Question

17. Use the comparable sales above to reconstruct an operating statement for a bove to reconstruct an operating statement for


16. Calculate the PGIM, EGIM and Ro for each of the comparable sales listed below. Improved Sale 1 Improved Sale 2 Improved S
0 0
Add a comment Improve this question Transcribed image text
Answer #1

Potential Gross Income = 40*450*12 = 18000*12 = 216000

it is comparable to third option:

Personal Gross Income 216,000

Less: Vacancy 10,800 5%

--------------------------------------------

Effective Gross Income 205,200

Less: Operating Exp 71,820 35%

---------------------------------------------

Net Operating Income 133,380

2. PGIMs(calc in 16) = 7.31,6.06,6.73

PGI(calc in 17) = 216,000

property value :

216000*7.31 = 1,578,960

216000*6.06 = 1,308,960

216000*6.73 = 1,453,680

3.

EGIMs(calc in 16) = 7.61,6.45,7.09

EGI(calc in 17) = 205,200

poperty value:

205200*7.61 = 1,561,572

205200*6.45 = 1,323,540

205200*7.09 = 1,454,868

4.

Ros(calc in 16) = 9.20%,9.31%,9.17%

NOI(calc in 17) = 133,380

Ro = NOI / property value

property value:

133380/0.0920 = 1,449,783

133380/0.0931 = 1,432,653

133380/0.0917 = 1,454,526

Add a comment
Know the answer?
Add Answer to:
17. Use the comparable sales above to reconstruct an operating statement for a bove to reconstruct...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • - Flow from Operating Activities? Problem 8-5 Reconstruct Net Book Values Using Statement of L011 Cash...

    - Flow from Operating Activities? Problem 8-5 Reconstruct Net Book Values Using Statement of L011 Cash Flows Centralia Stores Inc. had property, plant, and equipment, net of accumulated depreciation, of 64.459,000 and intangible assets, net of accumulated amortization, of $673,000 at December 31, 2016. The company's 2016 statement of cash flows, prepared using the indirect method, included the following items: The Cash Flows from Operating Activities section included three additions to net income: (1) Depreciation expense of $672,000 (2) Amortization...

  • #1 MULTIPLE CHOICE (no need to show work but please get right) 1. A property has a net operating income of $25,000 and the capitalization rate used in the market is 10%. What is the indicated value? a...

    #1 MULTIPLE CHOICE (no need to show work but please get right) 1. A property has a net operating income of $25,000 and the capitalization rate used in the market is 10%. What is the indicated value? a) $250,000 b) $300,000 c) $325,000 d) $2,500,000 2. A property sold for $555,000. The buyer anticipated that the potential gross income (PGI) would be $93,000, the vacancy would be 5%, and expenses would be 35% of the effective gross income (EGI) in...

  • Use the following multi-step income statement of Cullumber Company to prepare a single-step version. Income Statement...

    Use the following multi-step income statement of Cullumber Company to prepare a single-step version. Income Statement For the Year Ended December 31, 2022 Sales Sales revenue $97,500 Less: Sales returns and allowances 2,300 Net sales $95,200 Cost of goods sold 48,000 Gross profit 47,200 Operating expenses 14,900 Income from operations 32,300 Other revenues and gains Interest revenue 1,200 Other expenses and losses Loss on sale of equipment 600 Net income $32,900 Income Statement

  • rcise 13-17 me statement gories 3. Did Roak successfully use financial leverage in the current year:...

    rcise 13-17 me statement gories 3. Did Roak successfully use financial leverage in the current year: company completely out of the wholesaling business. The company still operates its retail outlets. A list- In the current year, Randa Merchandising, Inc., sold its interest in a chain of wholesale outlets, taking the ing of the major sections of an income statement follows. A. Net sales less operating expense section B. Other unusual and/or infrequent gains (losses) Chapter 13 Analysis of Financial Statements...

  • FIR 3310                                     Problem Set #1 Suppose you have a s

    FIR 3310                                     Problem Set #1 Suppose you have a subject property with a 105,000 sq. ft. lot and existing improvements for which you estimate the reproduction cost new to be $2,500,000, physical deterioration to be $400,000, functional obsolescence to be $50,000, and external obsolescence to be $50,000. If you have information on a comparable lot of 110,000 sq. ft. which recently sold for $200,000 and the only adjustment is $1.75 per sq. ft. for the difference in lot size,...

  • Required 1 Required 2 Use the indirect method to determine the net cash provided by operating...

    Required 1 Required 2 Use the indirect method to determine the net cash provided by operating activities for the year are to be deducted should be indicated with a minus sign.) Pavolik Company Statement of Cash Flows (partial) reyndar mm Required Required 2 > The following changes took place last year in Pavolik Company's balance sheet accounts: $ 5D $ 1101 $ 70 D Asset and Contra-Asset Accounts Cash and cash equivalents Accounts receivable Inventory Prepaid expenses Long-term investments Property,...

  • Use the balance sheet and income statement on the backside of this page to calculate cash...

    Use the balance sheet and income statement on the backside of this page to calculate cash flows for operating, investing, and financing activities. Be sure to indicate if the cash flow is an inflow or outflow. Calculate operating activities using both the direct and indirect method. For the direct method. summarize the cash flows similar to the method used in class For example: Cash received from customers $ Cash paid for inventory $ Net cash flow from operating activities $...

  • help Joyner Company's income statement for Year 2 follows: $ 713,000 143,000 570.000 150,400 419,600 Sales...

    help Joyner Company's income statement for Year 2 follows: $ 713,000 143,000 570.000 150,400 419,600 Sales Cost of goods sold Gross margin Selling and administrative expenses Net operating income Nonoperating items: Gain on sale of equipment Income before taxes Income taxes Net income 8,000 427,600 171.040 $ 256,560 Its balance sheet amounts at the end of Years 1 and 2 are as follows: Year 2 Year 1 5 $ 245,660 227.000 319.000 9,000 800,660 624.000 165,500 458.500 40,000 $1.299.160 $...

  • Complete the Operating of the Statement of Cash Flows using the following information: There were no...

    Complete the Operating of the Statement of Cash Flows using the following information: There were no gains and losses in 20X2. The Change in Retained Earnings reflects the Net Income for 20X2, no dividends were paid out or declared (hint this was calculated in the horizontal analysis of the balance sheet). Depreciation Expense is equal to the increase in accumulated depreciation (hint this was calculated in the horizontal analysis of the balance sheet). Depreciation is 415,298 and net income is...

  • Excel SIM: Merchandising operations and the multi-step income statement 1. Prepare and analyze a merchandiser's multi-step...

    Excel SIM: Merchandising operations and the multi-step income statement 1. Prepare and analyze a merchandiser's multi-step income statement. ? X - Sign In FILE HOME Calibri BLU Paste Merchandising operations and the multi-step income statement - Excel INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW 11 AA = E -2 A Alignment Number Conditional Format as Cell Cells Formatting Table Styles Font Styles x for A Clipboard A1 is for the year ended December 31, 20X1. Credits Debits Debits $37,500 28,600...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT