Avenue CLO Fund, Ltd. et al v. Bank of America, N.A., et al

Filing 79

CERTIFIED REMAND ORDER. MDL No. 2106. Signed by MDL (FLSD) on 1/14/14. (Attachments: # 1 Transmittal from FLSD, # 2 1 09-md-02106 Designation of Record, # 3 1 09-md-02106 Dkt. Sheet - flsd, # 4 09-MD-2106 DE 1, 2, 4-30, # 5 0 9-MD-2106 DE 32-36, # 6 09-MD-2106 DE 37 part 1 of 3, # 7 09-MD-2106 DE 37 part 2 of 3, # 8 09-MD-2106 DE 37 part 3 of 3, # 9 09-MD-2106 DE 38, 39, 41-47, 49, 50, # 10 09-MD-2106 DE 51, # 11 09-MD-2106 DE 52-59, 61-65, 68, 70, 72-76, # (1 2) 09-MD-2106 DE 78-84, 86-91, # 13 09-MD-2106 DE 93, 95-103, 106-108, # 14 09-MD-2106 DE 110-115, # 15 09-MD-2106 DE 116-125, 127-129, 132-134, # 16 09-MD-2106 DE 136-140, 142-158, # 17 09-MD-2106 DE 160-162, 164-167, 170-175, 177-190, # ( 18) 09-MD-2106 DE 191-199, 201-215, # 19 09-MD-2106 DE 217-229, 232-247, # 20 09-MD-2106 DE 248, # 21 09-MD-2106 DE 249 part 1 of 2, # 22 09-MD-2106 DE 249 part 2 of 2, # 23 09-MD-2106 DE 251-253, 262-266, 284-287, 300, 301, 310, 319, 326-3 31, # 24 09-MD-2106 DE 335, 336, 338-344, 346-349, # 25 09-MD-2106 DE 350, # 26 09-MD-2106 DE 351-358, # 27 09-MD-2106 DE 360-366, 368-374, # 28 09-MD-2106 DE 375 part 1 of 3, # 29 09-MD-2106 DE 375 part 2 of 3, # 30 09-MD-2106 DE 375 p art 3 of 3, # 31 09-MD-2106 DE 376 part 1, # 32 09-MD-2106 DE 376 part 2, # 33 09-MD-2106 DE 376 part 3, # 34 09-MD-2106 DE 376 part 4, # 35 09-MD-2106 DE 376 part 5, # 36 09-MD-2106 DE 376 part 6, # 37 09-MD-2106 DE 376 part 7, # 38 09-MD-2106 DE 376 part 8, # 39 09-MD-2106 DE 376 part 9, # 40 09-MD-2106 DE 377 part 1, # 41 09-MD-2106 DE 377 part 2, # 42 09-MD-2106 DE 378, # 43 09-MD-2106 DE 379, # 44 09-MD-2106 DE 380, # 45 09-MD-2106 DE 381 part 1, # 46 09-MD-2 106 DE 381 part 2, # 47 09-MD-2106 DE 382 part 1, # 48 09-MD-2106 DE 382 part 2, # 49 09-MD-2106 DE 382 part 3, # 50 09-MD-2106 DE 382 part 4, # 51 09-MD-2106 DE 383 part 1, # 52 09-MD-2106 DE 383 part 2, # 53 09-MD-2106 DE 383 part 3, # 54 09-MD-2106 DE 383 part 4, # 55 09-MD-2106 DE 383 part 5, # 56 09-MD-2106 DE 383 part 6, # 57 09-MD-2106 DE 383 part 7, # 58 09-MD-2106 DE 383 part 8, # 59 09-MD-2106 DE 383 part 9, # 60 09-MD-2106 DE 383 part 10, # 61 09-MD-2106 DE 383 part 11, # 62 09-MD-2106 DE 384 part 1, # 63 09-MD-2106 DE 384 part 2, # 64 09-MD-2106 DE 384 part 3, # 65 09-MD-2106 DE 384 part 4, # 66 09-MD-2106 DE 384 part 5, # 67 09-MD-2106 DE 384 part 6, # 68 09-MD-2106 DE 384 part 7, # ( 69) 09-MD-2106 DE 384 part 8, # 70 09-MD-2106 DE 384 part 9, # 71 09-MD-2106 DE 384 part 10, # 72 09-MD-2106 DE 384 part 11, # 73 09-MD-2106 DE 385 part 1, # 74 09-MD-2106 DE 385 part 2, # 75 09-MD-2106 DE 386 part 1, # 76 09-MD-2106 DE 386 part 2, # 77 09-MD-2106 DE 386 part 3, # 78 09-MD-2106 DE 386 part 4, # 79 09-MD-2106 DE 386 part 5, # 80 09-MD-2106 DE 386 part 6, # 81 09-MD-2106 DE 386 part 7, # 82 09-MD-2106 DE 387 part 1, # 83 09-MD-2106 DE 387 part 2, # 84 09-MD-2106 DE 388, # 85 09-MD-2106 DE 389 part 1, # 86 09-MD-2106 DE 389 part 2, # 87 09-MD-2106 DE 389 part 3, # 88 09-MD-2106 DE 389 part 4, # 89 09-MD-2106 DE 390, 392-394, # 90 1 10-cv-20236 Dkt. Sheet - flsd, # 91 10cv20236 DE #1-27, 29-31, 45, 53, 60-65, 67-70, 73, # 92 1 09-cv-23835 Dkt. Sheet - flsd, # 93 09cv23835 DE 112, 115-126, # 94 09cv23835 DE 130, 134, 135 and 145)(Copies have been distributed pursuant to the NEF - MMM)

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 1 of
177

Dep. Ex. 298

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 2 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 3 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 4 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 5 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 6 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 7 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 8 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 9 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 10 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 11 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 12 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 13 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 14 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 15 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 16 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 17 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 18 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 19 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 20 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 21 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 22 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 23 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 24 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 25 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 26 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 27 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 28 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 29 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 30 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 31 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 32 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 33 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 34 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 35 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 36 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 37 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 38 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 39 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 40 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 41 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 42 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 43 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 44 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 45 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 46 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 47 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 48 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 49 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 50 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 51 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 52 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 53 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 54 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 55 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 56 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 57 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 58 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 59 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 60 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 61 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 62 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 63 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 64 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 65 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 66 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 67 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 68 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 69 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 70 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 71 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 72 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 73 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 74 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 75 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 76 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 77 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 78 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 79 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 80 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 81 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 82 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 83 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 84 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 85 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 86 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 87 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 88 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 89 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 90 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 91 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 92 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 93 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 94 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 95 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 96 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 97 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 98 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 99 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 100 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 101 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 102 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 103 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 104 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 105 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 106 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 107 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 108 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 109 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 110 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 111 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 112 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 113 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 114 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 115 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 116 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 117 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 118 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 119 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 120 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 121 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 122 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 123 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 124 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 125 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 126 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 127 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 128 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 129 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 130 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 131 of
177

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 132 of
177

Dep. Ex. 331

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 133 of
177

EXHIBIT C-1

to Master Disbursement Agreement

ADVANCE REQUEST

Certificato Date: September 15, 2008
Bank of America, N.A.,
as DisbursenientAgent
Relationship Administration Office Manager
Credit Services & Administration
Commercial Real Estate NJ & PA
Bank of AmerLos, N.A.
750 Walnut Avenue
MC: NJ6-502-0 l-03
Cranford, NJ 07016

Atta: Jeanne P, Brown> Vice President
Re:

Advance Request No. 09-25-201M! under Master Disbursement Agreement dated as o?
June 6, 2007 (the "Disbursement. Agreement") among Fontaineblesu Las Vegas
Holdings, LLC, Fontainebleau Las Vegas Capita! Corp., Fontainebleau Las Vegas Retail,
LLC. Font&nebleau Las Vegas, LLC, and Fontainebicau Las Vegas II, LLC (collectively,
the "Project Entities"), the Funding Agents referred to therein, and Bank of America,
N.A., as Disbursement Agent.

Requested Advance Date: September 25, 2008
Resort Amount Requested: $103,113,111.77
Retail Amouat Requested: $0
Period Covered: August 1,2008 through August 31,2008

Ladies and Gentlemen:

The Project Entities hereby submit this Advance Request (the "Advance Request") pursuant to
the Disbursement Agreement. Capitalized terms used herein without definition shall have the meanings
assigned in the Disbursement Agreement.
The Project Entities hereby request the making of the Advances reflected in the Funding Order
Report and Advance Request Transfer Report. In connection with the Advances requested herein, and to
induce the Disbursement Agent and each relevant Funding Agent to make such Advances, the Project
Entities hereby represent, warrant and certify as follows:
L

Certifications,

A.
Attachments: Each ¿f the following attachments to this Advance Request is what it
purports to be, is accurate in all material respects, i consistent with the requirements of the Disbursement
Agreement, and reflects the information required by the Disbursement Agreement to be reflected therein,
WO2'WSNCOOI\400t55305.9

l-11G HLV CONFIDENTIAL

ISAMA

800280280

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 134 of
177

in each case as of the Advance Date specified above.
Appendix

Title

Requested Cost Report
Shared Cost Allocation Report3
Current Available Sources Report
Funding Order Report
Advance Request Transfer Report

2
3
4
5

6
7
S

9
O

Il
12
33

14
15

16
17

(Resen'edl
Detailed Remaining Cost Report
Reinainhig Cost Report
Retal! Remaining Cost Report
In Balance Report
Lien Release Summary2
litle Insurance Endorsement Chart3
Inventory of Unincorporated Materials
Architect Advance Certificate
General Contractor's Advance Certificate
List of Additional Contracts
List of Scope Changes

Requested Cost Repofi. The Requested Cost Report attached hereto is in the form
required by the Mastei' Disbursement Agreement, and summarizes costs reflected in the Budgets for
which Advances are requested to hq made on the relevant Advance Date, Each of the items which
collectively constitute the Resort Request and the Retail Request set forth in the Requested Cot Report
are included in the Budgets, and have been properly expended by the Project Entities in accordance with
the Budgets or are anticipated to be expended prior to the Advance Date set forth in the Advance Request
With respect to amounts requested for construction ezpenses, the Requested Cost Report accurately lists,
for each applicable line item, the total current payment requested by the Project Entities (net of retainage),
Copies of invoices from the Contractors and Subcontractors for which payment is requested have been
delivered to the Construction Consultant. All items described in the Requested Cost Report represent (a)
work that has been satisfactorily performed in a good and workmanlike manner and in conformance with
the Plans and Specifications, (b) materials that have been delivered to the Site and are incorporated into
the Project or will be incorporated within the period contemplated by the Disbursement Agreement, or are
Unincorporated Materials complying with the requirements of Disbursement Agreement, cc) the Pcoect
Entities' best estimate of Project Costs which will become due and payable ou or prior to the Requested
Advance Date.
-

Shared cost Allocation Report.4 The Shared Cost Allocation Report attached hereto is in

Include this Appendix only from and after the Initial Bank Advance Date.
2

Include this Appendix only when requesting Advances from the Bank Proceeds Account.
Include this Appendix only when requesting Advances from the Bank Proceedt Account.

W02.WES'i':ECDOI\100185305.9

HIGIÌHLY CONFIDENTIAL

BANA F1300280281

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 135 of
177

tite forni requited by the h'lastcr Disbursement Agreement.

Current Available Sources Repoit The Current Available Sources Report attached
D,
hereto is in the farn required by the Master Disbursement Agreement, and accurately reflects availability
under each of the applicable Financing Agreements and the available balance of the various Accounts
which is available to fund Project Costs.
Funding Order Rep2. The Funding Order Report attached hereto is in the faim required
by the Master Disbursement Agreement; and has been prepared in accordance with Section 2,10 of the
Master Disbursement Agreement, and correctly applies the [Unding order set forth in stich Section to the
funds identified in the. Current Available Sources Report.
Advance Request Transfer Report. The Advance Request Transfer Report is in the tarin
required by tite Disbursement Agreement and directs the funds allocated in the Funding Order Report to
the various accounts and to reimburse drawings of the Letters of Credit under the Bank Credit Agreement
in the manner required by the Disbursement Agreement.

Detailed Remaining Cost Report. The Detailed Remaining Cost Report is in the forni
required by the Master Disbursement A&eement, and reflects for each Line Item Category all changes
thereto which are required by Section 6.2 of the Master Disbursement Agreement by reason of any Scope
Change or Realized Savings.
l-r.

Remaining Cost Report The Remaining Cost Report attached hereto is in the

forni required by the Master Disbursement Agreetnept, and has been prepared in accordance Willi

Section 4.17 of the Master Disbursement Agreement, and reflects all reasonably anticipated
Project Costs required to achieve Final Completion. The Remaining Costs Report details the balance
required to complete each line item.
I.
Retail 1emakning Cest Report. The Retail Remaining Cost Report attached hereto is in
the form required by the Master Disbursement Agreement accurately details the remaining costs in the
Retail Budget.
I.

In Balance Report. The In Balance Report correctly computes the In Balance Test in

accordance.
Lien Release -Summat and. Title Insurance EndorsejtChatt The

lien

release

summary chart and appropriate evidence of lien releases required by Section 3.3.16 of the Disbursement
Agreement, and title insurance endofsement commitments required by Section 3.3.17 of the Disbursement
Agreement, have been received as of the Requested Advance Date for all work, materials and/or services
performed and/or delivered in connection with the Project. In addition, all endorsements to the Title
Policies required pursuant to the Disbursement Agreement lieve been received!

Inventory of Unincorporated Materials. The inventory of Unincorporated Materials
which is attached hereto is accurate in all material respects, and identifies all Unincorporated Materials
4

Include this Appendix only flamand after the Initiai Bank Advance Date.
Include this certification only when requesting Advances front the Bank Proceeds Account,

W02.WBSTtÌ COG i\100i8 530 5,9

[-IIGELY CONFIDENTIAL

BANAJB0O28O282

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 136 of
177

aI)d slates tht 'aJue theieot Ali Uiìncorpoiated Materials tb1 which Juli payment has pievious{y been
made or is being made -with the proceeds of the Advance to be disbursed aie, or will be upon full
payment, owned by theProjeet Entities, and all Uen rights or claims orthß supplier have been or viiI be
released slinuttaneously with such ful! l)ayrnent and all amounts, ifany,requíred to be paki to the supplier

thoreof with respect to the installation of such Unincorporated Materials (including any Retainago
Amounts). The Project &ltities believe that the Unincorporated Materials consist of' components that
conform to the Plans and Specifications and that vii! be ready for incorporation into the Project
reasonably promptly following delivery thereof. AIL Unincorporated Materials are properly inventoried,
securely stored, protected against theft and damage at the Site or at such other location which has been
specifically identified by its addi-ess to the Construction Consultant and the Disbursement Agent (or if the

Project Entities cannot provide the address of the current storage location, the Project Entities have
provided the Construction Consultant with a list of the name and address of' the applicable contracting
party supplying or manufacturing such Unincorporated Materials). With respect to any Unincorporated
Materials as to which deposit or other partial payments have been made or will be made out of the
requested Advance (but which have not been and will not be fully paid after giving effect to the requested
Advance), the Project Scoured Patties have, or will have upon payment with the proceeds of the requested
Advance, a perfected security interest in the Project Entities' rights to the Unincorporated Materials and
the Contracts therefor, with the priority therein contemplated by the Security Documents. With respect to
(i) Unincorporated Materials not stored at the Site from a single or Affiliated suppliers (of which the
Project Entities are aware that such suppliers is an Affiliate) with a contract price (or expected aggregate
amount to be paid in the case of cost-plus Contracts) in excess of $5,000,000, and (ii) any Contracts for
Unincorporated Materials with a contract price (or expected aggregate amount to be paid in the Oase of
"cost plus" Contracts) in excess of $5,000,000 (excluding items located outside of the United States or in
transit from jurìsdìctions outside of the United States), the Project Entities have executed and delivered to
the Disbui-soment Agent such additional security documents (Including, without limitation, financing

statements, security agreements, collateral access agreements, consents of manufacturers, vendors,
warehousemen and balices) reasonably requested by the Disbursement Agent necessary to grant the
Secured Parties such security interest in tite Project Entities' rights to such Unincorporated Materials or
Contracts. All Unincorporated Materials are insured against casualty, loss and theft for an anionot equal
to their replacement costs in accordance with Exhibit D to the Master Disbursement Agreement, The
value of Unincorporated Matetials located at the Site but not expected to be incorporated into the Project
within the ensuing calendar month is not more than S25,000,000 (or any greater amount approved in
accordance with the ternis of the Master Disbursement Agreement). The amounts paid by the Project
3ntities in respect of Unincorporated Materials not at the Site is not more than $50,000,000 (or any
greater amount approved in accordance with the tenus of the Master Disbursement Agreement). The
amount of contract deposits paid by the Project Entities in respect of Unincorporated Materials is not
more than $50,000,000 (or any greater amount approved in accordance with the terms of the Master
Disbursement Agreement).6

List of Additional Contracts. Attached to this Advance Request is a complete and
M.
accurate listings of all Contracts entered into by tite Project Entities since the date of the last Advance
Request, together with (i) copies of any Contract entered into by the Project Entities arid any Contractor
with a contract price (or in the case of the "cost plus" contracts, expected aggregat? amounts to be paid) in
excess of $5,000,000, (ii) copies of each first dei' Subcontract with a contract price (or ¡n the case of the
"cost plus" contracts, expected aggregate amounts to be paid) in excess of $5,000,000, and (iii) a copy of
any Payment and Performance Bond required pursuant to Section 5.12 of the Disbursement Agreement, in

6

Include this certification only when requesting Advances from the Bank Proceeds Account.

v/o2-wus'r:Icnom\400185305.9

HIGIHLY CQNF1DENT1AL

GA WA FG 0028 0283

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 137 of
177

each case unless previously delivered.

List of Scopo Changes A list of all approved, pending and proposed Scope Changes
(other than Minor Scope Changes) since the previous Advance Request, together with copies of all such
Scope Changes (other than Minor Scope Changes) not previously delivered to the Disbursement Agent, is
attached hereto.

General Reoresentations,

Each Material Contract is in lull force and effect except (i) for amendments to
Material Contracts not prohibited by Section 6.1 of the Master Disbursement Agreement or by the
FinancIng Agreements, (ii) to the extent the Project Entities have entered into a replacement Material
Contract to the extent required or permitted by Section 7.1.6 of the Master Disbursement Agreement; and
(iii) to the extent terminated in accordance with their respective ternis.

Each Financing Agreement is in full force and effect, without amendment since
the date of its execution and delivery, and in a fonn which was provided to the Bank Agent and the
Trustee prior to the Closing Date, except for amendments to the Financing Agreements to the extent
permitted under the Facility Agreements or to the extent tèrrninated in accordance with their respective
terms.

Each representation and warranty of each Project Entity set forth in Article 4 of

the Ma$er Disbursement Agreement or in any Material Contract is true and correct in all material
respects as if made on the Requested Advance Date (except that any representation and warranty that
relates expressly to an earlier date shall be deemed made only as of such earlier date), unless, prior to the
initial flank Advance Date, the failure of any such representation and warranty referred to in this clause)
to be true and correct óonld not reasonably be expected to have a Material Adverse Effect.

To the Project Entities' knowledge, each representation and warranty of each
Major Project Participant (other than any Project Entity) set forth in any of the Material Contracts is true

and correct in all material respects as if made on the Requested Advance Date (except that any
representation and warranty that relates expressly to an earlier date shall be deemed made only as of stich
earlier date) unless the failure of any such representation and warranty referred to in this clause 4 to be

true and correct does not reasonably be expected to have in a Material Adverse Effect, in each cas; as
certified by the Project Entities in the relevant Advance Request.
Th In Balance Test is satisfied,

There is no orde; judgment or decree of any court, arbitrator or governmental
authority shall purport to etoin or restrain the Bank Lenders or the Trustee fiorn making the Advances to
be made by them on the Requested Advance Date.
-

The making of' the requested Advance shall not violate any law.
S.
Since the Closing Date, there has not occurred any change in the economics or
feasibility of constrúcting and/or operating the Project, or in the financial condition, business or property
of the Project Entities, any of which could reasonably be expected to have a Material Adverse Effect.

9.

