|
Sa
<br />n
<br /> Le
<br />a
<br />n
<br />d
<br />r
<br />o
<br /> Se
<br />n
<br />i
<br />o
<br />r
<br /> ‐
<br />
<br />Ph
<br />a
<br />s
<br />e
<br /> II
<br />7/
<br />1
<br />0
<br />/
<br />2
<br />0
<br />1
<br />5
<br />As
<br />s
<br />u
<br />m
<br />p
<br />t
<br />i
<br />o
<br />n
<br />s
<br />To
<br />t
<br />a
<br />l
<br /> Si
<br />t
<br />e
<br /> Ar
<br />e
<br />a
<br /> (A
<br />c
<br />r
<br />e
<br />s
<br />)
<br />1.
<br />1
<br />2
<br />
<br />48
<br />,
<br />7
<br />8
<br />7
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />s.
<br />f
<br />.
<br />De
<br />n
<br />s
<br />i
<br />t
<br />y
<br /> (U
<br />n
<br />i
<br />t
<br />s
<br /> pe
<br />r
<br /> Ac
<br />r
<br />e
<br />)
<br />:
<br />
<br />7
<br />6
<br />
<br />D
<br />U
<br />A
<br />C
<br />Gr
<br />o
<br />s
<br />s
<br /> Bu
<br />i
<br />l
<br />d
<br />i
<br />n
<br />g
<br /> Ar
<br />e
<br />a
<br />68,943
<br />To
<br />t
<br />a
<br />l
<br /> Nu
<br />m
<br />b
<br />e
<br />r
<br /> of
<br /> Un
<br />i
<br />t
<br />s
<br />85
<br />Re
<br />s
<br />i
<br />d
<br />e
<br />n
<br />t
<br />i
<br />a
<br />l
<br /> Ne
<br />t
<br /> Ar
<br />e
<br />a
<br />48,750
<br />Sp
<br />e
<br />c
<br />i
<br />a
<br />l
<br /> Ne
<br />e
<br />d
<br />s
<br /> Un
<br />i
<br />t
<br />s
<br /> @ 35
<br />%
<br />0
<br />Nu
<br />m
<br />b
<br />e
<br />r
<br /> of
<br /> Pa
<br />r
<br />k
<br />i
<br />n
<br />g
<br /> Sp
<br />a
<br />c
<br />e
<br />s
<br />37
<br />A.
<br />
<br />D
<br />E
<br />V
<br />E
<br />L
<br />O
<br />P
<br />M
<br />E
<br />N
<br />T
<br /> BU
<br />D
<br />G
<br />E
<br />T
<br /> SU
<br />M
<br />M
<br />A
<br />R
<br />Y
<br />C.
<br />
<br />F
<br />I
<br />N
<br />A
<br />N
<br />C
<br />I
<br />N
<br />G
<br /> AS
<br />S
<br />U
<br />M
<br />P
<br />T
<br />I
<br />O
<br />N
<br />S
<br />D.
<br />
<br />F
<br />I
<br />V
<br />E
<br /> YE
<br />A
<br />R
<br /> CA
<br />S
<br />H
<br /> FL
<br />O
<br />W
<br />To
<br />t
<br />a
<br />l
<br />
<br />p
<br />e
<br />r
<br />pe
<br />r
<br />pe
<br />r
<br />De
<br />s
<br />c
<br />r
<br />i
<br />p
<br />t
<br />i
<br />o
<br />n
<br />Am
<br />o
<br />u
<br />n
<br />t
<br />
<br />R
<br />e
<br />s
<br />i
<br />d
<br />.
<br /> Un
<br />i
<br />t
<br />
<br />R
<br />e
<br />s
<br />i
<br />d
<br />.
