Get documents about "Historic Tax Credit Sample Application
W
Description
Historic Tax Credit Sample Application document sample
Document Sample
2007 Low-Income Housing Tax Credit Application Instructions
The application for low-income housing tax credits is a spreadsheet application. The tax credit application is on Microsoft Office Excel 2003. Attempts to complete the application on
earlier versions of Excel may create errors in the application. The majority of the cells in the application are “read only” cells and cannot be changed. All cells that require input from the
applicant can be accessed. Do not change, or attempt to change, any “read only” cells or the application will be rejected. Do not enter formulas in any cells.
Submit one paper copy of the application, utilizing the colored tabs provided by the Tax Credit staff, with original signatures and one copy either on a disk or via e-mail. The disk should
not contain any other files or information, only the application file. The paper copy of the application and all attachments must be two-hole punched with oversized holes at the top of the
page and bound by an Acco-type fastener. The application may be sent to applicants on a disk or through e-mail.
The worksheets are labeled at the bottom of the screen by individual tabs. The worksheets should be completed in the order they are listed. A blue line indicates the cell in which
information is required in each worksheet. Red triangles indicate a comment with instructions for completing a particular cell. Missing information will result in incorrect calculation of
credit. Specific information, such as the name of the city or county in which the development is located, must be spelled correctly. “Yes” and “No” answers to questions asked in the
application such as: “Is the Site properly zoned?” must be marked with an “X”.
APPLICATION FEE
This worksheet will calculate the appropriate fees based on the type of application submitted by the applicant. No input is required by the applicant. The calculations will not be correct
unless the “Annual Credit Amount” worksheet is completed. The correct fee amount must be submitted with the application.
For Final Applications this worksheet also includes the Compliance Monitoring fee.
DEVELOPMENT SUMMARY
This worksheet will populate automatically. The applicant does not enter data into this worksheet.
MISSING INFORMATION
This worksheet will inform the applicant of any minimum underwriting criteria that is not met and any missing or incomplete application information. Scroll completely through this
worksheet to cell A153 to view any information that is missing.
If any items are indicated regarding underwriting critirea or missing application information, DO NOT SUBMIT THE APPLICATION!
DEVELOPMENT INFORMATION
Starting at the top of the worksheet is a space for „project number‟. That space is completed by CHFA staff. After project number, the type of application and the date submitted must be
indicated. The choices are Preliminary Application, Carryover Application and Final Application. Only one of these choices must be indicated. Any information that changes between the
submission of the Preliminary application and Carryover or Final must be reflected. However, the applicant ONLY has to re-enter information in those sections of the application that have
changed.
Preliminary Application - This selection applies to both the competitive (typically the 9% tax credit) and the non-competitive (developments financed with private activity bonds) application
process.
Carryover Application - For the competitive process the applicant MUST indicate whether or not the applicant is locking the applicable percentage rate at the time of carryover. Therefore,
either “Yes” or “No” must be marked with an “X”. If “Yes” is marked then the month and year of the lock-in date must be indicated.
Final Application - For the competitive process the applicant must include the month and year of the placed-in-service date. Also, the designation that was made at carryover regarding
the lock-in of the applicable percentage must remain indicated.
The non-competitive process does not include a carryover application. The non-competitive applicant may, however, lock in the applicable percentage at the time that the private activity
bonds are sold. If this choice is made, the non-competitive applicant must indicate “Yes” under the carryover designation regarding the lock-in and must indicate the month and year that
the bonds are sold. If this choice is not made, the non-competitive applicant must indicate “No” under the carryover designation regarding the lock-in. In either case, the applicant must
indicate the month and year of the placed-in-service date. Include the Election of Applicable Percentage Rate in the Election of Applicable Percentage Rate tab of the application.
Following the type of application, the applicant must indicate the current month's Applicable Percentage Rate for the 4% credit or the 9% credit. A link is provided to obtain the current
month's APR.
Lines A. through N. - The information requested here is self-explanatory. Please note that missing or incomplete information will result in both incorrect credit calculation and scoring
calculation.
Further instructions for Line N.:
The following programs are considered “Federal Assistance” for purposes of this application: Rural Development Section 515, FHA Insurance (221(d)(3), 221(d)(4) or Risk-Sharing), Tax
Exempt Bond Financing, Project-based Section 8, McKinney Act programs, Federal historic tax credits, Community Development Block Grant, HOME, HOPE VI. If any of these programs
are used mark “YES” in response to the question “With Federal Assistance?”.
Application Instructions
Non-competitive applicants must indicate “Tax Exempt Bond Financing” under the column describing the types of programs and financing that apply to the development.
If “Historic Rehabilitation Tax Credits” are indicated a prompt will appear for the applicant to indicate the type of historic credit. Type in “State” for both state and local historic credits. If
the historic credits are federal another prompt will appear for the applicant to indicate the amount of federal historic credit.
Line P. – Total units in cell C110 must equal the total units in the “Unit Mix & Rents” worksheet. A prompt will appear if, after the “Unit Mix & Rents” worksheet has been completed, those
numbers do not match.
If HOME funds are indicated a prompt will appear regarding the structure of the HOME funds.
DEVELOPMENT BUDGET (for Residential Development Costs Only)
Budget numbers must be entered under column D of this worksheet, indicated by blue-colored numbers. Columns A, B, C, E, F and G are “read only”, though selected cells in these
columns are not “read only‟ and may be changed by the applicant. These are:
Cells marked “Other” in Column B under the cost categories
Cells E71 & F71 that correspond to Tax Credit Fees
Cells E72 & F72 that correspond to Compliance Fees
For non-competitive applicants, a prompt will appear if the development does not meet the 50% aggregate basis test. Ignore this prompt until the “Development Financing” worksheet is
completed.
For Final Applications only: In the Development Budget worksheet is the “Final Certification for Uses of Funds”. This is to be completed by the development owner for Final Applications
only.
COMMERCIAL BUDGET
This applies to both competitive and non-competitive applications. Any development that contains a retail or commercial component must complete this worksheet. Include the
Commercial Budget in the Development Budget tab of the application.
DEVELOPMENT FINANCING
All applications must include an equity factor (cents on the dollar purchase price for the tax credits). For the preliminary application enter $.85 for the federal equity factor, unless there is
a letter of interest from a syndicator or investor with a stated equity factor. For the carryover application there MUST be executed entity documents that clearly identify the terms of the
equity commitment, including the equity factor and the equity pay-in schedule. Include the letter of intent or the entity documents in the Development Financing tab of the application.
For the preliminary application the proposed terms for financing must be provided on financial institution letterhead and signed by an institution representative for both construction and
permanent financing. The terms of financing must include the loan amount, the interest rate, the term of the loan and, for permanent financing, the amortization period and the institutions
minimum required debt coverage ratio. The same information is required at the time of the carryover application but must be in the form of an “enforceable commitment” as defined in
Section 3.B. of the Allocation Plan.
Permanent Financing - All preliminary and enforceable financing commitments must be included in the Development Financing tab of the application. Include loans, grants, deferred fees
and owner equity. Non-competitive applicants must put the PAB-financed mortgage information in Line 1 under “Permanent Financing”.
Lines 1-8 are for loans only. The source of financing, the amount of the loan, the interest rate, the term of the loan and the amortization period MUST be included. The worksheet will then
automatically calculate annual debt. Incorrect or incomplete information will result in an incorrect tax credit calculation and incorrect pro forma calculation.
The application that you have downloaded will already have the words “cash flow” entered in the “Amortization” column. Replace these words with the amortization period in years for
loans that will have monthly debt service payments. Leave the words “cash flow” if the loan is to be paid out of development cash after expenses OR if there are no loans in the
corresponding lines.
Line 9 is for the deferred developer fee. Line 10 is for owner equity from sources other than through the sale of the low-income housing tax credits. Proceeds from the sale of any other
type of tax credit (historic credits), if applicable, should be entered here. Line 11 will automatically populate if the OEMC program is being utilized.
Lines 11-17 are for grants only. If the grants are structured as loans they should be entered in lines 1-8.
After all loans, owner equity and grants are listed, the worksheet will automatically calculate the total amount of funds from sources other than through the sale of tax credits. This amount
will be used in the Gap Calculation on the “Annual Credit Amount" worksheet.
Below the total amount of funds the worksheet will calculate the tax credit proceeds. This number will not be correct until the "Unit Mix & Rents" worksheet is completed by the applicant.
After the “Unit Mix & Rents” is completed by the applicant return to this worksheet to verify that “Total Funds for Development” equals “Total Development Budget”. These two numbers
must be equal.
For Final Applications only: In the Development Financing worksheet is the “Final Certification for Source and Amount of Funds”. This is to be completed by the development owner for
Final Applications only.
There is a sample document for the CHFA requirements regarding enforceable financing commitments in the Development Financing worksheet. The letter may be in the lender‟s format
but it must be on the lending institution‟s letterhead and it must contain the required information. Include this letter in the Development Financing tab.
There is a sample document for the CHFA requirements regarding equity commitments from syndicators/investors in the Development Financing worksheet. The letter may be in the
syndicator/investor format but it must be on the institution‟s letterhead and it must contain the required information. Include this letter in the Development Financing worksheet.
UNIT MIX & RENTS
The income table for the county in which the development is located is calculated at the top of this worksheet. The name of the county must be entered in the “Development Information”
worksheet in order for the income table to be accurate.
After the income table the applicant must enter the utility allowances for the appropriate bedroom sizes. Utility Allowance documentation must be included in the Unit Mix & Rents tab of
the application.
For the Rental Income Table that follows the utility allowances, the applicant must enter the unit square footage in column D, the number of units in column E and the actual rent in column
J. These columns, as well as column C, are the only cells in the worksheet that are not “read only”.
Include Employee units in the low-income units if the intent is to have employees be low-income eligible. Otherwise, include them in the Employee unit category.
After the number of units, unit square footage and units rents are entered, enter the common space square footage in cell D135 and commercial square footage, if any, in cell D138.
Application Instructions
After the number of units, the unit square footage and the rents are entered, the worksheet will calculate the applicable fraction to be used in the tax credit calculation.
In the Scoring worksheet, Exhibit F is a sample document for the CHFA requirements regarding the agreement with the public housing authority (PHA). The letter may be in the PHA‟s
format but it must be on the authority‟s letterhead and it must contain the required information. The agreement must be signed and dated by both parties and a copy must be included with
the application in order to receive points. Include this letter in the Scoring tab of the application.
In the Scoring worksheet, Exhibit G is a sample document for the CHFA requirements regarding the agreement with agencies for referral of clients that need special needs housing. The
letter may be in the agency‟s format but it must be on the agency‟s letterhead and it must contain the required information. The agreement must be signed and dated by both parties and a
copy must be included with the application in order to receive points. Include this letter in the Scoring tab of the application.
DEVELOPMENT INCOME
The applicant must enter miscellaneous monthly income and any annual retail/commercial income on this worksheet. The worksheet will then calculate annual gross income to be used
for the 15 year pro forma. Include the Development Income in the Income/Expenses tab of the application.
DEVELOPMENT EXPENSES
The applicant must enter estimated annual operating expenses; assume that lease-up has occurred. Include the Development Expenses in the Income/Expenses tab of the application.
15 YEAR PRO FORMA
The calculations in this worksheet will not be correct unless the following worksheets have been completed:
Development Financing
Unit Mix & Rents
Development Income
Development Expenses
All cells are “read only‟ except those corresponding to fees or cash flow notes that are listed after “Cash flow available for distribution”.
CONTRACTOR/DEVELOPER FEE LIMITS
There is one input cell in this worksheet that must be completed to correctly calculate the allowed contractor and developer fees.
The applicant must indicate whether or not there is an identity of interest regarding the general contractor by answering “Yes” or “No” to the question “Identity of Interest”. “Identity of
Interest” is defined in Section 3.G. of the Allocation Plan. After this question is answered the worksheet will calculate the maximum allowable fees. If the budgeted fees exceed the
allowable fees the amount by which the fees are exceeded will be automatically calculated and that amount will be deducted from eligible basis.
If any of the two fee categories are exceeded, a prompt will appear to indicate the total amount of eligible basis reduction. If neither of the two fee categories is exceeded, a prompt will
appear that indicates that the fees are within the CHFA limits.
ANNUAL CREDIT AMOUNT
This worksheet displays the three calculations that are made to determine the eligible annual federal tax credit amount for the development. The three calculations are:
1) Qualified Basis Calculation
2) Gap Calculation
3) Basis Limit Calculation
The applicant is not required to input any information on this worksheet.
All preceding worksheets must be completed in order for the tax credit calculation to be correct. The annual federal tax credit amount is listed at the bottom of the worksheet.
Application Instructions
SCORING
The Scoring worksheet is the worksheet for calculating the scoring for the development. The calculations for scoring in this worksheet will not be accurate unless the following
worksheets have been completed:
Development Information
Unit Mix & Rents
Line 1. of the Primary Selection Criteria - Either A. or B. must be selected. After A. or B. is selected the worksheet will calculate the scoring related to low-income targeting of the
development.
Line 2. of the Primary Selection Criteria - Indicate with an “X” the extended low-income use of the development. Select only one of the five choices. The score will be automatically
calculated.
Line 1. of the Secondary Selection Criteria - Housing Needs Characteristics. The scoring for this section is automatically calculated by the worksheet. The “Development Information”
worksheet must be completed for the scoring to be accurate.
The applicant must enter selections on lines 2-6 of the Secondary Selection Criteria. Mark the appropriate selections with an “X”. The worksheet will calculate the score for each of these
sections. The total score will be calculated automatically and displayed in the box following Line 6. - Subsidized Housing Waiting Lists. Documentation for each selection must be
included in the "Scoring" tab.
NON-PROFIT QUESTIONNAIRE
The Non-Profit Questionnaire must be completed by all non-profit applicants and included in the Development Scoring tab of the application.
If the space provided by the row of blank lines is insufficient, enter “see attached” and attach the appropriate information.
APPLICANT INFO-DEVELOPMENT TEAM
The Applicant Info-Development Team must be completed by all applicants. Information that is not yet determined at the time of preliminary application must be determined by the time of
carryover application for competitive applicants and by the time of final application for non-competitive applicants.
If, for example, the general contractor has not been selected the applicant must enter “TBD” (for “to be determined”) on the line for entering the name of the general contractor. If “TBD” is
entered then all other information regarding the general contractor may be left blank. Otherwise, all information requested must be completed.
If the space provided by the row of blank lines is insufficient, enter “see attached” and attach the appropriate information.
APPLICANT CERTIFICATION
This worksheet is the signature page for the application and must be completed for all types of applications: Preliminary, Carryover or Final Application. This section must contain original
signatures.
OFFICIAL NOTIFICATION
Notification of Local Official: The information requested here is self-explanatory.
Notification of Local Housing Authority: The information requested here is self-explanatory.
The Official Notification must be completed by all applicants and included in the Applicant Certification tab of the applicantion.
OEMC
This worksheet calculates incentive amounts for development participating in the Office of Energy Management and Conservation (OEMC) Program. Depending on specific energy
efficient items to be installed, enter the number of items in the appropriate cells in columns G and H, through cells # 9 thru 37.
10% TEST FOR CARRYOVER
This worksheet is completed for Carryover Applications only. Column F, “Actual Incurred Costs” must be completed by the applicant.
FINAL BUILDING PROFILE
For each building the cells in the following rows must be completed, starting with Column G for the first building: rows 3, 4, 5, 6, 8, 10, 11, 17, 19; for New Construction - row 23; for
Rehabilitation – row 28; and for Acquisition – rows 33, 39 and 40.
The square footage and unit counts on the Final Building Profile must be the same as those listed on the Unit Mix & Rent worksheet. A message will appear, starting on row 58, column
A, if square footage and unit counts on Final Building Profile are not the same as those listed on the Unit Mix & Rent worksheet.
UPDATE
This worksheet contains information that changes on an annual basis, such as the currently available income limits, cost limits, applicable percentages, etc. This worksheet will be
updated as the information becomes available and the updated application will be sent to each applicant.
QCT-DDA CALCULATION - QCT & DDA
This is the current list of Qualified Census Tracts and Difficult-to-Develop Areas. Developments located in a QCT or DDA are eligible for a 130% increase in qualified basis. See
"Development Information" worksheet, Cell C26.
Application Instructions
C1 & C2 TABLES
The C-1 & C-2 tables are used to calculate scoring under section 5.B.1. of the Allocation Plan. The scores from the C-1 & C-2 tables are automatically calculated in cell E74 & E78 of the
"Development Scoring" worksheet after cells C24 and F24 of the "Development Information " worksheet are completed.
COUNTY MEDIAN INCOME
The county area median incomes are used to calculate scoring under section 5.B.1. of the Allocation Plan. The score is automatically calculated in the "Scoring" worksheet after cell F24
of the "Development Information " worksheet is completed and either cell B8 or B19 of the "Scoring" worksheet is checked.
BASIS LIMITS
These limits are automatically calculated on the "Annual Credit Amount" worksheet after the name of the county is entered on the "Development Information" worksheet and after the "Unit
Mix & Rents" worksheet is completed.
RENT & INCOME LIMITS
The rent and income limits are automatically calculated in the "Unit Mix & Rents" worksheet after cell F24 of the "Development Information " worksheet is completed and the "Unit Mix &
Rents" worksheet is completed.
CHFA LOAN BUDGET
This worksheet will populate automatically. The applicant does not enter data into this worksheet. This information will be shared internally if the applicant has indicated permanent
financing through CHFA.
DOH & DENVER HNDS BUDGET
This worksheet will populate automatically. The applicant does not enter data into this worksheet. This information will be shared externally if the applicant has indicated permanent
financing through the Colorado Division of Housing or Denver HNDS.
Application Instructions
Application Fee
Amount of Annual Credit: FALSE
Preliminary Application Fee for Competitive Application Round -
Application fee is: $2,500
Preliminary Application Fee for PAB-Financed Application -
Application fee is: $2,500
Preliminary Reservation Fee for Competitive Applications-
3% of Preliminary Reservation Amount: $0
Initial Determination Fee for PAB-Financed Application -
Initial Determination fee is: $1,500
Carryover App. Fee (not applicable to PAB-Financed Applications)
2% of Carryover Amount: $0
Final Application Fee for PAB-Financed Application: $2,500
(Not applicable to developments that received a Carryover Allocation
and paid a Carryover Application Fee)
Compliance Monitoring Fee for Final Applications Only: $0
(Fee is $230 per low income and employee units)
End of This Section
5/10/2011 Application Fee ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Development Summary
0
0
0
0
9% Competitive Tax Credits
Applicant: 0
Contact: 0
Phone: 0
Email: 0
Low Income Targetting
Total Tax Total Units Total Units Total Units Total Units Employee Total Market
Total Units Credit units 30% AMI 40% AMI 50% AMI 60% AMI Unit Rate Units
Total # of 0 bedroom units 0 0 0 0 0 0 0
Total # of 1 bedroom units 0 0 0 0 0 0 0 0
Total # of 2 bedroom units 0 0 0 0 0 0 0 0
Total # of 3 bedroom units 0 0 0 0 0 0 0 0
Total # of 4 bedroom units 0 0 0 0 0 0 0
Total 0 0 0 0 0 0 0 0
Development Rents
Total Total Net Rent Net Rent Net Rent Net Rent Empl. Unit Net Rent
Bedroom Bath 30% AMI 40% AMI 50% AMI 60% AMI Rent MR Units
0 1 $0 $0 $0 $0 NA $0
1 1 $0 $0 $0 $0 NA $0
1 1 $0 $0 $0 $0 NA $0
2 1 $0 $0 $0 $0 NA $0
2 1 $0 $0 $0 $0 NA $0
2 2 $0 $0 $0 $0 NA $0
2 2 $0 $0 $0 $0 NA $0
3 2 $0 $0 $0 $0 NA $0
3 2 $0 $0 $0 $0 NA $0
4 2 $0 $0 $0 $0 NA $0
Development Financing
Per Unit Per S.F.
Total Project Costs: $0 #DIV/0! #DIV/0!
Hard Costs: $0 #DIV/0! #DIV/0!
Finance Sources other than Tax Credit Equity: $0
Tax Credit Equity: $0
Total Sources: $0
Total Uses: $0
Sources equal Uses? Yes
PUPA
Total Annual Residential Operating Exp: $0 #DIV/0!
