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    ALTI    MV   

Guggenheim LIHTC Tests

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 1500
AVI[6] Units to develop 1
AVI[11] Depr. assets acquired 13500
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 14000
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 2029.261343
AVI[37] Bridge loan interest rate:equity & operations 0.1
AVI[44] Start-up operating losses (financed & expensed) 3192.341624
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[55] Operating expenses (fixed, per unit) 2700
AVI[61] 1st mortgage loan to value Ratio or $ Amount 0.8
AVI[62] 1st mortgage interest rate 0.09
AVI[63] 1st mortgage term in Years (0=interest only) 30
AVI[83] Developers share of ownership 0.01
AVI[85] Investors share of ownership 0.99
AVI[86] Number of equity payments (for AVI[87]) 4
AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) 0.6972727273
AVI[89] When equity contribution available 2
AVI[96] Mortgage amounts based on cost (default=value) 1
AVI[97] Return on equity allowable (for rent formula) 0.1
AVI[102] Utilities allowance (for rent formula, AVI[3] periods) 35
AVI[104] Equity Requirement (can be met by AVI[87]) -0.2
AVI[120] Investors Tax Rate 0.28
AVI[125] Points for Raising AVI[87] Equity Contribution 0.065
AVI[130] Points 1st Mtge at Perm. Mtge.Close AVI[23 26] 0.07
AVI[149] Partners Share Oper.Losses(0) No=1 (2=dev.meets from Fin./Eq) MV[22]  
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[159] Financing is tax exempt (default=not tax exempt) MV[32] 1
AVI[172] LIHTC Tax Credit: Acquisition (e.g. .04) MV[49] 0.04
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] 1
AVI[186] Base Data in MV[64] 7



 Home   E-Mail  home at CD root