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

St. Lucie West Warehouse (rental) test MTGES[;7]

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 132000
AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) 1
AVI[6] Units to develop 16580
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 15.06785283
AVI[14] Tenant improvements (comm) service structures (res.) 2.71411339
AVI[15] Architecture & engineering 0.4342581423
AVI[18] Misc. admin 1.243244873
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 2.224125191
AVI[21] Contingency, errors & ommissions 0.3015681544
AVI[38] Construction financing interest rate 0.1225
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 0.1


 Home   E-Mail  home at CD root