This document provides an overview of financial analysis for planners and discusses how to conduct a pro forma analysis of development projects. It defines key terms like gross income, effective income, operating expenses, net operating income, debt service coverage ratio, and internal rate of return. It then walks through an example pro forma for a mixed-use development project, showing how to calculate items like income, expenses, debt service, cash flows, debt service coverage ratio, and internal rate of return. The document stresses that financial analysis is important to determine if a project is financially feasible and discusses what to do if a project does not work from a numbers perspective.
How to Build a Great Cloud/SaaS Business Case Analysis for Technology InvestmentGotransverse
Shifting from a CAPEX to an OPEX model is one of the many potential benefits when considering cloud-based technology solutions. In this presentation, Drew Wright, co-founder of Technology Finance Partners and expert in ROI and SaaS pricing strategies, will help shed light on the economics of the cloud and provide insights into quantifying the financial benefits of smart technology investments.
Nonprofit Finance: Basics for the non-MBA, non-CPA professionalDonorPath
Janet Gibbs, former CFO at Feeding America, explains how to understand your nonprofit's financial statements, and be comfortable interpreting them to external audiences.
This presentation was delivered at the April 23, 2009 Smart-ups event in Eugene, OR by Dan Vishny (CFO for two start-ups companies). Dan is also known for having one of the top 10 best scores on the CPA exam - for the entire U.S.A.!
Investment In Business Assets PowerPoint Presentation SlidesSlideTeam
Presenting this set of slides with name - Investment In Business Assets Powerpoint Presentation Slides. This deck consists of total of thirtynine slides. It has PPT slides highlighting important topics of Investment In Business Assets Powerpoint Presentation Slides. This deck comprises of amazing visuals with thoroughly researched content. Each template is well crafted and designed by our PowerPoint experts. Our designers have included all the necessary PowerPoint layouts in this deck. From icons to graphs, this PPT deck has it all. The best part is that these templates are easily customizable. Just click the DOWNLOAD button shown below. Edit the colour, text, font size, add or delete the content as per the requirement. Download this deck now and engage your audience with this ready made presentation.
How to Build a Great Cloud/SaaS Business Case Analysis for Technology InvestmentGotransverse
Shifting from a CAPEX to an OPEX model is one of the many potential benefits when considering cloud-based technology solutions. In this presentation, Drew Wright, co-founder of Technology Finance Partners and expert in ROI and SaaS pricing strategies, will help shed light on the economics of the cloud and provide insights into quantifying the financial benefits of smart technology investments.
Nonprofit Finance: Basics for the non-MBA, non-CPA professionalDonorPath
Janet Gibbs, former CFO at Feeding America, explains how to understand your nonprofit's financial statements, and be comfortable interpreting them to external audiences.
This presentation was delivered at the April 23, 2009 Smart-ups event in Eugene, OR by Dan Vishny (CFO for two start-ups companies). Dan is also known for having one of the top 10 best scores on the CPA exam - for the entire U.S.A.!
Investment In Business Assets PowerPoint Presentation SlidesSlideTeam
Presenting this set of slides with name - Investment In Business Assets Powerpoint Presentation Slides. This deck consists of total of thirtynine slides. It has PPT slides highlighting important topics of Investment In Business Assets Powerpoint Presentation Slides. This deck comprises of amazing visuals with thoroughly researched content. Each template is well crafted and designed by our PowerPoint experts. Our designers have included all the necessary PowerPoint layouts in this deck. From icons to graphs, this PPT deck has it all. The best part is that these templates are easily customizable. Just click the DOWNLOAD button shown below. Edit the colour, text, font size, add or delete the content as per the requirement. Download this deck now and engage your audience with this ready made presentation.
Using technology for managing communications to actively engage co-workers, partners, and your community.
Given at the 2015 Annual NEDA Conference (Northeastern Economic Developers Association)
UNH Cooperative Extension launched its inaugural Economic Development Academy (EDA) in 2014 at UNH Manchester. Last year's participants included economic development practitioners, county managers, and economic development organization/agency staff. This presentation was given by Jim Damicis of Camoin Associates on trends in economic development.
Economic impact analysis looks at the effect of a project or event on the economy of a specified geography. We measure this effect in jobs, sales, and earnings created or lost. What we are really measuring is “change in final demand,” which is essentially money coming in from somewhere outside of your community.