Total Annual Commercial Operating Exp: $0
RR/Unit
Annual Replacement Reserve: $0 $0
Year 1 DCR: #DIV/0!
Max Allowable Developer Fee: $0
Total Developer Fee: $0
Total Deferred Developer Fee: $0
10 year cash flow after debt service: $0
Deferred Developer Fee payable within 10 years?
15 year cash flow after debt service: $0
Deferred Developer Fee payable within 15 years?
5/10/2011 Development Summary ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Missing Information
Do not submit the application if any items are indicated below.
BE SURE TO SCROLL DOWN!
Minimum Underwriting Criteria
Development Operating Reserves $0
Minimum Reserve Requirement $0
The minimum operating reserve requirement has been met.
Minimum Replacement Reserve Requirement $300
Annual Replacement Reserve Per Unit $0
The minimum replacement reserve requirement is not met.
Annual Operating Expenses per Unit (PUPA) #DIV/0!
Minimum PUPA Requirement $3,600
#DIV/0!
Annual Debt Coverage Ratio (DCR) #DIV/0!
Minimum DCR Requirement 1.15
#DIV/0!
Development Score #N/A
Minimum Competitive Score 130
#N/A
Minimum Non-Competitive Score 60
#N/A
The date of the application must be entered, starting at cell E3 of the 'Development Information' worksheet.
The development name must be entered in cell C22 of the 'Development Information' worksheet.
The development address must be entered in cell C23 of the 'Development Information' worksheet.
The city or town where the development is located must be entered in cell C24 of the 'Development Information' worksheet.
The county where the development is located must be entered in cell F24 of the 'Development Information' worksheet.
The zip code where the development is located must be entered in cell G25 of the 'Development Information' worksheet.
The census tract number where the development is located must be entered in cell C25 of the 'Development Information' worksheet.
The State Senate District where the development is located must be entered in cell C30 of the 'Development Information' worksheet.
The Congressional District where the development is located must be entered in cell C31 of the 'Development Information' worksheet.
The State House District where the development is located must be entered in cell G30 of the 'Development Information' worksheet.
The form of site control, (Deed, Option or Lease) must be indicated starting at cell C34 of the 'Development Information' worksheet.
Either cell E35 or H35 on the 'Development Information' worksheet must be marked.
Either cell F40 or H40 on the 'Development Information' worksheet must be marked.
Either cell F46 or H46 on the 'Development Information' worksheet must be marked.
The total number of buildings in the development must be entered in cell C56 of the 'Development Information' worksheet.
The number of floors in the tallest building must be entered in cell E58 of the 'Development Information' worksheet.
Either 'Yes' or 'No' must be entered in cell E61 of the 'Development Information' worksheet.
The number of parking spaces must be entered in cell C63 of the 'Development Information' worksheet.
The project type (New Construction, Acquisition/Rehabilitation or Substantial Rehabilitation) must be indicated starting
at cell C66 of the 'Development Information' worksheet.
The type of units (Multifamily Apartments, Townhouse or Single Family Detached) must be indicated starting
at cell C95 of the 'Development Information' worksheetThe type of units (Multifamily Apartments, Townhouse or Single Family Detached) must be indicated starting
Indicate whether, or not, rents include utilities on the 'Unit Mix & Rents' worksheet
Applicant name must be entered in Cell D7 of the 'Applicant Info-Development Team' worksheet.
Applicant address must be entered in Cell D8 of the 'Applicant Info-Development Team' worksheet.
Applicant address must include the city in Cell D9 of the 'Applicant Info-Development Team' worksheet.
Applicant address must include the state in Cell D10 of the 'Applicant Info-Development Team' worksheet.
Applicant address must include the zip code in Cell D11 of the 'Applicant Info-Development Team' worksheet.
Applicant Tax I.D. number or 'TBD' must be entered in Cell D12 of the 'Applicant Info-Development Team' worksheet.
The name of the contact person must be entered in Cell D13 of the 'Applicant Info-Development Team' worksheet.
The phone number of the contact person must be entered in Cell D14 of the 'Applicant Info-Development Team' worksheet.
The fax number, or 'N/A', of the contact person must be entered in Cell D15 of the 'Applicant Info-Development Team' worksheet.
The e-mail address, or 'N/A', of the contact person must be entered in Cell D16 of the 'Applicant Info-Development Team' worksheet.
The type of General Partner (Non-Profit Corporation, For-Profit Corporation, Public Housing Authority, etc.) must be indicated
starting at cell D19 of the 'Applicant Info-Development Team' worksheet.
Either Cell E33 or Cell G33 of the 'Applicant Info-Development Team' worksheet must be marked.
Either Cell E39 or Cell G39 of the 'Applicant Info-Development Team' worksheet must be marked.
Either Cell G49 or Cell H49 of the 'Applicant Info-Development Team' worksheet must be marked.
Cell C4 of the 'Contractor-Developer Fee Limits' worksheet must be marked 'Yes' or 'No'.
5/10/2011 Missing Information ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
The name of the local jurisdiction must be entered in cell E6 of the 'Official Notification' worksheet.
The name of the chief elected official must be entered in cell E7 of the 'Official Notification' worksheet.
The address of the chief elected official must be entered in cell E8 of the 'Official Notification' worksheet.
The address must include the name of the city in cell E9 of the 'Official Notification' worksheet.
The address must include the zip code in cell I9 of the 'Official Notification' worksheet.
The phone number for the chief elected official must be entered in cell E10 of the 'Official Notification' worksheet.
The name of the local housing authority must be entered in cell E16 of the 'Official Notification' worksheet.
The name of the executive director must be entered in cell E17 of the 'Official Notification' worksheet.
The address of the executive director must be entered in cell E18 of the 'Official Notification' worksheet.
The address must include the name of the city in cell E19 of the 'Official Notification' worksheet.
The address must include the zip code in cell I19 of the 'Official Notification' worksheet.
The phone number for the executive director must be entered in cell E20 of the 'Official Notification' worksheet.
Either cell B8 or cell B19 of the 'Development Scoring' worksheet must be marked.
The name of the General Partner, if formed, must be entered in cell D80 of the 'Applicant Info-Development Team' worksheet
The name of the developer must be entered in cell D92 of the 'Applicant Info-Development Team' worksheet
The name of the contractor must be entered in cell D106 of the 'Applicant Info-Development Team' worksheet
The name of the management company must be entered in cell D120 of the 'Applicant Info-Development Team' worksheet
The name of the consultant must be entered in cell D134 of the 'Applicant Info-Development Team' worksheet
The name of the tax attorney firm must be entered in cell D149 of the 'Applicant Info-Development Team' worksheet
The name of the CPA firm must be entered in cell D163 of the 'Applicant Info-Development Team' worksheet
End of This Section
5/10/2011 Missing Information ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Project Number Completed by CHFA Staff
2007 Application
Preliminary Application Date
Carryover Application Date Locking Applicable Percentage?
Yes No
Final Application Date
IMPORTANT! Enter the current month's Applicable Percentage Rate in the box below. The current rate can be
found at CHFA's website. Click on the address below for the direct link to the current applicable percentages.
For Final Applications, if the rate was locked at carryover or at bond issuance, enter the lock-in rate.
http://www.colohfa.org/documents/HCBulletin.pdf
Enter Current 9% APR In CELL D14 For PAB-financed or Acquisition /Rehab deals, enter
Current 4% APR In CELL I14
For Final Application Enter Last Building Month/Year Placed in Service Date
TYPE OF TAX CREDIT x 4% credit 9% credit
I. GENERAL DEVELOPMENT INFORMATION (For the census tract number for Cell C25, click on the link below.)
On the left hand side of the US Census home page, there is a link for
www.factfinder.census.gov/home/saff/main.html?_lang=en entering the project address in order to find the census tract #,
A. Development Name Congressional District, State
House and Senate District
Site Address Numbers
City County
B. Census Tract Number Zip Code
C. After entering the Census Tract # and the County Name above, the Application will automatically indicate by "Yes" or "No" whether, or not,
Yes No x the development is located in a Qualified Census Tract (QCT) or
Difficult Development Area (DDA) and will enter "QCT" or "DDA" in
cell F28 to the left if it is located in a QCT or DDA..
D. State Senate District State House District
Congressional District
E. Site Control: Provide two (2) copies of Site Control documentation in the Site Control tab.
Site Control is in the form of:
Deed Option Lease
F. Is the Site properly Zoned? Yes No
If "Yes", provide evidence in the Zoning Status tab, or if "No", provide a detailed narrative in the Zoning Status tab
describing the process for re-zoning, including the estimated dates for completion of the re-zoning process.
G. Are all utilities available for the development? Yes No
If NO, provide information, including timeline, on the availability of utilities.
Yes No
H. Are there any environmental issues related to the property?
If "YES', Please explain. In any case, describe any environmental testing procedures that
have taken place with the property.
5/10/2011 Development Information ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
I. Provide at least two (2) location maps in the Narrative tab; one showing the site in relation to the local area
and one showing the site in relation to the city or town in which the development is located.
J. Total Number of Buildings Enter the number of RESIDENTIAL buildings only
K. Number of Floors in the Tallest Building
L. Elevator Construction: Answer "Yes" or "No"
M. Number of Parking Spaces
N. Project Type Yes No
New Construction With Federal Assistance?
Acquisition/Rehabilitation With Federal Assistance?
Substantial Rehabilitation With Federal Assistance?
Please check below all of the programs or types of
financing that apply to the proposed development.
No Federal Assistance Project is using 4% credit and has HOME funds. HOME funds
USDA Rural Development Sect. 515 must be structured as an APR loan with a date-certain payment.
FHA Insurance-221(d)(3) or (d)(4)
FHA Insurance-Risk-Sharing
Tax Exempt Bond Financing
Taxable Bond Financing
Project-based Section 8
McKinney Act Homeless
Historic Rehabilitation Tax Credits
Community Development Block Grant
HOME x 1.0
HOPE VI The link below will connect to the current Applicable Federal Rates (AFR).
FHLB Affordable Housing Program The current AFR must be used so that HOME loans are not designated
Other (please specify) as grants, thus reducing basis.
http://novoco.com/low_income_housing/facts_figures/federal_rates.php
O. Type of Units/Housing (Check One)
Mulitfamily Apartments
Townhouse
Single Family Detached
P. Targeting of Units
Number of Units Percent of Total Units
Elderly
AIDS/HIV
Special Needs
Family
Homeless
Other (specify)
Total Units 0 0%
End of This Section
5/10/2011 Development Information ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Development Budget (for Residential Development Costs only)
PROJECT COSTS:
LIHTC Basis Calculation
Land & Buildings Total 4% Credit 9% Credit
Land $0
Existing Structures $0 $0
Demolition $0
Subtotal $0 $0 $0
Site Work
On Site Work $0 $0 $0
Off Site Work $0
Subtotal $0 $0 $0
Rehab. & New Construction
New Structures $0 $0 $0
Rehabilitation $0 $0 $0
Accessory Structures $0 $0 $0
General Requirements $0 $0 $0
Contractor Overhead $0 $0 $0
Contractor Profit $0 $0 $0
Construction Contingency $0 $0 $0
Permits $0 $0 $0
Furniture, Fixtures, & Equipment $0 $0 $0
Other (Specify) $0 $0 $0
Subtotal $0 $0 $0
Professional Fees
Architect, Design $0 $0 $0
Architect, Supervision $0 $0 $0
Attorney, Real Estate $0 $0 $0
Consultant/agent $0 $0 $0
Engineer/Surveyor $0 $0 $0
Other (Specify) $0 $0 $0
Other (Specify) $0 $0 $0
Other (Specify) $0 $0 $0
Subtotal $0 $0 $0
Construction Interim Costs
Hazard & Liability Insurance $0 $0 $0
Builder's Risk Insurance $0 $0 $0
Perform. & Pymt Bonds $0 $0 $0
Credit Report $0 $0 $0
Construction Interest $0 $0 $0
Constr. Origination Fees $0 $0 $0
Mortgagee Fee $0 $0 $0
Tap fees $0 $0 $0
Inspection fees $0 $0 $0
Title & Recording $0 $0 $0
Legal Fees $0 $0 $0
Prop. Taxes during const $0 $0 $0
Other (Specify) $0 $0 $0
Other (Specify) $0 $0 $0
Other (Specify) $0 $0 $0
Subtotal $0 $0 $0
5/10/2011 Development Budget ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Permanent Financing
Bond Premium $0
Bond Issue 30-day lag reserve $0
Bond Cost of Issuance $0
Discount Points $0
Perm Loan Origination $0
Credit Enhancement $0
Title & Recording $0
Legal Fees $0
Prepaid MIP $0
Forward Rate Lock $0
Other (Specify) $0
Subtotal $0 $0 $0
Soft Costs
Feasibility Study $0 $0 $0
Market Study $0 $0 $0
Environmental Study $0 $0 $0
Tax Credit Fees $0
Compliance Fees $0
Appraisal $0 $0 $0
Cost Certification $0 $0 $0
Other (Specify) $0 $0 $0
Other (Specify) $0 $0 $0
Other (Specify) $0 $0 $0
Subtotal $0 $0 $0
Syndication Costs
Organization Costs $0
Bridge Loan $0
Tax Opinion $0
Legal Fees $0
Other (Specify) $0
Other (Specify) $0
Subtotal $0 $0 $0
Developer Fees
Developer Fee $0 $0 $0
Developer Overhead $0 $0 $0
Developer Profit $0 $0 $0
Other (Specify) $0 $0 $0
Subtotal $0 $0 $0
Project Reserves
Rent-up Reserves $0
Operating Reserves $0
Replacement Reserves $0
Other (Specify) $0
Other (Specify) $0
Subtotal $0 $0 $0
4% Eligible Basis 9% Eligible Basis
TOTAL PROJECT COSTS: $0 $0 $0
End of This Section
5/10/2011 Development Budget ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 Final Certification for Uses of Funds
(For Final Applications Only)
Total Costs: $0 Total Eligible Basis: $0
Aggregate Basis:
As owner(s) of the above-referenced low-income housing development, I certify that the development
costs contained herein are accurate and are the actual costs associated with the construction,
acquisition and/or rehabilitation of this development. I authorize the Colorado Housing and Finance Authority
to utilize this information in order to calculate the low-income housing tax credit for this development.
Date: Do not sign until Final
Signature of Development Owner: Do not sign until Final
Printed Name of Signatory: Do not sign until Final
Title of Signatory: Do not sign until Final
Acknowledged before me this day of , 20____
State of Do not sign until Final
City of Do not sign until Final County of Do not sign until Final
My Commission expires: Do not sign until Final
Notary Public: Do not sign until Final
5/10/2011 Development Budget ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
PROJECT COSTS: Commercial
Land & Buildings Total
Land $0
Existing Structures $0
Demolition $0
Subtotal $0
Site Work
On Site Work $0
Off Site Work $0
Subtotal $0
Rehab. & New Construction
New Structures $0
Rehabilitation $0
Accessory Structures $0
General Requirements $0
Contractor Overhead $0
Contractor Profit $0
Construction Contingency $0
Other (Specify) $0
Other (Specify) $0
Other (Specify) $0
Subtotal $0
Professional Fees
Architect, Design $0
Architect, Supervision $0
Attorney, Real Estate $0
Consultant/agent $0
Engineer/Surveyor $0
Other (Specify) $0
Other (Specify) $0
Other-Accounting $0
Subtotal $0
Construction Interim Costs
Hazard & Liability Insurance $0
Builder's Risk Insurance $0
Perform. & Pymt Bonds $0
Credit Report $0
Construction Interest $0
Constr. Origination Fees $0
Mortgagee Fee $0
Bond Cost of Issuance $0
Inspection fees $0
Title & Recording $0
Legal Fees $0
Prop. Taxes during const $0
Other (Specify) $0
Other (Specify) $0
Other - City Fees $0
Subtotal $0
5/10/2011 Commercial Budget ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Permanent Financing
Bond Premium $0
Bond Issue 30-day lag reserve $0
Discount Points $0
Perm Loan Origination $0
Credit Enhancement $0
Title & Recording $0
Legal Fees $0
Prepaid MIP $0
Other (Specify) $0
Other (Specify) $0
Other (Specify) $0
Subtotal $0
Soft Costs
Feasibility Study $0
Market Study $0
Environmental Study $0
Tax Credit Fees $0
Compliance Fees $0
Appraisal $0
Cost Certification $0
Other (Specify) $0
Other (Specify) $0
Other (Specify) $0
Subtotal $0
Syndication Costs
Organization Costs $0
Bridge Loan $0
Tax Opinion $0
Other (Specify) $0
Other (Specify) $0
Other - Accounting $0
Subtotal $0
Developer Fees
Developer Fee $0
Developer Overhead $0
Developer Profit $0
Other - Specify $0
Subtotal $0
Project Reserves
Rent-up Reserves $0
Operating Reserves $0
Replacement Reserves $0
Escrows $0
Other - Specify $0
Subtotal $0
TOTAL COMMERCIAL PROJECT COSTS: $0
End of This Section
5/10/2011 Commercial Budget ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Development Financing
Tax Credit Syndication
Federal Equity Factor: $0.850 *
* $0.85 is the preliminary rate unless there is a letter of interest from a syndicator with a stated equity factor.
Syndicator:
Address:
City: State:
Zip Code:
Contact Person: Phone:
E-Mail Address:
Permanent Financing
List all permanent financing commitments (enforceable commitments
are defined in Section 3.B. of the Allocation Plan). Include grants,deferred fees and owner equity.
Copies of all commitments must be provided in the Development Financing Tab of the application.
DO NOT INCLUDE THE EQUITY TO BE RAISED BY THE SALE OF THE TAX CREDITS IN THE LIST BELOW.
Source of Financing Amount Interest Term of Amortization
Loans Only of Funds Rate Loan (Years) Annual Debt
1 cash flow
2 cash flow
3 cash flow
4 cash flow
5 cash flow
6 cash flow
7 cash flow
8 cash flow
9 Deferred Developer Fee
10 Other Owner Equity
Source of Financing Amount
Grants Only of Funds
11 OEMC Energy Incentives $0
12
13
14
15
16
17
Total Amount of Funds from Total Annual
sources other than tax credits $0 Debt $0
Tax Credit Equity $0
Total Funds for Development $0
Total Development Budget $0
End of This Section
5/10/2011 Development Financing ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 Final Certification for Source and Amount of Funds
(For Final Applications Only)
Total Amount of Funds from Sources other than Tax Credits: $0
As owner(s) of the above-referenced low-income housing development, I certify that the source and
amount of funds listed above and on the previous pages are accurate and are the only funds received by
the development owners for the financing of this development. I authorize the Colorado Housing and
Finance Authority to utilize this information in order to calculate the low-income housing tax credit for
this development.
Date: Do not sign until Final
Signature of Development Owner: Do not sign until Final
Printed Name of Signatory: Do not sign until Final
Title of Signatory: Do not sign until Final
Acknowledged before me this day of , 20____
State of Do not sign until Final
City of County of Do not sign until Final
My Commission expires: Do not sign until Final
Notary Public: Do not sign until Final
5/10/2011 Development Financing ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Unit Mix & Rents
TABLE ILLUSTRATING 2006 MEDIAN INCOMES: 0
# of % of Median Income for Area
Persons 120% 100% 80% 65% 60% 50% 40% 30%
1 Person #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
2 Persons #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
3 Persons #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
4 Persons #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
5 Persons #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
6 Persons #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
7 Persons #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
In order to complete the "Unit Mix & Rents" section, it is necessary to complete the
Tenant Utility Information below. Documentation of the source and the effective date of the
information must be included in the Unit Mix & Rents tab.
Utility Allowance by Bedroom Size:
0 bedroom $ 3 bedroom $ Do Rents Include Utilities?
1 bedroom $ 4 bedroom $ Yes
2 bedroom $ 5 bedroom $ No
For the Rental Income Table below, the applicant must enter unit square footage in Column D, number
of units in Column E and Actual Rent in Column J.
