Your firm is considering purchasing an old office building with an estimated remaining service life of 25 years. Recently, the tenants signed a long-term lease, which leads you to believe that the current rental income of $250,000 per year will remain constant for the first five years. Then the rental income will increase by 10% for every five-year interval over the remaining life of the asset. That is, the annual rental income would be $275,000 for years 6 through 10, $302,500 for years 11 through 15, $332,750 for years 16 through 20, and $366,025 for years 21 through 25. You estimate that operating expenses, including income taxes, will be $85,000 for the first year and that they will increase by $5,000 each year thereafter. You also estimate that razing the building and selling the lot on which it stands will realize a net amount of $50,000 at the end of the 25-year period. If you had the opportunity to invest your money elsewhere and thereby earn interest at the rate of 12% per annum, what would be the maximum amount you would be willing to pay for the building and lot at the present time? Annual Interest Rate 12% Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. n Capital Investment $0 101234567∞ad Rental O&M Cash Flow Project Balance $0 $250,000 -$85,000 $165,000 $165,000 $250,000 -$90,000 $160,000 $344,800 $250,000 -$95,000 $155,000 $541,176 $250,000 -$100,000 $150,000 $756,117 $250,000 -$105,000 $145,000 $991,851 $275,000 -$110,000 $165.000 $1,275,873 $275,000 -$115,000 $160.000 $1,588,978 8 $275,000 -$120,000 $155,000 $1,934,655 9 $275,000 -$125,000 $150,000 $2,316,814 $275,000 -$130,000 $145,000 $2,739,832
Your firm is considering purchasing an old office building with an estimated remaining service life of 25 years. Recently, the tenants signed a long-term lease, which leads you to believe that the current rental income of $250,000 per year will remain constant for the first five years. Then the rental income will increase by 10% for every five-year interval over the remaining life of the asset. That is, the annual rental income would be $275,000 for years 6 through 10, $302,500 for years 11 through 15, $332,750 for years 16 through 20, and $366,025 for years 21 through 25. You estimate that operating expenses, including income taxes, will be $85,000 for the first year and that they will increase by $5,000 each year thereafter. You also estimate that razing the building and selling the lot on which it stands will realize a net amount of $50,000 at the end of the 25-year period. If you had the opportunity to invest your money elsewhere and thereby earn interest at the rate of 12% per annum, what would be the maximum amount you would be willing to pay for the building and lot at the present time? Annual Interest Rate 12% Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. n Capital Investment $0 101234567∞ad Rental O&M Cash Flow Project Balance $0 $250,000 -$85,000 $165,000 $165,000 $250,000 -$90,000 $160,000 $344,800 $250,000 -$95,000 $155,000 $541,176 $250,000 -$100,000 $150,000 $756,117 $250,000 -$105,000 $145,000 $991,851 $275,000 -$110,000 $165.000 $1,275,873 $275,000 -$115,000 $160.000 $1,588,978 8 $275,000 -$120,000 $155,000 $1,934,655 9 $275,000 -$125,000 $150,000 $2,316,814 $275,000 -$130,000 $145,000 $2,739,832
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
![Your firm is considering purchasing an old office building with an estimated remaining service life of 25 years. Recently, the
tenants signed a long-term lease, which leads you to believe that the current rental income of $250,000 per year will remain
constant for the first five years. Then the rental income will increase by 10% for every five-year interval over the remaining life
of the asset. That is, the annual rental income would be $275,000 for years 6 through 10, $302,500 for years 11 through 15,
$332,750 for years 16 through 20, and $366,025 for years 21 through 25. You estimate that operating expenses, including income
taxes, will be $85,000 for the first year and that they will increase by $5,000 each year thereafter. You also estimate that razing
the building and selling the lot on which it stands will realize a net amount of $50,000 at the end of the 25-year period. If you had
the opportunity to invest your money elsewhere and thereby earn interest at the rate of 12% per annum, what would be the
maximum amount you would be willing to pay for the building and lot at the present time?
