| |
AVI/MV |
Phase 1 |
Phase 2 |
Phase 3 |
| AVI[ 1] No. of acres (or sq.ft. of land) |
1 |
82.7325 |
|
5.1975 |
| AVI[ 2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
2 |
135000 |
|
135000 |
| AVI[ 6] Units to develop |
6 |
324000 |
18000 |
18000 |
| AVI[ 20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
20 |
5.135185194E-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 |
2.601980609 |
|
|
| 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 |
