ࡱ> ps  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnorRoot Entry Fo [PiMqWorkbookmSummaryInformation(DocumentSummaryInformation8 \p Lenovo User Ba= =x<X/#8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1 Arial1$Arial1Arial1Arial1Arial1h8Cambria1,8Calibri18Calibri18Calibri1Calibri1Calibri1<Calibri1>Calibri1?Calibri14Calibri14Calibri1 Calibri1 Calibri1Arial1Calibri1Calibri1 Calibri1Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)3#,##0\ " ";\-#,##0\ " "=#,##0\ " ";[Red]\-#,##0\ " "?#,##0.00\ " ";\-#,##0.00\ " "I"#,##0.00\ " ";[Red]\-#,##0.00\ " "q6_-* #,##0\ " "_-;\-* #,##0\ " "_-;_-* "-"\ " "_-;_-@_-k3_-* #,##0\ _ _-;\-* #,##0\ _ _-;_-* "-"\ _ _-;_-@_->_-* #,##0.00\ " "_-;\-* #,##0.00\ " "_-;_-* "-"??\ " "_-;_-@_-{;_-* #,##0.00\ _ _-;\-* #,##0.00\ _ _-;_-* "-"??\ _ _-;_-@_- #,##0\ "pta";\-#,##0\ "pta"% #,##0\ "pta";[Red]\-#,##0\ "pta"&!#,##0.00\ "pta";\-#,##0.00\ "pta"+&#,##0.00\ "pta";[Red]\-#,##0.00\ "pta"A<_-* #,##0\ "pta"_-;\-* #,##0\ "pta"_-;_-* "-"\ "pta"_-;_-@_-D?_-* #,##0\ _p_t_a_-;\-* #,##0\ _p_t_a_-;_-* "-"\ _p_t_a_-;_-@_-ID_-* #,##0.00\ "pta"_-;\-* #,##0.00\ "pta"_-;_-* "-"??\ "pta"_-;_-@_-LG_-* #,##0.00\ _p_t_a_-;\-* #,##0.00\ _p_t_a_-;_-* "-"??\ _p_t_a_-;_-@_-0.0 0.00000 0.0000 0.0004/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) 0.00000083_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_):5_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_)                                                                      ff + ) , *      P  P         `            a>           + +  "  +        +  +  + a@ + @ + ' ,   +  d       (  "    ||[il}-}= 0.0000\)}A}2 0.0000\))??\ _p_}A}3 0.0000\)?)??\ _p_}A}4 0.0000\)23)??\ _p_}-}5 0.0000\)}A}1 a0.0000\))??\ _p_}A}( 0.0000\))??\ _p_}A}9 e0.0000\))??\ _p_}}7 ??v0.0000\)̙)??\ _p_-;_-?\ _ @_-@ }}; ???0.0000\))??\ _p_???-;_-????\ _ ???@_-@ ???}}) }0.0000\))??\ _p_-;_-?\ _ @_-@ }A}8 }0.0000\))??\ _p_}}* 0.0000\))??\ _p_???-;_-????\ _ ???@_-@ ???}-}? 0.0000\)}x}:0.0000\))?????-; ????\ ???@_}-}/ 0.0000\)}U}> 0.0000\))??-; }A}" 0.0000\))??}A} 0.0000\)ef)??}A} 0.0000\)L)??}A} 0.0000\)23)??}A}# 0.0000\))??}A} 0.0000\)ef)??}A} 0.0000\)L)??}A} 0.0000\)23)??}A}$ 0.0000\))??}A} 0.0000\)ef)??}A} 0.0000\)L)??}A} 0.0000\)23)??}A}% 0.0000\))??}A} 0.0000\)ef)??}A} 0.0000\)L)??}A} 0.0000\)23)??