Unit Projected Max. Less Max. Actual Monthly Total
Income Type of Size # of Income Gross Utility Adjusted Rent Rent Annual
Level Unit (sq. ft.) Units Limit Rent Allow. Rent per Unit per S.F. Rent
30% of Area 0-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Median 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Income 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
4-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Total 30% AMI units 0
5/10/2011 Unit Mix and Rents ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Unit Projected Max. Less Max. Actual Monthly Total
Type of Size # of Income Gross Utility Adjusted Rent Rent Annual
Level Unit (sq. ft.) Units Limit Rent Allow. Rent per Unit per S.F. Rent
40% of Area 0-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Median 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Income 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
4-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Total 40% AMI units 0
Unit Projected Max. Less Max. Actual Monthly Total
Income Type of Size # of Income Gross Utility Adjusted Rent Rent Annual
Level Unit (sq. ft.) Units Limit Rent Allow. Rent per Unit per S.F. Rent
50% of Area 0-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Median 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Income 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
4-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Total 50% AMI units 0
Unit Projected Max. Less Max. Actual Monthly Total
Income Type of Size # of Income Gross Utility Adjusted Rent Rent Annual
Level Unit (sq. ft.) Units Limit Rent Allow. Rent per Unit per S.F. Rent
60% of Area 0-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Median 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Income 1-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 1 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
2-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
3-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
4-Bd; 2 Ba 0 0 $0 $0 $0 $0 $0 $0.00 $0
Total 60% AMI units 0
Unit Projected Max. Less Max. Actual Monthly Total
Income Type of Size # of Income Gross Utility Adjusted Rent Rent Annual
Level Unit (sq. ft.) Units Limit Rent Allow. Rent per Unit per S.F. Rent
Employee 1-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
Units 2-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
2-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
3-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
Total Employee units 0
5/10/2011 Unit Mix and Rents ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Unit Projected Max. Less Max. Actual Monthly Total
Income Type of Size # of Income Gross Utility Adjusted Rent Rent Annual
Level Unit (sq. ft.) Units Limit Rent Allow. Rent per Unit per S.F. Rent
Market 0-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
Rate 1-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
Units 1-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
2-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
2-Bd; 1 Ba 0 0 NA NA NA NA $0 $0.00 $0
2-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
2-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
3-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
3-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
4-Bd; 2 Ba 0 0 NA NA NA NA $0 $0.00 $0
Total market rate units 0 Total Unit Income $0
Total Residential S. F. 0 0 Total Units
Total Low-Income 0 0 Total Low-Income
Square Footage Units
Total Employee 0 0 Total Employee
Unit Sq. Footage Units
Total Market Rate 0 0 Total Market
Unit Sq. Footage Rate Units
Common Space S.F.
Commercial Space
Square Footage
Lowest Applicable Fraction
Square Footage Low Income Units for calculating credit amount
Applicable Fraction 0 Applicable Fraction 0 0.00%
Total # of 0 bedroom units 0 Total Development Square Footage 0
Total # of 1 bedroom units 0
Total # of 2 bedroom units 0
Total # of 3 bedroom units 0
Total # of 4 bedroom units 0
Low-Income Units Market Rate Units
Total # of 0 bedroom units 0 Total # of 0 bedroom units 0
Total # of 1 bedroom units 0 Total # of 1 bedroom units 0
Total # of 2 bedroom units 0 Total # of 2 bedroom units 0
Total # of 3 bedroom units 0 Total # of 3 bedroom units 0
Total # of 4 bedroom units 0 Total # of 4 bedroom units 0
End of This Section
5/10/2011 Unit Mix and Rents ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Development Income
Miscellaneous Monthly Income:
Laundry Revenue $0.00 Revenue/Unit/Month
Parking Revenue $0.00 Revenue/Unit/Month
Other (specify) $0.00 Revenue/Unit/Month
Other (specify) $0.00 Revenue/Unit/Month
Total Annual Miscellaneous Income $0
Total Annual Rental Income $0
Total Annual Residential Income $0
7% Vacancy Allowance $0
Total Residential Gross Income $0
Total Annual Retail/Commercial Income $0
10% Vacancy Allowance $0
Total Retail/Commercial Gross Income $0
Total Gross Income $0
End of This Section
5/10/2011 Development Income ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Annual Operating Expenses
(Estimated annual operating expenses as of the end of the first full year of operation)
Administration Operations
Residential Commercial Residential Commercial
Accounting $0 $0 Fuel (Heat/Water) $0 $0
Advertising $0 $0 Electricity $0 $0
Legal $0 $0 Water & Sewer $0 $0
Leased Equipment $0 $0 Gas $0 $0
Management Fees $0 $0 Trash $0 $0
Management Salaries $0 $0 Security $0 $0
Management Payroll Tax $0 $0 Cable $0 $0
Model Apartment $0 $0 Other (Specify) $0 $0
Office Supplies $0 $0 Other (Specify) $0 $0
Telephone $0 $0 Other (Specify) $0 $0
Other (Specify) $0 $0 Other (Specify) $0 $0
Other (Specify) $0 $0 Total Operations $0 $0
Other (Specify) $0 $0
Total Administration $0 $0
Maintenance Fixed Expenses
Residential Commercial Residential Commercial
Elevator $0 $0 Real Estate Taxes $0 $0
Extermination $0 $0 Payment in Lieu of Taxes $0 $0
Grounds $0 $0 Other Tax Assessments $0 $0
Repairs $0 $0 Insurance $0 $0
Maintenance Salaries $0 $0 Payroll Tax $0 $0
Maintenance Supplies $0 $0 Other (Specify) $0 $0
Contracts $0 $0 Other (Specify) $0 $0
Other (Specify) $0 $0 Total Fixed Expenses $0 $0
Other (Specify) $0 $0
Total Maintenance $0 $0
Total Annual Residential Total Number of Units 0
Operating Expenses $0 Per Unit Per Annum #DIV/0!
Total Annual Commercial #DIV/0!
Operating Expenses $0
Total Annual Expenses $0
Total Per Unit Annual
Replacement Reserves $0 Minimum Replacement Reserve is $300/unit
x total # of units $0
End of This Section
5/10/2011 Development Expenses ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
15 Year Pro Forma
(Year 1 of this Pro Forma assumes full lease-up)
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8
Effective Gross Income $0 $0 $0 $0 $0 $0 $0 $0
Total Project Expenses $0 $0 $0 $0 $0 $0 $0 $0
Net Operating Income $0 $0 $0 $0 $0 $0 $0 $0
First Mortgage $0 $0 $0 $0 $0 $0 $0 $0
Second Mortgage $0 $0 $0 $0 $0 $0 $0 $0
Third Mortgage $0 $0 $0 $0 $0 $0 $0 $0
Net Project Cash Flow $0 $0 $0 $0 $0 $0 $0 $0
Debt Coverage Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cash Flow available
for distribution $0 $0 $0 $0 $0 $0 $0 $0
Partnership Mgt. Fees $0 $0 $0 $0 $0 $0 $0 $0
Asset Mgt. Fees $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Notes $0 $0 $0 $0 $0 $0 $0 $0
Cash Flow Available
after above obligations $0 $0 $0 $0 $0 $0 $0 $0
Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15
Effective Gross Income $0 $0 $0 $0 $0 $0 $0
Total Project Expenses $0 $0 $0 $0 $0 $0 $0
Net Operating Income $0 $0 $0 $0 $0 $0 $0
First Mortgage $0 $0 $0 $0 $0 $0 $0
Second Mortgage $0 $0 $0 $0 $0 $0 $0
Third Mortgage $0 $0 $0 $0 $0 $0 $0
Net Project Cash Flow $0 $0 $0 $0 $0 $0 $0
Debt Coverage Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cash Flow available
for distribution $0 $0 $0 $0 $0 $0 $0
Partnerhsip Mgt. Fees $0 $0 $0 $0 $0 $0 $0
Asset Mgt. Fees $0 $0 $0 $0 $0 $0 $0
Cash Flow Notes $0 $0 $0 $0 $0 $0 $0
Cash Flow Available
after above obligations $0 $0 $0 $0 $0 $0 $0
Deferred Developer Fee Underwriting Criteria
$0 Deferred Developer Fee
$0 10 yr. cash flow available after obligations
Payable? True or False
$0 15 yr. cash flow available after obligations
Payable? True or False
End of This Section
5/10/2011 15 Year Pro Forma ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Contractor/Developer Fee Limits
Builder's Profit & Overhead as a Percent of Hard Construction Costs
Identity of Interest? Yes/No
(See Section 3.F. of the Allocation Plan for the definition of Identity of Interest)
# of Units
With Identity 0 Maximum % Allowed: 0%
Without Identity 0 Maximum % Allowed: 0%
Contractor Fees:
Overhead $0
Profit $0
TOTAL Contractor Fees: $0
Other Costs:
New Structures/Rehabilitation $0
On-Site Work $0
Contingency $0
Accessory Structures $0
Total Costs for calculating
Contractor Fees: $0
Max Allowable Contractor Fees: $0
Amount of Eligible Basis Reduction: $0
Aggregate Developer Fee, Overhead, Consultant Fee Limits
Total Units: 0 Maximum % Allowed: 15%
Total Project Costs $0
Less Reduction from Above $0
Less Land $0
Less Developer Fee Category $0
Less Consultant Fees $0
Less Project Reserves $0
Total Costs for calculating
Developer Fees: $0
ALLOWABLE Developer Fees: $0
Budgeted Developer Fee: $0
Amount of Eligible Basis Reduction: $0
$0
Contractor and Developer Fees are within the CHFA limits
End of This Section
5/10/2011 Contractor-Developer Fee Limits ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Determination of Annual Federal Tax Credit Amount
Method One: Qualified Basis Calculation
Eligible Basis from Development Budget $0
Basis reduction from Fee Worksheet $0
Federal Historical Tax Credits reduced from Basis $0
HOME Funds reduced from Basis $0
Total Eligible Basis $0
Total Eligible QCT or DDA Adjusted Applicable Qualified Applicable Annual Credit
Basis Not Applicable=1.0 Eligible Basis Fraction Basis Percentage
$0 x 1.0 = $0 x 0.00% = $0 x 0.00% = $0
Acquisition QCT or DDA Not Eligible for Applicable Qualified Applicable Acquisition
Basis Not Applicable Adjusted Basis Fraction Basis Percentage Credit
Not Applicable x 1.0 x Not Applicable = Not Applicable Not Applicable = $0
Total Basis Annual Credit = $0
Method Two: Gap Calculation
Total Uses Total Funds Gap Equity Factor Annual Credit
$0 - $0 = $0 $0.8500 = $0
Method Three: Basis Limit Calculation
Number Basis Limit Total Adjusted
of Units per Unit Eligible Basis
0 bedroom 0 #N/A #N/A
1 bedroom 0 #N/A #N/A
2 bedroom 0 #N/A #N/A
3 bedroom 0 #N/A #N/A
4 bedroom 0 #N/A #N/A
#N/A
Total Adjusted QCT or DDA Applicable Adjusted Qualified Applicable Adjusted Annual
Eligible Basis Not Applicable=1.0 Fraction Basis Percentage Credit
#N/A x 1.0 x 0.00% = #N/A x 0.00% = #N/A
Maximum Credit Award as per Section II.F. of the Allocation Plan: $1,100,000
Based on the calculations performed above and the maximum award available,
this development is eligible for a total Annual Federal Credit in the amount of :
FALSE
End of This Section
5/10/2011 Annual Credit Amount ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Scoring
Section 1: Primary Selection Criteria
1. Low Income Targeting: Either A. or B. Threshold must be selected below.
See Section 5.A.1. of the Allocation Plan for CHFA requirements under this Critieria.
A. Threshold: 40% at 60% of Area Median Income
% of Median Income # of Rent Restricted Units % of Rent Restricted Units Weight Points
60% 40
50% 60
40% 80
Total Restricted Units Points
Additional points for counties under $46,750 area median income
Total Points 0
B. Threshold: 20% at 50% of Area Median Income
% of Median Income # of Rent Restricted Units % of Rent Restricted Units Weight Points
50% 60
40% 80
Total Restricted Units Points
Additional points for counties under $46,750 area median income
Total Points 0
C. Targeting 30% of area median income (See Section 5.A.1.c. of the Allocation
Plan for eligibility requirements for making this selection)
Very, Very Low-Income Targeting (Select Only One)
Points
10% of Total Units at, or below, 30% of area median income 0
20% of Total Units at, or below, 30% of area median income 0
30% of Total Units at, or below, 30% of area median income 0
Total Points 0
Total Points for Low Income Targeting 0
2. Extended Low-Income Use (Select only one below.)
Selection Extended Use Period Points
15 Years Compliance + 5 Year Waiver 0
15 Years Compliance + 10 Year Waiver 0
15 Years Compliance + 15 Year Waiver 0
15 Years Compliance + 20 Year Waiver 0
15 Years Compliance + 25 Year Waiver 0
Total Points 0
5/10/2011 Scoring ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
3. Developments in a Qualified Census Tract
See Section 5.A.3. of the Allocation Plan for CHFA requirements under this Critieria.
Selection Criteria Points
0
a. Developments located in a qualified census tract, the development of which contributes to
a concerted Community Revitalization Plan. (A community revitalization plan is defined in
Section 5.A.3. of the Allocation Plan)
Total Points 0
Section 2: Secondary Selection Criteria
1. Housing Needs Characteristics
See Section 5.B.1. of the Allocation Plan for CHFA requirements under this Critieria.
Score related to Household Percentage below 51% AMI with Housing Problems (the
points from the C1 table are automatically calculated for cell E73 below)
Points #N/A
Score related to the number of All Householdswith Housing Problems
( the points for the C2 table are automatically calculated for cell E77 below)
Points #N/A
2. Development Location
See Section 5.B.2. of the Allocation Plan for CHFA requirements under this Critieria.
Selection Criteria Points
a. 'Development is located in a community that has an identified community 0
housing priority; e.g. supporting a local, regional or state plan, a neighbor-
hood plan, a CHAS or some other community-sponsored needs assess-
ment, master plan, etc.. Applicant must provide evidence clearly demon-
strating the development fits into the community's needs.
Total Points 0
3. Development Characteristics
Selection Criteria Points
a. 'Development that provides housing for a mix of incomes by having no 0
more than 70% tax credit-eligible units
b. Developments of 50 or less total units 0
c. Rehabiltation of blighted buildings OR locally or federally designated 0
historic structures. See Section 5.B.3.c. of the Allocation Plan for the
definition of "blighted buildings".
d. Acquisition/ Rehabilitation of a Preservation Development. 0
See Section 5.B.3.d. of the Allocation Plan for the definition of a
"Preservation Development".
0
e. Rehabilitation of developments in an area that is part of a Community
Revitalization Plan. Points awarded only if not receiving points under Section
5.A.3. of the Allocation Plan. (A community revitalization plan is defined in
Section 5.A.3. of the Allocation Plan)
Total Points 0
5/10/2011 Scoring ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
4. Applicant Characteristics
Selection Criteria Score
a. Applicant is a Colorado-based tax-exempt organization having an 0
express purpose of fostering low-income housing or a Colorado public
housing authority. The applicant is the one and only owner of the develop-
ment and will remain as the one and only general partner (either itself or
through its or a related subsidiary). The applicant will, from the time of
application through the compliance period, materially participate 1 in the
development and operation of the development. The applicant is required
to complete the following tab labeled "Non-Profit Questionnaire".
Total Points 0
5. Tenant Population with Special Housing Needs
Selection Criteria Score
a. Homeless3 (Minimum of 33% of total units set-aside for Homeless) 0
b. Supportive Housing for non-elderly Special Needs Tenants 0
Total Points 0
6. Subsidized Housing Waiting Lists
Selection Criteria Score
a. Subsidized Housing Waiting List 0
APPLICATION TOTAL POINTS #N/A
x
1
Materially participate is defined in Section 469(h) of the Code as “involved in the operation of the activity on a basis which is regular, continuous and
substantial”.
2
Significant participation by a developer (either for-profit or non-profit) that has been responsible for the construction, completion and placement in service
of a multi-family rental housing development. In order to receive points under this category, the application must include historical operating expense data
for all multi-family housing developments that the developer has placed in service.
3
Eligible Individual or Family (under Section 42 of the tax Code) who: a) Lacks a fixed, regular and adequate nighttime residence; and b) Has a primary
nighttime residence that is: 1) A supervised publicly or privately operated shelter designed to provide temporary living accommodations (including welfare
hotels, congregate shelters, and transitional housing); 2) An institution that provides a temporary residence for individuals intended to be institutionalized;
or 3) A public or private place not designed for, or ordinarily used as a regular sleeping accommodation for human beings. The term “Homeless Individual”
does not include any individual imprisoned or otherwise detained under an Act of the Congress or a State law.
End of This Section
5/10/2011 Scoring ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Non-Profit Questionnaire
The purposes of this questionnaire are as follows:
A. To provide information required to determine if an applicant is eligible for tax credits from the 10% set-aside of
the annual state tax credit ceiling under Section 42(h)(5) of the Internal Revenue Code for developments
produced by qualified non-profit organizations.
B. To provide information to determine if an application is eligible for points under Item 4a of the Scoring Criteria
worksheet, regarding "ownership by a Colorado tax-exempt organization, or public housing authority, with an
express purpose of fostering low-income housing".
Please answer every question or indicate if not applicable. Use additional sheets if necessary.
1. GENERAL INFORMATION
a. Name of Development 0
b. Name of ownership entity
c. Name of participating non-profit
or public housing authority
Legal Status: 501(c)(3)
501(c)(4)
tax-exempt under 501(a)
public housing authority
other (specify)
d. If the non-profit or public housing authority willl participate through a related subsidiary entity, enter the name
of such entity.
Legal Status: 501(c)(3)
501(c)(4)
tax-exempt under 501(a)
public housing authority
other (specify)
2. Does the applicant intend to request an allocation of tax credits from the non-profit set-aside portion of the state
credit ceiling under Section 42(h)(5)? Mark "Yes" if claiming points under 4a of the Development Selection Criteria
Yes No
3. Is the non-profit or PHA assured of owning an interest in the development throughout the compliance period?
Yes No
a. List all the general partners of the ownership entity and the percentages of their interest:
b. Describe in detail the non-profit or PHA ownership interest:
4. Describe the non-profit or PHA material participation in the development:
5. Describe the non-profit or PHA material participation in the operation of the development throughout the
extended use period:
5/10/2011 Non Profit Questionnaire ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
6. Will the non-profit or PHA be contributing funds to the development?
Yes No
If yes, explain:
7. Will the non-profit or PHA receive any part of the development or management fees paid in connection with
the development?
Yes No
If yes, explain:
8. How many full-time staff members does the non-profit or PHA have? (please specify):
Describe the type and extent of their activities:
9. The non-profit may not be affiliated with, or controlled by, any for-profit organization.
a. Has any for-profit entity (including the owner of the development or any entity directly or indirectly
related to such owner) appointed any directors to the governing board of the non-profit?
Yes No
If yes, explain:
b. Does the non-profit have any financial arrangements with any individual(s) of for-profit entity,
including anyone or any entity related, directly or indirectly, to the owner of the development?
Yes No
If yes, explain:
c. Disclose any business or personal (including family) relationships that any of the staff members,
directors or other principals involved in the formation or operation of the non-profit have, either directly
or indirectly, with any persons or entities involved or to be involved in the development on a for-profit
basis including, but not limited to, the owner of the development, any of its for-profit general partners,
employees, limited partners or any other parties directly or indirectly related to such owner:
10. The non-profit or PHA may not have been formed by any individual(s) or for-profit entity for the principal purpose
of being included in the non-profit set-aside or earning points under the Development Selection Criteria.
a. Date of legal formation of non-profit or PHA:
b. Purpose(s) of formation of non-profit:
11. a. Provide the following required materials for the non-profit or PHA (as applicable): articles of incorporation,
by-laws, IRS determination letter, non-profit certification of incorporation and certificate of good standing from
Secretary of State and the list of current Board of Directors or Commissioners (include dates of appointment and
affiliation). Provide the above items under the "Scoring" tab of the application.
End of Section
5/10/2011 Non Profit Questionnaire ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Applicant Information
The applicant must either be a legal entity or individual who is, or will be, a principal in the General
Partnership. The General Partnership does not have to be formed at Preliminary or Carryover Application.
