| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
1,150,000 |
| AVI[6] Units to develop |
198 |
| AVI[11] Depr. assets acquired |
27136.36364 |
| AVI[17] Furniture & equipment |
1500 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
1616.161616 |
| AVI[37] Bridge loan interest rate:equity & operations |
0.115 |
| AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) |
410.3535354 |
| AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) |
144.1969697 |
| AVI[44] Start-up operating losses (financed & expensed) |
75.89818131 |
| AVI[46] Operating reserve (on which to earn interest) |
527.7777778 |
| AVI[47] Rate to earn interest on operating reserve |
0.06 |
| AVI[53] Vacancy rate (in normal operating years) |
0.04860531487 |
| AVI[96] Mortgage amounts based on cost (default=value) |
1 |
| AVI[101] Square feet/unit (affects AVI[13]) |
624 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
12,195,811 |
| AVI[125] Points for Raising AVI[87] Equity Contribution |
0.1199885725 |
| AVI[131] Annual Growth Rate for Gross Income MV[1] |
0.06 |
| AVI[132] Annual Growth Rate for Operating Expenses MV[2] |
0.05 |
| AVI[133] No. of Years to Hold Income Constant MV[3] |
2 |
| AVI[134] No. of Years to Hold Operating Expenses Constant MV[4] |
2 |
| AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] |
0.5 |
| AVI[142] No.Periods to project (MV[19] period definition) MV[13] |
9 |
| AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25] |
|
| AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] |
1987 |
| AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] |
0.02 |
HomePage
MV
AVAR
AVI
CM
OM
MTGES
A87SCH
ENT
DEP
UNITMIX
Format420
Format418
Format424
Format426
Format421
Format409
Format410
Format401
Format423
Format413
Format414
Format412
Format404
Format425
Format429
Format402
Format422
Format428
Format405
Format406
Format407
Format408
Format415
Format416
Format417