}A}& 0.0000\))??}A} 0.0000\)ef)??}A} 0.0000\)L)??}A}  0.0000\)23)??}A}' 0.0000\) )??}A} 0.0000\)ef )??}A} 0.0000\)L )??}A}! 0.0000\)23 )?? 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L湸 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16` <2pk 3pkr= New Mall, LLPProject for a new mini-mallIncome and Losses accountProjected ExpensesTotal Projected IncomeProjected IncomeTotal Projected ExpensesProfits from OperationsProfits before TaxesTaxesProfits after TaxesNumber of Parking Spaces Occupancy Rate of Parking SpacesNumber of Storage Spaces Occupancy Rate of Storage Spaces Price per m2 of commercial space  Price per m2 of food court space "Occupancy Rate of food court space!Number of Individual Rental UnitsRental Storage UnitsRental of Parking SpacesFood Court RentalsMain Floor Commercial SpacesRenewal of ContractsExpenses Covered by TenantsSign-up fees charged"Occupancy Rate of commercial spaceSalaries to ManagersSalaries to AdministrativesFees to Tax LawyersOther Legal FeesCleaning SubcontractSecurity Subcontract UtilitiesFees to TownshipPatents InsuranceMaintenance of equipment Miscellaneous AmortizationFinancial ExpensesB2 levels of garage, commercial space in main floor, and food courtANet Present Discounted Value Assuming an Investment of 100,000 MUANet Present Discounted Value Assuming an Investment of 120,000 MUInternal Rate of Return@Net Present Discounted Value Assuming an Investment of 90,000 MU#100,000 MU loan at 6% interest rateYearly Interest Payments on a #120,000 MU loan at 6% interest rateYearly Interest Payments on aAnalysis of income and expensesR3 levels of garage, commercial space in main floor, and food court in second floorKAll income and expenses are in a given unit of Account, MU (Monetary Units)%Yearly Mortgage Payments of Principal(on a 120,000 MU loan at 6% interest rate(on a 100,000 MU loan at 6% interest rate<Internal Rate of Return assuming an Investment of 120,000 MU<Internal Rate of Return assuming an Investment of 100,000 MUIRR'on a 90,000 MU loan at 6% interest rateB3 ~4J5S6"7Z7$9\:ccB  _Odzs  dMbP?_*+%&?'?(P&d2?)>&d2?Mhp LaserJet 1300 PCL 6C odXLetter DINU"4IUPHdLetter [none] [none]Arial4Pd?HUGO<Automatic>     Default Print Settingsj i k k m m -"TX&U} I} m } m}  } I}  }  } m _ h @ ; ;  ; ; ; ; ; ;     @ J JK @@ @ AA R @3 AA AAA @* AA @AA @5 AA @AA @AA~ G? G@  D ~ G@ G@  D  G@     L G@   G@   G @   G"@   G$@  @AA D AAB a@a@a@a@a@a@a@a@a@a@ D DDB ?