Constructìon of the Project is proceeding materially in accordance with the

WO2.WIsT:] CflOI\4001 85305.9

HIGLY CONFIDENTIAL

- 5-,

BANABOO2BO284

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 138 of
177

Project Schedule and the plans and specifications for the Project (including any Plans and Specifications
then delivered) and no Major Project Participant or first tier Subcontractor under the Prime Construction
Agreement or party to n Subcontract with a total contract amount or value in excess of $25,000,000 has
suspended performance or otherwise repudiated its obligation to perform any duty or obligation under its
respective Material Contract or Subcontract (unless such suspended or repudiated Material Contract or
Subcontract is permitted to be, and actually has been, ieplaced, or a replacement is determined not to, be
necessary, pursuant to Section 7.1.5 or Section 7.1.6).
IO.
[[Solely with respect to the initial Advance of fünds from the Second Mortgage
Proceeds Account, the entire amount of the Equity Proceeds Account has been, or shall concurrently be,
applied to the payment of Project Costs.))7

li.
[(Solely with respect to the initial Advance of funds fi'oni the Second Mortgage
Proceeds Account (other titan any Advance made solely to pay interest on the Second Mortgage Notes),
fixed price or guaranteed maximum price Contracts with Subcontractors in respect of 75% of the Total
1-lard Cost ave in place]]8
12.
([Solely with respect to the first Advance whicir occurs following October 1,
2007, fixed price or guaranteed maximum price Contracts with Subcontractors in respect of 85% of the
Total Hard Costs are in place. Each such Subcontract and Contract is consistent with the Budgets, the
Project Schedule and the plans and specifications for tl Project now in effect.]]

IS.

[[Solely with respect to the Initial Bank Advance Date, (i) fixed price or

guaranteed maximum price Contracts with Subcontractors hi respect of 95% of the Total Hard Costs are
fu place, and (ii) fixed price contracts in respect of not less than 50% of the Costed FP&B are in place,
Each such Subcontract and Contract is consistent with the Budgets, the Project Schedule and the plans
and specifications for the Project now in effect]] '°
In the case of each Advance from the Bank Proceeds Account made concurrently
with or following the Exhaustion of the Second Mortgage Proceeds Account, the Project Entities have
delivered a copy of (i) each Contract or series of related Contracts with the same Person entered into
between the Project Entities and any Contractor with a contract price (or expected aggregate amount to be
paid in the ease of "cost pins" contracts) in excess of $25,000,000, (ii) each first tier Subcontract with a
contract price (or expected aggregato amount to be paid in the case of "cost plus" contracts) in excess of
$25,000,000 (or any or series of related Contracts with the same person), and iil) a copy of any Payment
and Performance Bond requiitd pursuant to Section 5.8 to the Disbursement Agent, the Construction
Consultant and Bank Agent promptly after mutual execution and deliver thereof,

hi the case of each Advance from the Bank Proceeds Account made concurrently
7

Insert only where appropriate.

8

Insert only where appropriate.

9

Insert only where appropriate.

lo

lt

Insert only where appropriate.
Insert only where appropriate.

Wo2-WEsr:lCOGt\400135305.9

HIGIHLY CONFIDENTIAL

-6-

BANAFBOO28O2BS

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 139 of
177

with or following the Exhaustion of the Second Mortgage Proceeds Account, the Project Entities have
delivered to the Disbursement Agent duly executed acknowledgments of payments and releases of
mechanic? and materialmens tiens substantially in the form of Exhibit t to the Master Disbursement
Agreement (with any modifications required by Nevada law) from the Contractors required by the Master
Disbursenent Agreement for all work, services and materials, including equipment and fixtures of all
kinds, dones performed or furnished for the construction of the Project From the last day covered by the
immediately preceding Advance Request through the last day covered by this Advance Request except for
such work, services and materials the payment for which does not exceed, in the aggregate $50,000,000
and is being disputed in good faith, so long as (I) stich proceedings shall not involve any substantial
danger of the sale, forfeiture or loss of the Project or the Site, as the case may be, title thereto or any
interest therein and shall not interfere in any material respect with the Project or the Site, and (2) adequate
cash reserves have been provided therefor through an allocation in the Remaining Cost Report. To the
extent of' any Outstanding Releases, the Project Entities have provided to the Disbursement Agent from
the Title Insurer bonds or endorsements to the title insurance policies insuring the lien free status of the
work. The aggregate of all Outstanding Releases do not represent work with an aggregate value in excess
of $50,000,000?
In the case of each Advance flomn the Bank Proceeds Account munde concurrently
with or following the Exhaustiott of the Second Mortgage Proceeds Account, the Project Entities have, or
will prior the Requested Advance Date deliver a commitment &om the Title Insurer evidencing the Title
Insurer's unconditional commitment to issue an endorsement to the Bank Agent¼ Title Policy in the forni
of a 122 CLTA Endorsement insuring the continuing priority of the Lien of the Bank Agents Deed of
Trust as security for the requested Advance and confitming and/or insuring that there ara no intervening
liens or encumbrances which may then or thereafter take priority over the Liens of stich Deed of Trust
other than Permitted Encumbrances and such intervening liens or encumbrances securing amounts the
payment of which is being disputed in good faith by the Borrowers (in which case the Disbursement
Agent has received confirmation from the Bank Agent that the Title insurer has delivered to the Bank
Agent any endorsement to its Title Policy required or desirable to assure the Bank Agent against loss to
the priority of such lien or encumbrance).

In the case of each Advance ftom the Bank Proceeds Account made concurrently
with er following the Exhaustion of the Second Mortgage Proceeds Account, no action, suit, proceeding
or investigation of any kind shall has been instituted oi to the Project Entítie& knowledge, is pending or
threatened, including actions oi' proceedings of or before any Governmental Authority, to which any
Project Entity, the Project or, to the knowledge of the Project Entities, any Major Project Participant
(other than any Project Entity), is a party or is subject. or by which any of them or any of their properties
or the Project are bound that could reasonably be expected to have a Material Adverse Effect nor aro the
Project Entities aware of any reasonable basis for any such action, suit, proceeding or investigation and no
injunction or other restraining order shall have been issued and no hearing to cause an injunction or other
restraining order to be issued shall be pending or noticed with respect to any action, suit or proceeding if
the same could reasonably be expected to have a Material Adverse Effect,

Insert this paragraph oniy where Advances from the Bank Proceeds Account arc requested.
13

H

Insert this paragraph only where Advances from the Bank Procceds Account are requested.
insert this paragraph only where Advances from the Bank Proceeds Account are requested.

wo2-Wssr; LC'DOl\4001 55305.9

HIGtHLY CONIFIDENITIAL

3 A NA 8 00280 28 16

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 140 of
177

To the best of the Project Entities' knowledge, the construction performed n
IS.
respect of the Project as of the date bei-col is substantially in accordance with the current Plans and
Specifications for the Project.

As of the date hereof; the estimated Scheduled Opening Date is October I, 2009.
The Project Entities have no reason to believe that the Opening Date ivill not occur on or prior to such
d ate, or that the Completion Dato will not occur within 180 days thereafter)5

No Default or Event of Default lias occurred and is continuing or reasonably
could be expected to result from the requested Advance tinder the Disbursement Agreement.
21,
The Project Entities have submitted to the Construction Consultant all Plans and
Specifications in effect as of the date hereof. All Advances requested under this Advance Request are for
the payment of Project Costs incurred for work are consistent with stich Plans and Specifications and wilt
permit the Project Entities to complete construction of the Project on or before the Completion Date
required above.

Each representation and warranty (a) of the Project Entities set forth in Article IV
of the Disbursement Agreement or in any of the other Financing Agreements or Material Contract is true
and correct in all material respects as if made on and as of the Requested Advance Date with the saine
effect as if given on the date thereof (except that any representation and warranty that relates expressly to
art earlier date shall he deemed made as of such earlier dnte, and (b) to the Project Entities' knowledge, of
the General Contractor, the Completion Guarantor, the Architect and each other Major Project Participant
(other than the Project Entities) set forth in any of the Material Contracts is true and correct in all material
respects as if made on and as of the Requested Advance Date with the same effect as if given on the date
thereof <except that any representation and warranty that relates expressly to an earlier date shall be
deemed made as of such earlier date) unless the failure of any such representation and warranty referred
to in this clause (b) to be true and correct could not ieasonably be expected to have a Material Adverse
Effect,

-

Without limitation on the foregoing, the conditions set forth in Sections 3.3 oi
3.4, as applicable, of the Disbursement Agreement are satisfied as of the Requested Advance Date with
the following exceptions:
(Nonej.

The foregoing representations, warranties and certifications are or will be true and correct

as of the Requested Advance Date and Disbursement Agent is entitled to rely on the foregoing in
authorizing and making the Advances herein requested. By executing the Advance Confirmation Notice,

the Project Entities will be deemed to confirm that the foregoing representations, warranties and
certifications äre correct as of the Requested Advance Date.
(REMAINDER OF PAGE LEFT INTENTIONALLY BLANK]

is

Modify this Section after Opening Date or Completion Date. have occurred.

wo2-wEsTIcDo \400IS53OL9

HIGINLY CONFIDENTIAL

BANA F800280287

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 141 of
177

IN WITNESS \VFRLOF, the Projoct Entities bave executed tbk Advance Reiacst as of
the ciato hcrcot

FONTA1NEBLEAU LAS VI GALS ROLIMNG, LW,
a Nevada limited liability eompaiiy

By: Pontai

tuResort Properties l,LLC,

I,

bs Managing Member

By: Fotitainebtean Resorr Holdings, LLC,
its Managing Member
By: Fontainebican ResÓrs, L1Xì its Mäoaging
Memhoi

ç. ,r

By:
'Viri?:

CbìefPí4ñeial OffleerlÁuthorized Signatory

I1ONat4gSAt LA3 VEGAS CAPiTAL COIP,
a Dekcware corporation

/ U X7

-'

L 1r

By:

T1o:ChiefFiiEwdJai OFïíccr/Autliorized Signavoxy

FONT4INEBLtVÇ L4S VEAS EETAIL, LLO,
A Delawarøimíted liability coinpsny
By: PontainebicauLas VogaR.etaiI Mezv,anine, LLC,

it MiÚiaghgMembr
By: Fontahiebleau Las Vegas Retafl Parent, ELC1
it Mariagilig Mainher

B.y Fomahklcau Resort Holdings, LW,
its Mtnaging Mon*et

By: Foatainebiean Resorts, L, its
Mn aging Mb.cr

/ \.
LN

By:
Title.;

-'< -

CIiiefFh$ncial Officer/Authorized Signatory

WQ2-WE8rJt1)ÇI\IoO553O5

HIGHLY CONFIDENTIAL

-'9'

BANA_F300280288

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 142 of
177

FONTATNiZ13LiMJ LAS VEGAS, t1C,
aNevada flmited liabiIiy company
and

FON'I'AlNÈLÈAU LAS VEGAS fl,LLC
a Fka-hla lì ìcd J äbi!Uy ôompany
By: Fntaincbkoatr Las Vegas Holdings. LLC
Managing Member of each of the fôrogoing
By: Fontaineblean Rí±sort Properdes I, LLC,

it M.anagingMember'
By: Fontainebloiü Rcsort HtAdings. TLCZ
¡(s tvthnaging Member

By: Fonta[nebleau Reerts, LLC,
its Mtmatng Meiphcr

n

....

1'itle

C:hief.Fhiaeial QfflpeìlÁuthorizcd Sigflatow

Wb2-\V:CDOfl4O011.3O59

HIGHLY CONFIDENTIAL

SANA F800286289

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 143 of
177

EXÏ-11131T E

to Master Disbursement Agreement
AID\'ANCE CONF1RMATIOÌ4 NOTICE

Requested Advance Date: September 25,2008
Pontainebleau Las Vegas Holdings, LLC
Fontainebleau Capital Corp.
Fontainebleau Las Vegas, LLC

Pontainebleau Las Vegas Il, LLC
Fontainebleau Las Vegas Retail, LLC
Each of the Fundflng Agents
Re:

Advance Request No. 09-25-2008 under Master Disbursement Agreement dated as or

June 6, 2007 (the 'Disbursement Agreement") among Fontaineblcau Las Vegas
Holdings, LLC, Fontainebleair Las Vegas Capita) Corp., Pontainebleau Las Vegas Retail,
LLC, Fontaineblean Las Vegas, LLC, and Fontaineblean Las Vegas 11, LLC (collectively,

the 'Project Entities"), the Funding Agents refcn'ed to ificoehi, and Bank of America,
N.A., as Disbursement Agent.
Ladies and Gentlemen:

This Advance Conflrmatidn is issued with reference to the Disbursement Agreement, Capitalized
terms used herein without definition shall have the meanings assigned in the bisbursenient Ai'eenient.

Pursuant to the Advance Request described above, the Project Entities requested certain
Advances, This Advance Confirmation confirms the amount of the Advances to be made under the
Financing Agreements, and the amount to be transferred into each Accotmt.

Amounts to be Advanced:

Proni the Retail Facility
For Shared Costs
For Other Retail Costs

S 3,789,276.00
SO

Total Retail Facility Advances

$ 3,789,276.00

Prom Resort Loss Proceeds Account

$

440,886.15

From the Second Mortgage Proceeds Account

5

17,643,02

From the Equily Funding Account

$

22,573.64

W02-WEST:LAR\4003256 I 9.1

HIGHLY CONFIDENTIAL

BANAFBOO2SO290

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 144 of
177

From the Bank Proceeds Account

$ 99,332,1 89,8]

Amount Liquidity Account Exceeds $50,000,C00

$

05,694.36

Advances funded pursuant to tue Retail Facility shall be deposited into the Retail Funding Account, for
further credit to the following Accounts:
Retail Payment Account
Resort Payment Account #501001203813

$

5 3,739,276.00

AI] Advances funded from the Loss Proceeds Account shall be deposited into the Bank Funding
Account, for further credit to the following accounts:
Resort Payment Account #501001203813

S

440,886.15

All Advances funded pursuant to the Second Mortgage Proceeds Account shall be deposited into
tite Second Mortgage Funding Account for fUrther credit to the fo] lowing Accounts:
Resort Payment Account #501001203813
Cash Management Account iM968332450

$
$

17,643.02

All Advances funded from the Bank Proceeds Account shall be deposited into the Bank Funding
Account, for further credit to the Following Accounts:
Resort Payment Account #501001203813
Interest Payment Aceount# 1233055973

$95,932,518.06
S 3,399,671.75

Note: $68, Ist .08 of debt setvice for LOC fees has already been funded.

Liquidity Account Excess finds shall be deposited into the Bank Funding Account, for further
credit to the following Account:
Resort Payment Account #501001203813

$

105,694.36

Amount to be funded from the Fontaineblean. Las Vegas LLC Equity Proceeds Acct 02385090110385 shall be deposited into the following Account:
Resort Payment Account #501001203813

S 22,573.64

Note: Resort Account Balance for Interest Earned already in an account and not to be advanced
with this request $4,854.79.

woa.WrST:LAR4003269.l

RIG lILY CONFIDENTIAL

BANABOQ2$0291

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 145 of
177

Ilease conihïn this Advance Confirmation Notice and the Advances and transfers described
-above are correct by cotinersigning it in the place provided below.
BANK OF AMERICA, N.A., as Disbursement Agent
By:

Title:

\v02-wesr:LAR\400328619.I

HIGHLY CONFIDENTIAL

BAN3AB00280292

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 146 of
177

Bythuntersighing this Advance Confirtnatío) Notice and returning itto the Disbursement Agent,
the Projéct Entities confirm that each of the i-eprcscntations, warranties and certifications mude in the
Ad'auee Request i-eÇcrrcd to above ((netuding the various Appendices attached tMreto). as supplemented
in wilting front time to tIme f011owing the inithd subrnissio to the.undersigned,
true and correct as of
the Requested Advance Date and Qishursrnent Agent is entìtlöd Lo rely on the foregoing 1h authothing
nnd.rnakìng the Advances hei-ein requested. By oxc&ulìug Xhe Advance Conthination ?JaticO, the l'ojeet
Entities will he deemed ta contifrn that the foregoing representations, warranties and certifications are
coirect as of the.Recjue-sted Advance Date

mt WtrNBSs: WI1EIu:op, tho Projèct Ehtitie have

çceütçtl this Advance Cotitirnmtion.

Notice. as.of the daxehereo

FONTAINEBLEAÜ LAR VEGAS XIÖLDIÑC,tLM,
t.Nevadn lü-ii[ted liability company

By: Fonlainebtean .Rsort Properties I, LLC,
its Mapagi:ng: Member

Foiflnhithfeau Etsott Pòídiobs LLC<

B

it M aging ivícrober
13>k: Fonlainebleac T<esort LL
Member

t

By:

Titi&

its Managing

-'açr--

-

Authoi-L4Sínatbry.

FONThINflLICAU:LAS V1«W CAPITAL CORP
a Delaware corporation

-

f
By:

Tiiiçt

k

'i

---'-2' _-

j<1- ¿

Ànthcir.iz$l -Signatory

EONTAINaTSAiI LAS VILGAS RETAIL, LLC,

-

a. Dehtwafl3 limited iütbiftty cOmpany

13y: Pentathoblenu tas Vegw RtuuI Mc-/2anint4 IJLC,

jJanagibg .Membt'
13;. Ponudnoblean Las Vegas Ïeai1 Parent, 11L(1

it Managing Member

We2-WflSttAR\4ot3tflai

HIGU-1LY CONFIDENTIAL

BANA_FB00280293

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 147 of
177

13y: Pontai oebleau Resort Ficklings, LLC,

its Mmagi»g Minber
By: Fontamneblean Resorts, LLC, it
Whúuìging Member
B>..

il r
'J,,
ii

t

r

îitic',AuthoMcd Signatory
FONTAINXCWLEAU LAS VEGAS, LW,

aNevada tirnftdha1iCy con1pany
and

FONI'AINEgAU LAS VEGAS li, LLC,
a Plorida timjted ]iabíihy company

By Fomainebleim Las Vegas Holdings, LW.
Managing Member of each of the Thregoing
By; Fontinehlean ResortUroperties I, LW,

its Managing Member

By; FonfainebleauResoitflokJing, LIC,
it Managijcg Member
By: F*ntainob(eauRøsorts, LCC,
its Managing Meinbr
¡3y

Title i:

î4
(J2

Mlhorlzet!

nator

'M2-WtSr:LAR\4DO325l9.}

HIGÍHLY CONFIDENTIAL

BANAFBOO28U294

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 148 of
177

EXHIBIT M-4
to Master Disburse,iienc Agreement

BUDGET/SCHEDULE &MENOMENT CERTIFICATE
August 3E, 2005

Bank of America, N.A,,
as Disbursement Agent
Relationship Administration Office Manager
Credit Services & Administration
Commercial Real Estate Ni & PA
Batik of America, N.A.
750 Walnut Avenue
MC: Nid-502-01-03
Cranford, Ni 07016
Aun: Jeanne P Brown, Vi ce President

Pontainebtenu Las Vegas Holdings, LLC, Fontainebleau Las Vegas Capital Corp., Pontainebleau
Las Vegas Retail, LLC, Fontainebicau Las Vegas, LLC, and Fontainebleau Las Vegas Il, LLC,
Amendment No. 2 to Resort Budget

Re;

Ladies and Gentlemen:

Fontainebleau Las Vagas Holdings, LLC, Fontainebleau Las Vegas Capital Corp., Fontainebleau Las
Vegas Retail, LLO, Pontainebicau Las Vegas, LLC, and Pontainebleau Las Vegas U, LLC, (jointly anti severally,
the "Project Entities"), request that tite Resort Budget for the Project be amended as set forth herein. This certifloate
is delivered pursuant to that certain Master Disbursement Agreement dated as f June 6, 2007 (the "Disbursement
Agreement') among the Project Entities, the Funding Agents referred to therein, and Bank of America, N.A., as
Disbursement Agent. Capitalized ternis used in this certificate that are otherwise not defined shall have the meaning
assigned in the Disbursement Agreement.
In connection with the requested amendment(s), the Project Entities hereby represent, warrant and certify
as follows:
A.

Amendments.

