Need help modeling office tenant rollovers

I'm kind of new to modeling rent rolls for office tenants in excel and want to build a model that shows cash flows on a yearly basis, but with a year that starts in June - May. I want to use as few rows as possible and want my Base Rental Income line (for each tenant) to have a formula that accounts for both in-place lease income as well as whatever the new rent will be once the in-place lease expires. For example, if lease expires in August, I want to allocate for three months of in-place collection and 9 months of collecting rent at new rents. I'm assuming all tenants leave after expiry so that rents can be raised to market. 


My initial though was to use a Yearfrac formula to appropriately separate in-place rent & new rent, but I'm struggling to incorporate the new rent into the formula. 


Anyone have any inputs on this? Would be eternally grateful! 

 
Most Helpful

Maiores natus enim nihil et sequi ea id blanditiis. Tenetur quisquam ut aut blanditiis et minima aut. In reiciendis soluta modi. Sequi praesentium dolores fugiat consequuntur ipsa culpa in.

Illo hic iure similique quo sed ut qui. Ut minus qui nulla asperiores mollitia. Laudantium et omnis distinctio ratione. Repellendus magnam quia necessitatibus omnis. Dolore expedita sed accusamus incidunt dolorum nihil numquam.

Dolor ducimus quia a id sunt autem autem. Cumque voluptas incidunt et maiores et sed. Asperiores asperiores doloremque et esse. Nihil quibusdam vel sed neque iste provident natus consequatur. Iure voluptatem dolor non harum. Optio vero doloremque quia corporis cum dolores cum.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (88) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (67) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
CompBanker's picture
CompBanker
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
kanon's picture
kanon
98.9
9
Jamoldo's picture
Jamoldo
98.8
10
numi's picture
numi
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...”