question stringclasses 942
values | answer stringclasses 867
values | context stringclasses 1
value | domain stringclasses 1
value |
|---|---|---|---|
Give me definition of First Year Gross Income | **Definition:**
The total rental income generated in the first year, calculated without applying any rent escalations or increases. | blockchain | |
Calculate Gross Income using: first_year_gross_income=1180899.0982799998, annual_rent_increase_pct=7.75, year_index=2 | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Definition:**
The total rental income for a given year, adjusted for annual rent escalations after the first year.
**Calculation Steps:**
- 1180899.0982799998 × (1 + 7.75/100)^2 = 1371031.2337224437
**Result:**
13... | blockchain | |
Give me definition,formula of Operating Expenses | **Formula:**
Operating Expenses = Gross Income × Operating Expense %
**Definition:**
The recurring costs required to operate, manage, and maintain the property in a given year. | blockchain | |
Calculate Capex using: capex_funding=1305, additional_capex=1544 | **Formula:**
Capex = Capex Funding + Additional Capex
**Calculation Steps:**
- 1305 + 1544 = 2849
**Result:**
2849 | blockchain | |
Give me definition and formula of NOI | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Definition:**
Net Operating Income (NOI) is the income remaining after deducting operating expenses and Capex from Gross Income. | blockchain | |
Give me formula and definition of Debt Service | **Formula:**
Debt Service = Total Loan × Loan Interest %
**Definition:**
The annual payment required to cover the loan’s interest (and sometimes principal) obligations. | blockchain | |
Give me definition+formula of Unleveraged CF | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Definition:**
Cash flow generated by the property without considering financing or debt payments. | blockchain | |
Give me formula+definition of Leveraged CF | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Definition:**
Cash flow available after accounting for debt service (loan payments). | blockchain | |
Calculate Cash Flow to Equity using: leveraged_cf=1006090.9327078637, partnership_costs=3886 | **Formula:**
Cash Flow to Equity = Leveraged CF – Partnership Costs
**Definition:**
The net cash available to equity investors after subtracting debt service, Capex, and partnership costs.
**Calculation Steps:**
- 1006090.9327078637 - 3886 = 1002204.9327078637
**Result:**
1002204.9327078637 | blockchain | |
Give me definition of SPV Share % | **Definition:**
The ownership percentage of the SPV based on its share of total equity invested. | blockchain | |
Calculate Cash Flow to SPV using: cash_flow_to_equity=1002204.9327078637, spv_share_pct=23.707890541067627 | **Formula:**
Cash Flow to SPV = Cash Flow to Equity × (SPV Share % ÷ 100)
**Calculation Steps:**
- 1002204.9327078637 × (23.707890541067627/100) = 237601.6484435608
**Result:**
237601.6484435608 | blockchain | |
Calculate SPV Distributions using: cash_flow_to_spv=237601.6484435608, spv_annual_fees=3561 | **Formula:**
SPV Distributions = Cash Flow to SPV – SPV Annual Fees
**Calculation Steps:**
- 237601.6484435608 - 3561 = 234040.6484435608
**Result:**
234040.6484435608 | blockchain | |
Calculate Sales to Equity using: gross_sale_proceeds=111579, sales_cost=8176, loan_payoff_at_sale=63091, partnership_cost_at_sale=3165, sponsor_promote_at_sale=2693 | **Formula:**
Sales to Equity = Gross Sale Proceeds – Sales Costs – Loan Payoff – Partnership Costs at Sale – Sponsor Promote at Sale
**Definition:**
The net proceeds available to equity investors after subtracting sales costs, loan payoff, partnership costs, and sponsor promote from the gross sale proceeds.
**Calcula... | blockchain | |
Give me formula of NPV | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + Rate) ^ Year Index) | blockchain | |
Calculate IRR using: cash_flows=[-13254, -12429, 41523, -10089, -12540] | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + r) ^ Year Index) = 0
**Definition:**
Internal Rate of Return (IRR) is the discount rate at which the Net Present Value (NPV) of cash flows equals zero, representing the expected annualized return on investment.
