SlideShare uma empresa Scribd logo
1 de 39
 
	
  
	
  
	
  
	
  
	
  
	
  
	
  
	
  
	
  
Real Estate Financial Advisory
FINANCIAL STUDY
Prepared for
Client Name
Client Company Name
Date
Private & Confidential
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 1 of 11
Date
Client Company Name (“Client”)
Client Name (“Client Contact”)
Address
PURPOSE OF REPORT:
Ploutus Advisors, LLC was commissioned by the Client, per engagement letter and agreement dated _____________,
to conduct a financial analysis for a proposed _______ unit apartment (for-rent) residential development project to be
located at __________________________. This report includes a detailed financial analysis of a potential development
scenario as presented by the Client to Ploutus Advisors, LLC. The development scenario analyzed as part of this report
is as follows:
_____________ rentable square feet of total project area which includes _______ market-rate rental
apartments and __________ rentable square feet of retail
This report has been prepared for the Client as a development program financial assessment document to enable and/or
lay a roadmap for further discussion, refinement, and/or modification of the proposed development program.
OVERVIEW:
The following table summarizes a few of the key asset or project level results for the proposed development scenario:
KEY METRICS
Total Project Cost $________MM
Cost Per Unit $___________
Levered Project Level IRR (5-Year) _____%
Unlevered Project Level IRR (5-Year) _____%
Cash-on-Cash Yield at Stabilization _____%
Profit (Levered) $________MM
Multiple (Levered) ______x
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 2 of 11
The total required equity is $______MM. During the development phase, $______MM is sourced via construction loan
draws, and $______MM is accrued in the form of construction interest. Post development, upon stabilization of the
project, the construction loan balance is repaid through permanent loan financing of $_______MM plus cash from
operations. The analysis assumes a five (5) year investment horizon from development to exit. Per the development
budget, approved by the Client, the land and pre-development cost accounts for _____% of the total budget. Hard and
soft cost account for ______% and ______% of the total budget, respectively.
The asset or project level cash flows are further distributed based on a joint-venture waterfall / partnership structure
(“JV”). The terms used for a potential JV with an equity partner are as follows:
Equity Contribution: Developer (“Sponsor”) _____% and Investors (“LP” or Limited Partners”) _____%
Distribution: First, all invested equity to earn an IRR of _____% distributed pro-rata (“Hurdle Rate”)
Thereafter, all invested equity to earn ______% of the remaining cash flow distributed pro-rata,
and Sponsor to earn ______% of the remaining cash flow (“Promote”)
All distributions are made pari-passu
Based on the above proposed waterfall structure, the Limited Partners are projected to receive a five (5) year levered
IRR of ______% and multiple of ______x.
Results are on the following page and for detailed financial analysis refer to Appendix.
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 3 of 11
CAPITALIZATION:
KEY PERFORMANCE METRICS:
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 4 of 11
STATIC FINANCIALS:
CASH FLOW:
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 5 of 11
BUILDING AREA AND BUDGET COST BREAKDOWN:
MONTE CARLO SIMULATION (MCS) RESULT:
ASSUMPTIONS:
The analysis is based on the following general assumptions as outlined below:
1) Development Program The development program includes ______ apartment units with an average unit area of
approximately ______ SF. The unit breakdown is as follows: ____% are studios, ____%
are 1 bed / 1 bath, ____% are 2 bed / 2 bath and _____% are 3 bed / 3 bath.
The project also includes ______ SF of retail at the podium level. Parking provides for
____ stalls on two levels; ____ spaces at-grade and ____ spaces below-grade. The
total rentable area of the project is _______ SF, and estimated gross building area is
______ SF.
2) Project Timeline Land Acquisition and Development – First 2 Years (24 months)
Lease-Up – Year 3 (12 months)
First Fully Stabilized Period – Year 4
Reversion – Year 5
3) Development Budget The land acquisition cost is $______MM. The hard cost is estimated to be $_____/SF
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 6 of 11
based on estimated gross building area. The total development cost pre-financing is
estimated to be $_____MM or $_____/SF based on estimated gross building area.
4) Rents Apartment – The weighted average monthly per square foot rent is projected to be
$_____. Based on the comparables, for-rent properties in the subject area currently
have an average monthly per square foot rent of $_____. For Q1 2015, the downtown
_________ apartment market measured an average rent of $_____ and occupancy of
_______%.
Retail – For the retail component, the analysis assumes a NNN monthly per square foot
rent of $______.
Other Income – Parking revenue of $_____ per month per unit at a pay rate of _____%,
plus a combined pet and/or cable fee of $_____ per month per unit at a pay rate of
______% are included in the analysis.
Rents are projected to escalate at _____% per year.
5) Operating Expenses Operating expenses for the apartments stabilize at ______% of effective gross income
(“EGI”), equating to $_____ per month per unit. Operating expenses include a combined
annual property plus asset management fee _____% of EGI.
Operating expenses are projected to escalate at _____% per year and real estate taxes
escalate at _____% per year.
6) Absorption Pre-leasing is assumed to begin in Quarter 8. _____% of the units are projected to be
pre-leased. Thereafter, absorption is assumed at the rate of ____ apartment units per
quarter. Stabilized vacancy is assumed as ______%.
7) Capitalization (Cap) Rate Stabilized value for evaluation of permanent debt is determined using a cap rate of
_____%. The exit cap at reversion is assumed to be _____%.
8) Leverage The construction loan is assumed for a period of _____ months at an annual interest
rate of ____%. An operating reserve is assumed for shortfalls during the lease-up
phase.
Maximum permanent loan financing is determined as the lesser of loan amount based
on (i) loan-to-value of ______%, and (ii) debt service coverage ratio of _____x with an
annual interest rate of _____% based on a ____ year amortization period.
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 7 of 11
RECOMMENDATIONS:
To further substantiate many of the key assumptions used herein, the Client is advised to explore the following steps:
(i) Conduct an in-depth review, and further value engineering, to refine and validate the development budget
based on drawings with input from the architect, project manager, and general contractor.
(ii) Conduct an apartment absorption study to ascertain current inventory level, competitive supply, absorption
trends, future demand projections, future rental and vacancy trends, and the ability of submarket to absorb
the planned project.
GENERAL METHODOLOGY:
This report includes an income-based analysis. In order to estimate the potential total return that may be generated by
the project, a reversion, or sale, of the project is assumed. The sale value is calculated by applying an exit cap rate to
the total net operating income (NOI). Key development cost assumptions and market research information used to
conduct the financial feasibility analysis are complied from sources deemed reliable and/or provided by the Client.
REPORT CONTENT:
The financial analysis as part of this report comprises of the following components:
1. Result: Project level details such as:
a. Capitalization: Breakdown of sources and uses
b. Key Performance Metrics: Unlevered (without debt) and levered (with debt) - profit, invested equity,
multiple, and internal rate of return (IRR)
c. Cash Flow: Annual cash flows, unlevered, levered and cumulative with payback
d. Cost Breakdown: Distribution of land, hard, and soft costs
e. Static Financials: Summary of total project cost, stabilized value, and cash-on-cash yield
f. Monte Carlo Simulation (MCS)1: Estimate of probabilities for levered IRR based on a sample size of
1,000 IRR values either being less than, between, or greater than pre-defined IRR limits
2. Cash Flows: Annual and quarterly proforma cash flows, and monthly development cost distribution are
included. The annual proforma also shows the cash flows on both an unlevered and a levered basis.
3. Development Budget: Detailed budget with breakdown for each major cost category; land, hard and soft.
Further, the development budget also lists itemized costs for major cost categories.
																																																													
1	Monte Carlo Simulation (MCS): The levered IRR output of the financial analysis is subjected to a simulation test. The model generates 1,000 random levered
IRR values based on the assumption that the levered IRR has a standard deviation of 20.0%. The result of the MCS is displayed on the Result page.
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 8 of 11
4. Financial Highlights: Projected stabilized value, maximum permanent debt estimate, and sources and uses for
the development period.
5. Rent Roll & Comparables: Rent roll, breakdown of units by type, list of comparable rental properties, and data
on the downtown Los Angeles market-rate rental residential market.
6. Waterfall: Proposed partnership or JV structure showing equity contribution and distribution of cash flows
between prospective LP investors and the developer.
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 9 of 11
BIO:
Adnan Tapia
Adnan began his real estate career in 1993 and has over a period of 18 years worked on 16+ million square feet or
US$2.5 billion worth of US and India focused real estate transactions across several product types (office, industrial,
retail, residential, hospitality, mixed-use, land) and life cycles in areas such as real estate private equity, financial
consulting, acquisitions and development.
Currently, Adnan is a Principal at Ploutus Advisors; a boutique real estate investment and advisory firm based in Los
Angeles where he helps identify, underwrite and evaluate real estate investment and development opportunities for
investor clients, facilitates and advises on cross-border US-India real estate investment opportunities, and provides
unbiased conflict-free corporate real estate financial consulting to owners and users of real estate. At Ploutus Advisors,
Adnan has helped advise clients on over $200 million in real estate projects. Prior to Ploutus Advisors, Adnan co-
managed the western US operations for UrbanAmerica (UA); an institutional urban real estate private equity firm that
originated over US$2.0 billion in commercial and residential transactions throughout the US. During his tenure at UA,
Adnan helped source, underwrite, evaluate, structure and present to investment committee potential acquisition and
development joint venture opportunities. He played a key role on several projects; one such being the US$485 million
acquisition of a 3.1 million square foot office portfolio. Further, he also assisted senior management in the pursuit and
development of strategic business relationships as well as with internal fund operations. Prior to UA, Adnan worked at
global real estate services firm Cushman & Wakefield (C&W) where he evaluated and structured complex transactions,
and consulted on acquisition, disposition, real estate development, corporate leasing and critical internal operation-
related assignments. Adnan has advised clients such as O’Melveny Myers, Alaska Airlines, Sempra Energy, Warner
Bros., Washington Mutual (now part of JP Morgan Chase) and City National Bank among several others. Adnan started
his real estate career in India, where he has worked on over 550 acres of land transactions and 1.3 million square feet of
real estate development projects.
§ MBA in Banking and Finance, Case Western Reserve University, Ohio (nominated to the Honor Society of Beta
Gamma Sigma)
§ Master in Engineering, Cornell University, New York
§ Bachelor in Civil Engineering, University of Pune, India
§ California Real Estate Broker License
§ Lecturer, UCLA Extension: Course – Real Estate Development, Construction and Management
§ Member ULI, NAIOP, Cornell Real Estate Council (CREC)
Specialties: Real Estate Investment, Acquisitions, Development, Due Diligence, Underwriting & Financial Modeling,
Business Development & Transaction Origination, Structuring & Negotiation, Joint Ventures, Financing
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 10 of 11
CONTACT:
Adnan Tapia
Principal
Ploutus Advisors, LLC
1875 Century Park East, Suite 700
Century City, CA 90067
Tel: +1.424.274.3561
Fax: +1.424.288.5624
Email: atapia@ploutusadvisors.com
DISCLAIMER:
This report is based on inputs from third parties and/or sources deemed reliable. This report and its contents are only for
informational purposes, and for use only by the intended recipient (“Client”). The information contained herein may be subject to
errors and/or omissions. The Client should not solely rely on information contained herein and is hereby advised to conduct its own
due diligence and consult with other advisors prior to making any investment decision. This analysis does not purport to be all-
inclusive, or to contain all of the information that prospective investors, lenders, and/or other stakeholders may desire. Further, the
findings and recommendations of this report may be subject to changes due to supply, demand, cost, and/or other changes related
to the real estate product type, general macro and/or micro economic environment, and/or other parameters that are beyond the
scope of this assignment and/or control of Ploutus Advisors, LLC. It should be noted that all financial projections are provided for
general reference and informational purposes only in that they are based on assumptions relating to the general economy,
competition, and other factors beyond the control of Ploutus Advisors, LLC and, therefore, are subject to material variation. There
may be other elements to the project not analyzed herein that have significant tax and accounting implications, in addition to other
factors that may impact the results of this report. Ploutus Advisors, LLC urges the Client to consult with their auditors, legal and/or
tax advisors in order to fully evaluate and validate any such impact. Ploutus Advisors, LLC, and its officers, principals, owners,
representatives and/or employees (collectively, “Ploutus Advisors, LLC”) do not make any representations, and do not provide any
guarantees and/or warranties, expressed or implied, as to the accuracy and/or completeness of the report, its financial analysis
and/or any of its contents. No independent demographic, econometric, market research, or development cost study was conducted
by Ploutus Advisors, LLC as part of this analysis. No legal commitments and/or obligations shall arise by reason of this report or
any of its contents. This report should not be used as the sole investment decision-making tool, and is not meant to replace or
substitute an offering memorandum or private placement memorandum.
SAMPLE
Client Company Name
Property Name / Address Financial Study
EXECUTIVE SUMMARY
	
