 |
Model Consistency & Prompts
You know what they say?
Even a
caveman can do it!
That's how easy it is to use the model. But no matter how easy, it is
imperative that consistent entries be made to the LDM
input page.
Because
of the model's powerful 'what-if' capability, users
frequently modify land development components to measure
variations in profitability.
Given
this regularity, it is important that users have absolute confidence that
unnecessary entries are not made to the model and that
required input are literally and accurately entered.
A prompt
column and model consistency section are incorporated to the LDM input
page to ensure entry errors or ommissions are not made. Notations in
the column and/or section identify input
errors or inconsistencies and direct you to the corrective
measure.
The
prompt column of the LDM input page includes a series of
directing and correcting prompts.
Note the correcting prompts on lines 8 and 11 below.
They indicate entry errors have been made - lines 4
and 8
must match (total number of lots) and the number of phases must be
consistent.
Note the directing prompts on lines 3, 4, 5, 6, 7,
9 and 10. They tell you what to do! All you need to do is follow
directions. Because this is a 2 phase project, the directing prompt on
line 7 says '<
make no entry'. If this were 3 phase project,
line 7 would read '<
enter # of lots in phase 3'.
|
|
|
|
|
|
|
| |
|
Input
Column |
Prompt
Column |
|
|
Output Tables & Schedules |
| |
|
|
|
|
|
|
| |
Identification & Date |
Use
Tab Key |
To
Bottom |
|
|
Annual
Profit Table |
| |
|
|
|
|
|
|
| 1 |
Name of Project |
Oak Hollow |
<
Enter Project Name |
|
|
Annual Cash Flow Table |
| 2 |
Data Entry Date |
7/1/2009 |
<
Enter Date |
|
|
|
| |
|
|
|
|
|
Project Summary Table |
| |
Lots & Phases |
|
|
|
|
|
| |
|
|
|
|
|
Profit
By Phase |
| 3 |
# of Phases |
2 |
<
Enter 1, 2 or 3 |
|
|
|
| 4 |
Total # of Lots |
83 |
<
Enter Total # of Lots, All Phases |
|
|
Lot Sale Schedule |
| |
|
|
|
|
|
|
| 5 |
# of Lots in Ph 1 |
38 |
<
Enter # of Lots in Ph 1 |
|
|
Key Variables |
| 6 |
# of Lots in Ph 2 |
44 |
<
Enter # of Lots in Ph 2 |
|
|
|
| 7 |
# of Lots in Ph 3 |
|
<
Make No Entry |
|
|
Cash
Inflow & Loan Reduction |
| 8 |
Total # of Lots |
82 |
<
Error, # of lots on Lines 4 & 8 must be
equal |
|
|
Interest
Calculation |
| |
|
|
|
|
|
Interest
CalculationIInterestCCas |
| |
|
|
|
|
|
|
| |
Land Cost, Timing of Land Purchases,
Options & Project Type |
|
|
|
|
|
| |
|
|
|
|
|
|
| 9 |
Total Land Cost, All Phases |
$1,500,000
|
<
Enter Total Land Cost, All Phases |
|
|
|
| |
|
|
|
|
|
|
| 10 |
Project Type |
3 Phase - No Options |
<
Enter Project Type |
|
|
|
| 11 |
Project Type ID |
- |
<
Error, # Phases on Lines 3
& 10 must match |
|
|
|
| |
|
|
|
|
|
|
The
bottom part of the LDM input page (questions on lines 57 through 71
below) will let you
know if you have been consistent with the entry of land development
components. The
answers to all these questions must be 'Yes' or 'N/A',
or you have made one or more entry errors.