CHOOSE ONE OR MORE OF THE FOLLOWING TWO OPTIONS:

j<_,The propose amendment to the Resort Budget is described on At,pendix t hereto and Is permitted
tinder Section 6.4,i of the Disbursement Agreement.
The proposed amendment to the Project Schedule extends the Scheduled Opening Date &om
and is permitted under Section 6,4.2 of' the Disbursement Agreement.

to
13.

Related Certiticatins.
1.

Funding to pay the costs represented by any increase co the aggregate amount budgeted for any

Wo2-WEST:ICDOI\400220629.12

RIG lILY CONFIDENTIAL

E>dmibit M-4

SANA F1300280295

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 149 of
177

Line Item Category of the Resort Budget set fortl) on Aj2pfldix I hereto is permitted under terms
and conditions of the Disbursement Agreement, including Section 6.4 thereof, and the fttnding to
pay such increased costs is available from:
CR00512 ONE OR MORE OF THE FOLLOWING FOUR OPTIONS:

Realized Savings obtained fom a different Line Item Catego' of the Resort Budget.

The allocation of previously unallocated amounts under the Unallocated Construction
Contingency" Line Item in the Resort Budget and after giving effect to such allocation
the Unallocated Contingency Balance will equal or exceed the Required Minimum
Contingency for the Resort Budget.
*

X The allocation of previously unallocated amounts under the "Additional Cost
Contingency" Line Item of the Resort Rudget

*

Additional contributions to the equity capital of the Companies.

The increase does not result in the [n Balance 'rest tot being satisfied.
Any decreases to the aggregate amount budgeted for any Line Item Category of the Resort Budget

set forth on ¿ppendix t hereto result horn Realized Savings in such Line Item Category, in
accordance with the terms and conditions of the Disbursement Agreement, including Section 6.4
thereof.
CHOOSE ONE OB. 130TH OF TIlE FOLLOWING TWO OPTIONS;

t..

X, The flesort Budget in offeet immediately prior to the proposed amendment is
attached to this Budget/Schedule Amendment Certificate as Appendix ti, and the
Resort Budget which will he irs effect Upon effectiveness of the proposed umeadment
is attached to this Budget/Schedule Amendaient Certificate as Appendix III.
The Project Schedule in effect immediately prior to the proposed amendments is attached

this Budget/Schedule Amendment Certificate as Appendix IV, and the Project
Schedule which will be in effect upon effectiveness of the proposed amendment is
to

attached to this Budget/Schedule Amendment Certificate as

endix V

Immediately following the proposed amendrnen«s): (a) the Budgets *tll continue to provide for
construction and completion of the Project substantially consistent with the Plans and
Specifications (b) the Budgets will continue to call for construction which will permit the
Opening Date to occur on or prior to. the Scheduled Opening Date; and (c) the Budgets will
continue to reasonably establish the Line Item Category components of the work required to be
undertaken in order to complete construction of the Projeàt as set forth in the Remaining Cost
Report delivered below.
S.

The construction performed as of the datd hereof is substantially in accordance with the Plans and
Specificatidus. The Project Entities have no reason to believe that the Opening Date will not occur
on or prior to the Scheduled Opening Date,

Attached hereto as Apnendix VI ìs an updated Remaining Cost Report that gives effect to the
proposed amendnient(s and has been completed in accordance with the requirements of the
Disbursement Agreement.
The Remaining Cost Report (allached hereto as Appendix VI):
w02.WEST:1C0olt4ob220629.12

HIGLY CONFIDENTIAL

Exhibit M-4

BANA_FB00280296

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 150 of
177

accurately sets foil'. for each Lh'.e Item Category, an aggregato amount equal to the
remaining anticipated Project Costs for such Litre Item Category;
accurately sets forth the Required Minimum Contingency and the Unallocated
Contingency Balance; and
(o)

is true and corTect ir. all nmtcrinl r spoofs provided that, it is understood that to the
ettent any ìnformation in euch reports is prospective in nature such information is based
upon good faith estimates and assumptions believed to be reasonable at the time made.

9,

The Project Entities are not presently aware of any expenses other than those set forth in column
headed 1Eatance to Complete' of ¿ppendix VI that are necessary irr aider to cause the Project to
achieve Final Completion.

Il.

There s no Default or Event of Default tinder the Disbursement Agreement other than any Default
which is cured by this Budget/Schedule Acncndment Certificato.

The undersigned certifies that the Resort Budget amendment contemplated hereby is permitted pursuant to
the Disbursement Agreement, including, without limitation, Section 6.4 thereof, and all conditions precedent thereto
have been met.

Attached to tu8 Budget/Schedule Amendment Certificate as Attachments A and B are cedificates flot» the
General Contractor and the Construction Consultant, respectively.
[REMAINDER OP PAGE INTENTIONALLY LEFT BLANK)

wo2-wasntcooi\40022Ù62o.t2

HIGaILY CONFIDENTIAL

Exhibit M4

BANAFBOO2SO297

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 151 of
177

IN WITNESS WFIERE0F; the Project

}ïI1titie

have executed this BudgedSchedule Americhnen

Certithete as of the 3 Ist day niMay. 2003.

FÖÑTAÍNEBLEAU LAS VEGAS HOLI)IIWS, LLG
a 1'4avadn. lhnitcd Jiabflft)' cnnj>kiy

By; Fontaineb1eat Resort Properties. I, LLC,
its Managhig Member

By: Eonlainelileau Resort Holdings, LLÇ.
itS Managing Member
39? t tainebleauResoils, LLC, ils Mnnnging
Member

r

i H»7-'
t sc

fly
Närne:
Thle

Jira Pr3ivai
(Thief Financial Offleet

EUNTAINEBLEAU LAS VEGAS cAPITAL cORF.
a Delaware corpgrafton

t » ¿'e

By

Nnte Jim: Fetí1nän
'fftic

CjtiefFipcia1 Officer

tONTMNPBLEAfl LAS VEGAS RETAIL,.LLC,.
a Dhxwarc limited tiabilit company
I3y. Fontainebleau Las Yea Retail Mezzanine,LI;C,
its Managin Member
By: Pontainableati Lus Vegas Retail Parent, LLC,
itsManag$ngMkmmer

By Fonlainebtean Resort Holdings, Lu',
it Mamtgiìj.M«inbei'
Fóñtthiobleau Rçsorts, u.c; its
Mänr%hig b4nibt
B)

Nänie:
Titlo:

Jhrl Eçcntan

Cl ei iinmbild omtbr

W&2-Wa'S'IHCOGR4OÚ22Út29. ri

Eridóli M-4
-4-

HIGHLY CONFIDEMTtAL

BANABOo2O298

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 152 of
177

tONtUNEBLEÁU 1JASVEGAS LLC,
a Novada limited lability company
and

goNTAfNìßLE,w LAS VEGASir, LLeS
a Florida hauled liability company

By: PontainebThau LS Ves Eloldings, Li:C;
Managiñg Member of' òacl\ of ffi foi'egoig

By: Fontaibebleù Res6rt Fftiprtks 1, LLC,
its Managin Membor
I3y: FontahwbItthi RetorL
its Managing Member

By F ita

otdiïug, LLC

eb.lÑn Resorts,LLC,

its Mariagiii\ehib.er

(J

Ty

Naine; ini l:iiernan

litio'

--"

Chief tinthwiaI Offlet

t.

Wß2,Wl5T:ICDCTh400OÇd92

HIGHLY CONFIDENTIAL

Exhibit M-

BANA BO 0280299

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 153 of
177

Appendix Ï to BtWget/ScheJuIe Amendment
Amendment No, Ito Resort Budget

increases to Line Item Categories:

I.

The following Line Item Category is increased:

(a)

Construction Costs (Turnbeny West

Constriction)
b)

Sl 904 564 462

(e)

Amouritof Increase:

$ 30,042.390

(d)
Il.

Old Amount of Line Item Category:

New Total For Line item Category:

Sl 934,606.852

Source of Funds Foi' Increase to Line Item Categoriest
Realized Savings: $
. The particular Line rtein Category of the Resort Budget that is
the source of such Realized Savings is identified hi item III. below.

X Allocation of unallocated aniount from the "Unallocated Construction Contingency" Line
Item Category: $30,042,390 The corresponding decrease iii the "Unallocated Contingency
Balaneet' is $30,042,390. Afthr giving effect to such allocation, tue Unallocated Contingency
Balance will equal or exceed the Required Minimum Contingency for the Resort Budget,
(e)

'rho Companies received of additional equity capital

Additional Equity Contributions:
contributions.

(d)

III.

Amount by which Available Funds exceed

Excess Fundsfin Balance: S
Remaining Costs.

Decreases to Line Item Categories:
The foflowing Line Item Category is deeteased:
Old Amnountof Line Item Category:
(c

Amount of Debrease:

()

New Total For Line Item Categot:

Reason For Øecrease of Line Item Category:
Realized Savings. Realized Savings Certificate in the l'onu attached hereto as Schedule I to
Appendix I.

WO2-WaS'flICi)0fl400220629.12

HIGIl-ILY CONFIDENTIAL

Exhibic V-Z

B/AMA

300280300

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 154 of
177

FiTAtOLMU tralTAID CAPO
LAS VEGAS. UY

APPENDIXUTG
EXHPEMTN4

As *1 iß 1303

A)

E)

SI

CI

005

IÇI ;;2fl

Ç

753.' 04,314

344.3*14'.

Ç

*:f05tc.wiI*»av'51(lI FINII
CuIr_1,151

5
2

442410)

4
5

'

3'

Ç

553,401,173

S

Xi2.,0.5çA
214.44,4(4

S

047301$

Ç

7.424)4

107.043.517

5

ta 2)4422

-

3.221.170

c*tcic.5155

1,5214407,214

5

25,124X3 7

17,014.455

17,4)4,4?)

$

55m Qu,I5),Cls.I Cools
0

LOZA Q 07524400422

7

LEED 04.541142.7 Co,to 1054353

3'

7

200.535.547

AjPAZS

210.030,02

10,455124

17,614,474

nimIo) Ç

7

4,10,62)

3
s

L0000644T5400745.l2'1513431

Gm(4512634G.l1,«044504115604501073

052*24,54%

101,166,164)2

.1

.5

.

3

-

247.030.433

3

-

-

1

5(1,5*2 24(5

*653,345

6

1,166,343
053251.

4

S

J

21)3422
432*42

3

2,32:332

5.

4

4,1(0.257
3,447 742

1,opon,60tl5Ii)

.5

2.35024(1

T45442,14170165905
5,77,54644 LoSo, 01521*7

3

4,711.4142

4.531373

1

0214423

4

(((F4641) ,a2 F149)

s

7,043.1*3

2

G,sous7rqotuInslSl41
%qnI lsn.s46454

2

5.044,3*2
2,151,474
3040,322

7
3

7,020.432

1s

Fl,l)Cr.407,443
)131,51)01134209

070301747 4M;IG*3nl±07 ,,401n4o,,7

CdII'(
63,73022,5 £140345443,03

3

4400. 1752713)740470

143(1,563597(47715461441CA)2'CI'4'4
305434,5,2.534474*4913

'3

1

3*31*53

2

5(15.617

tcsrdaJl

7

1.755.241

4

412043 74,7323247
.4

70

1410)73

3

04,45(1*;

10222.419

S

1.724,117
5,221.1,4'

32.1(0,139

2
3

67,624,171

5

0377661132

1

4

1,122,424,071

5

1,601,t12,29)

Ç

I 12.44144.4

.4

17,232.511

6

7

0023776417
L512'-177306 047203.537

-

A4224115( 01000071013,240

oo-4IooçooyO'5"3o4

S

5

3

.7

3

17,0041047013454

(41574390 CIA)))))

0

T4I9C454l)0941 4243,

3

114_022.661'

7

40,Z.23403

2.

04,042.431 5

44,60,063

5

40,111,160

1,111673.024 5

374,4% 5

53.547,545
2,753,7)4
23,444
:02,453
6,406.633
2,722.43)
3,417,40

5

74222)3

4
S

2
7

64)7.304
3,131)08

5

5,131,217

3

1,47*-533

3

0

2.601.466.220 3

F

0235.2

1,I5I$

3

53,0454

5

150.4)0

71,141,433

3

620,44 6,314

45.0751 2

3214443,500

4.432.474

3

4,435,474

A5'.h«

530,0)2

.

2

1.4211,254

3.171)74 5

7,2777.07

7,053,941

'

3.251

2

4,420.212

2,1(5

1

4,436402

.2
2

'

5

51)1.4545

'

5740%
¶1225%

7
7

21.25%

2

104.33(3

(2)
(27

631.213

211)11

4
$

.

2

4''42

2

35,144

Ç

'S)

0 4
62404 7
92337 2
212457

732,42

34,427

3

2)020

336%

45)25433) Ç

$

(5)72'S 3

3,231,753
.

27,3)74

3135' 7

7234

4

3

)j20,723

324.0*7

4:0.233

2

1,130.712

717342

.4

33.506.64'

3

(4243541

2452)7

S

(6.34737)

'

72,01.4,343

S

t11,6$I,645 1

$

1

il_103.204

S

5

5*0,434,777

3

47.040.0*0

0

43,611,611

$

20,175,754

I)) 2 3,0)1456.223

)

721)422

221,613
35,481,174

(3,153.412; 2
53.627) S

003225 2

3

74.032.528 4

54.6)2.104

7

212.247

5
7

.4

'

2

75712,202

7

-

S

208)7.924

23.40%

10,045,706

00,1218*) 1

20.406,53*

1

091.041,40$

3

02.4)51 5

41.14% 3

75.024.274

16,121,2)4

1.153.407)76

.

3

1'

-

7
3

110,013

7

2

77371.521

S

2.525302 72,452.3'S 3

2

0

3

7

234,026

2

2,17475)
7,143)77

0

3

330_435

3

21.427

0.34%

2.35427

222.635

3542(3

2.53%

7

(.457531 3

13,202,141

552,107,245

372,011,712

3

704,172,214

5

.4

'0
'

5

5

1

2

52.553.754

*

3),140,310

25,472,704

7

)23.105733 S

275.335
47,311

1)3±4
9)437
232.1*7
253445
533.541

7

14.175.363

(,340,36)2

11,525,237

1),054,433

-

3

2
2

.

30.211.1*0 4
Ç

9,127

7

.

7

1

12.764,671

'

14.142 4

(82

142412 5
(1313.3435 7

215.721

'

110.434.707

(2

1

S.037.00 3

-

35,173

3227.020 53205.514
7440443
2,400.454 3,432275
2.617.434
4,1334314'l$5C.145
5417070 4s.±224(2 73.615220
0

-

3
2

5

-

0.2670

2

13,127,456

4570.42)

20545
29442

(,5(0.730 4

S

.

3.324.352

1

13.112.212

12.2244247
531.177 2

2,030,7(3 7

2

2

M(2

S

.3

2
5

.5

'

- 7

3

5

46023 2

-

Xs172.5

3

.

30,121,500
613.010,156

3
8
8

7

25.276.070

1

2

-

0

4

'
'

3

)27,101,flO)

7,041,415

60,477,402 $

231.101

.4

211443 2

36.270233 5
0330% $
63.00% $10.139,101 1
113,704,253 Ç
4742% 2

1

-

152.357.051

7)44.331
0)5405 4
757,375
- 3
74.032,4235111.454,3*0

7

322.440

3

70,122.303 5
.
3

4

222,7(2

2

7
4

S

5744441251

.7

55035,121 $

-

25,015 S
01.425 3
0,237,214 2

70,021

7

3

2.513.043 4

314.442

474,470444

s

4

24.475.5)25

21.'323

33.212442
-

4237.511;

2
5

7'
5

354477.5)4

13.411$5 A

4,15444(7

3

5

77.03%

7

S

.7

6325% 1

5

-

7
5

'7104% 7

E'dI223,
2425.45

-

21.52%
53,04%

252250

3

303

4,1 02,052

5

-2

2

3443%
7132%

S

04,661,265
'4,004,07 7
23.161,11$ 1 1,784,134,464

325330 2

15,1)1 III 3

25,47%

5

312215.344

¿00,102,531

7,4

5

53.17% 213,160.4725

0

2
5

.5

703,025,1*1

237.145
2,226.347

4)251

1

$

33423X117 3
1.154.324 5
S
342423

2

5

S

4.555471

3,436,046
4,730,125
7.551.725
2,505,033
2,130,212

SU.1b2 551

225.5(5.4)1

S

6264.0)7
34M_67)

21,514244)
32440(51

2
0.022.772 6

I

(AI)

342,43L154 521:245.51:

20J,EC).452

51,112,512

4-433
24,426105
2,553.145
22.735
66.432

5
5
2

5

5147,4

.

3

S

U

5

S

1323%

(237.4(0

1,175375

2,440_sIs;

.

0,255.530

5

.1 24.245

2.2S2.I20
'1,1*1247

,

10402.12*

'
7245542
1,4(5
(4,113
139,5'41i42515

1155*43 5

4

455.177A40

3

(5124244) 5
722357 3

55'223,334

4

52_111,131) S

3243254 337

170,121.013

S

(052,1*7) 3
3)0,740 3
45*924 S
57576,363 3

53342495

3

2,462*33% 46460.) 0404854641.4514,,I55)0784I)1019
3,51062140)17)2,4404745 C.Od40,çIIJ30,94'4,755l',1044040L4%2

$
5

(340,49 1

(37,0s4 2
4,421.455 5

2,1(1242
1,725.53* 7
2220,2704

(115.254fr 0

30)1.456
(47)21.)

253.441.737

(K)

104.ITZOI 33±2,12* 445

255254

-

CLI 25)5n3

C%o7s

3

420545

«0417
.

LEED So2OCt4017143

L44501(010520412

44:054 2
32.73% 5

E)D

J)

III

251,1551

4

7227J

17.121.4724222.Z(
.

I1.«4

A

0(1.0)3

3

¶1,116,11) 3 4,143421,415

4

25,034,462 7

S

Ç

A

5)420,1*1

*425255

3012425

t

S

-

Ç

3),75554()s±A454.Il)

S 1,742,010,131

3004304731011103 C _,)0144I4II

714)51401

303.424 721

-

G2t14).fl4

'Ñ)A427

flQ1I
7

Il)

G)

WI

C@IuIaJ;E42I4.IdC0I
2

RUACE

'=:.r

Mfl'sr
i.....

USTAIIOWfl3

E0T0WCLAAED

IIEOOIUCØ ISNEOUOfl

oEEcflPflON

1,401,104,2)2

27.577.071

20,137,2r
131,454,777

21E,521315.)50,210
377,320

90,136,210

70)443.533201.302449411.220,63)_134

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 155 of
177

FC4OTASIEULEAU IOJSSOSCTA110 CAloto
LA t VISCA S, U V

,APflUSIXIIIC ThU50SrTflCI6E0EAtM.311TCERWICA1E
EXIISOIT 604

As oS7ß1W3
101065P71056

'zr

61sogrc0sr5 12101)7«

%Ì
IAl

ICI

SOI

005flvIXuRJlCc

,IETA110IJ,6TS

P611.101)6

I'RZV.005
OALMCETO

CUO.W(FPXVCO

FI

Ei

SAI

COI

TOTAL

II

1111

7141

JI

COotPLEW;7:

(LI

COI,
6Ml

71616156 6102

I

741%, listo,. Sollas.

I '.406.050

3

1474,25.3 3
70(355 50

0561.76141.

1

44407tp0.01.

4

Tir.. 04' 7156

S

7175)1: 5
1.747i43 S

Poso 707434.
01)77405

5

741:045 76

S

77co6 t2s

654;!;

5

ralos F5'&0555I1l1I

2
7

7341501 3

5

724,323

4

1,135.51:

S

1.647.473

7

36327 757 5

l!857 1;
740.572

$

12171M' S

7(35.7,03

1)

2,611222

77,747 I
5

1.51)7007

(25:60

171.745

5

121,245

444.435
104 752

:1254 $

141477
468623

3
5
4
S

456255
111435

74.450,574

5

3.041,372

Ç

S
S
7Ç92147 5

5

50

4.405.574 S
.355.17!

7414011

54.520

S

5.016620 t

50

13,704.157

70,724407

$1.417,X47 Ç

(6.560.511

31151257

S

5.436.5040

3

104327'. 7

17!,62 $

40,705,774 1

75S1C4 056.5

4246.052 4
124.732 50

.

