Prepare a base case analysis of the Tower Office building using the following assumptions: Tower Office...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Prepare a "base case" analysis of the Tower Office building using the following assumptions: Tower Office Assumptions $17,000,000 Purchase Price Gross Floor Area Office Rent Rent Growth Rate Expense Growth Stabilized Vacancy Expenses Terminal Cap Rate Discount Rate 170,000 sf $30/sf 3% 3% 5% $17.5/sf 11.5% 12.5% A fully amortizing 70 percent loan can be obtained at 7 percent interest for 30 years (total annual payments will be monthly payments times 12). The building represents 80 percent of value and is depreciable over 39 years (use 1/39 per year). Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be taxed at 25 percent. The potential investor indicates that she is in the 36 percent bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any passive activity loss limitation. Develop a 10-year pro forma. (a) Use the pro forma to determine the before-tax IRR (BTIRR) and after-tax IRR (ATIRR). (b) What is the NPV for this property using a 12.5 percent (after-tax) discount rate. Prepare a "base case" analysis of the Tower Office building using the following assumptions: Tower Office Assumptions $17,000,000 Purchase Price Gross Floor Area Office Rent Rent Growth Rate Expense Growth Stabilized Vacancy Expenses Terminal Cap Rate Discount Rate 170,000 sf $30/sf 3% 3% 5% $17.5/sf 11.5% 12.5% A fully amortizing 70 percent loan can be obtained at 7 percent interest for 30 years (total annual payments will be monthly payments times 12). The building represents 80 percent of value and is depreciable over 39 years (use 1/39 per year). Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be taxed at 25 percent. The potential investor indicates that she is in the 36 percent bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any passive activity loss limitation. Develop a 10-year pro forma. (a) Use the pro forma to determine the before-tax IRR (BTIRR) and after-tax IRR (ATIRR). (b) What is the NPV for this property using a 12.5 percent (after-tax) discount rate.
Expert Answer:
Answer rating: 100% (QA)
To perform the analysis lets first calculate the relevant financial metrics for the Tower Office building based on the given assumptions over a 10year ... View the full answer
Related Book For
Spreadsheet Modeling and Decision Analysis A Practical Introduction to Business Analytics
ISBN: 978-1285418681
7th edition
Authors: Cliff Ragsdale
Posted Date:
Students also viewed these accounting questions
-
You manage a $100m portfolio long/short fund. You identify undervalued and overvalued stocks and construct the following portfolios: Portfolio Expected Return Standard Deviation Beta A 12% 20% 1.2 B...
-
Rewrite the following statement with three statements. double result += (double) a++ * b = 15; a+b=15; result result + 15; = b=15; result result + a + b + 15; = a=a+1; result = result + (double) a *...
-
An investor would like to purchase a new apartment property for $2 million. However, she faces the decision of whether to use 70 percent or 80 percent financing. The 70 percent loan can be obtained...
-
Bridge hands. In the game of bridge, four players are dealt hands of 13 cards each. An important statistic is the distribution of the number of cards in each suit in a hand. Which is the most likely,...
-
For the steam power plant described in Problem 11.1, assume the isentropic efficiencies of the turbine and pump are 85% and 80%, respectively. Find the component specific work and heat transfers and...
-
Sales quantity Sales Direct material Direct labor Manufacturing overhead Selling and Admin. Expenses The total cost of goods sold is 1,000 $66.00 per unit $12.00 $4.00 $3.00 per unit $1,800 per month...
-
Explain how you would find the value of a bond futures option.
-
For each of the following transactions, events, or circumstances, indicate whether the recognition criteria for revenues and gains are met and provide support for your answer. (a) An order of $25,000...
-
Use the Following metrics to perform the operation, if possible. A = F2-12 1 3 0 1 2 3 B 1 1 2 3 5 3-3 L0323 Find 2A-3B
-
Julio buys a koi fishpond (and fish to put in it) for his wife on their anniversary. He pays $8000 for the pond and fish with $2000 down. The dealer charges add-on interest of 3.5% per year, and...
-
Assume that the First National Bank has the balance sheet shown below, the income gap is currently -$17.5 million, and that interest rates are initially at 10%. Assets Duration Liabilities Duration...
-
Why is strategic flexibility important for strategy formulation when an organisation is at the growth stage?
-
How are organizational resources linked to the competitive advantages and corporate performance of an organization?
-
What is your opinion of Apple having a code of conduct for its suppliers? What would Milton Friedman say? Contrast his view with Archie Carrolls view.
-
What are the stages of International Development?
-
How is the possession of valuable and scarce resources of an organization related to the planning and formulation of its corporate-level strategy for enhancing its competitive advantages in the...
-
Calculate E[Y] or the following pdf's: a)- fy(y) = 3(1-y), 0 y 1 b)- fy(y) = 4ye-2y, yo -.0 y 1
-
Evaluate how many lines there are in a true rotational spectrum of CO molecules whose natural vibration frequency is w = 4.09 1014 s1 and moment of inertia I = 1.44 1039 g cm2.
-
Refer to the Universal Bank example used to demonstrate the various classification techniques in this chapter. Suppose the Universal Bank data had include the home zip code for each customer. What...
-
What are the steps in the problem-solving process?
-
The Gourmet Grill Company manufactures and sells two different types of grills: propane and electric. Each propane grill sells for $320 and costs $220 to manufacture. Each electric grill sells for...
-
Kiev Co. purchases a machine on 1 January 20X0 for 240,000. Depreciation is charged at 10 per cent on cost. On 30 June 20X4, the machine is sold for 120,000 and the proceeds used to buy a new vehicle...
-
The trial balance of Shanghai Co. on 31 March 20X7 is given below. The following information is also relevant: 1. Closing inventory is valued at 133m. 2. Electricity accrued is estimated to be 5m. 3....
-
The trial balance of Penang Co. on 31 July 20X7 was as follows. The following additional information is available: 1. Inventory at 31 July 20X6 is valued at 1,361,000. 2. Depreciation for the year is...
Study smarter with the SolutionInn App