In: Finance
B&B Construction can construct a new warehouse for 1,156,181 dollars, use it for 30 years and then sell it for 1,249,096 dollars (due to property appreciation). Or, this company can lease an equivalent building for 313,711 dollars per year for 30 years. What is the annual worth of the LEAST costly option if the MARR is 18% per year, compounded annually. (Hint: Check your signs!)
MARR | 18% | |||||
Option 1 | Construct New Ware House | Option 2 | Lease Building | |||
Year | Particular | |||||
0 | New Ware House Cost | $1,156,181.00 | Lease Rent | |||
1 | 313711 | |||||
2 | 313711 | |||||
3 | 313711 | |||||
4 | 313711 | |||||
5 | 313711 | |||||
6 | 313711 | |||||
7 | 313711 | |||||
8 | 313711 | |||||
9 | 313711 | |||||
10 | 313711 | |||||
11 | 313711 | |||||
12 | 313711 | |||||
13 | 313711 | |||||
14 | 313711 | |||||
15 | 313711 | |||||
16 | 313711 | |||||
17 | 313711 | |||||
18 | 313711 | |||||
19 | 313711 | |||||
20 | 313711 | |||||
21 | 313711 | |||||
22 | 313711 | |||||
23 | 313711 | |||||
24 | 313711 | |||||
25 | 313711 | |||||
26 | 313711 | |||||
27 | 313711 | |||||
28 | 313711 | |||||
29 | 313711 | |||||
30 | Sale of Ware House | $1,249,096.00 | 313711 | |||
Present Value of Sales Consideration of Warehouse | 1249096/(1+0.18)^30 | Present Value | 313711*(1-(1/(1.18)^30))/0.18 | |||
8712.355707 | $1,730,682.71 | |||||
Net Present Value | $1,147,468.64 | |||||
Least Costly Option | $1,147,468.64 | |||||
Annual Worth | 1147468/30 | |||||
$38,248.95 |