	Page 11 of 11
APPENDIX
DETAILED FINANCIALS
SAMPLE
CLIENT NAME
Property Name / Address
FINANCIAL HIGHLIGHTS
ESTIMATE OF PROFORMA STABILIZED VALUE Year 4 MAXIMUM DEBT LIMIT
Gross Potential Rent $12,384,720 Permanent Loan Terms
Less: Vacancy, Loss-to-Lease, Concessions $681,160 Interest Rate 5.000%
Plus: Other Income $133,488 Amortization Period 30 Years
Effective Gross Income (EGI) $11,837,048
Operating Expenses 33.8% $3,997,897 (i) Debt Based on Loan to Value (LTV)
Net Operating Income (NOI) - Apartments $7,839,152 Maximum LTV Percentage 70.00%
Net Operating Income (NOI) - Retail $698,649 Maximum Loan Based on LTV for Income Property $113,837,342
Net Operating Income (NOI) - Total $8,537,801
Capitalization Rate 5.25% (ii) Debt Based on Debt Coverage Ratio (DCR)
Stabilized Value of Income Property $162,624,774 Monthly NOI $711,483
Maximum DSCR 1.25
Maximum Monthly Payment (Annual NOI/DSCR/12) $569,187
Maximum Loan Based on DCR for Income Property $106,029,020
Maximum Loan = Lesser of (i) LTV Result or (ii) DCR Result
Maximum Loan for Income Property $106,029,020
SOURCES & USES - DEVELOPMENT PERIOD TOTAL Year 0 Year 1 Year 2
USES
Total Development Costs, Excluding Interest $126,359,752 $14,767,068 $40,635,153 $70,957,532
Plus: Construction Loan - Capitalized Interest $5,056,459 $0 $445,073 $4,611,386
Total Capital Costs $131,416,211 $14,767,068 $41,080,225 $75,568,918 (i)
Cash Flow from Operations
Net Operating Income (NOI) $0 $0 $0 $0
Less: Construction Loan Interest Accrued During Operations $0 $0 $0 $0
Cash Flow from Operations After Interest $0 $0 $0 $0 (ii)
TOTAL USES $131,416,211 $14,767,068 $41,080,225 $75,568,918 (i) - (ii)
SOURCES
Construction Loan Funding
Construction Loan: Net Draws $97,356,026 $0 $26,398,495 $70,957,532
Plus: Construction Loan - Net Accrued Interest $5,056,459 $0 $445,073 $4,611,386
Net Construction Loan Funding $102,412,485 $0 $26,843,568 $75,568,918
Plus: Equity Sources $29,003,726 $14,767,068 $14,236,658 $0
Plus: Additional Equity Required $0 $0 $0 $0
Less: Positive Cash Flow After Interest - Distributed $0 $0 $0 $0
Less: Cash Proceeds from Construction Loan Takeout $0 $0 $0 $0
TOTAL SOURCES $131,416,211 $14,767,068 $41,080,225 $75,568,918
TOTAL NET PROJECT COST - INITIAL TO LEASE-UP EQUITY RECONCILIATION
Capital Costs Total Development Costs, Excluding Interest $126,359,752
Total Development Cost, Excluding Interest $126,359,752 Plus: Construction Loan - Net Accrued Interest $5,056,459
Interest Accrued During Construction $5,056,459 Total Project Cost (Capital Costs Plus Operating Reserve) $131,416,211
Total Capital Costs $131,416,211 (a) Less: Construction Loan Draws 74.1% $97,356,026
Less: Net Accrued Interest $5,056,459
Operating Reserve Equity Contribution Required $29,003,726
Operating Loss During Lease-Up $0
Interest Accrued During Operating Period $6,207,323
Interest Paid During Operating Period ($4,679,774)
Total Operating Reserve Funded by Construction Loan $1,527,549 (b)
Total Net Project Costs
Total Project Cost (Capital Costs Plus Operating Reserve) $132,943,760 (a) + (b)
Less: Positive Cash Flow After Interest $0
Net Project Cost (Through Lease-Up) $132,943,760
Appendix: Page 1
SAMPLE
CLIENT NAME
Property Name / Address
WATERFALL / PARTNERSHIP STRUCTURE - DEVELOPER TEAM & LP INVESTOR
SUMMARY OF CONTRIBUTION & DISTRIBUTION
EQUITY Percent DISTRIBUTION Percent Percent PROFIT Percent Percent LP IRR
Development Team Equity Pro-Rata $2,900,373 10.00% $6,746,863 10.00% 9.33% $3,846,490 10.00% 8.88%
Limited Partner Equity Pro-Rata $26,103,353 90.00% $60,721,763 90.00% 83.99% $34,618,410 90.00% 79.96% 20.7%
Subtotal $29,003,726 100.00% $67,468,625 100.00% 93.32% $38,464,899 100.00% 88.85%
Development Team Promote $0 0.00% $4,828,670 6.68% $4,828,670 11.15%
Total $29,003,726 $72,297,295 100.00% $43,293,570 100.00%
PROFORMA SUMMARY Total Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Levered Cash Flow $43,293,570 ($14,767,068) ($14,236,658) $0 $814,411 $542,879 $70,940,005 $0 $0
Equity Invested $29,003,726 $14,767,068 $14,236,658 $0 $0 $0 $0 $0 $0
Cash Available For Distribution $72,297,295 $0 $0 $0 $814,411 $542,879 $70,940,005 $0 $0
Multiple 2.5x
Levered Asset Level IRR 22.5%
CASH FLOW DISTRIBUTION Total Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Tier 1: IRR HURDLE 12.00%
Development Team Equity 10.00% ($1,476,707) ($1,423,666) $0 $81,441 $54,288 $4,679,665 $0 $0
Limited Partner Equity 90.00% ($13,290,361) ($12,812,992) $0 $732,970 $488,591 $42,116,989 $0 $0
Total 100.00% $19,150,219 ($14,767,068) ($14,236,658) $0 $814,411 $542,879 $46,796,654 $0 $0
Cash Flow For Next Tier $24,143,351 $0 $0 $0 $0 $0 $24,143,351 $0 $0
Tier 2: BALANCE SPLIT
Development Team Equity 8.00% 10.00% $0 $0 $0 $0 $0 $1,931,468 $0 $0
Limited Partner Equity 72.00% 90.00% $0 $0 $0 $0 $0 $17,383,213 $0 $0
Development Team Promote 20.00% $0 $0 $0 $0 $0 $4,828,670 $0 $0
Total 100.00% $24,143,351 $0 $0 $0 $0 $0 $24,143,351 $0 $0
Appendix: Page 2
SAMPLE
CLIENT NAME
Property Name / Address
WATERFALL / PARTNERSHIP STRUCTURE - DEVELOPER TEAM & LP INVESTOR
SUMMARY OF CONTRIBUTION & DISTRIBUTION
EQUITY Percent DISTRIBUTION Percent Percent PROFIT Percent Percent LP IRR
Development Team Equity Pro-Rata $2,900,373 10.00% $6,746,863 10.00% 9.33% $3,846,490 10.00% 8.88%
Limited Partner Equity Pro-Rata $26,103,353 90.00% $60,721,763 90.00% 83.99% $34,618,410 90.00% 79.96% 20.7%
Subtotal $29,003,726 100.00% $67,468,625 100.00% 93.32% $38,464,899 100.00% 88.85%
Development Team Promote $0 0.00% $4,828,670 6.68% $4,828,670 11.15%
Total $29,003,726 $72,297,295 100.00% $43,293,570 100.00%
PROFORMA SUMMARY Total Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
RESULT
Limited Partner
Cash Flow Equity $34,618,410 ($13,290,361) ($12,812,992) $0 $732,970 $488,591 $59,500,202 $0 $0
Equity Draws $26,103,353 $13,290,361 $12,812,992 $0 $0 $0 $0 $0 $0
Distribution $60,721,763 $0 $0 $0 $732,970 $488,591 $59,500,202 $0 $0
Profit: $34,618,410 79.96%
Equity: $26,103,353 90.00%
Distribution $60,721,763 83.99%
Multiple: 2.3x
Levered IRR: 20.7% Share of Total
Development Team
Cash Flow Equity + Promote $8,675,160 ($1,476,707) ($1,423,666) $0 $81,441 $54,288 $11,439,804 $0 $0
Equity Draws $2,900,373 $1,476,707 $1,423,666 $0 $0 $0 $0 $0 $0
Equity Balance $1,476,707 $3,077,577 $3,446,887 $3,779,072 $4,178,273 $0 $0 $0
Distribution $11,575,533 $0 $0 $0 $81,441 $54,288 $11,439,804 $0 $0
Profit: $8,675,160 20.04%
Equity: $2,900,373 10.00%
Distribution $11,575,533 16.01%
Multiple: 4.0x
Levered IRR: 35.8% Share of Total
Appendix: Page 3
SAMPLE
CLIENT NAME
Property Name / Address
RENT ROLL & COMPARABLES
RENT ROLL
Apartment Unit Pricing Number Percent of Area Per Unit Total Area Rent Per SF Monthly Rent Annual
Type of Units Total Units RSF / Unit RSF $/RSF/Month $/Unit/Month Rent
Studio Market 50 13.9% 400 20,000 $4.50 $1,800 $1,080,000
1 Bed / 1 Bath Market 100 27.8% 610 61,000 $4.10 $2,500 $3,000,000
2 Bed / 2 Bath (T1) Market 100 27.8% 775 77,500 $3.74 $2,900 $3,480,000
2 Bed / 2 Bath (T2) Market 60 16.7% 900 54,000 $3.56 $3,200 $2,304,000
3 Bed / 3 Bath Market 50 13.9% 1,250 62,500 $2.88 $3,600 $2,160,000
Apartment - Subtotal / Average 360 100.0% 764 275,000 $3.64 $2,783 $12,024,000
Other
Retail 1 NNN 10 800 8,000 $3.50 $2,800 $336,000
Retail 2 NNN 10 900 9,000 $3.50 $3,150 $378,000
Other - Subtotal 20 17,000 $714,000
Total Rentable Area = 292,000 SF Annual Gross Rent = $12,738,000
50
100
100
60
50
Apartment Units By Type
Studio 1 Bed / 1 Bath 2 Bed / 2 Bath (T1) 2 Bed / 2 Bath (T2) 3 Bed / 3 Bath
Appendix: Page 6
SAMPLE
CLIENT NAME
Property Name / Address
RENT ROLL & COMPARABLES
RENT COMPARABLES
Unit Type Address Property Name Unit Area SF Monthly Rent Weight * Rent / SF Proximity
1 Bed / 1 Bath (2 Beds) xxxx xxxx 689 $3,500 10.0% $5.08 0.20 Mi.
2 Bed / 2 Bath (4 Beds) 1,141 $4,000 10.0% $3.51
3 Bed / 3 Bath (6 Beds) 1,309 $5,500 10.0% $4.20
1 Bed / 1 Bath xxxx xxxx 695 $2,500 5.0% $3.60 1.20 Mi.
1 Bed / 1 Bath xxxx xxxx 773 $2,500 8.0% $3.24 1.60 Mi.
2 Bed / 2 Bath 1,027 $3,500 8.0% $3.41
2 Bed / 2 Bath xxxx xxxx 1,125 $2,875 5.0% $2.56 0.90 Mi.
3 Bed / 2 Bath 1,535 $3,200 5.0% $2.08
Studio xxxx xxxx 450 $1,600 5.0% $3.56 0.80 Mi.
2 Bed / 2 Bath 1,200 $3,000 5.0% $2.50
Studio xxxx xxxx 600 $2,000 5.0% $3.33 0.80 Mi.
2 Bed / 2 Bath 1,000 $3,000 5.0% $3.00
Studio xxxx xxxx 570 $1,900 9.5% $3.33 1.00 Mi.
1 Bed / 1 Bath 700 $2,475 9.5% $3.54
Total / Avg 915 100.0% $3.49
Source: www.apartments.com as of July 2015
* Weight for each comparable is assigned based on potential tenant profile, proximity, size and quality of product
SUBMARKET - MARKET RATE RENTAL RESIDENTIAL
Item Q1 2015 Q1 2014 Item # of Units
Occupancy Rate 95.0% 95.0% Current Inventory 16,600
Rent / SF / Month $3.25 $3.00 Under Construction 7,860
Avg Rent / Month $3,185 $2,940 When Complete 24,460
Source: XYZ Co Proposed 8,810
Appendix: Page 7
SAMPLE
CLIENT NAME
Property Name / Address
DEVELOPMENT BUDGET
ESTIMATED BUILDING GROSS AREA 365,000 SF COST
$ Amount
PRE-DEVELOPMENT COST
(1) Land / Existing Property
1 Land Value / Value of Existing Property $32.88 / SF $12,000,000
2 Real Estate Fees (Broker, Acquisition, Finder) None 0.00% $0.00 / SF $0
3 Title Policy Seller Pays 0.00% $0.00 / SF $0
4 Transfer Taxes Seller Pays 0.00% $0.00 / SF $0
5 Legal / Due Diligence 0.71% $0.23 / SF $85,000
6 Off-Site Improvements 0.28% $0.09 / SF $33,333
7 Miscellaneous Fees 0.14% $0.05 / SF $16,667
Subtotal 1.13% $33.25 / SF $12,135,000
(2) Eng Fees / Entitlement
1 Appraisal Fees $0.41 / SF $150,000
2 Demolition Cost $1.92 / SF $700,000
3 Market Study $0.27 / SF $100,000
4 Planning & Zoning Fee - PUD Approval $0.41 / SF $150,000
5 Lot Line Adjustment - Parcel Maps/Plats $0.27 / SF $100,000
6 Entitlement Consultant w/Planning & Zoning $0.00 / SF $0
7 Financial Consultant $0.07 / SF $25,000
8 Special Development Fees $0.00 / SF $0
9 Traffic Study $0.07 / SF $25,000
10 Geotechnical Survey $0.02 / SF $7,000
11 Environmental Survey - Phase I $0.02 / SF $7,500
12 Environmental Survey - Phase II $0.02 / SF $7,500
13 ALTA Survey $0.03 / SF $10,000
14 Flood Certificate / Inspection Fee $0.00 / SF $0
15 Hazardous Material Remediation $0.00 / SF $0
Subtotal $3.51 / SF $1,282,000
PRE-DEVELOPMENT COSTS % Total: 10.6% $36.76 /SF $13,417,000
HARD COST
(1) Building
1 Foundations $19.18 / SF $7,000,000
2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $35.62 / SF $13,000,000
3 Superstructure (Floor & Roof Construction; Stair Construction) $82.19 / SF $30,000,000
4 Exterior Closure (Walls; Doors/Windows) $19.18 / SF $7,000,000
5 Roofing $2.05 / SF $750,000
6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $8.22 / SF $3,000,000
7 Elevators $2.14 / SF $780,000
8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $7.40 / SF $2,700,000
9 Electrical $4.66 / SF $1,700,000
10 Equipment (Fixed/Movable Equipment; Furnishings) $1.85 / SF $675,000
Subtotal $182.48 / SF $66,605,000
(2) Parking
1 At Grade Parking 272 Stalls $15,000 / Stall = $4,080,000
2 Below Grade Parking 272 Stalls $35,000 / Stall = $9,520,000
Subtotal 544 Stalls $13,600,000
(3) Sitework
Sitework $4,500,000
(4) TIA (Retail / Commercial)
Tenant Improvement Allowance 17,000 SF x $20.00 / SF = $340,000
Subtotal $340,000
(5) Contingency
Hard Cost Contingency 10.0% $23.30 / SF $8,504,500
HARD COST - CONSTRUCTION % Total: 74.0% $256.30 /SF $93,549,500
Appendix: Page 8
SAMPLE
CLIENT NAME
Property Name / Address
DEVELOPMENT BUDGET
ESTIMATED BUILDING GROSS AREA 365,000 SF COST
$ Amount
SOFT COST
(1) Design & Consultants
1 Architect $4.11 / SF $1,500,000
2 MEP & Fire Protection $1.37 / SF $500,000
3 Structural $1.10 / SF $400,000
4 ADA $0.27 / SF $100,000
5 Surveyor $0.21 / SF $75,000
6 Civil $0.19 / SF $70,000
7 Exterior Skin $0.00 / SF $0
8 Landscaping $0.55 / SF $200,000
9 Restaurant & Kitchen $0.00 / SF $0
10 Roofing & Waterproofing $0.05 / SF $20,000
11 Swimming Pool & Equipment $0.04 / SF $15,000
12 Vertical Transportation $0.03 / SF $10,000
13 Parking $0.08 / SF $30,000
14 Acoustical $0.03 / SF $10,000
15 Audio Visual $0.01 / SF $5,000
16 Telecommunications / Data $0.04 / SF $15,000
17 Security $0.04 / SF $15,000
18 Contingency 5.00% $0.41 / SF $148,250
Subtotal % of HC: 3.33% $8.53 / SF $3,113,250
(2) Miscellaneous Development Cost
1 Site Security During Construction $0.55 / SF $200,000
2 Utility Consumption $0.14 / SF $50,000
3 Drawing / Printing $0.03 / SF $10,000
4 Team Meeting / Catering $0.01 / SF $5,000
Subtotal % of HC: 0.28% $0.73 / SF $265,000
(3) Permits & Fees
1 Building Permit Fee 0.37% $0.96 / SF $349,936
2 Plan Check Fee 0.09% $0.24 / SF $87,484
3 Grading Permit 0.10% $0.26 / SF $93,316
4 Water & Sewer Tap Fees 0.00% $0.00 / SF $0
5 State Imposed Fees 0.00% $0.00 / SF $0
6 School Impact Fees 0.50% $1.28 / SF $466,582
7 Other Misc. Permits & Fees 0.25% $0.64 / SF $233,291
Subtotal % of HC: 1.32% $3.37 / SF $1,230,609
(4) Testing & Inspections
1 Soils Testing $0.05 / SF $20,000
2 Concrete Testing / Reinforcing Inspec $0.04 / SF $15,000
3 Masonry Testing / Inspection $0.04 / SF $15,000
4 Steel Testing / Inspections $0.10 / SF $35,000
5 Fireproofing Testing / Inspections $0.07 / SF $25,000
6 Building Envelope / Window Wall Testing $0.05 / SF $20,000
Subtotal % of HC: 0.14% $0.36 / SF $130,000
(5) Legal & Accounting
1 Due Diligence / Purchase Agreement $0.14 / SF $50,000
2 Development / Construction Agreement $0.08 / SF $30,000
3 Consultant / Broker Agrmt / CC&Rs $0.08 / SF $30,000
4 Real Estate Tax Consultant / Audits / Accounting $0.05 / SF $20,000
5 Miscellaneous $0.01 / SF $5,000
Subtotal % of HC: 0.14% $0.37 / SF $135,000
Appendix: Page 9
SAMPLE
CLIENT NAME
Property Name / Address
DEVELOPMENT BUDGET
ESTIMATED BUILDING GROSS AREA 365,000 SF COST
$ Amount
(6) Insurance During Construction
1 Builders Risk Insurance (Hard Cost) Based on HC $0.30 /$100/Yr x 24 Mths $561,297
2 Builders Risk Insurance (Soft Cost) Based on SC $0.35 /$100/Yr x 24 Mths $36,552
3 General Liablility Wrap-up Policy % of HC 1.50% $1,403,243
4 Earthquake Insurance % of HC 0.00% $0
5 Professional Insurance - e.g.: CPPIC $50,000
6 Commercial Umbrella w/Constructn $0
7 Force Majeure w/Owner $0
Subtotal % of HC: 2.19% $5.62 / SF $2,051,091
(7) Taxes During Construction
1 Property Taxes 1.25% $1.58 / SF $577,728
2 Sales Tax w/Constructn $0.00 / SF $0
Subtotal % of HC: 0.62% $1.58 / SF $577,728
(8) Marketing / Leasing Office
1 Leasing Office (Staff/Equip/Furn/Trailer) $0.14 / SF $50,000
2 Model Room Construction $0.21 / SF $75,000
3 Model Room Furniture $0.07 / SF $25,000
4 Marketing (Print/Media Advt/PR) $0.14 / SF $50,000
5 Leasing Commissions (Retail/Commercial) 4.00% 60 Mths $0.39 / SF $142,800
6 Other $0.01 / SF $5,000
Subtotal % of HC: 0.37% $0.95 / SF $347,800
(9) Developer, Contractor, PM Fees & Escalations
1 Developer / Contractor Fee 6.0% $15.38 / SF $5,612,970
2 Project Management Fee (Hard Cost, Net of Contingency) 2.0% $4.66 / SF $1,700,900
3 Escalations 3.3% $9.06 / SF $3,305,416
Subtotal % of HC: 11.35% $29.09 / SF $10,619,286
(10) Soft Cost Contingency
Soft Cost Contingency 5.0% $2.53 / SF $923,488
SOFT COST % Total: 15.3% $53.13 /SF $19,393,252
TOTAL COST, PRE-FINANCING 100.0% $346.19 /SF $126,359,752
Appendix: Page 10
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
ANNUAL CASH FLOW TOTAL Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
LEASE-UP
Stabilized Sale
DEVELOPMENT COST
Pre-Development Cost $13,417,000 $13,417,000 $0 $0 $0 $0 $0 $0 $0
Hard Cost $93,549,500 $7,800 $35,201,923 $58,339,776 $0 $0 $0 $0 $0
Soft Cost $19,393,252 $1,342,268 $5,433,229 $12,617,755 $0 $0 $0 $0 $0
$126,359,752 $14,767,068 $40,635,153 $70,957,532 $0 $0 $0 $0 $0
OPERATING CASH FLOW Yr 5 Onwards Yr 4 - $/SF/Mo Yr 1-7 Total
Gross Potential Revenue 3.00% $3.53 $63,837,049 $0 $0 $0 $12,024,000 $12,384,720 $12,756,262 $13,138,949 $13,533,118
Less: Loss-to-Lease 0.25% $0.00 $98,571 $0 $0 $0 $0 $0 $31,891 $32,847 $33,833
Less: Vacancy 5.00% $0.18 $5,897,252 $0 $0 $0 $3,306,600 $619,236 $637,813 $656,947 $676,656
Less: Concessions, Allowance, Bad Debt 0.50% $0.02 $319,185 $0 $0 $0 $60,120 $61,924 $63,781 $65,695 $67,666
Effective Rental Income $3.34 $57,522,040 $0 $0 $0 $8,657,280 $11,703,560 $12,022,777 $12,383,460 $12,754,964
Other Income 3.00% $0.04 $665,384 $0 $0 $0 $106,920 $133,488 $137,493 $141,617 $145,866
Effective Gross Income (EGI) $3.38 $58,187,424 $0 $0 $0 $8,764,200 $11,837,048 $12,160,269 $12,525,077 $12,900,830
Operating Expenses 3.00% $1.14 $20,513,374 $0 $0 $0 $3,787,665 $3,997,897 $4,117,834 $4,241,369 $4,368,610
Net Operating Income - Apartments $2.24 $37,674,051 $0 $0 $0 $4,976,535 $7,839,152 $8,042,436 $8,283,709 $8,532,220
Net Other Income - Retail 3.00% $0.20 $3,440,537 $0 $0 $0 $517,650 $698,649 $719,608 $741,197 $763,433
Net Operating Income (NOI) $2.44 $41,114,587 $0 $0 $0 $5,494,185 $8,537,801 $8,762,044 $9,024,905 $9,295,652
Less: Construction Interest Paid During Operations $4,679,774 $0 $0 $0 $4,679,774 $0 $0 $0 $0
Less: Annual Debt Service $13,391,342 $0 $0 $0 $0 $6,695,671 $6,695,671 $0 $0
Plus: Operating Reserve Funded by Construction Loan $0 $0 $0 $0 $0 $0 $0 $0 $0
Levered Cash Flow Before Tax - From Operations $4,722,914 $0 $0 $0 $814,411 $1,842,130 $2,066,373 $0 $0
Cash-on-Cash Yield 2.8% 6.4% 7.1%
EQUITY
Equity - Initial ($29,003,726) ($14,767,068) ($14,236,658) $0 $0 $0 $0 $0 $0
Equity - Additional Required $0 $0 $0 $0 $0 $0 $0 $0 $0
Equity - Initial and Additional Required ($29,003,726) ($14,767,068) ($14,236,658) $0 $0 $0 $0 $0 $0
CONSTRUCTION LOAN
Loan Draw - Net Funded $97,356,026 $0 $26,398,495 $70,957,532 $0 $0 $0 $0 $0
Interest Accrued - Net $6,584,008 $0 $445,073 $4,611,386 $1,527,549 $0 $0 $0 $0
Construction Loan Ending Balance $103,940,035 $0 $26,843,568 $102,412,485 $103,940,035 $0 $0 $0 $0
Net Cash Flow After Debt $814,411 $0 $0 $0 $814,411 $0 $0 $0 $0
Development Cost, Excluding Construction Loan Interest and Operating Reserves
DEVELOPMENT PERIOD OPERATING PERIOD
Appendix: Page 11
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
ANNUAL CASH FLOW TOTAL Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
LEASE-UP
Stabilized Sale
DEVELOPMENT PERIOD OPERATING PERIOD
PERMANENT FINANCING Month Start 0 0 0 0 1 13 0 0
Max Loan Amount Per Stabilized Value $106,029,020 Month End 0 0 0 0 12 24 0 0
Construction Loan Ending Balance $103,940,035 Loan Draw $103,940,035 $0 $0 $0 $0 $103,940,035 $0 $0 $0
Permanent Loan Amount * $103,940,035 Loan Fees $1,299,250 $0 $0 $0 $0 $1,299,250 $0 $0 $0
* Minimum of Max Loan & Construction Loan Ending Bal. Debt Service / Year $13,391,342 $0 $0 $0 $0 $6,695,671 $6,695,671 $0 $0
Debt Service / Month $0 $0 $0 $0 $557,973 $557,973 $0 $0
Proceeds from Construction Takeout $0 Opening Loan Balance $0 $0 $0 $0 $103,940,035 $102,406,539 $0 $0
Interest Paid / Year $10,245,895 $0 $0 $0 $0 $5,162,176 $5,083,719 $0 $0
Interest Rate 5.00% Principal Paid / Year $3,145,447 $0 $0 $0 $0 $1,533,495 $1,611,952 $0 $0
Amortization 30.00 Yrs Closing Loan Balance $0 $0 $0 $0 $102,406,539 $100,794,588 $0 $0
Loan Fees 1.25% Loan Payoff $100,794,588 $0 $0 $0 $0 $0 $100,794,588 $0 $0
Financing - Beginning of Year 4 Cash Proceeds from Refinancing $0 $0 $0 $0 $0 $0 $0 $0 $0
Debt Service Coverage 1.29x na na na 1.28x 1.31x na na
Debt Yield Ratio 8.4% na na 8.3% 8.6% na na
REVERSION Sale In Exit Cap Rate Price Per Unit
Sale Price Year 5 5.00% $501,384 $180,498,106 $0 $0 $0 $180,498,106 $0 $0
Less: Cost of Sale 6.00% $10,829,886 $0 $0 $0 $10,829,886 $0 $0
Adjusted Sale Price $169,668,220 $0 $0 $0 $169,668,220 $0 $0
Less: Loan Payoff / Remaining Mortgage Balance $100,794,588 $0 $0 $0 $100,794,588 $0 $0
Levered Cash Flow Before Tax - From Sale $68,873,632 $0 $0 $0 $68,873,632 $0 $0
Unlevered Cash Flow $66,102,497 ($14,767,068) ($40,635,153) ($70,957,532) $5,494,185 $8,537,801 $178,430,264 $0 $0
Levered Cash Flow $43,293,570 ($14,767,068) ($14,236,658) $0 $814,411 $542,879 $70,940,005 $0 $0
Appendix: Page 12
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8
Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2
PRE-DEV
DEVELOPMENT COSTS TOTAL
Land / Existing Property $12,135,000 $12,135,000 $0 $0 $0 $0 $0 $0 $0 $0
Eng Fees / Entitlement $1,282,000 $1,282,000 $0 $0 $0 $0 $0 $0 $0 $0
PRE-DEVELOPMENT COSTS $13,417,000 $13,417,000 $0 $0 $0 $0 $0 $0 $0 $0
Building $66,605,000 $0 $173,147 $647,126 $2,930,089 $11,056,738 $23,782,688 $19,506,141 $6,864,035 $1,645,036
Parking $13,600,000 $0 $5,036,023 $8,563,977 $0 $0 $0 $0 $0 $0
Sitework $4,500,000 $0 $4,500,000 $0 $0 $0 $0 $0 $0 $0
TIA (Retail / Commercial) $340,000 $0 $0 $0 $0 $0 $0 $0 $34,144 $305,856
Contingency $8,504,500 $7,800 $27,047 $119,147 $495,488 $1,653,141 $3,026,751 $2,211,837 $769,626 $193,663
HARD COST - CONSTRUCTION $93,549,500 $7,800 $9,736,218 $9,330,249 $3,425,577 $12,709,879 $26,809,439 $21,717,978 $7,667,805 $2,144,555
Design & Consultants $3,113,250 $2,426 $9,629 $41,605 $174,702 $591,878 $1,108,554 $825,041 $287,619 $71,796
Miscellaneous Development Cost $265,000 $8,646 $25,959 $26,500 $28,713 $35,519 $43,595 $38,804 $30,325 $26,939
Permits & Fees $1,230,609 $1,230,609 $0 $0 $0 $0 $0 $0 $0 $0
Testing & Inspections $130,000 $10,000 $10,244 $1,730 $11,467 $31,213 $17,678 $10,631 $30,504 $6,535
Legal & Accounting $135,000 $80,000 $3,125 $3,125 $3,125 $3,125 $3,125 $18,125 $18,125 $3,125
Insurance During Construction $2,051,091 $0 $256,386 $256,386 $256,386 $256,386 $256,386 $256,386 $256,386 $256,386
Taxes During Construction $577,728 $0 $72,216 $72,216 $72,216 $72,216 $72,216 $72,216 $72,216 $72,216
Marketing / Leasing Office $347,800 $0 $625 $625 $625 $625 $86,325 $86,325 $86,325 $86,325
Developer, Contractor, PM Fees & Escalations $10,619,286 $9,740 $33,773 $148,774 $618,700 $2,064,222 $3,779,403 $2,761,847 $961,007 $241,820
Soft Cost Contingency $923,488 $847 $2,937 $12,938 $53,804 $179,512 $328,669 $240,179 $83,572 $21,029
SOFT COST $19,393,252 $1,342,268 $414,895 $563,900 $1,219,738 $3,234,696 $5,695,951 $4,309,554 $1,826,079 $786,172
$126,359,752 $14,767,068 $10,151,113 $9,894,150 $4,645,315 $15,944,574 $32,505,390 $26,027,532 $9,493,883 $2,930,726
TOTAL COST, PRE-FINANCING , EXCLUDING CONSTRUCTION
LOAN INTEREST AND OPERATING RESERVES
DEVELOPMENT
Appendix: Page 13
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
DEVELOPMENT COSTS TOTAL
Land / Existing Property $12,135,000
Eng Fees / Entitlement $1,282,000
PRE-DEVELOPMENT COSTS $13,417,000
Building $66,605,000
Parking $13,600,000
Sitework $4,500,000
TIA (Retail / Commercial) $340,000
Contingency $8,504,500
HARD COST - CONSTRUCTION $93,549,500
Design & Consultants $3,113,250
Miscellaneous Development Cost $265,000
Permits & Fees $1,230,609
Testing & Inspections $130,000
Legal & Accounting $135,000
Insurance During Construction $2,051,091
Taxes During Construction $577,728
Marketing / Leasing Office $347,800
Developer, Contractor, PM Fees & Escalations $10,619,286
Soft Cost Contingency $923,488
SOFT COST $19,393,252
$126,359,752
TOTAL COST, PRE-FINANCING , EXCLUDING CONSTRUCTION
LOAN INTEREST AND OPERATING RESERVES
Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16
Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0
LEASE-UP FIRST STABILIZED YEAR
Appendix: Page 14
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8
Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2
PRE-DEV DEVELOPMENT
OPERATING INCOME / (LOSS)
Total Number of Apartment Units 360 Units PreLease Start: Quarter 8 Pre Leasing
Apartments Leased Per Quarter 108 # PreLd Occ at Open: 30.00% 0 0 0 0 0 0 0 108
Cumulative Apartments Leased 84 Units/Qtr To Stabilization: 3 Quarters 0 0 0 0 0 0 0 108
Vacancy Due to Lease-Up (% of Gross Potential) - (Qtr-to-Qtr Avg) 85.0%
Stabilized Vacancy (% of Gross Potential) 5.00% 0.0%
Overall Apartment Vacancy Rate (% of Gross Potential) 85.0%
Gross Potential Revenue
Gross Annual Rent Escalation
Less: Loss-to-Lease
Loss-to-Lease as % of Gross Potential Rent
Less: Vacancy
Vacancy as % of Gross Potential Rent
Less: Concessions, Allowance, Bad Debt
Other as % of Gross Potential Rent
Effective Rental Income
Other Income
Pet Fee & Cable Income $25.00/Mo Pay Rate = 30.00%
Parking Income $75.00/Mo Pay Rate = 30.00%
Miscellaneous Income
Other Income
Effective Gross Income (EGI)
Appendix: Page 15
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
OPERATING INCOME / (LOSS)
Total Number of Apartment Units 360 Units PreLease Start: Quarter 8
Apartments Leased Per Quarter 108 # PreLd Occ at Open: 30.00%
Cumulative Apartments Leased 84 Units/Qtr To Stabilization: 3 Quarters
Vacancy Due to Lease-Up (% of Gross Potential) - (Qtr-to-Qtr Avg)
Stabilized Vacancy (% of Gross Potential) 5.00%
Overall Apartment Vacancy Rate (% of Gross Potential)
Gross Potential Revenue
Gross Annual Rent Escalation
Less: Loss-to-Lease
Loss-to-Lease as % of Gross Potential Rent
Less: Vacancy
Vacancy as % of Gross Potential Rent
Less: Concessions, Allowance, Bad Debt
Other as % of Gross Potential Rent
Effective Rental Income
Other Income
Pet Fee & Cable Income $25.00/Mo Pay Rate = 30.00%
Parking Income $75.00/Mo Pay Rate = 30.00%
Miscellaneous Income
Other Income
Effective Gross Income (EGI)
Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16
Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4
LEASE-UP FIRST STABILIZED YEAR
84 84 84 0 0 0 0 0
192 276 360 360 360 360 360 360
58.3% 35.0% 11.7% 0.0% 0.0% 0.0% 0.0% 0.0%
0.0% 0.0% 0.0% 5.0% 5.0% 5.0% 5.0% 5.0%
58.3% 35.0% 11.7% 5.0% 5.0% 5.0% 5.0% 5.0%
$3,006,000 $3,006,000 $3,006,000 $3,006,000 $3,096,180 $3,096,180 $3,096,180 $3,096,180
0.00% 0.00% 0.00% 3.00% 0.00% 0.00% 0.00%
$0 $0 $0 $0 $0 $0 $0 $0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
$1,753,500 $1,052,100 $350,700 $150,300 $154,809 $154,809 $154,809 $154,809
58.3% 35.0% 11.7% 5.0% 5.0% 5.0% 5.0% 5.0%
$15,030 $15,030 $15,030 $15,030 $15,481 $15,481 $15,481 $15,481
0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
$1,237,470 $1,938,870 $2,640,270 $2,840,670 $2,925,890 $2,925,890 $2,925,890 $2,925,890
$4,320 $6,210 $8,100 $8,100 $8,343 $8,343 $8,343 $8,343
$12,960 $18,630 $24,300 $24,300 $25,029 $25,029 $25,029 $25,029
$0 $0 $0 $0 $0 $0 $0 $0
$17,280 $24,840 $32,400 $32,400 $33,372 $33,372 $33,372 $33,372
$1,254,750 $1,963,710 $2,672,670 $2,873,070 $2,959,262 $2,959,262 $2,959,262 $2,959,262
Appendix: Page 16
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8
Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2
PRE-DEV DEVELOPMENT
Operating Expenses
Controllable Expenses
Payroll $1,300 / Unit / Year
R&M $200 / Unit / Year
Turnover $210 / Unit / Year
Recreational Amenities $100 / Unit / Year
Contracts & Landscaping $1,250 / Unit / Year
Leasing / Marketing $200 / Unit / Year
Admin (Office, Other G&A) $250 / Unit / Year
Utilities $600 / Unit / Year
Controllable - Subtotal
Non-Controllable
Real Estate Taxes 1.250% of Project Cost
Insurance - Property $800 / Unit / Year
Management Fees 4.00% of EGI - (Property + Asset Management)
Reserves $250 / Unit / Year
Non-Controllable - Subtotal
Total Operating Expenses
Operating Expenses as % of EGI
Net Operating Income (NOI) - Apartments
Other Income (NNN) - Retail
Retail Vacancy Rate
Net Income - Retail
Net Operating Income (NOI)
Net Cash Flow Before Debt - Initial to Stabilization ($14,767,068) ($10,151,113) ($9,894,150) ($4,645,315) ($15,944,574) ($32,505,390) ($26,027,532) ($9,493,883) ($2,930,726)
Appendix: Page 17
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
Operating Expenses
Controllable Expenses
Payroll $1,300 / Unit / Year
R&M $200 / Unit / Year
Turnover $210 / Unit / Year
Recreational Amenities $100 / Unit / Year
Contracts & Landscaping $1,250 / Unit / Year
Leasing / Marketing $200 / Unit / Year
Admin (Office, Other G&A) $250 / Unit / Year
Utilities $600 / Unit / Year
Controllable - Subtotal
Non-Controllable
Real Estate Taxes 1.250% of Project Cost
Insurance - Property $800 / Unit / Year
Management Fees 4.00% of EGI - (Property + Asset Management)
Reserves $250 / Unit / Year
Non-Controllable - Subtotal
Total Operating Expenses
Operating Expenses as % of EGI
Net Operating Income (NOI) - Apartments
Other Income (NNN) - Retail
Retail Vacancy Rate
Net Income - Retail
Net Operating Income (NOI)
Net Cash Flow Before Debt - Initial to Stabilization
Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16
Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4
LEASE-UP FIRST STABILIZED YEAR
$117,000 $117,000 $117,000 $117,000 $120,510 $120,510 $120,510 $120,510
$18,000 $18,000 $18,000 $18,000 $18,540 $18,540 $18,540 $18,540
$18,900 $18,900 $18,900 $18,900 $19,467 $19,467 $19,467 $19,467
$9,000 $9,000 $9,000 $9,000 $9,270 $9,270 $9,270 $9,270
$112,500 $112,500 $112,500 $112,500 $115,875 $115,875 $115,875 $115,875
$18,000 $18,000 $18,000 $18,000 $18,540 $18,540 $18,540 $18,540
$22,500 $22,500 $22,500 $22,500 $23,175 $23,175 $23,175 $23,175
$54,000 $54,000 $54,000 $54,000 $55,620 $55,620 $55,620 $55,620
$369,900 $369,900 $369,900 $369,900 $380,997 $380,997 $380,997 $380,997
$394,874 $394,874 $394,874 $394,874 $402,772 $402,772 $402,772 $402,772
$72,000 $72,000 $72,000 $72,000 $74,160 $74,160 $74,160 $74,160
$50,190 $78,548 $106,907 $114,923 $118,370 $118,370 $118,370 $118,370
$22,500 $22,500 $22,500 $22,500 $23,175 $23,175 $23,175 $23,175
$539,564 $567,923 $596,281 $604,297 $618,477 $618,477 $618,477 $618,477
$909,464 $937,823 $966,181 $974,197 $999,474 $999,474 $999,474 $999,474
72.5% 47.8% 36.2% 33.9% 33.8% 33.8% 33.8% 33.8%
$345,286 $1,025,887 $1,706,489 $1,898,873 $1,959,788 $1,959,788 $1,959,788 $1,959,788
$178,500 $178,500 $178,500 $178,500 $183,855 $183,855 $183,855 $183,855
58.3% 35.0% 11.7% 5.0% 5.0% 5.0% 5.0% 5.0%
$74,375 $116,025 $157,675 $169,575 $174,662 $174,662 $174,662 $174,662
$419,661 $1,141,912 $1,864,164 $2,068,448 $2,134,450 $2,134,450 $2,134,450 $2,134,450
$419,661 $1,141,912 $1,864,164 $2,068,448 $2,134,450 $2,134,450 $2,134,450 $2,134,450
Appendix: Page 18
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8
Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2
PRE-DEV DEVELOPMENT
TOTAL
A] Estimated Construction Interest
Max Construction Loan Estimate $106,029,020
Construction Interest - Annual Rate 6.00%
Construction Period 24 Months
Average Draw 60.00%
Est. Construction Loan Interest $7,634,089
Total Project Cost (Before Operating Reserve) (a) $133,993,842
B] Estimated Operating Reserve (During Lease-Up)
Lease-Up Period (Months until Stabilization) 9 Months
Estimated EGI During Lease-Up $6,573,150
Estimated OpEx During Lease-Up $2,840,749
NOI During Lease-Up $3,732,401 (i)
Est. Construction Interest During Lease-Up $4,771,306 (ii)
Operating Reserve Required (During Lease-Up) (b) = (ii)-(i) $1,038,905
Estimated Total Project Costs (a) + (b) $135,032,746
Maximum Loan Balance $106,029,020
Equity Required $29,003,726 $14,767,068 $10,151,113 $4,085,545 $0 $0 $0 $0 $0 $0
C] Construction Loan Account and Interest Calculation
Beginning Balance (i) $0 $0 $5,852,170 $10,620,107 $26,843,568 $59,995,401 $87,118,071 $97,989,930
(a) Loan Draw & Releases
Construction Draw - Initial Request (ii) $97,356,026 $0 $0 $5,808,605 $4,645,315 $15,944,574 $32,505,390 $26,027,532 $9,493,883 $2,930,726
Operating Deficit (iii) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Trial Balance (i)+(ii)+(iii) = (iv) $103,940,035 $0 $0 $5,808,605 $10,497,485 $26,564,682 $59,348,957 $86,022,933 $96,611,954 $100,920,656
Additional Equity Required (v) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Construction Draw - Net Funded (iv)+(v)-(i) = $97,356,026 $0 $0 $5,808,605 $4,645,315 $15,944,574 $32,505,390 $26,027,532 $9,493,883 $2,930,726
Ending Balance Before Interest (iv) + (v) = (vi) $0 $0 $5,808,605 $10,497,485 $26,564,682 $59,348,957 $86,022,933 $96,611,954 $100,920,656
Avg Loan Balance Before Interest [(i)+(vi)] / 2 = (vii) $0 $0 $2,904,303 $8,174,827 $18,592,395 $43,096,262 $73,009,167 $91,865,013 $99,455,293
(b) Total Construction Loan Interest 6.00% $0 $0 $43,565 $122,622 $278,886 $646,444 $1,095,138 $1,377,975 $1,491,829
Interest Accrued During Construction Period (viii) $5,056,459 $0 $0 $43,565 $122,622 $278,886 $646,444 $1,095,138 $1,377,975 $1,491,829
Interest Accrued During Operating Period (ix) $6,207,323 $0 $0 $0 $0 $0 $0 $0 $0 $0
Interest Paid from Operations (x) ($4,679,774) $0 $0 $0 $0 $0 $0 $0 $0 $0
Trial Ending Balance (vi)+(viii)+(ix)+(x) = (xi) $103,940,035 $0 $0 $5,852,170 $10,620,107 $26,843,568 $59,995,401 $87,118,071 $97,989,930 $102,412,485
Additional Equity Required (xii) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Interest Accrued - Net (viii)+(ix)+(x)+(xii) = (xiii) $6,584,008 $0 $0 $43,565 $122,622 $278,886 $646,444 $1,095,138 $1,377,975 $1,491,829
Ending Balance (xi)+(xii) = (xiv) $103,940,035 $0 $0 $5,852,170 $10,620,107 $26,843,568 $59,995,401 $87,118,071 $97,989,930 $102,412,485
Total Additional Equity Required (v)+(xii) = (xv) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Cash Flow After Debt (Year 1 to Year 3) $814,411 $0 $0 $0 $0 $0 $0 $0 $0 $0
Appendix: Page 19
SAMPLE
CLIENT NAME
Property Name / Address
PROFORMA
QUARTERLY CASH FLOW
TOTAL
A] Estimated Construction Interest
Max Construction Loan Estimate $106,029,020
Construction Interest - Annual Rate 6.00%
Construction Period 24 Months
Average Draw 60.00%
Est. Construction Loan Interest $7,634,089
Total Project Cost (Before Operating Reserve) (a) $133,993,842
B] Estimated Operating Reserve (During Lease-Up)
Lease-Up Period (Months until Stabilization) 9 Months
Estimated EGI During Lease-Up $6,573,150
Estimated OpEx During Lease-Up $2,840,749
NOI During Lease-Up $3,732,401 (i)
Est. Construction Interest During Lease-Up $4,771,306 (ii)
Operating Reserve Required (During Lease-Up) (b) = (ii)-(i) $1,038,905
Estimated Total Project Costs (a) + (b) $135,032,746
Maximum Loan Balance $106,029,020
Equity Required $29,003,726
C] Construction Loan Account and Interest Calculation
Beginning Balance (i)
(a) Loan Draw & Releases
Construction Draw - Initial Request (ii) $97,356,026
Operating Deficit (iii) $0
Trial Balance (i)+(ii)+(iii) = (iv) $103,940,035
Additional Equity Required (v) $0