**Calculation Steps:**
- Initial guess: r = 0.100000
- Iter 1: r=0.1... | blockchain | |
Calculate First Year Gross Income using: rentable_sqft=29810, occupancy_rate_pct=83.65, starting_rent_per_sf_mo=2.63 | **Formula:**
First Year Gross Income = Rentable Sq.Ft × (Occupancy Rate ÷ 100) × Rent per Sq.Ft per Month × 12
**Calculation Steps:**
- 29810 × (83.65/100) × 2.63 × 12 = 786982.2113999999
**Result:**
786982.2113999999 | blockchain | |
Give me definition and formula of Gross Income | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Definition:**
The total rental income for a given year, adjusted for annual rent escalations after the first year. | blockchain | |
Give me definition,formula of Operating Expenses | **Formula:**
Operating Expenses = Gross Income × Operating Expense %
**Definition:**
The recurring costs required to operate, manage, and maintain the property in a given year. | blockchain | |
Calculate Capex using: capex_funding=2216, additional_capex=3085 | **Formula:**
Capex = Capex Funding + Additional Capex
**Calculation Steps:**
- 2216 + 3085 = 5301
**Result:**
5301 | blockchain | |
Calculate NOI using: gross_income=786982.2114000001, operating_expenses=197847.32794596005, capex=5301 | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Calculation Steps:**
- 786982.2114000001 - 197847.32794596005 - 5301 = 583833.8834540402
**Result:**
583833.8834540402 | blockchain | |
Calculate Debt Service using: total_loan=34926, loan_interest_pct=7.2 | **Formula:**
Debt Service = Total Loan × Loan Interest %
**Calculation Steps:**
- 34926 × 7.2/100 = 2514.672
**Result:**
2514.672 | blockchain | |
Calculate Unleveraged CF using: noi=583833.8834540402, additional_capex=3085 | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Definition:**
Cash flow generated by the property without considering financing or debt payments.
**Calculation Steps:**
- 583833.8834540402 - 3085 = 580748.8834540402
**Result:**
580748.8834540402 | blockchain | |
Give me definition+formula of Leveraged CF | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Definition:**
Cash flow available after accounting for debt service (loan payments). | blockchain | |
Give me definition+formula of Cash Flow to Equity | **Formula:**
Cash Flow to Equity = Leveraged CF – Partnership Costs
**Definition:**
The net cash available to equity investors after subtracting debt service, Capex, and partnership costs. | blockchain | |
Give me formula and definition of SPV Share % | **Formula:**
SPV Share % = (SPV Investment Amount ÷ Total Equity) × 100
**Definition:**
The ownership percentage of the SPV based on its share of total equity invested. | blockchain | |
Calculate Cash Flow to SPV using: cash_flow_to_equity=568318.2114540401, spv_share_pct=149.30013524743765 | **Formula:**
Cash Flow to SPV = Cash Flow to Equity × (SPV Share % ÷ 100)
**Calculation Steps:**
- 568318.2114540401 × (149.30013524743765/100) = 848499.8583367006
**Result:**
848499.8583367006 | blockchain | |
Give me definition,formula of SPV Distributions | **Formula:**
SPV Distributions = Cash Flow to SPV – SPV Annual Fees
**Definition:**
The net amount distributed from the SPV to investors after deducting SPV annual fees. | blockchain | |
Calculate Sales to Equity using: gross_sale_proceeds=137833, sales_cost=2718, loan_payoff_at_sale=18693, partnership_cost_at_sale=1792, sponsor_promote_at_sale=3844 | **Formula:**
Sales to Equity = Gross Sale Proceeds – Sales Costs – Loan Payoff – Partnership Costs at Sale – Sponsor Promote at Sale
**Calculation Steps:**
- 137833 - 2718 - 18693 - 1792 - 3844 = 110786
**Result:**
110786 | blockchain | |
Calculate NPV using: cash_flows=[-22316, 24086, 44577, 618, 32647], discount_rate=0.13 | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + Rate) ^ Year Index)
**Calculation Steps:**
- NPV = Σ(CashFlow/(1+rate)^t) = -22316/(1+0.13)^0 = -22316.00 + 24086/(1+0.13)^1 = 21315.04 + 44577/(1+0.13)^2 = 34910.33 + 618/(1+0.13)^3 = 428.31 + 32647/(1+0.13)^4 = 20023.02 = 54360.695455
**Result:**
54360.69545537755 | blockchain | |
Calculate IRR using: cash_flows=[-22316, 24086, 44577, 618, 32647] | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + r) ^ Year Index) = 0
**Definition:**
Internal Rate of Return (IRR) is the discount rate at which the Net Present Value (NPV) of cash flows equals zero, representing the expected annualized return on investment.
