This financial analysis report is designed to analyze the subject property’s returns and risks with a detailed pro forma, and to test the variance incurred by each variable input, in order to provide a conclusion and recommendations of the subject investment opportunity’s feasibility.

Summary of returns to be calibated:

• Internal Rate of Return

• Adjusted Rate of Return

• Financial Managment Rate of Return