Some may debate over which economic impact model is the best, but I’ll let you in on a little secret: the most important component of any good economic impact analysis has nothing to do with which model you use. The single biggest pitfall of many impact studies is failing to correctly calculate “net new” when thinking about change in final demand. Net new is the change in final demand once you have eliminated and accounted for all other changes. In other words, you have estimated which jobs would occur in your community regardless of the project.
Last week, Tom Dworetsky and I had a blast chatting about this topic with a group of Siena College students taking part in an Economics of Travel and Tourism Course. Check out our presentation slides for a step-by-step guide to economic impact analysis.
The Disconnect Between Education & Workforce Development: And what it means f...Christa Ouderkirk Franzi
We can't talk about workforce development and why it is needed or not needed until we grasp what education is doing (or not doing) to prepare people to support themselves in life.
how to sell pi coins effectively (from 50 - 100k pi)DOT TECH
Anywhere in the world, including Africa, America, and Europe, you can sell Pi Network Coins online and receive cash through online payment options.
Pi has not yet been launched on any exchange because we are currently using the confined Mainnet. The planned launch date for Pi is June 28, 2026.
Reselling to investors who want to hold until the mainnet launch in 2026 is currently the sole way to sell.
Consequently, right now. All you need to do is select the right pi network provider.
Who is a pi merchant?
An individual who buys coins from miners on the pi network and resells them to investors hoping to hang onto them until the mainnet is launched is known as a pi merchant.
debuts.
I'll provide you the Telegram username
@Pi_vendor_247
Even tho Pi network is not listed on any exchange yet.
Buying/Selling or investing in pi network coins is highly possible through the help of vendors. You can buy from vendors[ buy directly from the pi network miners and resell it]. I will leave the telegram contact of my personal vendor.
@Pi_vendor_247
USDA Loans in California: A Comprehensive Overview.pptxmarketing367770
USDA Loans in California: A Comprehensive Overview
If you're dreaming of owning a home in California's rural or suburban areas, a USDA loan might be the perfect solution. The U.S. Department of Agriculture (USDA) offers these loans to help low-to-moderate-income individuals and families achieve homeownership.
Key Features of USDA Loans:
Zero Down Payment: USDA loans require no down payment, making homeownership more accessible.
Competitive Interest Rates: These loans often come with lower interest rates compared to conventional loans.
Flexible Credit Requirements: USDA loans have more lenient credit score requirements, helping those with less-than-perfect credit.
Guaranteed Loan Program: The USDA guarantees a portion of the loan, reducing risk for lenders and expanding borrowing options.
Eligibility Criteria:
Location: The property must be located in a USDA-designated rural or suburban area. Many areas in California qualify.
Income Limits: Applicants must meet income guidelines, which vary by region and household size.
Primary Residence: The home must be used as the borrower's primary residence.
Application Process:
Find a USDA-Approved Lender: Not all lenders offer USDA loans, so it's essential to choose one approved by the USDA.
Pre-Qualification: Determine your eligibility and the amount you can borrow.
Property Search: Look for properties in eligible rural or suburban areas.
Loan Application: Submit your application, including financial and personal information.
Processing and Approval: The lender and USDA will review your application. If approved, you can proceed to closing.
USDA loans are an excellent option for those looking to buy a home in California's rural and suburban areas. With no down payment and flexible requirements, these loans make homeownership more attainable for many families. Explore your eligibility today and take the first step toward owning your dream home.
how can I sell my pi coins for cash in a pi APPDOT TECH
You can't sell your pi coins in the pi network app. because it is not listed yet on any exchange.
The only way you can sell is by trading your pi coins with an investor (a person looking forward to hold massive amounts of pi coins before mainnet launch) .
You don't need to meet the investor directly all the trades are done with a pi vendor/merchant (a person that buys the pi coins from miners and resell it to investors)
I Will leave The telegram contact of my personal pi vendor, if you are finding a legitimate one.
@Pi_vendor_247
#pi network
#pi coins
#money
how to sell pi coins in South Korea profitably.DOT TECH
Yes. You can sell your pi network coins in South Korea or any other country, by finding a verified pi merchant
What is a verified pi merchant?
