| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
1058400 |
| AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) |
1 |
| AVI[6] Units to develop |
82350 |
| AVI[12] Land development |
6.496660595 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
28.9914997 |
| AVI[15] Architecture & engineering |
0.7285974499 |
| AVI[18] Misc. admin |
2.792956891 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
10.9889518 |
| AVI[21] Contingency, errors & ommissions |
7.012240437 |
| AVI[38] Construction financing interest rate |
637270.101 |
| AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) |
10.63782635 |
| AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) |
0.2507062447 |
| AVI[53] Vacancy rate (in normal operating years) |
0.03127336549 |
| AVI[55] Operating expenses (fixed, per unit) |
1.5091864 |
| AVI[61] 1st mortgage loan to value Ratio or $ Amount |
0.75 |
| AVI[62] 1st mortgage interest rate |
0.125 |
| AVI[63] 1st mortgage term in Years (0=interest only) |
30 |
| AVI[112] Capitalization Rate for Mortgage |
0.10875 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
0.1 |
| AVI[128] Points 1st Mtge at Const. Loan Settlem AVI[24] |
0.05214255127 |
| AVI[131] Annual Growth Rate for Gross Income MV[1] |
0.05 |
| AVI[132] Annual Growth Rate for Operating Expenses MV[2] |
0.05 |
| AVI[133] No. of Years to Hold Income Constant MV[3] |
1 |
| AVI[134] No. of Years to Hold Operating Expenses Constant MV[4] |
1 |
| AVI[142] No.Periods to project (MV[19] period definition) MV[13] |
10 |
| AVI[151] Depreciation Rate Capital Improvements (0 if ACRS) MV[24] |
|
| AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25] |
|
| AVI[170] Developer Keeps Surplus Orig. Fin. at Ending Sale MV[46] |
|