**Calculation Steps:**
- Initial guess: r = 0.100000
- Iter 1: r=0.1... | blockchain | |
Give me definition,formula of First Year Gross Income | **Formula:**
First Year Gross Income = Rentable Sq.Ft × (Occupancy Rate ÷ 100) × Rent per Sq.Ft per Month × 12
**Definition:**
The total rental income generated in the first year, calculated without applying any rent escalations or increases. | blockchain | |
Give me formula and definition of Gross Income | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Definition:**
The total rental income for a given year, adjusted for annual rent escalations after the first year. | blockchain | |
Give me definition and formula of Operating Expenses | **Formula:**
Operating Expenses = Gross Income × Operating Expense %
**Definition:**
The recurring costs required to operate, manage, and maintain the property in a given year. | blockchain | |
Give me formula and definition of Capex | **Formula:**
Capex = Capex Funding + Additional Capex
**Definition:**
Capital expenditures spent on major repairs, replacements, or improvements to extend the property's life. | blockchain | |
Give me formula+definition of NOI | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Definition:**
Net Operating Income (NOI) is the income remaining after deducting operating expenses and Capex from Gross Income. | blockchain | |
Give me formula,definition of Debt Service | **Formula:**
Debt Service = Total Loan × Loan Interest %
**Definition:**
The annual payment required to cover the loan’s interest (and sometimes principal) obligations. | blockchain | |
Calculate Unleveraged CF using: noi=2790073.0888488935, additional_capex=4660 | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Calculation Steps:**
- 2790073.0888488935 - 4660 = 2785413.0888488935
**Result:**
2785413.0888488935 | blockchain | |
Calculate Leveraged CF using: unleveraged_cf=2785413.0888488935, debt_service=4209.929700000001 | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Calculation Steps:**
- 2785413.0888488935 - 4209.929700000001 = 2781203.1591488933
**Result:**
2781203.1591488933 | blockchain | |
Give me definition of Cash Flow to Equity | **Definition:**
The net cash available to equity investors after subtracting debt service, Capex, and partnership costs. | blockchain | |
Calculate SPV Share % using: spv_investment_amount=57814, total_equity=137639 | **Formula:**
SPV Share % = (SPV Investment Amount ÷ Total Equity) × 100
**Definition:**
The ownership percentage of the SPV based on its share of total equity invested.
**Calculation Steps:**
- (57814 / 137639) × 100 = 42.004083145038834
**Result:**
42.004083145038834 | blockchain | |
Calculate Cash Flow to SPV using: cash_flow_to_equity=2776041.1591488933, spv_share_pct=42.004083145038834 | **Formula:**
Cash Flow to SPV = Cash Flow to Equity × (SPV Share % ÷ 100)
**Calculation Steps:**
- 2776041.1591488933 × (42.004083145038834/100) = 1166050.636629401
**Result:**
1166050.636629401 | blockchain | |
Give me definition+formula of SPV Distributions | **Formula:**
SPV Distributions = Cash Flow to SPV – SPV Annual Fees
**Definition:**
The net amount distributed from the SPV to investors after deducting SPV annual fees. | blockchain | |
Give me formula+definition of Sales to Equity | **Formula:**
Sales to Equity = Gross Sale Proceeds – Sales Costs – Loan Payoff – Partnership Costs at Sale – Sponsor Promote at Sale
**Definition:**
The net proceeds available to equity investors after subtracting sales costs, loan payoff, partnership costs, and sponsor promote from the gross sale proceeds. | blockchain | |
Calculate NPV using: cash_flows=[49097, -25572, 39894, 524, -5483], discount_rate=0.09 | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + Rate) ^ Year Index)
**Definition:**
Net Present Value (NPV) is the sum of all future cash flows discounted back to the present using a given discount rate.