Since pi network is not launched yet on any exchange, the only way you can sell pi coins is by selling to a verified pi merchant, and this is because pi network is not launched yet on any exchange and no pre-sale or ico offerings Is done on pi.
Since there is no pre-sale, the only way exchanges can get pi is by buying from miners. So a pi merchant facilitates these transactions by acting as a bridge for both transactions.
How can i find a pi vendor/merchant?
Well for those who haven't traded with a pi merchant or who don't already have one. I will leave the telegram id of my personal pi merchant who i trade pi with.
Tele gram: @Pi_vendor_247
#pi #sell #nigeria #pinetwork #picoins #sellpi #Nigerian #tradepi #pinetworkcoins #sellmypi
how to sell pi coins in all Africa Countries.DOT TECH
Yes. You can sell your pi network for other cryptocurrencies like Bitcoin, usdt , Ethereum and other currencies And this is done easily with the help from a pi merchant.
What is a pi merchant ?
Since pi is not launched yet in any exchange. The only way you can sell right now is through merchants.
A verified Pi merchant is someone who buys pi network coins from miners and resell them to investors looking forward to hold massive quantities of pi coins before mainnet launch in 2026.
I will leave the telegram contact of my personal pi merchant to trade with.
@Pi_vendor_247
NO1 Uk Divorce problem uk all amil baba in karachi,lahore,pakistan talaq ka m...Amil Baba Dawood bangali
Contact with Dawood Bhai Just call on +92322-6382012 and we'll help you. We'll solve all your problems within 12 to 24 hours and with 101% guarantee and with astrology systematic. If you want to take any personal or professional advice then also you can call us on +92322-6382012 , ONLINE LOVE PROBLEM & Other all types of Daily Life Problem's.Then CALL or WHATSAPP us on +92322-6382012 and Get all these problems solutions here by Amil Baba DAWOOD BANGALI
#vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore#blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #blackmagicforlove #blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #Amilbabainuk #amilbabainspain #amilbabaindubai #Amilbabainnorway #amilbabainkrachi #amilbabainlahore #amilbabaingujranwalan #amilbabainislamabad
US Economic Outlook - Being Decided - M Capital Group August 2021.pdfpchutichetpong
The U.S. economy is continuing its impressive recovery from the COVID-19 pandemic and not slowing down despite re-occurring bumps. The U.S. savings rate reached its highest ever recorded level at 34% in April 2020 and Americans seem ready to spend. The sectors that had been hurt the most by the pandemic specifically reduced consumer spending, like retail, leisure, hospitality, and travel, are now experiencing massive growth in revenue and job openings.
Could this growth lead to a “Roaring Twenties”? As quickly as the U.S. economy contracted, experiencing a 9.1% drop in economic output relative to the business cycle in Q2 2020, the largest in recorded history, it has rebounded beyond expectations. This surprising growth seems to be fueled by the U.S. government’s aggressive fiscal and monetary policies, and an increase in consumer spending as mobility restrictions are lifted. Unemployment rates between June 2020 and June 2021 decreased by 5.2%, while the demand for labor is increasing, coupled with increasing wages to incentivize Americans to rejoin the labor force. Schools and businesses are expected to fully reopen soon. In parallel, vaccination rates across the country and the world continue to rise, with full vaccination rates of 50% and 14.8% respectively.
However, it is not completely smooth sailing from here. According to M Capital Group, the main risks that threaten the continued growth of the U.S. economy are inflation, unsettled trade relations, and another wave of Covid-19 mutations that could shut down the world again. Have we learned from the past year of COVID-19 and adapted our economy accordingly?
“In order for the U.S. economy to continue growing, whether there is another wave or not, the U.S. needs to focus on diversifying supply chains, supporting business investment, and maintaining consumer spending,” says Grace Feeley, a research analyst at M Capital Group.
While the economic indicators are positive, the risks are coming closer to manifesting and threatening such growth. The new variants spreading throughout the world, Delta, Lambda, and Gamma, are vaccine-resistant and muddy the predictions made about the economy and health of the country. These variants bring back the feeling of uncertainty that has wreaked havoc not only on the stock market but the mindset of people around the world. MCG provides unique insight on how to mitigate these risks to possibly ensure a bright economic future.
