You are evaluating two alternative five-year lease
opportunities for 8,000 sf2 office space. The first
alternative has first-year rent of $18 per sf2, and this
will rise by $1.00 in each year thereafter. You will pay no expenses other than rent.
The second alternative has first-year rent of $15 per
sf2, which will increase by 3% per year in each year
thereafter. The second alternative also requires you to pay a comman area charge of $2 per
sf2 in year 1, which will increase by $0.16 in each year
thereafter. Find the effective net rent for each of these
alternatives, using a discount rate of 7%.
Alternative 1
Year Rent Present value of rent
1. $18. 18/1.07 = 16.82
2. $19. 19/(1.07)^2 = 16.60
3. $20. 20/(1.07)^3= 16.33
4. $21. 21/(1.07)^4 = 16.02
5. $22. 22/(1.07)^5 = 15.69
Effective net rent = $ 81.46
Alternative 2
Year Rent. Present value of rent
1. 15+2=17. 17/1.07= 15.89
2. 15(1.03)+2.16=17.61. 17.61/(1.07)^2=15.38
3 15(1.03)^2+2.32=18.23. 18.23/(1.07)^3= 14.88
4.15(1.03)^3+2.48 = 18.87. 18.87/(1.07)^4=14.40
5. 15(1.03)^4+2.64= 19.52 19.52/(1.07)^5=13.92
Effective rent = $74.47
Get Answers For Free
Most questions answered within 1 hours.