**Calculation Steps:**
- NPV = Σ(CashFlow/(1+rate)^t) = 49097/(1+0.09)^0 = 49097.00 + -25572/(1+0.09)^1 = -23460.55 + 39894... | blockchain | |
Give me definition+formula of IRR | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + r) ^ Year Index) = 0
**Definition:**
Internal Rate of Return (IRR) is the discount rate at which the Net Present Value (NPV) of cash flows equals zero, representing the expected annualized return on investment. | blockchain | |
Calculate First Year Gross Income using: rentable_sqft=31545, occupancy_rate_pct=93.05, starting_rent_per_sf_mo=3.65 | **Formula:**
First Year Gross Income = Rentable Sq.Ft × (Occupancy Rate ÷ 100) × Rent per Sq.Ft per Month × 12
**Definition:**
The total rental income generated in the first year, calculated without applying any rent escalations or increases.
**Calculation Steps:**
- 31545 × (93.05/100) × 3.65 × 12 = 1285644.8655
**... | blockchain | |
Give me definition and formula of Gross Income | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Definition:**
The total rental income for a given year, adjusted for annual rent escalations after the first year. | blockchain | |
Calculate Operating Expenses using: gross_income=1311226.6398901679, operating_expense_pct=22.7 | **Formula:**
Operating Expenses = Gross Income × Operating Expense %
**Definition:**
The recurring costs required to operate, manage, and maintain the property in a given year.
**Calculation Steps:**
- 1311226.6398901679 × 22.7/100 = 297648.4472550681
**Result:**
297648.4472550681 | blockchain | |
Calculate Capex using: capex_funding=15871, additional_capex=1539 | **Formula:**
Capex = Capex Funding + Additional Capex
**Calculation Steps:**
- 15871 + 1539 = 17410
**Result:**
17410 | blockchain | |
Give me formula,definition of NOI | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Definition:**
Net Operating Income (NOI) is the income remaining after deducting operating expenses and Capex from Gross Income. | blockchain | |
Give me definition of Debt Service | **Definition:**
The annual payment required to cover the loan’s interest (and sometimes principal) obligations. | blockchain | |
Give me formula+definition of Unleveraged CF | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Definition:**
Cash flow generated by the property without considering financing or debt payments. | blockchain | |
Give me formula+definition of Leveraged CF | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Definition:**
Cash flow available after accounting for debt service (loan payments). | blockchain | |
Give me definition and formula of Cash Flow to Equity | **Formula:**
Cash Flow to Equity = Leveraged CF – Partnership Costs
**Definition:**
The net cash available to equity investors after subtracting debt service, Capex, and partnership costs. | blockchain | |
Give me formula,definition of SPV Share % | **Formula:**
SPV Share % = (SPV Investment Amount ÷ Total Equity) × 100
**Definition:**
The ownership percentage of the SPV based on its share of total equity invested. | blockchain | |
Give me formula and definition of Cash Flow to SPV | **Formula:**
Cash Flow to SPV = Cash Flow to Equity × (SPV Share % ÷ 100)
**Definition:**
The portion of cash flow to equity allocated to the SPV based on its ownership percentage. | blockchain | |
Calculate SPV Distributions using: cash_flow_to_spv=1379289.3830529961, spv_annual_fees=3442 | **Formula:**
SPV Distributions = Cash Flow to SPV – SPV Annual Fees
**Definition:**
The net amount distributed from the SPV to investors after deducting SPV annual fees.
