Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas

Input array: ALTI

  AVI/MV Trial 1 Trial 2 Trial 3 Trial 4 Trial 5 Trial 6 Trial 7 Trial 8 Trial 9 Trial 10 Trial 11 Trial 12 Trial 13
AVI[ 20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 20 2696.605903 2715.098819 2725.100486 2738.891111 2726.059028 2674.978819 2266.577989 2649.412361 2607.950278 2441.650069 2217.155069 2154.069444 2154.069444
AVI[ 40] Minimum income/unit before vacancy(ex.AVI[7]units) 40 442.1027778 412.4666667 399.9847222 385.9486111 356.3027778 346.9486111 345.3847222 342.2666667 337.5847222 306.3847222 264.2666667 233.0666667 219.0305556
AVI[ 44] Start-up operating losses (financed & expensed) 44 332.3698857 930.3122548 1253.70118 1699.591754 2760.252915 2799.324536 2708.483281 2818.880255 3347 3347 3347 3347 3347
AVI[101] Square feet/unit (affects AVI[13]) 101 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444 788.4444444
AVI[102] Utilities allowance (for rent formula, AVI[3] periods) 102 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333 63.33333333



 Home   E-Mail  home at CD root