@U@@U@@U@@U@@U@@U@@U@@U@@U@ D DDB R@R@R@R@R@R@R@R@R@R@ D AAB?@U@W@W@W@W@W@W@W@W@ D AAB@@@@@@@@@@ D AAB?@U@W@W@W@W@W@W@W@W@ D AAB?????????? D AAB?????????? D AABR@R@R@R@R@R@R@R@R@R@ DAA AAA C~ G? G@ D~ G@G@ DG@  LG@  G@  G @  G"@  G$@> CA E@' L;On? hLEQ@-EQ@EQ@EQ@EQ@ EQ@  EQ@  EQ@  EQ@  EPi@# L333333? LEl@Ep@-Ep@Ep@Ep@ Ep@  Ep@  Ep@  Ep@  M@ L LM@M @M @M @M @ M @  M @  M @  M @  E@) @L LE@E@E@E@E@ E@  E@  E@  E@  ~ EE@) LLE@E@E@E@ E@  E@  E@  E@  Erh|@' L L L 333333?E9vt@E9v@E9v@-E9v@-E9v@- E9v@-  E9v@-  E9v@-  E9v@-  %EB@-DsD,E߉@DsDD,E߉@DsDD0EEEEEEE L B BBN!rh@2 -NS@2NS/@2NSU@2NSU@NSU@2 NSU@  NSU@2  NSU@  NSU@2 DIl4EbbbbbbbbbCokeePo ! " # $ % & ' ( ) * + , - . / 0 @1 2 3 4 5 6 7 8 9 : ; < = > ?   EEEEEEEEEE !C!EEEEEEEEEE "C"EEEEEEEEEE #B#E@@E@@E@@E@@E@@E@@E@@E@@E@@E@@ $B$E@E@E@E@E@E@E@E@E@E@ %B%E |@E |@E |@E |@E |@E |@E |@E |@E |@E |@ &B&Ey@Ey@Ey@Ey@Ey@Ey@Ey@Ey@Ey@Ey@ ' B'E@E@E@E@E@E@E@E@E@E@ (!B(E@E@E@E@E@E@E@E@E@E@ )")ED@* x)E@x6)EԲ@EԲ@EԲ@EԲ@EԲ@EԲ@EԲ@EԲ@ *#B*Ep@Ep@Ep@Ep@Ep@Ep@Ep@Ep@Ep@Ep@ +$B+Eu@Eu@Eu@Eu@Eu@Eu@Eu@Eu@Eu@Eu@ ,%B,E |@E |@E |@E |@E |@E |@E |@E |@E |@E |@ -&9-MU㥛j@ #DDDD{Gzt?9-M h"lxo@0#DDDD{Gzt?9-Mx $(y@0#DDDDQ~?9-Mx $(y@0#DDDDQ~?9-M\mK@0#DDDD{Gz?9-M\mK@0#DDDD{Gz?9- Mx $(@0 #D D D D Q?9- Mx $(@0 #D D D D Q?9- M\mK@0 #D D D D {Gz?9- M\mK@0 #D D D D {Gz? .'B.Er@Er@Er@Er@Er@Er@Er@Er@Er@Er@ /(B/F@F@F@F@F@F@F@F@F@F@ 0D0OZd;G@Z 000 -D0O&S@00Ovq @00Ovq @00O0L @00O0L @00 OV@00 OV@ 00 O@ 00 O@ 01D1EEEEEEEEEE 2A 2AA2I/C@:222 LL2Id`@:22I?Z@:22I?}@:22Iގl@:22Iގl@:22 IuI@: 22 IuI@: 22 IC^'@: 22 IC^'@: 2 3AAAIIIIIIIIII 4AAAVVVVVVVVVV 5V0 5AA5IIIIIIII 6A/56Vp8Q? j@B56Vɨ8Q? j@B56V=CƳ8Q? j@B56V">Ʊ8Q? j@B56Vzx=Q8Q? j@B56VӪ8Q? j@B56 V8 Q? j@B56 V͂`/ 8 Q? j@B56 Va4Z8 Q?  j@B56 V^i8 Q?  j@B7A7EEEEEEEEEE 8)&8Fp@ D6'8Fɨ@6D68F=CƳ@6888 L8F">Ʊ@688Fzx=Q@688FӪ@688 F@688 F͂`/ @6 88 Fa4Z@6 88 F^i@6 89EEEEEEEEEE :A :AA:I4333_@Z ::: LL:I+@::I'u?@::IE@::IJzw@2 ::I@ :;EEEEEEEEEE < <FCD@><<< L ףp= ?