Please help, Thanks

Problem 21-1

You have been presented with the following set of financial statements for National Property Trust, a REIT that is about to make an initial stock offering to the public. This REIT specializes in the acquisition and management of warehouses. Your firm, Blue Street Advisors, is an investment management company that is considering the purchase of National Property Trust shares. You have been asked to prepare a financial analysis of the REIT. National Property Trust Panel A. Operating Statement Summary Net revenue $ 116,000,000 Less: Operating expenses 46,400,000 Depreciation and amortization 38,000,000 General and administrative expenses 7,600,000 Management expense 4,600,000 Income from operations 19,400,000 Less: Interest expense* 6,400,000 Net income (loss) $ 13,000,000 *At 8% interest only. Panel B. Balance Sheet Summary Assets Cash $ 53,100,000 Rents receivable 4,100,000 Properties @ cost 860,000,000 Less: Accumulated depreciation 466,000,000 Propertiesnet 394,000,000 Total net assets $ 451,200,000 Liabilities Short term $ 143,200,000 Mortgage debt* 80,000,000 Total 223,200,000 Shareholder equity 228,000,000 Total liabilities and equity $ 451,200,000 *At 8% interest only. 10,000,000 shares outstanding. Required: a. Develop a set of financial ratios that will provide Blue Street Advisors with useful information in the evaluation and comparison of National Property Trust with other REITs. b. Your research also indicates that the shares of comparable REITs specializing in warehouse acquisitions in the same regions are selling at dividend yields in the range of 8 percent. Price multiples for these REITs are about 12 current FFO. What price range does this suggest for National shares? c. What is the NAV for National Property Trust assuming that a blended capitalization rate of 10 percent would be applicable for the properties owned by Blue Street Advisors?