<br /> NS
<br />F
<br />
<br />R
<br />e
<br />s
<br />i
<br />d
<br /> GS
<br />F
<br />CO
<br />N
<br />S
<br />T
<br />R
<br />U
<br />C
<br />T
<br />I
<br />O
<br />N
<br /> LO
<br />A
<br />N
<br />De
<br />s
<br />c
<br />r
<br />i
<br />p
<br />t
<br />i
<br />o
<br />n
<br />Year 1 Year 2 Year 3 Year 4 Year 5
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />Le
<br />n
<br />d
<br />e
<br />r
<br />:
<br />Ac
<br />q
<br />u
<br />i
<br />s
<br />i
<br />t
<br />i
<br />o
<br />n
<br /> & Re
<br />l
<br />a
<br />t
<br />e
<br />d
<br />$5
<br />,
<br />9
<br />9
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$7
<br />0
<br />,
<br />4
<br />7
<br />1
<br />
<br />$
<br />1
<br />2
<br />2
<br />.
<br />8
<br />7
<br />
<br />$
<br />8
<br />6
<br />.
<br />8
<br />8
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$1
<br />9
<br />,
<br />6
<br />9
<br />4
<br />,
<br />8
<br />4
<br />6
<br />Te
<br />n
<br />a
<br />n
<br />t
<br /> Re
<br />n
<br />t
<br />a
<br />l
<br /> In
<br />c
<br />o
<br />m
<br />e
<br /> ‐
<br />
<br />Af
<br />f
<br />o
<br />r
<br />d
<br />a
<br />b
<br />l
<br />e
<br />2.
<br />0
<br />0
<br />%
<br />$808,19 8 $824,362 $840,849 $857,66 6 $874,819
<br />Ho
<br />l
<br />d
<br />i
<br />n
<br />g
<br /> Co
<br />s
<br />t
<br />s
<br />0
<br />0
<br />0.
<br />0
<br />0
<br />0.
<br />0
<br />0
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />20
<br />mo
<br />s
<br />PB
<br />V
<br /> Su
<br />b
<br />s
<br />i
<br />d
<br />y
<br />2.
<br />0
<br />0
<br />%
<br />$544,392 $555,28 0 $566,385 $577,713 $589,26 7
<br />su
<br />b
<br />t
<br />o
<br />t
<br />a
<br />l
<br />
<br />$
<br />5
<br />,
<br />9
<br />9
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$7
<br />0
<br />,
<br />4
<br />7
<br />1
<br />$1
<br />2
<br />2
<br />.
<br />8
<br />7
<br />
<br />$
<br />8
<br />6
<br />.
<br />8
<br />8
<br />No
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />4.
<br />0
<br />0
<br />%
<br />Mi
<br />s
<br />c
<br />.
<br /> In
<br />c
<br />o
<br />m
<br />e
<br /> (L
<br />a
<br />u
<br />n
<br />d
<br />r
<br />y
<br />)
<br />2.
<br />0
<br />0
<br />%
<br />$4,080 $4,162 $4,245 $4,330 $4,416
<br />Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br />$2
<br />1
<br />,
<br />2
<br />6
<br />7
<br />,
<br />6
<br />7
<br />3
<br />
<br />$
<br />2
<br />5
<br />0
<br />,
<br />2
<br />0
<br />8
<br />$4
<br />3
<br />6
<br />.
<br />2
<br />6
<br />$3
<br />0
<br />8
<br />.
<br />4
<br />8
<br />> 50
<br />%
<br /> Ba
<br />s
<br />i
<br />s
<br /> pl
<br />u
<br />s
<br /> la
<br />n
<br />d
<br />?
<br />ye
<br />s
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Of
<br />f
<br />s
<br />i
<br />t
<br />e
<br />s
<br />$0
<br />$0
<br />
<br />$
<br />0
<br />.
<br />0
<br />0
<br />
<br />$
<br />0
<br />.
<br />0
<br />0
<br />Gr
<br />o
<br />s
<br />s
<br /> Sc
<br />h
<br />e
<br />d
<br />u
<br />l
<br />e
<br />d
<br /> In
<br />c
<br />o
<br />m
<br />e
<br />$1,356,67 0 $1,383,80 3 $1,411,47 9 $1,439,70 9 $1,468,50 3
<br />Fu
<br />r
<br />n
<br />i
<br />s
<br />h
<br />i
<br />n
<br />g
<br />s
<br /> an
<br />d
<br /> Eq
<br />u
<br />i
<br />p
<br />m
<br />e
<br />n
<br />t
<br />13
<br />0
<br />,
<br />0
<br />0
<br />0
<br />1,
<br />5
<br />2
<br />9
<br />2.