Construction Draw - Net Funded (iv)+(v)-(i) = $97,356,026
Ending Balance Before Interest (iv) + (v) = (vi)
Avg Loan Balance Before Interest [(i)+(vi)] / 2 = (vii)
(b) Total Construction Loan Interest 6.00%
Interest Accrued During Construction Period (viii) $5,056,459
Interest Accrued During Operating Period (ix) $6,207,323
Interest Paid from Operations (x) ($4,679,774)
Trial Ending Balance (vi)+(viii)+(ix)+(x) = (xi) $103,940,035
Additional Equity Required (xii) $0
Interest Accrued - Net (viii)+(ix)+(x)+(xii) = (xiii) $6,584,008
Ending Balance (xi)+(xii) = (xiv) $103,940,035
Total Additional Equity Required (v)+(xii) = (xv) $0
Net Cash Flow After Debt (Year 1 to Year 3) $814,411
Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16
Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4
LEASE-UP FIRST STABILIZED YEAR
$0 $0 $0 $0
$102,412,485 $103,529,012 $103,940,035 $103,940,035
$0 $0 $0 $0
$0 $0 $0 $0
$102,412,485 $103,529,012 $103,940,035 $103,940,035
$0 $0 $0 $0
$0 $0 $0 $0
$102,412,485 $103,529,012 $103,940,035 $103,940,035
$102,412,485 $103,529,012 $103,940,035 $103,940,035
$1,536,187 $1,552,935 $1,559,101 $1,559,101
$0 $0 $0 $0
$1,536,187 $1,552,935 $1,559,101 $1,559,101
($419,661) ($1,141,912) ($1,559,101) ($1,559,101)
$103,529,012 $103,940,035 $103,940,035 $103,940,035
$0 $0 $0 $0
$1,116,527 $411,023 $0 $0
$103,529,012 $103,940,035 $103,940,035 $103,940,035
$0 $0 $0 $0
$0 $0 $305,063 $509,347
Notes: Construction Loan Account and Interest Calculation
(i) Construction Draws are provided by the lender as construction
progresses. In the event that the draw request, together with the
carried balance of the construction loan, exceeds the maximum
draw limit, then additional equity is required to maintain the
construction loan balance at the maximum draw limit. The net
construction draw amount is the amount borrowed after
additional equity is contributed, if any. Also note that any
operating deficits that need to be funded by the lender are
requested and included as part of the draw.
(ii) Accrued interest is added to the overall balance of the
construction loan. In the event that the accrued interest, together
with the carried balance of the construction loan, exceeds the
maximum draw limit, then additional equity is required to maintain
the construction loan balance at the maximum draw limit. The net
accrued interest amount is the amount accrued after additional
equity is contributed, if any.
Appendix: Page 20
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL Month 0 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6
PRE-DEVELOPMENT COST
(1) Land / Existing Property
1 1 Land Value / Value of Existing Property $12,000,000 $12,000,000 $0 $0 $0 $0 $0 $0
2 2 Real Estate Fees (Broker, Acquisition, Finder) None $0 $0 $0 $0 $0 $0 $0 $0
3 3 Title Policy Seller Pays $0 $0 $0 $0 $0 $0 $0 $0
5 4 Transfer Taxes Seller Pays $0 $0 $0 $0 $0 $0 $0 $0
7 5 Legal / Due Diligence $85,000 $85,000 $0 $0 $0 $0 $0 $0
8 6 Off-Site Improvements $33,333 $33,333 $0 $0 $0 $0 $0 $0
9 7 Miscellaneous Fees $16,667 $16,667 $0 $0 $0 $0 $0 $0
10 Subtotal $12,135,000 $12,135,000 $0 $0 $0 $0 $0 $0
11
12 (2) Eng Fees / Entitlement
13 1 Appraisal Fees $150,000 $150,000 $0 $0 $0 $0 $0 $0
14 2 Demolition Cost $700,000 $700,000 $0 $0 $0 $0 $0 $0
15 3 Market Study $100,000 $100,000 $0 $0 $0 $0 $0 $0
16 4 Planning & Zoning Fee - PUD Approval $150,000 $150,000 $0 $0 $0 $0 $0 $0
17 5 Lot Line Adjustment - Parcel Maps/Plats $100,000 $100,000 $0 $0 $0 $0 $0 $0
18 6 Entitlement Consultant w/Planning & Zoning $0 $0 $0 $0 $0 $0 $0 $0
19 7 Financial Consultant $25,000 $25,000 $0 $0 $0 $0 $0 $0
20 8 Special Development Fees $0 $0 $0 $0 $0 $0 $0 $0
21 9 Traffic Study $25,000 $25,000 $0 $0 $0 $0 $0 $0
22 10 Geotechnical Survey $7,000 $7,000 $0 $0 $0 $0 $0 $0
23 11 Environmental Survey - Phase I $7,500 $7,500 $0 $0 $0 $0 $0 $0
24 12 Environmental Survey - Phase II $7,500 $7,500 $0 $0 $0 $0 $0 $0
25 13 ALTA Survey $10,000 $10,000 $0 $0 $0 $0 $0 $0
26 14 Flood Certificate / Inspection Fee $0 $0 $0 $0 $0 $0 $0 $0
27 15 Hazardous Material Remediation $0 $0 $0 $0 $0 $0 $0 $0
28 Subtotal $1,282,000 $1,282,000 $0 $0 $0 $0 $0 $0
29
30 PRE-DEVELOPMENT COSTS $13,417,000 $13,417,000 $0 $0 $0 $0 $0 $0
31
32 HARD COST
33
34 (1) Building
## 1 Foundations $7,000,000 $0 $6,420 $4,391 $7,386 $12,410 $20,812 $34,789
2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000 $0 $11,923 $8,155 $13,717 $23,048 $38,651 $64,608
3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000 $0 $27,516 $18,818 $31,655 $53,187 $89,193 $149,096
4 Exterior Closure (Walls; Doors/Windows) $7,000,000 $0 $6,420 $4,391 $7,386 $12,410 $20,812 $34,789
5 Roofing $750,000 $0 $688 $470 $791 $1,330 $2,230 $3,727
6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000 $0 $2,752 $1,882 $3,165 $5,319 $8,919 $14,910
7 Elevators $780,000 $0 $715 $489 $823 $1,383 $2,319 $3,876
8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000 $0 $2,476 $1,694 $2,849 $4,787 $8,027 $13,419
9 Electrical $1,700,000 $0 $1,559 $1,066 $1,794 $3,014 $5,054 $8,449
10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000 $0 $619 $423 $712 $1,197 $2,007 $3,355
## Subtotal $66,605,000 $0 $61,089 $41,779 $70,279 $118,083 $198,024 $331,018
##
## (2) Parking
## 1 At Grade Parking $4,080,000 $0 $3,742 $1,100,932 $2,975,326 $0 $0 $0
## 2 Below Grade Parking $9,520,000 $0 $8,732 $86,648 $860,644 $4,313,666 $3,651,824 $598,487
## Subtotal $13,600,000 $0 $12,474 $1,187,580 $3,835,969 $4,313,666 $3,651,824 $598,487
##
## (3) Sitework
## Sitework $4,500,000 $0 $4,127 $1,214,264 $3,281,609 $0 $0 $0
##
## (4) TIA (Retail / Commercial)
## Tenant Improvement Allowance $340,000 $0 $0 $0 $0 $0 $0 $0
## Subtotal $340,000 $0 $0 $0 $0 $0 $0 $0
(5) Contingency
Hard Cost Contingency $8,504,500 $7,800 $5,053 $8,317 $13,678 $22,455 $36,765 $59,926
##
## HARD COST - CONSTRUCTION $93,549,500 $7,800 $82,743 $2,451,940 $7,201,535 $4,454,204 $3,886,613 $989,432
##
Appendix: Page 21
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL Month 0 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6
## SOFT COST
##
## (1) Design & Consultants
## 1 Architect $1,500,000 $1,376 $891 $1,467 $2,412 $3,961 $6,485 $10,570
## 2 MEP & Fire Protection $500,000 $459 $297 $489 $804 $1,320 $2,162 $3,523
## 3 Structural $400,000 $367 $238 $391 $643 $1,056 $1,729 $2,819
## 4 ADA $100,000 $92 $59 $98 $161 $264 $432 $705
## 5 Surveyor $75,000 $69 $45 $73 $121 $198 $324 $528
## 6 Civil $70,000 $64 $42 $68 $113 $185 $303 $493
## 7 Exterior Skin $0 $0 $0 $0 $0 $0 $0 $0
## 8 Landscaping $200,000 $0 $183 $125 $211 $355 $595 $994
## 9 Restaurant & Kitchen $0 $0 $0 $0 $0 $0 $0 $0
## 10 Roofing & Waterproofing $20,000 $0 $18 $13 $21 $35 $59 $99
## 11 Swimming Pool & Equipment $15,000 $0 $14 $9 $16 $27 $45 $75
## 12 Vertical Transportation $10,000 $0 $9 $6 $11 $18 $30 $50
## 13 Parking $30,000 $0 $28 $19 $32 $53 $89 $149
## 14 Acoustical $10,000 $0 $9 $6 $11 $18 $30 $50
## 15 Audio Visual $5,000 $0 $5 $3 $5 $9 $15 $25
## 16 Telecommunications / Data $15,000 $0 $14 $9 $16 $27 $45 $75
## 17 Security $15,000 $0 $14 $9 $16 $27 $45 $75
## 18 Contingency $148,250 $0 $136 $93 $156 $263 $441 $737
## Subtotal $3,113,250 $2,426 $2,001 $2,880 $4,748 $7,814 $12,827 $20,965
##
## (2) Miscellaneous Development Cost
## 1 Site Security During Construction $200,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
## 2 Utility Consumption $50,000 $46 $30 $49 $80 $132 $216 $352
## 3 Drawing / Printing $10,000 $400 $400 $400 $400 $400 $400 $400
## 4 Team Meeting / Catering $5,000 $200 $200 $200 $200 $200 $200 $200
## Subtotal $265,000 $8,646 $8,630 $8,649 $8,680 $8,732 $8,816 $8,952
##
## (3) Permits & Fees
## 1 Building Permit Fee $349,936 $349,936 $0 $0 $0 $0 $0 $0
## 2 Plan Check Fee $87,484 $87,484 $0 $0 $0 $0 $0 $0
## 3 Grading Permit $93,316 $93,316 $0 $0 $0 $0 $0 $0
## 4 Water & Sewer Tap Fees $0 $0 $0 $0 $0 $0 $0 $0
## 5 State Imposed Fees $0 $0 $0 $0 $0 $0 $0 $0
## 6 School Impact Fees $466,582 $466,582 $0 $0 $0 $0 $0 $0
## 7 Other Misc. Permits & Fees $233,291 $233,291 $0 $0 $0 $0 $0 $0
## Subtotal $1,230,609 $1,230,609 $0 $0 $0 $0 $0 $0
##
## (4) Testing & Inspections
## 1 Soils Testing $20,000 $10,000 $10,000 $0 $0 $0 $0 $0
## 2 Concrete Testing / Reinforcing Inspec $15,000 $0 $14 $14 $28 $57 $115 $227
## 3 Masonry Testing / Inspection $15,000 $0 $14 $14 $28 $57 $115 $227
## 4 Steel Testing / Inspections $35,000 $0 $32 $33 $66 $134 $268 $530
## 5 Fireproofing Testing / Inspections $25,000 $0 $0 $0 $0 $0 $0 $0
## 6 Building Envelope / Window Wall Testing $20,000 $0 $0 $0 $0 $0 $0 $0
## Subtotal $130,000 $10,000 $10,060 $61 $123 $248 $497 $984
##
## (5) Legal & Accounting
## 1 Due Diligence / Purchase Agreement $50,000 $50,000 $0 $0 $0 $0 $0 $0
## 2 Development / Construction Agreement $30,000 $30,000 $0 $0 $0 $0 $0 $0
## 3 Consultant / Broker Agrmt / CC&Rs $30,000 $0 $0 $0 $0 $0 $0 $0
## 4 Real Estate Tax Consultant / Audits / Accounting $20,000 $0 $833 $833 $833 $833 $833 $833
## 5 Miscellaneous $5,000 $0 $208 $208 $208 $208 $208 $208
## Subtotal $135,000 $80,000 $1,042 $1,042 $1,042 $1,042 $1,042 $1,042
##
## (6) Insurance During Construction
## 1 Builders Risk Insurance (Hard Cost) $561,297 $0 $23,387 $23,387 $23,387 $23,387 $23,387 $23,387
## 2 Builders Risk Insurance (Soft Cost) $36,552 $0 $1,523 $1,523 $1,523 $1,523 $1,523 $1,523
## 3 General Liablility Wrap-up Policy $1,403,243 $0 $58,468 $58,468 $58,468 $58,468 $58,468 $58,468
## 4 Earthquake Insurance $0 $0 $0 $0 $0 $0 $0 $0
## 5 Professional Insurance - e.g.: CPPIC $50,000 $0 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083
## 6 Commercial Umbrella $0 $0 $0 $0 $0 $0 $0 $0
## 7 Force Majeure $0 $0 $0 $0 $0 $0 $0 $0
## Subtotal $2,051,091 $0 $85,462 $85,462 $85,462 $85,462 $85,462 $85,462
##
## (7) Taxes During Construction
## 1 Property Taxes $577,728 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072
## 2 Sales Tax $0 $0 $0 $0 $0 $0 $0 $0
## Subtotal $577,728 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072
##
## (8) Marketing / Leasing Office
## 1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000 $0 $0 $0 $0 $0 $0 $0
## 2 Model Room Construction $75,000 $0 $0 $0 $0 $0 $0 $0
## 3 Model Room Furniture $25,000 $0 $0 $0 $0 $0 $0 $0
## 4 Marketing (Print/Media Advt/PR) $50,000 $0 $0 $0 $0 $0 $0 $0
## 5 Leasing Commissions (Retail/Commercial) $142,800 $0 $0 $0 $0 $0 $0 $0
## 6 Other $5,000 $0 $208 $208 $208 $208 $208 $208
## Subtotal $347,800 $0 $208 $208 $208 $208 $208 $208
##
## (9) Developer, Contractor, PM Fees & Escalations
## 1 Developer / Contractor Fee $5,612,970 $5,148 $3,335 $5,489 $9,027 $14,820 $24,265 $39,551
2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900 $1,560 $1,011 $1,663 $2,736 $4,491 $7,353 $11,985
## 3 Escalations $3,305,416 $3,032 $1,964 $3,233 $5,316 $8,728 $14,289 $23,291
## Subtotal $10,619,286 $9,740 $6,309 $10,386 $17,079 $28,039 $45,907 $74,828
##
## (10) Soft Cost Contingency
## 1 Soft Cost Contingency $923,488 $847 $549 $903 $1,485 $2,438 $3,992 $6,507
SOFT COST $19,393,252 $1,342,268 $138,332 $133,663 $142,900 $158,056 $182,824 $223,021
TOTAL COST, PRE-FINANCING $126,359,752 $14,767,068 $221,075 $2,585,604 $7,344,434 $4,612,260 $4,069,437 $1,212,453
Appendix: Page 22
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL
PRE-DEVELOPMENT COST
(1) Land / Existing Property
1 Land Value / Value of Existing Property $12,000,000
2 Real Estate Fees (Broker, Acquisition, Finder) None $0
3 Title Policy Seller Pays $0
4 Transfer Taxes Seller Pays $0
5 Legal / Due Diligence $85,000
6 Off-Site Improvements $33,333
7 Miscellaneous Fees $16,667
Subtotal $12,135,000
(2) Eng Fees / Entitlement
1 Appraisal Fees $150,000
2 Demolition Cost $700,000
3 Market Study $100,000
4 Planning & Zoning Fee - PUD Approval $150,000
5 Lot Line Adjustment - Parcel Maps/Plats $100,000
6 Entitlement Consultant w/Planning & Zoning $0
7 Financial Consultant $25,000
8 Special Development Fees $0
9 Traffic Study $25,000
10 Geotechnical Survey $7,000
11 Environmental Survey - Phase I $7,500
12 Environmental Survey - Phase II $7,500
13 ALTA Survey $10,000
14 Flood Certificate / Inspection Fee $0
15 Hazardous Material Remediation $0
Subtotal $1,282,000
PRE-DEVELOPMENT COSTS $13,417,000
HARD COST
(1) Building
1 Foundations $7,000,000
2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000
3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000
4 Exterior Closure (Walls; Doors/Windows) $7,000,000
5 Roofing $750,000
6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000
7 Elevators $780,000
8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000
9 Electrical $1,700,000
10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000
Subtotal $66,605,000
(2) Parking
1 At Grade Parking $4,080,000
2 Below Grade Parking $9,520,000
Subtotal $13,600,000
(3) Sitework
Sitework $4,500,000
(4) TIA (Retail / Commercial)
Tenant Improvement Allowance $340,000
Subtotal $340,000
(5) Contingency
Hard Cost Contingency $8,504,500
HARD COST - CONSTRUCTION $93,549,500
Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$57,842 $95,317 $154,786 $245,473 $375,035 $541,525
$107,421 $177,017 $287,459 $455,878 $696,493 $1,005,689
$247,894 $408,500 $663,367 $1,052,027 $1,607,291 $2,320,821
$57,842 $95,317 $154,786 $245,473 $375,035 $541,525
$6,197 $10,213 $16,584 $26,301 $40,182 $58,021
$24,789 $40,850 $66,337 $105,203 $160,729 $232,082
$6,445 $10,621 $17,248 $27,353 $41,790 $60,341
$22,310 $36,765 $59,703 $94,682 $144,656 $208,874
$14,047 $23,148 $37,591 $59,615 $91,080 $131,513
$5,578 $9,191 $14,926 $23,671 $36,164 $52,218
$550,366 $906,938 $1,472,785 $2,335,675 $3,568,454 $5,152,609
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$96,971 $155,085 $243,432 $371,109 $541,299 $740,732
$647,337 $1,062,024 $1,716,217 $2,706,784 $4,109,754 $5,893,341
Appendix: Page 23
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL
SOFT COST
(1) Design & Consultants
1 Architect $1,500,000
2 MEP & Fire Protection $500,000
3 Structural $400,000
4 ADA $100,000
5 Surveyor $75,000
6 Civil $70,000
7 Exterior Skin $0
8 Landscaping $200,000
9 Restaurant & Kitchen $0
10 Roofing & Waterproofing $20,000
11 Swimming Pool & Equipment $15,000
12 Vertical Transportation $10,000
13 Parking $30,000
14 Acoustical $10,000
15 Audio Visual $5,000
16 Telecommunications / Data $15,000
17 Security $15,000
18 Contingency $148,250
Subtotal $3,113,250
(2) Miscellaneous Development Cost
1 Site Security During Construction $200,000
2 Utility Consumption $50,000
3 Drawing / Printing $10,000
4 Team Meeting / Catering $5,000
Subtotal $265,000
(3) Permits & Fees
1 Building Permit Fee $349,936
2 Plan Check Fee $87,484
3 Grading Permit $93,316
4 Water & Sewer Tap Fees $0
5 State Imposed Fees $0
6 School Impact Fees $466,582
7 Other Misc. Permits & Fees $233,291
Subtotal $1,230,609
(4) Testing & Inspections
1 Soils Testing $20,000
2 Concrete Testing / Reinforcing Inspec $15,000
3 Masonry Testing / Inspection $15,000
4 Steel Testing / Inspections $35,000
5 Fireproofing Testing / Inspections $25,000
6 Building Envelope / Window Wall Testing $20,000
Subtotal $130,000
(5) Legal & Accounting
1 Due Diligence / Purchase Agreement $50,000
2 Development / Construction Agreement $30,000
3 Consultant / Broker Agrmt / CC&Rs $30,000
4 Real Estate Tax Consultant / Audits / Accounting $20,000
5 Miscellaneous $5,000
Subtotal $135,000
(6) Insurance During Construction
1 Builders Risk Insurance (Hard Cost) $561,297
2 Builders Risk Insurance (Soft Cost) $36,552
3 General Liablility Wrap-up Policy $1,403,243
4 Earthquake Insurance $0
5 Professional Insurance - e.g.: CPPIC $50,000
6 Commercial Umbrella $0
7 Force Majeure $0
Subtotal $2,051,091
(7) Taxes During Construction
1 Property Taxes $577,728
2 Sales Tax $0
Subtotal $577,728
(8) Marketing / Leasing Office
1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000
2 Model Room Construction $75,000
3 Model Room Furniture $25,000
4 Marketing (Print/Media Advt/PR) $50,000
5 Leasing Commissions (Retail/Commercial) $142,800
6 Other $5,000
Subtotal $347,800
(9) Developer, Contractor, PM Fees & Escalations
1 Developer / Contractor Fee $5,612,970
2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900
3 Escalations $3,305,416
Subtotal $10,619,286
(10) Soft Cost Contingency
1 Soft Cost Contingency $923,488
SOFT COST $19,393,252
TOTAL COST, PRE-FINANCING $126,359,752
Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
$17,104 $27,354 $42,936 $65,455 $95,473 $130,648
$5,701 $9,118 $14,312 $21,818 $31,824 $43,549
$4,561 $7,294 $11,450 $17,455 $25,459 $34,840
$1,140 $1,824 $2,862 $4,364 $6,365 $8,710
$855 $1,368 $2,147 $3,273 $4,774 $6,532
$798 $1,276 $2,004 $3,055 $4,455 $6,097
$0 $0 $0 $0 $0 $0
$1,653 $2,723 $4,422 $7,014 $10,715 $15,472
$0 $0 $0 $0 $0 $0
$165 $272 $442 $701 $1,072 $1,547
$124 $204 $332 $526 $804 $1,160
$83 $136 $221 $351 $536 $774
$248 $409 $663 $1,052 $1,607 $2,321
$83 $136 $221 $351 $536 $774
$41 $68 $111 $175 $268 $387
$124 $204 $332 $526 $804 $1,160
$124 $204 $332 $526 $804 $1,160
$1,225 $2,019 $3,278 $5,199 $7,943 $11,469
$34,028 $54,609 $86,064 $131,840 $193,438 $266,601
$8,000 $8,000 $8,000 $8,000 $8,000 $8,000
$570 $912 $1,431 $2,182 $3,182 $4,355
$400 $400 $400 $400 $400 $400
$200 $200 $200 $200 $200 $200
$9,170 $9,512 $10,031 $10,782 $11,782 $12,955
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$439 $814 $1,393 $2,088 $2,583 $2,532
$439 $814 $1,393 $2,088 $2,583 $2,532
$1,025 $1,899 $3,250 $4,872 $6,027 $5,908
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$1,904 $3,527 $6,035 $9,048 $11,193 $10,972
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$833 $833 $833 $833 $833 $833
$208 $208 $208 $208 $208 $208
$1,042 $1,042 $1,042 $1,042 $1,042 $1,042
$23,387 $23,387 $23,387 $23,387 $23,387 $23,387
$1,523 $1,523 $1,523 $1,523 $1,523 $1,523
$58,468 $58,468 $58,468 $58,468 $58,468 $58,468
$0 $0 $0 $0 $0 $0
$2,083 $2,083 $2,083 $2,083 $2,083 $2,083
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$85,462 $85,462 $85,462 $85,462 $85,462 $85,462
$24,072 $24,072 $24,072 $24,072 $24,072 $24,072
$0 $0 $0 $0 $0 $0
$24,072 $24,072 $24,072 $24,072 $24,072 $24,072
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$208 $208 $208 $208 $208 $208
$208 $208 $208 $208 $208 $208
$64,001 $102,356 $160,665 $244,932 $357,258 $488,883
$19,394 $31,017 $48,686 $74,222 $108,260 $148,146
$37,689 $60,277 $94,614 $144,238 $210,385 $287,898
$121,085 $193,650 $303,965 $463,392 $675,903 $924,927
$10,530 $16,840 $26,434 $40,298 $58,779 $80,435
$287,502 $388,923 $543,314 $766,143 $1,061,879 $1,406,674
$934,839 $1,450,947 $2,259,530 $3,472,927 $5,171,633 $7,300,015
Appendix: Page 24
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL
PRE-DEVELOPMENT COST
(1) Land / Existing Property
1 Land Value / Value of Existing Property $12,000,000
2 Real Estate Fees (Broker, Acquisition, Finder) None $0
3 Title Policy Seller Pays $0
4 Transfer Taxes Seller Pays $0
5 Legal / Due Diligence $85,000
6 Off-Site Improvements $33,333
7 Miscellaneous Fees $16,667
Subtotal $12,135,000
(2) Eng Fees / Entitlement
1 Appraisal Fees $150,000
2 Demolition Cost $700,000
3 Market Study $100,000
4 Planning & Zoning Fee - PUD Approval $150,000
5 Lot Line Adjustment - Parcel Maps/Plats $100,000
6 Entitlement Consultant w/Planning & Zoning $0
7 Financial Consultant $25,000
8 Special Development Fees $0
9 Traffic Study $25,000
10 Geotechnical Survey $7,000
11 Environmental Survey - Phase I $7,500
12 Environmental Survey - Phase II $7,500
13 ALTA Survey $10,000
14 Flood Certificate / Inspection Fee $0
15 Hazardous Material Remediation $0
Subtotal $1,282,000
PRE-DEVELOPMENT COSTS $13,417,000
HARD COST
(1) Building
1 Foundations $7,000,000
2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000
3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000
4 Exterior Closure (Walls; Doors/Windows) $7,000,000
5 Roofing $750,000
6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000
7 Elevators $780,000
8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000
9 Electrical $1,700,000
10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000
Subtotal $66,605,000
(2) Parking
1 At Grade Parking $4,080,000
2 Below Grade Parking $9,520,000
Subtotal $13,600,000
(3) Sitework
Sitework $4,500,000
(4) TIA (Retail / Commercial)
Tenant Improvement Allowance $340,000
Subtotal $340,000
(5) Contingency
Hard Cost Contingency $8,504,500
HARD COST - CONSTRUCTION $93,549,500
Month 13 Month 14 Month 15 Month 16 Month 17 Month 18
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$721,419 $864,482 $913,593 $845,814 $692,364 $511,864
$1,339,778 $1,605,467 $1,696,673 $1,570,797 $1,285,818 $950,604
$3,091,795 $3,704,923 $3,915,400 $3,624,917 $2,967,272 $2,193,701
$721,419 $864,482 $913,593 $845,814 $692,364 $511,864
$77,295 $92,623 $97,885 $90,623 $74,182 $54,843
$309,180 $370,492 $391,540 $362,492 $296,727 $219,370
$80,387 $96,328 $101,800 $94,248 $77,149 $57,036
$278,262 $333,443 $352,386 $326,243 $267,055 $197,433
$175,202 $209,946 $221,873 $205,412 $168,145 $124,310
$69,565 $83,361 $88,097 $81,561 $66,764 $49,358
$6,864,301 $8,225,546 $8,692,841 $8,047,920 $6,587,839 $4,870,382
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$929,805 $1,048,473 $1,048,473 $929,805 $740,732 $541,299
$7,794,107 $9,274,019 $9,741,313 $8,977,725 $7,328,571 $5,411,682
Appendix: Page 25
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL
SOFT COST
(1) Design & Consultants
1 Architect $1,500,000
2 MEP & Fire Protection $500,000
3 Structural $400,000
4 ADA $100,000
5 Surveyor $75,000
6 Civil $70,000
7 Exterior Skin $0
8 Landscaping $200,000
9 Restaurant & Kitchen $0
10 Roofing & Waterproofing $20,000
11 Swimming Pool & Equipment $15,000
12 Vertical Transportation $10,000
13 Parking $30,000
14 Acoustical $10,000
15 Audio Visual $5,000
16 Telecommunications / Data $15,000
17 Security $15,000
18 Contingency $148,250
Subtotal $3,113,250
(2) Miscellaneous Development Cost
1 Site Security During Construction $200,000
2 Utility Consumption $50,000
3 Drawing / Printing $10,000
4 Team Meeting / Catering $5,000
Subtotal $265,000
(3) Permits & Fees
1 Building Permit Fee $349,936
2 Plan Check Fee $87,484
3 Grading Permit $93,316
4 Water & Sewer Tap Fees $0
5 State Imposed Fees $0
6 School Impact Fees $466,582
7 Other Misc. Permits & Fees $233,291
Subtotal $1,230,609
(4) Testing & Inspections
1 Soils Testing $20,000
2 Concrete Testing / Reinforcing Inspec $15,000
3 Masonry Testing / Inspection $15,000
4 Steel Testing / Inspections $35,000
5 Fireproofing Testing / Inspections $25,000
6 Building Envelope / Window Wall Testing $20,000
Subtotal $130,000
(5) Legal & Accounting
1 Due Diligence / Purchase Agreement $50,000
2 Development / Construction Agreement $30,000
3 Consultant / Broker Agrmt / CC&Rs $30,000
4 Real Estate Tax Consultant / Audits / Accounting $20,000
5 Miscellaneous $5,000
Subtotal $135,000
(6) Insurance During Construction
1 Builders Risk Insurance (Hard Cost) $561,297
2 Builders Risk Insurance (Soft Cost) $36,552
3 General Liablility Wrap-up Policy $1,403,243
4 Earthquake Insurance $0
5 Professional Insurance - e.g.: CPPIC $50,000
6 Commercial Umbrella $0
7 Force Majeure $0
Subtotal $2,051,091
(7) Taxes During Construction
1 Property Taxes $577,728
2 Sales Tax $0
Subtotal $577,728
(8) Marketing / Leasing Office
1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000
2 Model Room Construction $75,000
3 Model Room Furniture $25,000
4 Marketing (Print/Media Advt/PR) $50,000
5 Leasing Commissions (Retail/Commercial) $142,800
6 Other $5,000
Subtotal $347,800
(9) Developer, Contractor, PM Fees & Escalations
1 Developer / Contractor Fee $5,612,970
2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900
3 Escalations $3,305,416
Subtotal $10,619,286
(10) Soft Cost Contingency
1 Soft Cost Contingency $923,488
SOFT COST $19,393,252
TOTAL COST, PRE-FINANCING $126,359,752
Month 13 Month 14 Month 15 Month 16 Month 17 Month 18
$163,996 $184,927 $184,927 $163,996 $130,648 $95,473
$54,665 $61,642 $61,642 $54,665 $43,549 $31,824
$43,732 $49,314 $49,314 $43,732 $34,840 $25,459
$10,933 $12,328 $12,328 $10,933 $8,710 $6,365
$8,200 $9,246 $9,246 $8,200 $6,532 $4,774
$7,653 $8,630 $8,630 $7,653 $6,097 $4,455
$0 $0 $0 $0 $0 $0
$20,612 $24,699 $26,103 $24,166 $19,782 $14,625
$0 $0 $0 $0 $0 $0
$2,061 $2,470 $2,610 $2,417 $1,978 $1,462
$1,546 $1,852 $1,958 $1,812 $1,484 $1,097
$1,031 $1,235 $1,305 $1,208 $989 $731
$3,092 $3,705 $3,915 $3,625 $2,967 $2,194
$1,031 $1,235 $1,305 $1,208 $989 $731
$515 $617 $653 $604 $495 $366
$1,546 $1,852 $1,958 $1,812 $1,484 $1,097
$1,546 $1,852 $1,958 $1,812 $1,484 $1,097
$15,279 $18,308 $19,349 $17,913 $14,663 $10,841
$337,438 $383,915 $387,200 $345,759 $276,691 $202,591
$8,000 $8,000 $8,000 $8,000 $8,000 $8,000
$5,467 $6,164 $6,164 $5,467 $4,355 $3,182
$400 $400 $400 $400 $400 $400
$200 $200 $200 $200 $200 $200
$14,067 $14,764 $14,764 $14,067 $12,955 $11,782
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$1,975 $1,283 $738 $395 $203 $102
$1,975 $1,283 $738 $395 $203 $102
$4,608 $2,994 $1,721 $921 $474 $239
$23 $45 $134 $390 $1,091 $2,741
$18 $36 $107 $312 $873 $2,193
$8,599 $5,642 $3,437 $2,411 $2,843 $5,377
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $15,000
$833 $833 $833 $833 $833 $833
$208 $208 $208 $208 $208 $208
$1,042 $1,042 $1,042 $1,042 $1,042 $16,042
$23,387 $23,387 $23,387 $23,387 $23,387 $23,387
$1,523 $1,523 $1,523 $1,523 $1,523 $1,523
$58,468 $58,468 $58,468 $58,468 $58,468 $58,468
$0 $0 $0 $0 $0 $0
$2,083 $2,083 $2,083 $2,083 $2,083 $2,083
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$85,462 $85,462 $85,462 $85,462 $85,462 $85,462
$24,072 $24,072 $24,072 $24,072 $24,072 $24,072
$0 $0 $0 $0 $0 $0
$24,072 $24,072 $24,072 $24,072 $24,072 $24,072
$4,167 $4,167 $4,167 $4,167 $4,167 $4,167
$6,250 $6,250 $6,250 $6,250 $6,250 $6,250
$2,083 $2,083 $2,083 $2,083 $2,083 $2,083
$4,167 $4,167 $4,167 $4,167 $4,167 $4,167
$11,900 $11,900 $11,900 $11,900 $11,900 $11,900
$208 $208 $208 $208 $208 $208
$28,775 $28,775 $28,775 $28,775 $28,775 $28,775
$613,672 $691,992 $691,992 $613,672 $488,883 $357,258
$185,961 $209,695 $209,695 $185,961 $148,146 $108,260
$361,384 $407,506 $407,506 $361,384 $287,898 $210,385
$1,161,017 $1,309,193 $1,309,193 $1,161,017 $924,927 $675,903
$100,966 $113,852 $113,852 $100,966 $80,435 $58,779
$1,761,437 $1,966,716 $1,967,797 $1,763,571 $1,437,201 $1,108,782
$9,555,544 $11,240,735 $11,709,111 $10,741,296 $8,765,772 $6,520,464
Appendix: Page 26
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL
PRE-DEVELOPMENT COST
(1) Land / Existing Property
1 Land Value / Value of Existing Property $12,000,000
2 Real Estate Fees (Broker, Acquisition, Finder) None $0
3 Title Policy Seller Pays $0
4 Transfer Taxes Seller Pays $0
5 Legal / Due Diligence $85,000
6 Off-Site Improvements $33,333
7 Miscellaneous Fees $16,667
Subtotal $12,135,000
(2) Eng Fees / Entitlement
1 Appraisal Fees $150,000
2 Demolition Cost $700,000
3 Market Study $100,000
4 Planning & Zoning Fee - PUD Approval $150,000
5 Lot Line Adjustment - Parcel Maps/Plats $100,000
6 Entitlement Consultant w/Planning & Zoning $0
7 Financial Consultant $25,000
8 Special Development Fees $0
9 Traffic Study $25,000
10 Geotechnical Survey $7,000
11 Environmental Survey - Phase I $7,500
12 Environmental Survey - Phase II $7,500
13 ALTA Survey $10,000
14 Flood Certificate / Inspection Fee $0
15 Hazardous Material Remediation $0
Subtotal $1,282,000
PRE-DEVELOPMENT COSTS $13,417,000
HARD COST
(1) Building
1 Foundations $7,000,000
2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000
3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000
4 Exterior Closure (Walls; Doors/Windows) $7,000,000
5 Roofing $750,000
6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000
7 Elevators $780,000
8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000
9 Electrical $1,700,000
10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000
Subtotal $66,605,000
(2) Parking
1 At Grade Parking $4,080,000
2 Below Grade Parking $9,520,000
Subtotal $13,600,000
(3) Sitework
Sitework $4,500,000
(4) TIA (Retail / Commercial)
Tenant Improvement Allowance $340,000
Subtotal $340,000
(5) Contingency
Hard Cost Contingency $8,504,500
HARD COST - CONSTRUCTION $93,549,500
Month 19 Month 20 Month 21 Month 22 Month 23 Month 24
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$350,624 $227,804 $142,963 $87,776 $53,169 $31,944
$651,158 $423,065 $265,503 $163,012 $98,743 $59,324
$1,502,673 $976,304 $612,699 $376,182 $227,868 $136,902
$350,624 $227,804 $142,963 $87,776 $53,169 $31,944
$37,567 $24,408 $15,317 $9,405 $5,697 $3,423
$150,267 $97,630 $61,270 $37,618 $22,787 $13,690
$39,069 $25,384 $15,930 $9,781 $5,925 $3,559
$135,241 $87,867 $55,143 $33,856 $20,508 $12,321
$85,151 $55,324 $34,720 $21,317 $12,913 $7,758
$33,810 $21,967 $13,786 $8,464 $5,127 $3,080
$3,336,184 $2,167,558 $1,360,293 $835,186 $505,906 $303,944
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$312 $3,095 $30,737 $154,059 $130,422 $21,375
$312 $3,095 $30,737 $154,059 $130,422 $21,375
$371,109 $243,432 $155,085 $96,971 $59,926 $36,765
$3,707,605 $2,414,084 $1,546,116 $1,086,217 $696,254 $362,084
Appendix: Page 27
SAMPLE
CLIENT NAME
Property Name / Address
MONTHLY BUDGET
MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total
TOTAL
SOFT COST
(1) Design & Consultants
1 Architect $1,500,000
2 MEP & Fire Protection $500,000
3 Structural $400,000
4 ADA $100,000
5 Surveyor $75,000
6 Civil $70,000
7 Exterior Skin $0
8 Landscaping $200,000
9 Restaurant & Kitchen $0
10 Roofing & Waterproofing $20,000
11 Swimming Pool & Equipment $15,000
12 Vertical Transportation $10,000
13 Parking $30,000
14 Acoustical $10,000
15 Audio Visual $5,000
16 Telecommunications / Data $15,000
17 Security $15,000
18 Contingency $148,250
Subtotal $3,113,250
(2) Miscellaneous Development Cost
1 Site Security During Construction $200,000
2 Utility Consumption $50,000
3 Drawing / Printing $10,000
4 Team Meeting / Catering $5,000
Subtotal $265,000
(3) Permits & Fees
1 Building Permit Fee $349,936
2 Plan Check Fee $87,484
3 Grading Permit $93,316
4 Water & Sewer Tap Fees $0
5 State Imposed Fees $0
6 School Impact Fees $466,582
7 Other Misc. Permits & Fees $233,291
Subtotal $1,230,609
(4) Testing & Inspections
1 Soils Testing $20,000
2 Concrete Testing / Reinforcing Inspec $15,000
3 Masonry Testing / Inspection $15,000
4 Steel Testing / Inspections $35,000
5 Fireproofing Testing / Inspections $25,000
6 Building Envelope / Window Wall Testing $20,000
Subtotal $130,000
(5) Legal & Accounting
1 Due Diligence / Purchase Agreement $50,000
2 Development / Construction Agreement $30,000
3 Consultant / Broker Agrmt / CC&Rs $30,000
4 Real Estate Tax Consultant / Audits / Accounting $20,000
5 Miscellaneous $5,000
Subtotal $135,000
(6) Insurance During Construction
1 Builders Risk Insurance (Hard Cost) $561,297
2 Builders Risk Insurance (Soft Cost) $36,552
3 General Liablility Wrap-up Policy $1,403,243
4 Earthquake Insurance $0
5 Professional Insurance - e.g.: CPPIC $50,000
6 Commercial Umbrella $0
7 Force Majeure $0
Subtotal $2,051,091
(7) Taxes During Construction
1 Property Taxes $577,728
2 Sales Tax $0
Subtotal $577,728
(8) Marketing / Leasing Office
1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000
2 Model Room Construction $75,000
3 Model Room Furniture $25,000
4 Marketing (Print/Media Advt/PR) $50,000
5 Leasing Commissions (Retail/Commercial) $142,800
6 Other $5,000
Subtotal $347,800
(9) Developer, Contractor, PM Fees & Escalations
1 Developer / Contractor Fee $5,612,970
2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900
3 Escalations $3,305,416
Subtotal $10,619,286
(10) Soft Cost Contingency
1 Soft Cost Contingency $923,488
SOFT COST $19,393,252
TOTAL COST, PRE-FINANCING $126,359,752
Month 19 Month 20 Month 21 Month 22 Month 23 Month 24
$65,455 $42,936 $27,354 $17,104 $10,570 $6,485
$21,818 $14,312 $9,118 $5,701 $3,523 $2,162
$17,455 $11,450 $7,294 $4,561 $2,819 $1,729
$4,364 $2,862 $1,824 $1,140 $705 $432
$3,273 $2,147 $1,368 $855 $528 $324
$3,055 $2,004 $1,276 $798 $493 $303
$0 $0 $0 $0 $0 $0
$10,018 $6,509 $4,085 $2,508 $1,519 $913
$0 $0 $0 $0 $0 $0
$1,002 $651 $408 $251 $152 $91
$751 $488 $306 $188 $114 $68
$501 $325 $204 $125 $76 $46
$1,503 $976 $613 $376 $228 $137
$501 $325 $204 $125 $76 $46
$250 $163 $102 $63 $38 $23
$751 $488 $306 $188 $114 $68
$751 $488 $306 $188 $114 $68
$7,426 $4,825 $3,028 $1,859 $1,126 $677
$138,874 $90,949 $57,797 $36,031 $22,194 $13,571
$8,000 $8,000 $8,000 $8,000 $8,000 $8,000
$2,182 $1,431 $912 $570 $352 $216
$400 $400 $400 $400 $400 $400
$200 $200 $200 $200 $200 $200
$10,782 $10,031 $9,512 $9,170 $8,952 $8,816
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$5,349 $6,686 $4,911 $2,381 $923 $326
$4,279 $5,349 $3,929 $1,904 $739 $261
$9,629 $12,035 $8,840 $4,285 $1,662 $588
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$15,000 $0 $0 $0 $0 $0
$833 $833 $833 $833 $833 $833
$208 $208 $208 $208 $208 $208
$16,042 $1,042 $1,042 $1,042 $1,042 $1,042
$23,387 $23,387 $23,387 $23,387 $23,387 $23,387
$1,523 $1,523 $1,523 $1,523 $1,523 $1,523
$58,468 $58,468 $58,468 $58,468 $58,468 $58,468
$0 $0 $0 $0 $0 $0
$2,083 $2,083 $2,083 $2,083 $2,083 $2,083
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$85,462 $85,462 $85,462 $85,462 $85,462 $85,462
$24,072 $24,072 $24,072 $24,072 $24,072 $24,072
$0 $0 $0 $0 $0 $0
$24,072 $24,072 $24,072 $24,072 $24,072 $24,072
$4,167 $4,167 $4,167 $4,167 $4,167 $4,167
$6,250 $6,250 $6,250 $6,250 $6,250 $6,250
$2,083 $2,083 $2,083 $2,083 $2,083 $2,083
$4,167 $4,167 $4,167 $4,167 $4,167 $4,167
$11,900 $11,900 $11,900 $11,900 $11,900 $11,900
$208 $208 $208 $208 $208 $208
$28,775 $28,775 $28,775 $28,775 $28,775 $28,775
$244,932 $160,665 $102,356 $64,001 $39,551 $24,265
$74,222 $48,686 $31,017 $19,394 $11,985 $7,353
$144,238 $94,614 $60,277 $37,689 $23,291 $14,289
$463,392 $303,965 $193,650 $121,085 $74,828 $45,907
$40,298 $26,434 $16,840 $10,530 $6,507 $3,992
$817,324 $582,764 $425,990 $320,451 $253,495 $212,226
$4,524,929 $2,996,849 $1,972,106 $1,406,668 $949,749 $574,309
Appendix: Page 28
SAMPLE
 
