|
KOTTINGER GARDENS PHASE I PAGE3
<br /> CALCULATION OF TAX CREDITS Ve elm:LP ADMISSION Revisal: 9-Mr-16
<br /> FEDERAL WIFORMA
<br /> COAST/ COAST/
<br /> ACWS PSL148 TOTAI 4001315 800166 MMIAS
<br /> TOTAL ELIGIBLE COSTS 0 39.437.816 39,437.816 0 0 0
<br /> Las:
<br /> 50%of PV Tax CrMn(Res.Portion) 0 0 0 0 0 0
<br /> Non-Ellplpe(FeerT/Data Flnaltln9):
<br /> WO ANp N?nRes Space M Slop Sva Coal 0 0 0 0 0 0
<br /> HOME 0 0 0 O 0 0
<br /> I voluntary Reduction N lbOlaea I 0 121.591,4151 -21,591,415 0 (21.591.4151 (21,591,4151
<br /> 4
<br /> ELIGIBLE BASIS 0 17,846.401 17,846,401 0 (21,591.415) (21,591,4151
<br /> REQUESTED UNADJUSTED ELIGIBLE BASIS 0 17.816.401 12,846,401 0 0 0
<br /> HIGH COST AOIbIMENT (Y or N) V 1(0.0% 130.0% 100.0% 100.0%
<br /> 04XLW6JREMCNTNKA is DOA in 2015
<br /> ADJUSTED ELIGIBLE BASIS 0 23,200,321 23,200,321 0 0 0
<br /> APPLICABLE FRACTION. 100.0% 100.0% 100.0% 100.0%
<br /> QUALIFIED CREDIT BASS 0 23,200.321 23200.321 0 0 0
<br /> REQUESTED QUALIFIED BASIS(For Levrpup Points) 100.0% 100.0% 100.0% 10D011
<br /> Pt RELTMTIOMJ arias 0 23,200,321 23,200,321 0 0 0
<br /> CREDIT RATE(TUC UNDERWRITING) State-TML 13.00% 30.00%
<br /> Federal Annual/Yr 1.3 State 3.30% 7.69% 3.21% 7.19%
<br /> Ye.4-State 3.30 7.53%
<br /> MAX.POTENTIAL FEDERAL CREDIT(No Vol BNC Re:Act/Actual Rate)
<br /> Credit Rates 3.21% 2.49%
<br /> Potmur Omit 0 3,840.060 3,840,060
<br /> MAX.CREDIT MICUM PER ICAC UNDERWRITING
<br /> Federal Annual/Yr IState 0 1,784,105 1,784,105 0 0 0
<br /> Yr2 State 0 - 0
<br /> Yr 3 State - 0
<br /> Yr4 State 0 0 0
<br /> Total 0 - 0
<br /> ACTUAL TUC CREDIT RESERVATION Sept 2075
<br /> Fedor Annual/Total Stne N/A N/A 1.685.957 N/A N/A N/A
<br /> Lessee of Potential and Actual 0 7,784.705 7,784,705
<br /> MAIMM ALLOWABLE mars Orr Of lore)
<br /> Federal Annual/Total Stale 0 1.685957 1.685,957 0
<br /> IM%6LW ALLOWABLE-TEN YEAR TOTAL 16,859,570 0
<br /> Maws REbaY/MYWOWAM RaseROVe(Na)A)
<br /> eat Rats 3.27% 7,49%
<br /> Pbt%rtel Dail 0 7.336,695 7,334695
<br /> TOTAL STATE♦FEDERAL UNTO AMOUNTS.10 YEARS
<br /> TOM NON%•Rata 16.659,570 Blended Credit Request: 1,685,957
<br /> Geo%Putney Shire 0.01% 1.606 Eat.125%Ta,Bet for N/E Bay-Rnd22015 3,186,130
<br /> Linked Pa1On Share 99.99% 16,657,864 PoMntiaI Remands' 1.500,773
<br /> Tax Crack Fate 45%
<br /> U,pted Partner C*4 Contributions 7,566,048
<br /> PAN%FM Teat Ward Dailt CSWatlrn Aced NM PAT%
<br /> Maimum Potential Federal Credit w/Actual&LCMnual 3,840,060
<br /> Vet 1 WLt Avg Leaesup Ilrom Page 5) 43.7%
<br /> Maximum Po tential Monted Credo w/AnunI Basis 1.676,333.94
<br /> TCAC Credit ReseMtion'Annual 1.704.105
<br /> FM Tr Oat(Lana of Rove) 1,676,334
<br /> ENERGY 01E0r CALCULATOR •1M10AMP FRACTION
<br /> Number of Total
<br /> Total PV Basis 480,972 WA. Fraction 54 Ft Fraction
<br /> less:Grants/Rebates 0
<br /> less:Tax-Exempt U,a Portion Tax Credit 130 100.0000% 77,552 100.0000%
<br /> 40.0% 192.389 No-Tax Credt EI10t 0 0.0000% o 0.0000%
<br /> Bala for Historic O[at 288.583
<br /> Credit Percentage11017PD) Q,0% TOTAL 130 100.0000% 77.552 100.0300%
<br /> Total N Oadt 0
<br /> Ras.PoOlon aw Oadt 0 APPLICABLE FRACTION
<br /> (Laser of Low Income
<br /> Units or Po Ft%) 100.0003%
<br /> California Horning Partnership Corporation
<br />
|