**Calculation Steps:**
- 1379289.3830529961 - 3442 = 1375847.3830529961
**Result:**
1375847.3830529961 | blockchain | |
Give me definition of Sales to Equity | **Definition:**
The net proceeds available to equity investors after subtracting sales costs, loan payoff, partnership costs, and sponsor promote from the gross sale proceeds. | blockchain | |
Calculate NPV using: cash_flows=[-34601, 40964, -36438, -8124, -38185], discount_rate=0.09 | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + Rate) ^ Year Index)
**Calculation Steps:**
- NPV = Σ(CashFlow/(1+rate)^t) = -34601/(1+0.09)^0 = -34601.00 + 40964/(1+0.09)^1 = 37581.65 + -36438/(1+0.09)^2 = -30669.14 + -8124/(1+0.09)^3 = -6273.22 + -38185/(1+0.09)^4 = -27051.22 = -61012.919495
**Result:**
-61012.91949504073 | blockchain | |
Calculate IRR using: cash_flows=[-34601, 40964, -36438, -8124, -38185] | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + r) ^ Year Index) = 0
**Calculation Steps:**
- Initial guess: r = 0.100000
- Iter 1: r=0.100000, NPV=-59659.599822, f'=132384.198794, new_r=0.550655
- Iter 2: r=0.550655, NPV=-32120.882898, f'=23760.659552, new_r=1.902506
- Iter 3: r=1.902506, NPV=-25683.161017, f'=-797.268224, ne... | blockchain | |
Give me definition and formula of First Year Gross Income | **Formula:**
First Year Gross Income = Rentable Sq.Ft × (Occupancy Rate ÷ 100) × Rent per Sq.Ft per Month × 12
**Definition:**
The total rental income generated in the first year, calculated without applying any rent escalations or increases. | blockchain | |
Calculate Gross Income using: first_year_gross_income=1175138.28432, annual_rent_increase_pct=2.93, year_index=4 | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Calculation Steps:**
- 1175138.28432 × (1 + 2.93/100)^4 = 1319036.660690806
**Result:**
1319036.660690806 | blockchain | |
Give me definition and formula of Operating Expenses | **Formula:**
Operating Expenses = Gross Income × Operating Expense %
**Definition:**
The recurring costs required to operate, manage, and maintain the property in a given year. | blockchain | |
Give me definition,formula of Capex | **Formula:**
Capex = Capex Funding + Additional Capex
**Definition:**
Capital expenditures spent on major repairs, replacements, or improvements to extend the property's life. | blockchain | |
Give me definition and formula of NOI | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Definition:**
Net Operating Income (NOI) is the income remaining after deducting operating expenses and Capex from Gross Income. | blockchain | |
Calculate Debt Service using: total_loan=76946, loan_interest_pct=6.32 | **Formula:**
Debt Service = Total Loan × Loan Interest %
**Definition:**
The annual payment required to cover the loan’s interest (and sometimes principal) obligations.
**Calculation Steps:**
- 76946 × 6.32/100 = 4862.9872000000005
**Result:**
4862.9872000000005 | blockchain | |
Calculate Unleveraged CF using: noi=895336.6769286462, additional_capex=1413 | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Calculation Steps:**
- 895336.6769286462 - 1413 = 893923.6769286462
**Result:**
893923.6769286462 | blockchain | |
Calculate Leveraged CF using: unleveraged_cf=893923.6769286462, debt_service=4862.9872000000005 | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Definition:**
Cash flow available after accounting for debt service (loan payments).
**Calculation Steps:**
- 893923.6769286462 - 4862.9872000000005 = 889060.6897286462
**Result:**
889060.6897286462 | blockchain | |
Calculate Cash Flow to Equity using: leveraged_cf=889060.6897286462, partnership_costs=6201 | **Formula:**
Cash Flow to Equity = Leveraged CF – Partnership Costs
**Definition:**
The net cash available to equity investors after subtracting debt service, Capex, and partnership costs.
**Calculation Steps:**
- 889060.6897286462 - 6201 = 882859.6897286462
**Result:**
882859.6897286462 | blockchain | |
Calculate SPV Share % using: spv_investment_amount=21990, total_equity=121791 | **Formula:**
SPV Share % = (SPV Investment Amount ÷ Total Equity) × 100
**Definition:**
The ownership percentage of the SPV based on its share of total equity invested.
**Calculation Steps:**
- (21990 / 121791) × 100 = 18.05552134394167
**Result:**
18.05552134394167 | blockchain | |
Calculate Cash Flow to SPV using: cash_flow_to_equity=882859.6897286462, spv_share_pct=18.05552134394167 | **Formula:**
Cash Flow to SPV = Cash Flow to Equity × (SPV Share % ÷ 100)
**Calculation Steps:**
- 882859.6897286462 × (18.05552134394167/100) = 159404.91971601293
**Result:**
159404.91971601293 | blockchain | |
Give me definition and formula of SPV Distributions | **Formula:**
SPV Distributions = Cash Flow to SPV – SPV Annual Fees
**Definition:**
The net amount distributed from the SPV to investors after deducting SPV annual fees. | blockchain | |
Give me definition,formula of Sales to Equity | **Formula:**
Sales to Equity = Gross Sale Proceeds – Sales Costs – Loan Payoff – Partnership Costs at Sale – Sponsor Promote at Sale
**Definition:**
The net proceeds available to equity investors after subtracting sales costs, loan payoff, partnership costs, and sponsor promote from the gross sale proceeds. | blockchain | |
Calculate NPV using: cash_flows=[36237, -48884, 25534, 45497, -30847], discount_rate=0.13 | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + Rate) ^ Year Index)
**Definition:**
Net Present Value (NPV) is the sum of all future cash flows discounted back to the present using a given discount rate.
