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

PSC Regional Shopping Center: 10 Year Refinance (6 37)

Input array: ALTI

  AVI/MV Phase 1 Phase 2 Phase 3
AVI[ 1] No. of acres (or sq.ft. of land) 1 91.925   5.775
AVI[ 2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 2 150000   150000
AVI[ 6] Units to develop 6 360000 20000 20000
AVI[ 20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 20 8.333333333E-8    
AVI[ 28] Mos. after open to realize expected income 28 36 1 1
AVI[ 29] Vacancy at opening as a decimal of total $ 29 0.39    
AVI[ 40] Minimum income/unit before vacancy(ex.AVI[7]units) 40 23 40 40
AVI[ 44] Start-up operating losses (financed & expensed) 44 3.368022276    
AVI[ 56] Variable expenses (percent of income) 56 0.08 0.08 0.08
AVI[ 78] Refinancing (date or months until) 78 120 96 72
AVI[142] No.Periods to project (MV[19] period definition) 142 20 18 16
AVI[158] Starting Year (if MV[31]=0, then 1 2..) 158 1988 1990 1992



 Home   E-Mail  home at CD root