A. Applicant:
Address:
City:
State:
Zip Code:
Taxpayer I.D. Number:
Contact Person:
Phone Number:
FAX Number:
E-mail Address:
B. The General Partner is, or will be a:
Non-Profit Corporation
For-Profit Corporation
Public Housing Authority
Individual
Local Government
Other (specify)
Non-Profit Corporation must include the following material in "Scoring" Tab (#13) of the application:
Articles of Incorporation, IRS 501(c)(3)or 501(c)(4) status letter, non-profit Certificate of
Incorporation and Certificate of Good Standing from the Secretary of State and the completed
and signed Non-Profit Questionnaire (Exhibit C of the Application).
C. Has the applicant, or other principals of the development's ownership entity, previously
received tax credits in Colorado? Yes No
If "Yes", indicate development
name and year. Please attach
sheets as necessary.
Has the applicant, or other principals of the development's ownership entity, previously
received tax credits in other states? Yes No
If "Yes", which year(s)?
Yes No
Has the applicant placed any developments in service?
If "Yes", who is/are the limited partners using the credits?
Name
Address
City State Zip Code
Name
Address
City State Zip Code
Name
Address
City State Zip Code
5/10/2011 Applicant Info - Development Team ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Development Team Experience
1. Development Name:
2. Applicant Name:
Describe experience in successful development of low-income housing (attach list of names and addresses of
low-income housing developments):
3. Name of General Partner:
Partnership Tax Identification #:
Partnership Contact Person:
Telephone Number Fax Number
Describe experience in successful development of low-income housing (attach list of names and addresses of
low-income housing developments):
4. Name of Developer:
Address:
City: State Zip Code
Developer Tax Identification #:
Developer Contact Person:
Telephone Number Fax Number
Describe experience in successful development of multi-family housing (attach list of names and addresses of
multi-family housing developments):
5. Name of Contractor:
Address:
City: State Zip Code
Contractor Tax Identification #:
Contractor Contact Person:
Telephone Number Fax Number
Describe experience in successful development of multi-family housing (attach list of names and addresses of
multi-family housing developments):
6. Name of Management Co.:
Address:
City: State Zip Code
Management Co. Tax I.D. #:
Management Co. Contact Person:
Telephone Number Fax Number
Describe experience in successful management of low-income housing tax credit project(s) - (attach list of names
and addresses of low-income housing tax credit developments):
5/10/2011 Applicant Info - Development Team ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
7. Name of Consultant:
Address:
City: State Zip Code
Consultant Tax I.D. #:
Contact Person (if different):
Telephone Number Fax Number
Describe experience in successful development of low-income housing tax credit project(s) - (attach list of names
and addresses of low-income housing tax credit developments):
8. Name of Tax Attorney Firm:
Address:
City: State Zip Code
Firm Tax I.D. #:
Contact Person:
Telephone Number: Fax Number
Describe experience in successful development of low-income housing tax credit project(s) - (attach list of names
and addresses of low-income housing tax credit developments):
9. Name of CPA Firm:
Address:
City: State Zip Code
Firm Tax I.D. #:
Contact Person:
Telephone Number: Fax Number
Describe experience in successful development of low-income housing tax credit project(s) - (attach list of names
and addresses of low-income housing tax credit developments):
Do any members of the development team have any direct or indirect, financial or other interest with any of the
other development team members, including owners' interest in the construction company or in any of the
subcontractors to be used?
Yes No
If yes, describe the level of participation and/or relationship of each:
Describe any default, disposition of or status of default, foreclosure or findings of non-compliance for any of the
developments listed on attachments. Use an additional sheet of paper if necessary.
End of This Section
5/10/2011 Applicant Info - Development Team ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Applicant Certification
This application constitutes a public record within the meaning of 24-72-210, et. seq. Of the Colorado
Revised Statutes (the "Open Records Act"). Applicant acknowledges and agrees that none of the
exceptions to the right of public inspection and copying under the Open Records Act is applicable to this
Application and, accordingly, that Colorado Housing and Finance Authority ("CHFA") will make available
for inspection and copying upon request of any person.
The undersigned applicant hereby makes application to CHFA for reservation of housing credit dollar
amounts that are listed in the application. The undersigned agrees that CHFA will at all times be
indemnified and held harmless against all losses, costs, damages, expenses and liabilities of
whatsoever nature or kind ( including, but not limited to, attorney's fees, litigation and court costs, amounts
paids to discharge judgment, any loss from judgment from the Internal Revenue Service) directly or
indirectly resulting from, arising out of, or related to acceptance, consideration and approval or
disapproval of such reservation request.
The undersigned, being duly authorized, hereby represents and certifies that the foregoing information,
including all attached and applicable exhibits, to the best of his/her knowledge, is true, complete and
accurately describes the proposed development. Misreperesentations of any kind will be grounds for
denial or loss of the tax credits and may affect future participations in the tax credit program in
Colorado.
The undersigned applicant hereby certifies that all consultant fees, architect fees, builder fees and
developer fees are properly disclosed and conform to the limitations of these fees as outlined in
Section 3.G. of the Qualified Allocation Plan.
IN WITNESS WHEREOF, the applicant has caused this document to be duly executed in its name on this
day of , 20
Name of Preparer (person completing the application)
By:
Name
Title
STATE OF
COUNTY OF
Acknowledged before me this day of , 20
by
as
of .
My Commission expires:
Notary Public
5/10/2011 Applicant Certification ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
IN WITNESS WHEREOF, the applicant has caused this document to be duly executed in its name on this
day of , 20
Legal Name of Applicant
By:
Name
Title
STATE OF
COUNTY OF
Acknowledged before me this day of , 20
by
as
of .
My Commission expires:
Notary Public
End of This Section
5/10/2011 Applicant Certification ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Notification of Local Official
A. The Tax Code requires that CHFA notify the local political jurisdiction (town or city, if incorporated,
otherwise the county) in which the development will be located. Below, you must provide the name and
address of the current Chief Executive Officer,or equivalent, of the political jurisdiction.
Name of Jurisdiction
Name of Chief Executive Officer
Address
City Zip Code
Phone
Notification of Local Housing Authority
B. Below you must provide the name, address, and current Executive Director or equivalent of the Local
Housing Authority.
Name of Local Housing Authority
Name of Executive Director
Address
City Zip Code
Phone
End of This Section
5/10/2011 Official Notification ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Appendix X – Energy $aving Partners (E$P) New Construction Incentive Program
The following energy-efficiency measures installed in new construction projects are eligible for grant funds based on the incentive listed
A B C D E F G H I
Measure Efficiency Measure Incentive Measure Description Baseline Unit Incentive *Proposed Installed Total
# Amount # Column E # of Units Incentive
per Unit Units (E x G)
1 Compact Fluorescent Lighting, Interior Fixture 13-36 Watt Fixture Incandescent, 65 W Fixture Fixture $54.80 $0.00
2 Compact Fluorescent Lighting, Interior Fixture 48 Watt Fixture Incandescent, 100 W Fixture Fixture $32.00 $0.00
3 Compact Fluorescent Lighting, Interior Fixture 54 Watt Fixture Incandescent, 120 W Fixture Fixture $40.00 $0.00
4 Compact Fluorescent Lighting, Interior Fixture 72 Watt Fixture Incandescent, 120 W Fixture Fixture $40.00 $0.00
5 Compact Fluorescent Lighting, Exterior Fixture 18-20 Watt Fixture Incandescent, 60 W Fixture Fixture $40.00 $0.00
6 Compact Fluorescent Lighting, Exterior Fixture 40 Watt Fixture Incandescent, 120 W Fixture Fixture $40.00 $0.00
7 Compact Fluorescent Lighting, Exterior Fixture 65 Watt Fixture Incandescent, 120 W Fixture Fixture $40.00 $0.00
8 Replace T-12 Fixture with a T-8 Fixture 1 Lamp T-8, rapid start 1 Lamp T-12, 4' fixture Fixture $5.81 $0.00
9 Replace T-12 Fixture with a T-8 Fixture 2 Lamp T-8, rapid start 2 Lamp T-12, 4' fixture Fixture $8.55 $0.00
10 High Efficiency Condensing Furnace 90 AFUE 78 AFUE 1,000 btu/hr $6.66 $0.00
11 High Efficiency Condensing Furnace 92 AFUE 78 AFUE 1,000 btu/hr $7.63 $0.00
12 High Efficiency Condensing Furnace 94 AFUE 78 AFUE 1,000 btu/hr $8.60 $0.00
13 High Efficiency Condensing Furnace 96 AFUE 78 AFUE 1,000 btu/hr $9.58 $0.00
14 High Efficiency Boiler 86 AFUE 80 AFUE 1,000 btu/hr $12.31 $0.00
15 High Efficiency Boiler 88 AFUE 80 AFUE 1,000 btu/hr $13.28 $0.00
16 High Efficiency Boiler 90 AFUE 80 AFUE 1,000 btu/hr $14.26 $0.00
17 High Efficiency Electric Water Heater Electric Efficiency = 0.93 Efficiency = 0.88 gallon $1.81 $0.00
18 High Efficiency Gas Water Heater Gas Efficiency = 0.63 Efficiency = 0.60 gallon $1.63 $0.00
19 High Efficiency Air Conditioning Heat Pump 14 SEER (12.19 EER) / 8.6 HSPF (3.52 COP) A/C Heat Pump 13 SEER(11.07 EER)/8.1 HSPF(3.28 COP) A/C Heat pump tons $226.23 $0.00
20 High Efficiency Air Conditioning Heat Pump 15 SEER (12.70 EER) / 8.8 HSPF (3.74 COP) A/C Heat Pump 13 SEER(11.07 EER)/8.1 HSPF(3.28 COP) A/C Heat pump tons $318.85 $0.00
21 2" x 4" by 24" OC Wall 2X4 24" O.C. w/ R-15 batts and R-6.5 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.28 $0.00
22 2" x 4" by 24" OC Wall 2X4 24" O.C. w/ R-15 batts and R-8 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.43 $0.00
23 2" x 4" by 24" OC Wall 2X4 24" O.C. w/ R-15 batts and R-13 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.93 $0.00
24 2" x 6" by 16" OC Wall 2X6 16" O.C. w/ R-17 and R-3 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.14 $0.00
25 2" x 6" by 16" OC Wall 2X6 16" O.C. w/ R-17 and R-5 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.34 $0.00
26 2" x 6" by 24" OC Wall 2X6 24" O.C. w/ R-17 and R-5 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.23 $0.00
27 2" x 6" by 24" OC Wall 2X6 24" O.C. w/ R-19 and R-5 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.27 $0.00
28 2" x 6" by 24" OC Wall 2X6 24" O.C. w/ R-21 and R-5 exterior foam 2X4 16" O.C. w/ R-15 batts and R-3 exterior foam Sq. Ft. $0.31 $0.00
29 Increase Attic/Ceiling Insulation Additional R-11 batt (R-49 total) R-38 Sq. Ft. $0.22 $0.00
* Indicate the total number of Units to be installed in the project Total Project Incentive: $0.00
I hereby certify that the information provided above concerning the installation of energy-efficiency measures projects is true and correct.
I understand that the Total Project Incentive will be reimbursed upon complete document submission. If not done previously, I agree to provide
documentation in support of the Total Project Incentive to the Colorado Housing & Finance Authority (CHFA) within 30 days of the issuance of the Certificate of Occupancy
for this project and will permit staff of the CHFA to complete an on-site inspection, if necessary. I also agree to release utility data to CHFA and OEMC as requested.
_____________________________________________ ______________________ _________________________
Executive Director Date CHFA Staff Approval/Date
10% Test for Carryover Allocation Application
Expected Basis and Itemized Expenditures
0 as of 1/0/1900
Project Number: 0
PROJECT COSTS:
Total Expected Actual Incurred % of Total Expected
Land & Buildings Project Basis Costs Project Basis
Land $0 $0 0
Existing Structures $0 $0 0
Subtotal $0 $0
Site Work
On-Site Work $0 $0 0
Rehab. & New Construction
New Structures $0 $0 0
Rehabilitation $0 $0 0
Accessory Structures $0 $0 0
General Requirements $0 $0 0
Contractor Overhead $0 $0 0
Contractor Profit $0 $0 0
Construction Contingency $0 $0 0
Permits $0 $0 0
Furniture, Fixtures, & Equipment $0 $0 0
Other (Specify) $0 $0 0
Subtotal $0 $0
Professional Fees
Architect, Design $0 $0 0
Architect, Supervision $0 $0 0
Attorney, Real Estate $0 $0 0
Consultant/agent $0 $0 0
Engineer/Surveyor $0 $0 0
Other (Specify) $0 $0 0
Other (Specify) $0 $0 0
Other (Specify) $0 $0 0
Subtotal $0 $0
Construction Interim Costs
Hazard & Liability Insurance $0 $0 0
Builder's Risk Insurance $0 $0 0
Perform. & Pymt Bonds $0 $0 0
Credit Report $0 $0 0
Construction Interest $0 $0 0
Constr. Origination Fees $0 $0 0
Mortgagee Fee $0 $0 0
Bond Cost of Issuance $0 $0 0
Inspection fees $0 $0 0
Title & Recording $0 $0 0
Legal Fees $0 $0 0
Prop. Taxes during const $0 $0 0
Other (Specify) $0 $0 0
Other (Specify) $0 $0 0
Other (Specify) $0 $0 0
Subtotal $0 $0
Soft Costs
Feasibility Study $0 $0 0
Market Study $0 $0 0
Environmental Study $0 $0 0
Tax Credit Fees $0 $0 0
Appraisal $0 $0 0
Cost Certification $0 $0 0
Other (Specify) $0 $0 0
Other (Specify) $0 $0 0
Other (Specify) $0 $0 0
Subtotal $0 $0
Developer Fees
Developer Fee $0 $0 0
Developer Overhead $0 $0 0
Developer Profit $0 $0 0
Other - Specify $0 $0 0
Subtotal $0 $0
Total Expected Project Basis: $0.00 $0.00 0
End of This Section
5/10/2011 10% Test for Carryover ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Project Number: 0
Building I. D. Number (entered by CHFA staff):
Building Street Address:
1 Total Number of Units in Building (including employee units):
2 Total Number of Employee Units in Building:
3 Total Number of Low-Income Units in Building:
4 Total Residential Square Footage in Building:
(including all common units)
5 Total Square Footage of Employee Units in Building:
6 Total Square Footage of Low-Income Units in Building:
Low-Income Unit Applicable Fraction for Building: #DIV/0! 0
Square Footage Applicable Fraction for Building: #DIV/0! 0
Lowest Applicable for Calculating Credit for Building: #DIV/0! 0.00%
7 Month/Day/Year of Placed-In-Service Date for Building:
http://www.colohfa.org/documents/
HCBulletin.pdf
Applicable Percentage for Calculating Building Credit Amount: FALSE FALSE
FOR NEW CONSTRUCTION PROJECTS:
1 Building's Eligible Basis:
130% Adjustment (if applicable): 0.00 0.00
FOR MAJOR REHABILITATION:
1 Building's Total Eligible Basis for Major Rehabilitation:
At 130% High Cost Area Adjustment (if applicable): 0 0
FOR ACQUISITION COSTS:
1 Total Cost of Acquiring the Building (include the cost of land):
Enter the Higher of Land Purchase Price or Land Appraised Value
2 Proportional to the Total Cost of Acquiring the Building:
3 Building Total Eligible Basis for Acquisition Costs: 0 0
(Subtract Line 2 from Line 1)
Month/Year of Acquisition Placed-in-Service Date
Month/Year of Lock-In for Applicable Percentage: 0 0
0 0
Total New Const./Rehab Eligible Basis - 0.00 0.00
Total New Const./Rehab Qualified Basis #DIV/0! #DIV/0! 0.00
Total New Const./Rehab Annual Credit Amount #DIV/0! #DIV/0! 0.00
Total Acquisition Eligible Basis - 0 0
Total Acquisition Qualified Basis #DIV/0! #DIV/0! 0.00
Total New Acquisition Annual Credit #DIV/0! #DIV/0! 0.00
#DIV/0! #DIV/0!
