Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    QTR    CSF    DEP    RU   

ABCO Joint Venture

Input array: AVI

AVI[1] No. of acres (or sq.ft. of land) 4.024390244
AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 372.7272727
AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) 1
AVI[4] Building efficiency (GLA:GBA) (or GLA) 0.9200607134
AVI[6] Units to develop 138.355
AVI[10] Date of costs to date (CM[;6]) 60180
AVI[12] Land development 2.52972426
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 37.97477504
AVI[14] Tenant improvements (comm) service structures (res.) 4.33667016
AVI[15] Architecture & engineering 1.857540385
AVI[17] Furniture & equipment 0.72277836
AVI[18] Misc. admin 0.505944852
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 6.953841589
AVI[21] Contingency, errors & ommissions 1.62625131
AVI[23] Opening date for property 100181
AVI[24] Start of construction loan availability 80180
AVI[25] Date permanent mortgage deal made 100181
AVI[38] Construction financing interest rate 0.15
AVI[39] Internal interest rate 0.15
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 13.0556535
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 0.400644173
AVI[55] Operating expenses (fixed, per unit) 4
AVI[61] 1st mortgage loan to value Ratio or $ Amount 7804.855916
AVI[62] 1st mortgage interest rate 0.12
AVI[63] 1st mortgage term in Years (0=interest only) 40
AVI[83] Developers share of ownership 0.1
AVI[84] Lenders share of ownership 0.5
AVI[85] Investors share of ownership 0.4
AVI[90] Land lease rate (% of AVI[92] Price or $/Year) 0.12
AVI[95] When land sale-leaseback transacted 100181
AVI[112] Capitalization Rate for Mortgage 0.11
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 11000
AVI[120] Investors Tax Rate 0.5
AVI[127] Points 1st Mtge When Perm. Deal Made AVI[25] 0.005
AVI[128] Points 1st Mtge at Const. Loan Settlem AVI[24] 0.0075
AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] 16
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 19
AVI[149] Partners Share Oper.Losses(0) No=1 (2=dev.meets from Fin./Eq) MV[22]  
AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25]  
AVI[154] Appreciation Rate Current Market Value if AVI[113]>1 MV[27] 0.1
AVI[155] Periods to Lag MV[27] App.Rate to be Conservative MV[28] 1
AVI[178] Structure:5 if method 1,11 if method 2,other if 3 MV[55]  



 Home   E-Mail  home at CD root