<F4rrѹ@<<<FX(@<<Fj+0@><<F\x@><<F|L@><< FcJyB"@> << FW=`]@> << F3TJ,پ@> << FsZ\@> <=EEEEEEEEEE >A >AA>IMbN%@Z>>> LL>IЙmg@<>>I=hzt@<>>IG@<>>I_@Z>>IWG@< >> IZ%@2>> ICxg@< >> IHU@<>> I(C@>> ?HHHPPPPPPPPPP Dl,(TTTTTTTTTpTT_(l$$6H(zlal@  A C D E F G H I J K L M N O P Q R T V W X Y Z [ ] ^  @HHHPPPPPPPPPP AE C+CEDE^EWT<ATH?j$>$>$>$>$>$>$> $> $> $> B FR GR-HRIRIGG? IG@^ DI~ IG@IG@I DIIG@IIII  LIG@I II G@I II G @I II G"@I II G$@IIJR KY;~ KjKMbN%@L D>A!KЙmg@ZKKK LA!K=hzt@KKKG@Z KK_@Z KKWG@< KK Z%@ZKK Cxg@ZKK HU@<KK (C@ZK,LURpЦ?%KK ?B>MU NA6NAAIIIIIIIIII OA8 OAA5OV['ߢ6 Q? j@B5OVujOQ? j@B5OVMPMOQ? j@B5OV OQ? j@B5OV++ OQ? j@B5OVHRyOQ? j@B5O V(KOQ? j@B5O VGO Q? j@B5O V{)O Q?  j@B5O VCO Q?  j@B PAAAVVVVVVVVVV QQ R.^TW?;cUfAKH?$>$>$>$>$>$>$> $> $> $> B VR-WRXRXGG? XG@I DX~ XG@XG@X DXXG@XXXX  LXG@X XX G@X XX G @X XX G"@X XX G$@XXYR ZY;~ ZZMbN%@[ D>A!ZЙmg@< ZZZ LA!Z=hzt@KZZG@KZZ_@KZZWG@KZZ Z%@K ZZ Cxg@K ZZ HU@K ZZ (C@K Z,[U6?E%ZZ ?B> ]A6]AAIIIIIIIIII ^A< ^AA5^V2-1O Q? @B5^V5E^Q? @B5^Vѽ](^Q? @B5^V>m|Ŀ^Q? @B5^V07^Q? @B5^Vq`^Q? @B5^ V50^Q? @B5^ V"É ^ Q? @B5^ V\pA^ Q?  @B5^ VX ^ Q?  @B:$  b  G m0 0V$ b G m00  -  :  ?Y> >> $WI $>YK  >K B YK  ZL XX JZ >@<d-*  m 7ggD   lioYi  dMbP?_*+%&?'?(P&d2?)>&d2?Mhp LaserJet 1300 PCL 6C odXXLetter DINU"4IUPHdLetter [none] [none]Arial4Pd?HUGO<Automatic>     Default Print Settingsj i k k m m -"TX&U} m} m } $ }  } I}  }  } m l h @ ; ;  ; ; ; ; ; ;     @ J JK @@ @ AA R @ AA AAA @4 AA @AA @5 AA @AA @AA~ G? G@ D ~ G@ G@  D  G@     L G@   G@   G @   G"@   G$@   @AA D AAB @j@@j@@j@@j@@j@@j@@j@@j@@j@@j@ D DDB Q@T@T@T@T@T@T@T@T@T@ D DDB Y@Y@Y@Y@Y@Y@Y@Y@Y@Y@ D AAB?@U@W@W@W@W@W@W@W@W@ D AAB@@@@@@@@@@ D AAB?@U@W@W@W@W@W@W@W@W@ D AAB?????????? D AAB?????????? D AABR@R@R@R@R@R@R@R@R@R@ DAA AAA C~ G? G@ D~ G@G@ DG@  LG@  G@  G @  G"@  G$@> CA 3E(\S@.D ;On? hD Ep= ׃@' L;On? hLEp= ׃@.Ep= ׃@Ep= ׃@.Ep= ׃@ Ep= ׃@.  Ep= ׃@  Ep= ׃@.  Ep= ׃@  /Ep@ D 333333? DE s@# L333333? LE`u@E`u@E`u@E`u@ E`u@ E`u@  E`u@  E`u@  )M@D DM@  L LM @M @.M @M @. M @ M @  M @  M @ )E@ @D DE@ @L LE@E@E@E@ E@ E@  E@  E@  ~ E%E@ DDE@ LLE@E@E@ E@ E@  E@  E@  Erh|@' L L L 333333?E9vt@E9v@E9v@E9v@E9v@  E9v@  E9v@  E9v@  E9v@ %EB@ DsD,E߉@DsDD,E߉@DsDD0EEEEEEE L B BBN+.@3 -Nrh͔@3NX9f@3NX9&n@3NX9&n@3NX9&n@3 NX9&n@3  NX9&n@3  NX9&n@3  NX9&n@ Dl4EbbbbbbbbbCssZo @! " # $ % & ' ( ) * + , - . / 0 1 @2 3 4 5 6 7 8 9 : ; < = > ?  