to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    MTGES    A87SCH    ENT    DEP    UNITMIX    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   

Brandon Villas of Tampa

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 1,150,000
AVI[6] Units to develop 198
AVI[11] Depr. assets acquired 27136.36364
AVI[17] Furniture & equipment 1500
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 1616.161616
AVI[37] Bridge loan interest rate:equity & operations 0.115
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 410.3535354
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 144.1969697
AVI[44] Start-up operating losses (financed & expensed) 75.89818131
AVI[46] Operating reserve (on which to earn interest) 527.7777778
AVI[47] Rate to earn interest on operating reserve 0.06
AVI[53] Vacancy rate (in normal operating years) 0.04860531487
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[101] Square feet/unit (affects AVI[13]) 624
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 12,195,811
AVI[125] Points for Raising AVI[87] Equity Contribution 0.1199885725
AVI[131] Annual Growth Rate for Gross Income MV[1] 0.06
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.05
AVI[133] No. of Years to Hold Income Constant MV[3] 2
AVI[134] No. of Years to Hold Operating Expenses Constant MV[4] 2
AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] 0.5
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 9
AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25]  
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1987
AVI[171] Selling Comm. & Expense Rate at Ending Sale MV[47] 0.02


 Home   E-Mail  home at CD root