7

12,511,151 5

73,744,76E

1,135419

50

'

76.74%
204106

0

'6.7476
9,15%

3
5
5

72202252E

3

6.776.64E, 7

(036% 7
577% S

7
o

1425073 4

3

7,006,131
73,112

.$
$

113,24)
126.540 3
456,270 6

S

554.073

7

7563;o

s

0.77.2

S

715.552

2

143,203

3

03,545

5

+40:Z-5

$

I till

S

7.751.130

7I0;Za

S

s

- 406632

1

75.377.354

04

24754367

',145219 5

1,470,151

S

631,050

4.751.240
£231.111

73.36% 7

52,357.334

03.14,0

36.230442 7.

13,152,211

50,7735 7

5

47057,:,

1.717447 $

*

406.072 $

50

27.75%

12,755,110

1143I,5I1

7
3

3

4.754300

S

0.1346 Iii
13,312,265

O

1

3.741540

5

543525053
17,567,551

5

0)70.241

.2*51.77,
'57,445.373
-

20.062

255240
403751

16*1247,14710 Op.nOs3 04141;oso6

5.90,02

7

2202713

575.4:4

F01700614

7

743277 7

FI3as'llt0,t?q

514.377715

127.533
77.C55.1l

000r.R,1.roltin,

610.5775'

7
S

S

7

.6t04$5 5

5

5,7,55273430.571 Ç

Poco 0p1766122

Cs70. 0501)13:05
5401715.6
760071111.I ClOs,

118100 0
3415,407
02,241.377 S

70475,73

5

477 723

1,

I

3,45713) Ç
*232237
4210;030 $

7

3p4

45,430,677 5

1
5

Foto Sostino.
560601 506 FU 070441031961001600.17040,605

056,100

S

S

s

14(2.420

5

('5279.257

1
0

2
5
7

492235

7,070,1745
3.153.077 0

0436656 7
45,004407 5

50

140,454
737.207
15427.112
019,002

3045131
1100Cl

$
5
S
7
S

1

5
5

7,140

2,619,097
10.114.297
016.110

5

Ç

1
1

427273
2.329.273
5453.037
6.551,470

5
0
5

11,011467

E

7

73,733,145

71,507,741

S

7
7

'
7.233
.

1

3

7.423

-

0

2,501 4

1,137

5

611071

S

S

2.640.661

51

3

6.70%
1.054
6.026
.
.
.
7.213

S

.

17.037.110 1

7.44% 7

I

0484145

0.00% S
7.44% 1

50

7

I

.

5.40% 5

7

7
$

7

737.330

3

023% S
027% 7
0,02%

2.001.463 5
10446,709 5

1

0,5055

1

.

1
7
9

045.4607

4
4.76% 1
0.765%

456,573
5.077,078
3,730,772

013% 1
000% 1

5

ri

0.53% 2

41.571,273

3
£

=275,555
22.052,145

.

7

7
7
7

'4)

1.670 5

.5

.
3
2,500 7

0

1

0
7
S

1

1,126

'

057,044

35,30,440 Ç

37.501,304

22,755245

s

isa' 0,549

1

20.4,02,021

.4

35.722.711

O

24,055.521

6

76,555,274

30.507,455 *
7.35113250

33.531,215

25401,902

20,146111

27777.m 00"FO'll l'sSIotá

1

,

.1

.

2

'

.

9.

7

.

'

'

7

.

50

.

O

46,077,272

,

6,000

I

09,514

'5,355.171
754.007
475.223
3.512.673
3,035,773
£255,624

0

.
.
.
.

'

51

'6

S

,

5

2,X21.531
I 01.004

6
1
3
3

4435

5

.

737.734'
151.753

S

-

5
3

1

50

375.474

5

t

3

0.534

3
2

'6

0.250,014 7

455% 5

4.604

5

7

105214 S

5,775 3

0

5

1

7

7

'

5

1,635,642

5

72.551.347
52,215,247

6,1o67os'Slollgl
0441005157T07C0
61t0114161g00300,510143

S

'

5

31.511.770

4

4,300.005

,1

7t20.477

2

73,955,736

7

4,104,560

$

4,050,064 5

-

6

$

7775,020

30,7376

2

31,023,723

1,095,647

55.73% E

21,135,732

7,303.000 1

5

F

J stJI315

1,535,074

7

.

13

4,107,005

$

5

1.020.072

5

31.571.736
71,557,230

COSmI 0,0,7.0
7004

5

00M

7

Co,r,1,10k6, £001,717

5

£151001 070E

I

$

50

7,7340305

-.-7222:l.612$516073J045
-

45,1401,25 $10733,600

5,274,373

20,455,017

$

59,772,245

0179.312,160

0

24,420,014 0

7

3.537,243
174.105
73,323.173
4.074,424

0

3

4

3
5

5
1

1.043)00

S

Ç

310.176

.7

51

. 7

41.170,111

1

. 7

9

174.255.490 5515,113.616 3

1

-

7
2

020,735

3

.

472314

3.705501126315.651

50

'

5,3144135

.

02,303,075

5

0.70145

10)15.021

7021% 5

17,070,10?

7

2
.

11.65% 2121.444,2171'.

11,733,033 3

12415525,7 5

4723053

$

17.1714,155

5

50,412.347

463,305

7

30.015,41)1

5

20.050,770

7
3

'

13.110.377

$
5

17,571.157

2.750.241 3147,044.307

0010405 975E

Tools Gota,
FIlIO;
Sr.'s 071447340
7175
3471x07
Soco'Oy

50

7
2
7

2.757.720 4
1541,173

22.254021

7,531240

974242 $
250,323.270

2,174)734 $

7.174,776

7

1/23.372 *
250,7731

7445270
257.574

$

45,571,750 2

49.191,101

S

50

S

7
$

7

50

S
5

0
S

.

0,07%
7.76%

3
5
5

-

7,445

2

5
5

6.40% 7
9.20% S
4.56% 0

-

S

7,127,345 4
171,197 $

5
7
5

0,01% 2

73223.12.7
-

1
$
1
3
3

'

31.

1,174,414 S
1,343,015
110.774

3'

40,071.419

0

3.711.260
174.113

7

'

7

2

7
7

1

5

2

337,322.123

S

E

5

S

$
5

5
7

2

3

.

5
'

0.176424
1,045757
315.176

740,477,555

tnIoIlJoa,311
10.047

5

2202.77'0

12,3.332365

'

2

72_733.731

5

-

$

,

3

.

9201.113.202.230*

,

I

S

'

9

'112.503,321

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 156 of
177

F0041flI00L055 I320ILTAIID 0051100
LAS YEOAS,IN

AFP5uwX11101u00u0007:0CWEoLsASOlptgOIJlcER2FtCAlS
tOKIO lt ILL')

ASlILflJ1IJ2

RESlflCCstJflLOuHT

cupsnr,aet

R050R7102017

REsoaTlI000t

F7]oMnIt«

Ill

IA)

IL0,$%3L3EDIOLII
ASO

$

12,213.5'21

S

ID]

ICI

5

10,212,121

1

I

]3,11%720

TOT

0]

011

CI

-

pazv.oIJs

:;:: c?o te

4,5PL Si

4)

JI

7]

lOI

I

S

I

cî

005121. 0015uSD

PflW001

RI

01,111,531

.

F

III]

ILl

I

.

S

-

t

30272

2

ç

.

13,fl:,nt

15.011011 II It
5
7

14,4o,O14s &Ca;h,I3o]01110

E7n4Io

3.510.203 4
S

4000% u

S
S

2

GIIOLA:05AJ,4tn,1103005u4.

.505.723 5

42451.055 5

3

(001408
11.144.150

S

1.1712Th

0
1
7

174,007

Lt

.
.

.004.775

3
5

30054

t

IM.rrMlr4,0154.

05214)1

1.4'].]'?

£2314702

1.101.50?

1

130450

W,Iuoc.
1_L

1000.05%
101.1137

170.000;

7j71'It .4

1lI0.7l.01314

740.073

174,0034

s4nss.,1a1,7,FsaIo

.4.

7" Ss .(5540.71011I, u

7

505 ¡al 71151411011101145142

R

021055711

s

7.0fl742
71,111411 2

7

.

7.827.005

2.0Elo2r

42.8)3
17,307.143
1.002,300

4

51,121,111

S

11.041.101

1

-

170,0I2,4103120171,415

1

. 3110171_4113

$

20.fll

315.073

0
S

1.500414

403.230

13h22

211.311

1.40%

.
.

233C100 S

3
0

554.304

3.742.7(0

S

O

4.00%

¿01.203 7

7.10%

7

-

S

44I1,31?

£0004

2,411.111 2

711,211

0

4-400,237.

u
2

21712,14]

3

.

0.

115,301

0

-

1.010.710

3,107.118

.

S

000115

.

S

-

S

00.304.203
1.171.277
154,502
224.013
121.012

.2

2

141.000

S

-

2.35140.4

-

205.30

O

I

12.111,01]

0

0.000 3

t

.

3104701

7
3
3

'31,2130.

27.00%

402333 0O5

3

11.38I,211
1.171.277
24,573

0:0%
0:0%

24I3

450

7

521.0]) 5

USC'S

7134740

015.007

4.35>

414,1$) S

3.02440.0.

O

42.200.010

3

1,552.200

2

-

-

41,127,300

2,1073 01715711101

1l,422,211

3

7

4,411,117

2

3.175,131

7

I-IS,211

7Il'O;o,$n 12074110511 CIpOS
StInto- 502111
0121402
lJOsodcss

S

71000

0

4

.

ILcpcSO,cSo-o

0101(773

050.10470,000,4
7005722170
0170E

1.3030<02

4.000.0407
3,1X.E

.
-

5.571721
1&OC.041 5

7121,411

.

1.100.102 .3

.

J,tOl.'X32

01770,051

47,140003#

41.402.434

3.513731

PIo-*po.Io 507111,1417Q 117011130104142

F

15.141.271

$

3
3

2212.0*5

-

2

02,047.114

'

2

7
F

.

0

5.474,007

2

100.071

3

.0350014 2

2<23'.14715 f
2

007,277 7.

$13.111,44]

,l47.12l

.2
.
.

D

.

0X4002
0.02003

S

4.0007237.
5.501.011>

-

3

.

0.00%

.

3

51C.o.7S0S

1.141,007

0

f

.

7
3

47.401.454
20.003,7*5

'

0

3

3

1320012

.

1,541»» .3

2547340 S

4,101.007
2,117.140
5.021.112

-

l.40.05044,404P00 2

1.03.0t20 S

5
S

1

'007013510*33574*30023 5
7
3

I

'2

3

1

5

0.127,131 $

.

3
5

S

0.00% $

1.020040

.3

I

.

5

.

1

t

.

2
2

714o.i20 7

S

.
.
.

7

3

O

4.202.220

1.I'1772
S

3.221,123

2.2350:3

5

2'.7347 1
075247 0

7.00.444
4)10,150

27.0100

7214474 D
1

011.401
751,273

00.2011

3
$
2

43.0411

7

120,700
731,411

25224v 5

2.III.14)

011.1044

1

(541.041) 5

2

17,310,211

11.052 2

21,112,212

014130 3

1.132,525

1,017.111

3

.

11.92%

07341.000 7.
20.321.045

'

0.

t

'

7.324044

3

0.ì41,0II

02

271470,000

101240 3

022400
737.420

3,7.003
700741

3
3

4.010.104

20)05.130

7

'

034)2] 5

713.070

7

.

S

27247745
1.217_111 £

7<0.77:.

3

25.737 7

213702404

5

0-52S00 5

17,205,270 $10401541,

47

.

0

.

3

.

5

7,201,703

5

5

340,0455

77,117,213

I'fl11804I701007151110th14

Fosolo,r,,o. l0.11011 7012mo

71170I111,r.0114202.

LO.7u4.ouu,sl 705
0.14,142 11741,0», 10012,.
141001452141101 7C44,1104,.. 7110

0

4,5247332 7'

24.017,031 3

7177],0r.1%7.2707005 3
4,5.304200 .0
01.40404300 0
O

70001,140] S
2

0554]

.7

.

7.770,401

.

14.314723

2
S

-

218700

73.uS)

2

03,777.110

2

2.77,4,007

5

5

¡30.22.0040

S

7.714.0*0
1504,002

0

,
z0ss 0225

0.l44.

'SIl .040740

11,14147.002

745,200

.

0001,25.3,33

D

S

5

44020427 1

0.53472'] 0

772711 5

3

2

4,172321

02

0.112152

30

.

3

.
4.512211175584,0]0

001731. IM,

7

41.0022.551

S

07.1 04)210

5

.

3

17.117302371,472772

0103702504107

7

4,005.372

047.504.005

5

.

3

01.740501

5

S

70.702
11,010507
3,011,101

3

0
2

S

53.047.300

.

2
3

7.734.205

-

02

3.7025,127

2

02.020

2

7 72s.'.07

2

-

2

'
'

2
2

.

3

'2

0542307 2241.2.052 1

-

1

fl02

3,227.112

2

-

.

t

-0

44,700

17,41%

12.002

-

1.040.103

004.0014 S

7.004.0111

S
S

7

04777.0102

3

3

-

00.4001

21,000.0477

0v1012.727r414400015
117'111712t42 r..

02.41%

3.011.741 S

.

5

2,014,0070

1

204.402 S
1,101.0043
0,771147 2

-

3

10.112

.

S

-

$

4701.7455 $
2.114.111 7

.

3

0,00007
704410

2

17.510.712

07.41%

2

7574.511

7207%

7

74mO' 0707

I

22

5704*

1

02

.

.1315.777

02

3.2,00$ s

07253.012

S

7,1243327

7

2

S

.005.007

44.707

2.511.700

032.402
0.305033
0.300.1)3

0,.u,701-770.0.

.

700.0 l,415Il150th0

Fo7lbt.p7tlIn3

2

Pll7,02312311

2

14504100054510'l.Imono'.t

2

03.012.010$
1251,512 S

171110721104A9111000
1211231055732115.-77

5

4,0744207 $

1

044:5737
770175 3

L'oct L4' 044

Foto 47110100/75,0. / 0lml(0260lil

5
1

713074

III,114ß77 5

74,7555
52.310707?

4040,024
4,500.413
-

3

3
5
0

00

7

142,421,727

S

4.205705

S

$01524'',

'000.040

3

142,127.111

050142

11441,021 4

.7

I

S

720,047

34.42% 7

21.023

0.101.313 0001,302.737

11_1130 4

24,444,101

2

4.345152 0

1017

5

2

3
7

00.071,77.4

473,347

111,721.141 1

$
7
3

71,7001

01.00% 2
14.10% S
75.47% .7

107140

S

'
3271,722
4,151,741
3,775.000

7

2242447 2

7

2

.

'

5

0

I .222411
021,531

2
7

5

1)7

5
3

7
3

'

2.2022)7

10,257122
7273,042

7

7.
7371235 2'

3702,'7fl

3

12.110

4.0121040

14714,774

0

135.411

3,121.075 f

00.

727.207

.0

7

2.0115730

027.74;

D101.5141l7 2

121,773,540

'3
7
7
3

(220.2132

3734.121

37,521

12.020.200

2.041(11
120.717

3

-

S

5

-

7

21.205

1

04.144,101

'35

5

1

072534 7

24,111,252

IO)

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 157 of
177

ItO 'ISfl' 1YAD

llflflO ol,4,010r,n)otln liait

wotayn,ii'woty
os nato LOtIOn

a uy i St j naln at 'a

t
t
t

tVat;,

,,i,ittt
LiC!Çtti

iw000vtflcO,ll,ttri1000 taSpa
i Lic't n, acolo, ku ç3r,taoa

3

tuoi a .,otreow.ottaotion nito

jtoldttio,,0 ooatpaai vo!*,a

l'ti.',!,

liant!,

fll&bfl3

!lWJYfl
lysas
toCd,51u113 awr,nyjo; powultotoy

tientt
wo ir,!
-

n,anyt

S

-

nia tn,t'2p tjaoaOrd

disjoin, 'r I. ptlrorbn
,xo.,ytaitn nIWIJta L'Oblii
pida smi
SO
catan s risI nito

onicisIaccoiatfrytaitaIu,o

ial

(Istit-lit

toar,,)" brou l_lrl&ar,oO !ltCtiIiifl roni

s

Jtoltap,iLtWPtl Pioithn
bmw ay ta. topa i o

n;! qtad 00500 ,nntjpnr.',a

urb-pr-

tjlloPiLaa raVLti,L soiía-iva im
000atot,b,Oiflo anpoisuan, P,,,, 'S (t)

O

toI'PtattiI'l

t Oit'fliUtI S

tti'otp'ttti t

t It!fl0205bt t %!OtP

;oltottç

oiO'iOIIi i

O

tOl'oitiO' t t

tasio ra

traItai

s

t

-

o

t

-

an-tacts
sotttos-

t 'inn',

t

Lintitat

S

S

toflari.

O

'r

tom-ici-L

S

t

titati
titac

in'iWop

intnt;

t

t

UEÇWIÇ

uitsu-7tb

*

S
-

o tnon'optt t Iolaiatot S

opk'aZ,'O(lt s io'

a

ttopt,,anit,ti'a,i

,o.,itb'a'i$
t ifl'êfl'O t

3s0to,,it

nto 10M

S

t

t tidilt

t

att'LPu'tt

t,ItÇ icti

t

!flSSt

S

Cn-lo ti

S

S

S

fliç',

!Ot'OU

flt L

tilitjl'Oi

t

taOtO.ti

S

S

itCjLt'i-I

SUtIl

tin!

Itt-titi!

t

iaL'ztt
tra.,

tut

t st'tit't t
0

tssoat ru

t

t

taa,,ot

ttttt

fl000PldO qt,o,aispo,uwaaoaa

t

tatoat'

t

Iront!, tiEndO? Pto nod
till din tal, toad

SIbILO!!

t ttfljt'ti

t

pttbvn

t att )WILI

ilOtm,a,i,wdlO LOOT'S vlslotaIumiçooi
a,tl,do3 0000SPbmLtr',tsmD

t Hain,
-

L

w.nrrn

t nina'
S

aiuba ri 010J

-

atzoSttL
1mar11

titO) WiOS

t i
t

S

bd,) 0o1500001011n1*5anlao3

44fln'!IttOtit tnt
Ltr)tttat t ttfltflt

t,,Vtoa'nt

t tti'ttrtt t t

t

't

Stt .0_SOS

atLOtt101

motto! t

t

*

t

L

atari'

aat'ltOfll I

t

ttSIP

O tL'Otlafltt0r-ttIt

¿(rIstras

O

£t&Ict!it

S

Hi'tO l'DI

t

tbprttiifl t

tcñ;t'ilc
tttltLZ't

t

i

ttP'itL'ttt

t

ctttreut

t

t

ttOtOt'50

t

oc

noti.! sapido LOrPnnt 00.5mL Pbohor-YPl0! na
a

»a

(t

tacada toa,otO,cttiTdllLtasWiO'tiOiLtlÇltn,

l'il

!' ;'&c !5
ini

ai

I

lai

liti

ir!

tri

1111

lOI

itwompo

'-srio ivjsi,

Im!

131

initio

loI

loi

SI

Oc!

S!F

$=
aaliam 'tuso,

sunDial tisO,itotao

oitoLtuu,,oa
a,it at j o ay
,-POtlwlHX3

BSVO duW30t,LOSii3twWOlSOiiO00i2ijnOiHLOLIiXIiP1tddV

,Jl'oytsasyl
oiaitvoonvjOot2m nynlaaljVSiros

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 158 of
177

FDZI7A0000LEAU R12021'AIIC CAlCIO

LASVEGAS,IW
DETMLCD RCl/,A7IIIIG COOTREPORT

ÀPP0110IXIITC 1flLG5TCHUULCAt.U(oM11(T CIOSFICATh
£ .10:11122

'.r

.v00t

0

III

(CI

lOI

IM

9

(03

('I

043

C11n10011101 I(014COIIS

0.457

S
0

I

73 ¡11.735 2
S
S

40C,O1C,2SO41ftt042ld 7111

4

212.412 731

5
2

'241 04.724
1422.117 S

3

0,703,041,311 2

11343ft41144

OL((.1$

S

7.Ih'S,32

229

lIno ¿ol
I ..nOoElll1011 040 tI 701(00,1

723.422.371

2

4272.222-lIt 34424,3724 2

3

2

5

404,00117122

'04A03.1.3

Ç

O

lr.42&5T(

435,203.211

-

S2711,'Jlfl II?
(24427
8

I.

