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: AVI

AVI[1] No. of acres (or sq.ft. of land) 91.925
AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 150000
AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) 1
AVI[6] Units to develop 360000
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 115
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 8.333333333E-8
AVI[28] Mos. after open to realize expected income 36
AVI[29] Vacancy at opening as a decimal of total $ 0.39
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 23
AVI[44] Start-up operating losses (financed & expensed) 3.368022276
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[56] Variable expenses (percent of income) 0.08
AVI[57] Financing subsidy or sales (see AVI[124]) 1
AVI[60] Capital replacement (decimal of DFI or $/unit/yr) 0.05
AVI[61] 1st mortgage loan to value Ratio or $ Amount 1
AVI[62] 1st mortgage interest rate 0.105
AVI[63] 1st mortgage term in Years (0=interest only) 35
AVI[78] Refinancing (date or months until) 120
AVI[79] Refinanced mortgage:loan to value ratio or $ amt. 0.5546
AVI[80] Interest rate expected at refinancing 0.12
AVI[81] Term expected at refinancing 35
AVI[90] Land lease rate (% of AVI[92] Price or $/Year) 0.1
AVI[93] Who will own land (if land lease exists) 3
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[112] Capitalization Rate for Mortgage 0.08
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 0.08
AVI[114] DCF Valuation Rate (total project) 0.15
AVI[115] Developers Opportunity Rate 0.12
AVI[116] Lenders Opportunity Rate 0.12
AVI[117] Investors Opportunity Rate 0.12
AVI[123] Ground Rent Unsubordinated (default=subordinated) 1
AVI[126] Points at Refinancing on New 1st Mtge AVI[78] 0.03
AVI[131] Annual Growth Rate for Gross Income MV[1] 0.05
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.05
AVI[133] No. of Years to Hold Income Constant MV[3] 5
AVI[134] No. of Years to Hold Operating Expenses Constant MV[4] 5
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 20
AVI[145] End Land Vlu:0=-1↑land;<.2=caprate GR&KKRS;1‰.2=% vlu;>1=vlu) MV[16] 0.25
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1988
AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] 0.02
AVI[179] columns are (0)trials;(1)versions;(2)phases MV[56] 2
AVI[186] Base Data in MV[64] 1



 Home   E-Mail  home at CD root