Capital Expenditures Total Capital at rollover 25/sf growing at inflation Structurural reserve = $0.15 per square foot each year From the above information, you should be able to create a proforma. Use following parameters. 7.0% 10.0% 5 years Reversion Discount Rate Term Loan Info Amortization Term Rate LTV 30 years 5 years 4% rate 70% Create a proforma for a five-year hold aggregating the cash flows from each lease. Calculate Value Loan IRR Cash flow after debt Service Cash on Cash Return Debt service coverage Ratio Leveraged IRR Debt Yield Break-even ratio Capital Expenditures Total Capital at rollover 25/sf growing at inflation Structurural reserve = $0.15 per square foot each year From the above information, you should be able to create a proforma. Use following parameters. 7.0% 10.0% 5 years Reversion Discount Rate Term Loan Info Amortization Term Rate LTV 30 years 5 years 4% rate 70% Create a proforma for a five-year hold aggregating the cash flows from each lease. Calculate Value Loan IRR Cash flow after debt Service Cash on Cash Return Debt service coverage Ratio Leveraged IRR Debt Yield Break-even ratio