<br />6
<br />7
<br />1.
<br />8
<br />9
<br />le
<br />s
<br />s
<br /> Va
<br />c
<br />a
<br />n
<br />c
<br />y
<br />/
<br />C
<br />o
<br />l
<br />l
<br />e
<br />c
<br />t
<br />i
<br />o
<br />n
<br /> Lo
<br />s
<br />s
<br />
<br />5.
<br />0
<br />0
<br />%
<br />($67,833) ($69,190) ($70,574) ($71,985) ($73,425)
<br />Ha
<br />r
<br />d
<br /> Co
<br />s
<br />t
<br /> Co
<br />n
<br />t
<br />i
<br />n
<br />g
<br />e
<br />n
<br />c
<br />y
<br />1,
<br />9
<br />9
<br />2
<br />,
<br />3
<br />1
<br />8
<br />23
<br />,
<br />4
<br />3
<br />9
<br />
<br />4
<br />0
<br />.
<br />8
<br />7
<br />
<br />2
<br />8
<br />.
<br />9
<br />0
<br />PE
<br />R
<br />M
<br />A
<br />N
<br />E
<br />N
<br />T
<br /> DE
<br />B
<br />T
<br /> SO
<br />U
<br />R
<br />C
<br />E
<br /> 1 (A
<br /> Tr
<br />a
<br />n
<br />c
<br />h
<br />e
<br />)
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Es
<br />c
<br />a
<br />l
<br />a
<br />t
<br />i
<br />o
<br />n
<br /> (1
<br />.
<br />5
<br /> ye
<br />a
<br />r
<br />s
<br />)
<br />2,
<br />1
<br />2
<br />4
<br />,
<br />4
<br />9
<br />3
<br />
<br />2
<br />4
<br />,
<br />9
<br />9
<br />4
<br />43
<br />.
<br />5
<br />8
<br />
<br />3
<br />0
<br />.
<br />8
<br />2
<br />Le
<br />n
<br />d
<br />e
<br />r
<br />:
<br />Ef
<br />f
<br />e
<br />c
<br />t
<br />i
<br />v
<br />e
<br /> Gr
<br />o
<br />s
<br />s
<br /> In
<br />c
<br />o
<br />m
<br />e
<br />
<br />$1,288,83 6 $1,314,613 $1,340,905 $1,367,723 $1,395,07 8
<br />su
<br />b
<br />t
<br />o
<br />t
<br />a
<br />l
<br />
<br />$
<br />2
<br />5
<br />,
<br />5
<br />1
<br />4
<br />,
<br />4
<br />8
<br />4
<br />$3
<br />0
<br />0
<br />,
<br />1
<br />7
<br />0
<br />$5
<br />2
<br />3
<br />.
<br />3
<br />7
<br />
<br />$
<br />3
<br />7
<br />0
<br />.
<br />0
<br />8
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$1
<br />,
<br />1
<br />9
<br />4
<br />,
<br />1
<br />9
<br />0
<br />le
<br />s
<br />s
<br /> Op
<br />e
<br />r
<br />a
<br />t
<br />i
<br />n
<br />g
<br /> Ex
<br />p
<br />e
<br />n
<br />s
<br />e
<br />s
<br />
<br />3.
<br />0
<br />0
<br />%
<br />($577,966) ($595,305) ($613,164) ($631,559) ($650,506)
<br />Ar
<br />c
<br />h
<br />i
<br />t
<br />e
<br />c
<br />t
<br />u
<br />r
<br />e
<br />/
<br />E
<br />n
<br />g
<br />i
<br />n
<br />e
<br />e
<br />r
<br />i
<br />n
<br />g
<br />
<br />$
<br />1
<br />,
<br />3
<br />4
<br />0
<br />,
<br />5
<br />0
<br />0
<br />$1
<br />5
<br />,
<br />7
<br />7
<br />1
<br />
<br />$
<br />2
<br />7
<br />.
<br />5
<br />0
<br />$1
<br />9
<br />.
