to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    QTR    A87SCH    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format413    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

NDC Covenant Village in Belle Glade - 144 Units

Input array: AVI

AVI[1] No. of acres (or sq.ft. of land) 8.27
AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 42321.6445
AVI[6] Units to develop 144
AVI[12] Land development 4655
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 21847.84111
AVI[14] Service structures 400
AVI[15] Architecture & engineering 681.3002085
AVI[18] Misc. admin 3066.13332
AVI[20],fin.fees,acctg.adj.(ProCash checks) 3907.683301
AVI[21] Contingency, errors & ommissions 1092.392056
AVI[24] Start of construction loan availability 4
AVI[29] Vacancy at opening as a decimal of total $ 0.25
AVI[38] Construction financing interest rate 0.409831
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[55] Operating expenses (fixed, per unit) 1550
AVI[60] Capital replacement (decimal of DFI or $/unit/yr) 0.06773448728
AVI[61] 1st mortgage loan to value Ratio or $ Amount 2,963,190
AVI[62] 1st mortgage interest rate 0.085
AVI[63] 1st mortgage term in Years (0=interest only) 25
AVI[65] 2nd mortgage loan to value ratio or $ amount 1,096,730
AVI[66] 2cd mortgage interest rate 0.01
AVI[68] 2cd mortgage months til balloon 120
AVI[69] Who provides 2nd mortgage (see AVI[ 65]) 5
AVI[88] Who provides equity contribution (see AVI[ 87]) 5
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[97] Return on equity allowable (for rent formula) 0.06
AVI[108] Inc.Equity Cont.(AVI[87])in Rent Calc.(#rowsA87SCH) 2
AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] 0.07
AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] 12
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 10
AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25]  
AVI[156] Inv.Returned Before End.Vlu.(0) or Inv.Ignored (1) MV[29] 1
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1986
AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] 0.02

 Home   E-Mail  home at CD root