to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    KICKERS    UNITMIX    ALTI    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   

Turnkey Syndication (+2.5%/yr)

Input array: ALTI

  AVI/MV Trial 1 Trial 2 Trial 3 Trial 4 Trial 5 Trial 6 Trial 7 Trial 8 Trial 9 Trial 10 Trial 11 Trial 12
AVI[ 20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 20 1850.487222 3369.146736 2711.447153 3428.259444 2583.354444 3115.524236 2292.278091 2802.825 2283.234653 2385.924931 1313.545764 2062.396458
AVI[ 44] Start-up operating losses (financed & expensed) 44     3222.793882 1430.114688 3247.799747 1441.872023 3099.201295 1454.103401 3286.145556 1470.844169    
AVI[ 62] 1st mortgage interest rate 62 0.095 0.0825 0.095 0.0825 0.095 0.0825 0.095 0.0825 0.095 0.0825 0.095 0.0825
AVI[ 63] 1st mortgage term in Years (0=interest only) 63 25 30 25 30 25 30 25 30 25 30 25 30
AVI[ 65] 2nd mortgage loan to value ratio or $ amount 65         600000 600000 1,200,000 1,200,000 2,000,000 2,000,000 2,500,000 2,500,000
AVI[ 67] 2cd mortgage term in years (0=interest only) 67 25 30 25 30 25 30 25 30 25 30 25 30
AVI[ 70] First kicker 70 0.1002950897 0.0866899069 0.05256405463 0.06704521328 0.0472603444 0.0626562197 0.0528652637 0.05819733063 0.03474996308 0.05213973381 0.07783665328 0.06845604927
AVI[ 84] Lenders share of ownership 84 1 1 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 1 1
AVI[ 85] Investors share of ownership 85     0.99 0.99 0.99 0.99 0.99 0.99 0.99 0.99    
AVI[ 87] Equity contribution ($ or % Costs Less Land&Fin.) 87 1.0E-8 1.0E-8 0.6924050231 0.747797425 0.6924050231 0.747797425 0.6924050231 0.747797425 0.6924050231 0.747797425 1.0E-8 1.0E-8
AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] 130 0.03 0.07 0.03 0.07 0.03 0.07 0.03 0.07 0.03 0.07 0.03 0.07
AVI[131] Annual Growth Rate for Gross Income 131 0.0337 0.0343 0.0372 0.0357 0.0379 0.0362 0.0386 0.0367 0.0397 0.0374 0.0352 0.0359
AVI[159] Financing is tax exempt (default=not tax exempt) 159   1   1   1   1   1   1
AVI[172] LIHTC Tax Credit: Acquisition (e.g. .04) 172                        
AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) 173     0.09 0.04 0.09 0.04 0.09 0.04 0.09 0.04    


 Home   E-Mail  home at CD root