	
  
	
  
	
  
	
  
	
  
	
  
	
  
	
  
	
  
Ploutus Advisors, LLC
1875 Century Park East, Suite 700
Century City
CA 90067
Tel: 424.274.3561
Fax: 424.288.5624
Email: info@ploutusadvisors.com
SAMPLE

Mais conteúdo relacionado

Mais procurados

introduction to commercial real estate development
introduction to commercial real estate developmentintroduction to commercial real estate development
introduction to commercial real estate developmentPMILebanonChapter
 
6 Alternative Construction Project Delivery Methods
6 Alternative Construction Project Delivery Methods6 Alternative Construction Project Delivery Methods
6 Alternative Construction Project Delivery MethodsMcCarthy Holdings, Inc.
 
Introduction to property valuation
Introduction to property valuationIntroduction to property valuation
Introduction to property valuationRudraswamy S N
 
City of San Antonio Inner City Reinvestment Infill Policy
City of San Antonio Inner City Reinvestment Infill PolicyCity of San Antonio Inner City Reinvestment Infill Policy
City of San Antonio Inner City Reinvestment Infill PolicyBecentro Bedowntown
 
What You Really Need to Know about Commercial Real Estate Underwriting
What You Really Need to Know about Commercial Real Estate UnderwritingWhat You Really Need to Know about Commercial Real Estate Underwriting
What You Really Need to Know about Commercial Real Estate UnderwritingColleen Beck-Domanico
 
Residential Land Development Process
Residential Land Development ProcessResidential Land Development Process
Residential Land Development ProcessDuncan Smith
 
Fundamental Skills for Real Estate Development Professionals I – Site Selecti...
Fundamental Skills for Real Estate Development Professionals I – Site Selecti...Fundamental Skills for Real Estate Development Professionals I – Site Selecti...
Fundamental Skills for Real Estate Development Professionals I – Site Selecti...Virtual ULI
 
Traditional RIBA Plan of Work
Traditional RIBA Plan of WorkTraditional RIBA Plan of Work
Traditional RIBA Plan of WorkAzizan Supardi
 
4 factors influencing real estate 34-53
4 factors influencing real estate  34-534 factors influencing real estate  34-53
4 factors influencing real estate 34-53Alexander Decker
 
Fundamental Skills for Real Estate Development Professionals I – Financial An...
Fundamental Skills for Real Estate Development Professionals I – Financial An...Fundamental Skills for Real Estate Development Professionals I – Financial An...
Fundamental Skills for Real Estate Development Professionals I – Financial An...Virtual ULI
 
Chapter 13 ( valuation)
Chapter 13 ( valuation)Chapter 13 ( valuation)
Chapter 13 ( valuation)umes manandhar
 
Purpose of Valuation
Purpose of ValuationPurpose of Valuation
Purpose of ValuationBhavik A Shah
 
Highest and best use 2015
Highest and best use   2015Highest and best use   2015
Highest and best use 2015timwilmath
 
Tendering in Construction
Tendering in ConstructionTendering in Construction
Tendering in Constructionshillier38
 

Mais procurados (20)

introduction to commercial real estate development
introduction to commercial real estate developmentintroduction to commercial real estate development
introduction to commercial real estate development
 
6 Alternative Construction Project Delivery Methods
6 Alternative Construction Project Delivery Methods6 Alternative Construction Project Delivery Methods
6 Alternative Construction Project Delivery Methods
 
Introduction to property valuation
Introduction to property valuationIntroduction to property valuation
Introduction to property valuation
 
City of San Antonio Inner City Reinvestment Infill Policy
City of San Antonio Inner City Reinvestment Infill PolicyCity of San Antonio Inner City Reinvestment Infill Policy
City of San Antonio Inner City Reinvestment Infill Policy
 
What You Really Need to Know about Commercial Real Estate Underwriting
What You Really Need to Know about Commercial Real Estate UnderwritingWhat You Really Need to Know about Commercial Real Estate Underwriting
What You Really Need to Know about Commercial Real Estate Underwriting
 
Residential Land Development Process
Residential Land Development ProcessResidential Land Development Process
Residential Land Development Process
 
How to value commercial real estate 101
How to value commercial real estate 101How to value commercial real estate 101
How to value commercial real estate 101
 
Fundamental Skills for Real Estate Development Professionals I – Site Selecti...
Fundamental Skills for Real Estate Development Professionals I – Site Selecti...Fundamental Skills for Real Estate Development Professionals I – Site Selecti...
Fundamental Skills for Real Estate Development Professionals I – Site Selecti...
 
Real estate valuations
Real estate valuationsReal estate valuations
Real estate valuations
 
Traditional RIBA Plan of Work
Traditional RIBA Plan of WorkTraditional RIBA Plan of Work
Traditional RIBA Plan of Work
 
Valuation
ValuationValuation
Valuation
 
4 factors influencing real estate 34-53
4 factors influencing real estate  34-534 factors influencing real estate  34-53
4 factors influencing real estate 34-53
 
Fundamental Skills for Real Estate Development Professionals I – Financial An...
Fundamental Skills for Real Estate Development Professionals I – Financial An...Fundamental Skills for Real Estate Development Professionals I – Financial An...
Fundamental Skills for Real Estate Development Professionals I – Financial An...
 
Real estate economics ppt
Real estate economics pptReal estate economics ppt
Real estate economics ppt
 
Land Development
Land DevelopmentLand Development
Land Development
 
Chapter 13 ( valuation)
Chapter 13 ( valuation)Chapter 13 ( valuation)
Chapter 13 ( valuation)
 
Purpose of Valuation
Purpose of ValuationPurpose of Valuation
Purpose of Valuation
 
Highest and best use 2015
Highest and best use   2015Highest and best use   2015
Highest and best use 2015
 
Cost value reconciliation (cvr)
Cost value reconciliation (cvr)Cost value reconciliation (cvr)
Cost value reconciliation (cvr)
 
Tendering in Construction
Tendering in ConstructionTendering in Construction
Tendering in Construction
 

Semelhante a Development Financial Study

15033832 - Construction Project Management Principle.Pdf
15033832 - Construction Project Management Principle.Pdf15033832 - Construction Project Management Principle.Pdf
15033832 - Construction Project Management Principle.PdfAndrea Porter
 
Property Development Finance Guide-20 Steps to Success-Blueray Capital.pdf
Property Development Finance Guide-20 Steps to Success-Blueray Capital.pdfProperty Development Finance Guide-20 Steps to Success-Blueray Capital.pdf
Property Development Finance Guide-20 Steps to Success-Blueray Capital.pdfBlueray Capital
 
Assignment 2 Property Development Finance 17704.pdf
Assignment 2 Property Development Finance 17704.pdfAssignment 2 Property Development Finance 17704.pdf
Assignment 2 Property Development Finance 17704.pdfLiz Adams
 
LECTURE 2 310723 (1)_organized (1).pptx
LECTURE 2 310723 (1)_organized (1).pptxLECTURE 2 310723 (1)_organized (1).pptx
LECTURE 2 310723 (1)_organized (1).pptxMhlonishwaKhumalo
 
Exposure Assessment Case Study (50 points)Directions After .docx
Exposure Assessment Case Study (50 points)Directions After .docxExposure Assessment Case Study (50 points)Directions After .docx
Exposure Assessment Case Study (50 points)Directions After .docxssuser454af01
 
97044413 international-financial-management-11
97044413 international-financial-management-1197044413 international-financial-management-11
97044413 international-financial-management-11Tinku Kumar
 
What is a detailed project report
What is a detailed project reportWhat is a detailed project report
What is a detailed project reportResurgent India
 
Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13
Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13
Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13Christopher Telles
 
340Capital BudgetingTechniquesCertainty and Risk.docx
340Capital BudgetingTechniquesCertainty and Risk.docx340Capital BudgetingTechniquesCertainty and Risk.docx
340Capital BudgetingTechniquesCertainty and Risk.docxgilbertkpeters11344
 
407_Capital Project Fund_27.10.22.pptx
407_Capital Project Fund_27.10.22.pptx407_Capital Project Fund_27.10.22.pptx
407_Capital Project Fund_27.10.22.pptxRakibIslam94
 
Fundamentos para el armado de flujo de fondos miguel pato
Fundamentos para el armado de flujo de fondos miguel patoFundamentos para el armado de flujo de fondos miguel pato
Fundamentos para el armado de flujo de fondos miguel patoPTF
 
Pm0012 project finance and budgeting
Pm0012   project finance and budgetingPm0012   project finance and budgeting
Pm0012 project finance and budgetingsmumbahelp
 
Capital Budget Appraisal.
Capital Budget Appraisal.Capital Budget Appraisal.
Capital Budget Appraisal.ArhamAli38
 

Semelhante a Development Financial Study (20)

15033832 - Construction Project Management Principle.Pdf
15033832 - Construction Project Management Principle.Pdf15033832 - Construction Project Management Principle.Pdf
15033832 - Construction Project Management Principle.Pdf
 
Scba notes
Scba notesScba notes
Scba notes
 
Contruction economics
Contruction economicsContruction economics
Contruction economics
 
Property Development Finance Guide-20 Steps to Success-Blueray Capital.pdf
Property Development Finance Guide-20 Steps to Success-Blueray Capital.pdfProperty Development Finance Guide-20 Steps to Success-Blueray Capital.pdf
Property Development Finance Guide-20 Steps to Success-Blueray Capital.pdf
 
Pm assignment
Pm assignmentPm assignment
Pm assignment
 
Capital investment appraisal Decission
Capital investment appraisal DecissionCapital investment appraisal Decission
Capital investment appraisal Decission
 
Capital Budget Paper
Capital Budget PaperCapital Budget Paper
Capital Budget Paper
 
Equator principles III
Equator principles IIIEquator principles III
Equator principles III
 
Assignment 2 Property Development Finance 17704.pdf
Assignment 2 Property Development Finance 17704.pdfAssignment 2 Property Development Finance 17704.pdf
Assignment 2 Property Development Finance 17704.pdf
 
LECTURE 2 310723 (1)_organized (1).pptx
LECTURE 2 310723 (1)_organized (1).pptxLECTURE 2 310723 (1)_organized (1).pptx
LECTURE 2 310723 (1)_organized (1).pptx
 
Exposure Assessment Case Study (50 points)Directions After .docx
Exposure Assessment Case Study (50 points)Directions After .docxExposure Assessment Case Study (50 points)Directions After .docx
Exposure Assessment Case Study (50 points)Directions After .docx
 
97044413 international-financial-management-11
97044413 international-financial-management-1197044413 international-financial-management-11
97044413 international-financial-management-11
 
What is a detailed project report
What is a detailed project reportWhat is a detailed project report
What is a detailed project report
 
Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13
Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13
Sample Redevelopment-Project-ConstLoan-MasterProforma-update-06-30-13
 
340Capital BudgetingTechniquesCertainty and Risk.docx
340Capital BudgetingTechniquesCertainty and Risk.docx340Capital BudgetingTechniquesCertainty and Risk.docx
340Capital BudgetingTechniquesCertainty and Risk.docx
 
407_Capital Project Fund_27.10.22.pptx
407_Capital Project Fund_27.10.22.pptx407_Capital Project Fund_27.10.22.pptx
407_Capital Project Fund_27.10.22.pptx
 
Acct 504
Acct 504Acct 504
Acct 504
 
Fundamentos para el armado de flujo de fondos miguel pato
Fundamentos para el armado de flujo de fondos miguel patoFundamentos para el armado de flujo de fondos miguel pato
Fundamentos para el armado de flujo de fondos miguel pato
 
Pm0012 project finance and budgeting
Pm0012   project finance and budgetingPm0012   project finance and budgeting
Pm0012 project finance and budgeting
 
Capital Budget Appraisal.
Capital Budget Appraisal.Capital Budget Appraisal.
Capital Budget Appraisal.
 

