HP 12c Solutions Handbook page 15

125 6
35 7
6 8
2.5 9
5 .0
Example 2: An office building was purchased for $1,400,000. The value
of depreciable improvements is $1,200,000.00 with a 35 year economic
life. Straight line depreciation will be used. The property is financed with a
$1,050,000 loan. The terms of the loan are 9.5% interest and $9,173.81
monthly payments for 25 years. The office building generates a Potential
Gross Income of $175,2000 which grows at a 3.5% annual rate. The
operating cost is $40,296.00 with a 1.6% annual growth rate. Assuming a
Marginal Tax Rate of 50% and a vacancy rate of 7%, what are the After-
Tax Cash Flows for the first 5 years?
Keystrokes
CLEAR
1050000
9173.81
9.5
125.00 Decline in balance factor.
35.00 Marginal Tax Rate.
6.00 Potential Gross Income growth rate.
2.50 Operating cost growth.
5.00 Vacancy rate.
Year 1
1.00
ATCF
-1,020.88
Year 2
2.00
ATCF
-822.59
Year 3
3.00
ATCF
-598.85
Year 4
4.00
ATCF
-72.16
Year 5
5.00
ATCF
232.35
Year 6
6.00
ATCF
565.48
Year 7
7.00
ATCF
928.23
Year 8
8.00
ATCF
1,321.62
Year 9
9.00
ATCF
1,746.81
Year 10
10.00
ATCF
-1,020.88
Display
175,200.00 Potential Gross Income.
14
1
2
3
4
5
6
7
8
9
10