Contact

 

John Peacock

Direct: Fax:703.593.9529

jpeacock@paradymecapital.com

 

Allan Marsh, CPA

Direct: Fax:540.392.4765

amarsh@paradymecapital.com

 

2953 Pyletown Road
Boyce, Virginia 22620

Fax: 866.393.9577


Web: www.pardymecapital.com

Using analytical concepts and models, we provide specific solutions to optimize your financing decisions.

Sample Functions

One of over 2,000 fields in a credit facility model

IF(OR(OR(BG17="y",BG17=1),AND(BF17=1,BG17<>-1,BG17<>"n")),1,0)

Formula to determine tenant rollover in a commercial lease

IF($C17="V","",IF(AND($C17<>"",+M$7-$J17>=0),IF(MOD(+M$7-$J17,IF(AND(+$C17="A",
+ANCHOR_AVG_TERM>0),ANCHOR_AVG_TERM,IF(AND(+$C17="S",SHOP_AVG_TERM>0),SHOP_AVG_TERM,+M$7)))
=0,+$D17,""),""))

Output of a construction loan model yielding a maximum loan of $44,210,000 subject to investor constraints

OUTPUTS

Constraints (Cn)

MAX Ln (sub to)

 

Max Ln

LP1

DSCR

1.25x

C1

1.25x

 

44,210,000

LP2

LTV

65.9%

C2

70%

 

46,940,000

LP3

LTC

60.5%

C3

65%

 

47,520,000

ERn

Expense / Revenue Ratio

32.2%

30%

 

SFn

Structures Cost PSF

90.67

 

The final logico-mathematical function qualifying a property in the optimal financing mix of a $230MM, 23-multifamily, 2,200-field property array

QF12  =  IF(OR(OR(BH16="y",BH16=1),AND(BG16=1,BH16<>-1,BH16<>"n")),1,0)
CF17 = IF(AND('Output Array'!$BH21<>1,OR($H$6=0,$H$6="n"))," - ",'Output Array'!$BE21)

Cash out versus loan amount in a credit facility model