| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
500000 |
| AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) |
1 |
| AVI[4] Building efficiency (GLA:GBA) (or GLA) |
0.87 |
| AVI[6] Units to develop |
20000 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
56.9205 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
33.48412948 |
| AVI[28] Mos. after open to realize expected income |
12 |
| AVI[38] Construction financing interest rate |
0.1098075 |
| AVI[44] Start-up operating losses (financed & expensed) |
21.10885069 |
| AVI[61] 1st mortgage loan to value Ratio or $ Amount |
1238919 |
| AVI[62] 1st mortgage interest rate |
0.1 |
| AVI[63] 1st mortgage term in Years (0=interest only) |
30 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
0.1 |
| AVI[114] DCF Valuation Rate (total project) |
0.1 |
| AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] |
569174 |
| AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] |
21 |
| AVI[142] No.Periods to project (MV[19] period definition) MV[13] |
7 |
| AVI[151] Depreciation Rate Capital Improvements (0 if ACRS) MV[24] |
-1 |
| AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25] |
|
| AVI[156] Inv.Returned Before Dist.in End.Vlu.(0) or Inv.Ignored (1) MV[29] |
1 |
| 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] |
0.0627102 |