Latino Buying Power - May 2024 Presentation for Latino CaucusDanay Escanaverino
Unlock the potential of Latino Buying Power with this in-depth SlideShare presentation. Explore how the Latino consumer market is transforming the American economy, driven by their significant buying power, entrepreneurial contributions, and growing influence across various sectors.
**Key Sections Covered:**
1. **Economic Impact:** Understand the profound economic impact of Latino consumers on the U.S. economy. Discover how their increasing purchasing power is fueling growth in key industries and contributing to national economic prosperity.
2. **Buying Power:** Dive into detailed analyses of Latino buying power, including its growth trends, key drivers, and projections for the future. Learn how this influential group’s spending habits are shaping market dynamics and creating opportunities for businesses.
3. **Entrepreneurial Contributions:** Explore the entrepreneurial spirit within the Latino community. Examine how Latino-owned businesses are thriving and contributing to job creation, innovation, and economic diversification.
4. **Workforce Statistics:** Gain insights into the role of Latino workers in the American labor market. Review statistics on employment rates, occupational distribution, and the economic contributions of Latino professionals across various industries.
5. **Media Consumption:** Understand the media consumption habits of Latino audiences. Discover their preferences for digital platforms, television, radio, and social media. Learn how these consumption patterns are influencing advertising strategies and media content.
6. **Education:** Examine the educational achievements and challenges within the Latino community. Review statistics on enrollment, graduation rates, and fields of study. Understand the implications of education on economic mobility and workforce readiness.
7. **Home Ownership:** Explore trends in Latino home ownership. Understand the factors driving home buying decisions, the challenges faced by Latino homeowners, and the impact of home ownership on community stability and economic growth.
This SlideShare provides valuable insights for marketers, business owners, policymakers, and anyone interested in the economic influence of the Latino community. By understanding the various facets of Latino buying power, you can effectively engage with this dynamic and growing market segment.
Equip yourself with the knowledge to leverage Latino buying power, tap into their entrepreneurial spirit, and connect with their unique cultural and consumer preferences. Drive your business success by embracing the economic potential of Latino consumers.
**Keywords:** Latino buying power, economic impact, entrepreneurial contributions, workforce statistics, media consumption, education, home ownership, Latino market, Hispanic buying power, Latino purchasing power.
What price will pi network be listed on exchangesDOT TECH
The rate at which pi will be listed is practically unknown. But due to speculations surrounding it the predicted rate is tends to be from 30$ — 50$.
So if you are interested in selling your pi network coins at a high rate tho. Or you can't wait till the mainnet launch in 2026. You can easily trade your pi coins with a merchant.
A merchant is someone who buys pi coins from miners and resell them to Investors looking forward to hold massive quantities till mainnet launch.
I will leave the telegram contact of my personal pi vendor to trade with.
@Pi_vendor_247
how can i use my minded pi coins I need some funds.DOT TECH
If you are interested in selling your pi coins, i have a verified pi merchant, who buys pi coins and resell them to exchanges looking forward to hold till mainnet launch.
Because the core team has announced that pi network will not be doing any pre-sale. The only way exchanges like huobi, bitmart and hotbit can get pi is by buying from miners.
Now a merchant stands in between these exchanges and the miners. As a link to make transactions smooth. Because right now in the enclosed mainnet you can't sell pi coins your self. You need the help of a merchant,
i will leave the telegram contact of my personal pi merchant below. 👇 I and my friends has traded more than 3000pi coins with him successfully.