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A
#N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0 0
0 0 0 0
0.00% 0.00% 0.00% 0.00%
FALSE FALSE FALSE FALSE
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0 0 0 0
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
0 0 0
0 0 0
0.00% 0.00% 0.00%
FALSE FALSE FALSE
0.00 0.00 0.00
0 0 0
0 0 0
0 0 0
0 0 0
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0 0 0
0.00 0.00 0.00
0.00 0.00 0.00
#N/A #N/A #N/A
#N/A #N/A #N/A
#N/A #N/A #N/A
#N/A #N/A #N/A
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
5/10/2011 Final Building Profile ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
2007 Basis Limit Test
2007 Zone Factors
Bdm. Size Elevator Base Non-Elevator Base Zone 1 Factor 2.65
0 48,050 44,484 Zone 2 Factor 2.69
1 55,084 50,493 Zone 3 Factor 2.41
2 66,979 61,033
3 86,648 76,607
4 95,114 86,808
Zone 1-Denver Zone 2-Aspen
Bdm. Size Elevator Non-Elevator Bdm. Size Elevator Non-Elevator Bdm. Size
0 127,524.00 118,060.00 0 129,158.00 119,572.00 0
1 146,192.00 134,008.00 1 148,065.00 135,725.00 1
2 177,762.00 161,981.00 2 180,039.00 164,056.00 2
3 229,963.00 203,314.00 3 232,909.00 205,919.00 3
4 252,432.00 230,388.00 4 255,666.00 233,339.00 4
Adams 1
Alamosa 2
Arapahoe 1
Archuleta 2
Baca 1
Bent 1
Boulder 1
Chafee 2
Cheyenne 1
Clear Creek 2
Conejos 2
Costilla 2
Crowley 1
Custer 1
Delta 3
Denver 1
Dolores 3
Douglas 1
Eagle 2
El Paso 1
Elbert 1
Fremont 1
Garfield 3
Gilpin 2
Grand 2
Gunnison 2
Hinsdale 2
Huerfano 1
Jackson 2
Jefferson 1
Kiowa 1
Kit Carson 1
La Plata 3
Lake 2
Larimer 1
Las Animas 1
Lincoln 1
Logan 1
Mesa 3
Mineral 2
Moffat 3
Montezuma 3
Montrose 3
Morgan 1
Otero 1
Ouray 2
Park 2
Phillips 1
Pitkin 2
Prowers 1
Pueblo 1
Rio Blanco 3
Rio Grande 2
Routt 2
Saguache 2
San Juan 3
San Miguel 3
Sedgwick 1
Summit 2
Teller 1
Washington 1
Weld 1
Yuma 1
Rent and Income Limits Update
Adams 50200 Adams 57300 Adams 64500 Adams 71700 Adams 77400
Alamosa 37700 Alamosa 43100 Alamosa 48500 Alamosa 53900 Alamosa 58200
Arapahoe 50200 Arapahoe 57300 Arapahoe 64500 Arapahoe 71700 Arapahoe 77400
Archuleta 37700 Archuleta 43100 Archuleta 48500 Archuleta 53900 Archuleta 58200
Baca 37700 Baca 43100 Baca 48500 Baca 53900 Baca 58200
Bent 37700 Bent 43100 Bent 48500 Bent 53900 Bent 58200
Boulder 60900 Boulder 69600 Boulder 78300 Boulder 87000 Boulder 94000
Broomfield 50200 Broomfield 57300 Broomfield 64500 Broomfield 71700 Broomfield 77400
Chafee 37700 Chafee 43100 Chafee 48500 Chafee 53900 Chafee 58200
Cheyenne 37700 Cheyenne 43100 Cheyenne 48500 Cheyenne 53900 Cheyenne 58200
Clear Creek 50200 Clear Creek 57300 Clear Creek 64500 Clear Creek 71700 Clear Creek 77400
Conejos 37700 Conejos 43100 Conejos 48500 Conejos 53900 Conejos 58200
Costilla 37700 Costilla 43100 Costilla 48500 Costilla 53900 Costilla 58200
Crowley 37700 Crowley 43100 Crowley 48500 Crowley 53900 Crowley 58200
Custer 37700 Custer 43100 Custer 48500 Custer 53900 Custer 58200
Delta 37700 Delta 43100 Delta 48500 Delta 53900 Delta 58200
Denver 50200 Denver 57300 Denver 64500 Denver 71700 Denver 77400
Dolores 37700 Dolores 43100 Dolores 48500 Dolores 53900 Dolores 58200
Douglas 50200 Douglas 57300 Douglas 64500 Douglas 71700 Douglas 77400
Eagle 56000 Eagle 64000 Eagle 72000 Eagle 80000 Eagle 86300
El Paso 44400 El Paso 50700 El Paso 57100 El Paso 63400 El Paso 68500
Elbert 50200 Elbert 57300 Elbert 64500 Elbert 71700 Elbert 77400
Fremont 37700 Fremont 43100 Fremont 48500 Fremont 53900 Fremont 58200
Garfield 44200 Garfield 50600 Garfield 56900 Garfield 63200 Garfield 68300
Gilpin 50200 Gilpin 57300 Gilpin 64500 Gilpin 71700 Gilpin 77400
Grand 45600 Grand 52100 Grand 58600 Grand 65100 Grand 70300
Gunnison 42900 Gunnison 49000 Gunnison 55200 Gunnison 61300 Gunnison 66200
Hinsdale 38000 Hinsdale 43400 Hinsdale 48900 Hinsdale 54300 Hinsdale 58600
Huerfano 37700 Huerfano 43100 Huerfano 48500 Huerfano 53900 Huerfano 58200
Jackson 37700 Jackson 43100 Jackson 48500 Jackson 53900 Jackson 58200
Jefferson 50200 Jefferson 57300 Jefferson 64500 Jefferson 71700 Jefferson 77400
Kiowa 37700 Kiowa 43100 Kiowa 48500 Kiowa 53900 Kiowa 58200
Kit Carson 37700 Kit Carson 43100 Kit Carson 48500 Kit Carson 53900 Kit Carson 58200
La Plata 41600 La Plata 47500 La Plata 53500 La Plata 59400 La Plata 64200
Lake 38000 Lake 43400 Lake 48900 Lake 54300 Lake 58600
Larimer 48400 Larimer 55400 Larimer 62300 Larimer 69200 Larimer 74700
Las Animas 37700 Las Animas 43100 Las Animas 48500 Las Animas 53900 Las Animas 58200
Lincoln 37700 Lincoln 43100 Lincoln 48500 Lincoln 53900 Lincoln 58200
Logan 37700 Logan 43100 Logan 48500 Logan 53900 Logan 58200
Mesa 37700 Mesa 43100 Mesa 48500 Mesa 53900 Mesa 58200
Mineral 38000 Mineral 43400 Mineral 48900 Mineral 54300 Mineral 58600
Moffat 37700 Moffat 43100 Moffat 48500 Moffat 53900 Moffat 58200
Montezuma 37700 Montezuma 43100 Montezuma 48500 Montezuma 53900 Montezuma 58200
Montrose 37700 Montrose 43100 Montrose 48500 Montrose 53900 Montrose 58200
Morgan 37700 Morgan 43100 Morgan 48500 Morgan 53900 Morgan 58200
Otero 37700 Otero 43100 Otero 48500 Otero 53900 Otero 58200
Ouray 42200 Ouray 48200 Ouray 54300 Ouray 60300 Ouray 65100
Park 50200 Park 57300 Park 64500 Park 71700 Park 77400
Phillips 37700 Phillips 43100 Phillips 48500 Phillips 53900 Phillips 58200
Pitkin 68300 Pitkin 78100 Pitkin 87800 Pitkin 97600 Pitkin 105400
Prowers 37700 Prowers 43100 Prowers 48500 Prowers 53900 Prowers 58200
Pueblo 37700 Pueblo 43100 Pueblo 48500 Pueblo 53900 Pueblo 58200
Rio Blanco 37700 Rio Blanco 43100 Rio Blanco 48500 Rio Blanco 53900 Rio Blanco 58200
Rio Grande 37700 Rio Grande 43100 Rio Grande 48500 Rio Grande 53900 Rio Grande 58200
Routt 50900 Routt 58200 Routt 65400 Routt 72700 Routt 78500
Saguache 37700 Saguache 43100 Saguache 48500 Saguache 53900 Saguache 58200
San Juan 37700 San Juan 43100 San Juan 48500 San Juan 53900 San Juan 58200
San Miguel 49900 San Miguel 57000 San Miguel 64200 San Miguel 71300 San Miguel 77000
Sedgwick 37700 Sedgwick 43100 Sedgwick 48500 Sedgwick 53900 Sedgwick 58200
Summit 54800 Summit 62700 Summit 70500 Summit 78400 Summit 84600
Teller 47000 Teller 53700 Teller 60400 Teller 67100 Teller 72500
Washington 37700 Washington 43100 Washington 48500 Washington 53900 Washington 58200
Weld 40800 Weld 46600 Weld 52400 Weld 58300 Weld 62900
Yuma 37700 Yuma 43100 Yuma 48500 Yuma 53900 Yuma 58200
Adams 40150 Adams 45900 Adams 51600 Adams 57350 Adams 61950
Alamosa 30200 Alamosa 34500 Alamosa 38800 Alamosa 43100 Alamosa 46550
Arapahoe 40150 Arapahoe 45900 Arapahoe 51600 Arapahoe 57350 Arapahoe 61950
Archuleta 30200 Archuleta 34500 Archuleta 38800 Archuleta 43100 Archuleta 46550
Baca 30200 Baca 34500 Baca 38800 Baca 43100 Baca 46550
Bent 30200 Bent 34500 Bent 38800 Bent 43100 Bent 46550
Boulder 41700 Boulder 47700 Boulder 53650 Boulder 59600 Boulder 64350
Broomfield 40150 Broomfield 45900 Broomfield 51600 Broomfield 57350 Broomfield 61950
Chafee 30200 Chafee 34500 Chafee 38800 Chafee 43100 Chafee 46550
Cheyenne 30200 Cheyenne 34500 Cheyenne 38800 Cheyenne 43100 Cheyenne 46550
Clear Creek 40150 Clear Creek 45900 Clear Creek 51600 Clear Creek 57350 Clear Creek 61950
Conejos 30200 Conejos 34500 Conejos 38800 Conejos 43100 Conejos 46550
Costilla 30200 Costilla 34500 Costilla 38800 Costilla 43100 Costilla 46550
Crowley 30200 Crowley 34500 Crowley 38800 Crowley 43100 Crowley 46550
Custer 30200 Custer 34500 Custer 38800 Custer 43100 Custer 46550
Delta 30200 Delta 34500 Delta 38800 Delta 43100 Delta 46550
Denver 40150 Denver 45900 Denver 51600 Denver 57350 Denver 61950
Dolores 30200 Dolores 34500 Dolores 38800 Dolores 43100 Dolores 46550
Douglas 40150 Douglas 45900 Douglas 51600 Douglas 57350 Douglas 61950
Eagle 41700 Eagle 47700 Eagle 53650 Eagle 59600 Eagle 64350
El Paso 35500 El Paso 40600 El Paso 45650 El Paso 50700 El Paso 54800
Elbert 40150 Elbert 45900 Elbert 51600 Elbert 57350 Elbert 61950
Fremont 30200 Fremont 34500 Fremont 38800 Fremont 43100 Fremont 46550
Garfield 35400 Garfield 40450 Garfield 45500 Garfield 50550 Garfield 54600
Gilpin 40150 Gilpin 45900 Gilpin 51600 Gilpin 57350 Gilpin 61950
Grand 36450 Grand 41700 Grand 46900 Grand 52100 Grand 56250
Gunnison 34350 Gunnison 39250 Gunnison 44150 Gunnison 49050 Gunnison 52950
Hinsdale 30400 Hinsdale 34750 Hinsdale 39100 Hinsdale 43450 Hinsdale 46950
Huerfano 30200 Huerfano 34500 Huerfano 38800 Huerfano 43100 Huerfano 46550
Jackson 30200 Jackson 34500 Jackson 38800 Jackson 43100 Jackson 46550
Jefferson 40150 Jefferson 45900 Jefferson 51600 Jefferson 57350 Jefferson 61950
Kiowa 30200 Kiowa 34500 Kiowa 38800 Kiowa 43100 Kiowa 46550
Kit Carson 30200 Kit Carson 34500 Kit Carson 38800 Kit Carson 43100 Kit Carson 46550
La Plata 33250 La Plata 38000 La Plata 42750 La Plata 47500 La Plata 51300
Lake 30400 Lake 34750 Lake 39100 Lake 43450 Lake 46950
Larimer 38750 Larimer 44300 Larimer 49800 Larimer 55350 Larimer 59800
Las Animas 30200 Las Animas 34500 Las Animas 38800 Las Animas 43100 Las Animas 46550
Lincoln 30200 Lincoln 34500 Lincoln 38800 Lincoln 43100 Lincoln 46550
Logan 30200 Logan 34500 Logan 38800 Logan 43100 Logan 46550
Mesa 30200 Mesa 34500 Mesa 38800 Mesa 43100 Mesa 46550
Mineral 30400 Mineral 34750 Mineral 39100 Mineral 43450 Mineral 46950
Moffat 30200 Moffat 34500 Moffat 38800 Moffat 43100 Moffat 46550
Montezuma 30200 Montezuma 34500 Montezuma 38800 Montezuma 43100 Montezuma 46550
Montrose 30200 Montrose 34500 Montrose 38800 Montrose 43100 Montrose 46550
Morgan 30200 Morgan 34500 Morgan 38800 Morgan 43100 Morgan 46550
Otero 30200 Otero 34500 Otero 38800 Otero 43100 Otero 46550
Ouray 33800 Ouray 38600 Ouray 43450 Ouray 48250 Ouray 52100
Park 40150 Park 45900 Park 51600 Park 57350 Park 61950
Phillips 30200 Phillips 34500 Phillips 38800 Phillips 43100 Phillips 46550
Pitkin 42750 Pitkin 48900 Pitkin 55000 Pitkin 61100 Pitkin 66000
Prowers 30200 Prowers 34500 Prowers 38800 Prowers 43100 Prowers 46550
Pueblo 30200 Pueblo 34500 Pueblo 38800 Pueblo 43100 Pueblo 46550
Rio Blanco 30200 Rio Blanco 34500 Rio Blanco 38800 Rio Blanco 43100 Rio Blanco 46550
Rio Grande 30200 Rio Grande 34500 Rio Grande 38800 Rio Grande 43100 Rio Grande 46550
Routt 40700 Routt 46500 Routt 52350 Routt 58150 Routt 62800
Saguache 30200 Saguache 34500 Saguache 38800 Saguache 43100 Saguache 46550
San Juan 30200 San Juan 34500 San Juan 38800 San Juan 43100 San Juan 46550
San Miguel 39950 San Miguel 45650 San Miguel 51350 San Miguel 57050 San Miguel 61600
Sedgwick 30200 Sedgwick 34500 Sedgwick 38800 Sedgwick 43100 Sedgwick 46550
Summit 41700 Summit 47700 Summit 53650 Summit 59600 Summit 64350
Teller 37600 Teller 42950 Teller 48350 Teller 53700 Teller 58000
Washington 30200 Washington 34500 Washington 38800 Washington 43100 Washington 46550
Weld 32650 Weld 37300 Weld 42000 Weld 46650 Weld 50400
Yuma 30200 Yuma 34500 Yuma 38800 Yuma 43100 Yuma 46550
Adams 15050 Adams 17200 Adams 19350 Adams 21500 Adams 23250
Alamosa 11300 Alamosa 12950 Alamosa 14550 Alamosa 16150 Alamosa 17450
Arapahoe 15050 Arapahoe 17200 Arapahoe 19350 Arapahoe 21500 Arapahoe 23250
Archuleta 11300 Archuleta 12950 Archuleta 14550 Archuleta 16150 Archuleta 17450
Baca 11300 Baca 12950 Baca 14550 Baca 16150 Baca 17450
Bent 11300 Bent 12950 Bent 14550 Bent 16150 Bent 17450
Boulder 18250 Boulder 20900 Boulder 23500 Boulder 26100 Boulder 28200
Broomfield 15050 Broomfield 17200 Broomfield 19350 Broomfield 21500 Broomfield 23250
Chafee 11300 Chafee 12950 Chafee 14550 Chafee 16150 Chafee 17450
Cheyenne 11300 Cheyenne 12950 Cheyenne 14550 Cheyenne 16150 Cheyenne 17450
Clear Creek 15050 Clear Creek 17200 Clear Creek 19350 Clear Creek 21500 Clear Creek 23250
Conejos 11300 Conejos 12950 Conejos 14550 Conejos 16150 Conejos 17450
Costilla 11300 Costilla 12950 Costilla 14550 Costilla 16150 Costilla 17450
Crowley 11300 Crowley 12950 Crowley 14550 Crowley 16150 Crowley 17450
Custer 11300 Custer 12950 Custer 14550 Custer 16150 Custer 17450
Delta 11300 Delta 12950 Delta 14550 Delta 16150 Delta 17450
Denver 15050 Denver 17200 Denver 19350 Denver 21500 Denver 23250
Dolores 11300 Dolores 12950 Dolores 14550 Dolores 16150 Dolores 17450
Douglas 15050 Douglas 17200 Douglas 19350 Douglas 21500 Douglas 23250
Eagle 16800 Eagle 19200 Eagle 21600 Eagle 24000 Eagle 25900
El Paso 13300 El Paso 15200 El Paso 17100 El Paso 19000 El Paso 20550
Elbert 15050 Elbert 17200 Elbert 19350 Elbert 21500 Elbert 23250
Fremont 11300 Fremont 12950 Fremont 14550 Fremont 16150 Fremont 17450
Garfield 13250 Garfield 15150 Garfield 17050 Garfield 18950 Garfield 20500
Gilpin 15050 Gilpin 17200 Gilpin 19350 Gilpin 21500 Gilpin 23250
Grand 13700 Grand 15650 Grand 17600 Grand 19550 Grand 21100
Gunnison 12900 Gunnison 14700 Gunnison 16550 Gunnison 18400 Gunnison 19850
Hinsdale 11400 Hinsdale 13050 Hinsdale 14650 Hinsdale 16300 Hinsdale 17600
Huerfano 11300 Huerfano 12950 Huerfano 14550 Huerfano 16150 Huerfano 17450
Jackson 11300 Jackson 12950 Jackson 14550 Jackson 16150 Jackson 17450
Jefferson 15050 Jefferson 17200 Jefferson 19350 Jefferson 21500 Jefferson 23250
Kiowa 11300 Kiowa 12950 Kiowa 14550 Kiowa 16150 Kiowa 17450
Kit Carson 11300 Kit Carson 12950 Kit Carson 14550 Kit Carson 16150 Kit Carson 17450
La Plata 12450 La Plata 14250 La Plata 16050 La Plata 17800 La Plata 19250
Lake 11400 Lake 13050 Lake 14650 Lake 16300 Lake 17600
Larimer 14550 Larimer 16600 Larimer 18700 Larimer 20750 Larimer 22400
Las Animas 11300 Las Animas 12950 Las Animas 14550 Las Animas 16150 Las Animas 17450
Lincoln 11300 Lincoln 12950 Lincoln 14550 Lincoln 16150 Lincoln 17450
Logan 11300 Logan 12950 Logan 14550 Logan 16150 Logan 17450
Mesa 11300 Mesa 12950 Mesa 14550 Mesa 16150 Mesa 17450
Mineral 11400 Mineral 13050 Mineral 14650 Mineral 16300 Mineral 17600
Moffat 11300 Moffat 12950 Moffat 14550 Moffat 16150 Moffat 17450
Montezuma 11300 Montezuma 12950 Montezuma 14550 Montezuma 16150 Montezuma 17450
Montrose 11300 Montrose 12950 Montrose 14550 Montrose 16150 Montrose 17450
Morgan 11300 Morgan 12950 Morgan 14550 Morgan 16150 Morgan 17450
Otero 11300 Otero 12950 Otero 14550 Otero 16150 Otero 17450
Ouray 12650 Ouray 14500 Ouray 16300 Ouray 18100 Ouray 19550
Park 15050 Park 17200 Park 19350 Park 21500 Park 23250
Phillips 11300 Phillips 12950 Phillips 14550 Phillips 16150 Phillips 17450
Pitkin 20500 Pitkin 23400 Pitkin 26350 Pitkin 29300 Pitkin 31650
Prowers 11300 Prowers 12950 Prowers 14550 Prowers 16150 Prowers 17450
Pueblo 11300 Pueblo 12950 Pueblo 14550 Pueblo 16150 Pueblo 17450
Rio Blanco 11300 Rio Blanco 12950 Rio Blanco 14550 Rio Blanco 16150 Rio Blanco 17450
Rio Grande 11300 Rio Grande 12950 Rio Grande 14550 Rio Grande 16150 Rio Grande 17450
Routt 15250 Routt 17450 Routt 19650 Routt 21800 Routt 23550
Saguache 11300 Saguache 12950 Saguache 14550 Saguache 16150 Saguache 17450
San Juan 11300 San Juan 12950 San Juan 14550 San Juan 15500 San Juan 17450
San Miguel 15000 San Miguel 17100 San Miguel 19250 San Miguel 21400 San Miguel 23100
Sedgwick 11300 Sedgwick 12950 Sedgwick 14550 Sedgwick 16150 Sedgwick 17450
Summit 16450 Summit 18800 Summit 21150 Summit 23500 Summit 25400
Teller 14100 Teller 16100 Teller 18150 Teller 20150 Teller 21750
Washington 11300 Washington 12950 Washington 14550 Washington 16150 Washington 17450