<br />4
<br />4
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />15
<br />le
<br />s
<br />s
<br /> Pr
<br />o
<br />p
<br />e
<br />r
<br />t
<br />y
<br /> Ta
<br />x
<br />e
<br />s
<br />1.
<br />5
<br />0
<br />%
<br />($0)($0)($0)($0)($0)
<br />Pe
<br />r
<br />m
<br />i
<br />t
<br />s
<br /> an
<br />d
<br /> Fe
<br />e
<br />s
<br />2,
<br />8
<br />9
<br />1
<br />,
<br />7
<br />0
<br />0
<br />34
<br />,
<br />0
<br />2
<br />0
<br />
<br />5
<br />9
<br />.
<br />3
<br />2
<br />
<br />4
<br />1
<br />.
<br />9
<br />4
<br />No
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />6.
<br />0
<br />0
<br />%
<br />le
<br />s
<br />s
<br /> Re
<br />p
<br />l
<br />a
<br />c
<br />e
<br />m
<br />e
<br />n
<br />t
<br /> Re
<br />s
<br />e
<br />r
<br />v
<br />e
<br />s
<br />$3
<br />0
<br />0
<br />($25,500) ($26,265) ($27,053) ($27,865) ($28,700)
<br />Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br /> Lo
<br />a
<br />n
<br /> In
<br />t
<br />e
<br />r
<br />e
<br />s
<br />t
<br />/
<br />F
<br />e
<br />e
<br />s
<br />1,
<br />1
<br />5
<br />6
<br />,
<br />2
<br />1
<br />0
<br />13
<br />,
<br />6
<br />0
<br />2
<br />
<br />2
<br />3
<br />.
<br />7
<br />2
<br />
<br />1
<br />6
<br />.
<br />7
<br />7
<br />Pa
<br />y
<br />m
<br />e
<br />n
<br />t
<br /> (a
<br />n
<br />n
<br />u
<br />a
<br />l
<br />)
<br />:
<br />$1
<br />2
<br />2
<br />,
<br />9
<br />5
<br />7
<br />le
<br />s
<br />s
<br /> CF
<br />D
<br /> Fe
<br />e
<br />s
<br />$0 $0 $0 $0 $0
<br />Bo
<br />n
<br />d
<br /> Co
<br />s
<br />t
<br /> of
<br /> Is
<br />s
<br />u
<br />a
<br />n
<br />c
<br />e
<br />33
<br />8
<br />,
<br />6
<br />8
<br />2
<br />
<br />3
<br />,
<br />9
<br />8
<br />4
<br />6.
<br />9
<br />5
<br />4.
<br />9
<br />1
<br />DC
<br />R
<br />:
<br />1.
<br />2
<br />0
<br />le
<br />s
<br />s
<br /> Gr
<br />o
<br />u
<br />n
<br />d
<br /> Le
<br />a
<br />s
<br />e
<br /> Pa
<br />y
<br />m
<br />e
<br />n
<br />t
<br />$0 $0 $0 $0 $0
<br />Pe
<br />r
<br />m
<br />a
<br />n
<br />e
<br />n
<br />t
<br /> Lo
<br />a
<br />n
<br /> Fe
<br />e
<br />s
<br />/
<br />C
<br />o
<br />s
<br />t
<br />s
<br />0
<br />0
<br />0.
<br />0
<br />0
<br />0.
<br />0
<br />0
<br />le
<br />s
<br />s
<br /> An
<br />n
<br />u
<br />a
<br />l
<br /> Bo
<br />n
<br />d
<br /> Ad
<br />m
<br />i
<br />n
<br /> Fe
<br />e
<br />$0 $0 $0 $0 $0
<br />Le
<br />g
<br />a
<br />l
<br />21
<br />5
<br />,
<br />0
<br />0
<br />0
<br />2,
<br />5
<br />2
<br />9
<br />4.
<br />4
<br />1
<br />3.
