| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
3844500 |
| AVI[6] Units to develop |
939 |
| AVI[11] Depr. assets acquired |
1021.916933 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
53309.73482 |
| AVI[17] Furniture & equipment |
3277.809372 |
| AVI[19] Expensed costs (except interest) |
274.2310969 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
18012.61342 |
| AVI[27] Contruction interest to impose (or CSF[;12]) |
5002.13099 |
| AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) |
1008.624068 |
| AVI[44] Start-up operating losses (financed & expensed) |
274.2423853 |
| AVI[51] Other income (vacancy rate not applied) |
-444251 |
| AVI[53] Vacancy rate (in normal operating years) |
0.05 |
| AVI[60] Capital replacement (decimal of DFI or $/unit/yr) |
295.2236422 |
| AVI[96] Mortgage amounts based on cost (default=value) |
1 |
| AVI[102] Utilities allowance (for rent formula, AVI[3] periods) |
65 |
| AVI[105] Credit Enhancement (e.g.annual points 1st mtge) |
0.013 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
-2 |
| AVI[122] Memo:Costs,ex land,cannot be expensed/dep/amort |
94500 |
| AVI[125] Points for Raising AVI[87] Equity Contribution |
0.00590625 |
| AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] |
2.583333333 |
| AVI[136] Rate to Earn Interest on Reserve for Capital Improvements MV[6] |
0.05 |
| AVI[150] Term Over Which to Depreciate Capital Improvements MV[23] |
27.5 |
| 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[159] Financing is tax exempt (default=not tax exempt) MV[32] |
1 |
| AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) MV[50] |
0.04 |
| AVI[174] LIHTC Units Qualifying (Low Income Hsg.TaxCredit) MV[51] |
0.9371671991 |
