Task: Construct the cash flow proforma statement for the following project by filling out the white cells of the following table.

?A 2-year levered equity investment between t=0 and t=2.

?The first NOI is 10 at t=1, and NOI grows at 5%/yr until t=3.

?The cap rate is 5% (going-in) at t=0 and increases by 0.5%/yr to 6% (going-out) at t=2.

?Capital Expenditures are 10% of NOI.

?The investment is levered with a two-year interest-only loan at a 5% interest rate with the face value of 80 (i.e., the initial loan amount is 80).

Cash flow pro forma statement

3 years later Cash flow at the Cash flows for Cash flows for beginning of the the first period the second project (between t=0 period (between and t=1) t=1 and t=2) and the last CF Acquisition CF at t = 0 (0) Property BT CF Loan at t = 0 (>0) DS incl. the nal pmt. (