<br />1
<br />2
<br />PE
<br />R
<br />M
<br />A
<br />N
<br />E
<br />N
<br />T
<br /> DE
<br />B
<br />T
<br /> SO
<br />U
<br />R
<br />C
<br />E
<br /> 2 (B
<br /> Tr
<br />a
<br />n
<br />c
<br />h
<br />e
<br />)
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Ap
<br />p
<br />r
<br />a
<br />i
<br />s
<br />a
<br />l
<br />/
<br />M
<br />a
<br />r
<br />k
<br />e
<br />t
<br /> St
<br />u
<br />d
<br />y
<br />25
<br />,
<br />0
<br />0
<br />0
<br />
<br />2
<br />9
<br />4
<br />0.
<br />5
<br />1
<br />0.
<br />3
<br />6
<br />Le
<br />n
<br />d
<br />e
<br />r
<br />:
<br />Ne
<br />t
<br /> Op
<br />e
<br />r
<br />a
<br />t
<br />i
<br />n
<br />g
<br /> In
<br />c
<br />o
<br />m
<br />e
<br />$664,51 7 $693,04 3 $700,68 8 $708,30 0 $715,87 1
<br />Ma
<br />r
<br />k
<br />e
<br />t
<br />i
<br />n
<br />g
<br />/
<br />L
<br />e
<br />a
<br />s
<br />e
<br />‐up
<br />25
<br />0
<br />,
<br />0
<br />0
<br />0
<br />2,
<br />9
<br />4
<br />1
<br />5.
<br />1
<br />3
<br />3.
<br />6
<br />3
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$4
<br />,
<br />1
<br />8
<br />5
<br />,
<br />7
<br />5
<br />6
<br />Co
<br />n
<br />v
<br />e
<br />n
<br />t
<br />i
<br />o
<br />n
<br />a
<br />l
<br /> 30
<br /> yr
<br />.
<br /> De
<br />b
<br />t
<br /> ‐
<br />
<br />Tr
<br />a
<br />n
<br />c
<br />h
<br />e
<br /> A
<br />($122,957) ($122,957) ($122,957) ($122,957) ($122,957)
<br />Ti
<br />t
<br />l
<br />e
<br />/
<br />A
<br />u
<br />d
<br />i
<br />t
<br />/
<br />C
<br />o
<br />s
<br />t
<br /> Ce
<br />r
<br />t
<br />i
<br />f
<br />i
<br />c
<br />a
<br />t
<br />i
<br />o
<br />n
<br />13
<br />0
<br />,
<br />0
<br />0
<br />0
<br />1,
<br />5
<br />2
<br />9
<br />2.
<br />6
<br />7
<br />1.
<br />8
<br />9
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />15
<br />PB
<br />V
<br /> Tr
<br />a
<br />n
<br />c
<br />h
<br />e
<br /> B ‐
<br />
<br />15
<br /> Ye
<br />a
<br />r
<br />s
<br />($430,977) ($430,977) ($430,977) ($430,977) ($430,977)
<br />In
<br />s
<br />u
<br />r
<br />a
<br />n
<br />c
<br />e
<br />
<br />2
<br />4
<br />3
<br />,
<br />0
<br />1
<br />5
<br />
<br />2
<br />,
<br />8
<br />5
<br />9
<br />
<br />4
<br />.
<br />9
<br />8
<br />
<br />3
<br />.
<br />5
<br />2
<br />
<br />N
<br />o
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />6.
<br />0
<br />0
<br />%
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Pr
<br />o
<br />p
<br />e
<br />r
<br />t
<br />y
<br /> Ta
<br />x
<br />e
<br />s
<br />0
<br />0
<br />0.
<br />0
<br />0
<br />0.
<br />0
<br />0
<br />Pa
<br />y
<br />m
<br />e
<br />n
<br />t
<br /> (a
<br />n
<br />n
<br />u
<br />a
<br />l
<br />)
<br />:
<br />$4
<br />3
<br />0
<br />,
<br />9
<br />7
<br />7
<br />DI
<br />S
<br />T
<br />R
<br />I
<br />B
<br />U
<br />T
<br />A
<br />B
<br />L
<br />E
<br /> CA
<br />S
<br />H
<br /> FL
<br />O
<br />W
<br />$110,583 $139,109 $146,75 4 $154,36 6 $161,93 7
<br />So
<br />f
<br />t
<br /> Co
<br />s
<br />t
<br /> Co
<br />n
<br />t
<br />i
<br />n
<br />g
<br />e
<br />n
<br />c
<br />y
<br /> an
<br />d
<br /> Re
<br />s
<br />e
<br />r
<br />v
<br />e
<br />s
<br />53
<br />4
<br />,
<br />7
<br />1
<br />0
<br />6,
<br />2
<br />9
<br />1
<br />
<br />1
<br />0
<br />.
