INTRODUCTION You are working for a company which is considering purchasing a number of properties. You have been asked to model each of the available investments to assist in choosing a portfolio (up to a maximum purchase price of $1,700,000) that maximizes the value to the company, as measured by an increase in net present value. The company's cost of capital is 8%. AVAILABLE INVESTMENTS . . Full details of the investments may be found on the table below The model should be monthly. For NPV purposes assume that all payments occur at the end of the month and use the XNPV function. The purchase price for each property should be paid on 31 December 2017. The company holds the property for a number of years (the investment length). During the investment length, the company receives rental revenue and pays operating costs. Where amounts are indexed the base date is 1 January 2018 and the index should step annually (i.e. a full year of indexation should first be applied on 1 January 2019). DO NOT round inflated prices to whole cents in interim calculations. At the end of the investment length, the company will sell the property for the terminal value. The terminal value is not indexed. For property 4, the company has the option of overhauling the property. O Details of the property without overhaul are listed under property 4a, O Details of the property with overhaul are listed under property 4b. The overhaul cost should not be considered in the purchase price constraint. o It is NOT possible to invest in both property 4a and property 4b. o The overhaul cost (which is not indexed). INVESTMENT DETAILS Property 1 $450,000 Property 2 $550,000 Property 3 $500,000 Property 4a $470,000 Property 4b As 4a Purchase Price 5 years 5.5 years 6 years 4 years As 4a Investment length Overhaul cost N/A N/A N/A N/A $125,000 paid 31 Dec 2019 Terminal value $500,000 $575,000 $550,000 $570,000 $675,000 Rental revenue $45,000 per year Paid monthly $60,000 per year Paid quarterly (starting March) $55,000 per year Paid quarterly (starting January) $55,000 per year Paid monthly Up to overhaul as 4a Afterwards: $75,000 per year Paid monthly Indexed at 2.5% Not indexed Indexed at 3% Indexed at 2% Not indexed Up to overhaul as Operating costs 5% of revenues $4,500 per year Paid monthly $1,000 in April $3,000 in October $3,000 per year Paid monthly Indexed at 3% Indexed at 2% Afterwards: 8% of revenue Indexed at 1% QUESTIONS Question 1 What are the total revenues for Property 1? A. $236,528 B. $236,529 C. $236,530 D. $236,531 E. $236,532 F. $236,533 G. $236,534 H. $236,535 1. $236,536 Question 2 What are the revenues for Property 2 in September 2019? A. $ 15,446 B. $15,447 C. $15,448 D. $15,449 E. $15,450 F. $15,451 G. $15,452 H. $15,453 1. $15,454 Question 3 What are the costs for Property 3 in October 2020? A. $3,118 B. $3,119 C. $3,120 D. $3,121 E. $3,122 F. $3,123 G. $3,124 H. $3,125 1. $3,126 INTRODUCTION You are working for a company which is considering purchasing a number of properties. You have been asked to model each of the available investments to assist in choosing a portfolio (up to a maximum purchase price of $1,700,000) that maximizes the value to the company, as measured by an increase in net present value. The company's cost of capital is 8%. AVAILABLE INVESTMENTS . . Full details of the investments may be found on the table below The model should be monthly. For NPV purposes assume that all payments occur at the end of the month and use the XNPV function. The purchase price for each property should be paid on 31 December 2017. The company holds the property for a number of years (the investment length). During the investment length, the company receives rental revenue and pays operating costs. Where amounts are indexed the base date is 1 January 2018 and the index should step annually (i.e. a full year of indexation should first be applied on 1 January 2019). DO NOT round inflated prices to whole cents in interim calculations. At the end of the investment length, the company will sell the property for the terminal value. The terminal value is not indexed. For property 4, the company has the option of overhauling the property. O Details of the property without overhaul are listed under property 4a, O Details of the property with overhaul are listed under property 4b. The overhaul cost should not be considered in the purchase price constraint. o It is NOT possible to invest in both property 4a and property 4b. o The overhaul cost (which is not indexed). INVESTMENT DETAILS Property 1 $450,000 Property 2 $550,000 Property 3 $500,000 Property 4a $470,000 Property 4b As 4a Purchase Price 5 years 5.5 years 6 years 4 years As 4a Investment length Overhaul cost N/A N/A N/A N/A $125,000 paid 31 Dec 2019 Terminal value $500,000 $575,000 $550,000 $570,000 $675,000 Rental revenue $45,000 per year Paid monthly $60,000 per year Paid quarterly (starting March) $55,000 per year Paid quarterly (starting January) $55,000 per year Paid monthly Up to overhaul as 4a Afterwards: $75,000 per year Paid monthly Indexed at 2.5% Not indexed Indexed at 3% Indexed at 2% Not indexed Up to overhaul as Operating costs 5% of revenues $4,500 per year Paid monthly $1,000 in April $3,000 in October $3,000 per year Paid monthly Indexed at 3% Indexed at 2% Afterwards: 8% of revenue Indexed at 1% QUESTIONS Question 1 What are the total revenues for Property 1? A. $236,528 B. $236,529 C. $236,530 D. $236,531 E. $236,532 F. $236,533 G. $236,534 H. $236,535 1. $236,536 Question 2 What are the revenues for Property 2 in September 2019? A. $ 15,446 B. $15,447 C. $15,448 D. $15,449 E. $15,450 F. $15,451 G. $15,452 H. $15,453 1. $15,454 Question 3 What are the costs for Property 3 in October 2020? A. $3,118 B. $3,119 C. $3,120 D. $3,121 E. $3,122 F. $3,123 G. $3,124 H. $3,125 1. $3,126
