| AVI[1] No. of acres (or sq.ft. of land) |
8.27 |
| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
42321.6445 |
| AVI[6] Units to develop |
144 |
| AVI[12] Land development |
4655 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
21847.84111 |
| AVI[14] Service structures |
400 |
| AVI[15] Architecture & engineering |
681.3002085 |
| AVI[18] Misc. admin |
3066.13332 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
3907.683301 |
| AVI[21] Contingency, errors & ommissions |
1092.392056 |
| AVI[24] Start of construction loan availability |
4 |
| AVI[29] Vacancy at opening as a decimal of total $ |
0.25 |
| AVI[38] Construction financing interest rate |
0.409831 |
| AVI[53] Vacancy rate (in normal operating years) |
0.05 |
| AVI[55] Operating expenses (fixed, per unit) |
1550 |
| AVI[60] Capital replacement (decimal of DFI or $/unit/yr) |
0.06773448728 |
| AVI[61] 1st mortgage loan to value Ratio or $ Amount |
2,963,190 |
| AVI[62] 1st mortgage interest rate |
0.085 |
| AVI[63] 1st mortgage term in Years (0=interest only) |
25 |
| AVI[65] 2nd mortgage loan to value ratio or $ amount |
1,096,730 |
| AVI[66] 2cd mortgage interest rate |
0.01 |
| AVI[68] 2cd mortgage months til balloon |
120 |
| AVI[69] Who provides 2nd mortgage (see AVI[ 65]) |
5 |
| AVI[88] Who provides equity contribution (see AVI[ 87]) |
5 |
| AVI[96] Mortgage amounts based on cost (default=value) |
1 |
| AVI[97] Return on equity allowable (for rent formula) |
0.06 |
| AVI[108] Inc.Equity Cont.(AVI[87])in Rent Calc.(#rowsA87SCH) |
2 |
| AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] |
0.07 |
| AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] |
12 |
| AVI[142] No.Periods to project (MV[19] period definition) MV[13] |
10 |
| 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] |
1986 |
| AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] |
0.02 |
HomePage
MV
AVI
QTR
A87SCH
Format420
Format418
Format424
Format426
Format421
Format409
Format410
Format411
Format401
Format413
Format412
Format404
Format429
Format402
Format422
Format428
Format405
Format406
Format407
Format408
Format415
Format416
Format417