@Pi_vendor_247
NO1 Uk Black Magic Specialist Expert In Sahiwal, Okara, Hafizabad, Mandi Bah...Amil Baba Dawood bangali
Contact with Dawood Bhai Just call on +92322-6382012 and we'll help you. We'll solve all your problems within 12 to 24 hours and with 101% guarantee and with astrology systematic. If you want to take any personal or professional advice then also you can call us on +92322-6382012 , ONLINE LOVE PROBLEM & Other all types of Daily Life Problem's.Then CALL or WHATSAPP us on +92322-6382012 and Get all these problems solutions here by Amil Baba DAWOOD BANGALI
#vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore#blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #blackmagicforlove #blackmagicformarriage #aamilbaba #kalajadu #kalailam #taweez #wazifaexpert #jadumantar #vashikaranspecialist #astrologer #palmistry #amliyaat #taweez #manpasandshadi #horoscope #spiritual #lovelife #lovespell #marriagespell#aamilbabainpakistan #amilbabainkarachi #powerfullblackmagicspell #kalajadumantarspecialist #realamilbaba #AmilbabainPakistan #astrologerincanada #astrologerindubai #lovespellsmaster #kalajaduspecialist #lovespellsthatwork #aamilbabainlahore #Amilbabainuk #amilbabainspain #amilbabaindubai #Amilbabainnorway #amilbabainkrachi #amilbabainlahore #amilbabaingujranwalan #amilbabainislamabad
The European Unemployment Puzzle: implications from population agingGRAPE
We study the link between the evolving age structure of the working population and unemployment. We build a large new Keynesian OLG model with a realistic age structure, labor market frictions, sticky prices, and aggregate shocks. Once calibrated to the European economy, we quantify the extent to which demographic changes over the last three decades have contributed to the decline of the unemployment rate. Our findings yield important implications for the future evolution of unemployment given the anticipated further aging of the working population in Europe. We also quantify the implications for optimal monetary policy: lowering inflation volatility becomes less costly in terms of GDP and unemployment volatility, which hints that optimal monetary policy may be more hawkish in an aging society. Finally, our results also propose a partial reversal of the European-US unemployment puzzle due to the fact that the share of young workers is expected to remain robust in the US.
Introduction to Indian Financial System ()Avanish Goel
The financial system of a country is an important tool for economic development of the country, as it helps in creation of wealth by linking savings with investments.
It facilitates the flow of funds form the households (savers) to business firms (investors) to aid in wealth creation and development of both the parties
4. Financial Analysis
4
What:
• Way to measure the financial feasibility of a particular project or
development concept.
Who:
• Planners, economic development professionals, public officials, developers,
property owners…. everyone involved in the project.
Why:
• To determine if a project will be viable as planned or whether there are
“gaps” that need to be addressed.
When:
• After a development concept has been created but before public
investment or commitments have been made.
How:
• Its simple!
6. Back to Basics – Key Terms
6
Gross Income
• Total potential income from a property – all rental income
Effective Income
• Actual income from a property after subtracting vacancy and credit loss
Operating Expenses:
• Expenses related to operation (taxes, utilities, management, maintenance),
but limited only to what the property owner pays
Net Operating Income (NOI):
• Effective income minus operating expenses
Debt Service Coverage Ratio:
• NOI/Debt service payment (i.e. ratio of net income to payment
requirement) – it better be >1!!!
Internal Rate of Return:
• The implied interest rate the developer “earns” on his/her equity outlay
7. Pro Forma Checklist
7
Project
What is the development concept?
How much will it cost to purchase the property?
How much will construction cost?
Income
Average rental rates
How much will the project sell for after 10 years?
Expenses
What is the average vacancy rate?
Who will pay utilities, taxes and other charges
Debt Service
How much of the project will be financed?
What is the interest rate?
8. Pro Forma Example
8
Construction
Construction Cost Units
· 50,000 SF Residential @$135/SF $4,171,500 40
· 12,500 SF Restaurant @ $135/SF $1,687,500 1
· Site Work $600,000
· Total $6,459,000
Total Construction $6,459,000
Property Sale Price $45,000
General Assumptions
1-year construction period
Target market - Urban Pioneers
Assume smaller units, mix of 1-2 bedroom
No Remediation Costs
Tip: Use assessed
value as a proxy
for sale price if
unknown.