Último

Acqua Eden Bhutani Goa Brochure Download
Acqua Eden Bhutani Goa Brochure DownloadAcqua Eden Bhutani Goa Brochure Download
Acqua Eden Bhutani Goa Brochure DownloadMKBInfotech
 
K Raheja Amaltis Sion Mumbai | A Return To Better Living
K Raheja Amaltis Sion Mumbai | A Return To Better LivingK Raheja Amaltis Sion Mumbai | A Return To Better Living
K Raheja Amaltis Sion Mumbai | A Return To Better Livingaidasheikh47
 
Shapoorji Pallonji Codename Evolve Pine Bangalore.pdf
Shapoorji Pallonji Codename Evolve Pine Bangalore.pdfShapoorji Pallonji Codename Evolve Pine Bangalore.pdf
Shapoorji Pallonji Codename Evolve Pine Bangalore.pdfashiyadav24
 
LCAR Unit 15 - Agency in Real Estate - 14th Edition Revised
LCAR Unit 15 - Agency in Real Estate - 14th Edition RevisedLCAR Unit 15 - Agency in Real Estate - 14th Edition Revised
LCAR Unit 15 - Agency in Real Estate - 14th Edition RevisedTom Blefko
 
AIPL Joy District Sector 88, In Gurgaon.pdf
AIPL Joy District  Sector 88,  In Gurgaon.pdfAIPL Joy District  Sector 88,  In Gurgaon.pdf
AIPL Joy District Sector 88, In Gurgaon.pdfbhattrishabh270
 
Presentation of 2023 Results domdev.pptx
Presentation of 2023 Results domdev.pptxPresentation of 2023 Results domdev.pptx
Presentation of 2023 Results domdev.pptxklaudiafilka
 
LCAR Unit 14 - Real Estate Brokerage - 14th Edition Revised
LCAR Unit 14 - Real Estate Brokerage - 14th Edition RevisedLCAR Unit 14 - Real Estate Brokerage - 14th Edition Revised
LCAR Unit 14 - Real Estate Brokerage - 14th Edition RevisedTom Blefko
 
Provident Manchester IVC Road Bangalore.pdf
Provident Manchester IVC Road Bangalore.pdfProvident Manchester IVC Road Bangalore.pdf
Provident Manchester IVC Road Bangalore.pdfashiyadav24
 
Commercial Lots for Sale - Pederson Crossing Blvd., DeForest,WI
Commercial Lots for Sale - Pederson Crossing Blvd., DeForest,WICommercial Lots for Sale - Pederson Crossing Blvd., DeForest,WI
Commercial Lots for Sale - Pederson Crossing Blvd., DeForest,WILee & Associates of Madison, WI
 
3 BHK Flats in Zirakpur for Sale - AJ Estates
3 BHK Flats in Zirakpur for Sale - AJ Estates3 BHK Flats in Zirakpur for Sale - AJ Estates
3 BHK Flats in Zirakpur for Sale - AJ EstatesAJ Estates
 
2023 NAR Profile of Home Buyers and Sellers
2023 NAR Profile of Home Buyers and Sellers2023 NAR Profile of Home Buyers and Sellers
2023 NAR Profile of Home Buyers and SellersTom Blefko
 
2023 NAR Technology Survey - LCAR RE Practice
2023 NAR Technology Survey - LCAR RE Practice2023 NAR Technology Survey - LCAR RE Practice
2023 NAR Technology Survey - LCAR RE PracticeTom Blefko
 
SVN Live 3.25.24 Weekly Property Broadcast
SVN Live 3.25.24 Weekly Property BroadcastSVN Live 3.25.24 Weekly Property Broadcast
SVN Live 3.25.24 Weekly Property BroadcastSVN International Corp.
 
2 BHK Flats In Zirakpur For Sale - AJ Estates
2 BHK Flats In Zirakpur For Sale - AJ Estates2 BHK Flats In Zirakpur For Sale - AJ Estates
2 BHK Flats In Zirakpur For Sale - AJ EstatesAJ Estates
 
Signature Global Sector 84 In Gurugram | Easy Living
Signature Global Sector 84 In Gurugram | Easy LivingSignature Global Sector 84 In Gurugram | Easy Living
Signature Global Sector 84 In Gurugram | Easy Livingbhattrishabh270
 
Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...
Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...
Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...GMRAerocityHyderabad
 
Top 6 Ways to Stay Stay in Touch and Generate Leads
Top 6 Ways to Stay Stay in Touch and Generate LeadsTop 6 Ways to Stay Stay in Touch and Generate Leads
Top 6 Ways to Stay Stay in Touch and Generate LeadsAaron Stelle
 
Anshul Uruli Kanchan Pune E-Brochure.pdf
Anshul Uruli Kanchan Pune  E-Brochure.pdfAnshul Uruli Kanchan Pune  E-Brochure.pdf
Anshul Uruli Kanchan Pune E-Brochure.pdfManishSaxena95
 

Último (20)

Acqua Eden Bhutani Goa Brochure Download
Acqua Eden Bhutani Goa Brochure DownloadAcqua Eden Bhutani Goa Brochure Download
Acqua Eden Bhutani Goa Brochure Download
 
Things to keep in mind while buying property.
Things to keep in mind while buying property.Things to keep in mind while buying property.
Things to keep in mind while buying property.
 
K Raheja Amaltis Sion Mumbai | A Return To Better Living
K Raheja Amaltis Sion Mumbai | A Return To Better LivingK Raheja Amaltis Sion Mumbai | A Return To Better Living
K Raheja Amaltis Sion Mumbai | A Return To Better Living
 
Shapoorji Pallonji Codename Evolve Pine Bangalore.pdf
Shapoorji Pallonji Codename Evolve Pine Bangalore.pdfShapoorji Pallonji Codename Evolve Pine Bangalore.pdf
Shapoorji Pallonji Codename Evolve Pine Bangalore.pdf
 
LCAR Unit 15 - Agency in Real Estate - 14th Edition Revised
LCAR Unit 15 - Agency in Real Estate - 14th Edition RevisedLCAR Unit 15 - Agency in Real Estate - 14th Edition Revised
LCAR Unit 15 - Agency in Real Estate - 14th Edition Revised
 
AIPL Joy District Sector 88, In Gurgaon.pdf
AIPL Joy District  Sector 88,  In Gurgaon.pdfAIPL Joy District  Sector 88,  In Gurgaon.pdf
AIPL Joy District Sector 88, In Gurgaon.pdf
 
Presentation of 2023 Results domdev.pptx
Presentation of 2023 Results domdev.pptxPresentation of 2023 Results domdev.pptx
Presentation of 2023 Results domdev.pptx
 
LCAR Unit 14 - Real Estate Brokerage - 14th Edition Revised
LCAR Unit 14 - Real Estate Brokerage - 14th Edition RevisedLCAR Unit 14 - Real Estate Brokerage - 14th Edition Revised
LCAR Unit 14 - Real Estate Brokerage - 14th Edition Revised
 
Provident Manchester IVC Road Bangalore.pdf
Provident Manchester IVC Road Bangalore.pdfProvident Manchester IVC Road Bangalore.pdf
Provident Manchester IVC Road Bangalore.pdf
 
Commercial Lots for Sale - Pederson Crossing Blvd., DeForest,WI
Commercial Lots for Sale - Pederson Crossing Blvd., DeForest,WICommercial Lots for Sale - Pederson Crossing Blvd., DeForest,WI
Commercial Lots for Sale - Pederson Crossing Blvd., DeForest,WI
 
3 BHK Flats in Zirakpur for Sale - AJ Estates
3 BHK Flats in Zirakpur for Sale - AJ Estates3 BHK Flats in Zirakpur for Sale - AJ Estates
3 BHK Flats in Zirakpur for Sale - AJ Estates
 
2023 NAR Profile of Home Buyers and Sellers
2023 NAR Profile of Home Buyers and Sellers2023 NAR Profile of Home Buyers and Sellers
2023 NAR Profile of Home Buyers and Sellers
 
2023 NAR Technology Survey - LCAR RE Practice
2023 NAR Technology Survey - LCAR RE Practice2023 NAR Technology Survey - LCAR RE Practice
2023 NAR Technology Survey - LCAR RE Practice
 
SVN Live 3.25.24 Weekly Property Broadcast
SVN Live 3.25.24 Weekly Property BroadcastSVN Live 3.25.24 Weekly Property Broadcast
SVN Live 3.25.24 Weekly Property Broadcast
 
2 BHK Flats In Zirakpur For Sale - AJ Estates
2 BHK Flats In Zirakpur For Sale - AJ Estates2 BHK Flats In Zirakpur For Sale - AJ Estates
2 BHK Flats In Zirakpur For Sale - AJ Estates
 
Signature Global Sector 84 In Gurugram | Easy Living
Signature Global Sector 84 In Gurugram | Easy LivingSignature Global Sector 84 In Gurugram | Easy Living
Signature Global Sector 84 In Gurugram | Easy Living
 
Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...
Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...
Evolving Work Trends Require New-age Businesses to Design Thoughtful Workspac...
 
Benefits of buying ready to move in flats.
Benefits of buying ready to move in flats.Benefits of buying ready to move in flats.
Benefits of buying ready to move in flats.
 
Top 6 Ways to Stay Stay in Touch and Generate Leads
Top 6 Ways to Stay Stay in Touch and Generate LeadsTop 6 Ways to Stay Stay in Touch and Generate Leads
Top 6 Ways to Stay Stay in Touch and Generate Leads
 
Anshul Uruli Kanchan Pune E-Brochure.pdf
Anshul Uruli Kanchan Pune  E-Brochure.pdfAnshul Uruli Kanchan Pune  E-Brochure.pdf
Anshul Uruli Kanchan Pune E-Brochure.pdf
 