0

47,020,375 2
7,7013137

5*31,304

3.01,312

1.1+3.403.014 2

2:42022.413. 3

COlAD 2

S

1011110123,04425 122&7S

5

2,051.323

257.220.42

GILLS 7

203,203.119

31.2342

O

212.111.722

'

125127 2

(0.0(2(77
2.3704(2

0

47,753,032 S

111.330,+34

¡t$2 2:5

050,405,104

I

2

2

23,020.116

2

1,111.112424

3

7.024.412

2

4,024404 4

25.400 O

4.540.272

13.02473

20,041,324

S

4,423,04

217MO

4)45,172

2

0.032

02,05,0 7

14425 $

22,41,7,01
304,123.010 S
432.160220 2,0.413.1:-1

141.02L04143171222
5.723.420

2

202470

27.04%
23.417V 3

I

21270.21.3

1

23.4245(1

LOCO 9410402 C.,'. 0,154.01

-

17,114.472
-.

4T.414j401

S

$

.

7

'

LICO 1*11117121111111
S

2

7253422.1127

$

(30,405,0103

5

LIZ100'l,7101011114
LCEO**flT1000100101311011

¡4.312,242 S

3

'

3

-

2

S

-

CCI 200203

70*014410,1,5,3

I4wloICEO'25'3
01210TOock,2,ldIr.slocc.l.11015172
-

35,4.2/

3
2

4

¶02.405
73502-2
4.7225357

¡3347.348 1

11

S
1

2432042

$

27,005

S

22.1110

2

22027

¡-50,03-2

2

261,4'.; 5

01221

02,5720

13,505

4,402.022

2

244.245

2

1,020.903

2
45352 2

(24.224
S'OlIO

S
S

2.01.511

10.022

1.027043442030.4,
2.0101102

11172102C11L.12(2142%1
Ola,-,? 7240000014(021 70.09

4
3

00,0, 712)121 Espio';

1

3.422.423

0.1(0,0» 3

5,1313520
2.121:700

20412.004
0

020011041121
-

914l0,20111327Ì02000ATCAI.1201000
502320121271 4$717410,J
140420013

14502*0 0,o.o*1 ç,oO*101127 4ç151,220701(01220
Toi» (loco Cosos oo4 £0311012 C.n410,,llalto*l100,00'10101401010

4

1,121.611 2
¡.54235(2 S
310.140

8

772414? 5

0.0

Ç

340.12404

2
2

242017350
21232.112 S

0

17,124,0(4 5
1,712,421,074 $

1,144,114.401

1
5

S

¡7,57,370

t

5

5

5

7,754.717

0

35,524.1120

1

17.411.302

.

41 02.04(3

2,414.002

$
5
7

14.137aTh'

72

A01347201 £O20 CosOlojiocy

7
0

Ia,09,gto*Y0(4O2O4

2

1510400107022271

2

1114i*44114100121

7,141 40c07n,1000 00020

111,221.7720

001,121,111

40.200,772 2'
40,421,001

5

,2 1 02*003.124 2

021

C:23t567 $
2.042,4(2 2
2414,401 I'
4301-752 1

211,012 310.47430,27,01'l (23 4

I 17,0)11% 3
344 3
1203.4443 5

.

$
3
5
03:224.4223 $

-

220.72725

110,110

$

2,222.010
1,440.113
71,023
2,201,347

0
2,243.011

20101.220
00,177,040

72

5
5
5
4

l

2

37.422 2
203,002 2
021732 2
1< .....5

2,104.2:3

4

21,403 9
7222 0

$
3,120,701 5

«(,?

0,045.333

'33320

'022.333

'

5

11,521,301

072,011,131 5

(7122.403
14,0372440

V.271,471

5

'

I'

'

40120,410

S

-

1

-

150,434.757

p1.040,1100 3

121,110,20?

0

Z100,llI.121 3

-

1

1

1,011,013,04.

101,317,057 S

9
S
-

8

7
2

2
5

10)

2

22

'48

0

:22,703

72

M.2720

7
2

"02

$

24,212

3
3

3,152,121 2
23.011 2
11.224 2
0(52.322 5
2.447.003 7
2.240.029 5

80,201

142

72

5

3.0042,0732

010212 5
40,0ll,042( I

3220,531

-

5.3005 2

122,300,207

5
0

2

O

0

1*5.111 7
774.272 2

13.430 2
1208 2

23,315

027,0327

'

00,233,013

2

022,120140 2

1

(2)

27,102
22.140
270.721
321
117,221
(I)

2
S

00,791 2

017,407,923

2.223.123

2

22

2,050202 1

1

-

122222 S
27,023 3

131217.1321

2

4,022,402

3

(Ci

24402
144.171

223103
8.712,100

14,220104

74,422,774 7307,234,004

2

-

C

'

$

2

S

1

2

I.0O2,22l7l.3:11.70.3
27,010,327 0

-

'

S

331354 3

14,741 $
1.200,073 7

-

44,172.074

72,473.223

23022163 2
22242 2
27.422 0
0.231,242 2
11141215 0
240.24,15 2
313431 5
2472,11'$ 3

S

22.510.022

5

327,424

0-.-30.'240 1Z'2l,042,7117

2,223,000

S

III, 003.101

5

.0.132,312 72
70,217.144 4

7
4.4135

3

2
2

¡L4lC2*00

3.123.423
723.272

233524 3
$

2

S

121,412,107 5

1.122.101,329

13.032.033

S
-

OoIfl.301 2301,2443*l,127,223

41,1060 2

2

51,44040352.013,322

(0) 5

1.421.771,211

700.413,01

3

2:4,'.':

OlI

011)27301 2

231,222

$
5

(1) 2

12.233,700

Albas 3

O

.

'Z'Z

3
-

2

20

-

I0331A22 2214,201.074

¡3232C

5
.

333404
2
23.223.2:52421.242,020

40.171.1214

3.731Cl 3

4,423,073

0 3

246.42'

1

4423.3tS

72,271,011

-

135227.402

2

040% 2
040% 2

-

3

4,037,3,7 2

8

(11

7

4.320137

(02 3

10,112,744

124,44'

12.110253 2
2,410002

2

5

0$

0

$

79,0

S

-

277,220 0
5.301,241 S

03.0(22 3
22.01% $

241152:157 2

(III

¡(2.422.114

2,071

1

S

22,42%
97.74%

2
s

S
2
5
7
2

022207 2

100.940

27.0(0,210

7

(20.03%
702,20,0
23,22%
02,02%

0

027,0.0.524

(0) 5

32125 3

10.071.111 4

5

3,100,020220

S
1

020% 2

317,110.222

S

2

1.111.021

21,041.234

2

41,410,009

(00 0

I0040%

2

-

20.020204

44201,0011

5

025.111.111' 1

205.00%
220.03%
07.21%

2
5

323.93 0ÇSL2P.411

2

20.510,121

-2

5

5

2

1-%

3

020,0$

-

2,334302 2

1
44042100) 2

.

24,147
0,710,172

2,140,50'

30 <522)

2

4,027,271
(0.471270
3122,000
2211,002

2

1,021,104,101

41.000,000

4)23.020
2443,226
2321,222

3,010402

S

21,141701 2

44424.077

7

7.05,0*20 071001431

'"040 '24

£014151973
09*001,11,4 C00217510,y

01.11,0 S
(0202% S
722,5232 5

2)03,2(3

123221

5

2

c.n,o10q4040570270«o

04,4I3.0I50''125CS, 021.010402

2100205

4

2,003:703 0'
$
2,025,202 01
012 202 5

22.2444132

2

0Z4424 2

711210,1211 codIcIO. III
Tl,p,.0,yL124201
l'ssp,w'1P14012009

4.227.120

4(27,072 5

0.00745

-

0.0023 5

-

2

21

2433.5414

17223.742

11,072,010

2

S

1.272

12,473,23e

''

.

2

000C,*140032i1001110720110*11142*lI0I0001

2

23.002 3

2727,0

11( 7

-

-

lI.lCI.210 2

M

(II(

('O

LO ED 0 114111100 ('1 CO Ils

072 £101222,10 C0I(

':z!° QFI:

REZTtOE

02;m4r0T

c

l,ETAMCIJIITS

-

CØDTZI1ICOIMCO

RESDRVCOC1S AhiOlICT

USCRIflIOII

-

2

-

S

41.131110

5

130,202,707

-

O

. 3

-

27.272423

22.121.531

5

19.72' .0752

124_4443

2l,3121'-2

2

01,411,224

2

23,140,720

111,444

23,002,701

2

041.410521

0

'
'

13.711.440

5

273,112.120 244,131.22022,021.05.l71

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 159 of
177

PCSIAC000LEAuBflSc.ITAHD cAtgOO
LAS 000*0,0W

Dr.7lLoo SEMASILNO 000tRCPDOT
Z02C(EouLEAhErooEtITc0xTFocATh
AFI'2I(005 1(010 tVE
As or oOl(0t
00000101lO1)

ItosoKtoo,m 410501ff

00(5

((SOOT

IL(TAMCOIITC

-

?00V.0(jC

a?:: =r :T:

P

(AI

00573 0000LOROD

50(0(003

Kr

((I

DI

(C)

(UI

ttc;HFLED
IS)

Pl

Z'E OSt

i01*o

III

iI

fi

(K)

(III

(LI

(latos' l'Le
c«,4. Co,,
cono, 13ç40t, (lobas
ct,4,r Cts.

1&2A5372

S

t

i.40.252

'030 231

7

44.3,03% S

(.09/702 $
101545 S
405555 7
044(0.57S t

t
S
t

t
7

131235

.525.31,51,301.712

OMs
lino' (12*2Ml
Ott, lay Vol.

$

S

T.444MtO

(.3(5,572
7.0(4.312
700372

1.547.5* 0

7

3
$
044(5.026 7

5

2

4(0.172
04451.674

140.550
014.573

t

0

112.242 5

t
t

110342

.Cf.23t

t

ICC

t

3.010.015

('0fr30 S

0010.572
1.457.t07

5

1547202
1,07403
14155)

5

5
0

3

(.111232

S

001.534

(0204 5

30520)

24.51(4

5

114.521

LOtto

('5,523
CÑ21

t

22431

570

.

2LS2I CS? C

3(42).)»

.6

3

3t43L177

t

4.075to,

e

(203.111

t

S
514,371 S
.5(3.02 2

7

(Lo Doy200,
5771041 00I
7230
Canin

70704.360

(3.354,240

7

5

51,7(4,247

5

15.310,143

7

2420,251

5
3

004404

S

5212,030

5

S

3

17.127.1(0
¿09,550

S

3.14(53)

03.104 Prit (031t(3 I

5

5

t

5

3

05)33'

-

11.53% S
14.43% 2

13.314.61*7

t

t

1$-110K

(24.353
1451.174 0

t
t

t
t
t
t

t3
Loot

4,0137(1

U25213
17,741,141

S
5

2131%
03.630

(400.0010
0.042,530

5

S

17.102

$

S

40(473 S

t

5
5

020,1125157
t 1I.042,KI( t

242475

t

.

t
t

773.3(4
131,323

S

0.042,003

t

2.CIC,I1(
1.0)0332

201201 0
114205 5

t

-

53,27: 7

472.023

t
12,.74t t

0541
20.413
40-13)

17725051E
004042
4.20.037
01.237

7

t
t
t
t

-:
.

t.244157
0.0(1,030
(24.3(7

1.Ktl,t;4
7242.125

S

2(322

51437

5

3

t
4:27t.S t

2

5103M'.

O

1.273,57)

2

4(0,073
(.142,1(2
2l.040.112

,74(SlltlS,t12,tnl

3

2,017,3(5

t

52.543,11K

4.612.700
7.700302

0
n

ton I, 144 FoE 0; Cr_ILl2

(,20o2

t

t

HSI(1I10

5

Roso 54siowILx,o
5041 0;ILOL.s0
CintOCKOMOM

t
I
t

024.100.,
cn,nI000 0,0147

I

10.5304'

5

(ta

O

t

F0142 SEnIl).

I

C,K4Oo9

1,01.04500 0*oIin

5(2,5:25

4'7005
:1,52; 'lt

5(5,5247
'3137.20

t

21540.10

01*543 7
2.02o$v.

135.10(5

3.0(4.107 S

'(241.71?

040.01)5

t

417225

024,005 .7
1.02.0,50: 3

2400253
'-P250253

3

050.214

7
1

7

4I.t0.7

S

20.270441 Ç
152)1,31.6

30.514440

07

413.557

I

41.011,017

5

5
2

S

'

t
3
t

-

1432

7
5
LoGOS
(.704

0300. 0

(,(2)
-

1.02%

0.0(0

-

0.00%

.

0.050K

S

.

0

05(1
-

7

10,004

.

0

10,004

$

0.00%
1,545.
0.05%

t

02.04
(,030
.

t

1,Ctt.1fl
5(15037
4450)20

S

0,059,027 5
0.115.020 S

r

3

3

5,05)020

-41.lII,fl7

(201.203

0.540,5

t
t

,

t
t

(.0t

S

.

.0

1(1,154
3.011.007
041,115

100.1127

5.070.310 2
5223.MA $
(25(714 5

Ç

O405S140LSIO(ala0

t
t
S

(tIlos

3

.

.2244347
557,3(13

0

0

5

5
7
2

115.420
2.000.511

10.10(5
l4014lt

50

1,15(773

t

t

(1201,04 £5lltKl,0702JJll114

4

30,141,241

f

.

57773MO

.

(.00% 5

'

S

.

t

.

S

03,3(0,11E

t

1

25.032.720

5

1/20.002

t

(00754570: S

n

00,422,700

1

(,((2,0)

0

t

2373)
.

-

(1446,0)1)

5

O

11,10,141

t

50031.720
2(117,020

t

1.620

7

.

I
I

'

t

.

2
s

27:

O

-

.

S

.

11,04

1

((,(14

.

t

.

t

00.3(0.7,7

t
3
t

'

6

.t

(00.425

(tUSt
(Cotti Il
003.020
5.000.571

t

t LOS

t

7

t

3
5
$

2,1(1

.

O

2
S

.

3

57,101.242

(.5522 2

0.75K

.

41(10(2 0013p7000

FsdO,M.. (çZoo4

4

0

5

4l,47I.172

$

5
5

S

0.200.034

t

l.12'4

t

S

t
t

t 11.253.771 t
S(4(.lI11.
492.337
t 2,716.320

0.02%
(.02% 3

t

S

((.517,110 4

'.207

2

.

.

a

t

.

140.3(1

417120
2.031,120

1.550.3(3
0.350.024

41.1(1,372

7

.

7

0102(4
2.051.013

22545.211

2

32,501.240

IL KW III S0tK1 K

0

(,5571,7(1(0.2.03014,,

1Q.ït*,'53t73o322,714

.7

0

0v244i1440y7(200

21,111,720

t(,11t,721

I

0

.

-

((54100M.'

t

20241.2)21 2

31,5(5,118 2

24(11.3)2

t

(0100304,,12l3000,l

(,.0,4 FF02

t
3

25271.232

0

Foil

t

2,32121t02.510.t737

.

7EI.112.U3I1103.113.6l1 S

.

U'1,2I,$(l.122.t52
.

O

(P4.053

3

31,412,112

1

1

S

1l,0flfl1

2(0.207.404

5

3tK100*l 0

3.127.110
774.153

3
5

$
7

322,402

.

0.00%

.

t
t

t

11.121,10 I

-

01.435301

5.740127J2n9.lnJl1

(.01% 1

43.05%

17.235,411

14.252: $

.00(122.423 t

S.2Ot.5727 S

20,072,7.0

t

2,213,101) 2

.21,537,720

$

5.2(5,0(3

'5

51420. 1152

,2,27t.SoC

.211.422217 t

11,1(1.512

.

20.110111 22001K 'II

.

'

11547.011 3

t

2

.

y

2

0.001,;
23.1)00

S

5.2133135

t

721,103_lt t

$

3

s

_

t

'

.t

$1tt0(l20(.122,002
7

t

23040)

7

1274(12

07,221(34

10.7122031 2103.153343

O

01,1,,] FF01

Pto.,

t
t

CIII 071(47003

7

410

1

10420 CSUI

(200 Sooty

t
$

7

7,12'.240

t
t
5
t

274242 1.

$
$

22,020.125 S

0.374.431$

4,554470 3

17l.3,02

(.040027
2(50724

SICOISy

000,4017 F41001041330

t.1017.445
25.222251

41.111.571

t

40,1(1,711

'

0

0

S
S

O

1

7

0,174,450
1,645112
210.074

43.171.01

S

52,773,720_S

C

0

042%

2

(400

t

-

7

-

0

t

0.0004

t
t
t
t

20.122.125 5
(.174.424 $
1,043,211 5

$

(15.1(4

0

41,171,153

(3534

3.125.242

t

s

2

2343.2212

'2543.2513

-

.

Ç

.

S

.

0.200KO

53,0(2,751)

.

t

5

t
2
t

1

3

0
2

S

1

t

t

t

t

c,,0i411n004
1741741

S

t

S

747(2
S

2

t

2.000,
5.50%
(.00%

2

t

'n

S

(.047,477 3
520)3045
2

54210103

.
.

7

t

t
7

.

7

1.374,470
1.091,527

5

t

-

2232.2(0
(70.1(1
$0.052.127

I

-

2(5,024

7

44,07(543

2

(2.505.520

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 160 of
177

tçtÌtrrrtet«trfrFt«otti«ort:«rtsrntI t
¿11V:
Z ttttt
t z;rz
ttttt
tattr«erc tt
t.
t
t
t .
t
tII«Otr,
t tto5tt
tI) t
tttto
r.ce tr-ct

S

¡D)

ttt

ItItItt
t
ott-to

t
t

%tL*ttZWttt4 ttttt
tr-to
t tWt PIt
tr-tr,tIzL

Sentit

t

tor-tu

t Control

t rùtttt
t titot

t ttct

-

t

t

r-toIt

tr-tr-tI t

t

-

t

t

PIfl«L;L

t

to/SS

t ttittO'P
t tItIS
t It/OS

t

-

t
t

r-sut::

tr--to ;tttr«ztt

t
t
t
t

t tttrtr

a

ttttSt

%tYt!

tttItt.O

t%W it
CGIt

ett001t

S

t

SWI«

t
t
t

t

t

-

tit

S
S
S

aWttSt

t
t
t

SIG .ttZP

tts*tcr

S

t

¿tCi'1bi

,«,t
-

S
S

,ttt,
t&LIst

t

S
S
S

ttt-oSttr-

tSL

r-

t t»jti

-

S

IWOLVCL

flStttttL

S

-

S

s

¿tVItItI

t

0*05/.
«Or-tOtO

*Iflrtt
ttvt;ttt

-rst

dttD.lIHkJwlrI
tJltoItttfltt1tMo

O

t ZW05t
fltLtlt
t «,Yretct
t
tt1-n

otttttt

Lt WiI fl*f
rl, ttrt,ra

t

t
t
r
t
t

t

0110ttrrPl0*ftirotttli
tir-I «t,«tod

q.

t

ICVttÇtt

tr-un

Otto
Sir-it

t

t

t
t

-

D

t*t-tCoi

t

tito

OEntIti

S

0)5*

t

t-I ?r-ttVt

5 7tPOt
t tr-Oli

t0I'ltL°ii

t

StOltO I

S

cornil

S

tArDati

t

tswat

t

totilt LI

ç

t) tEZ

rtr-rWz

05CVI'OL

r-

ti tr-i

%tVCt

000WtV

t inti,
tAtter-i
t oetOr-

tttttst
t

t «SI

'tOsto
ttttoci

Sr-tot

S

t r-D) tttJ.t

s

-

b«ii

500)1

tjtttr-J

3

¡Z405/
;r,s,rt

Otto«

torsoii

t
t

t
t

S ZWttS)D

t dttISItS

.XDYttt?t

t
t
t

S

t
t
t
t

tVÇtSfl

tPMStIt

C

t

C)ttttjtI

tttI lOir-t)

tt-$ tot'tt

wtWr-

t
t

tttItC:
r-r-OIS

tr-Cttti

dttcOi1fltL

tloor.srsjjrtrwjo-1,

t

tr-Stt

r,ul,tflu,tott&iISfltro

C

t ttttttt
54,/in

t

ZtsISr-t

t!ttOItiei

t

t

t
t

letto 10010ttot .10515

t
t

S

t

S vr-tute

t

voir-tW

S

t
t
t

Ir-OPIO
tr-cotto

t

t
t
e
t

r-titIs,

S

t

cr-For-It

GoettrIt

t ttts:;.

itrtttrd

lllIr-pfltl11itlJ.

