to home page to home page to home page  E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    QTR    CAPREP    MTGES    A87SCH    ENT    UNITMIX    RESVLUS    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   

BHP II Limited Partnership

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 3,844,500
AVI[6] Units to develop 939
AVI[11] Depr. assets acquired 1021.916933
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 53309.73482
AVI[17] Furniture & equipment 3277.809372
AVI[19] Expensed costs (except interest) 274.2310969
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 18012.61342
AVI[27] Contruction interest to impose (or CSF[;12]) 5002.13099
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 1008.624068
AVI[44] Start-up operating losses (financed & expensed) 274.2423853
AVI[51] Other income (vacancy rate not applied) -444251
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[60] Capital replacement (decimal of DFI or $/unit/yr) 295.2236422
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[102] Utilities allowance (for rent formula, AVI[3] periods) 65
AVI[105] Credit Enhancement (e.g.annual points 1st mtge) 0.013
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) -2
AVI[122] Memo:Costs,ex land,cannot be expensed/dep/amort 94500
AVI[125] Points for Raising AVI[87] Equity Contribution 0.00590625
AVI[135] Periods from Start of Analysis to Opening(MV[18]) MV[5] 2.583333333
AVI[136] Rate to Earn Interest on Reserve for Capital Improvements MV[6] 0.05
AVI[150] Term Over Which to Depreciate Capital Improvements MV[23] 27.5
AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25]  
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1987
AVI[159] Financing is tax exempt (default=not tax exempt) MV[32] 1
AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) MV[50] 0.04
AVI[174] LIHTC Units Qualifying (Low Income Hsg.TaxCredit) MV[51] 0.9371671991


to home page  E-Mail  home at CD root