Development Financial Study

  • 1.                     Real Estate Financial Advisory FINANCIAL STUDY Prepared for Client Name Client Company Name Date Private & Confidential SAMPLE
  • 2. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 1 of 11 Date Client Company Name (“Client”) Client Name (“Client Contact”) Address PURPOSE OF REPORT: Ploutus Advisors, LLC was commissioned by the Client, per engagement letter and agreement dated _____________, to conduct a financial analysis for a proposed _______ unit apartment (for-rent) residential development project to be located at __________________________. This report includes a detailed financial analysis of a potential development scenario as presented by the Client to Ploutus Advisors, LLC. The development scenario analyzed as part of this report is as follows: _____________ rentable square feet of total project area which includes _______ market-rate rental apartments and __________ rentable square feet of retail This report has been prepared for the Client as a development program financial assessment document to enable and/or lay a roadmap for further discussion, refinement, and/or modification of the proposed development program. OVERVIEW: The following table summarizes a few of the key asset or project level results for the proposed development scenario: KEY METRICS Total Project Cost $________MM Cost Per Unit $___________ Levered Project Level IRR (5-Year) _____% Unlevered Project Level IRR (5-Year) _____% Cash-on-Cash Yield at Stabilization _____% Profit (Levered) $________MM Multiple (Levered) ______x SAMPLE
  • 3. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 2 of 11 The total required equity is $______MM. During the development phase, $______MM is sourced via construction loan draws, and $______MM is accrued in the form of construction interest. Post development, upon stabilization of the project, the construction loan balance is repaid through permanent loan financing of $_______MM plus cash from operations. The analysis assumes a five (5) year investment horizon from development to exit. Per the development budget, approved by the Client, the land and pre-development cost accounts for _____% of the total budget. Hard and soft cost account for ______% and ______% of the total budget, respectively. The asset or project level cash flows are further distributed based on a joint-venture waterfall / partnership structure (“JV”). The terms used for a potential JV with an equity partner are as follows: Equity Contribution: Developer (“Sponsor”) _____% and Investors (“LP” or Limited Partners”) _____% Distribution: First, all invested equity to earn an IRR of _____% distributed pro-rata (“Hurdle Rate”) Thereafter, all invested equity to earn ______% of the remaining cash flow distributed pro-rata, and Sponsor to earn ______% of the remaining cash flow (“Promote”) All distributions are made pari-passu Based on the above proposed waterfall structure, the Limited Partners are projected to receive a five (5) year levered IRR of ______% and multiple of ______x. Results are on the following page and for detailed financial analysis refer to Appendix. SAMPLE
  • 4. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 3 of 11 CAPITALIZATION: KEY PERFORMANCE METRICS: SAMPLE
  • 5. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 4 of 11 STATIC FINANCIALS: CASH FLOW: SAMPLE
  • 6. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 5 of 11 BUILDING AREA AND BUDGET COST BREAKDOWN: MONTE CARLO SIMULATION (MCS) RESULT: ASSUMPTIONS: The analysis is based on the following general assumptions as outlined below: 1) Development Program The development program includes ______ apartment units with an average unit area of approximately ______ SF. The unit breakdown is as follows: ____% are studios, ____% are 1 bed / 1 bath, ____% are 2 bed / 2 bath and _____% are 3 bed / 3 bath. The project also includes ______ SF of retail at the podium level. Parking provides for ____ stalls on two levels; ____ spaces at-grade and ____ spaces below-grade. The total rentable area of the project is _______ SF, and estimated gross building area is ______ SF. 2) Project Timeline Land Acquisition and Development – First 2 Years (24 months) Lease-Up – Year 3 (12 months) First Fully Stabilized Period – Year 4 Reversion – Year 5 3) Development Budget The land acquisition cost is $______MM. The hard cost is estimated to be $_____/SF SAMPLE
  • 7. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 6 of 11 based on estimated gross building area. The total development cost pre-financing is estimated to be $_____MM or $_____/SF based on estimated gross building area. 4) Rents Apartment – The weighted average monthly per square foot rent is projected to be $_____. Based on the comparables, for-rent properties in the subject area currently have an average monthly per square foot rent of $_____. For Q1 2015, the downtown _________ apartment market measured an average rent of $_____ and occupancy of _______%. Retail – For the retail component, the analysis assumes a NNN monthly per square foot rent of $______. Other Income – Parking revenue of $_____ per month per unit at a pay rate of _____%, plus a combined pet and/or cable fee of $_____ per month per unit at a pay rate of ______% are included in the analysis. Rents are projected to escalate at _____% per year. 5) Operating Expenses Operating expenses for the apartments stabilize at ______% of effective gross income (“EGI”), equating to $_____ per month per unit. Operating expenses include a combined annual property plus asset management fee _____% of EGI. Operating expenses are projected to escalate at _____% per year and real estate taxes escalate at _____% per year. 6) Absorption Pre-leasing is assumed to begin in Quarter 8. _____% of the units are projected to be pre-leased. Thereafter, absorption is assumed at the rate of ____ apartment units per quarter. Stabilized vacancy is assumed as ______%. 7) Capitalization (Cap) Rate Stabilized value for evaluation of permanent debt is determined using a cap rate of _____%. The exit cap at reversion is assumed to be _____%. 8) Leverage The construction loan is assumed for a period of _____ months at an annual interest rate of ____%. An operating reserve is assumed for shortfalls during the lease-up phase. Maximum permanent loan financing is determined as the lesser of loan amount based on (i) loan-to-value of ______%, and (ii) debt service coverage ratio of _____x with an annual interest rate of _____% based on a ____ year amortization period. SAMPLE
  • 8. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 7 of 11 RECOMMENDATIONS: To further substantiate many of the key assumptions used herein, the Client is advised to explore the following steps: (i) Conduct an in-depth review, and further value engineering, to refine and validate the development budget based on drawings with input from the architect, project manager, and general contractor. (ii) Conduct an apartment absorption study to ascertain current inventory level, competitive supply, absorption trends, future demand projections, future rental and vacancy trends, and the ability of submarket to absorb the planned project. GENERAL METHODOLOGY: This report includes an income-based analysis. In order to estimate the potential total return that may be generated by the project, a reversion, or sale, of the project is assumed. The sale value is calculated by applying an exit cap rate to the total net operating income (NOI). Key development cost assumptions and market research information used to conduct the financial feasibility analysis are complied from sources deemed reliable and/or provided by the Client. REPORT CONTENT: The financial analysis as part of this report comprises of the following components: 1. Result: Project level details such as: a. Capitalization: Breakdown of sources and uses b. Key Performance Metrics: Unlevered (without debt) and levered (with debt) - profit, invested equity, multiple, and internal rate of return (IRR) c. Cash Flow: Annual cash flows, unlevered, levered and cumulative with payback d. Cost Breakdown: Distribution of land, hard, and soft costs e. Static Financials: Summary of total project cost, stabilized value, and cash-on-cash yield f. Monte Carlo Simulation (MCS)1: Estimate of probabilities for levered IRR based on a sample size of 1,000 IRR values either being less than, between, or greater than pre-defined IRR limits 2. Cash Flows: Annual and quarterly proforma cash flows, and monthly development cost distribution are included. The annual proforma also shows the cash flows on both an unlevered and a levered basis. 3. Development Budget: Detailed budget with breakdown for each major cost category; land, hard and soft. Further, the development budget also lists itemized costs for major cost categories. 1 Monte Carlo Simulation (MCS): The levered IRR output of the financial analysis is subjected to a simulation test. The model generates 1,000 random levered IRR values based on the assumption that the levered IRR has a standard deviation of 20.0%. The result of the MCS is displayed on the Result page. SAMPLE
  • 9. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 8 of 11 4. Financial Highlights: Projected stabilized value, maximum permanent debt estimate, and sources and uses for the development period. 5. Rent Roll & Comparables: Rent roll, breakdown of units by type, list of comparable rental properties, and data on the downtown Los Angeles market-rate rental residential market. 6. Waterfall: Proposed partnership or JV structure showing equity contribution and distribution of cash flows between prospective LP investors and the developer. SAMPLE
  • 10. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 9 of 11 BIO: Adnan Tapia Adnan began his real estate career in 1993 and has over a period of 18 years worked on 16+ million square feet or US$2.5 billion worth of US and India focused real estate transactions across several product types (office, industrial, retail, residential, hospitality, mixed-use, land) and life cycles in areas such as real estate private equity, financial consulting, acquisitions and development. Currently, Adnan is a Principal at Ploutus Advisors; a boutique real estate investment and advisory firm based in Los Angeles where he helps identify, underwrite and evaluate real estate investment and development opportunities for investor clients, facilitates and advises on cross-border US-India real estate investment opportunities, and provides unbiased conflict-free corporate real estate financial consulting to owners and users of real estate. At Ploutus Advisors, Adnan has helped advise clients on over $200 million in real estate projects. Prior to Ploutus Advisors, Adnan co- managed the western US operations for UrbanAmerica (UA); an institutional urban real estate private equity firm that originated over US$2.0 billion in commercial and residential transactions throughout the US. During his tenure at UA, Adnan helped source, underwrite, evaluate, structure and present to investment committee potential acquisition and development joint venture opportunities. He played a key role on several projects; one such being the US$485 million acquisition of a 3.1 million square foot office portfolio. Further, he also assisted senior management in the pursuit and development of strategic business relationships as well as with internal fund operations. Prior to UA, Adnan worked at global real estate services firm Cushman & Wakefield (C&W) where he evaluated and structured complex transactions, and consulted on acquisition, disposition, real estate development, corporate leasing and critical internal operation- related assignments. Adnan has advised clients such as O’Melveny Myers, Alaska Airlines, Sempra Energy, Warner Bros., Washington Mutual (now part of JP Morgan Chase) and City National Bank among several others. Adnan started his real estate career in India, where he has worked on over 550 acres of land transactions and 1.3 million square feet of real estate development projects. § MBA in Banking and Finance, Case Western Reserve University, Ohio (nominated to the Honor Society of Beta Gamma Sigma) § Master in Engineering, Cornell University, New York § Bachelor in Civil Engineering, University of Pune, India § California Real Estate Broker License § Lecturer, UCLA Extension: Course – Real Estate Development, Construction and Management § Member ULI, NAIOP, Cornell Real Estate Council (CREC) Specialties: Real Estate Investment, Acquisitions, Development, Due Diligence, Underwriting & Financial Modeling, Business Development & Transaction Origination, Structuring & Negotiation, Joint Ventures, Financing SAMPLE
  • 11. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 10 of 11 CONTACT: Adnan Tapia Principal Ploutus Advisors, LLC 1875 Century Park East, Suite 700 Century City, CA 90067 Tel: +1.424.274.3561 Fax: +1.424.288.5624 Email: atapia@ploutusadvisors.com DISCLAIMER: This report is based on inputs from third parties and/or sources deemed reliable. This report and its contents are only for informational purposes, and for use only by the intended recipient (“Client”). The information contained herein may be subject to errors and/or omissions. The Client should not solely rely on information contained herein and is hereby advised to conduct its own due diligence and consult with other advisors prior to making any investment decision. This analysis does not purport to be all- inclusive, or to contain all of the information that prospective investors, lenders, and/or other stakeholders may desire. Further, the findings and recommendations of this report may be subject to changes due to supply, demand, cost, and/or other changes related to the real estate product type, general macro and/or micro economic environment, and/or other parameters that are beyond the scope of this assignment and/or control of Ploutus Advisors, LLC. It should be noted that all financial projections are provided for general reference and informational purposes only in that they are based on assumptions relating to the general economy, competition, and other factors beyond the control of Ploutus Advisors, LLC and, therefore, are subject to material variation. There may be other elements to the project not analyzed herein that have significant tax and accounting implications, in addition to other factors that may impact the results of this report. Ploutus Advisors, LLC urges the Client to consult with their auditors, legal and/or tax advisors in order to fully evaluate and validate any such impact. Ploutus Advisors, LLC, and its officers, principals, owners, representatives and/or employees (collectively, “Ploutus Advisors, LLC”) do not make any representations, and do not provide any guarantees and/or warranties, expressed or implied, as to the accuracy and/or completeness of the report, its financial analysis and/or any of its contents. No independent demographic, econometric, market research, or development cost study was conducted by Ploutus Advisors, LLC as part of this analysis. No legal commitments and/or obligations shall arise by reason of this report or any of its contents. This report should not be used as the sole investment decision-making tool, and is not meant to replace or substitute an offering memorandum or private placement memorandum. SAMPLE
  • 12. Client Company Name Property Name / Address Financial Study EXECUTIVE SUMMARY Page 11 of 11 APPENDIX DETAILED FINANCIALS SAMPLE
  • 13. CLIENT NAME Property Name / Address FINANCIAL HIGHLIGHTS ESTIMATE OF PROFORMA STABILIZED VALUE Year 4 MAXIMUM DEBT LIMIT Gross Potential Rent $12,384,720 Permanent Loan Terms Less: Vacancy, Loss-to-Lease, Concessions $681,160 Interest Rate 5.000% Plus: Other Income $133,488 Amortization Period 30 Years Effective Gross Income (EGI) $11,837,048 Operating Expenses 33.8% $3,997,897 (i) Debt Based on Loan to Value (LTV) Net Operating Income (NOI) - Apartments $7,839,152 Maximum LTV Percentage 70.00% Net Operating Income (NOI) - Retail $698,649 Maximum Loan Based on LTV for Income Property $113,837,342 Net Operating Income (NOI) - Total $8,537,801 Capitalization Rate 5.25% (ii) Debt Based on Debt Coverage Ratio (DCR) Stabilized Value of Income Property $162,624,774 Monthly NOI $711,483 Maximum DSCR 1.25 Maximum Monthly Payment (Annual NOI/DSCR/12) $569,187 Maximum Loan Based on DCR for Income Property $106,029,020 Maximum Loan = Lesser of (i) LTV Result or (ii) DCR Result Maximum Loan for Income Property $106,029,020 SOURCES & USES - DEVELOPMENT PERIOD TOTAL Year 0 Year 1 Year 2 USES Total Development Costs, Excluding Interest $126,359,752 $14,767,068 $40,635,153 $70,957,532 Plus: Construction Loan - Capitalized Interest $5,056,459 $0 $445,073 $4,611,386 Total Capital Costs $131,416,211 $14,767,068 $41,080,225 $75,568,918 (i) Cash Flow from Operations Net Operating Income (NOI) $0 $0 $0 $0 Less: Construction Loan Interest Accrued During Operations $0 $0 $0 $0 Cash Flow from Operations After Interest $0 $0 $0 $0 (ii) TOTAL USES $131,416,211 $14,767,068 $41,080,225 $75,568,918 (i) - (ii) SOURCES Construction Loan Funding Construction Loan: Net Draws $97,356,026 $0 $26,398,495 $70,957,532 Plus: Construction Loan - Net Accrued Interest $5,056,459 $0 $445,073 $4,611,386 Net Construction Loan Funding $102,412,485 $0 $26,843,568 $75,568,918 Plus: Equity Sources $29,003,726 $14,767,068 $14,236,658 $0 Plus: Additional Equity Required $0 $0 $0 $0 Less: Positive Cash Flow After Interest - Distributed $0 $0 $0 $0 Less: Cash Proceeds from Construction Loan Takeout $0 $0 $0 $0 TOTAL SOURCES $131,416,211 $14,767,068 $41,080,225 $75,568,918 TOTAL NET PROJECT COST - INITIAL TO LEASE-UP EQUITY RECONCILIATION Capital Costs Total Development Costs, Excluding Interest $126,359,752 Total Development Cost, Excluding Interest $126,359,752 Plus: Construction Loan - Net Accrued Interest $5,056,459 Interest Accrued During Construction $5,056,459 Total Project Cost (Capital Costs Plus Operating Reserve) $131,416,211 Total Capital Costs $131,416,211 (a) Less: Construction Loan Draws 74.1% $97,356,026 Less: Net Accrued Interest $5,056,459 Operating Reserve Equity Contribution Required $29,003,726 Operating Loss During Lease-Up $0 Interest Accrued During Operating Period $6,207,323 Interest Paid During Operating Period ($4,679,774) Total Operating Reserve Funded by Construction Loan $1,527,549 (b) Total Net Project Costs Total Project Cost (Capital Costs Plus Operating Reserve) $132,943,760 (a) + (b) Less: Positive Cash Flow After Interest $0 Net Project Cost (Through Lease-Up) $132,943,760 Appendix: Page 1 SAMPLE
  • 14. CLIENT NAME Property Name / Address WATERFALL / PARTNERSHIP STRUCTURE - DEVELOPER TEAM & LP INVESTOR SUMMARY OF CONTRIBUTION & DISTRIBUTION EQUITY Percent DISTRIBUTION Percent Percent PROFIT Percent Percent LP IRR Development Team Equity Pro-Rata $2,900,373 10.00% $6,746,863 10.00% 9.33% $3,846,490 10.00% 8.88% Limited Partner Equity Pro-Rata $26,103,353 90.00% $60,721,763 90.00% 83.99% $34,618,410 90.00% 79.96% 20.7% Subtotal $29,003,726 100.00% $67,468,625 100.00% 93.32% $38,464,899 100.00% 88.85% Development Team Promote $0 0.00% $4,828,670 6.68% $4,828,670 11.15% Total $29,003,726 $72,297,295 100.00% $43,293,570 100.00% PROFORMA SUMMARY Total Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Levered Cash Flow $43,293,570 ($14,767,068) ($14,236,658) $0 $814,411 $542,879 $70,940,005 $0 $0 Equity Invested $29,003,726 $14,767,068 $14,236,658 $0 $0 $0 $0 $0 $0 Cash Available For Distribution $72,297,295 $0 $0 $0 $814,411 $542,879 $70,940,005 $0 $0 Multiple 2.5x Levered Asset Level IRR 22.5% CASH FLOW DISTRIBUTION Total Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Tier 1: IRR HURDLE 12.00% Development Team Equity 10.00% ($1,476,707) ($1,423,666) $0 $81,441 $54,288 $4,679,665 $0 $0 Limited Partner Equity 90.00% ($13,290,361) ($12,812,992) $0 $732,970 $488,591 $42,116,989 $0 $0 Total 100.00% $19,150,219 ($14,767,068) ($14,236,658) $0 $814,411 $542,879 $46,796,654 $0 $0 Cash Flow For Next Tier $24,143,351 $0 $0 $0 $0 $0 $24,143,351 $0 $0 Tier 2: BALANCE SPLIT Development Team Equity 8.00% 10.00% $0 $0 $0 $0 $0 $1,931,468 $0 $0 Limited Partner Equity 72.00% 90.00% $0 $0 $0 $0 $0 $17,383,213 $0 $0 Development Team Promote 20.00% $0 $0 $0 $0 $0 $4,828,670 $0 $0 Total 100.00% $24,143,351 $0 $0 $0 $0 $0 $24,143,351 $0 $0 Appendix: Page 2 SAMPLE
  • 15. CLIENT NAME Property Name / Address WATERFALL / PARTNERSHIP STRUCTURE - DEVELOPER TEAM & LP INVESTOR SUMMARY OF CONTRIBUTION & DISTRIBUTION EQUITY Percent DISTRIBUTION Percent Percent PROFIT Percent Percent LP IRR Development Team Equity Pro-Rata $2,900,373 10.00% $6,746,863 10.00% 9.33% $3,846,490 10.00% 8.88% Limited Partner Equity Pro-Rata $26,103,353 90.00% $60,721,763 90.00% 83.99% $34,618,410 90.00% 79.96% 20.7% Subtotal $29,003,726 100.00% $67,468,625 100.00% 93.32% $38,464,899 100.00% 88.85% Development Team Promote $0 0.00% $4,828,670 6.68% $4,828,670 11.15% Total $29,003,726 $72,297,295 100.00% $43,293,570 100.00% PROFORMA SUMMARY Total Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 RESULT Limited Partner Cash Flow Equity $34,618,410 ($13,290,361) ($12,812,992) $0 $732,970 $488,591 $59,500,202 $0 $0 Equity Draws $26,103,353 $13,290,361 $12,812,992 $0 $0 $0 $0 $0 $0 Distribution $60,721,763 $0 $0 $0 $732,970 $488,591 $59,500,202 $0 $0 Profit: $34,618,410 79.96% Equity: $26,103,353 90.00% Distribution $60,721,763 83.99% Multiple: 2.3x Levered IRR: 20.7% Share of Total Development Team Cash Flow Equity + Promote $8,675,160 ($1,476,707) ($1,423,666) $0 $81,441 $54,288 $11,439,804 $0 $0 Equity Draws $2,900,373 $1,476,707 $1,423,666 $0 $0 $0 $0 $0 $0 Equity Balance $1,476,707 $3,077,577 $3,446,887 $3,779,072 $4,178,273 $0 $0 $0 Distribution $11,575,533 $0 $0 $0 $81,441 $54,288 $11,439,804 $0 $0 Profit: $8,675,160 20.04% Equity: $2,900,373 10.00% Distribution $11,575,533 16.01% Multiple: 4.0x Levered IRR: 35.8% Share of Total Appendix: Page 3 SAMPLE
  • 16. CLIENT NAME Property Name / Address RENT ROLL & COMPARABLES RENT ROLL Apartment Unit Pricing Number Percent of Area Per Unit Total Area Rent Per SF Monthly Rent Annual Type of Units Total Units RSF / Unit RSF $/RSF/Month $/Unit/Month Rent Studio Market 50 13.9% 400 20,000 $4.50 $1,800 $1,080,000 1 Bed / 1 Bath Market 100 27.8% 610 61,000 $4.10 $2,500 $3,000,000 2 Bed / 2 Bath (T1) Market 100 27.8% 775 77,500 $3.74 $2,900 $3,480,000 2 Bed / 2 Bath (T2) Market 60 16.7% 900 54,000 $3.56 $3,200 $2,304,000 3 Bed / 3 Bath Market 50 13.9% 1,250 62,500 $2.88 $3,600 $2,160,000 Apartment - Subtotal / Average 360 100.0% 764 275,000 $3.64 $2,783 $12,024,000 Other Retail 1 NNN 10 800 8,000 $3.50 $2,800 $336,000 Retail 2 NNN 10 900 9,000 $3.50 $3,150 $378,000 Other - Subtotal 20 17,000 $714,000 Total Rentable Area = 292,000 SF Annual Gross Rent = $12,738,000 50 100 100 60 50 Apartment Units By Type Studio 1 Bed / 1 Bath 2 Bed / 2 Bath (T1) 2 Bed / 2 Bath (T2) 3 Bed / 3 Bath Appendix: Page 6 SAMPLE
  • 17. CLIENT NAME Property Name / Address RENT ROLL & COMPARABLES RENT COMPARABLES Unit Type Address Property Name Unit Area SF Monthly Rent Weight * Rent / SF Proximity 1 Bed / 1 Bath (2 Beds) xxxx xxxx 689 $3,500 10.0% $5.08 0.20 Mi. 2 Bed / 2 Bath (4 Beds) 1,141 $4,000 10.0% $3.51 3 Bed / 3 Bath (6 Beds) 1,309 $5,500 10.0% $4.20 1 Bed / 1 Bath xxxx xxxx 695 $2,500 5.0% $3.60 1.20 Mi. 1 Bed / 1 Bath xxxx xxxx 773 $2,500 8.0% $3.24 1.60 Mi. 2 Bed / 2 Bath 1,027 $3,500 8.0% $3.41 2 Bed / 2 Bath xxxx xxxx 1,125 $2,875 5.0% $2.56 0.90 Mi. 3 Bed / 2 Bath 1,535 $3,200 5.0% $2.08 Studio xxxx xxxx 450 $1,600 5.0% $3.56 0.80 Mi. 2 Bed / 2 Bath 1,200 $3,000 5.0% $2.50 Studio xxxx xxxx 600 $2,000 5.0% $3.33 0.80 Mi. 2 Bed / 2 Bath 1,000 $3,000 5.0% $3.00 Studio xxxx xxxx 570 $1,900 9.5% $3.33 1.00 Mi. 1 Bed / 1 Bath 700 $2,475 9.5% $3.54 Total / Avg 915 100.0% $3.49 Source: www.apartments.com as of July 2015 * Weight for each comparable is assigned based on potential tenant profile, proximity, size and quality of product SUBMARKET - MARKET RATE RENTAL RESIDENTIAL Item Q1 2015 Q1 2014 Item # of Units Occupancy Rate 95.0% 95.0% Current Inventory 16,600 Rent / SF / Month $3.25 $3.00 Under Construction 7,860 Avg Rent / Month $3,185 $2,940 When Complete 24,460 Source: XYZ Co Proposed 8,810 Appendix: Page 7 SAMPLE
  • 18. CLIENT NAME Property Name / Address DEVELOPMENT BUDGET ESTIMATED BUILDING GROSS AREA 365,000 SF COST $ Amount PRE-DEVELOPMENT COST (1) Land / Existing Property 1 Land Value / Value of Existing Property $32.88 / SF $12,000,000 2 Real Estate Fees (Broker, Acquisition, Finder) None 0.00% $0.00 / SF $0 3 Title Policy Seller Pays 0.00% $0.00 / SF $0 4 Transfer Taxes Seller Pays 0.00% $0.00 / SF $0 5 Legal / Due Diligence 0.71% $0.23 / SF $85,000 6 Off-Site Improvements 0.28% $0.09 / SF $33,333 7 Miscellaneous Fees 0.14% $0.05 / SF $16,667 Subtotal 1.13% $33.25 / SF $12,135,000 (2) Eng Fees / Entitlement 1 Appraisal Fees $0.41 / SF $150,000 2 Demolition Cost $1.92 / SF $700,000 3 Market Study $0.27 / SF $100,000 4 Planning & Zoning Fee - PUD Approval $0.41 / SF $150,000 5 Lot Line Adjustment - Parcel Maps/Plats $0.27 / SF $100,000 6 Entitlement Consultant w/Planning & Zoning $0.00 / SF $0 7 Financial Consultant $0.07 / SF $25,000 8 Special Development Fees $0.00 / SF $0 9 Traffic Study $0.07 / SF $25,000 10 Geotechnical Survey $0.02 / SF $7,000 11 Environmental Survey - Phase I $0.02 / SF $7,500 12 Environmental Survey - Phase II $0.02 / SF $7,500 13 ALTA Survey $0.03 / SF $10,000 14 Flood Certificate / Inspection Fee $0.00 / SF $0 15 Hazardous Material Remediation $0.00 / SF $0 Subtotal $3.51 / SF $1,282,000 PRE-DEVELOPMENT COSTS % Total: 10.6% $36.76 /SF $13,417,000 HARD COST (1) Building 1 Foundations $19.18 / SF $7,000,000 2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $35.62 / SF $13,000,000 3 Superstructure (Floor & Roof Construction; Stair Construction) $82.19 / SF $30,000,000 4 Exterior Closure (Walls; Doors/Windows) $19.18 / SF $7,000,000 5 Roofing $2.05 / SF $750,000 6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $8.22 / SF $3,000,000 7 Elevators $2.14 / SF $780,000 8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $7.40 / SF $2,700,000 9 Electrical $4.66 / SF $1,700,000 10 Equipment (Fixed/Movable Equipment; Furnishings) $1.85 / SF $675,000 Subtotal $182.48 / SF $66,605,000 (2) Parking 1 At Grade Parking 272 Stalls $15,000 / Stall = $4,080,000 2 Below Grade Parking 272 Stalls $35,000 / Stall = $9,520,000 Subtotal 544 Stalls $13,600,000 (3) Sitework Sitework $4,500,000 (4) TIA (Retail / Commercial) Tenant Improvement Allowance 17,000 SF x $20.00 / SF = $340,000 Subtotal $340,000 (5) Contingency Hard Cost Contingency 10.0% $23.30 / SF $8,504,500 HARD COST - CONSTRUCTION % Total: 74.0% $256.30 /SF $93,549,500 Appendix: Page 8 SAMPLE
