| |
AVI/MV |
Phase 1 |
Phase 2 |
| AVI[ 2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
2 |
5928.338762 |
28501.62866 |
| AVI[ 6] Units to develop |
6 |
64 |
25000 |
| AVI[ 13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
13 |
53.91192182 |
53.91192182 |
| AVI[ 15] Architecture & engineering |
15 |
1591.147598 |
2.79762215 |
| AVI[ 17] Furniture & equipment |
17 |
4229.591816 |
7.436644951 |
| AVI[ 18] Misc. admin |
18 |
3944.364617 |
6.93514658 |
| AVI[ 20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
20 |
3610.755802 |
5.101221498 |
| AVI[ 27] Contruction interest to impose (or CSF[;12]) |
27 |
1868.380802 |
3.285065147 |
| AVI[ 40] Minimum income/unit before vacancy(ex.AVI[7]units) |
40 |
352.0596599 |
7 |
| AVI[ 44] Start-up operating losses (financed & expensed) |
44 |
790.9142789 |
5.650946952 |
| AVI[ 48] Do not use cash flow for working cap or oper. res. |
48 |
|
|
| AVI[ 49] columns beyond 6 are income limits (1) |
49 |
|
|
| AVI[ 55] Operating expenses (fixed, per unit) |
55 |
1504.454906 |
0.9673857608 |
| AVI[ 61] 1st mortgage loan to value Ratio or $ Amount |
61 |
1,600,651.4658 |
1,099,348.5342 |
| AVI[ 87] Equity contribution ($ or % Costs Less Land&Fin.) |
87 |
2,645,500 |
0.00001 |
| AVI[101] Square feet/unit (affects AVI[13]) |
101 |
568.75 |
|
| AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) |
173 |
0.09 |
|
| AVI[174] LIHTC Units Qualifying (Low Income Hsg.TaxCredit) |
174 |
1 |
|
HomePage
MV
AVI
A87SCH
UNITMIX
ALTI
Format420
Format418
Format424
Format426
Format421
Format409
Format410
Format401
Format423
Format413
Format414
Format412
Format404
Format425
Format429
Format402
Format422
Format428
Format405
Format406
Format407
Format408
Format415
Format416
Format417
