/FI2 13,277 3,750 11,003 4,590 13,987 8,967 55,574 TOTAL BLD COST 145 145 145 145 145 145 Unit 100,000.00 inc. in sitework 350,000 PRICE 1.925,165.00 543,750.00 1,595,435.00 665.550.00 2.028.115.00 1,300,215.00 8,058,230 HARD COSTS SITE COSTS BUILDING COSTS TOTAL HARD COSTS SOFT COSTS PROPERTY SURVEY TOPOLOGICAL SURVEY ARCHITECTURAL/MEP PERFORMANCE BOND SOIL TESTING PHASE I TRAFFIC STUDY CIVIL ENGINEERING ASBESTOS REPORT TRAFFIC IMPACT FEE TAP FEES SEWER IMPACT FEE ESCROWS ( BUILDERS RISK INS. TRANSFER TAX DEVELOPMENT COSTS DEV MANAGEMENT CONST MANAGEMENT TOTAL DEV COSTS COSTS SUMMARY TOTAL HARD COSTS SOFT COSTS CONTINGENCY DEVELOP COSTS TOTAL COSTS 0% 2% 25% 5.00% 350,000 8,058,230 8,408,230,00 1,750 168,164.6 0 2.500 7,500 0 87,500 0 0 0 0 COMMISSION ON Sale 0 0 0 8,408,230 934,450.474 467,134.024 0 MISC FEES: As builts HOUSING FEE CONST INTEREST *** MORT. LOAN POINTS LEGAL ACCOUNTING TITLE INSURANCE CONST. TESTING APPRAISAL BUILDING PERMIT 9,809,814.50 11,209,814.50 TAXES DURING CON TENANT ALLOWANCE COMMISSIONS-Lease x10 TOTAL SOFT COSTS 6.00% 4.00% 0 0 0 0 0 0 0 0 0 0 0520psf for remaining 183,891.6 483,144.274 IMPACT FEES Use 2,000 Bank 53.574 Retail 934.450.474 /1,000 SF 15,962.04 8,337.24 RENTAL INCOME UNIT A-12 Units 1.106sf ca. UNIT B UNIT C UNIT D UNITE UNIT F TOTAL FT2 LAND VALUE VALUE AT CAP RATE HARD COSTS SOFT COSTS DEVELOPMENT COSTS CONTINGENCY LAND COST DEVELOPERS PROFIT RETURN ON COST 7.00% 8% FT2 13,277 3,750 11,003 4,590 13,987 8,967 55,574 GROSS RENT VACANCY MANAGEMENT 12.078.606.857 -8,408,230 -934,450.474 0.00% -467,134.024 RENT/FT2 868,792.359 RESERVE NOI PER ACRE -1,400,000 $47.26/s 18.00 18.00 18.00 18.00 VALUE AT CAP RATE 18.00 18.00 2.00% 10.00% 5.00% 6.00% 7.00% 8.00% ACRES 1.58 ANNUAL RENT 238,986.00 2,389,860.00 67,500.00 675,000.00 198,054.00 1,980,540.00 82,620.00 826,200.00 251,766.00 2,517,660.00 161,406.00 3,064,860.00 1,000,332 (4,780) (100,033) (50,017) 845,502.48 14,091,708.00 12,078,606.86 10,568,781.00 -1,106.50 19,917.00 1,659.75 Find min. rent rate of storage units for a 7% cap rate DEVELOPMENT PROFORMA DATE LOCATION SITE COSTS HAZ MAT ABATEMENT UTILITY DISCONECT DEMOLITION GRADING/UTILITY/SITEWORK SANITARY SEWER WATER STORM SEWER GAS PHONE ELECTRIC SITE LIGHTING SITE CONCRETE Acre Unit BUILDING COSTS UNIT A-12 Units 1,106sf ea UNIT B UNIT C UNIT DI UNITE UNIT F TOTAL FT2 1.58 250,000.00 FT2 LANDSCAPING SEEDING PAVING SITE CONCRETE SITE IRRIGATION STRIPING ROCK ENTRY ROAD TRAFFIC LIGHT ROAD WIDENING PYLON SIGN LUMP SUM TOTAL SITE COST PRICE/FI2 13,277 