| 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) |
2292.278091 |
| AVI[21] Contingency, errors & ommissions |
1580.597222 |
| AVI[27] Contruction interest to impose (or CSF[;12]) |
393.7222222 |
| AVI[37] Bridge loan interest rate:equity & operations |
0.095 |
| AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) |
84 |
| AVI[44] Start-up operating losses (financed & expensed) |
3099.201295 |
| 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[61] 1st mortgage loan to value Ratio or $ Amount |
1 |
| AVI[62] 1st mortgage interest rate |
0.095 |
| AVI[63] 1st mortgage term in Years (0=interest only) |
25 |
| AVI[64] 1st mortgage months Til Balloon |
180 |
| AVI[65] 2nd mortgage loan to value ratio or $ amount |
1,200,000 |
| AVI[66] 2cd mortgage interest rate |
0.03 |
| AVI[67] 2cd mortgage term in years (0=interest only) |
25 |
| AVI[69] Who provides 2nd mortgage (see AVI[ 65]) |
6 |
| AVI[70] First kicker |
0.0528652637 |
| AVI[76] Who gets first kicker (see AVI[ 70]) |
-7 |
| AVI[83] Developers share of ownership |
|
| AVI[84] Lenders share of ownership |
0.01 |
| AVI[85] Investors share of ownership |
0.99 |
| AVI[86] Number of equity payments (for AVI[87]) |
4 |
| AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) |
0.6924050231 |
| AVI[89] When equity contribution available |
2 |
| AVI[90] Land lease rate (% of AVI[92] Price or $/Year) |
-1 |
| AVI[93] Who will own land (if land lease exists) |
1 |
| AVI[96] Mortgage amounts based on cost (default=value) |
1 |
| AVI[97] Return on equity allowable (for rent formula) |
0.08 |
| 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] |
0.0386 |
| AVI[132] Annual Growth Rate for Operating Expenses MV[2] |
0.05 |
| AVI[148] Who Accepts Developer Role MV[21] |
9 |
| 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[164] Who Accepts Lender Role MV[37] |
8 |
| 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 |
| AVI[186] Base Data in MV[64] |
7 |
HomePage
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
