Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV   

Shopping Center Illustration

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 1058400
AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) 1
AVI[6] Units to develop 82350
AVI[12] Land development 6.496660595
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 28.9914997
AVI[15] Architecture & engineering 0.7285974499
AVI[18] Misc. admin 2.792956891
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 10.9889518
AVI[21] Contingency, errors & ommissions 7.012240437
AVI[38] Construction financing interest rate 637270.101
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 10.63782635
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 0.2507062447
AVI[53] Vacancy rate (in normal operating years) 0.03127336549
AVI[55] Operating expenses (fixed, per unit) 1.5091864
AVI[61] 1st mortgage loan to value Ratio or $ Amount 0.75
AVI[62] 1st mortgage interest rate 0.125
AVI[63] 1st mortgage term in Years (0=interest only) 30
AVI[112] Capitalization Rate for Mortgage 0.10875
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 0.1
AVI[128] Points 1st Mtge at Const. Loan Settlem AVI[24] 0.05214255127
AVI[131] Annual Growth Rate for Gross Income MV[1] 0.05
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.05
AVI[133] No. of Years to Hold Income Constant MV[3] 1
AVI[134] No. of Years to Hold Operating Expenses Constant MV[4] 1
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 10
AVI[151] Depreciation Rate Capital Improvements (0 if ACRS) MV[24]  
AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25]  
AVI[170] Developer Keeps Surplus Orig. Fin. at Ending Sale MV[46]  



 Home   E-Mail  home at CD root