ࡱ>  ^@\pNJHMFA Ba=  =>>>>>>>xQCT / DDA Adjustment FUNDING SOURCEINTEREST AMORTIZATIONAMOUNTRATE=Basis as Adjusted<< First Mortgage >>2INVESTOR PROCEEDS FROM FED LOW INC HSG TAX CREDITSTax Credits basedon Qualified Basis SYNDICATORLP or Non-Voting Member %PRICING4FEDERAL LOW INCOME HOUSING TAX CREDITS BASED ON NEEDDevelopment Cost / UnitConstruction Cost / Unit(SCHEDULE E: CONSTRUCTION DEBT FINANCING"SCHEDULE F: BRIDGE DEBT FINANCING%SCHEDULE G: PERMANENT DEBT FINANCING'SCHEDULE K: AGGREGATE BASIS PERCENTAGEDirect Construction Cost General Conditions Contractor Fee Per Change OrdersDETAILS TO BREAKDOWNK Bridge and Construction Interest illustrated in Schedules E & F. Total Units(include Super units)BREAKDOWN OF COSTS & BASISl* +,-(K..zy/O0?11t2&33v 4` 5 P6 6n ~7 :8 99O:8;;al< ==@h>u? ^@ DL  dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs "$XX??U} } mb} } } $} } =} } $} } $} } $}  gwwww                                         $ ! ! !"#  $$$%#  $&&' #  &$&&' #  &$&&' #  6$$$%$ ()))))))))))*$   ++++$$ $, - ,,,,,,,,,,,,,, - ,,,,,,,,,,,,,, - ,,,,,,,,,,,,,, - ,,,,,,,,,,,,,.48>:66(<<<<<((<((.(<<<<>@7 ^@ S;QW]K`  dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs ".XX??U} m } -} (}  m S    g   ; ; ; ; ; ; ; J  0  ;;;;;;;;;;;;;;;;;// 0  // 1 22 3213 1 22 321 1 22 122 1 111111 4$ 55 556788889 : ; ; ; ; ; <====>?@@@@A?@@@@A ?@@@@A ?@@@@AB====>?@@@@A ? @@@@A ?!@@@@A ?"@@@@A ?#@@@@A B$====>CDDDDE ?%@@@@A ?&@@@@A B$====>D2l 4 44  6T"""""""""" ;!;";#;$;%;&;';(;);*;+;,;-;.;/;0;1;2;3;4;5;6;7;8;9;:J ;<=w>? CDDDDE !?'!@@@@A "?("@@@@A #B$#====>$?@@@@A %?)%@@@@A &?*&@@@@A'?@@@@A(?@@@@A)CDDDDE *?+*@@@@A +B$+====>,CDDDDE -?,-@@@@A .?-.@@@@A/B====>0CDDDDE 1?.1@@@@A 2B$2====>3?@@@@A 4?/4@@@@A 5?05@@@@A6B====>7?@@@@A 8?18@@@@A 9?29@@@@A:FGGGGH;/</ =I3>/?JDl"""""""""""""""  @ABCDEFGHIJKLMNOPQR@/A/B/C/D/E/F/G/H/I/J/K/L/M/N/O/P/Q/R/*:h >$@???7 ^@  en%}t  dMbP?_*+%MJ \\2kadvsrv\Canon6570_ADM l  odXLetterCanonp   Canon iR5570/iR6570 PCL5e>Kddd      d d d d d dd@@d  d  d dd d"edd   ddd      !"#$%&'()*-./01d!!d     d !"#$%&dA     Ad      d@8o @*/ o @*/ AXXd2 Arial\SRGBCO~1.ICM\SRGBCO~1.ICM\SRGBCO~1.ICM CONFIDENTIALCONFIDENTIALHArialDefault Settings@""XX??U} I } } } } } }  } }  } } } } $} e      w w ww;wwwwwwwwwww;wwww"  ++    1  2       u78/       v78/       w78/      " "  $  z        |  V  V   ~        -  D D D D    -  DDD D   "         LLL                                                        "     '  DDD     ' ! DDD   " Dg l&Pd<xxx&&::ss&:aaaaaaaaa&:mm w!w"w#;$w%w&w'w(w)w*w+w,w-w.w/;0w1w2w3w4w5w6w7w8w9w:; <J=w>w?w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l:m&:saaaaasas&:sssssmmsm&&@wAwBCDEFGH;I JKL MNOPQRSTUVWXY Z[\ ]^_@ @@@A>@ @ @ @ @ A AAAB>A A A A A B B BTBBC>B B B B B C CRCCD>C C C C C D DDDE>D D D D D EEF>E E E E E F FFFG>F F F F F G GGGI>G G G G G "H I I I#Ia %;GBI#I= %;GBI#I ; %;G BI #I M %;G BI #I U %;G B"J K K K "L M M M PM O :DK NOT APPLICABLE  $I $I $K BB M N NN O O O O O ?Q DY DYes DYES Dyes Dy DQCT Dqct DDDA Ddda B % dB O P PP PP PP PP Q QQ Q Q Q $Q U DM DO A Q R R9R: S>? S S + S  S ; DS "T>? U>? U U )U $U Z DQ DS AU $U Z DS DI A"V>? W;<     W W 0W 5 , "X  Y YY*Y`DI%RWMY Y Y Z Z Z Z $Z S DU DW AZ $Z \ DU DW A[ [[=== \ \\ \ W \ !