<br />9
<br />7
<br />7.
<br />7
<br />6
<br />DC
<br />R
<br />:
<br />1.
<br />2
<br />0
<br />le
<br />s
<br />s
<br /> Pa
<br />r
<br />t
<br />n
<br />e
<br />r
<br />s
<br />h
<br />i
<br />p
<br /> Ma
<br />n
<br />a
<br />g
<br />e
<br />m
<br />e
<br />n
<br />t
<br /> Fe
<br />e
<br />($25,000) ($25,750) ($26,523) ($27,318) ($28,138)
<br />su
<br />b
<br />t
<br />o
<br />t
<br />a
<br />l
<br />
<br />$
<br />7
<br />,
<br />1
<br />2
<br />4
<br />,
<br />8
<br />1
<br />7
<br />$8
<br />3
<br />,
<br />8
<br />2
<br />1
<br />$1
<br />4
<br />6
<br />.
<br />1
<br />5
<br />
<br />$
<br />1
<br />0
<br />3
<br />.
<br />3
<br />4
<br />le
<br />s
<br />s
<br /> In
<br />v
<br />e
<br />s
<br />t
<br />o
<br />r
<br /> As
<br />s
<br />e
<br />t
<br /> Ma
<br />n
<br />a
<br />g
<br />e
<br />m
<br />e
<br />n
<br />t
<br /> Fe
<br />e
<br />($5,000) ($5,000) ($5,000) ($5,000) ($5,000)
<br />Sy
<br />n
<br />d
<br />i
<br />c
<br />a
<br />t
<br />i
<br />o
<br />n
<br /> Co
<br />s
<br />t
<br />s
<br /> an
<br />d
<br /> De
<br />v
<br />e
<br />l
<br />o
<br />p
<br />e
<br />r
<br /> Fe
<br />e
<br />
<br />$
<br />2
<br />,
<br />2
<br />2
<br />3
<br />,
<br />0
<br />7
<br />2
<br />
<br />$
<br />2
<br />6
<br />,
<br />1
<br />5
<br />4
<br />$4
<br />5
<br />.
<br />6
<br />0
<br />$3
<br />2
<br />.
<br />2
<br />5
<br />Ca
<br />p
<br /> an
<br />d
<br /> Tr
<br />a
<br />d
<br />e
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />Gr
<br />a
<br />n
<br />t
<br />/
<br />L
<br />o
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$7
<br />,
<br />4
<br />4
<br />7
<br />,
<br />8
<br />0
<br />8
<br />Ne
<br />t
<br /> Ca
<br />s
<br />h
<br /> Fl
<br />o
<br />w
<br />$80,58 3 $108,35 9 $115,23 1 $122,04 7 $128,80 0
<br />TO
<br />T
<br />A
<br />L
<br /> DE
<br />V
<br />E
<br />L
<br />O
<br />P
<br />M
<br />E
<br />N
<br />T
<br /> CO
<br />S
<br />T
<br />S
<br />$4
<br />0
<br />,
<br />8
<br />5
<br />2
<br />,
<br />3
<br />7
<br />3
<br />$4
<br />8
<br />0
<br />,
<br />6
<br />1
<br />6
<br />$8
<br />3
<br />8
<br />.
<br />0
<br />0
<br />$5
<br />9
<br />2
<br />.
