To address the higher risk associated with percentage rents, a real estate analyst isolated the forecasted...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
To address the higher risk associated with percentage rents, a real estate analyst isolated the forecasted percentage rent from the rest of the net operating income (see below). The analyst also suggested isolating that portion of the gross sales price at end of year five attributable to overage rent by capitalizing the overage rent NOI for year six at a 9 percent capitalization rate versus the 7 percent used for the base rent NOI. She felt that to justify the risk, a 12 percent discount rate then should be applied to the percentage rent segment of the income stream versus the 10 percent on the base rent segment of the income stream. Using the analyst's suggested cap rates and discount rates, how much should Teachers' Pension Fund pay for the property? (Round to nearest $1,000; Ignore sales costs.) End of Year Base Rent + *Overage Rent NOI = Total NOI 1 $100,000+ $0 = $100,000 2 $102,000+ $4,782 = $106.782 3 $104,040 + $5,021 = $109.061 4 $106,121 + $5,272 = $111,393 5 $108,243 + $5,536 $113,779 6 $110,408 + $5,813 = $116,221 *Net of Vacancy and Credit Losses and Management $1,111,000 O $1,423,000 $1,429,000 $1,000,000 To address the higher risk associated with percentage rents, a real estate analyst isolated the forecasted percentage rent from the rest of the net operating income (see below). The analyst also suggested isolating that portion of the gross sales price at end of year five attributable to overage rent by capitalizing the overage rent NOI for year six at a 9 percent capitalization rate versus the 7 percent used for the base rent NOI. She felt that to justify the risk, a 12 percent discount rate then should be applied to the percentage rent segment of the income stream versus the 10 percent on the base rent segment of the income stream. Using the analyst's suggested cap rates and discount rates, how much should Teachers' Pension Fund pay for the property? (Round to nearest $1,000; Ignore sales costs.) End of Year Base Rent + *Overage Rent NOI = Total NOI 1 $100,000+ $0 = $100,000 2 $102,000+ $4,782 = $106.782 3 $104,040 + $5,021 = $109.061 4 $106,121 + $5,272 = $111,393 5 $108,243 + $5,536 $113,779 6 $110,408 + $5,813 = $116,221 *Net of Vacancy and Credit Losses and Management $1,111,000 O $1,423,000 $1,429,000 $1,000,000
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
- Conducting a case analysis that deals directly with consumer behavior in a contemporary context. - Choose a company/brand or organization that is of interest to you. All companies and organizations...
-
Solve the quadrature problem in the previous exercise using your local (C or POSIX) threads library. You will have to read online documentation for the thread package on your host OS, where you will...
-
What accounts are affected, and how, when subscribed stock is issued?
-
Amortization of Intangible Acompany develops a patent on January 1, 2006; and the costs involved with patent approval are $12,000. The legal life of the patent is 20 years, but the company projects...
-
Bingham Smelting Company entered into a 15-year noncancelable lease beginning January 1, 2011, for equipment to use in its smelting operations. The term of the lease is the same as the expected...
-
Compute the volume of the region. the region in the first octant bounded by the parabolic cylinder 2 = 25 5/2 and the plane X = 4 units3
-
Menlo Company distributes a single product. The company's sales and expenses for last month follow: Total Per Unit Sales Variable expenses Contribution margin Fixed expenses Net operating income...
-
The following information was obtained from the records of Milena Company fortheyearendedDecember2013: RM Advertising Expense 215,000 InsuranceonFactoryEquipment 8,000 DepreciationofSalesEquipment...
-
Write Python script called quiz2a.py . This file should be a valid python file with a shebang and top-level docstring. (1) Create an immutable iterable and name it cafeteria_food . Make sure there...
-
Accounting Question: What role does forensic accounting play in detecting and preventing financial fraud? * NO AI ANSWERS * AI SOLUTIONS WILL BE REPORTED *
-
Evaluate the effectiveness of your meetings by using this format 0 = Never; 1 = Rarely; 2 = Sometimes; 3 = Usually; 4 = Often; 5 = Always Planning the Meeting _____ 1. Are meetings held when (and...
-
Given the definition of the Haskell function len in this chapter, prove by induction the following: Consider the following (conect, but inefficient) Haskell implementation of the familiar Fibonacci...
-
Calculate the WACC for a company with $10 billion in equity, $2 billion in debt, a before-tax cost of debt of 3.5%, a beta of 1.2, a risk free rate of 1%, a market risk premium of 5%, and a 40% tax...
-
After Theorem 1.5 we note that multiplying a row by 0 is not allowed because that could change a solution set. Give an example of a system with solution set S0 where after multiplying a row by 0 the...
-
Which of the following affects the present value of an investment? a. the interest rate b. the number of time periods (length of the investment) c. the type of investment (annuity versus single lump...
-
Order the capital budgeting process (Learning Objective 1) Place the following activities in sequence to illustrate the capital budgeting process: a. Budget capital investments b. Project...
-
Compute payback period-equal cash inflows (Learning Objective 2)} Refer to the Allegra Data Set. Calculate the CD-player project's payback period. If the CD project had a residual value of \(\$...
Study smarter with the SolutionInn App