Part One Directions Complete pro forma for NOI Commercial Complex Tenant Bank Retailer Office Office Utilities...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Part One Directions Complete pro forma for NOI Commercial Complex Tenant Bank Retailer Office Office Utilities Lease Type Taxes NNN OP EX Category Percentage 4 tenants Size Outparcel 3,125 9,600 4,375 Cost $3.25 per sq ft $11,627 per year Property will be held for 5 years Current Lease Rate $85,250/yr $4.50/ sq ft Plus 4.55% revenue $21.00/sq ft $22.50/ sq ft Rent Growth CAM 2.15% Tenant revenue is expected to grow at 2.5% per year Year 1 Revenues are $310,000 CPI CPI Growth Rate 2.85% per year 2.75% per year Limited to $2.75 per sq foot Pro rata on sq feet None Limited to $5.25 per sq foot Pro rata on sq feet Utilities Taxes Insurance Maintenance CPI Years 1-3 Years 4-7 Years 8-10 Going In Cap Rate Terminal Cap Rate Loan Interest Rate $3.25 per sq ft Max loan to value for debt $11,627 per year $2.75 per sq ft $3.15 per sq ft Part Two Questions: 1. Calculate The Max Debt for this property. 2. Calculate the amount of equity needed for this property. 3. Calculation the Net Sale Proceeds to Owner. Rate Required Debt Service Coverage 1.75% 2.25% 3.25% 6.25% 5.75% 3.35% 60% 1.42 2.85% per year 2.75% per year 2.0% per year 3.15% per year Going In Cap Rate Terminal Cap Rate Loan Interest Rate Max loan to value for debt Required Debt Service Coverage Discount Rate Loan Amortization Period Loan Term Loan Fees Cost of Sale 6.25% 5.75% 3.35% 60% 1.42 12% 20 years 7 years 2.0% 3% Make sure to show your work in the uploaded Excel file (be sure to show cash flows through BTCF). Part One Directions Complete pro forma for NOI Commercial Complex Tenant Bank Retailer Office Office Utilities Lease Type Taxes NNN OP EX Category Percentage 4 tenants Size Outparcel 3,125 9,600 4,375 Cost $3.25 per sq ft $11,627 per year Property will be held for 5 years Current Lease Rate $85,250/yr $4.50/ sq ft Plus 4.55% revenue $21.00/sq ft $22.50/ sq ft Rent Growth CAM 2.15% Tenant revenue is expected to grow at 2.5% per year Year 1 Revenues are $310,000 CPI CPI Growth Rate 2.85% per year 2.75% per year Limited to $2.75 per sq foot Pro rata on sq feet None Limited to $5.25 per sq foot Pro rata on sq feet Utilities Taxes Insurance Maintenance CPI Years 1-3 Years 4-7 Years 8-10 Going In Cap Rate Terminal Cap Rate Loan Interest Rate $3.25 per sq ft Max loan to value for debt $11,627 per year $2.75 per sq ft $3.15 per sq ft Part Two Questions: 1. Calculate The Max Debt for this property. 2. Calculate the amount of equity needed for this property. 3. Calculation the Net Sale Proceeds to Owner. Rate Required Debt Service Coverage 1.75% 2.25% 3.25% 6.25% 5.75% 3.35% 60% 1.42 2.85% per year 2.75% per year 2.0% per year 3.15% per year Going In Cap Rate Terminal Cap Rate Loan Interest Rate Max loan to value for debt Required Debt Service Coverage Discount Rate Loan Amortization Period Loan Term Loan Fees Cost of Sale 6.25% 5.75% 3.35% 60% 1.42 12% 20 years 7 years 2.0% 3% Make sure to show your work in the uploaded Excel file (be sure to show cash flows through BTCF).
Expert Answer:
Answer rating: 100% (QA)
SOLUTION Part One Pro Forma for NOI To calculate the net operating income NOI for the commercial complex we need to estimate the revenues and expenses for each tenant as well as the operating expenses ... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Wheels, Inc. manufactures bicycles sold through retail bicycle shops in the southeastern United States. The company has two salespeople that do more than just sell the products - they manage...
-
Current Assets 2000 2001 Cash 200 1 000 Accounts receivable 1 600 1 000 Inventory 2 200 2 600 TOTAL CURRENT ASSETS 4 000 4 600 Gross Fixed Assets 12 000 12 400 Less Accum Depreciation 6 000
-
Use the Second Order Runge-Kutta Method to solve for x and y from t = 0 to t=0.5s with step At = 0.1s: (x'= 13.1x 13.94x y' = 1.71x With x(0) = 0.03 and y(0) = 0.
-
After dating for over a year, Jack asked Jill to move in with him and gave her a key to his apartment. Shortly after Jill moved in, Jack and Jill got into an argument, and Jill moved out. Jack,...
-
Define what is meant by a successful quality improvement implementation effort. How have you defined success?
-
The following information is available for a particular consulting contract performed by Newland Business Consultants in 2012: Consulting labor costs . . . . . . . . . . . . . . . . . . . . . . . . ....
-
Describe and illustrate the following four types of damages: Nominal Actual General Punitive
-
The bank portion of the bank reconciliation for Williams Company at October 31, 2012, was as follows. The adjusted cash balance per bank agreed with the cash balance per books at October 31. The...
-
15. A simple LR circuit is connected to a battery at t = 0. The time instant at which rate of energy storage in inductor is half of power delivered by battery (a) In 2 (c) In 2 (b) In () (d) In 3 16....
-
In this exercise, you create an application that allows the user to enter the gender (either F or M) and GPA for any number of students. The application should calculate the average GPA for all...
-
Smith's Clinic is a fictional not-for-profit healthcare organization. Based on the following information from 2021, construct an income statement (or statement of operations). Be sure to include net...
-
Describe the way in which innovation is reflected in organizations, and distinguish between open and closed innovation.
-
Why is it important to carry out an assessment of training needs before setting training objectives?
-
Assess the signifcance of the work ethic in contemporary society.
-
Comment on generational differences in work values.
-
What is the signifcance of diversity in relation to the effectiveness of teams?
-
= Adobe Reader Touch Type here to search Active Research: Toyota's Hybrid Offer One of the most successful hybrid cars (cars that run on both battery and gasoline) is the Prius by Toyota. Visit...
-
Use this circle graph to answer following Exercises. 1. What fraction of areas maintained by the National Park Service are designated as National Recreation Areas? 2. What fraction of areas...
-
Find the frequency response of the given system. \(4 \ddot{x}+12 \dot{x}+13 x=40 \sin \left(\frac{1}{3} t ight)\)
-
A second-order dynamic system is modeled as \[4 \ddot{x}+4 \dot{x}+5 x=0, \quad x(0)=0.4, \dot{x}(0)=0\] a. Find the free response \(x(t)\). b. \(A\) Plot the free response by using the initial...
-
Plot the specified output by using the RK4 method. \(4 \ddot{x}+3 \dot{x}+2 x|x|=\frac{1}{2}+\sin t, \quad x(0)=1, \quad \dot{x}(0)=-1, \quad 0 \leq t \leq 15\), output : \(x\)
Study smarter with the SolutionInn App