Instructions: after thoroughly reading (and rereading) the following

Instructions: After thoroughly reading (and rereading) the following documentation, construct a new 10-year, discounted cash flow, Excel pro forma valuation model starting from an empty workbook. Once the model has been constructed, tested, and is considered complete, access the Blackboard “Pro Forma” assignment and answer project specific questions. You will upload your Excel model as part of the online assignment. Note, no additional write up is required with this submission (i.e., only the Excel file will be submitted).


Project Characteristics:

Purchase Price: $4,000,000

Renovation: $500,000

Legal: 1.0% of Purchase Price

Finance Cost: 1.5% of Purchase Price

Product Type: Three story building; five (5) Apartment Units

Annual Maintenance: 2.00% Net Revenue

Annual Management: 3.00% Net Revenue

Rent Roll          Rate               Starting (period)                     Vacancy (wk/yr)

Unit 1              $4,000             Jan 1,2016 (1)                         2

Unit 2              $4,000             Jan 1,2016 (1)                         2

Unit 3              $5,500             April 1, 2016 (4)                      3

Unit 4              $5,500             April 1,2016 (4)                       3

Unit 5 (PH) )         $12,000       September 1, 2016 (9)               0

Rental Increase: 2.00% year over year

Expense Increase: 2.25% year over year

Janitorial/Y ear: $5,000

Doorman/Year: $40,000

Electricity/Y ear: $1,500

Water/Year: $1,000

Annual Tax Bill (Expected): $15,000

Insurance/Year: $5,000

Primary Loan

Term: 30 years

Start: 1/1/16 (period 1)

LTV:  80% max

Interest rate: 5.50%

Structure: CPM

Renovation Loan

Term : 5 years

Start : 1/1/16 (period 1)

LTV : 100% of renovation costs –lump sum

Interest rate : 2.00%

Structure: CPM

Capitalization Rate: 5.00%

Sales Expense: 6.00%

Discount Rate: 15.00%

Pro forma start: 1/1/16 (period 1) 



Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
The price is based on these factors:
Academic level
Number of pages