| AVI[1] No. of acres (or sq.ft. of land) |
8.27 |
| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
42321.6445 |
| AVI[6] Units to develop |
144 |
| AVI[12] Land development |
5146.895833 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
30.02992883 |
| AVI[14] Service structures |
1666.666667 |
| AVI[15] Architecture & engineering |
926.7013889 |
| AVI[18] Misc. admin |
380.5555556 |
| AVI[19] Expensed costs (except interest) |
40 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
2413.520833 |
| AVI[21] Contingency, errors & ommissions |
1580.597222 |
| AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) |
280 |
| AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) |
84 |
| AVI[44] Start-up operating losses (financed & expensed) |
4023.995577 |
| AVI[51] Other income (vacancy rate not applied) |
14389.32 |
| AVI[53] Vacancy rate (in normal operating years) |
0.07 |
| AVI[55] Operating expenses (fixed, per unit) |
1550 |
| AVI[60] Capital replacement (decimal of DFI or $/unit/yr) |
150 |
| AVI[83] Developers share of ownership |
0.01 |
| AVI[85] Investors share of ownership |
0.99 |
| AVI[90] Land lease rate (% of AVI[92] Price or $/Year) |
0.06 |
| AVI[93] Who will own land (if land lease exists) |
1 |
| AVI[102] Utilities allowance (for rent formula, AVI[3] periods) |
63.33 |
| AVI[105] Credit Enhancement (e.g.annual points 1st mtge) |
83.33333333 |
| AVI[106] Who Gets Credit Enhancement (see AVI[105]) |
7 |
| AVI[120] Investors Tax Rate |
0.34 |
| AVI[125] Points for Raising AVI[87] Equity Contribution |
0.06541666667 |
| AVI[128] Points 1st Mtge at Const. Loan Settlem AVI[24] |
63000 |
| AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] |
0.03 |
| AVI[131] Annual Growth Rate for Gross Income MV[1] |
0.029 |
| AVI[132] Annual Growth Rate for Operating Expenses MV[2] |
0.05 |
| AVI[136] Rate to Earn Interest on Reserve for Capital Improvements MV[6] |
0.05 |
| AVI[149] Partners Share Oper.Losses(0) No=1 (2=dev.meets from Fin./Eq) MV[22] |
|
| AVI[150] Term Over Which to Depreciate Capital Improvements MV[23] |
7 |
| 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 Dist.in End.Vlu.(0) or Inv.Ignored (1) MV[29] |
1 |
| AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] |
1987 |
| AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) MV[50] |
0.09 |
| AVI[174] LIHTC Units Qualifying (Low Income Hsg.TaxCredit) MV[51] |
0.8 |
HomePage
MV
AVI
FINFEES
CAPREP
CSF
MTGES
A87SCH
UNITMIX
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
