Prepare a statement of operating cash flow for coming year

Assignment Help Financial Management

Reference no: EM131327125

You have been asked to develop a pro forma statement of cash flow for the coming year for Autumn Seasons, a 200-unit suburban garden apartment community. This community has a mix of 40 studio, 80 one- and 80 two-bedroom apartments with current rents of $550, $600, and $800, respectively. Leases with tenants are usually made for 12-month periods. Current rents are expected to remain fixed for the next six months. After that time, rents for each apartment type should increase by $10 per unit and remain at those levels for the remainder of the year. Ten studios were leased 3 months ago for $500, 20 one-bedroom units were leased 2 months ago for $580, and 10 two-bedroom units were leased last month for $805.

All other units have been leased recently at current rents. All of the previously leased units also are on 12-month leases. When those leases roll over, all are expected to be renewed at market rents upon rollover for an additional 12 months. Presently, 4 studios, 6 one- and 6 two-bedroom units are vacant.

This vacancy pattern should remain the same for the remainder of the year. Autumn Seasons anticipates that during the coming year, it will earn other income from laundry facilities, the awarding of an exclusive cable TV contract, parking, plus fees from net deposits, late fees, etc. of $200,000. Autumn Seasons expects to pay total turnover and operating expenses of $400 per month, per occupied unit during the next year.

However, it expects to recover some of these expenses for heating and central cooling that it provide to tenants in an amount totaling $100 per month, per occupied unit. During the next year, it is also anticipated that $100,000 will be required for recurring, make ready expenses (carpet, paint, drywall repair, etc.) and another $250,000 will be required for non-recurring items including countertops, parking lot repairs, etc.

A total of $10,000 in fees will be paid to Apartment Locator Services, a company that provides marketing services and new tenants for Autumn.

a. Prepare a statement of operating cash flow (NOI) for the coming year.

b. Add to (a) anticipated outlays for recurring and non-recurring items and commissions. What will be net cash flow for the coming year?

Reference no: EM131327125

Questions Cloud

Why jonathan winthrop deserves to win on moral reasoning : Read the first 4-5 articles produced by your search and write three-pages essay about articles. Why Jonathan Winthrop deserves to win based on moral reasoning.

What if sales are expected to increase by 20 percent : If the property owner believes that a 12 percent rate of return should be earned annually on this real estate investment, which option is best?

Calculate withholding taxes and gross amount of bonus : Damerly Company (a California employer) wants to give a holiday bonus check of $250 to each employee. Since it wants the check amount to be $250, it will need to gross-up the amount of the bonus. Calculate the withholding taxes and the gross amount o..

What feelings or reactions are evoked in you by the article : Describe the crime depicted in the article. How is criminal justice system portrayed? What feelings or reactions are evoked in you by the article?

Prepare a statement of operating cash flow for coming year : Add to (a) anticipated outlays for recurring and non-recurring items and commissions. What will be net cash flow for the coming year?

Which currency is trading at a forward premium : You expect to receive an income in JPY in 180 days from now. You wish to guarantee the AUD equivalent of your JPY income, using a forward market transaction. The current spot rate is AUD/JPY 95.46, with money market interest rates over six months of ..

Objectives and target audience for project : Compose the email requested at the end of simulation. The email proposal should include: Objectives and target audience for project. A thorough review of the website and social media page

How does vonnegut use the combination of the two elements : How does Vonnegut use the combination of these two elements to illustrate the effects of war-time trauma on soldiers? How is Billy trying (or not trying) to deal with his trauma?

Discuss about the articles given below : You need to write a basic paragraph identifying the fungal topic of the news article. Next you must explain why it is of interest to you. Lastly, you must demonstrate that there is some scientific literature available on the subject.Fungal disease..

User Account

All Pages