<br />5
<br />5
<br />Ca
<br />s
<br />h
<br /> Fl
<br />o
<br />w
<br /> Di
<br />s
<br />t
<br />r
<br />i
<br />b
<br />u
<br />t
<br />i
<br />o
<br />n
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br /> ==
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br /> ==
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br /> ==
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br /> ==
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />In
<br />v
<br />e
<br />s
<br />t
<br />o
<br />r
<br /> Eq
<br />u
<br />i
<br />t
<br />y
<br /> ‐
<br />
<br />Fe
<br />d
<br />e
<br />r
<br />a
<br />l
<br /> Cr
<br />e
<br />d
<br />i
<br />t
<br />De
<br />f
<br />e
<br />r
<br />r
<br />e
<br />d
<br /> De
<br />v
<br />e
<br />l
<br />o
<br />p
<br />e
<br />r
<br /> Fe
<br />e
<br />$0 $0 $0 $0 $0
<br />ch
<br />e
<br />c
<br />k
<br />‐
<br />$
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />Cr
<br />e
<br />d
<br />i
<br />t
<br /> Ra
<br />t
<br />e
<br /> (f
<br />o
<br />l
<br />l
<br />o
<br />w
<br /> li
<br />n
<br />k
<br /> be
<br />l
<br />o
<br />w
<br />)
<br />9%
<br />In
<br />c
<br />e
<br />n
<br />t
<br />i
<br />v
<br />e
<br /> Ma
<br />n
<br />a
<br />g
<br />e
<br />m
<br />e
<br />n
<br />t
<br /> Fe
<br />e
<br /> to
<br /> GP
<br />$42,50 0 $42,50 0 $42,50 0 $42,50 0 $42,50 0
<br />B.
<br />Ne
<br />t
<br /> Ra
<br />t
<br />e
<br />$1
<br />.
<br />1
<br />2
<br />0
<br />Re
<br />p
<br />a
<br />y
<br /> Ci
<br />t
<br />y
<br /> Lo
<br />a
<br />n
<br />$38,083 $65,859 $72,731 $79,547 $86,30 0
<br />SO
<br />U
<br />R
<br />C
<br />E
<br />S
<br /> AN
<br />D
<br /> US
<br />E
<br />S
<br />Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br />
<br />P
<br />e
<br />r
<br />m
<br />a
<br />n
<br />e
<br />n
<br />t
<br />Ne
<br />t
<br /> Pa
<br />y
<br />‐in
<br />$1
<br />8
<br />,
<br />1
<br />2
<br />0
<br />,
<br />2
<br />3
<br />7
<br />Co
<br />n
<br />t
<br />i
<br />n
<br />g
<br />e
<br />n
<br />t
<br /> Gr
<br />o
<br />u
<br />n
<br />d
<br /> Le
<br />a
<br />s
<br />e
<br /> Pa
<br />y
<br />m
<br />e
<br />n
<br />t
<br />$4,692 $6,310 $6,710 $7,107 $7,500
<br />So
<br />u
<br />r
<br />c
<br />e
<br />s
<br /> of
<br /> Fu
<br />n
<br />d
<br />s
<br />Pe
<br />r
<br />i
<br />o
<br />d
<br />
<br />P
<br />e
<br />r
<br />i
<br />o
<br />d
<br />In
<br />i
<br />t
<br />i
<br />a
<br />l
<br /> Pa
<br />y
<br />‐in
<br />$4
<br />,
<br />5
<br />3
<br />0
<br />,
<br />0
<br />5
<br />9
<br />To
<br /> In
<br />v
<br />e
<br />s
<br />t
<br />o
<br />r
<br />$0 $0 $0 $0 $0
<br />Pe
<br />r
<br />m
<br />a
<br />n
<br />e
<br />n
<br />t
<br /> Mo
<br />r
<br />t
<br />g
<br />a
<br />g
<br />e
<br /> ‐
<br />
<br />Tr
<br />a
<br />n
<br />c
<br />h
<br />e
<br /> A
<br />$1
<br />,
<br />1
<br />9
<br />4
<br />,
<br />1
<br />9
<br />0
<br />Cr
<br />e
<br />d
<br />i
<br />t
<br /> Ra
<br />t
<br />e
<br />
<br />9.
<br />0
<br />0
<br />%
<br />E.
