| |
AVI/MV |
Trial 1 |
Trial 2 |
Trial 3 |
Trial 4 |
Trial 5 |
Trial 6 |
Trial 7 |
| AVI[ 2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) |
2 |
5000 |
2100 |
1500 |
900 |
5000 |
2100 |
1500 |
| AVI[ 11] Depr. assets acquired |
11 |
|
18900 |
13500 |
18100 |
|
18900 |
13500 |
| AVI[ 13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) |
13 |
50000 |
17500 |
14000 |
1000 |
50000 |
17500 |
14000 |
| AVI[ 20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) |
20 |
2607.93 |
1635.24 |
1242.29 |
719.27 |
3572.58 |
2509.03 |
2029.261343 |
| AVI[ 44] Start-up operating losses (financed & expensed) |
44 |
5495.141177 |
3041.618062 |
2335.723979 |
1076.407103 |
2980.16852 |
2163.030222 |
3192.341624 |
| AVI[ 55] Operating expenses (fixed, per unit) |
55 |
2400 |
2700 |
2700 |
2700 |
2400 |
2700 |
2700 |
| AVI[ 62] 1st mortgage interest rate |
62 |
0.105 |
0.105 |
0.105 |
0.105 |
0.09 |
0.09 |
0.09 |
| AVI[ 87] Equity contribution ($ or % Costs Less Land&Fin.) |
87 |
0.5926666667 |
0.6267696268 |
0.6238888889 |
0.6609947644 |
0.698 |
0.6978021978 |
0.6972727273 |
| AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] |
130 |
0.03 |
0.03 |
0.03 |
0.03 |
0.07 |
0.07 |
0.07 |
| AVI[159] Financing is tax exempt (default=not tax exempt) |
159 |
|
|
|
|
1 |
1 |
1 |
| AVI[172] LIHTC Tax Credit: Acquisition (e.g. .04) |
172 |
|
0.04 |
0.04 |
0.04 |
|
0.04 |
0.04 |
| AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) |
173 |
0.09 |
0.09 |
0.09 |
|
0.04 |
0.04 |
0.04 |