Note lines 58, 59,
and
67 below. Lines 58 and 67 instruct you to check the prompt
column,
and line 59 specifically tells you to check line 8. Just
follow the simple directions and you will be okay! If you follow
the prompts the model consistency section will look like this. If not it may look something like this.
| |
|
|
|
|
|
| |
Model
Consistency? |
|
|
|
|
| |
|
|
|
|
|
| 57 |
Is
Model Free from 'Make No Entry' Errors? |
Yes |
<
Model Consistency Results |
|
|
| 58 |
Profit
& Cash Flow Indicators' Consistent? |
No,
check prompts |
Must be 'Yes' or 'N/A'. |
|
|
| 59 |
Total
Lots & Total Acres Consistent? |
No,
check line 8 |
If this is not the case, |
|
|
| 60 |
If
Applicable, is the Amt of Seller Financing OK? |
Yes |
observe
the prompts. |
|
|
| 61 |
If
Applicable, is the Term of Seller Financing OK? |
Yes |
|
|
|
| 62 |
Are
Entries Made to All Required Fields? |
Yes |
|
|
|
| 63 |
Are
Absorption and Project Duration in Line? |
Yes |
|
|
|
| 64 |
Does
Absorption Meet Model Parameters? |
Yes |
|
|
|
| 65 |
Is
the Project Completed Within 120 Months? |
Yes |
|
|
|
| 66 |
Are
Loans Paid Off By End of Project? |
Yes |
|
|
|
| 67 |
Are
Interest Calculations Consistent? |
No,
check prompts |
|
|
|
| 68 |
Is
a Target Profit Entered (Non-Mandatory Entry)? |
Yes |
|
|
|
| 69 |
Are
Total Acres Consistent (Non-Mandatory Section)? |
Yes |
|
|
|
| 70 |
Are
Total Acres Entered (Non-Mandatory)? |
Yes |
|
|
|
| 71 |
Is
Sum of Total Acres Consistent (Non-Mandatory)? |
Yes |
To Top |
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
Another
illustration of the prompt column and model consistency section of the
LDM is displayed below. Note the
directing
prompt on
line 49 - '<
make no entry'. Note also that an entry of 54 acres has
inadvertently
been made on this line. A correcting prompt on line 54, '< incorrect acres' should
alert you to the faulty entry.
|
Input Column |
|
Prompt
Column |
| |
|
|
|
| |
Total Acres,
Acres/Phase |
|
|
| |
(Entries
Not Mandatory for Profit Calculation) |
|
|
| |
|
|
|
| 47 |
Acres
in Entire Project |
54 |
< Enter Total Acres |
| |
|
|
|
| 48 |
If
No Option Agreements, Total Acres |
54 |
< Total Acres |
| 49 |
Acres in Phase 1 |
54 |
< Make No Entry |
| 50 |
Acres
in Ph 1 & Ph 2 Combined |
|
< Make No Entry |
| 51 |
Acres in Phase 2 |
|
< Make No Entry |
| 52 |
Acres in
Ph 2 & Ph 3 Combined |
|
< Make No Entry |
| 53 |
Acres in Phase 3 |
|
< Make No Entry |
| 54 |
Acres
in Entire Project |
108 |
<
Incorrect Acres |
| |
|
|
|
| 55 |
Beg
Balance of A&D Loan |
$754,925 |
|
| 56 |
Cash
To Project By Developer/Investor |
$245,075 |
|
| |
|
|
|
Don't
worry if you miss the correcting prompt on line 54. The model
consistency section will provide you a second chance! Note
lines
69 and 71 below. Its
really hard to make a mistake.
