The model is a 100% unlocked Excel file with fully transparent formulas. The TSM real estate financial model will be precise and error free. While it is fully customizable, we are confident you won’t need to make time-consuming adjustments because we have done everything for you.

The purchase includes a 1-hour complimentary consultation with the analyst that developed the model - valued at $250.

This model includes the following features:

• Investor Summary - printable 2-page formatted summary with margin and return calculations

• Model Outputs - used for investor relations reports/packages and includes sources/uses, capital stack, hypothetical investor returns, equity walk, etc.

• Error Check - allows for quick insight into the accuracy of the financial model

• Assumptions - project details, general, conversion factors, harvest periods for multiple crops, land allocation across multiple crops, cultivation period, bushel converter, price control (downside/base/expected), exit assumptions, expense detail, construction debt, equipment loan, operating expense detail, salary detail, and waterfall assumptions.

• Harvest Calendar - calculation of harvest cycle for 9 different crops

• Startup Budget - with ability to control timing on each specific line item; also includes equipment budget

• Monthly Cashflow - with hyperlinks, circular break, and detailed analysis of unlevered and levered cashflows

• Annual Cashflow - with hyperlinks and detailed analysis of unlevered and levered cashflows

• Waterfall - with the number of tiers selected in the custom model builder

• LIBOR - forward LIBOR curve used for floating rate debt

• Instruction Manual - embedded manual to assist in using the model