Annual Interest Rate
12%
Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference
is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference
may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in
numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your
computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of
the data in your formulas, usually the Given Data section.
n
0
Capital Investment
$0
Rental
O&M
Cash Flow
Project Balance
$0
1
$250,000
-$85,000
$165,000
$165,000
2
$250,000
-$90,000
$160,000
$344,800
3
5456782662822222
$250,000
-$95,000
$155,000
$541,176
$250,000
-$100,000
$150,000
$756,117
$250,000
-$105,000
$145,000
$991,851
$275,000
-$110,000
$165.000
$1,275,873
$275,000
-$115,000
$160.000
$1,588,978
$275,000
-$120,000
$155,000]
$1,934,655
9
$275,000
-$125,000
$150,000
$2,316,814
10
$275,000
-$130,000
$145,000
$2,739,832
11
$302,500
-$135,000
$167,500
$3,236,112
12
$302,500
-$140,000
$162,500
$3,786,945
13
$302,500
-$145,000
$157,500
$4,398,878
14
$302,500
-$150,000
$152,500
$5,079,244
15
$302,500
-$155,000
$147,500
$5,836,253
16
$332,750
-$160,000
$172,750
$6,709,354
17
$332,750
-$165,000
$167,750
$7,682,226
18
$332,750
-$170,000
$162,750
$8,766,843
19
$332,750
-$175,000
$157,750
$9,976,614
20
$332,750
-$180,000
$152,750
$11,326,558
21
$366,025
-$185,000
$181,025
$12,866,770
$366,025
-$190,000
$176,025
$14,586,807
23
$366,025
-$195,000
$171,025
$16,508,249
$366,025
-$200,000
$166,025
$18,655,264
$50,000
$366,025
-$205,000
$211,025
$21,104,921
The maximum amount you would be willing to pay for the building and lot is
$22,501,833](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F87748ba8-7c82-4c42-90bb-8f81eeae5830%2Fa8b87d6f-dc43-4646-9f88-2b6d8267f64f%2F4j5iu7f_processed.png&w=3840&q=75)
Transcribed Image Text:Your firm is considering purchasing an old office building with an estimated remaining service life of 25 years. Recently, the
tenants signed a long-term lease, which leads you to believe that the current rental income of $250,000 per year will remain
constant for the first five years. Then the rental income will increase by 10% for every five-year interval over the remaining life
of the asset. That is, the annual rental income would be $275,000 for years 6 through 10, $302,500 for years 11 through 15,
$332,750 for years 16 through 20, and $366,025 for years 21 through 25. You estimate that operating expenses, including income
taxes, will be $85,000 for the first year and that they will increase by $5,000 each year thereafter. You also estimate that razing
the building and selling the lot on which it stands will realize a net amount of $50,000 at the end of the 25-year period. If you had
the opportunity to invest your money elsewhere and thereby earn interest at the rate of 12% per annum, what would be the
maximum amount you would be willing to pay for the building and lot at the present time?
Annual Interest Rate
12%
Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference
is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference
may be preferred. If a specific Excel function is to be used, the directions will specify the use of that function. Do not type in
numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your
computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of
the data in your formulas, usually the Given Data section.
n
0
Capital Investment
$0
Rental
O&M
Cash Flow
Project Balance
$0
1
$250,000
-$85,000
$165,000
$165,000
2
$250,000
-$90,000
$160,000
$344,800
3
5456782662822222
$250,000
-$95,000
$155,000
$541,176
$250,000
-$100,000
$150,000
$756,117
$250,000
-$105,000
$145,000
$991,851
$275,000
-$110,000
$165.000
$1,275,873
$275,000
-$115,000
$160.000
$1,588,978
$275,000
-$120,000
$155,000]
$1,934,655
9
$275,000
-$125,000
$150,000
$2,316,814
10
$275,000
-$130,000
$145,000
$2,739,832
11
$302,500
-$135,000
$167,500
$3,236,112
12
$302,500
-$140,000
$162,500
$3,786,945
13
$302,500
-$145,000
$157,500
$4,398,878
14
$302,500
-$150,000
$152,500
$5,079,244
15
$302,500
-$155,000
$147,500
$5,836,253
16
$332,750
-$160,000
$172,750
$6,709,354
17
$332,750
-$165,000
$167,750
$7,682,226
18
$332,750
-$170,000
$162,750
$8,766,843
19
$332,750
-$175,000
$157,750
$9,976,614
20
$332,750
-$180,000
$152,750
$11,326,558
21
$366,025
-$185,000
$181,025
$12,866,770
$366,025
-$190,000
$176,025
$14,586,807
23
$366,025
-$195,000
$171,025
$16,508,249
$366,025
-$200,000
$166,025
$18,655,264
$50,000
$366,025
-$205,000
$211,025
$21,104,921
The maximum amount you would be willing to pay for the building and lot is
$22,501,833
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps with 2 images
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education