\ b DZ DZ \ ] ]] "^ "_ Dlu&&<&<v:e&&H&:{:&`  ab c0d` ``g` QD\ D\ D] D] B%DY D]D\B`3$4 a a a !"a -jY DID a bXbbBD` D` D`D\ B% Funding GapBbYb"; CDb Funding Gap  D`D\  D\D] Bb b #b $*b .;%D b "c%&&&''()* "d)* Ph5&>@R WW[[SSTTUUVVRR7 ^@ ;'  dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs "NXX??U} m } I } } $}  } } } (} m } (} m ;gg      4  2  52 K6 2 2 72  2 8 2 9 K: 2 ;2 L< LLL K= >2 ?2 @2 A2222 9 K=2 KB C2 D2 E2 F 26`T"!"#$%()*+,-012345678: !G!2 "H"2 #A#2#2 $9 %KB%2 (KI )J)2 *K*2 +A+2+2 ,9 -KI-2 0KL 1M12 1N12 2O22 2N22 3P32 3N32 4Q42 5R52 5S52 6T62 6N62 7U 8KL82:..""00000>@;7 ^@ b  dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs "=XX??U} m } %} } } m   X ; ;       ;  J          ; ;    P QXQQQQQQQQQQ MMMMMMMMMMM  STTTT T$ TTURR V11 1Y 1Z 1[ 1\ 1] W^ RR  V 1_ 1` 1a 1b Xc XZ XZ Yd RR ~ Z [\]^[\]_ ~ ` abcdabce ~ `abcdabce ~ `abcdabce ~ fghijghik Oe/ O////(T, 6r((((( >@ 7 ^@   dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs "0XX??U} } } $)} } } }     X     ; ;       ;  J         ; ;      /// /// P /// /// /// /// /// QfQQQQ111QQQ MMMMMlllMMM /// STTTT T$ T$ T$ TUR V11 1g 1Z 1[ 1\ 1] 1^ Wh R V$ 1_ 1` 1i 1b 1c XZ XZ Xd Wj R~ Z [[[[ m$ m$ m$ an ~ ` aaaaoooap ~ fggggqqqgr /// /// Oe /// O /// /// /// /// /// ///6, N|X**>@ 7 ^@   dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs ",XX??U} $} I} } $}  } } $  X w w w ;    w          ; PN kN N l  N m   MMMMMMMMMMM  STTTTTTTTUR  Ns > Z n [ o p t^ N sq _ ` r b s c t  s  td ~ Z[[[[[[[[n ~ ` aaaaaaaap ~ `aaaaaaaap ~ `aaaaaaaap ~ fggggggggr Q$*,666 ~*****>@ 7 ^@ Om=  dMbP?_*+%M\\2kadvsrv\HP5M_5080C odXXLetterDINU"0bs "1XX??U} }  } } } } O   X   w w w w w w    w w w w ; w w w w w w w w w ; w w w ;uvvvwwwwwu xyz{{|||uvv}~~wwwuuvu~~uuuu uuuuuu vuuuu wuuuuuu~~~~uu x yu~~~~u uuu~~~~u uu $  z  0{ u uuuu |  } u uuuu~~~u u ~ vu~ ~ ~~uu uuuu uuuu uuuuuuu uuuu uuuu uuuu uuuu uuuu uuuu uuuu vuu vuuuuuuu uuuu uuuu uuuuuuuuD.l0000<ZFF000000000000000 w! w" w# w$ w% w& w' w( w) w* w+ ;, w- w. w/ w0 w1 w2 w3 w4 w5 6 w7 ;8  9 J: w; w< w= w> w? w u  uuu!u !!uuu"u ""uuu#u ##uuu$u $$uuu%u %%uuu&u &&uuu'u ''uuu(u ((uuu)u ))uuu*u **uuu+uuuuu,u ,,uuu-u --uuu.u ..uuu/u //uuu0u 00uuu1u 11uuu2u 22uuu3u 33uuu4u 44vu5uuuuuuuuu6u 66uuu7uuuu~u8u 88uuu9uuuu~u:u :B:uuwu;u ;;uuu<u <<uu < <u=u ==uu = =u>u >I>uu > >u?u ?L?uu ? ?uDl000000000000000000000000FFF@ ;A  B C D E  F 0G H I wJ K L M N @uuuu~uAu A AuuuBuuuu~~~~uCuvvu~~~~uDu DDvu~~~wEuuuu~~~~wF FFGu Hu HHvvIuuuuuu{~~Juuuuuu~~~Kuuuuuu~~~Luuuuuu~wwMuuuuuu~wwNuuuuuu~ww"$0004>@QQQ7 Oh+'0HP`p mknabfNJHMFAMicrosoft Excel@@J@֭H՜.+,0  PXh px NJHMFA2 SCHED_A BUILDINGS BREAKDOWNDETAILSSCHED_ESCHED_FSCHED_GSCHED_K  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrtuvwxyz|}~Root Entry FWorkbookSummaryInformation(sDocumentSummaryInformation8{