excel format

Actual Project Assumptions: Consider the following loan information Total acquisition price: $3,000,000 Property consists of twelve office suites, five on the first floor and seven on the second Contract rents: three suites at $2,400 per month, two at $3,000 per month, and seven at $1,330 per month Annual market rent increases: 3% per year. Vacancy and collection losses: 5% per year. Operating expenses: 35% of effective gross income each year. Capital expenditures: 6% of effective gross income each year. Expected holding period: 5 years. Expected selling price in year 5: Year 6 NOI capitalized at 5% Selling expenses in year 5: 3% of the sale price. First mortgage loan: 75% LTV. Annual mortgage interest rate: 4.5%. Loan term and amortization period: 25 years (monthly payments). Total up-front financing costs: 2% of loan amount Required return: 9% 1. Create a five-year operating pro forma which calculates BTCF and BTER. 2. Calculate the NPV and IRR of the project based on the levered cash flows. 3. Calculate the project NPV of levered cash flows based on the following required retur assumptie 10%, 12%, 14%, 16%, 18%, and 20%. 4. Calculate the project NPV at 9% and IRRs for levered cash flows based on the following LTV assumptions: 0% 60% 70%, 75%, 80%, 85%, and 90% 5. Calculate the project IRRs for levered cash flows based on the following PGI growth rate assumptions: -1% +1% +3% +5%, and +7% Complete #5 above for initial LTV ratios of 0% 60%, 75%, and 90% Actual Project Assumptions: Consider the following loan information Total acquisition price: $3,000,000 Property consists of twelve office suites, five on the first floor and seven on the second Contract rents: three suites at $2,400 per month, two at $3,000 per month, and seven at $1,330 per month Annual market rent increases: 3% per year. Vacancy and collection losses: 5% per year. Operating expenses: 35% of effective gross income each year. Capital expenditures: 6% of effective gross income each year. Expected holding period: 5 years. Expected selling price in year 5: Year 6 NOI capitalized at 5% Selling expenses in year 5: 3% of the sale price. First mortgage loan: 75% LTV. Annual mortgage interest rate: 4.5%. Loan term and amortization period: 25 years (monthly payments). Total up-front financing costs: 2% of loan amount Required return: 9% 1. Create a five-year operating pro forma which calculates BTCF and BTER. 2. Calculate the NPV and IRR of the project based on the levered cash flows. 3. Calculate the project NPV of levered cash flows based on the following required retur assumptie 10%, 12%, 14%, 16%, 18%, and 20%. 4. Calculate the project NPV at 9% and IRRs for levered cash flows based on the following LTV assumptions: 0% 60% 70%, 75%, 80%, 85%, and 90% 5. Calculate the project IRRs for levered cash flows based on the following PGI growth rate assumptions: -1% +1% +3% +5%, and +7% Complete #5 above for initial LTV ratios of 0% 60%, 75%, and 90%