to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    CAPREP    CSF    MTGES    A87SCH    UNITMIX    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   

Covenant Village: 9% Tax Credit (S)

Input array: AVI

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) 2413.520833
AVI[21] Contingency, errors & ommissions 1580.597222
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 280
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 84
AVI[44] Start-up operating losses (financed & expensed) 4023.995577
AVI[51] Other income (vacancy rate not applied) 14389.32
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[83] Developers share of ownership 0.01
AVI[85] Investors share of ownership 0.99
AVI[90] Land lease rate (% of AVI[92] Price or $/Year) 0.06
AVI[93] Who will own land (if land lease exists) 1
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] 0.029
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.05
AVI[136] Rate to Earn Interest on Reserve for Capital Improvements MV[6] 0.05
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[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] 0.8


 Home   E-Mail  home at CD root