Value-add_Office_Renovation_Proforma_Template

	A	B	C	D	E	F	G	H
1	Deepblocks Office Renovation Proforma Dashboard
3
4	KPI	Value	KPI	Value	KPI	Value	KPI	Value
5	Project Name	Coral Gables - Office Renovation - WB	Office GSF	4,399	Office Usable SF	4,399	Retail NLA	-
6	Total Project Basis	$4,336,296	Year 1 NOI	$293,445	Return on Basis	6.77%	Post-Reno Exit Value	$7,581,421
7	Levered IRR	25.4%	Equity Multiple	2.9x	Equity Required	$1,734,518	CSV Row Issues	0
8	Post-Reno Lease PSF	$75.00	Debt Yield	11.3%	LTC	60.0%	Exit Cap	4.5%
9
10
11	5-Year Post-Renovation Snapshot	Year 1	Year 2	Year 3	Year 4	Year 5
12	Post-Renovation Office Gross Revenue	$365,156	$376,111	$387,394	$399,016	$410,986
13	Post-Renovation Total NOI	$293,445	$302,424	$311,677	$321,213	$331,039
14	Unlevered Cash Flow	$284,647	$293,406	$302,434	$311,738	$7,447,863
15	Levered Cash Flow	$89,514	$98,273	$107,301	$116,605	$4,650,952
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101