Weld 12250 Weld 14000 Weld 15750 Weld 17500 Weld 18900
Yuma 11300 Yuma 12950 Yuma 14550 Yuma 16150 Yuma 17450
Applicable Percentage Update
Dec-98 0.0814 Dec-98 0.0349
Jan-99 0.0815 Jan-99 0.0349
Feb-99 0.0816 Feb-99 0.035
Mar-99 0.0818 Mar-99 0.0351
Apr-99 0.0828 Apr-99 0.0355
May-99 0.0827 May-99 0.0354
Jun-99 0.083 Jun-99 0.0356
Jul-99 0.084 Jul-99 0.036
Aug-99 0.0843 Aug-99 0.0361
Sep-99 0.0843 Sep-99 0.0361
Oct-99 0.0845 Oct-99 0.0362
Nov-99 0.0846 Nov-99 0.0363
Dec-99 0.0849 Dec-99 0.0364
Jan-00 0.0848 Jan-00 0.0364
Feb-00 0.0857 Feb-00 0.0367
Mar-00 0.0859 Mar-00 0.0368
Apr-00 0.0855 Apr-00 0.0366
May-00 0.0848 May-00 0.0363
Jun-00 0.0853 Jun-00 0.0365
Jul-00 0.0853 Jul-00 0.0366
Aug-00 0.0847 Aug-00 0.0363
Sep-00 0.0844 Sep-00 0.0362
Oct-00 0.0841 Oct-00 0.036
Nov-00 0.0842 Nov-00 0.0361
Dec-00 0.0839 Dec-00 0.0359
Jan-01 0.0833 Jan-01 0.0357
Feb-01 0.0823 Feb-01 0.0353
Mar-01 0.0824 Mar-01 0.0353
Apr-01 0.0821 Apr-01 0.0352
May-01 0.0819 May-01 0.0351
Jun-01 0.0826 Jun-01 0.0354
Jul-01 0.0828 Jul-01 0.0355
Aug-01 0.0825 Aug-01 0.0354
Sep-01 0.0821 Sep-01 0.0352
Oct-01 0.0816 Oct-01 0.035
Nov-01 0.081 Nov-01 0.0347
Dec-01 0.0805 Dec-01 0.0345
Jan-02 0.0816 Jan-02 0.035
Feb-02 0.0819 Feb-02 0.0351
Mar-02 0.0817 Mar-02 0.035
Apr-02 0.082 Apr-02 0.0351
May-02 0.0827 May-02 0.0354
Jun-02 0.0822 Jun-02 0.0352
Jul-02 0.082 Jul-02 0.0351
Aug-02 0.0813 Aug-02 0.0348
Sep-02 0.0804 Sep-02 0.0345
Oct-02 0.0797 Oct-02 0.0342
Nov-02 0.0789 Nov-02 0.0338
Dec-02 0.0795 Dec-02 0.0341
Jan-03 0.0797 Jan-03 0.0341
Low-Income County Update
Adams 0
Alamosa 20
Arapahoe 0
Archuleta 0
Baca 20
Bent 20
Boulder 0
Chafee 0
Cheyenne 0
Clear Creek 0
Conejos 20
Costilla 20
Crowley 20
Custer 0
Delta 20
Denver 0
Dolores 20
Douglas 0
Eagle 0
El Paso 0
Elbert 0
Fremont 0
Garfield 0
Gilpin 0
Grand 0
Gunnison 0
Hinsdale 0
Huerfano 20
Jackson 20
Jefferson 0
Kiowa 20
Kit Carson 0
La Plata 0
Lake 0
Larimer 0
Las Animas 20
Lincoln 0
Logan 0
Mesa 0
Mineral 0
Moffat 0
Montezuma 20
Montrose 0
Morgan 20
Otero 20
Ouray 0
Park 0
Phillips 20
Pitkin 0
Prowers 20
Pueblo 0
Rio Blanco 0
Rio Grande 20
Routt 0
Saguache 20
San Juan 0
San Miguel 0
Sedgwick 20
Summit 0
Teller 0
Washington 20
Weld 0
Yuma 0
C-1 Table Update
Adams 12 4 Aguilar 0
Alamosa 13 2 Akron 0
Arapahoe 12 5 Alamosa 0
Archuleta 12 2 Allenspark 0
Baca 6 1 Almont 0
Bent 10 2 Anton 0
Boulder 13 4 Antonito 0
Chafee 11 2 Arboles 0
Cheyenne 9 1 Arriba 0
Clear Creek 14 2 Arvada 3
Conejos 8 2 Aspen 0
Costilla 6 1 Ault 0
Crowley 10 2 Aurora 4
Custer 8 1 Avon 0
Delta 12 2 Avondale 0
Denver 11 6 Bailey 0
Dolores 11 1 Basalt 0
Douglas 12 2 Bayfield 0
Eagle 12 2 Bellvue 0
El Paso 13 6 Bennett 0
Elbert 8 2 Beulah 0
Fremont 11 2 Black Forest 0
Garfield 11 3 Berthoud 0
Gilpin 13 2 Black Hawk 0
Grand 10 2 Blanca 0
Gunnison 13 2 Blende 0
Hinsdale 9 1 Boone 0
Huerfano 9 2 Boulder 3
Jackson 6 1 Bow Mar 0
Jefferson 13 5 Breckenridge 0
Kiowa 7 1 Briggsdale 0
Kit Carson 6 2 Brighton 0
La Plata 11 2 Bristol 0
Lake 12 2 Broomfield 0
Larimer 13 4 Brush 0
Las Animas 10 2 Buena Vista 0
Lincoln 8 2 Burlington 0
Logan 9 2 Byers 0
Mesa 11 3 Calhan 0
Mineral 11 1 Campo 0
Moffat 8 2 Campion 0
Montezuma 12 2 Canon City 0
Montrose 11 2 Carbondale 0
Morgan 12 2 Cascade 0
Otero 10 2 Castle Rock 0
Ouray 8 1 Cedaredge 0
Park 12 2 Centennial 0
Phillips 7 1 Central City 0
Pitkin 10 2 Chama 0
Prowers 8 2 Cheraw 0
Pueblo 11 4 Cherry Hills Village 0
Rio Blanco 8 2 Cheyenne Wells 0
Rio Grande 9 2 Cimarron 0
Routt 12 2 Clark 0
Saguache 8 2 Clifton 0
San Juan 5 1 Coaldale 0
San Miguel 14 2 Collbran 0
Sedgwick 6 1 Colorado City 0
Summit 12 2 Colorado Springs 5
Teller 13 2 Columbine Valley 0
Washington 6 2 Commerce City 0
Weld 13 3 Conifer 0
Yuma 7 2 Copper Mountain 0
Zone 3-Grand Junction
Elevator Non-Elevator
115,704.00 107,117.00
132,642.00 121,587.00
161,285.00 146,967.00
208,648.00 184,469.00
229,034.00 209,033.00
Adams 83100 Adams
Alamosa 62500 Alamosa
Arapahoe 83100 Arapahoe
Archuleta 62500 Archuleta
Baca 62500 Baca
Bent 62500 Bent
Boulder 100900 Boulder
Broomfield 83100 Broomfield
Chafee 62500 Chafee
Cheyenne 62500 Cheyenne
Clear Creek 83100 Clear Creek
Conejos 62500 Conejos
Costilla 62500 Costilla
Crowley 62500 Crowley
Custer 62500 Custer
Delta 62500 Delta
Denver 83100 Denver
Dolores 62500 Dolores
Douglas 83100 Douglas
Eagle 92700 Eagle
El Paso 73500 El Paso
Elbert 83100 Elbert
Fremont 62500 Fremont
Garfield 73300 Garfield
Gilpin 83100 Gilpin
Grand 75500 Grand
Gunnison 71100 Gunnison
Hinsdale 63000 Hinsdale
Huerfano 62500 Huerfano
Jackson 62500 Jackson
Jefferson 83100 Jefferson
Kiowa 62500 Kiowa
Kit Carson 62500 Kit Carson
La Plata 68900 La Plata
Lake 63000 Lake
Larimer 80300 Larimer
Las Animas 62500 Las Animas
Lincoln 62500 Lincoln
Logan 62500 Logan
Mesa 62500 Mesa
Mineral 63000 Mineral
Moffat 62500 Moffat
Montezuma 62500 Montezuma
Montrose 62500 Montrose
Morgan 62500 Morgan
Otero 62500 Otero
Ouray 69900 Ouray
Park 83100 Park
Phillips 62500 Phillips
Pitkin 113200 Pitkin
Prowers 62500 Prowers
Pueblo 62500 Pueblo
Rio Blanco 62500 Rio Blanco
Rio Grande 62500 Rio Grande
Routt 84300 Routt
Saguache 62500 Saguache
San Juan 62500 San Juan
San Miguel 82700 San Miguel
Sedgwick 62500 Sedgwick
Summit 90900 Summit
Teller 77800 Teller
Washington 62500 Washington
Weld 67600 Weld
Yuma 62500 Yuma
Adams 66550 Adams
Alamosa 50000 Alamosa
Arapahoe 66550 Arapahoe
Archuleta 50000 Archuleta
Baca 50000 Baca
Bent 50000 Bent
Boulder 67300 Boulder
Broomfield 66550 Broomfield
Chafee 50000 Chafee
Cheyenne 50000 Cheyenne
Clear Creek 66550 Clear Creek
Conejos 50000 Conejos
Costilla 50000 Costilla
Crowley 50000 Crowley
Custer 50000 Custer
Delta 50000 Delta
Denver 66550 Denver
Dolores 50000 Dolores
Douglas 66550 Douglas
Eagle 69150 Eagle
El Paso 58850 El Paso
Elbert 66550 Elbert
Fremont 50000 Fremont
Garfield 58650 Garfield
Gilpin 66550 Gilpin
Grand 60450 Grand
Gunnison 56900 Gunnison
Hinsdale 50400 Hinsdale
Huerfano 50000 Huerfano
Jackson 50000 Jackson
Jefferson 66550 Jefferson
Kiowa 50000 Kiowa
Kit Carson 50000 Kit Carson
La Plata 55100 La Plata
Lake 50400 Lake
Larimer 64200 Larimer
Las Animas 50000 Las Animas
Lincoln 50000 Lincoln
Logan 50000 Logan
Mesa 50000 Mesa
Mineral 50400 Mineral
Moffat 50000 Moffat
Montezuma 50000 Montezuma
Montrose 50000 Montrose
Morgan 50000 Morgan
Otero 50000 Otero
Ouray 55950 Ouray
Park 66550 Park
Phillips 50000 Phillips
Pitkin 70900 Pitkin
Prowers 50000 Prowers
Pueblo 50000 Pueblo
Rio Blanco 50000 Rio Blanco
Rio Grande 50000 Rio Grande
Routt 67450 Routt
Saguache 50000 Saguache
San Juan 50000 San Juan
San Miguel 66200 San Miguel
Sedgwick 50000 Sedgwick
Summit 69150 Summit
Teller 62300 Teller
Washington 50000 Washington
Weld 54100 Weld
Yuma 50000 Yuma
Adams 24950 Adams
Alamosa 18750 Alamosa
Arapahoe 24950 Arapahoe
Archuleta 18750 Archuleta
Baca 18750 Baca
Bent 18750 Bent
Boulder 30300 Boulder
Broomfield 24950 Broomfield
Chafee 18750 Chafee
Cheyenne 18750 Cheyenne
Clear Creek 24950 Clear Creek
Conejos 18750 Conejos
Costilla 18750 Costilla
Crowley 18750 Crowley
Custer 18750 Custer
Delta 18750 Delta
Denver 24950 Denver
Dolores 18750 Dolores
Douglas 24950 Douglas
Eagle 27850 Eagle
El Paso 22050 El Paso
Elbert 24950 Elbert
Fremont 18750 Fremont
Garfield 22000 Garfield
Gilpin 24950 Gilpin
Grand 22700 Grand
Gunnison 21350 Gunnison
Hinsdale 18900 Hinsdale
Huerfano 18750 Huerfano
Jackson 18750 Jackson
Jefferson 24950 Jefferson
Kiowa 18750 Kiowa
Kit Carson 18750 Kit Carson
La Plata 20650 La Plata
Lake 18900 Lake
Larimer 24100 Larimer
Las Animas 18750 Las Animas
Lincoln 18750 Lincoln
Logan 18750 Logan
Mesa 18750 Mesa
Mineral 18900 Mineral
Moffat 18750 Moffat
Montezuma 18750 Montezuma
Montrose 18750 Montrose
Morgan 18750 Morgan
Otero 18750 Otero
Ouray 21000 Ouray
Park 24950 Park
Phillips 18750 Phillips
Pitkin 34000 Pitkin
Prowers 18750 Prowers
Pueblo 18750 Pueblo
Rio Blanco 18750 Rio Blanco
Rio Grande 18750 Rio Grande
Routt 25300 Routt
Saguache 18750 Saguache
San Juan 18750 San Juan
San Miguel 24800 San Miguel
Sedgwick 18750 Sedgwick
Summit 27300 Summit
Teller 23350 Teller
Washington 18750 Washington
Weld 20300 Weld
Yuma 18750 Yuma
County: 0
Tract: 0.00
QCT ? No
DDA ? No No No No No
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Adams Alamosa Arapahoe Boulder Conejos Costilla Denver El Paso Huerfano Jefferson Las Animas Larimer Logan Mesa Montezuma Otero Pueblo Weld
1.00 1.00 1.00 1.00
2.00 2.00 2.00 2.00
2.02 2.02
3.00 3.00
4.02 4.02
5.00 5.00 5.00
5.02 5.02
6.00 6.00 6.00 6.00 6.00
7.00 7.00
7.02 7.02
8.00 8.00 8.00 8.00
9.04 9.04
9.05 9.05
10.00 10.00 10.00
10.02 10.02
11.01 11.01
11.02 11.02
12.00 12.00
13.00 13.00
13.04 13.04
14.00 14.00
14.01 14.01
15.00 15.00
16.00 16.00
17.00 17.00
18.00 18.00
19.00 19.00 19.00 19.00
20.00 20.00
21.00 21.00
22.00 22.00
23.00 23.00 23.00 23.00
24.02 24.02
24.03 24.03
26.00 26.00
26.01 26.01
26.02 26.02
27.01 27.01
28.00 28.00
29.00 29.00
31.02 31.02
35.00 35.00
36.01 36.01
36.02 36.02
36.03 36.03
41.01 41.01
44.04 44.04
45.01 45.01
45.02 45.02
59.51 59.51
61.00 61.00
65.01 65.01
72.02 72.02
73.00 73.00
78.00 78.00
79.00 79.00
83.08 83.08
87.03 87.03
87.06 87.06
88.01 88.01
89.01 89.01
89.52
93.19 93.19
100.00 100.00
104.02 104.02
104.05 104.05
122.02 122.02
122.05 122.05
123.00 123.00
124.01 124.01
126.05 126.05
126.06 126.06
134.01 134.01
9410.00 9410.00
9746.00 9746.00
9748.00 9748.00
9806.00
9817.00 9817.00
9826.00 9826.00
9827.00 9827.00
9880.00 9880.00
9962.00 9962.00
Archuleta
Chaffee
Custer
Dolores
Eagle
Garfield
Gunnison
Hinsdale
Jackson
La Plata
Lake
Mineral
Montrose
Ouray
Pitkin
Rio Blanco
Routt
San Juan
San Miguel
Summit
LOW-INCOME HOUSING TAX CREDITS 2007 QUALIFIED CENSUS TRACTS
Effective Date: January 1, 2007
County Tract Tract Tract Tract Tract Tract
Adams 78.00 79.00 83.08 87.03 87.06 88.01 89.01 93.19
Alamosa 9817.00
Arapahoe 59.51 65.01 72.02 73.00
Boulder 122.02 122.05 123.00 124.01 126.05 126.06 134.01
Conejos 9746.00. 9748.00
Costilla 9826.00 9827.00
Denver 2.02 4.02 6.00 7.02 8.00 9.04
9.05 10.00 11.01 11.02 14.01 15.00
16.00 18.00 19.00 20.00 23.00 24.02
24.03 26.01 26.02 27.01 31.02 35.00
36.01 36.02 36.03 41.01 44.04 45.01
45.02
El Paso 17.00 19.00 22.00 23.00 28.00 29.00 61.00
Jefferson 100.00 104.02 104.05
Las Animas 1.00
Larimer 1.00 2.00 5.02 6.00 13.04
Logan 9962.00
Mesa 2.00 5.00
Montezuma 9410.00
Otero 9880.00
Pueblo 3.00 6.00 7.00 8.00 10.00 12.00 13.00
14.00 19.00 21.00 23.00 26.00
Weld 1.00 2.00 5.00 6.00 8.00 10.02
The above Qualified Census Tract designations are issued by HUD and based on 2000 census data.
EXHIBIT B
LOW-INCOME HOUSING TAX CREDITS
2007 DIFFICULT DEVELOPMENT AREAS
Effective Date January 1, 2007
(All of the following counties)
Archuleta Lake
Chaffee Mineral
Custer Montrose
Dolores Ouray
Eagle Pitkin
Garfield Rio Blanco
Gunnison Routt
Hinsdale San Juan
Jackson San Miguel
La Plata Summit
The C-1 and C-2 tables below are used to calculate scoring under section IV.B.1. of the Allocation
Plan. The scores from the C-1 & C-2 tables are automatically calculated in cells E74 & E78 of the
"Development Scoring" worksheet after cells C24 and F24 of the "Development Information "
worksheet are completed.
TABLE C - 1
PERCENT OF RENTER HOUSEHOLDS WITH INCOMES BELOW 51%
OF AREA MEDIAN INCOME HAVING ANY HOUSING PROBLEMS
1990
CITY/COUNTY HOUSEHOLDS POINTS CITY/COUNTY HOUSEHOLDS POINTS
Arvada City 76 12 Kiowa County 51 7
Aurora City 78 12 Kit Carson County 45 6
Littleton City 79 12 Lake County 75 12
Northglenn City 82 13 La Plata County 73 11
Westminster City 80 13 Larimer County 82 13
Adams County 78 12 Fort Collins City 86 14
Thornton City 79 12 Loveland City 79 12
Alamosa County 81 13 Las Animas County 66 10
Arapahoe County 79 12 Lincoln County 59 8
Englewood City 76 13 Logan County 61 9
Archuleta County 79 12 Mesa County 73 11
Baca County 50 6 Grand Junction City 70 11
Bent County 66 10 Mineral County 74 11
Boulder County 84 13 Moffat County 55 8
Boulder City 86 14 Montezuma County 75 12
Longmont City 78 13 Montrose County 70 11
Chaffee County 72 11 Morgan County 78 12
Cheyenne County 64 9 Otero County 66 10
Clear Creek County 85 14 Ouray County 58 8
Conejos County 60 8 Park County 77 12
Costilla County 48 6 Phillips County 50 7
Crowley County 65 10 Pitkin County 69 10
Custer County 55 8 Prowers County 55 8
Delta County 76 12 Pueblo County 72 11
Denver City 73 11 Pueblo City 73 11
Dolores County 73 11 Rio Blanco County 57 8
Douglas County 75 12 Rio Grande County 64 9
Eagle County 78 12 Routt County 75 12
Elbert County 59 8 Saguache County 59 8
El Paso County 81 13 San Juan County 38 5
Colorado Springs City 82 13 San Miguel County 85 14
Fremont County 73 11 Sedgwick County 45 6
Garfield County 72 11 Summit County 80 12
Gilpin County 80 13 Teller County 81 13
Grand County 67 10 Washington County 48 6
Gunnison County 82 13 Weld County 76 13
Hinsdale County 61 9 Greeley City 80 13
Huerfano County 61 9 Yuma County 52 7
Jackson County 47 6
Jefferson County 80 13
Lakewood City 79 13
Wheat Ridge City 81 13
TABLE C-2
TOTAL RENTER HOUSEHOLDS IN COLORADO
WITH ANY HOUSING PROBLEMS
1990
CITY/COUNTY HOUSEHOLDS POINTS CITY/COUNTY HOUSEHOLDS POINTS
Arvada City 2,324 3 Kiowa County 29 1
Aurora City 8,618 4 Kit Carson County 136 2
Littleton City 1,431 3 Lake County 148 2
Northglenn City 904 2 La Plata County 882 2
Westminster City 2,164 3 Larimer County 5,764 4
Adams County 9,778 4 Fort Collins City 3,267 3
Thornton City 1,697 3 Loveland City 1,310 3
Alamosa County 509 2 Las Animas County 606 2
Arapahoe County 12,528 5 Lincoln County 117 2
Englewood City 1,616 3 Logan County 511 2
Archuleta County 153 2 Mesa County 3,417 3
Baca County 80 1 Grand Junction City 1,730 3
Bent County 128 2 Mineral County 10 1
Boulder County 6,788 4 Moffat County 195 2
Boulder City 2,791 3 Montezuma County 486 2
Longmont City 1,997 3 Montrose County 788 2
Chaffee County 366 2 Morgan County 817 2
Cheyenne County 25 1 Otero County 791 2
Clear Creek County 152 2 Ouray County 36 1
Conejos County 209 2 Park County 162 2
Costilla County 61 1 Phillips County 94 1
Crowley County 102 2 Pitkin County 321 2
Custer County 40 1 Prowers County 430 2
Delta County 812 2 Pueblo County 5,044 4
Denver City 26,490 6 Pueblo City 4,639 3
Dolores County 32 1 Rio Blanco County 137 2
Douglas County 688 2 Rio Grande County 346 2
Eagle County 596 2 Routt County 372 2
Elbert County 127 2 Saguache County 176 2
El Paso County 16,296 6 San Juan County 11 1
Colorado Springs City 12,841 5 San Miguel County 107 2
Fremont County 971 2 Sedgwick County 48 1
Garfield County 1,120 3 Summit County 301 2
Gilpin County 100 2 Teller County 324 2
Grand County 207 2 Washington County 128 2
Gunnison County 282 2 Weld County 4,743 3
Hinsdale County 11 1 Greeley City 2,565 3
Huerfano County 193 2 Yuma County 159 2
Jackson County 33 1
Jefferson County 11,110 5
Lakewood City 4,100 3
Wheat Ridge City 1,402 3
The county area median incomes, below, are used to calculate scoring
under section 5.B.1. of the Allocation Plan. The score is automatically
calculated in the "Scoring Criteria" worksheet after cell F24 of the
"Development Information " worksheet is completed and either cell B8
or B19 of the "Scoring Criteria" worksheet is checked.