**Calculation Steps:**
- NPV = Σ(CashFlow/(1+rate)^t) = 36237/(1+0.13)^0 = 36237.00 + -48884/(1+0.13)^1 = -43260.18 + 25534... | blockchain | |
Give me formula of IRR | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + r) ^ Year Index) = 0 | blockchain | |
Give me definition+formula of First Year Gross Income | **Formula:**
First Year Gross Income = Rentable Sq.Ft × (Occupancy Rate ÷ 100) × Rent per Sq.Ft per Month × 12
**Definition:**
The total rental income generated in the first year, calculated without applying any rent escalations or increases. | blockchain | |
Give me formula+definition of Gross Income | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Definition:**
The total rental income for a given year, adjusted for annual rent escalations after the first year. | blockchain | |
Give me definition of Operating Expenses | **Definition:**
The recurring costs required to operate, manage, and maintain the property in a given year. | blockchain | |
Calculate Capex using: capex_funding=9237, additional_capex=2397 | **Formula:**
Capex = Capex Funding + Additional Capex
**Calculation Steps:**
- 9237 + 2397 = 11634
**Result:**
11634 | blockchain | |
Give me definition+formula of NOI | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Definition:**
Net Operating Income (NOI) is the income remaining after deducting operating expenses and Capex from Gross Income. | blockchain | |
Calculate Debt Service using: total_loan=82250, loan_interest_pct=7.52 | **Formula:**
Debt Service = Total Loan × Loan Interest %
**Definition:**
The annual payment required to cover the loan’s interest (and sometimes principal) obligations.
**Calculation Steps:**
- 82250 × 7.52/100 = 6185.2
**Result:**
6185.2 | blockchain | |
Calculate Unleveraged CF using: noi=3470602.431202889, additional_capex=2397 | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Definition:**
Cash flow generated by the property without considering financing or debt payments.
**Calculation Steps:**
- 3470602.431202889 - 2397 = 3468205.431202889
**Result:**
3468205.431202889 | blockchain | |
Calculate Leveraged CF using: unleveraged_cf=3468205.431202889, debt_service=6185.2 | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Definition:**
Cash flow available after accounting for debt service (loan payments).
**Calculation Steps:**
- 3468205.431202889 - 6185.2 = 3462020.231202889
**Result:**
3462020.231202889 | blockchain | |
Calculate Cash Flow to Equity using: leveraged_cf=3462020.231202889, partnership_costs=1721 | **Formula:**
Cash Flow to Equity = Leveraged CF – Partnership Costs
**Definition:**
The net cash available to equity investors after subtracting debt service, Capex, and partnership costs.
**Calculation Steps:**
- 3462020.231202889 - 1721 = 3460299.231202889
**Result:**
3460299.231202889 | blockchain | |
Calculate SPV Share % using: spv_investment_amount=32309, total_equity=176686 | **Formula:**
SPV Share % = (SPV Investment Amount ÷ Total Equity) × 100
**Definition:**
The ownership percentage of the SPV based on its share of total equity invested.