9. Pro Forma Example
9
Income
Residential
Total Residential Units 40
Monthly Rent (SF) $1,500
Total Monthly Rental Income $60,000
Annual Rent Increase 3%
Year 1 Gross Annual Income (Monthly x 12) $720,000
Commercial
Total Commercial Units 1
Total Size (SF) 12,500
Annual Rent (SF) $15.00
Annual Rent Increase 3%
Year 1 Gross Annual Income $187,500Tip: Check
LoopNet or online
listings to get
typical rent rates
10. Pro Forma Example
10
Operating Expenses Year 0 Year 1
Taxes (Residential) $2,196 $252,174
Insurance (Residential) $5.50 per 1,000 of mortgage $0 $10,732
Repairs & Maintenance (Residential) 3% Effective Gross Income $0 $20,052
Management 5% Effective Gross Income $0 $41,775
Utilities $0 $34,200
11. Pro Forma Example
11
Debt Service
A Project Cost (Land & Construction) $6,504,000
B % Equity 40%
C Equity Contribution (A x B) $2,601,600
D Amount Financed for Construction (A - C) $3,902,400
Construction Period (Year 0)
E Construction Rate 4.5%
F Construction Period Interest (D x E) $175,608
Operation Period (Year 1+)
G Loan Origination Fee % 1.5%
H Loan Origination Fee (D x G) $58,536
I Total Financial Costs (F + H) $234,144
J % Financing of Financial Costs 60%
K Amount Financed for Financial Costs (I x J) $140,486
L Interest Rate 6.0%
M Term 30
N Principal (Amount Financed = D + K) $4,042,886
O Annual Debt Service Payment $293,711
12. Pro Forma Example
12
Debt Service
A Project Cost (Land & Construction) $6,504,000
B % Equity 40%
C Equity Contribution (A x B) $2,601,600
D Amount Financed for Construction (A - C) $3,902,400
Construction Period (Year 0)
E Construction Rate 4.5%
F Construction Period Interest (D x E) $175,608
Operation Period (Year 1+)
G Loan Origination Fee % 1.5%
H Loan Origination Fee (D x G) $58,536
I Total Financial Costs (F + H) $234,144
J % Financing of Financial Costs 60%
K Amount Financed for Financial Costs (I x J) $140,486
L Interest Rate 6.0%
M Term 30
N Principal (Amount Financed = D + K) $4,042,886
O Annual Debt Service Payment $293,711
To figure out annual debt service payments using Excel:
Formula: PMT(Rate,Nper,PV)
Rate: permanent financing interest rate (6%)
Nper: number of payments or term (30)
PV: present value or amount being mortgaged ($4,042,886)
Result: fixed debt service payments ($293,711)
13. Pro Forma Example
13
Project X Cash Flow Analysis
Year 0 Year 1 Year 2
Residential (3% annual increase) -$ 720,000$ 741,600$
Commercial (Restaurant) (3% annual increase) -$ 187,500$ 193,125$
-$ 907,500$ 934,725$
Residential (10% vacancy, 3% annual increase) -$ 72,000$ 74,160$
Commercial (0% vacancy because one user) -$ -$ -$
-$ 835,500$ 860,565$
Taxes (Residential) 2,196$ 252,174$ 259,739$
Insurance (Residential) -$ 10,732$ 11,054$
Repairs & Maintenance (Residential) -$ 20,052$ 20,654$
Management -$ 41,775$ 43,028$
Utilities -$ 34,200$ 35,226$
(2,196)$ 476,568$ 490,865$
Debt Service -$ (293,711)$ (293,711)$
Permanent Financing Draw 4,042,886$
Add: Inflow (Debt Service)
Add: Income
Gross Income
Less: Vacancy and Credit Loss
Effective Income
Less: Operating Expenses
Net Operating Income
Tip: Take the
Cash Flow
Analysis out to
Year 10
14. Pro Forma Example
14
Taxes (Residential) 2,196$ 252,174$ 259,739$
Insurance (Residential) -$ 10,732$ 11,054$
Repairs & Maintenance (Residential) -$ 20,052$ 20,654$
Management -$ 41,775$ 43,028$
Utilities -$ 34,200$ 35,226$
(2,196)$ 476,568$ 490,865$
Debt Service -$ (293,711)$ (293,711)$
Permanent Financing Draw 4,042,886$
Construction Financing Draw 3,902,400$ (3,902,400)$
Sale Proceeds
3,902,400$ (153,225)$ (293,711)$
Land Cost 45,000$
Construction & Site Prep 6,459,000$
Loan Origination Fee 58,536$
Construction Period Interest 175,608$
Pre-Tax Cash Flow (2,837,940)$ 323,343$ 197,153$
Add: Inflow (Debt Service)
Less: Capital Outlays
Less: Operating Expenses
Net Operating Income
Project X Cash Flow Analysis
Year 0 Year 1 Year 2
Residential (3% annual increase) -$ 720,000$ 741,600$
Commercial (Restaurant) (3% annual increase) -$ 187,500$ 193,125$
-$ 907,500$ 934,725$
Residential (10% vacancy, 3% annual increase) -$ 72,000$ 74,160$
Commercial (0% vacancy because one user) -$ -$ -$
-$ 835,500$ 860,565$
Taxes (Residential) 2,196$ 252,174$ 259,739$
Insurance (Residential) -$ 10,732$ 11,054$
Repairs & Maintenance (Residential) -$ 20,052$ 20,654$
Management -$ 41,775$ 43,028$
Utilities -$ 34,200$ 35,226$
(2,196)$ 476,568$ 490,865$
Debt Service -$ (293,711)$ (293,711)$
Add: Inflow (Debt Service)
Add: Income
Gross Income
Less: Vacancy and Credit Loss
Effective Income
Less: Operating Expenses
Net Operating Income
15. Big Questions
15
Bank wants to know…will
this project make enough
money to repay the loan?