Effective Date: March 8, 2006
County Area Median Income
Pitkin $87,800
Boulder $81,600
Eagle $79,600
Summit $77,700
Routt $72,200
Adams $71,300
Arapahoe $71,300
Broomfield $71,300
Clear Creek $71,300
Denver $71,300
Douglas $71,300
Elbert $71,300
Gilpin $71,300
Jefferson $71,300
Park $71,300
San Miguel $70,000
Larimer $68,600
Teller $66,700
Grand $64,500
El Paso $63,100
Garfield $62,700
Gunnison $61,300
Ouray $60,300
La Plata $59,200
Weld $57,800
Moffat $52,900
Rio Blanco $52,400
Cheyenne $51,800
Archuleta $50,600
Mesa $50,100
Fremont $49,400
Logan $49,300
Hinsdale $49,100
Chaffee $49,000
Kit Carson $48,800
Lake $48,400
Custer $48,100
Mineral $48,100
Montrose $47,700
San Juan $47,100
Pueblo $46,800
Yuma $46,600
Lincoln $46,300
Morgan $45,400
Alamosa $44,600
Montezuma $44,200
Phillips $44,200
Delta $44,100
Dolores $43,900
Washington $43,300
Jackson $43,100
Rio Grande $42,900
Otero $41,800
Kiowa $40,700
Las Animas $39,900
Prowers $39,900
Sedgwick $39,700
Baca $39,400
Bent $38,900
Huerfano $38,000
Crowley $37,800
Saguache $34,600
Conejos $33,900
Costilla $29,800
Basis Limit Calculation:
These limits are automatically calculated on the "Federal Credit Amount"
worksheet after the name of the county is entered on the "Development
Information" worksheet and after the "Unit Dist. & Rents" worksheet
is completed.
Zone 1
Adams Arapahoe Baca Bent Boulder Cheyenne
Crowley Custer Denver Douglas Elbert El Paso
Fremont Huerfano Jefferson Kiowa Kit Carson Larimer
Las Animas Lincoln Logan Morgan Otero Phillips
Prowers Pueblo Sedgwick Teller Washington Weld
Yuma
$ Basis Limit for $ Basis Limit for
Bedroom Size Elevator Bldg. Non Elevator Bldg.
0 127,524 118,060
1 146,192 134,008
2 177,762 161,981
3 229,963 203,314
4 252,432 230,388
Zone II
Alamosa Archuleta Chaffee Clear Creek Conejos Costilla
Eagle Gilpin Grand Gunnison Hinsdale Jackson
Lake Mineral Ouray Park Pitkin Rio Grande
Routt Saguache Summit
$ Basis Limit for $ Basis Limit for
Bedroom Size Elevator Bldg. Non Elevator Bldg.
0 129,158 119,572
1 148,065 135,725
2 180,039 164,056
3 232,909 205,919
4 255,666 233,339
Zone III
Delta Dolores Garfield LaPlata Mesa Moffat
Montezuma Montrose Rio Blanco San Juan San Miguel
$ Basis Limit for $ Basis Limit for
Bedroom Size Elevator Bldg. Non Elevator Bldg.
0 115,704 107,117
1 132,642 121,587
2 161,285 146,967
3 208,648 184,469
4 229,034 209,033
The rent and income limits, below, are automatically calculated in the "Unit
Dist. & Rents" worksheet after cell F24 of the "Development Information "
worksheet is completed and the "Unit Dist. & Rents" worksheet is completed.
COLORADO HOUSING AND FINANCE AUTHORITY
INCOME & RENT TABLES FOR 30%-120% OF
MEDIAN INCOME FOR COLORADO COUNTIES
FOR 2006
Note: These Limits Are Used for Low-Income Housing Tax Credit
and CHFA Rental Programs Only HUD Release Date: March 8, 2006
They Do Not Represent HUD Area Median Incomes
MAXIMUM RENTS INCOME LIMIT S
County 0 BDRM 1 BDRM 2 BDRM 3 BDRM 4 BDRM 1 PERSON 2 PERSON 3 PERSON 4 PERSON 5 PERSON 6 PERSON 7 PERSON 8 PERSON
----------------------------- ------------------ ------------------- ------------------- ------------------- ------------------- ------------------- ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ ------------------
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Adams 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Arapahoe 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,827.00 $1,957.00 $2,349.00 $2,715.00 $3,027.00 $73,080 $83,520 $93,960 $104,400 $112,800 $121,080 $129,480 $137,760
100% $1,522.00 $1,631.00 $1,957.00 $2,262.00 $2,522.00 $60,900 $69,600 $78,300 $87,000 $94,000 $100,900 $107,900 $114,800
Boulder 80% $1,042.00 $1,117.00 $1,341.00 $1,549.00 $1,728.00 $41,700 $47,700 $53,650 $59,600 $64,350 $69,150 $73,900 $78,650
65% $989.00 $1,060.00 $1,272.00 $1,470.00 $1,639.00 $39,585 $45,240 $50,895 $56,550 $61,100 $65,585 $70,135 $74,620
60% $913.00 $978.00 $1,174.00 $1,357.00 $1,513.00 $36,540 $41,760 $46,980 $52,200 $56,400 $60,540 $64,740 $68,880
55% $837.00 $897.00 $1,076.00 $1,244.00 $1,387.00 $33,495 $38,280 $43,065 $47,850 $51,700 $55,495 $59,345 $63,140
50% $761.00 $815.00 $978.00 $1,131.00 $1,261.00 $30,450 $34,800 $39,150 $43,500 $47,000 $50,450 $53,950 $57,400
45% $685.00 $734.00 $880.00 $1,018.00 $1,135.00 $27,405 $31,320 $35,235 $39,150 $42,300 $45,405 $48,555 $51,660
40% $609.00 $652.00 $783.00 $905.00 $1,009.00 $24,360 $27,840 $31,320 $34,800 $37,600 $40,360 $43,160 $45,920
30% $456.00 $489.00 $587.00 $678.00 $757.00 $18,250 $20,900 $23,500 $26,100 $28,200 $30,300 $32,350 $34,450
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Broomfield 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Cheyenne 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Clear Creek 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Denver 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Douglas 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,680.00 $1,800.00 $2,160.00 $2,494.00 $2,781.00 $67,200 $76,800 $86,400 $96,000 $103,560 $111,240 $118,920 $126,600
100% $1,400.00 $1,500.00 $1,800.00 $2,078.00 $2,317.00 $56,000 $64,000 $72,000 $80,000 $86,300 $92,700 $99,100 $105,500
Eagle 80% $1,042.00 $1,117.00 $1,341.00 $1,549.00 $1,728.00 $41,700 $47,700 $53,650 $59,600 $64,350 $69,150 $73,900 $78,650
65% $910.00 $975.00 $1,170.00 $1,351.00 $1,506.00 $36,400 $41,600 $46,800 $52,000 $56,095 $60,255 $64,415 $68,575
60% $840.00 $900.00 $1,080.00 $1,247.00 $1,390.00 $33,600 $38,400 $43,200 $48,000 $51,780 $55,620 $59,460 $63,300
55% $770.00 $825.00 $990.00 $1,143.00 $1,274.00 $30,800 $35,200 $39,600 $44,000 $47,465 $50,985 $54,505 $58,025
50% $700.00 $750.00 $900.00 $1,039.00 $1,158.00 $28,000 $32,000 $36,000 $40,000 $43,150 $46,350 $49,550 $52,750
45% $630.00 $675.00 $810.00 $935.00 $1,042.00 $25,200 $28,800 $32,400 $36,000 $38,835 $41,715 $44,595 $47,475
40% $560.00 $600.00 $720.00 $831.00 $927.00 $22,400 $25,600 $28,800 $32,000 $34,520 $37,080 $39,640 $42,200
30% $420.00 $450.00 $540.00 $623.00 $696.00 $16,800 $19,200 $21,600 $24,000 $25,900 $27,850 $29,750 $31,700
120% $1,332.00 $1,426.00 $1,713.00 $1,978.00 $2,205.00 $53,280 $60,840 $68,520 $76,080 $82,200 $88,200 $94,320 $100,440
100% $1,110.00 $1,188.00 $1,427.00 $1,648.00 $1,837.00 $44,400 $50,700 $57,100 $63,400 $68,500 $73,500 $78,600 $83,700
El Paso 80% $887.00 $951.00 $1,141.00 $1,318.00 $1,471.00 $35,500 $40,600 $45,650 $50,700 $54,800 $58,850 $62,900 $66,950
65% $721.00 $772.00 $927.00 $1,071.00 $1,194.00 $28,860 $32,955 $37,115 $41,210 $44,525 $47,775 $51,090 $54,405
60% $666.00 $713.00 $856.00 $989.00 $1,102.00 $26,640 $30,420 $34,260 $38,040 $41,100 $44,100 $47,160 $50,220
55% $610.00 $653.00 $785.00 $906.00 $1,010.00 $24,420 $27,885 $31,405 $34,870 $37,675 $40,425 $43,230 $46,035
50% $555.00 $594.00 $713.00 $824.00 $918.00 $22,200 $25,350 $28,550 $31,700 $34,250 $36,750 $39,300 $41,850
45% $499.00 $534.00 $642.00 $741.00 $826.00 $19,980 $22,815 $25,695 $28,530 $30,825 $33,075 $35,370 $37,665
40% $444.00 $475.00 $571.00 $659.00 $735.00 $17,760 $20,280 $22,840 $25,360 $27,400 $29,400 $31,440 $33,480
30% $332.00 $356.00 $427.00 $494.00 $551.00 $13,300 $15,200 $17,100 $19,000 $20,550 $22,050 $23,600 $25,100
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Elbert 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,326.00 $1,422.00 $1,707.00 $1,972.00 $2,199.00 $53,040 $60,720 $68,280 $75,840 $81,960 $87,960 $94,080 $100,080
100% $1,105.00 $1,185.00 $1,422.00 $1,643.00 $1,832.00 $44,200 $50,600 $56,900 $63,200 $68,300 $73,300 $78,400 $83,400
Garfield 80% $885.00 $948.00 $1,137.00 $1,314.00 $1,466.00 $35,400 $40,450 $45,500 $50,550 $54,600 $58,650 $62,700 $66,750
65% $718.00 $770.00 $924.00 $1,068.00 $1,191.00 $28,730 $32,890 $36,985 $41,080 $44,395 $47,645 $50,960 $54,210
60% $663.00 $711.00 $853.00 $986.00 $1,099.00 $26,520 $30,360 $34,140 $37,920 $40,980 $43,980 $47,040 $50,040
55% $607.00 $651.00 $782.00 $904.00 $1,007.00 $24,310 $27,830 $31,295 $34,760 $37,565 $40,315 $43,120 $45,870
50% $552.00 $592.00 $711.00 $821.00 $916.00 $22,100 $25,300 $28,450 $31,600 $34,150 $36,650 $39,200 $41,700
45% $497.00 $533.00 $640.00 $739.00 $824.00 $19,890 $22,770 $25,605 $28,440 $30,735 $32,985 $35,280 $37,530
40% $442.00 $474.00 $569.00 $657.00 $733.00 $17,680 $20,240 $22,760 $25,280 $27,320 $29,320 $31,360 $33,360
30% $331.00 $355.00 $426.00 $493.00 $550.00 $13,250 $15,150 $17,050 $18,950 $20,500 $22,000 $23,500 $25,050
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Gilpin 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,368.00 $1,465.00 $1,758.00 $2,031.00 $2,265.00 $54,720 $62,520 $70,320 $78,120 $84,360 $90,600 $96,840 $103,080
100% $1,140.00 $1,221.00 $1,465.00 $1,692.00 $1,887.00 $45,600 $52,100 $58,600 $65,100 $70,300 $75,500 $80,700 $85,900
Grand 80% $911.00 $976.00 $1,172.00 $1,354.00 $1,511.00 $36,450 $41,700 $46,900 $52,100 $56,250 $60,450 $64,600 $68,750
65% $741.00 $793.00 $952.00 $1,100.00 $1,226.00 $29,640 $33,865 $38,090 $42,315 $45,695 $49,075 $52,455 $55,835
60% $684.00 $732.00 $879.00 $1,015.00 $1,132.00 $27,360 $31,260 $35,160 $39,060 $42,180 $45,300 $48,420 $51,540
55% $627.00 $671.00 $805.00 $930.00 $1,038.00 $25,080 $28,655 $32,230 $35,805 $38,665 $41,525 $44,385 $47,245
50% $570.00 $610.00 $732.00 $846.00 $943.00 $22,800 $26,050 $29,300 $32,550 $35,150 $37,750 $40,350 $42,950
45% $513.00 $549.00 $659.00 $761.00 $849.00 $20,520 $23,445 $26,370 $29,295 $31,635 $33,975 $36,315 $38,655
40% $456.00 $488.00 $586.00 $677.00 $755.00 $18,240 $20,840 $23,440 $26,040 $28,120 $30,200 $32,280 $34,360
30% $342.00 $366.00 $440.00 $508.00 $567.00 $13,700 $15,650 $17,600 $19,550 $21,100 $22,700 $24,250 $25,800
120% $1,287.00 $1,378.00 $1,656.00 $1,912.00 $2,133.00 $51,480 $58,800 $66,240 $73,560 $79,440 $85,320 $91,200 $97,080
100% $1,072.00 $1,148.00 $1,380.00 $1,593.00 $1,777.00 $42,900 $49,000 $55,200 $61,300 $66,200 $71,100 $76,000 $80,900
Gunnison 80% $858.00 $920.00 $1,103.00 $1,275.00 $1,422.00 $34,350 $39,250 $44,150 $49,050 $52,950 $56,900 $60,800 $64,750
65% $697.00 $746.00 $897.00 $1,035.00 $1,155.00 $27,885 $31,850 $35,880 $39,845 $43,030 $46,215 $49,400 $52,585
60% $643.00 $689.00 $828.00 $956.00 $1,066.00 $25,740 $29,400 $33,120 $36,780 $39,720 $42,660 $45,600 $48,540
55% $589.00 $631.00 $759.00 $876.00 $977.00 $23,595 $26,950 $30,360 $33,715 $36,410 $39,105 $41,800 $44,495
50% $536.00 $574.00 $690.00 $796.00 $888.00 $21,450 $24,500 $27,600 $30,650 $33,100 $35,550 $38,000 $40,450
45% $482.00 $516.00 $621.00 $717.00 $799.00 $19,305 $22,050 $24,840 $27,585 $29,790 $31,995 $34,200 $36,405
40% $429.00 $459.00 $552.00 $637.00 $711.00 $17,160 $19,600 $22,080 $24,520 $26,480 $28,440 $30,400 $32,360
30% $322.00 $345.00 $413.00 $478.00 $533.00 $12,900 $14,700 $16,550 $18,400 $19,850 $21,350 $22,800 $24,300
120% $1,140.00 $1,221.00 $1,467.00 $1,693.00 $1,890.00 $45,600 $52,080 $58,680 $65,160 $70,320 $75,600 $80,760 $86,040
100% $950.00 $1,017.00 $1,222.00 $1,411.00 $1,575.00 $38,000 $43,400 $48,900 $54,300 $58,600 $63,000 $67,300 $71,700
Hinsdale 80% $760.00 $814.00 $977.00 $1,130.00 $1,260.00 $30,400 $34,750 $39,100 $43,450 $46,950 $50,400 $53,900 $57,350
65% $617.00 $661.00 $794.00 $917.00 $1,023.00 $24,700 $28,210 $31,785 $35,295 $38,090 $40,950 $43,745 $46,605
60% $570.00 $610.00 $733.00 $846.00 $945.00 $22,800 $26,040 $29,340 $32,580 $35,160 $37,800 $40,380 $43,020
55% $522.00 $559.00 $672.00 $776.00 $866.00 $20,900 $23,870 $26,895 $29,865 $32,230 $34,650 $37,015 $39,435
50% $475.00 $508.00 $611.00 $705.00 $787.00 $19,000 $21,700 $24,450 $27,150 $29,300 $31,500 $33,650 $35,850
45% $427.00 $457.00 $550.00 $635.00 $708.00 $17,100 $19,530 $22,005 $24,435 $26,370 $28,350 $30,285 $32,265
40% $380.00 $407.00 $489.00 $564.00 $630.00 $15,200 $17,360 $19,560 $21,720 $23,440 $25,200 $26,920 $28,680
30% $285.00 $305.00 $366.00 $423.00 $472.00 $11,400 $13,050 $14,650 $16,300 $17,600 $18,900 $20,200 $21,500
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Jefferson 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Kiowa 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,248.00 $1,336.00 $1,605.00 $1,854.00 $2,067.00 $49,920 $57,000 $64,200 $71,280 $77,040 $82,680 $88,440 $94,080
100% $1,040.00 $1,113.00 $1,337.00 $1,545.00 $1,722.00 $41,600 $47,500 $53,500 $59,400 $64,200 $68,900 $73,700 $78,400
La Plata 80% $831.00 $890.00 $1,068.00 $1,235.00 $1,377.00 $33,250 $38,000 $42,750 $47,500 $51,300 $55,100 $58,900 $62,750
65% $676.00 $723.00 $869.00 $1,004.00 $1,119.00 $27,040 $30,875 $34,775 $38,610 $41,730 $44,785 $47,905 $50,960
60% $624.00 $668.00 $802.00 $927.00 $1,033.00 $24,960 $28,500 $32,100 $35,640 $38,520 $41,340 $44,220 $47,040
55% $572.00 $612.00 $735.00 $849.00 $947.00 $22,880 $26,125 $29,425 $32,670 $35,310 $37,895 $40,535 $43,120
50% $520.00 $556.00 $668.00 $772.00 $861.00 $20,800 $23,750 $26,750 $29,700 $32,100 $34,450 $36,850 $39,200
45% $468.00 $501.00 $601.00 $695.00 $775.00 $18,720 $21,375 $24,075 $26,730 $28,890 $31,005 $33,165 $35,280
40% $416.00 $445.00 $535.00 $618.00 $689.00 $16,640 $19,000 $21,400 $23,760 $25,680 $27,560 $29,480 $31,360
30% $311.00 $333.00 $401.00 $463.00 $516.00 $12,450 $14,250 $16,050 $17,800 $19,250 $20,650 $22,100 $23,500
120% $1,140.00 $1,221.00 $1,467.00 $1,693.00 $1,890.00 $45,600 $52,080 $58,680 $65,160 $70,320 $75,600 $80,760 $86,040
100% $950.00 $1,017.00 $1,222.00 $1,411.00 $1,575.00 $38,000 $43,400 $48,900 $54,300 $58,600 $63,000 $67,300 $71,700
Lake 80% $760.00 $814.00 $977.00 $1,130.00 $1,260.00 $30,400 $34,750 $39,100 $43,450 $46,950 $50,400 $53,900 $57,350
65% $617.00 $661.00 $794.00 $917.00 $1,023.00 $24,700 $28,210 $31,785 $35,295 $38,090 $40,950 $43,745 $46,605
60% $570.00 $610.00 $733.00 $846.00 $945.00 $22,800 $26,040 $29,340 $32,580 $35,160 $37,800 $40,380 $43,020
55% $522.00 $559.00 $672.00 $776.00 $866.00 $20,900 $23,870 $26,895 $29,865 $32,230 $34,650 $37,015 $39,435
50% $475.00 $508.00 $611.00 $705.00 $787.00 $19,000 $21,700 $24,450 $27,150 $29,300 $31,500 $33,650 $35,850
45% $427.00 $457.00 $550.00 $635.00 $708.00 $17,100 $19,530 $22,005 $24,435 $26,370 $28,350 $30,285 $32,265
40% $380.00 $407.00 $489.00 $564.00 $630.00 $15,200 $17,360 $19,560 $21,720 $23,440 $25,200 $26,920 $28,680
30% $285.00 $305.00 $366.00 $423.00 $472.00 $11,400 $13,050 $14,650 $16,300 $17,600 $18,900 $20,200 $21,500
120% $1,452.00 $1,557.00 $1,869.00 $2,158.00 $2,409.00 $58,080 $66,480 $74,760 $83,040 $89,640 $96,360 $102,960 $109,560
100% $1,210.00 $1,297.00 $1,557.00 $1,798.00 $2,007.00 $48,400 $55,400 $62,300 $69,200 $74,700 $80,300 $85,800 $91,300
Larimer 80% $968.00 $1,038.00 $1,245.00 $1,439.00 $1,605.00 $38,750 $44,300 $49,800 $55,350 $59,800 $64,200 $68,650 $73,100
