Title

Sheets

Color Code

Building Description

Fees & Closing Costs

Hard Cost psf

Soft and Total Cost psf

Total Cost

Financing Cost

Parking Revenue

Retail Rent

Retail Sheet Inputs

Inputs (land+cap+disc)

Inputs (loan)

Inputs (tax)

Inputs (fees)

Inputs (rent+vac)

Inputs (expenses+incr.)

Retail Sheet Calculations

Calculations (bldg+fees)

Calculations (footage+cost)

Calculations (depreciation)

Calculations (financing)

Calculations (Closing Cost)

Calculations (rent+deprec)

Calculations (rental income)

Calculations (vacancy)

Calculations (gross rent)

Calculations (expenses)

Calculations (NOI+)

Calculations (BTCF+perf meas)

Calculations (taxable income)

Calculations (total CF)

Calculations (IRR+NPV)

Calculations (gain on sale)

Calculations (sale CF)

Description

Parking P

Parking O

Parking R

Retail P

Retail O

Retail R

Office P

Office O

Office R