Laserfiche WebLink
KOTTINGER GARDENS PHASE I PAGE 6 <br /> Calculation of Net Syndication Proceeds Version:LP ADMISSION Revised: 9-Mar-16 <br /> CALCULATION OF SYNDICATION COSTS <br /> Total Federal Credit(10 yr)&State Credit 16,859,570 <br /> Gross Proceeds(Total) 20.568,675 <br /> Gross Proceeds(net of bridge int/fees) 20,568,675 <br /> Less Comments <br /> Upper Tier Costs <br /> Attorney 40,000 <br /> Accountant 20,000 <br /> Consulting 50,000 <br /> Broker <br /> Bridge Loan Fee 0 <br /> Syndicator 0 <br /> Other <br /> Total Syndication Costs 110,000 <br /> Total Syndication Costs/Gross Proceeds 0.01 96(Syndication Load) <br /> Net Proceeds 20,458,675 <br /> Net Proceeds/Total Fad and State Credit 1.213476 tax credit factor <br /> Gross Proceeds(iota)/Total Fed and State Credit 1.220000 tax credit factor <br /> Gras,Proceeds(w/o&klpe)/Total Fed and State Credit 1220000 tax aedt factor <br /> Gross Precede-Fedora VState Olaaggregated <br /> Federal 1.220000 tax credit factor <br /> State 0.000000 tax credit factor <br /> PV Credit 0 <br /> PV Credit Proceeds 0 1.000000 tv oath factor <br /> California Housing Partnership Corporation <br />