  • 19. CLIENT NAME Property Name / Address DEVELOPMENT BUDGET ESTIMATED BUILDING GROSS AREA 365,000 SF COST $ Amount SOFT COST (1) Design & Consultants 1 Architect $4.11 / SF $1,500,000 2 MEP & Fire Protection $1.37 / SF $500,000 3 Structural $1.10 / SF $400,000 4 ADA $0.27 / SF $100,000 5 Surveyor $0.21 / SF $75,000 6 Civil $0.19 / SF $70,000 7 Exterior Skin $0.00 / SF $0 8 Landscaping $0.55 / SF $200,000 9 Restaurant & Kitchen $0.00 / SF $0 10 Roofing & Waterproofing $0.05 / SF $20,000 11 Swimming Pool & Equipment $0.04 / SF $15,000 12 Vertical Transportation $0.03 / SF $10,000 13 Parking $0.08 / SF $30,000 14 Acoustical $0.03 / SF $10,000 15 Audio Visual $0.01 / SF $5,000 16 Telecommunications / Data $0.04 / SF $15,000 17 Security $0.04 / SF $15,000 18 Contingency 5.00% $0.41 / SF $148,250 Subtotal % of HC: 3.33% $8.53 / SF $3,113,250 (2) Miscellaneous Development Cost 1 Site Security During Construction $0.55 / SF $200,000 2 Utility Consumption $0.14 / SF $50,000 3 Drawing / Printing $0.03 / SF $10,000 4 Team Meeting / Catering $0.01 / SF $5,000 Subtotal % of HC: 0.28% $0.73 / SF $265,000 (3) Permits & Fees 1 Building Permit Fee 0.37% $0.96 / SF $349,936 2 Plan Check Fee 0.09% $0.24 / SF $87,484 3 Grading Permit 0.10% $0.26 / SF $93,316 4 Water & Sewer Tap Fees 0.00% $0.00 / SF $0 5 State Imposed Fees 0.00% $0.00 / SF $0 6 School Impact Fees 0.50% $1.28 / SF $466,582 7 Other Misc. Permits & Fees 0.25% $0.64 / SF $233,291 Subtotal % of HC: 1.32% $3.37 / SF $1,230,609 (4) Testing & Inspections 1 Soils Testing $0.05 / SF $20,000 2 Concrete Testing / Reinforcing Inspec $0.04 / SF $15,000 3 Masonry Testing / Inspection $0.04 / SF $15,000 4 Steel Testing / Inspections $0.10 / SF $35,000 5 Fireproofing Testing / Inspections $0.07 / SF $25,000 6 Building Envelope / Window Wall Testing $0.05 / SF $20,000 Subtotal % of HC: 0.14% $0.36 / SF $130,000 (5) Legal & Accounting 1 Due Diligence / Purchase Agreement $0.14 / SF $50,000 2 Development / Construction Agreement $0.08 / SF $30,000 3 Consultant / Broker Agrmt / CC&Rs $0.08 / SF $30,000 4 Real Estate Tax Consultant / Audits / Accounting $0.05 / SF $20,000 5 Miscellaneous $0.01 / SF $5,000 Subtotal % of HC: 0.14% $0.37 / SF $135,000 Appendix: Page 9 SAMPLE
  • 20. CLIENT NAME Property Name / Address DEVELOPMENT BUDGET ESTIMATED BUILDING GROSS AREA 365,000 SF COST $ Amount (6) Insurance During Construction 1 Builders Risk Insurance (Hard Cost) Based on HC $0.30 /$100/Yr x 24 Mths $561,297 2 Builders Risk Insurance (Soft Cost) Based on SC $0.35 /$100/Yr x 24 Mths $36,552 3 General Liablility Wrap-up Policy % of HC 1.50% $1,403,243 4 Earthquake Insurance % of HC 0.00% $0 5 Professional Insurance - e.g.: CPPIC $50,000 6 Commercial Umbrella w/Constructn $0 7 Force Majeure w/Owner $0 Subtotal % of HC: 2.19% $5.62 / SF $2,051,091 (7) Taxes During Construction 1 Property Taxes 1.25% $1.58 / SF $577,728 2 Sales Tax w/Constructn $0.00 / SF $0 Subtotal % of HC: 0.62% $1.58 / SF $577,728 (8) Marketing / Leasing Office 1 Leasing Office (Staff/Equip/Furn/Trailer) $0.14 / SF $50,000 2 Model Room Construction $0.21 / SF $75,000 3 Model Room Furniture $0.07 / SF $25,000 4 Marketing (Print/Media Advt/PR) $0.14 / SF $50,000 5 Leasing Commissions (Retail/Commercial) 4.00% 60 Mths $0.39 / SF $142,800 6 Other $0.01 / SF $5,000 Subtotal % of HC: 0.37% $0.95 / SF $347,800 (9) Developer, Contractor, PM Fees & Escalations 1 Developer / Contractor Fee 6.0% $15.38 / SF $5,612,970 2 Project Management Fee (Hard Cost, Net of Contingency) 2.0% $4.66 / SF $1,700,900 3 Escalations 3.3% $9.06 / SF $3,305,416 Subtotal % of HC: 11.35% $29.09 / SF $10,619,286 (10) Soft Cost Contingency Soft Cost Contingency 5.0% $2.53 / SF $923,488 SOFT COST % Total: 15.3% $53.13 /SF $19,393,252 TOTAL COST, PRE-FINANCING 100.0% $346.19 /SF $126,359,752 Appendix: Page 10 SAMPLE
  • 21. CLIENT NAME Property Name / Address PROFORMA ANNUAL CASH FLOW TOTAL Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 LEASE-UP Stabilized Sale DEVELOPMENT COST Pre-Development Cost $13,417,000 $13,417,000 $0 $0 $0 $0 $0 $0 $0 Hard Cost $93,549,500 $7,800 $35,201,923 $58,339,776 $0 $0 $0 $0 $0 Soft Cost $19,393,252 $1,342,268 $5,433,229 $12,617,755 $0 $0 $0 $0 $0 $126,359,752 $14,767,068 $40,635,153 $70,957,532 $0 $0 $0 $0 $0 OPERATING CASH FLOW Yr 5 Onwards Yr 4 - $/SF/Mo Yr 1-7 Total Gross Potential Revenue 3.00% $3.53 $63,837,049 $0 $0 $0 $12,024,000 $12,384,720 $12,756,262 $13,138,949 $13,533,118 Less: Loss-to-Lease 0.25% $0.00 $98,571 $0 $0 $0 $0 $0 $31,891 $32,847 $33,833 Less: Vacancy 5.00% $0.18 $5,897,252 $0 $0 $0 $3,306,600 $619,236 $637,813 $656,947 $676,656 Less: Concessions, Allowance, Bad Debt 0.50% $0.02 $319,185 $0 $0 $0 $60,120 $61,924 $63,781 $65,695 $67,666 Effective Rental Income $3.34 $57,522,040 $0 $0 $0 $8,657,280 $11,703,560 $12,022,777 $12,383,460 $12,754,964 Other Income 3.00% $0.04 $665,384 $0 $0 $0 $106,920 $133,488 $137,493 $141,617 $145,866 Effective Gross Income (EGI) $3.38 $58,187,424 $0 $0 $0 $8,764,200 $11,837,048 $12,160,269 $12,525,077 $12,900,830 Operating Expenses 3.00% $1.14 $20,513,374 $0 $0 $0 $3,787,665 $3,997,897 $4,117,834 $4,241,369 $4,368,610 Net Operating Income - Apartments $2.24 $37,674,051 $0 $0 $0 $4,976,535 $7,839,152 $8,042,436 $8,283,709 $8,532,220 Net Other Income - Retail 3.00% $0.20 $3,440,537 $0 $0 $0 $517,650 $698,649 $719,608 $741,197 $763,433 Net Operating Income (NOI) $2.44 $41,114,587 $0 $0 $0 $5,494,185 $8,537,801 $8,762,044 $9,024,905 $9,295,652 Less: Construction Interest Paid During Operations $4,679,774 $0 $0 $0 $4,679,774 $0 $0 $0 $0 Less: Annual Debt Service $13,391,342 $0 $0 $0 $0 $6,695,671 $6,695,671 $0 $0 Plus: Operating Reserve Funded by Construction Loan $0 $0 $0 $0 $0 $0 $0 $0 $0 Levered Cash Flow Before Tax - From Operations $4,722,914 $0 $0 $0 $814,411 $1,842,130 $2,066,373 $0 $0 Cash-on-Cash Yield 2.8% 6.4% 7.1% EQUITY Equity - Initial ($29,003,726) ($14,767,068) ($14,236,658) $0 $0 $0 $0 $0 $0 Equity - Additional Required $0 $0 $0 $0 $0 $0 $0 $0 $0 Equity - Initial and Additional Required ($29,003,726) ($14,767,068) ($14,236,658) $0 $0 $0 $0 $0 $0 CONSTRUCTION LOAN Loan Draw - Net Funded $97,356,026 $0 $26,398,495 $70,957,532 $0 $0 $0 $0 $0 Interest Accrued - Net $6,584,008 $0 $445,073 $4,611,386 $1,527,549 $0 $0 $0 $0 Construction Loan Ending Balance $103,940,035 $0 $26,843,568 $102,412,485 $103,940,035 $0 $0 $0 $0 Net Cash Flow After Debt $814,411 $0 $0 $0 $814,411 $0 $0 $0 $0 Development Cost, Excluding Construction Loan Interest and Operating Reserves DEVELOPMENT PERIOD OPERATING PERIOD Appendix: Page 11 SAMPLE
  • 22. CLIENT NAME Property Name / Address PROFORMA ANNUAL CASH FLOW TOTAL Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 LEASE-UP Stabilized Sale DEVELOPMENT PERIOD OPERATING PERIOD PERMANENT FINANCING Month Start 0 0 0 0 1 13 0 0 Max Loan Amount Per Stabilized Value $106,029,020 Month End 0 0 0 0 12 24 0 0 Construction Loan Ending Balance $103,940,035 Loan Draw $103,940,035 $0 $0 $0 $0 $103,940,035 $0 $0 $0 Permanent Loan Amount * $103,940,035 Loan Fees $1,299,250 $0 $0 $0 $0 $1,299,250 $0 $0 $0 * Minimum of Max Loan & Construction Loan Ending Bal. Debt Service / Year $13,391,342 $0 $0 $0 $0 $6,695,671 $6,695,671 $0 $0 Debt Service / Month $0 $0 $0 $0 $557,973 $557,973 $0 $0 Proceeds from Construction Takeout $0 Opening Loan Balance $0 $0 $0 $0 $103,940,035 $102,406,539 $0 $0 Interest Paid / Year $10,245,895 $0 $0 $0 $0 $5,162,176 $5,083,719 $0 $0 Interest Rate 5.00% Principal Paid / Year $3,145,447 $0 $0 $0 $0 $1,533,495 $1,611,952 $0 $0 Amortization 30.00 Yrs Closing Loan Balance $0 $0 $0 $0 $102,406,539 $100,794,588 $0 $0 Loan Fees 1.25% Loan Payoff $100,794,588 $0 $0 $0 $0 $0 $100,794,588 $0 $0 Financing - Beginning of Year 4 Cash Proceeds from Refinancing $0 $0 $0 $0 $0 $0 $0 $0 $0 Debt Service Coverage 1.29x na na na 1.28x 1.31x na na Debt Yield Ratio 8.4% na na 8.3% 8.6% na na REVERSION Sale In Exit Cap Rate Price Per Unit Sale Price Year 5 5.00% $501,384 $180,498,106 $0 $0 $0 $180,498,106 $0 $0 Less: Cost of Sale 6.00% $10,829,886 $0 $0 $0 $10,829,886 $0 $0 Adjusted Sale Price $169,668,220 $0 $0 $0 $169,668,220 $0 $0 Less: Loan Payoff / Remaining Mortgage Balance $100,794,588 $0 $0 $0 $100,794,588 $0 $0 Levered Cash Flow Before Tax - From Sale $68,873,632 $0 $0 $0 $68,873,632 $0 $0 Unlevered Cash Flow $66,102,497 ($14,767,068) ($40,635,153) ($70,957,532) $5,494,185 $8,537,801 $178,430,264 $0 $0 Levered Cash Flow $43,293,570 ($14,767,068) ($14,236,658) $0 $814,411 $542,879 $70,940,005 $0 $0 Appendix: Page 12 SAMPLE
  • 23. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2 PRE-DEV DEVELOPMENT COSTS TOTAL Land / Existing Property $12,135,000 $12,135,000 $0 $0 $0 $0 $0 $0 $0 $0 Eng Fees / Entitlement $1,282,000 $1,282,000 $0 $0 $0 $0 $0 $0 $0 $0 PRE-DEVELOPMENT COSTS $13,417,000 $13,417,000 $0 $0 $0 $0 $0 $0 $0 $0 Building $66,605,000 $0 $173,147 $647,126 $2,930,089 $11,056,738 $23,782,688 $19,506,141 $6,864,035 $1,645,036 Parking $13,600,000 $0 $5,036,023 $8,563,977 $0 $0 $0 $0 $0 $0 Sitework $4,500,000 $0 $4,500,000 $0 $0 $0 $0 $0 $0 $0 TIA (Retail / Commercial) $340,000 $0 $0 $0 $0 $0 $0 $0 $34,144 $305,856 Contingency $8,504,500 $7,800 $27,047 $119,147 $495,488 $1,653,141 $3,026,751 $2,211,837 $769,626 $193,663 HARD COST - CONSTRUCTION $93,549,500 $7,800 $9,736,218 $9,330,249 $3,425,577 $12,709,879 $26,809,439 $21,717,978 $7,667,805 $2,144,555 Design & Consultants $3,113,250 $2,426 $9,629 $41,605 $174,702 $591,878 $1,108,554 $825,041 $287,619 $71,796 Miscellaneous Development Cost $265,000 $8,646 $25,959 $26,500 $28,713 $35,519 $43,595 $38,804 $30,325 $26,939 Permits & Fees $1,230,609 $1,230,609 $0 $0 $0 $0 $0 $0 $0 $0 Testing & Inspections $130,000 $10,000 $10,244 $1,730 $11,467 $31,213 $17,678 $10,631 $30,504 $6,535 Legal & Accounting $135,000 $80,000 $3,125 $3,125 $3,125 $3,125 $3,125 $18,125 $18,125 $3,125 Insurance During Construction $2,051,091 $0 $256,386 $256,386 $256,386 $256,386 $256,386 $256,386 $256,386 $256,386 Taxes During Construction $577,728 $0 $72,216 $72,216 $72,216 $72,216 $72,216 $72,216 $72,216 $72,216 Marketing / Leasing Office $347,800 $0 $625 $625 $625 $625 $86,325 $86,325 $86,325 $86,325 Developer, Contractor, PM Fees & Escalations $10,619,286 $9,740 $33,773 $148,774 $618,700 $2,064,222 $3,779,403 $2,761,847 $961,007 $241,820 Soft Cost Contingency $923,488 $847 $2,937 $12,938 $53,804 $179,512 $328,669 $240,179 $83,572 $21,029 SOFT COST $19,393,252 $1,342,268 $414,895 $563,900 $1,219,738 $3,234,696 $5,695,951 $4,309,554 $1,826,079 $786,172 $126,359,752 $14,767,068 $10,151,113 $9,894,150 $4,645,315 $15,944,574 $32,505,390 $26,027,532 $9,493,883 $2,930,726 TOTAL COST, PRE-FINANCING , EXCLUDING CONSTRUCTION LOAN INTEREST AND OPERATING RESERVES DEVELOPMENT Appendix: Page 13 SAMPLE
  • 24. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW DEVELOPMENT COSTS TOTAL Land / Existing Property $12,135,000 Eng Fees / Entitlement $1,282,000 PRE-DEVELOPMENT COSTS $13,417,000 Building $66,605,000 Parking $13,600,000 Sitework $4,500,000 TIA (Retail / Commercial) $340,000 Contingency $8,504,500 HARD COST - CONSTRUCTION $93,549,500 Design & Consultants $3,113,250 Miscellaneous Development Cost $265,000 Permits & Fees $1,230,609 Testing & Inspections $130,000 Legal & Accounting $135,000 Insurance During Construction $2,051,091 Taxes During Construction $577,728 Marketing / Leasing Office $347,800 Developer, Contractor, PM Fees & Escalations $10,619,286 Soft Cost Contingency $923,488 SOFT COST $19,393,252 $126,359,752 TOTAL COST, PRE-FINANCING , EXCLUDING CONSTRUCTION LOAN INTEREST AND OPERATING RESERVES Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16 Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 LEASE-UP FIRST STABILIZED YEAR Appendix: Page 14 SAMPLE
  • 25. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2 PRE-DEV DEVELOPMENT OPERATING INCOME / (LOSS) Total Number of Apartment Units 360 Units PreLease Start: Quarter 8 Pre Leasing Apartments Leased Per Quarter 108 # PreLd Occ at Open: 30.00% 0 0 0 0 0 0 0 108 Cumulative Apartments Leased 84 Units/Qtr To Stabilization: 3 Quarters 0 0 0 0 0 0 0 108 Vacancy Due to Lease-Up (% of Gross Potential) - (Qtr-to-Qtr Avg) 85.0% Stabilized Vacancy (% of Gross Potential) 5.00% 0.0% Overall Apartment Vacancy Rate (% of Gross Potential) 85.0% Gross Potential Revenue Gross Annual Rent Escalation Less: Loss-to-Lease Loss-to-Lease as % of Gross Potential Rent Less: Vacancy Vacancy as % of Gross Potential Rent Less: Concessions, Allowance, Bad Debt Other as % of Gross Potential Rent Effective Rental Income Other Income Pet Fee & Cable Income $25.00/Mo Pay Rate = 30.00% Parking Income $75.00/Mo Pay Rate = 30.00% Miscellaneous Income Other Income Effective Gross Income (EGI) Appendix: Page 15 SAMPLE
  • 26. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW OPERATING INCOME / (LOSS) Total Number of Apartment Units 360 Units PreLease Start: Quarter 8 Apartments Leased Per Quarter 108 # PreLd Occ at Open: 30.00% Cumulative Apartments Leased 84 Units/Qtr To Stabilization: 3 Quarters Vacancy Due to Lease-Up (% of Gross Potential) - (Qtr-to-Qtr Avg) Stabilized Vacancy (% of Gross Potential) 5.00% Overall Apartment Vacancy Rate (% of Gross Potential) Gross Potential Revenue Gross Annual Rent Escalation Less: Loss-to-Lease Loss-to-Lease as % of Gross Potential Rent Less: Vacancy Vacancy as % of Gross Potential Rent Less: Concessions, Allowance, Bad Debt Other as % of Gross Potential Rent Effective Rental Income Other Income Pet Fee & Cable Income $25.00/Mo Pay Rate = 30.00% Parking Income $75.00/Mo Pay Rate = 30.00% Miscellaneous Income Other Income Effective Gross Income (EGI) Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16 Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4 LEASE-UP FIRST STABILIZED YEAR 84 84 84 0 0 0 0 0 192 276 360 360 360 360 360 360 58.3% 35.0% 11.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.0% 5.0% 5.0% 5.0% 5.0% 58.3% 35.0% 11.7% 5.0% 5.0% 5.0% 5.0% 5.0% $3,006,000 $3,006,000 $3,006,000 $3,006,000 $3,096,180 $3,096,180 $3,096,180 $3,096,180 0.00% 0.00% 0.00% 3.00% 0.00% 0.00% 0.00% $0 $0 $0 $0 $0 $0 $0 $0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% $1,753,500 $1,052,100 $350,700 $150,300 $154,809 $154,809 $154,809 $154,809 58.3% 35.0% 11.7% 5.0% 5.0% 5.0% 5.0% 5.0% $15,030 $15,030 $15,030 $15,030 $15,481 $15,481 $15,481 $15,481 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% $1,237,470 $1,938,870 $2,640,270 $2,840,670 $2,925,890 $2,925,890 $2,925,890 $2,925,890 $4,320 $6,210 $8,100 $8,100 $8,343 $8,343 $8,343 $8,343 $12,960 $18,630 $24,300 $24,300 $25,029 $25,029 $25,029 $25,029 $0 $0 $0 $0 $0 $0 $0 $0 $17,280 $24,840 $32,400 $32,400 $33,372 $33,372 $33,372 $33,372 $1,254,750 $1,963,710 $2,672,670 $2,873,070 $2,959,262 $2,959,262 $2,959,262 $2,959,262 Appendix: Page 16 SAMPLE
  • 27. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2 PRE-DEV DEVELOPMENT Operating Expenses Controllable Expenses Payroll $1,300 / Unit / Year R&M $200 / Unit / Year Turnover $210 / Unit / Year Recreational Amenities $100 / Unit / Year Contracts & Landscaping $1,250 / Unit / Year Leasing / Marketing $200 / Unit / Year Admin (Office, Other G&A) $250 / Unit / Year Utilities $600 / Unit / Year Controllable - Subtotal Non-Controllable Real Estate Taxes 1.250% of Project Cost Insurance - Property $800 / Unit / Year Management Fees 4.00% of EGI - (Property + Asset Management) Reserves $250 / Unit / Year Non-Controllable - Subtotal Total Operating Expenses Operating Expenses as % of EGI Net Operating Income (NOI) - Apartments Other Income (NNN) - Retail Retail Vacancy Rate Net Income - Retail Net Operating Income (NOI) Net Cash Flow Before Debt - Initial to Stabilization ($14,767,068) ($10,151,113) ($9,894,150) ($4,645,315) ($15,944,574) ($32,505,390) ($26,027,532) ($9,493,883) ($2,930,726) Appendix: Page 17 SAMPLE
  • 28. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW Operating Expenses Controllable Expenses Payroll $1,300 / Unit / Year R&M $200 / Unit / Year Turnover $210 / Unit / Year Recreational Amenities $100 / Unit / Year Contracts & Landscaping $1,250 / Unit / Year Leasing / Marketing $200 / Unit / Year Admin (Office, Other G&A) $250 / Unit / Year Utilities $600 / Unit / Year Controllable - Subtotal Non-Controllable Real Estate Taxes 1.250% of Project Cost Insurance - Property $800 / Unit / Year Management Fees 4.00% of EGI - (Property + Asset Management) Reserves $250 / Unit / Year Non-Controllable - Subtotal Total Operating Expenses Operating Expenses as % of EGI Net Operating Income (NOI) - Apartments Other Income (NNN) - Retail Retail Vacancy Rate Net Income - Retail Net Operating Income (NOI) Net Cash Flow Before Debt - Initial to Stabilization Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16 Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4 LEASE-UP FIRST STABILIZED YEAR $117,000 $117,000 $117,000 $117,000 $120,510 $120,510 $120,510 $120,510 $18,000 $18,000 $18,000 $18,000 $18,540 $18,540 $18,540 $18,540 $18,900 $18,900 $18,900 $18,900 $19,467 $19,467 $19,467 $19,467 $9,000 $9,000 $9,000 $9,000 $9,270 $9,270 $9,270 $9,270 $112,500 $112,500 $112,500 $112,500 $115,875 $115,875 $115,875 $115,875 $18,000 $18,000 $18,000 $18,000 $18,540 $18,540 $18,540 $18,540 $22,500 $22,500 $22,500 $22,500 $23,175 $23,175 $23,175 $23,175 $54,000 $54,000 $54,000 $54,000 $55,620 $55,620 $55,620 $55,620 $369,900 $369,900 $369,900 $369,900 $380,997 $380,997 $380,997 $380,997 $394,874 $394,874 $394,874 $394,874 $402,772 $402,772 $402,772 $402,772 $72,000 $72,000 $72,000 $72,000 $74,160 $74,160 $74,160 $74,160 $50,190 $78,548 $106,907 $114,923 $118,370 $118,370 $118,370 $118,370 $22,500 $22,500 $22,500 $22,500 $23,175 $23,175 $23,175 $23,175 $539,564 $567,923 $596,281 $604,297 $618,477 $618,477 $618,477 $618,477 $909,464 $937,823 $966,181 $974,197 $999,474 $999,474 $999,474 $999,474 72.5% 47.8% 36.2% 33.9% 33.8% 33.8% 33.8% 33.8% $345,286 $1,025,887 $1,706,489 $1,898,873 $1,959,788 $1,959,788 $1,959,788 $1,959,788 $178,500 $178,500 $178,500 $178,500 $183,855 $183,855 $183,855 $183,855 58.3% 35.0% 11.7% 5.0% 5.0% 5.0% 5.0% 5.0% $74,375 $116,025 $157,675 $169,575 $174,662 $174,662 $174,662 $174,662 $419,661 $1,141,912 $1,864,164 $2,068,448 $2,134,450 $2,134,450 $2,134,450 $2,134,450 $419,661 $1,141,912 $1,864,164 $2,068,448 $2,134,450 $2,134,450 $2,134,450 $2,134,450 Appendix: Page 18 SAMPLE
  • 29. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW Time 0 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 Year 1 Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Year 2 PRE-DEV DEVELOPMENT TOTAL A] Estimated Construction Interest Max Construction Loan Estimate $106,029,020 Construction Interest - Annual Rate 6.00% Construction Period 24 Months Average Draw 60.00% Est. Construction Loan Interest $7,634,089 Total Project Cost (Before Operating Reserve) (a) $133,993,842 B] Estimated Operating Reserve (During Lease-Up) Lease-Up Period (Months until Stabilization) 9 Months Estimated EGI During Lease-Up $6,573,150 Estimated OpEx During Lease-Up $2,840,749 NOI During Lease-Up $3,732,401 (i) Est. Construction Interest During Lease-Up $4,771,306 (ii) Operating Reserve Required (During Lease-Up) (b) = (ii)-(i) $1,038,905 Estimated Total Project Costs (a) + (b) $135,032,746 Maximum Loan Balance $106,029,020 Equity Required $29,003,726 $14,767,068 $10,151,113 $4,085,545 $0 $0 $0 $0 $0 $0 C] Construction Loan Account and Interest Calculation Beginning Balance (i) $0 $0 $5,852,170 $10,620,107 $26,843,568 $59,995,401 $87,118,071 $97,989,930 (a) Loan Draw & Releases Construction Draw - Initial Request (ii) $97,356,026 $0 $0 $5,808,605 $4,645,315 $15,944,574 $32,505,390 $26,027,532 $9,493,883 $2,930,726 Operating Deficit (iii) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Trial Balance (i)+(ii)+(iii) = (iv) $103,940,035 $0 $0 $5,808,605 $10,497,485 $26,564,682 $59,348,957 $86,022,933 $96,611,954 $100,920,656 Additional Equity Required (v) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Construction Draw - Net Funded (iv)+(v)-(i) = $97,356,026 $0 $0 $5,808,605 $4,645,315 $15,944,574 $32,505,390 $26,027,532 $9,493,883 $2,930,726 Ending Balance Before Interest (iv) + (v) = (vi) $0 $0 $5,808,605 $10,497,485 $26,564,682 $59,348,957 $86,022,933 $96,611,954 $100,920,656 Avg Loan Balance Before Interest [(i)+(vi)] / 2 = (vii) $0 $0 $2,904,303 $8,174,827 $18,592,395 $43,096,262 $73,009,167 $91,865,013 $99,455,293 (b) Total Construction Loan Interest 6.00% $0 $0 $43,565 $122,622 $278,886 $646,444 $1,095,138 $1,377,975 $1,491,829 Interest Accrued During Construction Period (viii) $5,056,459 $0 $0 $43,565 $122,622 $278,886 $646,444 $1,095,138 $1,377,975 $1,491,829 Interest Accrued During Operating Period (ix) $6,207,323 $0 $0 $0 $0 $0 $0 $0 $0 $0 Interest Paid from Operations (x) ($4,679,774) $0 $0 $0 $0 $0 $0 $0 $0 $0 Trial Ending Balance (vi)+(viii)+(ix)+(x) = (xi) $103,940,035 $0 $0 $5,852,170 $10,620,107 $26,843,568 $59,995,401 $87,118,071 $97,989,930 $102,412,485 Additional Equity Required (xii) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Interest Accrued - Net (viii)+(ix)+(x)+(xii) = (xiii) $6,584,008 $0 $0 $43,565 $122,622 $278,886 $646,444 $1,095,138 $1,377,975 $1,491,829 Ending Balance (xi)+(xii) = (xiv) $103,940,035 $0 $0 $5,852,170 $10,620,107 $26,843,568 $59,995,401 $87,118,071 $97,989,930 $102,412,485 Total Additional Equity Required (v)+(xii) = (xv) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Net Cash Flow After Debt (Year 1 to Year 3) $814,411 $0 $0 $0 $0 $0 $0 $0 $0 $0 Appendix: Page 19 SAMPLE
  • 30. CLIENT NAME Property Name / Address PROFORMA QUARTERLY CASH FLOW TOTAL A] Estimated Construction Interest Max Construction Loan Estimate $106,029,020 Construction Interest - Annual Rate 6.00% Construction Period 24 Months Average Draw 60.00% Est. Construction Loan Interest $7,634,089 Total Project Cost (Before Operating Reserve) (a) $133,993,842 B] Estimated Operating Reserve (During Lease-Up) Lease-Up Period (Months until Stabilization) 9 Months Estimated EGI During Lease-Up $6,573,150 Estimated OpEx During Lease-Up $2,840,749 NOI During Lease-Up $3,732,401 (i) Est. Construction Interest During Lease-Up $4,771,306 (ii) Operating Reserve Required (During Lease-Up) (b) = (ii)-(i) $1,038,905 Estimated Total Project Costs (a) + (b) $135,032,746 Maximum Loan Balance $106,029,020 Equity Required $29,003,726 C] Construction Loan Account and Interest Calculation Beginning Balance (i) (a) Loan Draw & Releases Construction Draw - Initial Request (ii) $97,356,026 Operating Deficit (iii) $0 Trial Balance (i)+(ii)+(iii) = (iv) $103,940,035 Additional Equity Required (v) $0 Construction Draw - Net Funded (iv)+(v)-(i) = $97,356,026 Ending Balance Before Interest (iv) + (v) = (vi) Avg Loan Balance Before Interest [(i)+(vi)] / 2 = (vii) (b) Total Construction Loan Interest 6.00% Interest Accrued During Construction Period (viii) $5,056,459 Interest Accrued During Operating Period (ix) $6,207,323 Interest Paid from Operations (x) ($4,679,774) Trial Ending Balance (vi)+(viii)+(ix)+(x) = (xi) $103,940,035 Additional Equity Required (xii) $0 Interest Accrued - Net (viii)+(ix)+(x)+(xii) = (xiii) $6,584,008 Ending Balance (xi)+(xii) = (xiv) $103,940,035 Total Additional Equity Required (v)+(xii) = (xv) $0 Net Cash Flow After Debt (Year 1 to Year 3) $814,411 Quarter 9 Quarter 10 Quarter 11 Quarter 12 Quarter 13 Quarter 14 Quarter 15 Quarter 16 Year 3 Year 3 Year 3 Year 3 Year 4 Year 4 Year 4 Year 4 LEASE-UP FIRST STABILIZED YEAR $0 $0 $0 $0 $102,412,485 $103,529,012 $103,940,035 $103,940,035 $0 $0 $0 $0 $0 $0 $0 $0 $102,412,485 $103,529,012 $103,940,035 $103,940,035 $0 $0 $0 $0 $0 $0 $0 $0 $102,412,485 $103,529,012 $103,940,035 $103,940,035 $102,412,485 $103,529,012 $103,940,035 $103,940,035 $1,536,187 $1,552,935 $1,559,101 $1,559,101 $0 $0 $0 $0 $1,536,187 $1,552,935 $1,559,101 $1,559,101 ($419,661) ($1,141,912) ($1,559,101) ($1,559,101) $103,529,012 $103,940,035 $103,940,035 $103,940,035 $0 $0 $0 $0 $1,116,527 $411,023 $0 $0 $103,529,012 $103,940,035 $103,940,035 $103,940,035 $0 $0 $0 $0 $0 $0 $305,063 $509,347 Notes: Construction Loan Account and Interest Calculation (i) Construction Draws are provided by the lender as construction progresses. In the event that the draw request, together with the carried balance of the construction loan, exceeds the maximum draw limit, then additional equity is required to maintain the construction loan balance at the maximum draw limit. The net construction draw amount is the amount borrowed after additional equity is contributed, if any. Also note that any operating deficits that need to be funded by the lender are requested and included as part of the draw. (ii) Accrued interest is added to the overall balance of the construction loan. In the event that the accrued interest, together with the carried balance of the construction loan, exceeds the maximum draw limit, then additional equity is required to maintain the construction loan balance at the maximum draw limit. The net accrued interest amount is the amount accrued after additional equity is contributed, if any. Appendix: Page 20 SAMPLE
  • 31. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL Month 0 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 PRE-DEVELOPMENT COST (1) Land / Existing Property 1 1 Land Value / Value of Existing Property $12,000,000 $12,000,000 $0 $0 $0 $0 $0 $0 2 2 Real Estate Fees (Broker, Acquisition, Finder) None $0 $0 $0 $0 $0 $0 $0 $0 3 3 Title Policy Seller Pays $0 $0 $0 $0 $0 $0 $0 $0 5 4 Transfer Taxes Seller Pays $0 $0 $0 $0 $0 $0 $0 $0 7 5 Legal / Due Diligence $85,000 $85,000 $0 $0 $0 $0 $0 $0 8 6 Off-Site Improvements $33,333 $33,333 $0 $0 $0 $0 $0 $0 9 7 Miscellaneous Fees $16,667 $16,667 $0 $0 $0 $0 $0 $0 10 Subtotal $12,135,000 $12,135,000 $0 $0 $0 $0 $0 $0 11 12 (2) Eng Fees / Entitlement 13 1 Appraisal Fees $150,000 $150,000 $0 $0 $0 $0 $0 $0 14 2 Demolition Cost $700,000 $700,000 $0 $0 $0 $0 $0 $0 15 3 Market Study $100,000 $100,000 $0 $0 $0 $0 $0 $0 16 4 Planning & Zoning Fee - PUD Approval $150,000 $150,000 $0 $0 $0 $0 $0 $0 17 5 Lot Line Adjustment - Parcel Maps/Plats $100,000 $100,000 $0 $0 $0 $0 $0 $0 18 6 Entitlement Consultant w/Planning & Zoning $0 $0 $0 $0 $0 $0 $0 $0 19 7 Financial Consultant $25,000 $25,000 $0 $0 $0 $0 $0 $0 20 8 Special Development Fees $0 $0 $0 $0 $0 $0 $0 $0 21 9 Traffic Study $25,000 $25,000 $0 $0 $0 $0 $0 $0 22 10 Geotechnical Survey $7,000 $7,000 $0 $0 $0 $0 $0 $0 23 11 Environmental Survey - Phase I $7,500 $7,500 $0 $0 $0 $0 $0 $0 24 12 Environmental Survey - Phase II $7,500 $7,500 $0 $0 $0 $0 $0 $0 25 13 ALTA Survey $10,000 $10,000 $0 $0 $0 $0 $0 $0 26 14 Flood Certificate / Inspection Fee $0 $0 $0 $0 $0 $0 $0 $0 27 15 Hazardous Material Remediation $0 $0 $0 $0 $0 $0 $0 $0 28 Subtotal $1,282,000 $1,282,000 $0 $0 $0 $0 $0 $0 29 30 PRE-DEVELOPMENT COSTS $13,417,000 $13,417,000 $0 $0 $0 $0 $0 $0 31 32 HARD COST 33 34 (1) Building ## 1 Foundations $7,000,000 $0 $6,420 $4,391 $7,386 $12,410 $20,812 $34,789 2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000 $0 $11,923 $8,155 $13,717 $23,048 $38,651 $64,608 3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000 $0 $27,516 $18,818 $31,655 $53,187 $89,193 $149,096 4 Exterior Closure (Walls; Doors/Windows) $7,000,000 $0 $6,420 $4,391 $7,386 $12,410 $20,812 $34,789 5 Roofing $750,000 $0 $688 $470 $791 $1,330 $2,230 $3,727 6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000 $0 $2,752 $1,882 $3,165 $5,319 $8,919 $14,910 7 Elevators $780,000 $0 $715 $489 $823 $1,383 $2,319 $3,876 8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000 $0 $2,476 $1,694 $2,849 $4,787 $8,027 $13,419 9 Electrical $1,700,000 $0 $1,559 $1,066 $1,794 $3,014 $5,054 $8,449 10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000 $0 $619 $423 $712 $1,197 $2,007 $3,355 ## Subtotal $66,605,000 $0 $61,089 $41,779 $70,279 $118,083 $198,024 $331,018 ## ## (2) Parking ## 1 At Grade Parking $4,080,000 $0 $3,742 $1,100,932 $2,975,326 $0 $0 $0 ## 2 Below Grade Parking $9,520,000 $0 $8,732 $86,648 $860,644 $4,313,666 $3,651,824 $598,487 ## Subtotal $13,600,000 $0 $12,474 $1,187,580 $3,835,969 $4,313,666 $3,651,824 $598,487 ## ## (3) Sitework ## Sitework $4,500,000 $0 $4,127 $1,214,264 $3,281,609 $0 $0 $0 ## ## (4) TIA (Retail / Commercial) ## Tenant Improvement Allowance $340,000 $0 $0 $0 $0 $0 $0 $0 ## Subtotal $340,000 $0 $0 $0 $0 $0 $0 $0 (5) Contingency Hard Cost Contingency $8,504,500 $7,800 $5,053 $8,317 $13,678 $22,455 $36,765 $59,926 ## ## HARD COST - CONSTRUCTION $93,549,500 $7,800 $82,743 $2,451,940 $7,201,535 $4,454,204 $3,886,613 $989,432 ## Appendix: Page 21 SAMPLE
