| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
132000 |
| AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) |
1 |
| AVI[6] Units to develop |
16580 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
15.06785283 |
| AVI[14] Tenant improvements (comm) service structures (res.) |
2.71411339 |
| AVI[15] Architecture & engineering |
0.4342581423 |
| AVI[18] Misc. admin |
1.243244873 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
2.224125191 |
| AVI[21] Contingency, errors & ommissions |
0.3015681544 |
| AVI[38] Construction financing interest rate |
0.1225 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
0.1 |