|
K WISEPIace PSH
<br />so„raa:&u:a
<br />cin a sanla V enlon:9%TCAC APWicammaon
<br />RWed 03 /23
<br />PROJECT SOURCES
<br />xel lnv¢mr e
<br />60%.lLmfarej
<br />0%Term..
<br />ma0%
<br />0
<br />0
<br />0
<br />0
<br />Tmnclee-Ip0%
<br />0
<br />a
<br />09ermamu
<br />Lpl0%
<br />0
<br />a
<br />0
<br />0
<br />0
<br />Fettwl mma0%
<br />a
<br />0
<br />0
<br />0
<br />Vanaek imera9e
<br />a%
<br />a
<br />0
<br />0
<br />0
<br />8%
<br />2,90g030
<br />51,66]
<br />0
<br />0U%
<br />7(2)0%
<br />3,]9t 69]
<br />)8,99q
<br />050.
<br />5%
<br />1,969630
<br />30,SI1
<br />0
<br />0
<br />Camay AVIs%
<br />1,5a0'OW31M
<br />0
<br />0
<br />cefare10elee
<br />I%
<br />312,3])
<br />6,50]
<br />31;33]
<br />6,SWGnenlPad"
<br />0%
<br />0
<br />000lam
<br />omatmn0%
<br />0
<br />0
<br />0
<br />0
<br />O111Vo%
<br />0
<br />0
<br />a1NeeAon
<br />Sums
<br />0%
<br />00,
<br />a%
<br />o
<br />0
<br />o
<br />p
<br />PROJECT USES
<br />UNDI AOQU15 NMIT
<br />lard at $O Per Meor$0.00 Per 5F
<br />0
<br />0
<br />0
<br />0
<br />0
<br />p
<br />0
<br />yrEF55
<br />reQmO
<br />0
<br />08
<br />Op
<br />o0
<br />a
<br />O
<br />ppp0ii
<br />p
<br />0
<br />0
<br />YEs
<br />0
<br />HAND WO
<br />Need Gmt Rml 8, IB,IIfi,B55
<br />3z;291
<br />35,@1,955
<br />p
<br />ZU7,910
<br />0
<br />O
<br />13g9R
<br />YES
<br />15,631,955
<br />Sla lmpmvemen6
<br />0
<br />o
<br />e
<br />a
<br />0
<br />0
<br />YES
<br />0
<br />Bere2l Catlleon; PmAt&Orehaaa
<br />6C&M/4wmanm/LeBv
<br />1<.U.
<br />96,SZf
<br />2,213,03A
<br />0
<br />;]33,039
<br />0
<br />O
<br />O
<br />YES
<br />;233,099
<br />of GMl1
<br />.am Casl Ca111i
<br />3,BT96
<br />9,621
<br />g61,80]
<br />p
<br />961,801
<br />0
<br />O
<br />O
<br />yE5
<br />gfiI'm
<br />TOTAL XaRp Cp
<br />5.5044
<br />z0E30
<br />97I OZB
<br />0
<br />9] 038
<br />0
<br />0
<br />0
<br />YES
<br />9)10)8
<br />39),
<br />19,W],893
<br />0
<br />18,9 , 8
<br />p
<br />ly 883
<br />FINANaNG CA515
<br />C-Iredon Nlerest(8%)at Po,m. Ra@12.0,
<br />BOa%
<br />33,]36
<br />1,619,335
<br />0
<br />t18,]89
<br />0
<br />0
<br />I,OOp,550
<br />YFS
<br />I,fi19,]35
<br />RN9e 00emslat
<br />m.on
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />YES
<br />0
<br />2p50eNon Lazn F-
<br />9,970
<br />238,552
<br />O
<br />M,557
<br />0
<br />0
<br />0
<br />NO
<br />0
<br />Pvmanent lwn Feez
<br />a
<br />0
<br />0
<br />0
<br />O
<br />0
<br />0
<br />Np
<br />&N9e L,mm Fed
<br />0
<br />0
<br />0
<br />0
<br />O
<br />p
<br />O
<br />YES
<br />0
<br />9%Relaietl Ccs6 Coed of ldwme
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />x0
<br />0
<br />IOTAL f1NAN�f9D C0515
<br />3B,)Ofi
<br />1,89),393
<br />0
<br />85),391
<br />0
<br />0
<br />1,000,SSp
<br />p
<br />1,619,335
<br />am"co9T5
<br />mocoum,g&Ault
<br />8]3
<br />90, h"U
<br />O
<br />a0,ppp
<br />O
<br />0
<br />0
<br />YES
<br />gO,Wp
<br />PpprN91/M,M sm",
<br />R9
<br />35,0W
<br />0
<br />35,000
<br />O
<br />0
<br />0
<br />Y6
<br />35,000
<br />MH0,Oae(MH[M,LnMssnpe kalldt)
<br />.10 tOhdMg
<br />I5,990
<br />743,500
<br />0
<br />]93, 500
<br />O
<br />o
<br />0
<br />yE5
<br />)A;5p0
<br />Commem Yn Maa9y
<br />3,665
<br />1I5,900
<br />O
<br />1)5,900
<br />O
<br />0
<br />0
<br />YES
<br />1]5,9W
<br />CwaAmnM( CM, Gan,
<br />q,oz1
<br />193,OW
<br />0
<br />193,pOp
<br />0
<br />o
<br />0
<br />Y.