-

t

t ttnttt

-

%tGit

t

LrttSta"

t

t
t

tonic,

ttt,-;

t 05/000'O
t tWISt
t 'OCr-tr-E
t
t torn

-

t
t
t

Er-Itt«

t IStot it
t t19tt

-

QttOOt IS-

t t ttZtttt r

-

t
t

t

t ttittt't

1fl1r»ttI

%tOtt

t or-titi

t
t

-

Seoir

t
t
t r-r-0050
t tt)PWL

r-Z-lOtit

ettO-tr-il,

-

r-ttett

t
t

s

tot«

t

Ç

r

-

t

t*oZtt

J

t
t

t cenIt
t eifltle

t
t

-

r

t %irti

rÇi'tHtt

t Ltflt
«It)
t rtvptt

e..jrtDtttrl,..Dr4
otteflJiOiOPtolt.i)
rotor-t tr-O

t

S_s

tb tII.fl r-1,15
r-1uj ittttl j)
to ita t r- tt,i t flott» 4 4 OtO j

tc«ttçnz

L

_tto'tttt

Itt_OSP

t trfltl
t toit
t tI' IL

tt*tittt

t

t

Wtr-i
ItsIot

SwiFtr.
«Str-«

tutus

tot/oct

tr-isott

'tinti

rotor-t

t itotot

-

Z/jttl'tttt,tjttt

t

-

j

-

O

-

t

-

t

t

StILI

S

Ce/S

PtOOtt

n/rot
te/orn
-

ritti

tte'ttt

ttt:tt

S

t
t

s ttt«tn
S st-tort

.-«sçt

3

-

t
s
t

-

ttttt

tor-/Otte

S

t

s
S

-

ttIt:gr

tr-ettI

t Stet

tWH

t ttltttt t Ott
tantotsttr

-

t

tttLLtt

50515

t sr-tos
s sol-r-

00501/lt

tZOttti

-

t
o
t

-

t

-

r

t
s
t

-

tithIÇ'PL

t 550010
t enroc
t Icier-P
to/or-a

-

t
t

-

o

-

t

teiStot

i

-

t
t

-

t

-

S

ttr-twi

r-CPIVI

or-ter-et

r-Store

onOro

ottrt
r-tSr-r-t

t
t
t
t
t

t It?tl«tr

t tttt.ttt t
t ott/I r-O t
tt r-taon ttt
tr-cr-cr-crt (O/tr-ne

*ttrr-tt
-

Dtir.ttr-'r-)

t
t

t troto/o
er-ortEs
tote-os/s

-

S

-

t
t

Sr-tttt3V

S

cztqwr$

Er-lit
tCtiWI
tr-Enti
tr-tsr-to
4-tytsVt,t

tr-tISI

t SOD tots
otsoLt
tOttEr-/P

t uttoo

t oet¼eV,

S

tt,rtir

r-ttote're

S

tZttt r-51
sottort,

-

r-tSr-tut

tr-neo

titre

o

t
ir-rateoOscillO
t
tetto/Itttir- r-t,
-

t

tsotttt

r-t):tt

r-

t

r-

-

t

-

tir-coi-.
tiro-oto

-

t

-

t tSr-

enti,;

e «totos

t

t

t tItLISt

tttZet40

t

-

t taro
t sate

orrtott

or-notte

t torti

t

C

t
t

t tr-orti
t ct/Ito
t

-

t
t

S

t
t tt:rr-i-

t010'eI,rStLPçO.Otbc-

-

lItIO/P

t

5)0)03

t

ACOCIl'I

o

t

tr/Stiro

eton,

t5tI5ttP

r-

-

t

-

Stilt II

S

-

t

001Cl/i

t

-

s

osier-t

or-r-t-t 'r

r-r-rat

0

-

-

r-catit

I-o/t;,t

t t to/itta
i -

Sortr-o

toreo
-

tGr-'t

Liti titter-i
so/racor
t ter e

t
t tititi

r-

t

t
t

tItrttat

G

lorIot
-

Ott-a

SI/it,

sot-r-

tr-eSorti

litt) tr/3d

t

CIII«
OttOSti

5

/15,40001

L

tetotto

0

too),) tWtJtM

-

rot140tloiJ.M,tr rI5n10.,J

oIlI'etI'I(Istitt,

55tO tOPOS

»510

SlittI iDler-to

t

-

StII'OI P'P

ir-tSr, ûtbr-ttMPto rtttteloaoj

t
t
t

-

Ib

ntot

t

t
t
t
t
S
t

eccoti

G

t
t

-

ut-Ito-i
tAIStOC
£1001

e

-

-

Ir-/oit

S

t

-

------t

Str-,:

tISteS

s

LittlE

-

tO/Itt
oc/oto

tittolt

t
s
t

S

-

sIt'rLIcr-P:rtI500ItIs
3io°itl'Ot

O

It

t ti/er-Sit

to-fr-toot
t

t OttttLfl

t
t
t
t
t

t'

rItt,«

t r-lolo'
t tonti
t ¿troto
t setos/O I

S

or-r-r-r-e

t

o

Orson

OD/otte
CIOttOLi

tr-e/tr:

t

E

to/ott
tri et-

t

r-trISte,

t

-'Irr'

t
L

t
L

t

t ¿ trottet

s or/or-,

nor-it li tOt000It005 Ott 03V

Oiler it lotit) tots
-rl

t

o

r
t

ti

-

tttt
tOIlS

ittott&ttrIL

tItlOIlt/Il striati

t5einfrjt

«oliati lost, r- t-torsion

.tntnosweoptt,vioaltot

SsttjStjpït Str«

2)0_fl ttiiiotet5V
Itt°oit°t e

t

toi

cr-)

t

-

t

-

lit

liii

iw-0

5

itoittie

r-

ttjlntflVjSt

t

-

Ist

tZr-

t ic/cc/ti

-

t

tri

il

°°r°

dnidlor-

t

-

r-tore
titi

loi

121t'r-«0ror-t'ta i tizos

t

io)

'i::,

.

i

°'
III

lt/tutti
Ici

t -

S
ir-o

to/trIti
loi

441140W

EE
tt)ttGItV tizian0000

S

it/to/ti

t

loir-030 t*5a1r-r-Itts

tOi

moe,et
ISttiotOjt500

tttLtItJotY
O 0s101x10,m&IY
.I110daWLZCD ttiturThOB OBVJSO
tBA t Vi
Pt

rjtjItv tIrvitotat ftvtrtttrvsrxoi

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 161 of
177

TONTAITICSLCAU RITORTAJIT CASPIO
LAS VEGAS, IN

CETASEDREM,\LTIIIG CCII RIPOnI
AP?E110lXlI(1O 1T13ILGET0SCMOUEA1ZIIOM((1T CERWICAtE
AS oÇ4ß1113

s13c,tn,ol,

(0

e:::

78(01053

0n :::::

UsCITO

%COLOL(113

(10(0(1

(Il

(K)

rILIlOUs
OPLRIIITPEII(O

(C)

'

1300Km)

(E)

(W

(0)

13

C.

(,5144 011115

107.155134,0130

l(SDIOTCOSTSMOVKT

III

(J)

(b)

IO)

IMJ

(SI

TO

((4400 nIl 4(11114 11x1154 3.1115.113 0511114K

0l53 sist.

3

ASSI,. KDI,sI( OcloIjold 05,114(1

4

lIT.501.073

41,10% 515.431,2315

3730,477

1*3,121,1(7

41.21% $

1.723.113

13413,334

((,44% 3

(,87,103 1

11,3(1,134

11.44% 3

(.421,7042555137
313,117
1,121)05 I

'

T

30,340.521

51.12%

1,131_123

5

11,041,071

(LIST. 5

(.114,121

3I,lfl,I,4((414,I1,4150171141,lll(il,IIC,1Il()ll,ITI,lll

(lilt L

273l7l,4lI1

1(1,202,3,1 $ 1.447,fl0,I1l

114.54% 3

112:0(4553 3

;JOJP.C30b T

13ZI1.(33

3.21153.7.15 4

3

210.731,433 S

(T7ifl,tl0( I

232,371.423

1

3

73,013.104

711.2)7,125 S

I

23,417,171

7

54.737.275

5

S

10,241.154

7

55142.241

2

5

0.740.714

S

55135(71

S

310,751.52)

SIIZTTI.()(747301. 31

3.731,40 1

5077133143

151.313,433

(C1,4(t.505

5

5.331172 3

110.400730

l,14,30l,13(

3

3,31 0,575

0

111,121,2:'

(.333.53(1

0.1(3.317

S

113,4251(2

0
1

14,144.570

12.541,111

11

2

43,143.271

75'2443.5'/:

$

3

£1045171

7

11,144,171

541,(l((1S$1l(,1210

111,211,443

0

(,734,421,215

0

T

3

c.lKlIthU*1(4(4CllL1((ClpalIn

'

c1as3,o%TIlH1l( SilTs( (13,0'lO
C,,04,1,4,oi.I4,14 110733 (lp1*t.454551(4(

3

4.15 1235

425412
25411.4Ìl

41,774,317

F,,,.ng (7711(11

I

14444,171

253141,2,11 0

l.231,521151,b(3.IU

-

1130,2440.1551

C.lISAllnIdlbl4.l55 (51144g(1!l
IOTAS CDIII

T41.T7

(5

7(52:04 ((plaIt; 344(41141!

T

14.741,344

1

41,741.714

C

lIt.115151

O

134,111,411

2,111,vil,2lI

I

S
1

C

3,10,421,041 5

'

(11,377,1(1) 5 7,5(3,343,141

7

1,137,454,111 5

(5

1.127,740,315

T

.

-

1

1

11,247,721

5 1,312,211,071

4

3

1.414.423

-

S

1.1(4.10

(41,7(3,11(

I

1,1((,521,l11

T

b Yfl.C- 0..3'S.!l,R.l.5451l.
(4 OAT,AbIef ¶C4TADJSJSIPIUTS

pis COlinI lin' Ci

flU Ii 11111%

C1113(13CYA4IALI8IL

R,çtkd 510(11,0, Csflhl(tn,7
LOS LL10IIGII4 Ca's13j..cyOnal,.

T

C.ol(151,(CYAi7.3ll,1llt ((41(1135

T

(11,717,5141

01i11A15411(*13

RIq,1IIIICÜ,C4(IS11II4
R'çA,I 130

OLI4PP7AICIXE

1,fli (Stillt LItt's R,yl(nrStdA,wot

RI D'SII (5 II C,(tps D, Lt

ACJ11IAdd13GCt15Sfl0I
TOrAL

li (lAb_kItS 15(2 t,VA(LAIL(CUÇ4lOU
54131(42

ITAIITEIC

1(5051

015541(11

MIR

It (151.55411

Obst' 51311,1111311 13,Ji.,IICÜSIIc0
T
T
T

51T1011 LGIOWIU;ISOYA((clx4

ll4(tOlpAl1111

54.752.544
54,102.541
7.333.775

S

C113551113'A<YATIIII 1(13,155

(3,1 07,0(4

,AÇlilnI'CAIØTIIIIC.1157Ç701

T13iJ OTllcUbt3osLtIIbn (SUIC.C1111114
TOTAL (P5130K

T

01.131,15

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 162 of
177

fl',;
1:

R"

R.RRRRR.RRR
a,:
a:a
a

a,

:

a
Z

;

U ''RRRRR.RRRnkRR
R'
k

a;

'R'

;

R'

Z

a

R

R

a
a

u

1
R

RRRR;Qnu.n n

sa

RRRQR

R

RRRRRR RRR

n

RR

R

a'

L
R

--

R

*

a-

n
a

R

-:
a

a&g

R&'
a5,

RL5

:j

.
3

ii."

nn

t

ta
'

p'
t

[

Rg

n:ttasarn,

R

2

Rk

2a

-

a

R
R

t

-a--S Ra

RSpRaRtsr:asna::R*::
nflflg

R

R

ari

a----.
RS. RRa;RRRaS

RS

h d1

R

E

I

JI
11
ii
ti,h fl W t! ji
RRa tRRd io
1

3
ri

HIG-ILY GONFIDINTIAL

BANA F1300280309

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 163 of
177

FONTAINEBLEAU RESORT AND CASINO
LAS VEGAS, NV
IN BALANCE REPORT
APPENDIX X TO EXHIBIT C-1
August 31, 200S
-

OESCRIPTION

IN BALANCE TEST

AVAILABLE FUNDS

Projected Interest inoomeøl

$

1210000

Anticipated Bonded Condo Deposits

5

14000000

Cash Mana,Jement Account

$

6.000000

Second Mortgage Proceeds Account

$

Sank Proceeds Account"

s

483,51Z256

Delay Drawïerm Loan Availability

S

300,000,000

Bank Revolving Availability, Minus $40000,000

$

760000,000

Oebtsevfceoonhrnitnientportion

$

Cook Support Amount

s

100,000,000

Retail Lenders Shored Coat Commitment (Leas Advances Ntsde for Shared Costs)

$

74,269,634

Cash Balance In the Resort Payment Account

S

caste Balance In 4ko Interest Account

S

Cash Balance in the Rocort Loss Proceeds Account

$

Equity Funding Account

-

TOTALAVAILABLEFUNDE

-

-

-

$

1,794,901,790

$

(1,709,366,692)

S

96,596,000

LESS: TOTAL

Remaining COStS (Ill Balance TestAdjustmenls Total from lite Rernalninçj Cost Report)

IN BALANCE POSITIVE/(NEGAUVE
(l)Ask)p)rdhIcIs,lthcasz e, ,rflnraaccerni,,
(2) estpe,cc eçço,,Uvbvfly notredSec t byltt2Ct5 orcsdi tSQe,, the tari is aleidyhdizd,d i, h, re,nTh cut repoit.

HIOC-ULY CONFIDENTIAL

BANJA_FB00280310

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 164 of
177

t tL.:tztt S,t

t stoçtczzj

stçV$;V*lt

t

tn,U1t

t ttt'fIt

t

t

-

I1LtttSL:OOYI1I

-t

t OttIIIIt
t

t

t

ose:Içsl

LIc11111,

t

OIflt Itt

t

thItIt

'ttOWItt-

t:t,t(:

S

-

-

-

SII-POI-!15

t 1z%toEes
t tnt'tnt,

i

I itti Botti

t itotoro, t
t tic! tnt t

tEttI lEt

I 15tV15t

s srssrlrçt

o

s

S

t LtrOttLI
I Iti11Y1
t -

tttSSSfl

t lotti
-

5591015 ttttttt
t StEli
t ttflotri)

t:

S

t*ti

t to-Lt

¿trot,

o

tI

ttt!rZC

t

t
t
t
t

tnt-os-ti
ltttL-stttttctttt
rtI ft
tstt,rc
:.ttslO

tIbio

tIn

S

toothy

511'tr-,

trttt

StVO

toits
t dOnt

LrtrttrS
-sss -tron

Wollt

S>

t ,St555

lItton

S n

t
C

OtO,:
511500

(ti

t Sil

stEts,

o

to

t
t

t to)

t
t O
5O)
t os
t istitlEt
so

-

t
t

-

lo!

It)
5 l50ttt
rs

SStn

-

Ittl 1it1tstflI

toot

t

S

-

-

t

-

t

t ¿tttIt1itt

Il O!tflillL

,it.(n t
Y5OVSI

h

-

S

t

tot0'ct1c

tSttttI

tIlt'

pilOtin

iittLflI

t ttrjs
t «CS

I

-

t to I
t
t
t ,tttts
i450nI

t
t

t

5515!itt
S tttti

S
S

ottirt

4

itVitA011!tLtie

t

t it! 300
o

o/ytto5

t:'thn
tLo(

bobEo
st-tot-c

iootEs
Oit-Vo

tasst

t

Oit 0(5-t

s

tsp

twitorsI

t

ItOh

t)tIltt

titi-112

t
t

tiSon

lolozEli

t
i
t

tirSl*
t lotos)
t ;nnt

t 15oFLtU
t
t

-

1(5505

*12,_ni->

z&itrtz

i1v,,in,t t

sit550tt

t
t

t
t
S
t

tIoSISIt
*11512500

50551155
sr

S

'stIrn

t

C-5155511

IrOnic!
W.VStrt

lSt400t

tilSost«

tItV0HlfltiW0JlIt'Wr1UtJul'no 152500 pot 11115 2010 155
0,015tH

tii,*itl :15nst5St0
IioIlonivaSoleh011dnlrwatIaL

iitjffi3 51561W?
tOS000tilti rhihtd

till_Inn 200*1*01155100
litio pot 550523) ¿2-tIllo

itrp,tninropt,wll
011011,16 tontons

'tInti tIII652I

ratissaIt ISSO 1130

t

tX-tsr

t
t
t

t 05505 I
tttortrir

tuOi!!,5 II,310111.00uilti Wtol000

tltsIbtioporH
t-.tl'ii5ttSitzI4

t

tts!ltlIit

BtiiIt0L55251totiifli!Mtit,1s0lO

-

t

-

t

-

hotitEst

tt-non
iiI'SittU
nh_Ott

ttots,_,
-

'uSIEIII
-

-

t
t

twist
itt-itt

t ittIttil

t SlittI
s Dotto,
t t lWitttl
t -

t 061ttllIl

liti

_i_o

t

-

t

t

t

-

tttt

ttItlfl'LlT

t

t 115 tZt

IlsoIrt
s 0,011th

i
t:IVttt
t
t Ott«roo
t
t Otto: )a

toss-sort

t
tt*It!riit
t
t

±

-

5

zotic.,-

IttItit

-

(titilEos

0

i onottli

I 51555505

lt. ¿it-rI'

S

lii

tunco

::s;:
tHIflthiVstSI

t

-

-

11555)

t Stilt

t

-

t

-

t

-

t

-

t
t

-

-

-

tIìltniiict

t

555555155

-

t
t

500ItOtl#i050lt!t50025i

r.oionsI.;tou,
5020l002iOt,Omti

toit-cl OatS

S

titilo

-

t tiÇ'tiltt
t tostiEst

t

Isst

-

t

-

t

-

t c,o'cttt
t 5 O5tSti

*1!ttstiftsttIortt
sls,r.ut

t

-

t

S

1055051152V

OnrnitIons012155021ti0501, F'te

S

¿'Jfli

0

psItn, ¿00000t040
.totiil._,0tt

tt
t
t

'tZ011t

tOscos

S lot-Bit-t

lIllt0*InsntIt

t
t
t
t
I
t

tIStit
t-,!trIl

t

stools
.1

ttitatiei t

tottoWo

-t tIttEr>
S to-ItS

1501551 0,IVrnL1

t

flÌKrII
t tWlrttt
t tttttri
t ct-s,-t

t lotIon
i lt-Lili

Ott

tItItt°t

5

t tlI0505

SOIEO15S

tiottit

I

t
se-Etto-Sii

'i

-

titIS

555IStt
tn 55E!

t iiVc.tts

tISI

t 01)5710
tR'rsrflr
t ttttC

-

tWItCh

t
i

tLLflVttl

S

Wti)r

,ro venIttnItn mL

t

s

ÒtiEVtttI

o

C-W*'fl f

CIflIGIP

tsir,t,5t t

t Iiitii

ttstt!

t

t

Itiitt'ittt t ittttt5

S

tts_wSì

t PJt
t50ns ,r,)
tatti lotti-tr
105006e
t CIStI
iltolt t lIStOS
ott-loot
t ti,,,
grotta
ç (nor
çtvtifl

itt'Ititt
ti run, t

t liittp*,tI
i t!trtiGit)
t -

Witt«

t Itt-tt

tt,uCI
tItit
tODOS
,iozstt

trOIS

t

0.05 55I5:

t

littitt

t ¿I c'ucStL
t tIttlttt

i

s

t

t

t

IOtCtO'Of

S

t

i

s iC'i'i'iitzsnr tzoncl
i 1bd110t
t i1Itt*tr

-

t t-ttItCt:

-

V

-

tItIS'

t

ttZHI'Lt

SttIi

t Wirt,
t totu
t «505
t %tto
t tilO
S tOt«
t tOOL
t toot
t ito-too
i so-oes
t tIro
soei
z 02isr
t 150)53!
t%ttCtl
I ¶5(01St

hit 'nt ucttt-nocot-t s WI
itIiiit t ntotVtt t

liVIZttZVtttsIttt nl
t »tnt

-

tO4

t

tetfinch
t 155055V

f410t

S

S 11011

torts

S Itt-SCI!

t

tLçizru

tZiI1tIt'E,

,W111t,ht

srto
t o5tttlotrtrt:

(«5035 r

t

t

t

t fLU
t WOWS
t nttwt

- 15555tO

t trstt
t toi
s
t itrçzt

tWit

S

t tt,ttci

t StStttt

t twns

550150

-

i racists
t Otttt

t tot!

