Tortoise Capital Advisors L.L.C.

Leverage Summary / Asset Coverage Ratios

  

Leverage Summary

As of May 11, 2012

Notes Type Amount Fixed
Interest Rate
Maturity Date
Series E
Private
$ 110,000,000
6.11%
4/10/2015
Series F
Private
$ 29,975,000
4.50%
12/21/2012
Series G
Private
$ 30,000,000
5.85%
12/21/2016
Series H
Private
$ 15,000,000
**
05/12/2014
Series I
Private
$ 10,000,000
4.35%
05/12/2018
 
$ 194,975,000
 

** Floating Rate (3-month LIBOR plus 1.35%). Current rate is 1.86%.


Mandatory Redeemable Preferred Ticker Cusip # Amount Fixed Distribution Rate Redemption Date
TYG Pr A 89147L605 $73,000,000 6.25% 12/31/2019
Credit Facility Amount Amount Outstanding Rate
(1-month LIBOR +1.25%)
Non-use Rate Maturity Date
$85,000,000 $64,800,000 1.49% 0.20% 06/18/2012

Total leverage outstanding: $332,775,000
Leverage as % of total assets: 20.3%
Effective all-in cost of leverage(1): 4.84%

(1) Includes non-use fees on the credit facility and excludes agent fees and amortization of offering costs.

Asset Coverage Ratios Under the 1940 Act

The 1940 Act requires that TYG have an asset coverage of 300% with respect to senior securities (debt) and 200% with respect to preferred stock (including debt & preferred) at the time of a common stock distribution declaration. TYG's senior notes and preferred stock have the same asset coverage requirements and are measured as of the end of each month.

  Ratio as of Last
Valuation Date
04/30/12
Ratio
as of
05/11/12
Debt (300%) 508% 500%
Debt & Preferred (200%) 397% 390%

Basic Maintenance Covenant Requirements

Basic maintenance covenants must be passed at the time of a common stock distribution declaration. Basic maintenance covenants for TYG's senior notes and preferred stock are measured as of the end of each week.

  Status as of
Current Valuation
Date 05/11/12
Debt Passed
Debt & Preferred Passed