You are a Real Estate developer building a small office tower in Montreal. The construction will take one year and the units have all been pre-leasedThe stabilized NOI at opening will be $750,000 and comparable cap rates are 6%.The construction lender is willing to finance the project based on the terms and conditions shown below.

a)Based on the budget, calculate the oustanding construction loan at the end of the year.

b)Based on the budget, calculate the oustanding construction loan at the end of the year.

Please make your calculations to the right of the data on this worksheet.

= = , DX Supprimer Caller G1 SIA G $ %) Mettre sous forme de tableau Styles de cellule y ZY Trier et Rechercher et filtrer slectionner Sens Mise en forme v Analyser des donnes L18 LI w 2 10 You are a Real Estate developer building a small office tower in Vontrol. The construction will take one year and the units have all been preleased. The stabilized Niat opening will be $750,000 and comparable caprates are 6% The construction lender is willing to finance the project based on the terms and conditions shown below. al Based on the budget, calculate the Oustanding construction loan at the end of the year. b) How much equity will you be ableta withdraw at the end of the construction periodifyou take out a mortgage with thetorms and conditions shown below? 13 12 19 16 Please make your calculations to the right of the data on this worksheet. 17 Upload your file onto Moodle by the deadline indicated on the course outline. 18 14 Grade (out of 10): 3 21 22 Dew Budget Mettre sous forme de tableau 200 220 CD 24 Land s Site properti 10 Hardt 2T ITS * Penis 19 NAMEL llw ODOO 75 DOO 150 000 IG DOO 195 000 tex 30 PR DOD 1090 :: DOO 31 Other sat 00615 33 Ini 34 TOTAL Gato Gube This The band attentie preparacion Bertinthe 40 Posth. The stored dig interest are every 41 true www 12 Tha tarda t 42 answers a month 1 to morth 13. I 43 cash low watched or une meil 22 49 20 2 Coming 20 1 LTC M sa incetate sa 5.05 Sheet1 + ZY = = DX Supprimer Caller G Gis-A- Mettre sous forme de tableau Styles de cellule Sens Mise en forme v Trier et Rechercher et filtrer slectionner Analyser des donnes L18 + x H 1 11 w 2 Fund 15 27 Panda - Pris 29 ITALITAT LAM 31 satosis 300 DOO 75.000 150 DOO IG DOO 195000 90 X 104 DOO 1:15 000 34 JOIAL 26 at Canto The und kann dieser Finthe 40 Pers. The sont ledig interest are evenly 1 da bude over the 12 mart period the tarda 42 are with a month to morth 13. AI 43 was lluns at the Unit 22 Supprimer une dcimale 4T 2 Cominn 1 ITE a free S GDN 6.US Panted Cat sparing Compartir ET SU DOD GDN 1 9 Mart co Term wory cameron petit pars Martapura Mrr LTM Mirum DOI ! 4DN 1.25 GT TO TA TS Sheet1 + = = , DX Supprimer Caller G1 SIA G $ %) Mettre sous forme de tableau Styles de cellule y ZY Trier et Rechercher et filtrer slectionner Sens Mise en forme v Analyser des donnes L18 LI w 2 10 You are a Real Estate developer building a small office tower in Vontrol. The construction will take one year and the units have all been preleased. The stabilized Niat opening will be $750,000 and comparable caprates are 6% The construction lender is willing to finance the project based on the terms and conditions shown below. al Based on the budget, calculate the Oustanding construction loan at the end of the year. b) How much equity will you be ableta withdraw at the end of the construction periodifyou take out a mortgage with thetorms and conditions shown below? 13 12 19 16 Please make your calculations to the right of the data on this worksheet. 17 Upload your file onto Moodle by the deadline indicated on the course outline. 18 14 Grade (out of 10): 3 21 22 Dew Budget Mettre sous forme de tableau 200 220 CD 24 Land s Site properti 10 Hardt 2T ITS * Penis 19 NAMEL llw ODOO 75 DOO 150 000 IG DOO 195 000 tex 30 PR DOD 1090 :: DOO 31 Other sat 00615 33 Ini 34 TOTAL Gato Gube This The band attentie preparacion Bertinthe 40 Posth. The stored dig interest are every 41 true www 12 Tha tarda t 42 answers a month 1 to morth 13. I 43 cash low watched or une meil 22 49 20 2 Coming 20 1 LTC M sa incetate sa 5.05 Sheet1 + ZY = = DX Supprimer Caller G Gis-A- Mettre sous forme de tableau Styles de cellule Sens Mise en forme v Trier et Rechercher et filtrer slectionner Analyser des donnes L18 + x H 1 11 w 2 Fund 15 27 Panda - Pris 29 ITALITAT LAM 31 satosis 300 DOO 75.000 150 DOO IG DOO 195000 90 X 104 DOO 1:15 000 34 JOIAL 26 at Canto The und kann dieser Finthe 40 Pers. The sont ledig interest are evenly 1 da bude over the 12 mart period the tarda 42 are with a month to morth 13. AI 43 was lluns at the Unit 22 Supprimer une dcimale 4T 2 Cominn 1 ITE a free S GDN 6.US Panted Cat sparing Compartir ET SU DOD GDN 1 9 Mart co Term wory cameron petit pars Martapura Mrr LTM Mirum DOI ! 4DN 1.25 GT TO TA TS Sheet1 +