15111
Its
SII

çntttt o

flcttl'ln I

t ilfilitt

-

t

t

tcC6Ituo t v.tsw
tItC 11fl
t %WtÇ
t IntICO%
t %2V15

t

5

-

t

trattt

i

tstt-'_
tttti5-it

lOnttctttoIfls,tt
5)

ti

t

01110120

OtitIS
S

t

tootit
-

slolot,

otittlI it

t 'tori:

il)

t ItVttttt

tWitÇ
ISEoCS

t

t

t

ClIt&lt

t
t
t

lUttoto

OOOflEt.

Z

05?CIt0

,rViIr,,rt t triions

t

t

-

t

-

1051520

S

Ufl!i1t

I

tlttIçLt

t

COtISttt

t

15151,5 f10301511151250931
tillO SCtfltiito OSSI

tilt) tIttiISsIiIsb OStI

tiri t

t to-Lt
t %OEI)
toOt

tItilo
51111111

t o,-tt
t 1500
i octoitto t otitit
t 111571-tOC t 05150?
tttS'itOi

t
t

uccic

too-ito-ny
-

Doto-nt
ttyttrtsc

lui

COl

S

t

I HtttV101

ttr-stt

t

SttrttS

4

t
t 'Sr tnt
t
s trc,ttt:
tOiCittt
i!

15-t 501(5

«Itt-t)5

t Irrst! tos
-

$

oiELttiot

toorosro

t
t
t

S

F °== ::°at
02051SlstsOo

151st
Et-o_-s--,

t

LttEnttO

"501501
-

rsluSsEnt

toi

boston

sttiut

tOiPti OliVi t toll Etoot t
S tttttt
sIt-to-I
S
t

it-tn-to

liniEn)
ill

51511-vIt

t

-

tlrttHae
-

t-

t

-

0

001500110

S

totS!

S 551510515

t

-0

OlVtWos

t'tIno!

it! otItIs

S 0156, it-SO
S ttt.i!iSt

S

t
I

tI :4t t=r0
131

il)

SNfltiWSZtOOlMOl001

l'suis 11115 Bilitlit050001t

-

sors IlIwtauottt,roat,nO
Osti

Osti, t-tilt Ittitnosot

loI

ltu4rt_t5s1I

$tIOH%3OL IxofldJY

1Otfl1to: o ooWU onivuc

M10Y00&5Y1

ØflOVO ONVLtlOtO nvo,eouvtno

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 165 of
177

TCNTAIIEOLEAU RE2OATAIIO CASINO
LA S VEGA 5,0 W

0510541G IIII1AI00515G 000TREPORT
AF0011055(V1T IOEXIASIT C-I
As oS 2131523

PREMIOS

ÈL a:
Ill

(0)

IlElAM010ffS
pasv.05s

.35512 SIEWAREG

rcsssIeT cosiCajosuNT

-

°°
III

CI

ICI

1]

2)

REI

TOTAL

(U.UITPEPJOD

(JI

S)

ISIS

;:::

COflTD

IM)

IL)

15(1

$-

CCCEL

550J

11406,% 745(5
O

Co,le1S,1 01.0.13,5%

1.

2

1(.0 G.47754?.7,.;14)2 C
1.424.131

334 735

C

5

C

74(43.6) 7
431.555

3740E 0244

2

1(3421.1.072.5024

'320,, 4173,111

S

l.C4720

3241.50". 4

F,soo4l.
02E45U1*

C

0,207.455

44,434,574

1
2

(.0,414,174

441,331 407

C

03,7Mal

5

83,104.217

11455101760506)11181

1I5132061172414) 0541;ll'102

('100,50

.3

3,426 4'

.

2
2

41353

5

1372020014*1

2

462.0321

2

7'52555 0(655

4005

((0,0137

C

2

3,((,15' 4

5

5,4)4401

3.04.3,550

l'414lslCll4lr
051

Ito) £ 11141145

05106)

5

s'1.341.257 5

2
5
2
3
5

1401016225

3,1(1.057

114144 440(0,4000840110 0344h1'l15535b5b5h3

$

0hE515C

437002 44
2,622,154 S

3302,241 C
(325.0,5
41,461,151

3

C
S

10,004.317
646.341

'7301,337 C
226.113

482322 7

2

2427,'t0 S

C

4',))3,0)2

C

4,254,520

40,351,407

413,222

5

8441.127
1442,031
0341,124

- 8

41,511,117

4
1

C

331 1.006

11.13% 012,814,157 7

283,144

0

040)333

23.42%

4

108,324

64.57%

2

1.14% 7
3347% 2

C

14342 C

Z,423

3

12033)

.6(2.280

(2,12* 2

045.231
114,000

108,2(3

1

C

4

0.258.543 S

22431304 1

5

27,286340

3

52,211,241

2

(110m 658174580551401115

-

3,400.524
580,114
2.011.413
10.301.771

.0

-

S

-

4.0064

'

C

.

7.00%

2.225

S

-

C

C

2.31)

0,10% 4
0.02% C

0

'

C

6,

L

10,441

'

23333,244

C

' 23,740,243

5

24.432.224

5

4,7,00,552

S

21,13(724

2

5,515,44 I 1

C

$

C

-

S

'

-

I

-

S

0

OssloJsnsyY0500

'

21.S7,32

S

07,227,572 4

0

24,320,7:4

1

14,125.7±3

1

22,220,213

52301.312

-

C

23311.2542

77

2

5,500(22

4,574,55,1

o

2

3334,224

2

5

24.401.013

21,415,012

C

21.145.512

0

0850.051 5050103.100l0I'I

-

E

7

(67,15,07,72 5

8,00% 2

02.032,728

4,24% 1

.

I

14,024,0451

-

38,322,704

5

10H

'

6511

5451041505083431 II'S

0540158163's500,263,Il25

-

4

510,845,111

-

5

S

118,215,405

255,415 2

21.535,042

330.4*3

11,130,135

51,414.1112

1

C

-

-

8.1)1,74 55
014.1524

5.523240
0.4.1(1

33.211.023 $

25.522,714

(5.101)27(5

51.01% 2

17,124,641

14,5051'S

171.100.125

5,424,171$

24(7443;

1,543.002 S

Socuosy

C

C

520%)

5

1

S

5.0514 2

6,174.424
3,645.110
212,274

Ç

Ç

5

220% 1

5
5

5
2

S

41,471,114

1

0,103.074

S

2

8

45135,

5

5

44,603.464

3

41,170,414

'2.253.72'

4'

'1,232.724

5

-

3

C

5

20232.733

C

C

C

.

5156045*S%50
'0104707

0.1014 5

3

5

$

7
8

'

2.427.041

21.322.123

'

0,04% S
0,00% 5

3

'

.

I

-

C

2

-

6.30% 2

3,00% C

3

»(1,313 2

11.471.111

5

S

1

05.123,025

01,171,451

2

2

4

1
4

014607176001001141

2

174.103

4
2

544070105154
1135
01455451x07

208.32

2

0.04%

-

00513'07 8733

75517

49.54%

01424.310

-

'

-

2

C

2
2

5.211.771
741.115
343,235

,

2
2

'

-

2

.

'

3

1

3
2

-

1

10421.111

2

17,515.055

20.177,411

5

21,415410

S

2,020,772
0,251,624
48,171,272

2
.

22,225.243

2

22,052.245

(5550,742) S

24,132.232

53,211,251)

3,514,111

5

-

'

$

12.232,224

'271426,176

2
3

C

-

2

5

3,531.126,

2

15,14-I

411,653
3.042,113
24,015.004

02.015.013

C

1.402

.045.131
22,052

5
2

5

25242,415 5

-

C

'3

2

-

'4.5

56:4

0401,100
124312
t 421,5(4

5

C

5
1

13,144,517

251,474
733.265
10,522.205
010.323
3,001,125
655.104

0

-

5

14,401

S

S

05.152,725

3

537413251,022,423

2

7

3,250.432

5

17.231.434

10.747.15411

2

071,110.045

-

322,438

2

44

5

2

2

0

3

S

5

S

S
S

C

2
2
S
2

C

C

5)74,421
1412,502

5

1.174.404 C
3,543,555 S

12.203.721

5

-

2
5

7,2(5 2

-

3,037348 2
174.1120

42,471,240

2

S

6.71.! 5
1.101 7
57
5

-

23,123.123

211.674

514,371

1.223,571
02L1'.I C
11,558,152 18,457,215

2
5

'

8

C 0400818 AtOl

C

O

S

3

(176,1085650101.

2
2

-

C

1
5

0

32,511,544

454.153

3

2

1
3

5%

08,208245 Ç

0,13% 0

87,4237

C

5
3
2
2

0,613,701 0
1,325444 $

0,50%

-

C

$

C

4'

41,471,272

3

211.542

-

C

1,14'

2

26.1552
413333
2407.121

C

412,125
255405

S

0

0,4124 0

10,134

7,325.250 4

S

4

826%

,

6

-

2

631.020

1(0,523
1(1,242

2'

7373152

5

8

11711 C

4,61571134,0:7.2.7 C

18.621,115 7

0.21%
0.32%

.111

024.382 4
S

.217.140.140

8

0,04%

1.765

3
5

3-1-2:1:

30833(2242,252 5
3

5
2

824% 2

5

102.154
121.222

1,

4,14%
5,20%

2

I.11L222 5

C

0
$

ICON)

C

7

503.474

5.015.315 0

T
2

S

41,142.111

0,147, 5

C
2

1

0,147.003
20,174,554

82,5455

C

1.

410.1234

04,51% 5

17,743,441

(,1(4
1020

1.421,111
424,248
1432.074
3.142,131
37,102

5
2

31.11%

3

5

-

C

(407.2112

'

S

5.52245

4413.765
7.320303

5
5

5
5
0
5
5

64.3255

'

S

1333,Ifl

11.315,3)1 1

8001107 2qoO;loai(

64.4E4a5016ç1.'461.l4

C4,2l0 5

4.1106,240 Ç

0
S
S

2

25,223.502
170.034

5,4*540 4
120.5(0 4

,

41/37

Ç

1.153.411 4
2

5

5

5
4

"22.1352

Ç

flVI

2211%'.!

fl,714.241

5

75.200148

C

flo10,nb5000

5
2
2

3133.155

4
352,751 5

2

1101041110s51451041,

S

2

2(83,240
1(27,347

5

3

047211L330410

08424 014,0506.5
0644000*0
05701,15010,444,

415(623

(04,154
227.2)3
10,037.110
419.004
3.160,553
131.116

2'

4007(2

E

3

1

445,134 C

725

S

7.411,282
724,282
1.351.313
3.147,402
541,552

5

31,521.07!

5

15110010k

I1.:40.

34.481.574

7

2

5

2548.174

S

S

'

2

5

'

4

-

3

.

.

1

2

-

.545,072,511

C

1

3.2 27.240
574,702
25,5154,325

.

C

12418.511

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 166 of
177

FOIITAEIICLEAUIWICATM'O OMISO
LAS VEGAS. IN

DETALlO REMAIAIIIIG cogInEpoaT

AnEIIDIXOIITOEIHSIT 04
A; ql 3131103

quçnIrnoIl

L8
AI

Otlodokjnmlso8b:,I

7

UI

a0ET

PERÎO

12113731

.*3.2'2$

23b1212

coJno

t

7

$

2.042303

.

$

12,213.731

1

III

(03

03

EI

03

C3

fl,2l»I 3

°

CO3TsL'31UM313

R833IflcOT; AMOIIIØ
PRIDRRSCORT

$

0

1.3033 3

Z

-

1IaIUII

jETAI 033ff;

'jt°

COL
loll

JI

-

$

LI

Lip

.

5

7.

-

7.

I

All lad 10:201403 ¿tId Il
G,oqtp. Ac124111581..lIft 7303;,
A Cosh, Mgt,I3.o

S

IM,lriIl

S

$OMIS

0q45.L1S S

L

1.1733337 0

1
1

tS$,OA

111407

71170134

123.312

003.053

.7.

4,313.307

.443,33,

S

7.

:0.3,1 3

-

O

3
3
3
3

232.7.03

S

-

7.

-

1
$

1

014373
71Z013

1
3

7.

1,471.277
104.534

$

*11307.
l70307.3

33115131

71,407171.141

7.

$

O

ld,qI 14154111411.

ClIMI
791.574.0%
S

114333
33133E

47.753,041
3.042.301

3
2

4,411,207

1

'03V

2

44(3,197

£

II 3.177

1

5,417

433.7.43

211311

-

43.241

3

224.709

84$4C

2

4.420303

2
S

1431%
0.04%

1.11% 2

0310. 3
435243
0,007.2
43.07%

2430.411a4>a31,

2323.134 S
Coll'I S
1I.204.231 3.
1,171.217 7.

3
2

-

-;
-;

7.

0243727.

2

2,37,000'. 0007111301101121
AIE ¿7,31401002,3001411100150022

1

0742342'

o140ll"

4,411343 5

S

LT.

3,003013

71.114.5tO $

002l,1714$4 2

03,04 FF03

7.

-

7.

3

1224070,421

-

5

0

71,004,010

11,111,011

.

3

111 £71,451

0

2-313.24>

5

.

S

1,22% 2
0,0514

5412,174

7.1221 3

4,2203 3

.

22

-

.

30:337.112

0,4127174

0.

42.230,736
4.403.3*3

iil,110M1

-

2

.

S

7.

2.lfl.174
011.133

injs Il

I

L

-

S

324,233

3

130.302

$

£13,720 7

42,224,120

2

0(33,133

1

.

-

103,17%

2

00117,122

111,17'

0

111,101.913

S

4

141.5131

-

11231

1171.217

237.1332

S
7.

3.141.2,4

1,407.474

S

31313

1

-

4.423.314

1

2
3

-

2132-33

7.

27.4th

401.022

$

21,

3
2

-

S

14350%

A

233.301

$

1,411,317

-

-

£412,47424,003,3 072

10040401410404171,1L17 14p2'2 0201*011 41MO'
001141$
0111007.

3

LIMonI

2

TOI;

-

7.

Pt,..) boll'
04±13.3147

2
3

032, 0_34?,115402

I

R,cr,4q,d

.3

0<113

1

12003041044037011104 0o5I40;Mo2oI

1

437.7j221

434*3(23
3.1721107.
1.003,1325
47,1('7,5214

S

16300703 3
ItOl 002 7.
340340 1$
S

2.3r,

*3,147.170

3

4.000.4227.
4.100,1203.

-

S

4.000004

$

-

S

-

7.

-

$

-

1.177307.7

-

$

3207,101
1353.014

$

-

2
$
$

-

-

0
3

2.120110:

5.0333307

-

S

45,403,4%
13,033.032

3

-

$

0.460310 t

-

S

1.041304
5,247,003

1.440,2(1

(3.302.10.7. 3

1,397552

35

33225,472

02,041371

$

I

5

$

-

32'0.5

7.

2,203440 S

7.

4110404 7

030$32 $

3,424.003

41,552.414 0.
85.1302015 7.

3
3

-3
3

-

0.00245

0.50%11

4.120.0535

-

0.00'45

-

0,030.3

3321.120%
9323.001.3

07.340.

2

22.13%

2

11,4534

40,317.

3
$

0032%

3

-

1

1.100350

1
S
2

-

2
2
2

-

71,110,010 1,
13.113,4>3
454,l3 2 7.

S

-

7.

-

.2

-

-

1

-

-

.

$

'

$

20,310.423

3

420134

20.4133 2

24,127,703

2

211.00 $

10322,11$

13.14% $

0,503,702

7.

-

3
£

2

7.

13,147,270

1

17033,374

2

$

4475,123

5

07.205,7.14

7.

7434,500
0.032323

02.42%

44,300

03

-

2

7.334.002

2

7774,421,7

3
S

7,179,43

3

-

S

-

3

1,000.002

22

1425.40$

1722407

2.000,750

7.

Ifr»:X0

S

111.130

-

5

-

0

-

-

12.310345

733102

10,104,014

33314113

7.

33(12,327

3

3l;32l

SOIL)?

3

1

'74,133

$

4023.20.07.

1300,13F

14,034 3

1

2.227,121

721,423

6

71,47,1 6

1.80.427

'0,023,030

$

-

O

055.202

420,414 3

$

.

3.1333*42 23,121.434 1

7,557.240
5.270,5$?
101,154
231.212
4.317.122

0-

-

3.221,007
051.014
234.242
4.277.130

2
2
5

311,134,114

2

272.521
742,471

7

33351,522

2

402,102

$

152.502

12,202,210

2

011,227

1

24,223,722

11h11.22S

2

323310

3

243002074411

Fo; 1*41433,0 Too,; 30th II

Fo"ol pl13,
77057;. F043341:
'14o411o05

2

14405.230 334415.532 10

-

S
2

424 too,,

0

0,0101431143051,1

C

1.700101
3,41*411

2

i.v4.413

72

0,1233314

-

-

.1

wfl.,AcO..04774F0,;

032,02%

$
$

I

.

3001431 ;0,7,loll0 00337.
11o200077470040 OnOlxlO.F,.,

113111,7.123 4

Oa,t'o.lotfl.T.11139

O

T10007001000 3,0

2

4,1123*2

0

12440.7*2

-

0'

051201 $

I,000,2123

1,07.2,0021
4.115,122 7

1.0411

7.

001.324340

0120200,21
Cn$12,14 cool;

3

02114.23051

3

421(3442

F,0;312017$1030S

Ç

"p'*2 07040

3023032.447

L.OM.001043'll00*4050±
D,71'470c044$20Slll'4

5
4

23*13001 4
1413.111 3

T3012c07/P000100%p

2

700:2407.

3

$

(3,013,17'

02

$

-

73

0

7
O

3,0.2.024
-

$
7.

7,452 011

6

01,703

t.22 $

11.101,741
201,040

0
S

',53334$
4$l2,511

0

$

1527,031

00.420301
10,010,210

0

7(3301(37.
'1311.141

21.000
20413.40$
3.011,11,
4,230,300

3

$

-

$

7.004310
11,147

-

07,07%

$

3,403.110 3

20,03% 3

224,403 7.

0.005$

332(0,0113

7.

*

3.001 441

3301,112

74.44% $

1(31,340

3
5

10.023.421

22,20% 3
21.02% 0

22,412 S
1013.134 0

2
3

2.174.900
4.302,411

113031$

7.

0

'

-

3

-

$

1240A17.444

Fool ¡ftc,,,Sn lIco,. ¡03400,1.1.141

5
1

740,003

14,0117.
013137140

0

121,4l4,077 S

0,421.010
4,212.310

t
s

-5

740.0(2
142,121.417

1

-

01342.5247 3

-

35

-

3

-

2

$
$

$

2*3,304

-042,437.0I7

-

-

0
3

5,002105020213

5

1.4007.33

$

G

S

030.257

12510.005

7.211,017,807

3311,91$
3
$

2423 $
4.433,107 5

4
737,113
127,710,827

0.03347
22.12% 3

'

5
2

-

14114%
70711%

$
0
3

05.14%

053721 2

$

3

21,051,113

£

7,040,023

4

11.247

2
1

-

14.024117
7.031.254

$

44712

-

2

'5441 241 1
22540, 7.

