Less: Total Draws Total Equity Needed 0,634 0 $466,506 $488,000 -385,612 Pro Forma During Operating Period The table below will show us the estimate for the expense of the project during operation. We plan on renting it out, and rent is subject to change. This is a great way of analyzing expenses while in operations to see if making a profit or loss on investment. Year PGI Vacancy loss EGI 1 2 3 S G 7 $38,400 $1,075.20 $39,744.00 $1,092.96 $41,135.040 $1,110.646 $42,574.766 $44,064.883 $45,607.154 $47,203.405 $1,128.231 $1,145.687 $1,162.982 $1,180.085 $37,324.80 $38,651.04 $40,024.394 $41,446.535 $42.919.196 $44,444.172 $46,023.319 Total expenses $16,506 $17,083.71 $17,681.640 $18,300.497 $18,941.015 $19,603.950 $20,290.083 NO Debt Service Before tax cash flow -385,612 $20,818.80 $466,506 ($445,687.20) $21,567.33 $22,342.754 $23,146.038 $23,978.182 $24,840.222 $25,733.231 $466,506.00 ($444,938.67) $466,506.00 $466,506.00 $466,506.00 $466,505.00 ($444,163.246) (5449,359.962) ($442,527.816) (5441,665.778) Vacancy rate 2.80% 2.75% 2.70% 2.65% 2.60% 2.55% 2.50% $466,506.00 ($440,772.769) 2.45% I
Less: Total Draws Total Equity Needed 0,634 0 $466,506 $488,000 -385,612 Pro Forma During Operating Period The table below will show us the estimate for the expense of the project during operation. We plan on renting it out, and rent is subject to change. This is a great way of analyzing expenses while in operations to see if making a profit or loss on investment. Year PGI Vacancy loss EGI 1 2 3 S G 7 $38,400 $1,075.20 $39,744.00 $1,092.96 $41,135.040 $1,110.646 $42,574.766 $44,064.883 $45,607.154 $47,203.405 $1,128.231 $1,145.687 $1,162.982 $1,180.085 $37,324.80 $38,651.04 $40,024.394 $41,446.535 $42.919.196 $44,444.172 $46,023.319 Total expenses $16,506 $17,083.71 $17,681.640 $18,300.497 $18,941.015 $19,603.950 $20,290.083 NO Debt Service Before tax cash flow -385,612 $20,818.80 $466,506 ($445,687.20) $21,567.33 $22,342.754 $23,146.038 $23,978.182 $24,840.222 $25,733.231 $466,506.00 ($444,938.67) $466,506.00 $466,506.00 $466,506.00 $466,505.00 ($444,163.246) (5449,359.962) ($442,527.816) (5441,665.778) Vacancy rate 2.80% 2.75% 2.70% 2.65% 2.60% 2.55% 2.50% $466,506.00 ($440,772.769) 2.45% I
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Transcribed Image Text:Less: Total Draws
Total Equity Needed
0,634
0
$466,506
$488,000
-385,612
Pro Forma During Operating Period
The table below will show us the estimate for the expense of the project during operation. We
plan on renting it out, and rent is subject to change. This is a great way of analyzing expenses
while in operations to see if making a profit or loss on investment.
Year
PGI
Vacancy loss
EGI
1
2
3
S
G
7
$38,400
$1,075.20
$39,744.00
$1,092.96
$41,135.040
$1,110.646
$42,574.766
$44,064.883
$45,607.154
$47,203.405
$1,128.231
$1,145.687
$1,162.982
$1,180.085
$37,324.80
$38,651.04
$40,024.394
$41,446.535
$42.919.196
$44,444.172
$46,023.319
Total expenses
$16,506
$17,083.71
$17,681.640
$18,300.497
$18,941.015
$19,603.950
$20,290.083
NO
Debt Service
Before tax cash flow
-385,612
$20,818.80
$466,506
($445,687.20)
$21,567.33
$22,342.754
$23,146.038
$23,978.182
$24,840.222
$25,733.231
$466,506.00
($444,938.67)
$466,506.00
$466,506.00
$466,506.00
$466,505.00
($444,163.246)
(5449,359.962)
($442,527.816)
(5441,665.778)
Vacancy rate
2.80%
2.75%
2.70%
2.65%
2.60%
2.55%
2.50%
$466,506.00
($440,772.769)
2.45%
I
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education