Developer wants to
know… will this project
make me enough
money that it is worth
the risk?
What is the debt service
coverage ratio?
What is the internal rate
of return?
16. Bank – Debt Service Coverage Ratio
16
What is the debt service
coverage ratio?
= Net Operating Income
Debt Service
Must be greater than 1.25
Debt Service Coverage Ratio
Year 1 Year 2 Year 3 Year 4 Year 5 Ye
Net Operating Income 476,568$ 490,865$ 505,591$ 520,758$ 536,381$ 55$
Debt Service 293,711$ 293,711$ 293,711$ 293,711$ 293,711$ 29$
Debt Service Coverage (1.25 min) 1.62 1.67 1.72 1.77 1.83
17. Developer – Internal Rate of Return
17
What is the internal rate
of return?
Year 10 - Sale of Project
Net Operating Income Year 10 $621,813
Cap Rate 8.0%
Sale Value $7,772,658
Sale Commission Rate 6.0%
Sale Commission $466,359
Remaining Principal on Debt $3,368,845
Sale Proceeds $3,937,453
18. 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
5,591 520,758$ 536,381$ 552,472$ 569,047$ 586,118$ 603,702$ 621,813$
3,711) (293,711)$ (293,711)$ (293,711)$ (293,711)$ (293,711)$ (293,711)$ 3,643,741$
- -$ -$ -$ -$ -$ -$ -$
1,879 227,047$ 242,670$ 258,761$ 275,335$ 292,407$ 309,990$ 4,265,554$
Developer – Internal Rate of Return
18
What is the internal rate
of return?
Internal Rate of Return
Year Year 0 Year 1 Year 2 Year 3 Year 4
Net Operating Income (2,196)$ 476,568$ 490,865$ 505,591$ 520,7$
Debt Service and Other 3,902,400$ (153,225)$ (293,711)$ (293,711)$ (293,7$
Capital Outlays (6,738,144)$ -$ -$ -$ $
Pre Tax Cash Flow (2,837,940)$ 323,343$ 197,153$ 211,879$ 227,0$
Interal Rate of Return (IRR) 11%
IRR = 11%
Don’t
retreat!
Reload!
19. The Numbers Don’t Work–What Now?
19
Consider different uses
Tax abatements
Tax credit programs
Grant programs for specific uses
Low interest loans
Loan terms – lower equity
contribution
32. • Re-evaluate mix of uses
• Weigh pros and cons of making building taller, to
accommodate more residential units
• Negotiate price of land purchase
• Research potential abatement and incentive programs,
such as 421-m
Now What?
37. Benefits
• Direct and Indirect
Jobs
• Payments to Potato
Farmers
• Tourism
But…
• Numbers Don’t Add Up
38. • Grant funding from CFA
• Preferential financing
• Free or reduced rent
Pro Forma provided direction to County and
stakeholders for future CFA application
Now What?
39. 39
Thank You
Michael N’dolo, CEcD
Vice President, Camoin Associates
michael@camoinassociates.com
518-899-2608 x103
Kimberly Baptiste, AICP
Municipal Practice Leader, Bergmann
Associates
kbaptiste@BERGMANNPC.com
585-498-7770