to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    CAPREP    A87SCH    ENT    DEP    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Covent Gardens 11

Input array: AVI

AVI[1] No. of acres (or sq.ft. of land) 10
AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 20
AVI[6] Units to develop 0.2
AVI[10] Date of costs to date (CM[;6]) 10175
AVI[12] Land development 1580
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 12660
AVI[17] Furniture & equipment 1342
AVI[20],fin.fees,acctg.adj.(ProCash checks) 2341.5
AVI[23] Opening date for property 50176
AVI[26] Mortgage close (mos.after opening, % rented, or date) 3
AVI[29] Vacancy at opening as a decimal of total $ 0.825
AVI[30] Adj. factor to get occupancy from AVI[29] RU(.55) 0.84
AVI[38] Construction financing interest rate 0.0830871297
AVI[39] Internal interest rate 0.1
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 217
AVI[44] Start-up operating losses (financed & expensed) 1725.229506
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[56] Variable expenses (percent of income) 0.3684210526
AVI[58] Real estate taxes (% rent roll) or ($/$00 value) 0.2291009783
AVI[60] Capital replacement (decimal of DFI or $/unit/yr) 0.04619463434
AVI[61] 1st mortgage loan to value Ratio or $ Amount 0.9937545288
AVI[62] 1st mortgage interest rate 0.075
AVI[63] 1st mortgage term in Years (0=interest only) 40
AVI[83] Developers share of ownership 0.05
AVI[85] Investors share of ownership 0.95
AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) 540
AVI[111] Tax Abatement (decimal) 0.8
AVI[112] Capitalization Rate for Mortgage 0.08
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 0.08846806105
AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] 5.333333333
AVI[136] Rate to Earn Interest on Reserve for Capital Improvements MV[6] 0.04
AVI[139] Credits Against Vacancy Loss (HAP) MV[9] 0.8
AVI[140] Period to Start Credits Against Vacancy Loss (HAP) MV[10] 2
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 21
AVI[150] Term Over Which to Depreciate Capital Improvements MV[23] 8
AVI[151] Depreciation Rate Capital Improvements (0 if ACRS) MV[24] 2
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] 1977
AVI[169] Construction interest capitalized (0 means expense 100%) MV[45]  
AVI[186] Base Data in MV[64] -1

 Home   E-Mail  home at CD root