TBBSSSSSSSSSS !EEEEEEEEEE "C"EEEEEEEEEE #C#EEEEEEEEEE $B$E@@E@@E@@E@@E@@E@@E@@E@@E@@E@@ %B%E@E@E@E@E@E@E@E@E@E@ &B&E |@E |@E |@E |@E |@E |@E |@E |@E |@E |@ 'B'Ey@Ey@Ey@Ey@Ey@Ey@Ey@Ey@Ey@Ey@ ( B(E@E@E@E@E@E@E@E@E@E@ )!B)E@E@E@E@E@E@E@E@E@E@ *"*ED@1* x*E@*x6*EԲ@EԲ@EԲ@EԲ@EԲ@EԲ@EԲ@EԲ@ +#B+Ep@Ep@Ep@Ep@Ep@Ep@Ep@Ep@Ep@Ep@ ,$B,Eu@Eu@Eu@Eu@Eu@Eu@Eu@Eu@Eu@Eu@ -%B-E |@E |@E |@E |@E |@E |@E |@E |@E |@E |@ .&9.MH}m@*#DDDD{Gzt?9.Mlxz,'q@1#DDDD{Gzt?9.M9#J{{@1#DDDDQ~?9.M9#J{{@1#DDDDQ~?9.M&†@1#DDDD{Gz?9.M&†@1#DDDD{Gz?9. M9#J{ŋ@1 #D D D D Q?9. M9#J{ŋ@1 #D D D D Q?9. M&†@1 #D D D D {Gz?9. M&†@1 #D D D D {Gz? /'B/Er@Er@Er@Er@Er@Er@Er@Er@Er@Er@ 0(B0F@F@F@F@F@F@F@F@F@F@ 1D1O잜@111 -D1O*@11O/nD@11O/nD@11O|PK@11O|PK@11 OYe@11 OYe@ 11 Oh@ 11 Oh@3 12D2EEEEEEEEEE 3A 3AA3I>W[@:333 LL3I -h@:33I@:33I+a@:33IrN@:33IrN@:33 I%u)@: 33 I%u)@: 33 IJ@: 33 IJ@: 3 4AAAIIIIIIIIII 5A25AAIIIIIIIIII 6A1 6AA56V WQ? L@B56V8 Q? L@B56VMΩ8Q? L@B56VW[]@. ::: LL:IܼlMF@.::I΁aT@::IzH@::IŹ\@::I|tK@ :: I~@ :: I @. :: Ii@j$@:: Ij>@> :;EEEEEEEEEE < <FއH@><<< L ףp= ?<F@> <<Fms*@><<F5PD@<<FHž@> <<Ftr @><< Fe4@><< FƏQz@><< FȰ`.@> << F^@Y<=EEEEEEEEEE >A >AA>I̕A=@Y>>> LL>I5-@<>>I/@<>>I~6@<>>IfP]@<>>IT4H@<>> I.l%t@< >> I$1@< >> I4@< >> IMBS@< > ?HHHPPPPPPPPPP Dl$,(TTTTTTTTTpTT_(l$0Vmlal@  A B C D E F G H I J K L M N O P Q S U V W X Y Z \ ]  @HHHPPPPPPPPPP ABBBSSSSSSSSSS B,BECE^DWhZ A"ASH?L$>$>$>$>$>$>$> $> $> $> B DWER FR9GRHRHGG? HG@N DH~ HG@HG@H DHHG@HHHH  LHG@H HH G@H HH G @H HH G"@H HH G$@HHIR JY;~ JLJ̕A=@K D>A!J5-@JJJJ LA!J/@YJJ~6@YJJfP]@YJJT4H@Y JJ .l%t@Y JJ $1@YJJ 4@Y JJ MBS@ZJ,KU6XvS?D%JJ ?B>LU MA6MAAIIIIIIIIII NA7 NAA5NV<] Q? L@B5NV@ > Q? L@B5NV3NQ? L@B5NVoFn-NQ? L@B5NV LJrNQ? L@B5NV'5NQ? L@B5N VBC9NQ? L@B5N VLвN Q? L@B5N V6vbaWN Q?  L@B5N Vt N Q?  L@BOUPQ Q+^SX\4uAY H?j$>$>$>$>$>$>$> $> $> $> B UR:VRWRWGG? WG@H DW~ WG@WG@W DWWG@WWWW  LWG@W WW G@W WW G @W WW G"@W WW G$@WWXR YY;~ YjY̕A=@J D>A!Y5-@JYYY LA!Y/@J YY~6@JYYfP]@<YYT4H@JYY .l%t@J YY $1@J YY 4@JYY MBS@J Y,ZU+1?%YY ?B> \A6\AAIIIIIIIIII ]A8 ]AA5]V['ߢ6 Q? j@B5]Vuj]Q? j@B5]VMPM]Q? j@B5]V ]Q? j@B5]V++ ]Q? j@B5]VHRy]Q? j@B5] V(K]Q? j@B5] VG] Q? j@B5] V{)] Q?  j@B5] VC] Q?  j@B:$$ l  G m0 0V b G m00c d e k *cLp@p@p@p@p@,dZO$=6%cc?B>$e;xi@e%ee(e\TCy@e  De$eb*b@e De$eat@e De$eH@e De$eV.@d Deec[?#k@e ? <.0  X6 0:  >< >>< $Z< $><>  ZJ  B ^N  ZS KY  >@<d62m 7ggD  Oh+'0HPl Hugo Benitez-Silva Lenovo UserMicrosoft Excel@?D@z!g@SiM՜.+,0 PXt | SUNY-Stony Brook 2pk3pk  Worksheets F&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.89qCompObj r