**Calculation Steps:**
- (32309 / 176686) × 100 = 18.286112085847208
**Result:**
18.286112085847208 | blockchain | |
Give me definition and formula of Cash Flow to SPV | **Formula:**
Cash Flow to SPV = Cash Flow to Equity × (SPV Share % ÷ 100)
**Definition:**
The portion of cash flow to equity allocated to the SPV based on its ownership percentage. | blockchain | |
Calculate SPV Distributions using: cash_flow_to_spv=632754.1959234695, spv_annual_fees=1795 | **Formula:**
SPV Distributions = Cash Flow to SPV – SPV Annual Fees
**Calculation Steps:**
- 632754.1959234695 - 1795 = 630959.1959234695
**Result:**
630959.1959234695 | blockchain | |
Give me formula+definition of Sales to Equity | **Formula:**
Sales to Equity = Gross Sale Proceeds – Sales Costs – Loan Payoff – Partnership Costs at Sale – Sponsor Promote at Sale
**Definition:**
The net proceeds available to equity investors after subtracting sales costs, loan payoff, partnership costs, and sponsor promote from the gross sale proceeds. | blockchain | |
Give me definition,formula of NPV | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + Rate) ^ Year Index)
**Definition:**
Net Present Value (NPV) is the sum of all future cash flows discounted back to the present using a given discount rate. | blockchain | |
Give me formula of IRR | **Formula:**
NPV = Σ (Cash Flow ÷ (1 + r) ^ Year Index) = 0 | blockchain | |
Give me formula and definition of First Year Gross Income | **Formula:**
First Year Gross Income = Rentable Sq.Ft × (Occupancy Rate ÷ 100) × Rent per Sq.Ft per Month × 12
**Definition:**
The total rental income generated in the first year, calculated without applying any rent escalations or increases. | blockchain | |
Calculate Gross Income using: first_year_gross_income=2234300.55264, annual_rent_increase_pct=9.43, year_index=1 | **Formula:**
Gross Income (year i) = First Year Gross Income × (1 + Annual Rent Increase % ÷ 100) ^ i
**Definition:**
The total rental income for a given year, adjusted for annual rent escalations after the first year.
**Calculation Steps:**
- 2234300.55264 × (1 + 9.43/100)^1 = 2444995.0947539518
**Result:**
2444995... | blockchain | |
Calculate Operating Expenses using: gross_income=2444995.0947539518, operating_expense_pct=25.94 | **Formula:**
Operating Expenses = Gross Income × Operating Expense %
**Calculation Steps:**
- 2444995.0947539518 × 25.94/100 = 634231.727579175
**Result:**
634231.727579175 | blockchain | |
Calculate Capex using: capex_funding=5336, additional_capex=4648 | **Formula:**
Capex = Capex Funding + Additional Capex
**Calculation Steps:**
- 5336 + 4648 = 9984
**Result:**
9984 | blockchain | |
Calculate NOI using: gross_income=2444995.0947539518, operating_expenses=634231.727579175, capex=9984 | **Formula:**
NOI = Gross Income – Operating Expenses – Capex
**Definition:**
Net Operating Income (NOI) is the income remaining after deducting operating expenses and Capex from Gross Income.
**Calculation Steps:**
- 2444995.0947539518 - 634231.727579175 - 9984 = 1800779.3671747767
**Result:**
1800779.3671747767 | blockchain | |
Calculate Debt Service using: total_loan=13706, loan_interest_pct=7.61 | **Formula:**
Debt Service = Total Loan × Loan Interest %
**Definition:**
The annual payment required to cover the loan’s interest (and sometimes principal) obligations.
**Calculation Steps:**
- 13706 × 7.61/100 = 1043.0266000000001
**Result:**
1043.0266000000001 | blockchain | |
Calculate Unleveraged CF using: noi=1800779.3671747767, additional_capex=4648 | **Formula:**
Unleveraged CF = NOI – Additional Capex
**Calculation Steps:**
- 1800779.3671747767 - 4648 = 1796131.3671747767
**Result:**
1796131.3671747767 | blockchain | |
Calculate Leveraged CF using: unleveraged_cf=1796131.3671747767, debt_service=1043.0266000000001 | **Formula:**
Leveraged CF = Unleveraged CF – Debt Service
**Definition:**
Cash flow available after accounting for debt service (loan payments).
**Calculation Steps:**
- 1796131.3671747767 - 1043.0266000000001 = 1795088.3405747768
**Result:**
1795088.3405747768 | blockchain | |
Calculate Cash Flow to Equity using: leveraged_cf=1795088.3405747768, partnership_costs=5926 | **Formula:**
Cash Flow to Equity = Leveraged CF – Partnership Costs
**Calculation Steps:**
- 1795088.3405747768 - 5926 = 1789162.3405747768
**Result:**
1789162.3405747768 | blockchain | |
Calculate SPV Share % using: spv_investment_amount=46888, total_equity=168972 | **Formula:**
SPV Share % = (SPV Investment Amount ÷ Total Equity) × 100
**Definition:**
The ownership percentage of the SPV based on its share of total equity invested.
**Calculation Steps:**
- (46888 / 168972) × 100 = 27.748976161730937
**Result:**
27.748976161730937 | blockchain |
End of preview. Expand in Data Studio
No dataset card yet
- Downloads last month
- 4