Use an annual proforma for an appraisal valution of the property below. Submit one file (excel...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Use an annual proforma for an appraisal valution of the property below. Submit one file (excel is by far the quickest way to do this, though can use a word file), showing all work (use formulae in excel cells and show formulae explicitly if you use a word document). You must show work or risk losing points. Quote your answer to the nearest $1,000. You are appraising an office property that consists of a total of 15,000 sqft of rentable space. Assume a holding period of 5 years, and that the property will sell at a cap rate of 8% at the end of year 5, with selling expenses of 6% of the gross price. Rent comparables indicate that an appropriate price per sqft is $1.83. For subsequent years 2, 3,..., you expect market rents to rise by inflation, 2.5% per year. Typical comprable office space in your market runs at a vacancy and collection loss rate of 17% of PGI. You are renting cell tower space on the roof for $4,000/yr, with a one-time jump of 20% in year 3, and growing at inflation each year thereafter (4, 5, ...). Fixed expenses and reserves will grow 5% per year. For year 1, these expenses are: RE taxes: $40,000; insurance: $8,000; CapEx: $9,000. Variable expenses are a fraction of effective gross income: 5% for maintenance, 1% for janitorial, 3% for utilities, 10% for management, 1.5% for leasing commissions, and 1% for TI. Comprarable properties sell at a 11% discount rate. Use an annual proforma for an appraisal valution of the property below. Submit one file (excel is by far the quickest way to do this, though can use a word file), showing all work (use formulae in excel cells and show formulae explicitly if you use a word document). You must show work or risk losing points. Quote your answer to the nearest $1,000. You are appraising an office property that consists of a total of 15,000 sqft of rentable space. Assume a holding period of 5 years, and that the property will sell at a cap rate of 8% at the end of year 5, with selling expenses of 6% of the gross price. Rent comparables indicate that an appropriate price per sqft is $1.83. For subsequent years 2, 3,..., you expect market rents to rise by inflation, 2.5% per year. Typical comprable office space in your market runs at a vacancy and collection loss rate of 17% of PGI. You are renting cell tower space on the roof for $4,000/yr, with a one-time jump of 20% in year 3, and growing at inflation each year thereafter (4, 5, ...). Fixed expenses and reserves will grow 5% per year. For year 1, these expenses are: RE taxes: $40,000; insurance: $8,000; CapEx: $9,000. Variable expenses are a fraction of effective gross income: 5% for maintenance, 1% for janitorial, 3% for utilities, 10% for management, 1.5% for leasing commissions, and 1% for TI. Comprarable properties sell at a 11% discount rate.
Expert Answer:
Answer rating: 100% (QA)
Ann ual Pro form a Year R ent able SF Market Rent SF R ent V ac ancy Collection Loss ... View the full answer
Related Book For
Vector Mechanics for Engineers Statics and Dynamics
ISBN: 978-0073398242
11th edition
Authors: Ferdinand Beer, E. Russell Johnston Jr., David Mazurek, Phillip Cornwell, Brian Self
Posted Date:
Students also viewed these accounting questions
-
Period Average annual rate of inflation 3 months 5 2 years 6 5 years 8 10 years 85 20 years 9 a If the real rate of interest is currently 25 find the nominal rate of interest on each of the following...
-
Assume that in an empty Excel worksheet in cell A1 you enter the formula = B1*$F$3. You now copy this formula into cell E6. What is the modified formula that appears in E6?
-
Below are monthly rents paid by 30 students who live off campus. (a) Find the mean, median, and mode. (b) Do the measures of central tendency agree? Explain. (c) Calculate the standard deviation. (d)...
-
The value of integral integration from - infinity to infinity dx/1+x^4
-
Write the abbreviation for each unit. 1. 8.6 microseconds 2. 45 nanoseconds 3. 75 picoseconds 4. Change 345 s to s. 5. Change 1 h 25 min to min. 6. Change 4 h 25 min 15 s to s. 7. Change 7 x 106 s to...
-
How many planes of symmetry does a benzene molecule possess? Which chloro-substituted benzene of formula C 6 H n Cl 6n has exactly four planes of symmetry?
-
Two straight wires separated by a very small distance run parallel to each other, one carrying a current of \(3.0 \mathrm{~A}\) to the right and the other carrying a current of 4. 0 A to the left....
-
Wedding Planners Limited (WP), owned by Anne and Francois Tremblay, provides wedding planning and related services. WP owns a building (the Pavilion) that has been custom-made for hosting weddings....
-
The hybrid state of the Xe and shape of the XeF4 molecule are: 1. (a) sp and tetrahedral 2. (c) sp d and square planar (b) spd and tetrahedral (d) sp d and see saw Which of the following relation is...
-
Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.75 million. Unfortunately, installing this machine will...
-
(a) Explain the following negotiable instruments that are negotiable under the law: i) Bill of exchange (2 marks). ii) Bank draft (2 marks). iii) Promissory note (2 marks). b) Describe the methods...
-
In todays global economic environment, many firms have chosen to downsize operations and share services or facilities with another firm. An example is the joint venture by Fiat and Chrysler to share...
-
Grampian plc has a weekly cash requirement of 60,000. The cost of selling marketable securities to raise cash is 50. The interest rate is 7 per cent per annum. Determine the optimal order quantity...
-
The sales budget for your company in the coming year is based on a 20 per cent quarterly growth rate with the first-quarter sales projection at 100 million. In addition to this basic trend, the...
-
1 You have been hired to value a new 10-year callable, convertible bond. The bond has a 5.6 per cent coupon rate, payable annually. The conversion price is 150, and the equity currently sells for...
-
The Cable Company has 1 million of positive NPV projects it would like to accept. If Cables managers follow the historical pattern of long-term financing for UK industrial firms, what will their...
-
In a perfect market, Amora Inc. does not have debt but is able to borrow at 8 percent. The firms WACC is currently at 11.5 percent. What is Amoras cost of equity? (2 marks) What would Amoras cost of...
-
In the series connection below, what are the respective power consumptions of R, R2, and R3? R R www 4 V=6V P1-3 W; P2=3W; and P3= 3 W OP10.5 W; P2-1 W; and P3= 1.5 W P1=1.5 W; P2=1 W; and P3= 0.5 W...
-
A disk of 0.15-m radius rotates at the constant rate 2 with respect to plate BC, which itself rotates at the constant rate 1 about the y axis. Knowing that 1 = 2= determine, for the position shown,...
-
A 20-m length of wire having a mass per unit length of 0.2 kg/m is attached to a fixed support at A and to a collar at B. Knowing that the magnitude of the horizontal force applied to the collar is P...
-
In Prob. 3.24, determine the perpendicular distance from point O to wire AE. PROBLEM 3.24 The wire AE is stretched between the corners A and E of a bent plate. Knowing that the tension in the wire is...
-
Classify each of the following as either a policy instrument or an intermediary target. Explain your answer. a. Long-term interest rates b. Central bank interest rates c. M2 d. Reserve requirements
-
Go to the website that contains the most recent calculations of the Economists Big Mac Index, http://www.economist.com/content/big-mac-index. a. Plot the relationship between the local price of a Big...
-
If the Canadian dollar to U.S. dollar exchange rate is 1.24 and the British pound to U.S. dollar exchange rate is 0.68, what must be the Canadian dollar to British pound exchange rate?
Study smarter with the SolutionInn App