Financial Modeling: Minimum sale price to be able to pay down Debt by year 3

So I wanted to see if there is an efficient way to model this:

I have a schedule of cashflows that is connected to a schedule of sales for various parcels of real estate. the parcels of real estate are broken out in 3 buckets with bucket one being all sold by year 2, bucket two by year three.

We have a constraint to pay down all of the debt and interest by year 3. We have made assumptions as to the sale prices per acre of each of the lots in each of the bucket. bucket one has about 3 lots and bucket B has about 7 and derived the cashflows and the debt paydown schedule.

We want to figure out what is the minimum price per acre for each of the lots we can afford to sell at to be able to paydown the debt by the end of year 3 as stipulated.

Any efficient way to do this in excel with add-ins, or other ways to go about this?

Thanks!

4 Comments
 

You probably need to expand a bit on your problem (or perhaps just clarify). On face, the issue seems deceivingly simple. You have L number of lots to sell, and must sell at some unit price, P, sufficiently high for L * P to equal or exceed debt balance, D.

Assuming P grows each year, just set P1 (price in year one) as a variable, and ascribe growth rates to get P2 and P3. You can Goal Seek to find the value for P1 that will make the quantity P1L1 + P2L2 + P3*L3 = D.

 

However, I need to figure out a way to find the minimum prices for p1, p2, p3 (nto just p1) etc and also take into account the buckets. is that too many variables to have a solution?

So bucket one contains 3 lots. so p1l1 + p2l2 + p3*l3 = proceeds from bucket one. then i have bucket two that contains 7 lots. so pr(proceeds) from bucket a + pr bucket b = D . Now to find out each of those L's min prices is what I am looking for. There seems to be too many variables to do this efficiently?

Thanks for your help!

 

Veniam nulla excepturi dolorem enim. Dolorem consequuntur officiis voluptatem est illo culpa molestiae. Quas magni dolorum aut quaerat quasi nihil a aliquam. Alias commodi repellat nesciunt ipsum aliquam. Debitis asperiores omnis excepturi voluptas itaque.

Eaque aut omnis tempora quia. Est vitae dolores occaecati tempore exercitationem. Quod voluptas nemo sunt minima id blanditiis.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (15) $434
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
GameTheory's picture
GameTheory
98.9
9
CompBanker's picture
CompBanker
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”