<br />193,000
<br />LEEO, Ultimo, am.)
<br />Bmimpmemal(EIR, PNre 11 as
<br />1),511
<br />600,1.
<br />0
<br />600Am
<br />0
<br />p
<br />o
<br />YES
<br />6pp,sw
<br />ata;M.)
<br />.1a,.,I., SyiMcmdmn C.W
<br />990
<br />q],5W
<br />0
<br />O),500
<br />0
<br />0
<br />0
<br />YES
<br />A),303
<br />I
<br />,mmemmds
<br />p
<br />0
<br />p
<br />o
<br />e
<br />p
<br />O
<br />Impact Fees
<br />7,146
<br />14 .2
<br />343pW
<br />p
<br />3O;DOO
<br />0
<br />p
<br />p
<br />YES
<br />.,o.:
<br />Leas,"&Madam, t,mamba
<br />;ll5
<br />NO 2.
<br />l5&pW
<br />0
<br />0
<br />)05,M
<br />10'.
<br />p
<br />p
<br />O
<br />0
<br />0
<br />190,W0
<br />YFS
<br />705,M
<br />le3al
<br />6,667
<br />3m,000
<br />0
<br />ss0,8W
<br />a
<br />O
<br />>e,Wo
<br />NO
<br />yE5
<br />p
<br />3"'.
<br />Mxso Gnlructlon Palm Fea
<br />0
<br />0
<br />0
<br />0
<br />a
<br />p
<br />e
<br />yxo
<br />ope,aB4O& beat service Reerve(] ma's debt)
<br />3
<br />low
<br />I96,8]3
<br />0
<br />0
<br />0
<br />a
<br />1a6,8)3
<br />0
<br />OIMr(Atlmin Rap".&Re3me.)
<br />olnv
<br />szl
<br />zs,Wa
<br />0
<br />ss,a00
<br />0
<br />0
<br />p
<br />yE5
<br />ss,ppp
<br />(&.N[Lape[tlonz)
<br />0
<br />0
<br />0
<br />O
<br />0
<br />a
<br />O
<br />Es
<br />0
<br />BtM1er (SeadM
<br />ONer(Crdhmlzedmd-1,g5w
<br />I'm
<br />0
<br />SB,O
<br />0
<br />O
<br />O
<br />YES
<br />18,000
<br />OIM1er
<br />513
<br />30,.3
<br />.0
<br />1,96q,630
<br />0
<br />0
<br />0
<br />0
<br />0
<br />;a69,m0
<br />;ate
<br />(3amha2e Prttlaealopmen[Intereet)
<br />IndelyRea,t)
<br />OfMr(Rete lndt Fee)
<br />833
<br />90,W8
<br />0
<br />9p,000
<br />0
<br />O
<br />yE5
<br />b�
<br />0
<br />0
<br />p
<br />O
<br />0
<br />0
<br />O
<br />VB
<br />0
<br />omer(5peah)
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />yFs
<br />a
<br />Odmr [spbF/)
<br />0
<br />1
<br />0
<br />0
<br />0
<br />0
<br />0
<br />p
<br />yE5
<br />0
<br />OIOv(sPetlTY)
<br />0
<br />0
<br />0
<br />p
<br />o
<br />o
<br />yE5
<br />0
<br />otlex(SpelM
<br />0
<br />0
<br />O
<br />p
<br />o
<br />0
<br />0
<br />0
<br />YB
<br />0
<br />Pamit Fem
<br />PropertyTama
<br />9,555
<br />458,6]5
<br />0
<br />ase,a-
<br />p
<br />0
<br />Y.
<br />q.5e,oss
<br />am hrmomance
<br />RtlMadon
<br />;91]
<br />380,000
<br />0
<br />3DO W
<br />O
<br />0
<br />W.
<br />YM
<br />39pW ,O
<br />0
<br />0
<br />0
<br />0
<br />0
<br />o
<br />0
<br />yE5
<br />a
<br />Replacement Reserve
<br />0
<br />p
<br />O
<br />ll
<br />O
<br />o
<br />e
<br />yE5
<br />p
<br />ION Cost Cmmmlercy
<br />I
<br />B.p09h
<br />],]59
<br />3R,451
<br />0
<br />7;q51
<br />0
<br />0
<br />3W,OW
<br />Y.
<br />37A51
<br />�
<br />VIt F¢s Mon., R Ra.)
<br />3,9"
<br />]1,0"
<br />0
<br />0
<br />0
<br />0
<br />191,OW
<br />NO
<br />0
<br />Ttle&Rttwdl
<br />B85
<br />g2500
<br />0
<br />• SW
<br />O
<br />0
<br />0
<br />Y6
<br />• spa
<br />SOFT CO515
<br />135,365
<br />, ?,)S
<br />A,1W,y2
<br />0
<br />0
<br />;39;503
<br />0
<br />6,OX,85
<br />DEVELOPER FEE/OVERHEAD
<br />CeaeMpeiava'Ma6
<br />0
<br />0
<br />0
<br />0
<br />0
<br />O
<br />0
<br />YES
<br />ode nFee
<br />45833
<br />2]a0000
<br />0
<br />zz0o 00p
<br />o
<br />0
<br />0
<br />rEs
<br />D
<br />31p OOp
<br />DEVELOPER fE O
<br />95,8"il
<br />;)Ip,pop
<br />O
<br />;3W,
<br />0
<br />ll
<br />0
<br />;)(p,pW
<br />
|