| AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
400000 |
| AVI[6] Units to develop |
200 |
| AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
33750 |
| AVI[17] Furniture & equipment |
1500 |
| AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
750 |
| AVI[37] Bridge loan interest rate:equity & operations |
0.1 |
| AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) |
309.6875 |
| AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) |
100 |
| AVI[44] Start-up operating losses (financed & expensed) |
13965.12332 |
| AVI[53] Vacancy rate (in normal operating years) |
0.04869046839 |
| AVI[55] Operating expenses (fixed, per unit) |
2100 |
| AVI[61] 1st mortgage loan to value Ratio or $ Amount |
5000000 |
| AVI[62] 1st mortgage interest rate |
0.1 |
| AVI[63] 1st mortgage term in Years (0=interest only) |
25 |
| AVI[83] Developers share of ownership |
|
| AVI[85] Investors share of ownership |
1 |
| AVI[86] Number of equity payments (for AVI[87]) |
6 |
| AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) |
6197424 |
| AVI[89] When equity contribution available |
2 |
| AVI[96] Mortgage amounts based on cost (default=value) |
1 |
| AVI[102] Utilities allowance (for rent formula, AVI[3] periods) |
43 |
| AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) |
-1 |
| AVI[120] Investors Tax Rate |
0.34 |
| AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] |
0.03 |
| AVI[131] Annual Growth Rate for Gross Income MV[1] |
0.04 |
| AVI[132] Annual Growth Rate for Operating Expenses MV[2] |
0.04 |
| 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[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] |
1 |
