Home   E-Mail  HomePage    index    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    AVI    CM    MV    A87SCH    ENT    AVAR    PFDRET   

Spring Valley Hotel

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 2600000
AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) 365
AVI[6] Units to develop 300
AVI[12] Land development 50
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 47290
AVI[15] Architecture & engineering 2100
AVI[17] Furniture & equipment 15000
AVI[18] Misc. admin 2703.333333
AVI[19] Expensed costs (except interest) 166.6666667
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 9293.333333
AVI[21] Contingency, errors & ommissions 1833.333333
AVI[27] Contruction interest to impose (or CSF[;12]) 4303.333333
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 0.000001
AVI[45] Working capital (no interest is earned) 666.6666667
AVI[46] Operating reserve (on which to earn interest) 4000
AVI[61] 1st mortgage loan to value Ratio or $ Amount 21080000
AVI[62] 1st mortgage interest rate 0.105
AVI[63] 1st mortgage term in Years (0=interest only) 30
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 49414000
AVI[125] Points for Raising AVI[87] Equity Contribution 0.1893554837
AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] 0.01499051228
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 10
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1989
AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] 0.02999150038

 Home   E-Mail  home at CD root