|
KOTIINGER GARDENS PHASE I PAGE 3
<br /> CALCULATION OF TAX CREDITS Vrslon:LP ADMSLON ReM%d: 94r-16
<br /> FEDERAL - CALIFORNIA
<br /> CON5F/ COSTS/
<br /> ACENS BENAR IOTAt AIDA BEBSg TOTAL
<br /> TOTAL ELIGIBLE COSTS 0 39,437,816 39,437.016 0 0 0
<br /> Lev:
<br /> 50%of PV Tax Cterl(Res.Portion) 0 0 0 0 0
<br /> ti 0
<br /> CO M P e(FFeo S/Grant r ananyl:
<br /> ACO NM NOnflea Space M SNp Svcs Loan 0 0 0 0 0 0
<br /> HOOF 0 0 0 0 0 0
<br /> IVOMMry Reduction M lle&mFn i 0 (21591.415) 31,591,415 0 (21,591.4151 (21,591,415)
<br /> IL
<br /> ELIGIBLE BASIS 0 17,846.401 17,046,401 0 (21,591,415) (21,591,415)
<br /> REQUESTED UNADJUSTED ELIGIBLE BASIS 0 17.046,401 17,846,401 0 0 0
<br /> MGM COST ADJUSTMENT (VON) V 100.0% 130.0% 100.0% 100.0%
<br /> OAI:L ND#REMOVT NAFA S 0M n 2015
<br /> ADJUSTED ELIGIBLE OASIS 0 23,200,321 23200,321 0 0 0
<br /> APPLICABLE FRACOOM 100.0% 100.0% 100.0% 100.0%
<br /> QUALIFIED CREDIT BASIS 0 23,200.321 23,200,321 0 0 0
<br /> REQUESTED QUALIFIED BASIS(For Leveraging Pans) 100.0% 100.0% 100.0% 100.0%
<br /> %8ED1C70074_ 0.00% 0 23204321 23,200.321 0 0 0
<br /> CREDIT RATE(TCAC UNDERWRITING) State-Total 13.009i 30.00%
<br /> Federal Amwl/Yr 1-3 Slate 3.30% 7.69% 3.21% 7.49%
<br /> Year 4-State 3.37% 2,53%
<br /> MAX,POTENTIAL FEDERAL CREDIT(No Vol Bas ReNVUARUS Rate)
<br /> Credit Rates 3.21% 7.49%
<br /> Potential Credit 0 3.040.060 3,840,060
<br /> MAX.CREDIT AMOUNT PER TCAC UNDERWRITING
<br /> Federal Annual/Yr l Slate 0 1,704,105 1.284,105 0 0 0
<br /> Yr2State G - 0
<br /> Yr 3 State 0
<br /> 11455.l. 5 2 0
<br /> Total D 0
<br /> ACTUAL TCAC CREDIT RESERVATION Sept 2015
<br /> Fadeni Annual/Total Slate N/A N/A 1.685.952 N/A WA N/A
<br /> Lessee of Potential adActu, 0 1,284.105 1,784,105
<br /> MAM MM ALLOWABLE CREDITS(Lens of Maw)
<br /> Feral Annual/Total State 0 1.885.957 1,685,957 0
<br /> %,41%ALLOWABLE.00%YEAR TOTAL 16,859,570 0
<br /> ,41
<br /> -MSNm Past M Pain I Oedt lan Resratlm(No TIN
<br /> OFdl Rates 3.214 7,4911
<br /> PoFnoS awn 0 1.336,695 1.334695
<br /> TOTAL STATE a FEDERAL UFFG AIC 90fS-10 YEARS
<br /> TU41 Federal♦State 16,639.570 Blended Credit Request: 1,605.952
<br /> GaaS 14Ow Sap 031% 1,608 Est 125%Target for N/E Bay-Rndi 2015 3.186.130
<br /> 111600 Pans Sun 99.99% 16,552,694 anent Remainder 1,500,123
<br /> Tel Omit Pats 45%
<br /> Welted P61W CaPCtS CuaMabr 7,586,048
<br /> RbRM On Taw Festal CMt Ob6Cbe Rau/BY%Nkd
<br /> Maximum Potential Federal Credit w/Actual Bass-Annual 3,040,060
<br /> Ynr 1 Wit AK leaseup(from Page S) 43.2%
<br /> Madmum Potential Prorated Credit w/Actual 8ada 1,626.333.94
<br /> TCAC Credit Reeervxilon'Annual 1.264.105
<br /> On'far Ondt(Ions of ABwa) IA76,334
<br /> ENERGY MINT CALCSLATION `APPLICABLE FRACTION
<br /> Number of' Total
<br /> Total PV Basle 480.922 Ltita Fraction Sq Ft Fraction
<br /> kw Grants/Rebates 0
<br /> less:Tax-Exempt Use Portion Tao Credit 130 1000000% 77,552 100.0000%
<br /> 40.0% 192 389 Non-Tax Credit EARL 0 0.0000% 0 0.0000%
<br /> Bala ton Hiatonc Crest 268,583
<br /> Creek Percentage(2017 PIN MS TOTAL 130 100.0000% 77,552 100.000096
<br /> TOSS PV Croat 0
<br /> RM.Portion ofPV otlt 0 APRYASLEFMCRON
<br /> (teaser of Low Income
<br /> Iris or Sq Ft 961 1000000%
<br /> CalOornk Homing PaMershlp Corporation
<br />
|