Real Estate Finance projet in Excel

Real Estate Finance projet in Excel
I have a project due tomorrow in my real estate finance class. I have written the entire business memo but have no clue how to do the Excel portion of it. I need it done in a timely fashion as it is due tomorrow. All the instructions are attached. Please get in contact ASAP.

 2912 North Main Street
 Pro Forma Income Statement
 12 Months Ended  12 Months Ended  Pro-Forma  12 Months
Ended
12/31/2018 12/31/2019 1/31/2020 2/28/2020 3/31/2020 4/30/2020 5/31/2020 6/30/2020 7/31/2020 8/31/2020 9/30/2020 10/31/2020 11/30/2020 12/31/2020 12/31/2020  Comments
 Revenue
 Rent – Apt #1             9,900           10,197                   –                   –                975                975                975                975                975                975                975                975                975                975             9,750  Vacant January/February due to renovation. Install new wood floors, closet doors, paint, replace kitchen cabinets/counter, sink. Once complete, increase rent to $975 in March.
 Rent – Apt #2             7,465             7,689                700                700                700                700                700                700                700                700                700                700                700                700             8,400  Increased rent $50/mo to $700.
 Rent – Apt #3             5,700             5,871                600                600                600                600                600                600                600                600                600                600                600                600             7,200  New tenant last October – increased rent to $600/month
 Vacancies and Late Fees               (435)               (265)                 (20)                 (20)                 (34)                 (34)                 (34)                 (34)                 (34)                 (34)                 (34)                 (34)                 (34)                 (34)               (380)  Forecast 1.5% of gross rents
 Total Revenue                 22,630                 23,492                   1,281                   1,281                   2,241                   2,241                   2,241                   2,241                   2,241                   2,241                   2,241                   2,241                   2,241                   2,241                 24,970
 Operating Expenses
 Insurance             1,145             1,404             1,586                   –                   –                   –                   –                   –                   –                   –                   –                   –                   –                   –             1,586
 Property Management Fees             2,366             1,973                128                128                224                224                224                224                224                224                224                224                224                224             2,497 10%
 Property Taxes             1,526             1,392                632                   –                   –                   –                   –                   –                632                   –                   –                   –                   –                   –             1,264
 Repairs and Maintenance
 Maintenance             2,047                329                128                128                224                224                224                224                224                224                224                224                224                224             2,497
 Repairs and Improvements                485             3,047                  96                  96                168                168                168                168                168                168                168                168                168                168             1,873  Maintenance/improvements completed during renovations
 Transitional                996                   –                  50                  50                  50                  50                  50                  50                  50                  50                  50                  50                  50                  50                600  Painting, cleaning due to turnovers
 Utilities
 Gas                   –                319                120                120                   –                   –                   –                   –                   –                   –                   –                   –                   –                   –                240  Gas expense paid during renovation.
 Electric                  56                154                  45                  45                   –                   –                   –                   –                   –                   –                   –                   –                   –                   –                  90  Electric expense paid during renovation.
 Water             1,866             1,834                110                110                110                110                110                110                110                110                110                110                110                110             1,320  Water for shared plumbing on units #1 and #3.
 Total Operating Expenses                 10,487                 10,452                   2,895                       677                       776                       776                       776                       776                   1,408                       776                       776                       776                       776                       776                 11,967
 Net Income before Financing                 12,143                 13,040                 (1,615)                       603                   1,465                   1,465                   1,465                   1,465                       833                   1,465                   1,465                   1,465                   1,465                   1,465                 13,003

Get professional assignment help cheaply

Are you busy and do not have time to handle your assignment? Are you scared that your paper will not make the grade? Do you have responsibilities that may hinder you from turning in your assignment on time? Are you tired and can barely handle your assignment? Are your grades inconsistent?

Don't use plagiarized sources. Get Your Custom Essay on
Real Estate Finance projet in Excel
Just from $10/Page
Order Essay

Whichever your reason may is, it is valid! You can get professional academic help from our service at affordable rates. We have a team of professional academic writers who can handle all your assignments.

Our essay writers are graduates with diplomas, bachelor, masters, Ph.D., and doctorate degrees in various subjects. The minimum requirement to be an essay writer with our essay writing service is to have a college diploma. When assigning your order, we match the paper subject with the area of specialization of the writer.

Why choose our academic writing service?

  • Plagiarism free papers
  • Timely delivery
  • Any deadline
  • Skilled, Experienced Native English Writers
  • Subject-relevant academic writer
  • Adherence to paper instructions
  • Ability to tackle bulk assignments
  • Reasonable prices
  • 24/7 Customer Support
  • Get superb grades consistently

 

 

 

 

 

 

Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Open chat
1
You can contact our live agent via WhatsApp! Via +1 817 953 0426

Feel free to ask questions, clarifications, or discounts available when placing an order.

Order your essay today and save 20% with the discount code VICTORY