Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    DEP    AVAR    MV    UNITMIX   

Sequoyah Equities, Inc.

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 400000
AVI[6] Units to develop 200
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 33750
AVI[17] Furniture & equipment 1500
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 750
AVI[37] Bridge loan interest rate:equity & operations 0.1
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 309.6875
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 100
AVI[44] Start-up operating losses (financed & expensed) 13965.12332
AVI[53] Vacancy rate (in normal operating years) 0.04869046839
AVI[55] Operating expenses (fixed, per unit) 2100
AVI[61] 1st mortgage loan to value Ratio or $ Amount 5,000,000
AVI[62] 1st mortgage interest rate 0.1
AVI[63] 1st mortgage term in Years (0=interest only) 25
AVI[83] Developers share of ownership  
AVI[85] Investors share of ownership 1
AVI[86] Number of equity payments (for AVI[87]) 6
AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) 6,197,424
AVI[89] When equity contribution available 2
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[102] Utilities allowance (for rent formula, AVI[3] periods) 43
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) -1
AVI[120] Investors Tax Rate 0.34
AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] 0.03
AVI[131] Annual Growth Rate for Gross Income MV[1] 0.04
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.04
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[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



 Home   E-Mail  home at CD root