65% $786.00 $843.00 $1,012.00 $1,169.00 $1,304.00 $31,460 $36,010 $40,495 $44,980 $48,555 $52,195 $55,770 $59,345
60% $726.00 $778.00 $934.00 $1,079.00 $1,204.00 $29,040 $33,240 $37,380 $41,520 $44,820 $48,180 $51,480 $54,780
55% $665.00 $713.00 $856.00 $989.00 $1,104.00 $26,620 $30,470 $34,265 $38,060 $41,085 $44,165 $47,190 $50,215
50% $605.00 $648.00 $778.00 $899.00 $1,003.00 $24,200 $27,700 $31,150 $34,600 $37,350 $40,150 $42,900 $45,650
45% $544.00 $583.00 $700.00 $809.00 $903.00 $21,780 $24,930 $28,035 $31,140 $33,615 $36,135 $38,610 $41,085
40% $484.00 $519.00 $623.00 $719.00 $803.00 $19,360 $22,160 $24,920 $27,680 $29,880 $32,120 $34,320 $36,520
30% $363.00 $389.00 $467.00 $539.00 $602.00 $14,550 $16,600 $18,700 $20,750 $22,400 $24,100 $25,750 $27,400
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Mesa 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,140.00 $1,221.00 $1,467.00 $1,693.00 $1,890.00 $45,600 $52,080 $58,680 $65,160 $70,320 $75,600 $80,760 $86,040
100% $950.00 $1,017.00 $1,222.00 $1,411.00 $1,575.00 $38,000 $43,400 $48,900 $54,300 $58,600 $63,000 $67,300 $71,700
Mineral 80% $760.00 $814.00 $977.00 $1,130.00 $1,260.00 $30,400 $34,750 $39,100 $43,450 $46,950 $50,400 $53,900 $57,350
65% $617.00 $661.00 $794.00 $917.00 $1,023.00 $24,700 $28,210 $31,785 $35,295 $38,090 $40,950 $43,745 $46,605
60% $570.00 $610.00 $733.00 $846.00 $945.00 $22,800 $26,040 $29,340 $32,580 $35,160 $37,800 $40,380 $43,020
55% $522.00 $559.00 $672.00 $776.00 $866.00 $20,900 $23,870 $26,895 $29,865 $32,230 $34,650 $37,015 $39,435
50% $475.00 $508.00 $611.00 $705.00 $787.00 $19,000 $21,700 $24,450 $27,150 $29,300 $31,500 $33,650 $35,850
45% $427.00 $457.00 $550.00 $635.00 $708.00 $17,100 $19,530 $22,005 $24,435 $26,370 $28,350 $30,285 $32,265
40% $380.00 $407.00 $489.00 $564.00 $630.00 $15,200 $17,360 $19,560 $21,720 $23,440 $25,200 $26,920 $28,680
30% $285.00 $305.00 $366.00 $423.00 $472.00 $11,400 $13,050 $14,650 $16,300 $17,600 $18,900 $20,200 $21,500
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Moffat 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Morgan 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,266.00 $1,356.00 $1,629.00 $1,881.00 $2,097.00 $50,640 $57,840 $65,160 $72,360 $78,120 $83,880 $89,760 $95,520
100% $1,055.00 $1,130.00 $1,357.00 $1,567.00 $1,747.00 $42,200 $48,200 $54,300 $60,300 $65,100 $69,900 $74,800 $79,600
Ouray 80% $845.00 $905.00 $1,086.00 $1,254.00 $1,398.00 $33,800 $38,600 $43,450 $48,250 $52,100 $55,950 $59,850 $63,700
65% $685.00 $734.00 $882.00 $1,018.00 $1,135.00 $27,430 $31,330 $35,295 $39,195 $42,315 $45,435 $48,620 $51,740
60% $633.00 $678.00 $814.00 $940.00 $1,048.00 $25,320 $28,920 $32,580 $36,180 $39,060 $41,940 $44,880 $47,760
55% $580.00 $621.00 $746.00 $862.00 $961.00 $23,210 $26,510 $29,865 $33,165 $35,805 $38,445 $41,140 $43,780
50% $527.00 $565.00 $678.00 $783.00 $873.00 $21,100 $24,100 $27,150 $30,150 $32,550 $34,950 $37,400 $39,800
45% $474.00 $508.00 $610.00 $705.00 $786.00 $18,990 $21,690 $24,435 $27,135 $29,295 $31,455 $33,660 $35,820
40% $422.00 $452.00 $543.00 $627.00 $699.00 $16,880 $19,280 $21,720 $24,120 $26,040 $27,960 $29,920 $31,840
30% $316.00 $339.00 $407.00 $470.00 $525.00 $12,650 $14,500 $16,300 $18,100 $19,550 $21,000 $22,450 $23,900
120% $1,506.00 $1,612.00 $1,935.00 $2,236.00 $2,493.00 $60,240 $68,760 $77,400 $86,040 $92,880 $99,720 $106,560 $113,520
100% $1,255.00 $1,343.00 $1,612.00 $1,863.00 $2,077.00 $50,200 $57,300 $64,500 $71,700 $77,400 $83,100 $88,800 $94,600
Park 80% $1,003.00 $1,075.00 $1,290.00 $1,491.00 $1,663.00 $40,150 $45,900 $51,600 $57,350 $61,950 $66,550 $71,150 $75,700
65% $815.00 $873.00 $1,048.00 $1,211.00 $1,350.00 $32,630 $37,245 $41,925 $46,605 $50,310 $54,015 $57,720 $61,490
60% $753.00 $806.00 $967.00 $1,118.00 $1,246.00 $30,120 $34,380 $38,700 $43,020 $46,440 $49,860 $53,280 $56,760
55% $690.00 $739.00 $886.00 $1,025.00 $1,142.00 $27,610 $31,515 $35,475 $39,435 $42,570 $45,705 $48,840 $52,030
50% $627.00 $671.00 $806.00 $931.00 $1,038.00 $25,100 $28,650 $32,250 $35,850 $38,700 $41,550 $44,400 $47,300
45% $564.00 $604.00 $725.00 $838.00 $934.00 $22,590 $25,785 $29,025 $32,265 $34,830 $37,395 $39,960 $42,570
40% $502.00 $537.00 $645.00 $745.00 $831.00 $20,080 $22,920 $25,800 $28,680 $30,960 $33,240 $35,520 $37,840
30% $376.00 $403.00 $483.00 $559.00 $623.00 $15,050 $17,200 $19,350 $21,500 $23,250 $24,950 $26,650 $28,400
120% $2,049.00 $2,196.00 $2,634.00 $3,045.00 $3,396.00 $81,960 $93,720 $105,360 $117,120 $126,480 $135,840 $145,200 $154,560
100% $1,707.00 $1,830.00 $2,195.00 $2,537.00 $2,830.00 $68,300 $78,100 $87,800 $97,600 $105,400 $113,200 $121,000 $128,800
Pitkin 80% $1,068.00 $1,145.00 $1,375.00 $1,588.00 $1,772.00 $42,750 $48,900 $55,000 $61,100 $66,000 $70,900 $75,750 $80,650
60% $1,024.00 $1,098.00 $1,317.00 $1,522.00 $1,698.00 $40,980 $46,860 $52,680 $58,560 $63,240 $67,920 $72,600 $77,280
55% $939.00 $1,006.00 $1,207.00 $1,395.00 $1,556.00 $37,565 $42,955 $48,290 $53,680 $57,970 $62,260 $66,550 $70,840
50% $853.00 $915.00 $1,097.00 $1,268.00 $1,415.00 $34,150 $39,050 $43,900 $48,800 $52,700 $56,600 $60,500 $64,400
45% $768.00 $823.00 $987.00 $1,141.00 $1,273.00 $30,735 $35,145 $39,510 $43,920 $47,430 $50,940 $54,450 $57,960
40% $683.00 $732.00 $878.00 $1,015.00 $1,132.00 $27,320 $31,240 $35,120 $39,040 $42,160 $45,280 $48,400 $51,520
30% $512.00 $549.00 $658.00 $761.00 $850.00 $20,500 $23,450 $26,350 $29,300 $31,650 $34,000 $36,350 $38,700
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Pueblo 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,131.00 $1,212.00 $1,455.00 $1,681.00 $1,875.00 $45,240 $51,720 $58,200 $64,680 $69,840 $75,000 $80,160 $85,320
100% $942.00 $1,010.00 $1,212.00 $1,401.00 $1,562.00 $37,700 $43,100 $48,500 $53,900 $58,200 $62,500 $66,800 $71,100
Rio Blanco 80% $755.00 $808.00 $970.00 $1,120.00 $1,250.00 $30,200 $34,500 $38,800 $43,100 $46,550 $50,000 $53,450 $56,900
65% $612.00 $656.00 $788.00 $910.00 $1,015.00 $24,505 $28,015 $31,525 $35,035 $37,830 $40,625 $43,420 $46,215
60% $565.00 $606.00 $727.00 $840.00 $937.00 $22,620 $25,860 $29,100 $32,340 $34,920 $37,500 $40,080 $42,660
55% $518.00 $555.00 $666.00 $770.00 $859.00 $20,735 $23,705 $26,675 $29,645 $32,010 $34,375 $36,740 $39,105
50% $471.00 $505.00 $606.00 $700.00 $781.00 $18,850 $21,550 $24,250 $26,950 $29,100 $31,250 $33,400 $35,550
45% $424.00 $454.00 $545.00 $630.00 $703.00 $16,965 $19,395 $21,825 $24,255 $26,190 $28,125 $30,060 $31,995
40% $377.00 $404.00 $485.00 $560.00 $625.00 $15,080 $17,240 $19,400 $21,560 $23,280 $25,000 $26,720 $28,440
30% $282.00 $303.00 $363.00 $420.00 $468.00 $11,300 $12,950 $14,550 $16,150 $17,450 $18,750 $20,050 $21,350
120% $1,527.00 $1,636.00 $1,962.00 $2,268.00 $2,529.00 $61,080 $69,840 $78,480 $87,240 $94,200 $101,160 $108,120 $115,200
100% $1,272.00 $1,363.00 $1,635.00 $1,890.00 $2,107.00 $50,900 $58,200 $65,400 $72,700 $78,500 $84,300 $90,100 $96,000
Routt 80% $1,017.00 $1,090.00 $1,308.00 $1,511.00 $1,686.00 $40,700 $46,500 $52,350 $58,150 $62,800 $67,450 $72,100 $76,750
65% $827.00 $886.00 $1,062.00 $1,228.00 $1,369.00 $33,085 $37,830 $42,510 $47,255 $51,025 $54,795 $58,565 $62,400
60% $763.00 $818.00 $981.00 $1,134.00 $1,264.00 $30,540 $34,920 $39,240 $43,620 $47,100 $50,580 $54,060 $57,600
55% $699.00 $750.00 $899.00 $1,039.00 $1,159.00 $27,995 $32,010 $35,970 $39,985 $43,175 $46,365 $49,555 $52,800
50% $636.00 $681.00 $817.00 $945.00 $1,053.00 $25,450 $29,100 $32,700 $36,350 $39,250 $42,150 $45,050 $48,000
45% $572.00 $613.00 $735.00 $850.00 $948.00 $22,905 $26,190 $29,430 $32,715 $35,325 $37,935 $40,545 $43,200
40% $509.00 $545.00 $654.00 $756.00 $843.00 $20,360 $23,280 $26,160 $29,080 $31,400 $33,720 $36,040 $38,400
30% $381.00 $408.00 $491.00 $566.00 $632.00 $15,250 $17,450 $19,650 $21,800 $23,550 $25,300 $27,050 $28,800
120% $1,497.00 $1,603.00 $1,926.00 $2,224.00 $2,481.00 $59,880 $68,400 $77,040 $85,560 $92,400 $99,240 $106,080 $112,920
100% $1,247.00 $1,336.00 $1,605.00 $1,853.00 $2,067.00 $49,900 $57,000 $64,200 $71,300 $77,000 $82,700 $88,400 $94,100
San Miguel 80% $998.00 $1,070.00 $1,283.00 $1,483.00 $1,655.00 $39,950 $45,650 $51,350 $57,050 $61,600 $66,200 $70,750 $75,300
65% $810.00 $868.00 $1,043.00 $1,204.00 $1,343.00 $32,435 $37,050 $41,730 $46,345 $50,050 $53,755 $57,460 $61,165
60% $748.00 $801.00 $963.00 $1,112.00 $1,240.00 $29,940 $34,200 $38,520 $42,780 $46,200 $49,620 $53,040 $56,460
55% $686.00 $734.00 $882.00 $1,019.00 $1,137.00 $27,445 $31,350 $35,310 $39,215 $42,350 $45,485 $48,620 $51,755
50% $623.00 $668.00 $802.00 $926.00 $1,033.00 $24,950 $28,500 $32,100 $35,650 $38,500 $41,350 $44,200 $47,050
45% $561.00 $601.00 $722.00 $834.00 $930.00 $22,455 $25,650 $28,890 $32,085 $34,650 $37,215 $39,780 $42,345
40% $499.00 $534.00 $642.00 $741.00 $827.00 $19,960 $22,800 $25,680 $28,520 $30,800 $33,080 $35,360 $37,640
30% $375.00 $401.00 $481.00 $556.00 $620.00 $15,000 $17,100 $19,250 $21,400 $23,100 $24,800 $26,550 $28,250
120% $1,644.00 $1,762.00 $2,115.00 $2,445.00 $2,727.00 $65,760 $75,240 $84,600 $94,080 $101,520 $109,080 $116,640 $124,080
100% $1,370.00 $1,468.00 $1,762.00 $2,037.00 $2,272.00 $54,800 $62,700 $70,500 $78,400 $84,600 $90,900 $97,200 $103,400
Summit 80% $1,042.00 $1,117.00 $1,341.00 $1,549.00 $1,728.00 $41,700 $47,700 $53,650 $59,600 $64,350 $69,150 $73,900 $78,650
65% $890.00 $954.00 $1,145.00 $1,324.00 $1,477.00 $35,620 $40,755 $45,825 $50,960 $54,990 $59,085 $63,180 $67,210
60% $822.00 $881.00 $1,057.00 $1,222.00 $1,363.00 $32,880 $37,620 $42,300 $47,040 $50,760 $54,540 $58,320 $62,040
55% $753.00 $807.00 $969.00 $1,120.00 $1,249.00 $30,140 $34,485 $38,775 $43,120 $46,530 $49,995 $53,460 $56,870
50% $685.00 $734.00 $881.00 $1,018.00 $1,136.00 $27,400 $31,350 $35,250 $39,200 $42,300 $45,450 $48,600 $51,700
45% $616.00 $660.00 $793.00 $916.00 $1,022.00 $24,660 $28,215 $31,725 $35,280 $38,070 $40,905 $43,740 $46,530
40% $548.00 $587.00 $705.00 $815.00 $909.00 $21,920 $25,080 $28,200 $31,360 $33,840 $36,360 $38,880 $41,360
Page 7
Estimated Development Costs
1 Land & Buildings HUD Mortgageable Amount
Land* $0 $0
Existing structures $0 $0
Demolition $0 $0
Subtotal $0 $0
2 Site Work
On site work $0 $0
Off site work $0 $0
Subtotal $0 $0
3 New Construction/Rehabilitation
New Structures $0 $0
Rehabilitation $0 $0
Accessory structures $0 $0
General requirements $0 $0
Contractor overhead $0 $0
Contractor profit $0 $0
Construction contingency (10%) $0 $0
Permits $0 $0
Furniture, Fixtures & Equipment $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
4 Professional Fees
Architect, design $0 $0
Architect, supervision $0 $0
Attorney, real estate $0 $0
Consultant / agent $0 $0
Engineer / surveyor $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
5 Construction Interim Costs
Hazard & liability insurance $0 $0
Builder's Risk Insurance $0 $0
Performance bond $0 $0
Credit Report $0 $0
Construction interest** $0 $0
Constr. Origination fees $0 $0
Mortagee Fee $0 $0
Tap Fees $0 $0
Inspection fees $0 $0
Title & recording $0 $0
Legal fees $0 $0
Property Taxes during constr. $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
* If land is currently owned, include current market value.
** May or may not be in basis.
Page 8
6 Permanent Financing Fees
Bond Premium $0 $0
Bond Issue 30-day lag reserve $0 $0
Bond Cost of Issuance $0 $0
Discount Points $0 $0
Perm Loan Origination $0 $0
Credit Enhancement $0 $0
Title & Recording $0 $0
Legal Fees $0 $0
Prepaid MIP $0 $0
Forward Rate Lock $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
7 Soft Costs
Feasibility study $0 $0
Market study $0 $0
Environmental study $0 $0
Tax credit allocation fees** $0 $0
Tax credit compliance fees $0 $0
Appraisal $0 $0
Cost certification $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
8 Syndication Costs
Organization costs $0 $0
Bridge loan fee $0 $0
Tax opinion $0 $0
Legal Fees $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
9 Developer Fees
Developer fee $0 $0
Developer overhead $0 $0
Developer profit $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
10 Project Reserves
Rent-up reserves $0 $0
Operating reserves $0 $0
Replacement reserves $0 $0
Other (Specify) $0 $0
Other (Specify) $0 $0
Subtotal $0 $0
TOTAL DEVELOPMENT COSTS $0 $0
Project Name: 0
Date: 1/0/1900
Applicant: 0 PAGE #2
Spreadsheet Version: Development Costs
Total Square Feet in Units 0
Non Living Square Footage 0
Total Project Square Feet 0
Number of Units 0
Total Cost Cost/Unit Cost/Sq Ft
ACQUISITION COSTS
Land 0 #DIV/0! #DIV/0!
Existing Structures * 0 #DIV/0! #DIV/0!
Appraisals & Market Study 0 #DIV/0! #DIV/0!
Soils Tests 0 #DIV/0! #DIV/0!
Surveys 0 #DIV/0! #DIV/0!
Other 0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
CONSTRUCTION COSTS
Building Permit Fees * (other) #DIV/0! #DIV/0!
Tap Fees * (other) #DIV/0! #DIV/0!
Off Site Infrastructure * 0 #DIV/0! #DIV/0!
On Site Infrastructure * 0 #DIV/0! #DIV/0!
Construction * 0 #DIV/0! #DIV/0!
Landscaping * (other) #DIV/0! #DIV/0!
Contingency * 0 #DIV/0! #DIV/0!
Other 0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
DESIGN FEES
Architect Fees 0 #DIV/0! #DIV/0!
Engineering Fees(see Surveys above) #DIV/0! #DIV/0!
Other 0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
INTERIM COSTS
Construction Insurance 0 #DIV/0! #DIV/0!
Construction Loan Orig. Fee 0 #DIV/0! #DIV/0!
Construction Interest 0 #DIV/0! #DIV/0!
Consultants 0 #DIV/0! #DIV/0!
Taxes During Construction 0 #DIV/0! #DIV/0!
Other 0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
PERMANENT FINANCING FEES
Loan Fees & Expenses 0 #DIV/0! #DIV/0!
Attorney Fees 0 #DIV/0! #DIV/0!
LIHTC Fees 0 #DIV/0! #DIV/0!
Developer's Fee 0 #DIV/0! #DIV/0!
Operating & Debt Service Reserve 0 #DIV/0! #DIV/0!
Other 0 #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
TENANT RELOCATION
Temporary Relocation 0 #DIV/0! #DIV/0!
Permanent Relocation (above) #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
PROJECT MANAGEMENT
Marketing 0 #DIV/0! #DIV/0!
Project Management (NA) #DIV/0! #DIV/0!
Consultants (see Consultants above) #DIV/0! #DIV/0!
Other (NA) #DIV/0! #DIV/0!
0 #DIV/0! #DIV/0!
TOTAL DEVELOPMENT EXPENSES 0 #DIV/0! #DIV/0!
Hard Cost Per Unit #DIV/0! #DIV/0! * Hard Costs
Land Cost Per Unit #DIV/0!
Soft Cost Per Unit #DIV/0! #DIV/0!
Hard Cost Per Square Foot #DIV/0!
Soft Cost Per Square Foot #DIV/0!
5/10/2011 DOH - Denver HNDS Budget ceb8d662-fefb-4e1b-9515-dbf396af41dc.xls
Related docs
Other docs by nlw42240
Guidelines for Compensation of Church and Synagogue Musicians 2008 2009 The Harrisburg Chapter of the American Guild of Organists
Views: 116 | Downloads: 0
1 CEME Centro de Estudios Miguel Enríquez Archivo Chile www archivochile com INDICE INTRODUCCI
Views: 146 | Downloads: 0
