to home page  Home   E-Mail  SiteTree (all case studies)    Help (this page)    HomePage    Index (this case study)    AVI    ALTI    Format418    Format417    Format422    Format425    Format420    Format408    Format409    demodata    Format412    Format410    Format402    Format424    Format428    Format401    Format421    Format426    Format404    Format405    Format406    Format413    Format415    Format416    Format429    MV    sitemap    weblinks    whatsnew   

Guggenheim Demo

Input array: ALTI

  AVI/MV Trial 1 Trial 2 Trial 3 Trial 4 Trial 5 Trial 6 Trial 7 Trial 8
AVI[ 2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 2 5000 5000 5000 5000 5000 5000 5000 5000
AVI[ 11] Depr. assets acquired 11                
AVI[ 13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 13 60000 60000 60000 60000 60000 60000 60000 60000
AVI[ 15] Architecture & engineering 15 18750 18750 18750 18750 18750 18750 18750 18750
AVI[ 18] Misc. admin 18 6250 6250 6250 6250 6250 6250 6250 6250
AVI[ 55] Operating expenses (fixed, per unit) 55 3240 3300 3240 3300 3240 3300 3240 3300
AVI[ 62] 1st mortgage interest rate 62 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075
AVI[ 63] 1st mortgage term in Years (0=interest only) 63 30 30 30 30 30 30 30 30
AVI[ 87] Equity contribution ($ or % Costs Less Land&Fin.) 87 8 8 8 8 8 8 8 8
AVI[102] Utilities allowance (for rent formula, AVI[3] periods) 102 80 80 80 80 80 80 80 80
AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] 130                
AVI[159] Financing is tax exempt (default=not tax exempt) 159                
AVI[173] LIHTC Tax Credit: Const./Major Rehab(.09 or .04) 173 0.08 0.04 0.08 0.04 0.08 0.04 0.08 0.04



 Home   E-Mail  home at CD root