| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
2600000 |
| AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) |
365 |
| AVI[6] Units to develop |
300 |
| AVI[12] Land development |
50 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
47290 |
| AVI[15] Architecture & engineering |
2100 |
| AVI[17] Furniture & equipment |
15000 |
| AVI[18] Misc. admin |
2703.333333 |
| AVI[19] Expensed costs (except interest) |
166.6666667 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
9293.333333 |
| AVI[21] Contingency, errors & ommissions |
1833.333333 |
| AVI[27] Contruction interest to impose (or CSF[;12]) |
4303.333333 |
| AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) |
0.000001 |
| AVI[45] Working capital (no interest is earned) |
666.6666667 |
| AVI[46] Operating reserve (on which to earn interest) |
4000 |
| AVI[61] 1st mortgage loan to value Ratio or $ Amount |
21080000 |
| AVI[62] 1st mortgage interest rate |
0.105 |
| AVI[63] 1st mortgage term in Years (0=interest only) |
30 |
| AVI[96] Mortgage amounts based on cost (default=value) |
1 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
49414000 |
| AVI[125] Points for Raising AVI[87] Equity Contribution |
0.1893554837 |
| AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] |
0.01499051228 |
| AVI[142] No.Periods to project (MV[19] period definition) MV[13] |
10 |
| AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] |
1989 |
| AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] |
0.02999150038 |