| |
|
|
|
|
|
| |
Model
Consistency? |
|
|
|
|
| |
|
|
|
|
|
| 57 |
Is
Model Free from 'Make No Entry' Errors? |
Yes |
<
Model Consistency Results |
|
|
| 58 |
Profit
& Cash Flow Indicators' Consistent? |
Yes
|
Must be 'Yes' or 'N/A'. |
|
|
| 59 |
Total
Lots & Total Acres Consistent? |
Yes
|
If this is not the case, |
|
|
| 60 |
If
Applicable, is the Amt of Seller Financing OK? |
Yes |
observe
the prompts. |
|
|
| 61 |
If
Applicable, is the Term of Seller Financing OK? |
Yes |
|
|
|
| 62 |
Are
Entries Made to All Required Fields? |
Yes |
|
|
|
| 63 |
Are
Absorption and Project Duration in Line? |
Yes |
|
|
|
| 64 |
Does
Absorption Meet Model Parameters? |
Yes |
|
|
|
| 65 |
Is
the Project Completed Within 5 Years? |
Yes |
|
|
|
| 66 |
Are
Loans Paid Off By End of Project? |
Yes |
|
|
|
| 67 |
Are
Interest Calculations Consistent? |
Yes
|
|
|
|
| 68 |
Is
a Target Profit Entered (Non-Mandatory Entry)? |
Yes |
|
|
|
| 69 |
Are
Total Acres Consistent (Non-Mandatory Section)? |
Make
No Entry Error |
|
|
|
| 70 |
Are
Total Acres Entered (Non-Mandatory)? |
Yes |
|
|
|
| 71 |
Is
Sum of Total Acres Consistent (Non-Mandatory)? |
No,
check line 54 |
To Top |
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Line # |
Total
Acres, Acres/Phase |
Input
Column |
Prompt Column |
|
|
|
|
|
| |
(Entries Not Mandatory for Profit
Calculation) |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| 47 |
Acres in Entire Project |
54 |
< Enter Total Acres |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| 48 |
If No Option Agreements, Total Acres |
54 |
< Total Acres |
|
Clear
Acres Button |
|
|
|
| 49 |
Acres
in Phase 1 |
|
< Make No Entry |
|
|
|
|
|
| 50 |
Acres in Ph 1 & Ph 2
Combined |
|
< Make No Entry |
|
|
|
|
|
| 51 |
Acres
in Phase 2 |
|
< Make No Entry |
|
|
|
|
|
| 52 |
Acres
in Ph 2 & Ph 3 Combined |
|
< Make No Entry |
|
|
|
|
|
| 53 |
Acres
in Phase 3 |
|
< Make No Entry |
|
|
|
|
|
| 54 |
Acres in Entire Project |
54 |
< OK |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| 55 |
Beg Balance of A&D Loan |
$754,925 |
|
|
|
|
|
|
| 56 |
Cash To Project By
Developer/Investor |
$245,075 |
|
|
|
Avg Annual ROE |
63.54% |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
Model
Consistency? |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| 57 |
Is Model Free from 'Make No Entry'
Errors? |
Yes |
- Model Consistency Results
|
|
|
|
|
|
| 58 |
Profit & Cash Flow
Indicators' Consistent? |
Yes |
- Must be 'Yes' or 'N/A'.
|
|
|
|
|
|
| 59 |
Total Lots & Total Acres
Consistent? |
Yes |
- If this is not the case,
|
|
|
|
|
|
| 60 |
If Applicable, is the Amt of Seller
Financing OK? |
Yes |
- observe the prompts.
|
|
|
|
|
|
| 61 |
If Applicable, is the Term of
Seller Financing OK? |
Yes |
|
|
|
|
|
|
| 62 |
Are Entries Made to All Required
Fields? |
Yes |
|
|
|
|
|
|
| 63 |
Are Absorption and Project Duration
in Line? |
Yes |
|
|
|
|
|
|
| 64 |
Does Absorption Meet Model
Parameters? |
Yes |
|
|
|
|
|
|
| 65 |
Is the Project Completed Within 5
Years? |
Yes |
|
|
|
|
|
|
| 66 |
Are Loans Paid Off By End of
Project? |
Yes |
|
|
|
|
|
|
| 67 |
Are Interest Calculations
Consistent? |
Yes |
|
|
|
|
|
|
| 68 |
Is a Target Profit Entered
(Non-Mandatory Entry)? |
Yes |
|
|
|
|
|
|
| 69 |
Are Total Acres Consistent
(Non-Mandatory Section)? |
Yes |
|
|
|
|
|
|
| 70 |
Are Total Acres Entered
(Non-Mandatory)? |
Yes |
|
|
|
|
|
|
| 71 |
Is Sum of Total Acres Consistent
(Non-Mandatory)? |
Yes |
To Top |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
If you wish to ask us a question about the model, 'Contact
Us' and we will get back to you
as soon as possible.
If you have seen enough and would like to purchase the LDM,
click the 'Buy Now' link below, and remember, the purchase is totally
refundable if you are not 100 percent satisfied.
You can't go wrong at just $39.99!
Land Development Model, LLC 302 West Lafayette Road Medina, OH 44256 330.441.1690
|