Laserfiche WebLink
.13 <br />2010 <br />.is <br />.to <br />.is <br />.to <br />on. <br />2020 <br />cm. <br />tam <br />zO20 <br />Principal Al l Blmple cr FmM.Nnrletl SIMPLE <br />Inlereel Ra. 1.0% Amortlae PflncIPal(YES or NO) NO <br />Percent of Avellebla ..or Flow 60.00$Include In Mlnlmum Coln YES <br />A nada.don(Com e) 0 Term(Momb.) Oao <br />Login Clceetl Rink Entered? YES <br />DEVELOPER FEE PAYMENT SCHEDULE <br />ILE <br />III <br />Lander <br />oapo:d O:velopufF .. <br />1,549,901 Caah ProOt <br />1,264,874 <br />Olelrloutlon L ... I <br />1 <br />650,099 -. 850099 650099 Deferred PmOt <br />0 <br />Loan C1.1np Oab(MM(Y) <br />D—. <br />Accrue rental (YES or NO) <br />YES <br />Inlereel Rale <br />0.00% <br />Simple or Compounded <br />COMPOUNDED <br />Percent or Availabb Qch Flow <br />1WW% <br />Amcrdze Prindpel(YES or NO) <br />YR. <br />Anam.don(.,Tp) <br />p <br />Include In Mlnlmum Coln <br />NO <br />Loon Cloned A Into Eirbsu R <br />YES <br />Roundlrq Fecbr <br />0,00% <br />ICAC DEVELOPER FEE CALCULATION <br />Max Pobnllel TCAC Fee (Pon Un i6) M 2$oO,WO <br />Max Potential TCAC Feel (Par Badal 3, I NOFS <br />Md.0—Icpar Pa. For 3% 2,2.1000 <br />Mi. lnal101Me Developer Pa. 5.,.0 <br />Point r,..A,. and or Yr lS-Current Assume at'. 2.5%12 0 <br />Remaining Balance and of Yr 16 Laing 3%I3% 0 <br />Dr1dg. Lcen Aller Ccnver.lcn 220,50] <br />Total Current Uses 29, 355,4O7 <br />Amount to Add Subtract to Total Use* 0 <br />TOTAL OESI RED USES 2$355:48' 1 2,355487. <br />Mex Available Annual Federal Credits <br />2,630,300 <br />1,549,901 Caah ProOt <br />1,264,874 <br />DEFERRED FEE PRINCIPAL AMOUNT <br />6,759,950 <br />R <br />650,099 -. 850099 650099 Deferred PmOt <br />0 <br />LIHTC Tlming Adlualar <br />0 <br />2,200,000 TOTAL PROFIT <br />0 <br />Stole Credit Adluabr <br />0 <br />Leas Atlu.ler <br />0 <br />For."" <br />12,900,425 <br />stele <br />Cretllt Price <br />I'm <br />Cretllt Price <br />0]0- <br />Rounding Factor <br />R00% <br />Roundlrq Fecbr <br />0,00% <br />LP&CITY Inlereel <br />go.% <br />LP S SLP Interact'. <br />99.00% <br />Ep UITYAMOUNI OF I PENNY <br />"o',t'5 <br />EOUIIYAMOUNT OF I PENNY <br />0 <br />Mex Available Annual Federal Credits <br />2,630,300 <br />REQUESTED CREDIT RESERVATIONS <br />1,264,874 <br />Max Avallable Annual State Crumb <br />6,759,950 <br />R <br />REQUESTED CREDIT RESERVATIONS <br />Investor <br />N.1 Uprooter Faulty <br />Llmlletl PaMertLIHTC) <br />12,son ,42E <br />LUmlled Pa.ar (HC) <br />0 <br />Llmlletl Pe Mar t BCl <br />0 <br />LIHTC Tlming Adlualar <br />0 <br />LIHTC Bass Adjuster <br />0 <br />Stole Credit Adluabr <br />0 <br />Leas Atlu.ler <br />0 <br />TOTAL LIMITED PARTNER <br />12,900,425 <br />General Padnor Pointy _.. 0 <br />1bm. Capt FoMd.tbn SOOA00 <br />ARE _. Modern <br />Imerasl.n SuTmN Funds IN <br />NOL Dwtng Conelruam -. o,W%' 0 <br />Dlacoum Ram FLAG% <br />.Non Cloeing 0 <br />compl.Ron 0 <br />Complmmn b <br />commmmn a <br />Yarm Convenor- I <br />ApFFI.WoPomontoge l Credit Red <br />AC0uis14on i <br />N.wor MhY1 Coale <br />..I.ai <br />�1 a <br />fi Aug4O Io.�w I 0 <br />24 1 Dec -20 ]..Mb 33],013 <br />