Laserfiche WebLink
EXHIBIT 3 <br />FTnatwlNmu^I SW e3 6lmgew CmryaMeO <br />Cllaleel Ram BAM� Hm9n POrylyllYFSw NOSIMPLE <br />) NO <br />Pe�mnlolAvalade Geal, Flaw YOG',1L InduMMMnbnmG YES <br />�ebeeln LAa EnlereC] YES a, TemllM1knRa) ('ml <br />DEVELOPER PROFIT ANALYSIS / EQUITY INVESTMENT <br />IDIS <br />ID10 <br />1010 <br />N10 <br />1019 <br />1919 <br />1010 <br />AID, <br />AID'. <br />IDID <br />Lertlm <br />0.1aM Oenbpr Fi, <br />REQUESTED CREDIT RESERVATIONS <br />O SIWu u. <br />PIBOavabPmml Loan <br />I]eC,3 <br />0 <br />POSA <br />Ctl40mlbn CbNry <br />Cea10 <br />.4 <br />IOLmi <br />SS%CwrybtlM <br />Cea.10 <br />0 <br />SX,% <br />63%Gmpbtim <br />9ep1B <br />I1p.Q9' <br />IDJN% <br />m%r nwxmn <br />seo-te <br />a <br />0 <br />C—. amn <br />Rcle <br />0 <br />.%C—.aan <br />EO. % <br />x Mnmaanwu aon <br />Feo-20 <br />2AW0 <br />want <br />v.ncMro�abn <br />MS. <br />0 <br />Sm <br />%MnNe Mer Pen Eonvelakn <br />&S 20 <br />0 <br />pee 19 <br />RwaIP10NN <br />D—O' <br />BLP XMnIna Anv Gom Ym <br />�0.4O1L <br />.% <br />%I.MNe AMrRenmlAMkveman( <br />CeaA <br />0 <br />C.00% <br />Lertlm <br />0.1aM Oenbpr Fi, <br />REQUESTED CREDIT RESERVATIONS <br />O SIWu u. <br />t <br />6.759.950 <br />Lon CWNOab IMM <br />O—S, <br />O .N,smlm$E NO) YES <br />InbR4Nb <br />0.6rx <br />NnFbw ConPw,MW COMPOUNOE0 <br />Pwmnlal llawacashmw <br />o <br />Im00%' <br />AnpNe Pimtlnl)YFSw NO) YES <br />MaMu6n )M1bnNa) <br />NON <br />0 <br />(.IUMIn Mn' Cab IA <br />Lon Cbeel Olnb EnbeeEi <br />YES <br />P <br />0 <br />L_fjmp00 <br />tSAm,A26 <br />Oevtleper Fee(ParpevtlPPorl� <br />TTMMM <br />flemtlnlnp eamnm ant W Yr16-LumnlAsamp. et26%/3 0 <br />0 <br />Rwa@nBp Be4nroeMOl Yr lSuekq TF/S% 0 <br />M-N.TWCFee (Pa Wrlm) <br />P% 13m.Om <br />&ppe Lawn Mer Conro�ebi ]m,50i <br />Maa PoMNMl TGAC Fea (P% SaYe) <br />5,100,p]5 <br />WY Cmahu[Lm blbn <br />Yss Ceroblar Fee For O% ;Sm,Om <br />MNIiuPobb ANbparFn BOO,Om <br />Total Cuaent Uses 29.355.487 <br />Amount to Add/ Subirad InTotal US 0 <br />TOTAL DESIRED USES )`29.355,{8) 7 <br />1,5,19.901C.hPm61 <br />DEFERRED FEE PRINCIPAL AMOUNT F -85U.099' 09 J 650099 DSIESd Profit <br />2,200,000 TOTAL PROFIT <br />fb•ml eme <br />CMnFM f-'�""i:ax] CreaAPUte t" 00 <br />RPI&P..n 0.m% Ro.SnmFeatw O.% <br />UP83LPbOUM Pam% LPBSLP InWnL m.m% <br />EpUT'AYOUM OFIPENNY 12O,e]0 E0111YAYOUM OFIPEMIY 0 <br />Max Availade Annual Federal CrEOts <br />2.6363110 <br />REQUESTED CREDIT RESERVATIONS <br />T�1,26E,ST%J <br />Max Available Annual State Cmdita <br />6.759.950 <br />IONS <br />mvean <br />Nllnw Im'_E9u9). <br />APPIwa6PereenmpalCMlt Rem <br />IAi-P..pwc) <br />IZK ,426 <br />AmI b . <br />LMmO PeNar(Nq <br />0 <br />ueww Ranee cmm PJNx' <br />tmlealnning sq <br />o <br />0 <br />Llxrcra m9 Aapamr <br />o <br />0 <br />uNreesm M)a.m <br />0 <br />NON <br />sdm cmetl AeMWr <br />0 <br />0 <br />Lamr <br />P <br />0 <br />TOTALTOTAL YYREO PARTNER <br />tSAm,A26 <br />C .rY Pvbw Epu% u] <br />T'IbiCiPl FouMatbnITSd wl <br />m�aFunda m,m0J <br />Ncn otn q...- �OJ1K 0 <br />genntpeb X101* <br />FEOERALTA%CREDRB <br />25L-100 <br />Wi Repee'oPnMlLoan <br />10 <br />Lba10 <br />SSNN6 <br />0 <br />SPi GmahSBTI CbNfq <br />0 <br />0 <br />Cea10 <br />1DM <br />NON <br />SpPq %=CaFt,= <br />0 <br />On 10 <br />Ommn( <br />0 <br />mFOP <br />0 <br />�0P <br />P <br />0 <br />WY Cmahu[Lm blbn <br />9 <br />11 <br />pee 19 <br />OLM% <br />0 <br />BLP XMnIna Anv Gom Ym <br />S <br />14 <br />1..OW1L <br />0 <br />m0 McCamenbn <br />3 <br />ID <br />Pa¢10 <br />S00004 <br />12.&H CS <br />WtlZWnW AMrPerm Lanw.bn <br />'^'0 <br />A <br />A 20 <br />`OLGgL_ <br />0 <br />NO RwIPILLm <br />L <br />2< <br />D—. <br />3MM <br />30],013 <br />PN ZLbnllu Aflae l4nlal patlbromenl <br />0 <br />N <br />D—. <br />�O.OIdfL <br />0 <br />25L-100 <br />