-

1

-

-

-

472 2

1

-

358,274 $

-

-

2
$

2,31*331
034323
.101.050
1205.214

0

1.1.052408 3

2.012,441 $

71.132

3

7,200230 1

711627 3

2.513,124

3
1

3.130301

S

772.025

0
$
0,432 2

324322

t

.

1,122,037

-

-

'

7.

2.172,220 1

721.310

7.

2

112,200.227

$

3

.1

-

$

$
2

-

1

$

(3)7
24.039

'

7.471030
4300.001
3377,324

3
2
3

S

424.002

14

¿

03,4303
0.101,721
150,430

-

2313,I12 1

2

54,1556

11421213

5
5

0$

-

44520021
3,47721;'.

1

5$

731.1,1 1

1110.377307

-

211,411

1

51.052

005

30,021

4,402,423010341,101

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 167 of
177

lPO4StlD aViDi

tìttlltfl tIPatÙIatnW.00 Fpt
adds oatDpatcattwaap aflIaIpraV

VnljaanIsaJ

a aptas w OES

a

W Mapttu ajaD

ta la !PtPr3 Ial wtTaaPl PPta »Itt

attD wwip wotbtw
tpo pata D

PI OPIWSID DltY!PWAV iDDi tOil YlV

PIP

vadWos qavO plPJttarpYn$DJ,ttftO
flat IaP0V4Y)P PIPLOWIDP

uo

a PtPtflflpOPPDwapapDp 4Tt.0
VttDflonwpflrPiç!bIpi
PPtPCPDIOUPLPiga atraso
nLapaAaaníßYIamo

ltaaztz'oaj

t

ltflPt!'t ltPPcta(pvAtlPistLttIID

(atta ¿taO

t

(appy) .aatpapirnfvp,Dp,y,apOErpta,,

s

ataaatnvt;aItaPiaO.,

Pta

flIt tI PTA Past PPM

tint Pronto WSLtDÌPVIVPIP
Pitt.

t,atILVctetaa

5

fit'fl)Ijtt t

tDt5IttMCDP t

t ,çwt.t

t raiyaip.
acaparti

t

PVtat'fltaat'otatatoçan

t ¿tiitI'O I
't ¿taartoa

t
t

n

t
¿atraiga
¿a atapo',

arCattat

-

r attuata
t attaata

poatotec

aaaçnor

otra a'at

t

t atflWtCtt t %WaI

lPfiDZWL t fltAIOt S Mtl'CPttcI t

,a,p.z.cazsttsrta
atout t lattai
taVPII
t

t siWaa t
t Prostata

r warryr
t arta) ra

actiafla

!7p sposa

C

patria
ltD Stat

t

t tans

cpsrca

%tt'ID

soroarop

t

A 11555ta;

t

¿catartat

* t,Ptattt

t

t%ttuI
a

tr*

a

¿,ppssnsajta.aa',rj

t

flVafrZP

t

tGC(PC*D

t

ai,WYrr

t

apDaWSÇ

t

t a,etwtn

-

totano

t

t

.

t

OilcaN'

tsWDa'11a I
attatatap

_

cPa-çPEo

OEOaTS

a,,,o,sszc
t

n rsrsçtca

fipOKo

n

catguts
t)tflaD'i

ZWSSaÇ

tzctz:en
S

DUt_OC P

t tCI'SZtlst
tttCtSt ant

a

t

t r,c,c,,ary S nnwu.t

jPI?ntt&t t j'tVLtfltD

arìVIssassttnçc,,p, s
HaIflM
t mapa,, t
it flzPflafi
t ÇwatiDtt

t
-

,as&ir

t

landAis

"trata-ya

t

'x, atnap

tattantiar t

Ott ta/tat

a

atG'ON.at

t

S

CCI'U5ttt

t

t

otattrata

tP)tDtgrgat

5I>U1?oa)

o

aotrnptp,s'qps(aj

'OD aViDi

t

,ePsoqWssm_t.pnpnayaastt
Irattalt talai dia psa Pad
t,natp at-, a aaJ
a. 'ta eD p. Pt

»sstaa:s,awdt,
pgnas,nJatpaa,t SD
anidan 115a51t8at-cJiaarmD
.Isaad.,n.,.a,apnaoaptwpaass,
aastqao aflato taratata vantas tlWflYapaitS Ita a

acvtçzz,a

t

IaPOEISPSC

faapndoati,a.a,aaty, apra, nIaaVuatIst atan
Ita

th't:

(p

lava

j

Ì!' ::a:
&WIIdOS,

SilttOIWts't

Il

r
(rl

(II

(Pl

tal

== :t:
-

lop

Ial

L'w:oH

W ¿Mat

5M

aaaanta,p tOton

lap

Ita

Ial

Ial
a.

s,;iotwrsao,mOtai

)WttLAPPtDDtO

raguai ay
fr) Llaflltt Dt. lIP xioìaaAJV
LtO.i3DW&tD3 DntPtvaaooaupaioo

msyosqsy1
OttlYt C}WLDIOflW RVD1aDPDVLPtOA

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 168 of
177

e

2

t
aea
e

8
e

HIGU-ILY CONFIDENTIAL

2

a

a

I3ANA_FBOO28OSIS

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 169 of
177

FONTAJNESLE.AU RESORTAND CASINO

LAS VEGAS NV
RETAIL REMAINING COST REPORT
APPENDIXIXTO EXHIBIT C-1

August 31, 2008

CLOSING RETAIL.
BUDGET

DESCRIPTION

Retail Tenant Allowance

S

56,000400

5

6,000,000

$

62,000,000

TOTAL RETAIL REMAINING COSTS

$

(DB-C)

(C)

S6,000,000

$

5,000400

5

RETAIL BUDGET
REMAININSCOSTS

TODATE

(B)

(A)

Retail Lease Co,mnissions

RETAIL BUDGET SPENT

RETAIL BUDGET

5

62,000,000

$

-

$

56,000,000

5

-

6000,000

$

62,000,000

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 170 of
177

Forcflaneb eau LV Uivoce Summary
9/28/2008

thy

s4pfrÔvtFafld:Sej?t toAccountTh fôrpajth nts
Gross Amount

HARD COSTS

$

lOO,213,538.6O

:1::

Draw Amount

5,809,760.50

$

94,403,776.00

-

$

124,44a97

-

$

124,443.97

INSURANCE

r.:

Retention

$

FF&E

(1826980.26)

PRE-OPENINGIWORKINGCAPITAL

t909,53L39

..

$

FEESIPERMTSJTAXESIOTHER

4,403,830.44

-

$

4,403830.44

COt3O EXPENSES

1043,162.66

(255,675.82) $

1,296,838.46

DEBT SERVICE

3,399,671.75

S

3,399,671.75

$

103,713,117.77

Draw Sub1otal

$

Draw before pd interest

HIGH-tV CONFIDENTIAL

S

109287,202.45

Funding from interest Pd Oil resort

Total Drawto befunded

109,267202.45

6,554,084.68
5,554,084.68

(4854.79)
$

109,262,347.66

(1,826,980.26)
.

1,9O9537.39

. 103,713,117.77

(4854.79)
$

5,554,084.68 $

103,708,262,98

13ANAFB00280317

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 171 of
177
FCPJTAINEBLEAU RESORT ANO CASINO

LAS VEGAS, NV
REQUESTED COST REPORT
APPENDIX I TO EXHIBIT C-1
VERSION C - DURING THE BANK FUNDIBG PERIOD AND PRIOR TO THE COMPLETION RESERVE CALCULATION DATE
AUgust 31, 2008
RETAIL BUDGET

Cash Management Acunt Raimburselneni roi Other Reteii Costs
Total Oasi, MariagcrnontAccotnrt Reimbursement (A)

S

Rotoil Tenant Altowanco
Retail Lecce Commissions

S

$

$

RETAIL REQUEST

(8)

RESORTBUDGETONCLUDING ALL SHARED COSTS)

Cash Management Account Reimhtrreement
Cash Management Acsount ReImbursement tor Resort Project Coats

2,210,164
2,210,164

Total Cash Management Account Rimhurson,ent (C)
Debt Serulce
Dabt Service - Bank Credit PosIBles
Debt SeMca - Second Mortgage Notas

3,390,072

S

$
Total Debt Service

(D)

3.399.672

Bank Revolving Credit Facility Reimbursement
BankRavolving Cradk Facitty Advances moda in respect or tiCs '>
Total Bank Revolving Credit Facility Reimbursement (E)
Protect Coat, (wIthout duplication

U, amounts obovct

TuroberryWest Construction

$

Insurance

S

94,403.77$
124,444

$

94,628VO

RaorrnFFaE
Hotel and FaG Operating Eqìpment

$

2,365,012

KUchen Equipmant

s

Exterior Signaga

$

Total Construction Costa

-

S

Common Area FF&E

(5,500,000)
324,420
(2,009,768)

5

Total Costed FF&E

S

CamIr FFAE

$

En le rlainment

S

ASO und FactiCes and IT

S
S

629.236
529,238

Pre-CpenlnaiWorkir Capital
Fees Ipern,its/Taxes lOthar

5
$

409,076
4,332,987

Condominium-Hotel Selling Expenses
Fees ßnd Expensas

S

813,531

Total Other FESE

-

$

$ubtotol

$

PESORT REQUEST (F)- S

-

.

5,555,594

103,713,118

(1) CrJy appiloebie to he extent that the Resort Request wIt not be satisried by the,Eark ReveMng Facility.

HIGU-ILY CONFIDENTIAL

BANA F1300280318

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 172 of
177
FQNTAINESLEAU RESORT AND CASINO
LAS VEGAS, MV
SHARED COST ALLOCATION REPORT
APPENDIX li TO EXHIBIT C-1
VERSION C - DURING THE BANK FUNDING PERIOD AND PRIOR TO THE COMPLETION RESERVE CALCULATION DATE

August31, 2008

Total Shared Costs
Retail Lenders Shared Cost Commitmenl

$

Retail Shared Cost Percentage

83000,000
10.5%

Cumulative Retail Lenders Funding Requirement

$

8,740,466

Less: Retail Lender Funding Io Date

$

4,051,190

$

3,789,276

Retail Lender Funding Required

(1) Calaulated as the amount olspending sincathe Initial BankAdvance Date on the Podium (as datned in tIte Detailed Remalntng Cost Report, end ircludlr,g amounts rellested in tiiïc
Advance Request and includIng any applicabla reùnbursements to Ilse cash Management AmainO divided by total budgeted spending (allowing the Initial EankAdvan Dele (or the
Podjm, mustplied by 500%.

HIOFILY CONFIDENTIAL

BANA_FB00280319

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 173 of
177
FONTAINEBLEAU RESORT AND CASINO

LAS VEGAS, NV
CURRENT AVAILABLE SOURCES REPORT
APPENDIX III TO EXI-IlBIT C-1
VERSION C - DURING TI-lE SANK FUNDING PERIOD AND PRIOR TO THE COMPLETION RESERVE CALCULATION DATE
August 31, 2006

CURRENT
-

Retail Loss Proceeds Account balance (to be Advanced only for Other Retail Costs)
Retail Payment Account balance (including interest Income)
Retail Facility Availability

CURRENTAVAILABLERETAILSOURCES

LESS:

BALANCE

RETAIL SOURCES

PAYMENTS11'

-

NIA

$

Retail Lender Funding Required (Shared Cost Allocation Report Row (E))
Resort Loss PrcceedsAccouritbalance
Resort PayrnentAccount balance (induding interest income)
Interest Account balance (Including interst income)
Amount by y4,ich the ljquldlty Account balance exceeds 550,000,000
Bonded Condo Proceeds Account balance
Equity Funding Accountbalance
Second Mortgage Proceeds Account balance
Bank proceeds Account balance
Delay Drawterm Loan Availability
Bank Revolving Availability
Completion Guaranty Availability
Liquidity Account balance (without duplication oith any amount, listed above)

CURR8NTAVAILABLERESORTSCURCES

5

3,189,278
440,888

$

14,012,824

S

14,269,888 5

S

105ß94

5
$
$
$
S

$

174,409.534

-

BALANCE

PAYMENTS111

S

$
$

174,409,534

LESS;

CURRENT
BALANCE

-

S

-

474,409,524 $

$

N/A

174,409534

$

-

S

$

RESORT SOURCES

OALANCE

N/A
N/A
$

.
22,574
17,643
582,844,448

N/PS

665,503,229

$

S

N/A
N/A
N/A
N/A

3,789,276
440,886
4,855
106,694

22,574
17,843

562,844,446

$
S
$

$

50,000,000

(28,277,854) $

637,225,374

50,000,000

$

S

(14,007,966) $
(14,289,868) $
N/A S
N/A $
N/A $
N/A $

-

S

$

(-i) Payments (including DeU Sericea) to be nade pursuerS to predouc Advance Raquent, Iron the Retail Payme t Account, Resort Payment Account and
Interest Account), entered a, negative amount,.

HIGHLY CONFIDENTIAL

GANA

300280320

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 174 of
177
FONTAINEBLEAU RESORT AND CASINO
LAS VEGAS, NV
FUNDING ORDER REPORT
APPENDIX IV 10 EXHIBIT C-1
VERSION C - DURING THE BANK FUNDING PERIOD AND PRIOR TO THE COMPLETION RESERVE CALCULATION DATE
August 31, 2006

RETAIL SOURCES

BALANCE

REQUEST TO
BE SATISFIED

-

FUNDED

(From Current
(Amounts from
Avatlabte Sources
Column B until
Report)
requests in Column
A are satisfied)

-

(A)
Retail Request (Requested Cost Report Row B)

BALANCE

(B)

(C)

-

6

Rotait Loss Proceeds Account balance (to be Advanced only for Olher Retail Costs)
Refait PaymontAccount balance (including Interest rncorne)

5

Retail Facility Avaitabitty

5

174,409534

$

TOTAL

$

RESORTSOURCES

-

-

-

$

-

6

-

174,409,534 S

REQUESTTO
BESAÌ1SFIED

S

-

BALANCE

BALANCE
FUNDED

(From Current
(Amounts from
Available Sources
Column O until
Report)
requests in Column
A are satisfied)

(A)

Resort Request (Requested Cost Report Row F)

.5

(R)

(C)

103,713,118

Retail lender Funding Required (Shared Cost Allocation Report Rovi (E))
Resort Loss Proceeds Account basnco
Resort Payment Account balance (as adiusted in the Current Available Sources Report)
Interest Account balance (as ùdjusted in the Current Available Sources Report)
Amount by whIch the LIquidity Account balance exceeds $50.000.000
Bonded Condo Proceeds Account balance
EquftyFundlngAccountbalance

$

Second Mortgage Proceeds Accountbalance
Bank ProceedsAccount batanee
Delay DrawTerrn Loaw Availability (rein. S150,000,000
wst1
Bank Revolving FacIlity Availability (excludIng last $62,000,000 Available)
Completion Guaranty Availabitlty
Liqridity Account balance (without duplication vAlli any amounts tated above)
Remaining Bank RevoMng Credit Facility Availability

5

5

3,769.276
44088G
4,855
105.694

$

5

22,574

$

22,574

17,643
582,844,446

5

17.643
99.332,160
-

$
S
S

S

5
$
$
$
$

TOTAL

$

103,113,118

5

S
5

S
S

5

.

3,789,276
44088G
4.855
105,694

$

s

-

$

50,000,000

-

$
$
$

637,225,374 S

103,713,116

As long as Availebility remains under the Delay Drew Term Loon, the Company may at its option choose to draw up to Sl50,000,000 on the Bank Revolving Feoilty prior to
taidng an Advance (rom the Detey Draw Term Loan. The proceeds (rom any such Delay Drew Term Loan Advance will go lirai to repay borrowing underthe Bank Revolvirrg
Facility.

CamplelIon Duaranty Availability Is not available tobe uses towards Debt ServIce.

HIGHLY CONFIDENTIAL

IBANA_F800280321

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 175 of
177
FONTAINEBLEAU RESORT AND CASINO
LAS VEGAS, NV
ADVANCE REQUEST TRANSFER REPORT
APPENDIX V TO EXHIBIT C-d
VERSION C-DURING TUE BANK FUNDING PERIOD AND PRIOR TO THE COMPLETION RESERVE CALCULATION DATE

August31, 2008
RETAIL

AMOUNT

Cash ManagementAccount (Requested Cost Report Row A)

s

-

Retail Payment Account (Requested Cost Report Row B less amounts listad above)

$

-

$

-

TOTAL

RESORT

AMOUNT

Cash ManagementAccount (Requested Cost Report Row C)

$

2210,164

InterestAccount (Requested Cost Report Row D)

5

3,399,672

UC Reimbursement to Bank RevoMng Faciltty (Requested Cost Report Rev/ E)

S

Resort Payment Account (Requosted Cost Report Row F less amounts lisiad above)

$

98,103282

$

103,713,118

TOTAL
sank Proceeds Account (Total of Funding Order Report C less total of Funding Order Report Column A)

HIGFi-ILY CONFIDENTIAL

5

-

-

BANA_F1300280322

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 176 of
177

All'ACIlMENTA TO BUDGET AIVJIiNDMENT CERTIFICATE
Certificate of Genera! Contractor

August 31, 2008

Bank of America, NA.,
as Disbursement Agent
Relationship Administration Office Manager
Credit Services & Administration
Commercial Real Estate NJ & PA
Sank of Atherica, NA.
750 Walnut Avenue

MC: NJ6-5020i-03
Cranford, NJ 07016
Afin: Jeanne P. brown, Vice President
Re:

Budget Aiuendniont Certificate ("Budget Arnandment Certificate) dated August 31, 2008 of
Pontainebleau Las Vegas Holdings LLC, Fontinebleau La Vegas Capital Corp., Fontaineblean
Las Vegas Retail, LLC, Fontaineblcau Las Vogas, LLC, and Fontainebleau Las Vegas ]l, LLC
@oflectively, the "Protect Entities").

Ladies and Gentlemen:

Reference is made to the Master Disbursement Agreement dated as of lune 6, 2007 (the 'Disbursement
Agreement') among the Project Entities, the Funding Agents referred to therein, and Bank of America, N.A., as
Disbursement Agent AI! capitalized terms used herein without definition shall have the incaning given to them in
the Disbui-senìent Agrecnwnt.

In connection with the development, construction and operation of the Fontaineblean Resort and Casino
project (the "Pi'oiect") Turnben'y West Construction, Inc. ("General Contractor") hereby certifies as follows:
I.

The General Contractor lias reviewed the above referenced Budget Amendment Certificate.

The General Contractor hereby certifies and confirms the accuracy of the certifications

in

paragraphs 5.4, and S.S. of the above-referenced Budget Amendment Certificate to the extent that the saine relate
to the Prime Construction Agreement.
The undersigned has no reason to believe that the proposed amendment is not consistent with the
"Drawings and Specifications" (as described in the Prime Construction Agreement), as approved by the relevant
governmental authorities.
The foregoing representations, warranties and certifications are true and correct, are made for the benelitof
the Disbursement Agent, tite Funding Agents and the Lenders represented thereby, and may be relied upon for the
pwposes of authorizing and making tite amendment to [the Resort Budget]; provided, that, to the extent any such
Person is not entitled to rely on such repreaentations, warranties and certifications pursuant to Section 11.18 of the
Disbursement Agreement then such representations, warranties and certifications are deemed to not to have been
made to such Person and such Person may not rely on thereon.

HIGHLY CONFIDENTIAL

BANA_F300280323

Case 1:09-md-02106-ASG Document 382-3 Entered on FLSD Docket 12/05/2013 Page 177 of
177

IN wJTNESS \VHERBOF, the qneraI Contractor has executcd this General Contractors Certificate as of

the

( äayocsâpr

TURNBERRY' 'ST CONSTRUCTION, INC.,
a Nevada c poraton
By:

cl &IM

HIGHLY CONFIDENTIAL

BANA_FB00280324