3,750 11,003 4,590 13,987 8,967 55,574 TOTAL BLD COST 145 145 145 145 145 145 Unit 100,000.00 inc. in sitework 350,000 PRICE 1.925,165.00 543,750.00 1,595,435.00 665.550.00 2.028.115.00 1,300,215.00 8,058,230 HARD COSTS SITE COSTS BUILDING COSTS TOTAL HARD COSTS SOFT COSTS PROPERTY SURVEY TOPOLOGICAL SURVEY ARCHITECTURAL/MEP PERFORMANCE BOND SOIL TESTING PHASE I TRAFFIC STUDY CIVIL ENGINEERING ASBESTOS REPORT TRAFFIC IMPACT FEE TAP FEES SEWER IMPACT FEE ESCROWS ( BUILDERS RISK INS. TRANSFER TAX DEVELOPMENT COSTS DEV MANAGEMENT CONST MANAGEMENT TOTAL DEV COSTS COSTS SUMMARY TOTAL HARD COSTS SOFT COSTS CONTINGENCY DEVELOP COSTS TOTAL COSTS 0% 2% 25% 5.00% 350,000 8,058,230 8,408,230,00 1,750 168,164.6 0 2.500 7,500 0 87,500 0 0 0 0 COMMISSION ON Sale 0 0 0 8,408,230 934,450.474 467,134.024 0 MISC FEES: As builts HOUSING FEE CONST INTEREST *** MORT. LOAN POINTS LEGAL ACCOUNTING TITLE INSURANCE CONST. TESTING APPRAISAL BUILDING PERMIT 9,809,814.50 11,209,814.50 TAXES DURING CON TENANT ALLOWANCE COMMISSIONS-Lease x10 TOTAL SOFT COSTS 6.00% 4.00% 0 0 0 0 0 0 0 0 0 0 0520psf for remaining 183,891.6 483,144.274 IMPACT FEES Use 2,000 Bank 53.574 Retail 934.450.474 /1,000 SF 15,962.04 8,337.24 RENTAL INCOME UNIT A-12 Units 1.106sf ca. UNIT B UNIT C UNIT D UNITE UNIT F TOTAL FT2 LAND VALUE VALUE AT CAP RATE HARD COSTS SOFT COSTS DEVELOPMENT COSTS CONTINGENCY LAND COST DEVELOPERS PROFIT RETURN ON COST 7.00% 8% FT2 13,277 3,750 11,003 4,590 13,987 8,967 55,574 GROSS RENT VACANCY MANAGEMENT 12.078.606.857 -8,408,230 -934,450.474 0.00% -467,134.024 RENT/FT2 868,792.359 RESERVE NOI PER ACRE -1,400,000 $47.26/s 18.00 18.00 18.00 18.00 VALUE AT CAP RATE 18.00 18.00 2.00% 10.00% 5.00% 6.00% 7.00% 8.00% ACRES 1.58 ANNUAL RENT 238,986.00 2,389,860.00 67,500.00 675,000.00 198,054.00 1,980,540.00 82,620.00 826,200.00 251,766.00 2,517,660.00 161,406.00 3,064,860.00 1,000,332 (4,780) (100,033) (50,017) 845,502.48 14,091,708.00 12,078,606.86 10,568,781.00 -1,106.50 19,917.00 1,659.75
Expert Answer:
Answer rating: 100% (QA)
thanks for asking the question i am replying your answer i request you to put this form... View the full answer
Related Book For
Construction accounting and financial management
ISBN: 978-0135017111
2nd Edition
Authors: Steven j. Peterson
Posted Date:
Students also viewed these accounting questions
-
A concrete and rock crusher for demolition work has been purchased for $60,000, and it has an estimated SV of $10,000 at the end of its five-year life. Engineers have estimated that the following...