  • 32. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL Month 0 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 ## SOFT COST ## ## (1) Design & Consultants ## 1 Architect $1,500,000 $1,376 $891 $1,467 $2,412 $3,961 $6,485 $10,570 ## 2 MEP & Fire Protection $500,000 $459 $297 $489 $804 $1,320 $2,162 $3,523 ## 3 Structural $400,000 $367 $238 $391 $643 $1,056 $1,729 $2,819 ## 4 ADA $100,000 $92 $59 $98 $161 $264 $432 $705 ## 5 Surveyor $75,000 $69 $45 $73 $121 $198 $324 $528 ## 6 Civil $70,000 $64 $42 $68 $113 $185 $303 $493 ## 7 Exterior Skin $0 $0 $0 $0 $0 $0 $0 $0 ## 8 Landscaping $200,000 $0 $183 $125 $211 $355 $595 $994 ## 9 Restaurant & Kitchen $0 $0 $0 $0 $0 $0 $0 $0 ## 10 Roofing & Waterproofing $20,000 $0 $18 $13 $21 $35 $59 $99 ## 11 Swimming Pool & Equipment $15,000 $0 $14 $9 $16 $27 $45 $75 ## 12 Vertical Transportation $10,000 $0 $9 $6 $11 $18 $30 $50 ## 13 Parking $30,000 $0 $28 $19 $32 $53 $89 $149 ## 14 Acoustical $10,000 $0 $9 $6 $11 $18 $30 $50 ## 15 Audio Visual $5,000 $0 $5 $3 $5 $9 $15 $25 ## 16 Telecommunications / Data $15,000 $0 $14 $9 $16 $27 $45 $75 ## 17 Security $15,000 $0 $14 $9 $16 $27 $45 $75 ## 18 Contingency $148,250 $0 $136 $93 $156 $263 $441 $737 ## Subtotal $3,113,250 $2,426 $2,001 $2,880 $4,748 $7,814 $12,827 $20,965 ## ## (2) Miscellaneous Development Cost ## 1 Site Security During Construction $200,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 ## 2 Utility Consumption $50,000 $46 $30 $49 $80 $132 $216 $352 ## 3 Drawing / Printing $10,000 $400 $400 $400 $400 $400 $400 $400 ## 4 Team Meeting / Catering $5,000 $200 $200 $200 $200 $200 $200 $200 ## Subtotal $265,000 $8,646 $8,630 $8,649 $8,680 $8,732 $8,816 $8,952 ## ## (3) Permits & Fees ## 1 Building Permit Fee $349,936 $349,936 $0 $0 $0 $0 $0 $0 ## 2 Plan Check Fee $87,484 $87,484 $0 $0 $0 $0 $0 $0 ## 3 Grading Permit $93,316 $93,316 $0 $0 $0 $0 $0 $0 ## 4 Water & Sewer Tap Fees $0 $0 $0 $0 $0 $0 $0 $0 ## 5 State Imposed Fees $0 $0 $0 $0 $0 $0 $0 $0 ## 6 School Impact Fees $466,582 $466,582 $0 $0 $0 $0 $0 $0 ## 7 Other Misc. Permits & Fees $233,291 $233,291 $0 $0 $0 $0 $0 $0 ## Subtotal $1,230,609 $1,230,609 $0 $0 $0 $0 $0 $0 ## ## (4) Testing & Inspections ## 1 Soils Testing $20,000 $10,000 $10,000 $0 $0 $0 $0 $0 ## 2 Concrete Testing / Reinforcing Inspec $15,000 $0 $14 $14 $28 $57 $115 $227 ## 3 Masonry Testing / Inspection $15,000 $0 $14 $14 $28 $57 $115 $227 ## 4 Steel Testing / Inspections $35,000 $0 $32 $33 $66 $134 $268 $530 ## 5 Fireproofing Testing / Inspections $25,000 $0 $0 $0 $0 $0 $0 $0 ## 6 Building Envelope / Window Wall Testing $20,000 $0 $0 $0 $0 $0 $0 $0 ## Subtotal $130,000 $10,000 $10,060 $61 $123 $248 $497 $984 ## ## (5) Legal & Accounting ## 1 Due Diligence / Purchase Agreement $50,000 $50,000 $0 $0 $0 $0 $0 $0 ## 2 Development / Construction Agreement $30,000 $30,000 $0 $0 $0 $0 $0 $0 ## 3 Consultant / Broker Agrmt / CC&Rs $30,000 $0 $0 $0 $0 $0 $0 $0 ## 4 Real Estate Tax Consultant / Audits / Accounting $20,000 $0 $833 $833 $833 $833 $833 $833 ## 5 Miscellaneous $5,000 $0 $208 $208 $208 $208 $208 $208 ## Subtotal $135,000 $80,000 $1,042 $1,042 $1,042 $1,042 $1,042 $1,042 ## ## (6) Insurance During Construction ## 1 Builders Risk Insurance (Hard Cost) $561,297 $0 $23,387 $23,387 $23,387 $23,387 $23,387 $23,387 ## 2 Builders Risk Insurance (Soft Cost) $36,552 $0 $1,523 $1,523 $1,523 $1,523 $1,523 $1,523 ## 3 General Liablility Wrap-up Policy $1,403,243 $0 $58,468 $58,468 $58,468 $58,468 $58,468 $58,468 ## 4 Earthquake Insurance $0 $0 $0 $0 $0 $0 $0 $0 ## 5 Professional Insurance - e.g.: CPPIC $50,000 $0 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 ## 6 Commercial Umbrella $0 $0 $0 $0 $0 $0 $0 $0 ## 7 Force Majeure $0 $0 $0 $0 $0 $0 $0 $0 ## Subtotal $2,051,091 $0 $85,462 $85,462 $85,462 $85,462 $85,462 $85,462 ## ## (7) Taxes During Construction ## 1 Property Taxes $577,728 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 ## 2 Sales Tax $0 $0 $0 $0 $0 $0 $0 $0 ## Subtotal $577,728 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 ## ## (8) Marketing / Leasing Office ## 1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000 $0 $0 $0 $0 $0 $0 $0 ## 2 Model Room Construction $75,000 $0 $0 $0 $0 $0 $0 $0 ## 3 Model Room Furniture $25,000 $0 $0 $0 $0 $0 $0 $0 ## 4 Marketing (Print/Media Advt/PR) $50,000 $0 $0 $0 $0 $0 $0 $0 ## 5 Leasing Commissions (Retail/Commercial) $142,800 $0 $0 $0 $0 $0 $0 $0 ## 6 Other $5,000 $0 $208 $208 $208 $208 $208 $208 ## Subtotal $347,800 $0 $208 $208 $208 $208 $208 $208 ## ## (9) Developer, Contractor, PM Fees & Escalations ## 1 Developer / Contractor Fee $5,612,970 $5,148 $3,335 $5,489 $9,027 $14,820 $24,265 $39,551 2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900 $1,560 $1,011 $1,663 $2,736 $4,491 $7,353 $11,985 ## 3 Escalations $3,305,416 $3,032 $1,964 $3,233 $5,316 $8,728 $14,289 $23,291 ## Subtotal $10,619,286 $9,740 $6,309 $10,386 $17,079 $28,039 $45,907 $74,828 ## ## (10) Soft Cost Contingency ## 1 Soft Cost Contingency $923,488 $847 $549 $903 $1,485 $2,438 $3,992 $6,507 SOFT COST $19,393,252 $1,342,268 $138,332 $133,663 $142,900 $158,056 $182,824 $223,021 TOTAL COST, PRE-FINANCING $126,359,752 $14,767,068 $221,075 $2,585,604 $7,344,434 $4,612,260 $4,069,437 $1,212,453 Appendix: Page 22 SAMPLE
  • 33. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL PRE-DEVELOPMENT COST (1) Land / Existing Property 1 Land Value / Value of Existing Property $12,000,000 2 Real Estate Fees (Broker, Acquisition, Finder) None $0 3 Title Policy Seller Pays $0 4 Transfer Taxes Seller Pays $0 5 Legal / Due Diligence $85,000 6 Off-Site Improvements $33,333 7 Miscellaneous Fees $16,667 Subtotal $12,135,000 (2) Eng Fees / Entitlement 1 Appraisal Fees $150,000 2 Demolition Cost $700,000 3 Market Study $100,000 4 Planning & Zoning Fee - PUD Approval $150,000 5 Lot Line Adjustment - Parcel Maps/Plats $100,000 6 Entitlement Consultant w/Planning & Zoning $0 7 Financial Consultant $25,000 8 Special Development Fees $0 9 Traffic Study $25,000 10 Geotechnical Survey $7,000 11 Environmental Survey - Phase I $7,500 12 Environmental Survey - Phase II $7,500 13 ALTA Survey $10,000 14 Flood Certificate / Inspection Fee $0 15 Hazardous Material Remediation $0 Subtotal $1,282,000 PRE-DEVELOPMENT COSTS $13,417,000 HARD COST (1) Building 1 Foundations $7,000,000 2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000 3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000 4 Exterior Closure (Walls; Doors/Windows) $7,000,000 5 Roofing $750,000 6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000 7 Elevators $780,000 8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000 9 Electrical $1,700,000 10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000 Subtotal $66,605,000 (2) Parking 1 At Grade Parking $4,080,000 2 Below Grade Parking $9,520,000 Subtotal $13,600,000 (3) Sitework Sitework $4,500,000 (4) TIA (Retail / Commercial) Tenant Improvement Allowance $340,000 Subtotal $340,000 (5) Contingency Hard Cost Contingency $8,504,500 HARD COST - CONSTRUCTION $93,549,500 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $57,842 $95,317 $154,786 $245,473 $375,035 $541,525 $107,421 $177,017 $287,459 $455,878 $696,493 $1,005,689 $247,894 $408,500 $663,367 $1,052,027 $1,607,291 $2,320,821 $57,842 $95,317 $154,786 $245,473 $375,035 $541,525 $6,197 $10,213 $16,584 $26,301 $40,182 $58,021 $24,789 $40,850 $66,337 $105,203 $160,729 $232,082 $6,445 $10,621 $17,248 $27,353 $41,790 $60,341 $22,310 $36,765 $59,703 $94,682 $144,656 $208,874 $14,047 $23,148 $37,591 $59,615 $91,080 $131,513 $5,578 $9,191 $14,926 $23,671 $36,164 $52,218 $550,366 $906,938 $1,472,785 $2,335,675 $3,568,454 $5,152,609 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $96,971 $155,085 $243,432 $371,109 $541,299 $740,732 $647,337 $1,062,024 $1,716,217 $2,706,784 $4,109,754 $5,893,341 Appendix: Page 23 SAMPLE
  • 34. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL SOFT COST (1) Design & Consultants 1 Architect $1,500,000 2 MEP & Fire Protection $500,000 3 Structural $400,000 4 ADA $100,000 5 Surveyor $75,000 6 Civil $70,000 7 Exterior Skin $0 8 Landscaping $200,000 9 Restaurant & Kitchen $0 10 Roofing & Waterproofing $20,000 11 Swimming Pool & Equipment $15,000 12 Vertical Transportation $10,000 13 Parking $30,000 14 Acoustical $10,000 15 Audio Visual $5,000 16 Telecommunications / Data $15,000 17 Security $15,000 18 Contingency $148,250 Subtotal $3,113,250 (2) Miscellaneous Development Cost 1 Site Security During Construction $200,000 2 Utility Consumption $50,000 3 Drawing / Printing $10,000 4 Team Meeting / Catering $5,000 Subtotal $265,000 (3) Permits & Fees 1 Building Permit Fee $349,936 2 Plan Check Fee $87,484 3 Grading Permit $93,316 4 Water & Sewer Tap Fees $0 5 State Imposed Fees $0 6 School Impact Fees $466,582 7 Other Misc. Permits & Fees $233,291 Subtotal $1,230,609 (4) Testing & Inspections 1 Soils Testing $20,000 2 Concrete Testing / Reinforcing Inspec $15,000 3 Masonry Testing / Inspection $15,000 4 Steel Testing / Inspections $35,000 5 Fireproofing Testing / Inspections $25,000 6 Building Envelope / Window Wall Testing $20,000 Subtotal $130,000 (5) Legal & Accounting 1 Due Diligence / Purchase Agreement $50,000 2 Development / Construction Agreement $30,000 3 Consultant / Broker Agrmt / CC&Rs $30,000 4 Real Estate Tax Consultant / Audits / Accounting $20,000 5 Miscellaneous $5,000 Subtotal $135,000 (6) Insurance During Construction 1 Builders Risk Insurance (Hard Cost) $561,297 2 Builders Risk Insurance (Soft Cost) $36,552 3 General Liablility Wrap-up Policy $1,403,243 4 Earthquake Insurance $0 5 Professional Insurance - e.g.: CPPIC $50,000 6 Commercial Umbrella $0 7 Force Majeure $0 Subtotal $2,051,091 (7) Taxes During Construction 1 Property Taxes $577,728 2 Sales Tax $0 Subtotal $577,728 (8) Marketing / Leasing Office 1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000 2 Model Room Construction $75,000 3 Model Room Furniture $25,000 4 Marketing (Print/Media Advt/PR) $50,000 5 Leasing Commissions (Retail/Commercial) $142,800 6 Other $5,000 Subtotal $347,800 (9) Developer, Contractor, PM Fees & Escalations 1 Developer / Contractor Fee $5,612,970 2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900 3 Escalations $3,305,416 Subtotal $10,619,286 (10) Soft Cost Contingency 1 Soft Cost Contingency $923,488 SOFT COST $19,393,252 TOTAL COST, PRE-FINANCING $126,359,752 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 $17,104 $27,354 $42,936 $65,455 $95,473 $130,648 $5,701 $9,118 $14,312 $21,818 $31,824 $43,549 $4,561 $7,294 $11,450 $17,455 $25,459 $34,840 $1,140 $1,824 $2,862 $4,364 $6,365 $8,710 $855 $1,368 $2,147 $3,273 $4,774 $6,532 $798 $1,276 $2,004 $3,055 $4,455 $6,097 $0 $0 $0 $0 $0 $0 $1,653 $2,723 $4,422 $7,014 $10,715 $15,472 $0 $0 $0 $0 $0 $0 $165 $272 $442 $701 $1,072 $1,547 $124 $204 $332 $526 $804 $1,160 $83 $136 $221 $351 $536 $774 $248 $409 $663 $1,052 $1,607 $2,321 $83 $136 $221 $351 $536 $774 $41 $68 $111 $175 $268 $387 $124 $204 $332 $526 $804 $1,160 $124 $204 $332 $526 $804 $1,160 $1,225 $2,019 $3,278 $5,199 $7,943 $11,469 $34,028 $54,609 $86,064 $131,840 $193,438 $266,601 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $570 $912 $1,431 $2,182 $3,182 $4,355 $400 $400 $400 $400 $400 $400 $200 $200 $200 $200 $200 $200 $9,170 $9,512 $10,031 $10,782 $11,782 $12,955 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $439 $814 $1,393 $2,088 $2,583 $2,532 $439 $814 $1,393 $2,088 $2,583 $2,532 $1,025 $1,899 $3,250 $4,872 $6,027 $5,908 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,904 $3,527 $6,035 $9,048 $11,193 $10,972 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $833 $833 $833 $833 $833 $833 $208 $208 $208 $208 $208 $208 $1,042 $1,042 $1,042 $1,042 $1,042 $1,042 $23,387 $23,387 $23,387 $23,387 $23,387 $23,387 $1,523 $1,523 $1,523 $1,523 $1,523 $1,523 $58,468 $58,468 $58,468 $58,468 $58,468 $58,468 $0 $0 $0 $0 $0 $0 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,462 $85,462 $85,462 $85,462 $85,462 $85,462 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 $0 $0 $0 $0 $0 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $64,001 $102,356 $160,665 $244,932 $357,258 $488,883 $19,394 $31,017 $48,686 $74,222 $108,260 $148,146 $37,689 $60,277 $94,614 $144,238 $210,385 $287,898 $121,085 $193,650 $303,965 $463,392 $675,903 $924,927 $10,530 $16,840 $26,434 $40,298 $58,779 $80,435 $287,502 $388,923 $543,314 $766,143 $1,061,879 $1,406,674 $934,839 $1,450,947 $2,259,530 $3,472,927 $5,171,633 $7,300,015 Appendix: Page 24 SAMPLE
  • 35. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL PRE-DEVELOPMENT COST (1) Land / Existing Property 1 Land Value / Value of Existing Property $12,000,000 2 Real Estate Fees (Broker, Acquisition, Finder) None $0 3 Title Policy Seller Pays $0 4 Transfer Taxes Seller Pays $0 5 Legal / Due Diligence $85,000 6 Off-Site Improvements $33,333 7 Miscellaneous Fees $16,667 Subtotal $12,135,000 (2) Eng Fees / Entitlement 1 Appraisal Fees $150,000 2 Demolition Cost $700,000 3 Market Study $100,000 4 Planning & Zoning Fee - PUD Approval $150,000 5 Lot Line Adjustment - Parcel Maps/Plats $100,000 6 Entitlement Consultant w/Planning & Zoning $0 7 Financial Consultant $25,000 8 Special Development Fees $0 9 Traffic Study $25,000 10 Geotechnical Survey $7,000 11 Environmental Survey - Phase I $7,500 12 Environmental Survey - Phase II $7,500 13 ALTA Survey $10,000 14 Flood Certificate / Inspection Fee $0 15 Hazardous Material Remediation $0 Subtotal $1,282,000 PRE-DEVELOPMENT COSTS $13,417,000 HARD COST (1) Building 1 Foundations $7,000,000 2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000 3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000 4 Exterior Closure (Walls; Doors/Windows) $7,000,000 5 Roofing $750,000 6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000 7 Elevators $780,000 8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000 9 Electrical $1,700,000 10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000 Subtotal $66,605,000 (2) Parking 1 At Grade Parking $4,080,000 2 Below Grade Parking $9,520,000 Subtotal $13,600,000 (3) Sitework Sitework $4,500,000 (4) TIA (Retail / Commercial) Tenant Improvement Allowance $340,000 Subtotal $340,000 (5) Contingency Hard Cost Contingency $8,504,500 HARD COST - CONSTRUCTION $93,549,500 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $721,419 $864,482 $913,593 $845,814 $692,364 $511,864 $1,339,778 $1,605,467 $1,696,673 $1,570,797 $1,285,818 $950,604 $3,091,795 $3,704,923 $3,915,400 $3,624,917 $2,967,272 $2,193,701 $721,419 $864,482 $913,593 $845,814 $692,364 $511,864 $77,295 $92,623 $97,885 $90,623 $74,182 $54,843 $309,180 $370,492 $391,540 $362,492 $296,727 $219,370 $80,387 $96,328 $101,800 $94,248 $77,149 $57,036 $278,262 $333,443 $352,386 $326,243 $267,055 $197,433 $175,202 $209,946 $221,873 $205,412 $168,145 $124,310 $69,565 $83,361 $88,097 $81,561 $66,764 $49,358 $6,864,301 $8,225,546 $8,692,841 $8,047,920 $6,587,839 $4,870,382 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $929,805 $1,048,473 $1,048,473 $929,805 $740,732 $541,299 $7,794,107 $9,274,019 $9,741,313 $8,977,725 $7,328,571 $5,411,682 Appendix: Page 25 SAMPLE
  • 36. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL SOFT COST (1) Design & Consultants 1 Architect $1,500,000 2 MEP & Fire Protection $500,000 3 Structural $400,000 4 ADA $100,000 5 Surveyor $75,000 6 Civil $70,000 7 Exterior Skin $0 8 Landscaping $200,000 9 Restaurant & Kitchen $0 10 Roofing & Waterproofing $20,000 11 Swimming Pool & Equipment $15,000 12 Vertical Transportation $10,000 13 Parking $30,000 14 Acoustical $10,000 15 Audio Visual $5,000 16 Telecommunications / Data $15,000 17 Security $15,000 18 Contingency $148,250 Subtotal $3,113,250 (2) Miscellaneous Development Cost 1 Site Security During Construction $200,000 2 Utility Consumption $50,000 3 Drawing / Printing $10,000 4 Team Meeting / Catering $5,000 Subtotal $265,000 (3) Permits & Fees 1 Building Permit Fee $349,936 2 Plan Check Fee $87,484 3 Grading Permit $93,316 4 Water & Sewer Tap Fees $0 5 State Imposed Fees $0 6 School Impact Fees $466,582 7 Other Misc. Permits & Fees $233,291 Subtotal $1,230,609 (4) Testing & Inspections 1 Soils Testing $20,000 2 Concrete Testing / Reinforcing Inspec $15,000 3 Masonry Testing / Inspection $15,000 4 Steel Testing / Inspections $35,000 5 Fireproofing Testing / Inspections $25,000 6 Building Envelope / Window Wall Testing $20,000 Subtotal $130,000 (5) Legal & Accounting 1 Due Diligence / Purchase Agreement $50,000 2 Development / Construction Agreement $30,000 3 Consultant / Broker Agrmt / CC&Rs $30,000 4 Real Estate Tax Consultant / Audits / Accounting $20,000 5 Miscellaneous $5,000 Subtotal $135,000 (6) Insurance During Construction 1 Builders Risk Insurance (Hard Cost) $561,297 2 Builders Risk Insurance (Soft Cost) $36,552 3 General Liablility Wrap-up Policy $1,403,243 4 Earthquake Insurance $0 5 Professional Insurance - e.g.: CPPIC $50,000 6 Commercial Umbrella $0 7 Force Majeure $0 Subtotal $2,051,091 (7) Taxes During Construction 1 Property Taxes $577,728 2 Sales Tax $0 Subtotal $577,728 (8) Marketing / Leasing Office 1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000 2 Model Room Construction $75,000 3 Model Room Furniture $25,000 4 Marketing (Print/Media Advt/PR) $50,000 5 Leasing Commissions (Retail/Commercial) $142,800 6 Other $5,000 Subtotal $347,800 (9) Developer, Contractor, PM Fees & Escalations 1 Developer / Contractor Fee $5,612,970 2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900 3 Escalations $3,305,416 Subtotal $10,619,286 (10) Soft Cost Contingency 1 Soft Cost Contingency $923,488 SOFT COST $19,393,252 TOTAL COST, PRE-FINANCING $126,359,752 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 $163,996 $184,927 $184,927 $163,996 $130,648 $95,473 $54,665 $61,642 $61,642 $54,665 $43,549 $31,824 $43,732 $49,314 $49,314 $43,732 $34,840 $25,459 $10,933 $12,328 $12,328 $10,933 $8,710 $6,365 $8,200 $9,246 $9,246 $8,200 $6,532 $4,774 $7,653 $8,630 $8,630 $7,653 $6,097 $4,455 $0 $0 $0 $0 $0 $0 $20,612 $24,699 $26,103 $24,166 $19,782 $14,625 $0 $0 $0 $0 $0 $0 $2,061 $2,470 $2,610 $2,417 $1,978 $1,462 $1,546 $1,852 $1,958 $1,812 $1,484 $1,097 $1,031 $1,235 $1,305 $1,208 $989 $731 $3,092 $3,705 $3,915 $3,625 $2,967 $2,194 $1,031 $1,235 $1,305 $1,208 $989 $731 $515 $617 $653 $604 $495 $366 $1,546 $1,852 $1,958 $1,812 $1,484 $1,097 $1,546 $1,852 $1,958 $1,812 $1,484 $1,097 $15,279 $18,308 $19,349 $17,913 $14,663 $10,841 $337,438 $383,915 $387,200 $345,759 $276,691 $202,591 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $5,467 $6,164 $6,164 $5,467 $4,355 $3,182 $400 $400 $400 $400 $400 $400 $200 $200 $200 $200 $200 $200 $14,067 $14,764 $14,764 $14,067 $12,955 $11,782 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,975 $1,283 $738 $395 $203 $102 $1,975 $1,283 $738 $395 $203 $102 $4,608 $2,994 $1,721 $921 $474 $239 $23 $45 $134 $390 $1,091 $2,741 $18 $36 $107 $312 $873 $2,193 $8,599 $5,642 $3,437 $2,411 $2,843 $5,377 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,000 $833 $833 $833 $833 $833 $833 $208 $208 $208 $208 $208 $208 $1,042 $1,042 $1,042 $1,042 $1,042 $16,042 $23,387 $23,387 $23,387 $23,387 $23,387 $23,387 $1,523 $1,523 $1,523 $1,523 $1,523 $1,523 $58,468 $58,468 $58,468 $58,468 $58,468 $58,468 $0 $0 $0 $0 $0 $0 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,462 $85,462 $85,462 $85,462 $85,462 $85,462 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 $0 $0 $0 $0 $0 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $11,900 $11,900 $11,900 $11,900 $11,900 $11,900 $208 $208 $208 $208 $208 $208 $28,775 $28,775 $28,775 $28,775 $28,775 $28,775 $613,672 $691,992 $691,992 $613,672 $488,883 $357,258 $185,961 $209,695 $209,695 $185,961 $148,146 $108,260 $361,384 $407,506 $407,506 $361,384 $287,898 $210,385 $1,161,017 $1,309,193 $1,309,193 $1,161,017 $924,927 $675,903 $100,966 $113,852 $113,852 $100,966 $80,435 $58,779 $1,761,437 $1,966,716 $1,967,797 $1,763,571 $1,437,201 $1,108,782 $9,555,544 $11,240,735 $11,709,111 $10,741,296 $8,765,772 $6,520,464 Appendix: Page 26 SAMPLE
  • 37. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL PRE-DEVELOPMENT COST (1) Land / Existing Property 1 Land Value / Value of Existing Property $12,000,000 2 Real Estate Fees (Broker, Acquisition, Finder) None $0 3 Title Policy Seller Pays $0 4 Transfer Taxes Seller Pays $0 5 Legal / Due Diligence $85,000 6 Off-Site Improvements $33,333 7 Miscellaneous Fees $16,667 Subtotal $12,135,000 (2) Eng Fees / Entitlement 1 Appraisal Fees $150,000 2 Demolition Cost $700,000 3 Market Study $100,000 4 Planning & Zoning Fee - PUD Approval $150,000 5 Lot Line Adjustment - Parcel Maps/Plats $100,000 6 Entitlement Consultant w/Planning & Zoning $0 7 Financial Consultant $25,000 8 Special Development Fees $0 9 Traffic Study $25,000 10 Geotechnical Survey $7,000 11 Environmental Survey - Phase I $7,500 12 Environmental Survey - Phase II $7,500 13 ALTA Survey $10,000 14 Flood Certificate / Inspection Fee $0 15 Hazardous Material Remediation $0 Subtotal $1,282,000 PRE-DEVELOPMENT COSTS $13,417,000 HARD COST (1) Building 1 Foundations $7,000,000 2 Substructure (Slab on Grade; Basement Excavation; Basement Walls) $13,000,000 3 Superstructure (Floor & Roof Construction; Stair Construction) $30,000,000 4 Exterior Closure (Walls; Doors/Windows) $7,000,000 5 Roofing $750,000 6 Interior Construction (Partitions; Interior Finishes; Doors/Windows) $3,000,000 7 Elevators $780,000 8 Mechanical (Plumbing; HVAC; Fire Protection; Other) $2,700,000 9 Electrical $1,700,000 10 Equipment (Fixed/Movable Equipment; Furnishings) $675,000 Subtotal $66,605,000 (2) Parking 1 At Grade Parking $4,080,000 2 Below Grade Parking $9,520,000 Subtotal $13,600,000 (3) Sitework Sitework $4,500,000 (4) TIA (Retail / Commercial) Tenant Improvement Allowance $340,000 Subtotal $340,000 (5) Contingency Hard Cost Contingency $8,504,500 HARD COST - CONSTRUCTION $93,549,500 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $350,624 $227,804 $142,963 $87,776 $53,169 $31,944 $651,158 $423,065 $265,503 $163,012 $98,743 $59,324 $1,502,673 $976,304 $612,699 $376,182 $227,868 $136,902 $350,624 $227,804 $142,963 $87,776 $53,169 $31,944 $37,567 $24,408 $15,317 $9,405 $5,697 $3,423 $150,267 $97,630 $61,270 $37,618 $22,787 $13,690 $39,069 $25,384 $15,930 $9,781 $5,925 $3,559 $135,241 $87,867 $55,143 $33,856 $20,508 $12,321 $85,151 $55,324 $34,720 $21,317 $12,913 $7,758 $33,810 $21,967 $13,786 $8,464 $5,127 $3,080 $3,336,184 $2,167,558 $1,360,293 $835,186 $505,906 $303,944 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $312 $3,095 $30,737 $154,059 $130,422 $21,375 $312 $3,095 $30,737 $154,059 $130,422 $21,375 $371,109 $243,432 $155,085 $96,971 $59,926 $36,765 $3,707,605 $2,414,084 $1,546,116 $1,086,217 $696,254 $362,084 Appendix: Page 27 SAMPLE
  • 38. CLIENT NAME Property Name / Address MONTHLY BUDGET MONTHLY CASH FLOW - DEVELOPMENT BUDGET Total TOTAL SOFT COST (1) Design & Consultants 1 Architect $1,500,000 2 MEP & Fire Protection $500,000 3 Structural $400,000 4 ADA $100,000 5 Surveyor $75,000 6 Civil $70,000 7 Exterior Skin $0 8 Landscaping $200,000 9 Restaurant & Kitchen $0 10 Roofing & Waterproofing $20,000 11 Swimming Pool & Equipment $15,000 12 Vertical Transportation $10,000 13 Parking $30,000 14 Acoustical $10,000 15 Audio Visual $5,000 16 Telecommunications / Data $15,000 17 Security $15,000 18 Contingency $148,250 Subtotal $3,113,250 (2) Miscellaneous Development Cost 1 Site Security During Construction $200,000 2 Utility Consumption $50,000 3 Drawing / Printing $10,000 4 Team Meeting / Catering $5,000 Subtotal $265,000 (3) Permits & Fees 1 Building Permit Fee $349,936 2 Plan Check Fee $87,484 3 Grading Permit $93,316 4 Water & Sewer Tap Fees $0 5 State Imposed Fees $0 6 School Impact Fees $466,582 7 Other Misc. Permits & Fees $233,291 Subtotal $1,230,609 (4) Testing & Inspections 1 Soils Testing $20,000 2 Concrete Testing / Reinforcing Inspec $15,000 3 Masonry Testing / Inspection $15,000 4 Steel Testing / Inspections $35,000 5 Fireproofing Testing / Inspections $25,000 6 Building Envelope / Window Wall Testing $20,000 Subtotal $130,000 (5) Legal & Accounting 1 Due Diligence / Purchase Agreement $50,000 2 Development / Construction Agreement $30,000 3 Consultant / Broker Agrmt / CC&Rs $30,000 4 Real Estate Tax Consultant / Audits / Accounting $20,000 5 Miscellaneous $5,000 Subtotal $135,000 (6) Insurance During Construction 1 Builders Risk Insurance (Hard Cost) $561,297 2 Builders Risk Insurance (Soft Cost) $36,552 3 General Liablility Wrap-up Policy $1,403,243 4 Earthquake Insurance $0 5 Professional Insurance - e.g.: CPPIC $50,000 6 Commercial Umbrella $0 7 Force Majeure $0 Subtotal $2,051,091 (7) Taxes During Construction 1 Property Taxes $577,728 2 Sales Tax $0 Subtotal $577,728 (8) Marketing / Leasing Office 1 Leasing Office (Staff/Equip/Furn/Trailer) $50,000 2 Model Room Construction $75,000 3 Model Room Furniture $25,000 4 Marketing (Print/Media Advt/PR) $50,000 5 Leasing Commissions (Retail/Commercial) $142,800 6 Other $5,000 Subtotal $347,800 (9) Developer, Contractor, PM Fees & Escalations 1 Developer / Contractor Fee $5,612,970 2 Project Management Fee (Hard Cost, Net of Contingency) $1,700,900 3 Escalations $3,305,416 Subtotal $10,619,286 (10) Soft Cost Contingency 1 Soft Cost Contingency $923,488 SOFT COST $19,393,252 TOTAL COST, PRE-FINANCING $126,359,752 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 $65,455 $42,936 $27,354 $17,104 $10,570 $6,485 $21,818 $14,312 $9,118 $5,701 $3,523 $2,162 $17,455 $11,450 $7,294 $4,561 $2,819 $1,729 $4,364 $2,862 $1,824 $1,140 $705 $432 $3,273 $2,147 $1,368 $855 $528 $324 $3,055 $2,004 $1,276 $798 $493 $303 $0 $0 $0 $0 $0 $0 $10,018 $6,509 $4,085 $2,508 $1,519 $913 $0 $0 $0 $0 $0 $0 $1,002 $651 $408 $251 $152 $91 $751 $488 $306 $188 $114 $68 $501 $325 $204 $125 $76 $46 $1,503 $976 $613 $376 $228 $137 $501 $325 $204 $125 $76 $46 $250 $163 $102 $63 $38 $23 $751 $488 $306 $188 $114 $68 $751 $488 $306 $188 $114 $68 $7,426 $4,825 $3,028 $1,859 $1,126 $677 $138,874 $90,949 $57,797 $36,031 $22,194 $13,571 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $2,182 $1,431 $912 $570 $352 $216 $400 $400 $400 $400 $400 $400 $200 $200 $200 $200 $200 $200 $10,782 $10,031 $9,512 $9,170 $8,952 $8,816 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,349 $6,686 $4,911 $2,381 $923 $326 $4,279 $5,349 $3,929 $1,904 $739 $261 $9,629 $12,035 $8,840 $4,285 $1,662 $588 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,000 $0 $0 $0 $0 $0 $833 $833 $833 $833 $833 $833 $208 $208 $208 $208 $208 $208 $16,042 $1,042 $1,042 $1,042 $1,042 $1,042 $23,387 $23,387 $23,387 $23,387 $23,387 $23,387 $1,523 $1,523 $1,523 $1,523 $1,523 $1,523 $58,468 $58,468 $58,468 $58,468 $58,468 $58,468 $0 $0 $0 $0 $0 $0 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,462 $85,462 $85,462 $85,462 $85,462 $85,462 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 $0 $0 $0 $0 $0 $0 $24,072 $24,072 $24,072 $24,072 $24,072 $24,072 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $2,083 $2,083 $2,083 $2,083 $2,083 $2,083 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $11,900 $11,900 $11,900 $11,900 $11,900 $11,900 $208 $208 $208 $208 $208 $208 $28,775 $28,775 $28,775 $28,775 $28,775 $28,775 $244,932 $160,665 $102,356 $64,001 $39,551 $24,265 $74,222 $48,686 $31,017 $19,394 $11,985 $7,353 $144,238 $94,614 $60,277 $37,689 $23,291 $14,289 $463,392 $303,965 $193,650 $121,085 $74,828 $45,907 $40,298 $26,434 $16,840 $10,530 $6,507 $3,992 $817,324 $582,764 $425,990 $320,451 $253,495 $212,226 $4,524,929 $2,996,849 $1,972,106 $1,406,668 $949,749 $574,309 Appendix: Page 28 SAMPLE
  • 39.                     Ploutus Advisors, LLC 1875 Century Park East, Suite 700 Century City CA 90067 Tel: 424.274.3561 Fax: 424.288.5624 Email: info@ploutusadvisors.com SAMPLE