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

Guggenheim Demo

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 5000
AVI[6] Units to develop 1
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 55000
AVI[15] Architecture & engineering 15000
AVI[18] Misc. admin 5000
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[55] Operating expenses (fixed, per unit) 3240
AVI[61] 1st mortgage loan to value Ratio or $ Amount -1
AVI[62] 1st mortgage interest rate 0.085
AVI[63] 1st mortgage term in Years (0=interest only) 28.8956
AVI[65] 2nd mortgage loan to value ratio or $ amount -1
AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) 7
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[102] Utilities allowance (for rent formula, AVI[3] periods) 75
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[181] Required debt service coverage (e.g. 1.15 or 1.2) MV[59] 1.15



 Home   E-Mail  home at CD root