-
I have 2 kg of liquid water at 20oC, 100 kPa. I now add 20 kJ of energy at a constant pressure. How hot does it get if it is heated? How fast does it move if it is pushed by a constant horizontal...
-
A small water pump is used in an irrigation system. The pump takes water in from a river at 10oC, 100 kPa at a rate of 5 kg/s. The exit line enters a pipe that goes up to an elevation 20 m above the...
-
B. Giulia runs at 4.5 m/s (1 m/s is 2.2 mi/h ... just think "about 2 mi/h"). She is running eastward into the sunrise and along a straight-line path. Show a complete sketch from when you start...
-
Hau Lee Furniture, Inc., described in Example 1 of this chapter, finds its current profit of $ 10,000 inadequate. The bank is insisting on an improved profit picture prior to approval of a loan for...
-
Based in China, Lenovo is one of the largest computer brands in the world. Several years ago Lenovo purchased IBM's PC business and now sells more computers to retail customers and businesses than...
-
You talk with a friend on the telephone. Which parts of your brain do you use?
-
Intensive care units (ICUs) generally treat the sickest patients in a hospital. ICUs are often the most expensive department in a hospital because of the specialized equipment and extensive training...
-
In capitalism, most work consists of employment. Employment is work performed for someone else and with its output owned by someone else in return for the payment of wages and salaries. About 85...
-
Alan and Angel Young are both 36 years old. Mr. Young recently accepted a new job making $93,000 a year and Mrs. Young is currently unemployed. The Youngs have two children (ages 4 and 2), a dog, and...
-
A supplier, Maxim Production Factory (MPF) manufactures baking powder to be supplied to retailers, while also accepting order through online sales. A canteen operated by the education department...
-
Why was it impossible to prepare a clearly defined statement of work at the beginning of the Haunted Mansion Project? This correspond to Disney (B): Imagineering Project Management in ActionThe...
-
Before her last soccer game, Krysta predicted her team would take 18 shots on goal. Her prediction was 12.5% more than the team's actual number of shots. How many shots on goal did the soccer team...
-
Calculate the position of the center of mass (in meters) for an exoplanet with mass (6.10x10^25) kg at the origin, and a moon mass (8.500x10^23) kg a distance (4.0x10^5) km away along the positive...
-
Why are my favourite food bad for me?Why are my favourite things to eat and drink bad for my health? Just a week ago we were told that drinking any amount of alcohol increases your risk of cancer. Do...
-
To what extent has managed care been successful in containing health care costs and has the impact on quality been an increase or a decrease with managed care versus traditional indemnity insurance...
-
Simplify. Enter the result as a single logarithm with a coefficient of 1. To enter the log, click in the answer cell, then click on the small yellow arrow on the right. Then click the Functions tab...
-
Chao, Louis, and Mari, unrelated individuals, own all of the shares of Cerise Corporation. All three shareholders have been active in the management of Cerise since its inception. In the current...
-
Draw a cash flow diagram for the following cashflow: YEAR Receipts (S) Disbursements ($) 0 2 3 4 1,000 0 0 2,000 2,000 1,000 4,750 0 0 0
-
A construction company has a fixed overhead of $60,000 and a variable overhead of 2.5% of revenue. Historically, construction costs have been 88% of revenue. What is the minimum amount of sales that...
-
Determine the total estimated cost at completion and estimated cost to complete for the project in Problem 6, assuming the cost performance index remains the same through the remainder of the job. In...
-
Mirandas Motor Mechanics analysed the accounting records and other data for the business. The following information is made available for the year ended 30 June 2019. 1. Salaries and wages owing to...
-
The unadjusted trial balance of the general ledger of Antonios Small Appliance Repair Service on 30 June 2019 is presented below (ignore GST). Additional data for adjustment purposes 1. Supplies on...
-
The unadjusted trial balance of Helenas Hire Cars is shown below (ignore GST). Additional information 1. Petrol purchased on credit for $680 and used during the last week in June has not been paid...
Study smarter with the SolutionInn App