<br />============ ============ ============ ============ ============
<br />Pe
<br />r
<br />m
<br />a
<br />n
<br />e
<br />n
<br />t
<br /> Mo
<br />r
<br />t
<br />g
<br />a
<br />g
<br />e
<br /> ‐
<br />
<br />Tr
<br />a
<br />n
<br />c
<br />h
<br />e
<br /> B
<br />$4
<br />,
<br />1
<br />8
<br />5
<br />,
<br />7
<br />5
<br />6
<br />An
<br />n
<br />u
<br />a
<br />l
<br /> Fe
<br />d
<br />e
<br />r
<br />a
<br />l
<br /> Cr
<br />e
<br />d
<br />i
<br />t
<br />s
<br />$1
<br />,
<br />6
<br />1
<br />8
<br />,
<br />0
<br />4
<br />0
<br />De
<br />b
<br />t
<br /> Co
<br />v
<br />e
<br />r
<br />a
<br />g
<br />e
<br /> Ra
<br />t
<br />i
<br />o
<br />1.20 1.25 1.26 1.28 1.29
<br />Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br /> lo
<br />a
<br />n
<br /> (r
<br />e
<br />s
<br />i
<br />d
<br />e
<br />n
<br />t
<br />i
<br />a
<br />l
<br />)
<br />50
<br />%
<br />
<br />$
<br />1
<br />9
<br />,
<br />6
<br />9
<br />4
<br />,
<br />8
<br />4
<br />6
<br />$0
<br />Ca
<br />p
<br /> an
<br />d
<br /> tr
<br />a
<br />d
<br />e
<br />$4
<br />,
<br />9
<br />6
<br />5
<br />,
<br />0
<br />4
<br />7
<br />
<br />$
<br />7
<br />,
<br />4
<br />4
<br />7
<br />,
<br />8
<br />0
<br />8
<br />In
<br />v
<br />e
<br />s
<br />t
<br />o
<br />r
<br /> Eq
<br />u
<br />i
<br />t
<br />y
<br /> ‐
<br />
<br />St
<br />a
<br />t
<br />e
<br /> Cr
<br />e
<br />d
<br />i
<br />t
<br />Fe
<br />e
<br /> Wa
<br />i
<br />v
<br />e
<br />r
<br />s
<br />$0
<br />$0
<br />Ne
<br />t
<br /> Ra
<br />t
<br />e
<br />$0
<br />.
<br />6
<br />0
<br />0
<br />AN
<br />N
<br />U
<br />A
<br />L
<br /> OP
<br />E
<br />R
<br />A
<br />T
<br />I
<br />N
<br />G
<br /> EX
<br />P
<br />E
<br />N
<br />S
<br />E
<br />S
<br /> ( /U
<br />N
<br />I
<br />T
<br />)
<br />6,
<br />7
<br />9
<br />9
<br />.
<br />6
<br />0
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />per unit per year Property Tax
<br />In
<br />v
<br />e
<br />s
<br />t
<br />o
<br />r
<br /> Eq
<br />u
<br />i
<br />t
<br />y
<br /> ‐
<br />
<br />Ta
<br />x
<br /> Cr
<br />e
<br />d
<br />i
<br />t
<br />s
<br />$4
<br />,
<br />5
<br />3
<br />0
<br />,
<br />0
<br />5
<br />9
<br />$1
<br />8
<br />,
<br />1
<br />2
<br />0
<br />,
<br />2
<br />3
<br />7
<br />Ne
<br />t
<br /> Pa
<br />y
<br />‐in
<br />$0
<br />F.
<br />$3
<br />8
<br />,
<br />0
<br />0
<br />0 Services (incl above)Y1 Value $32,681,89 8
<br />Ci
<br />t
<br />y
<br /> of
<br /> Sa
<br />n
<br /> Le
<br />a
<br />n
<br />d
<br />r
<br />o
<br />$1
<br />,
<br />0
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$1
<br />,
<br />0
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$5
<br />7
<br />7
<br />,
<br />9
<br />6
<br />6 per year Y1 Prop Ta x $0
<br />La
<br />n
<br />d
<br /> Do
<br />n
<br />a
<br />t
<br />i
<br />o
<br />n
<br />$5
<br />,
<br />9
<br />5
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$5
<br />,
<br />9
<br />5
<br />0
<br />,
<br />0
<br />0
<br />0
<br />Re
<br />d
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br /> in
<br /> Ba
<br />s
<br />i
<br />s
<br />‐$1
<br />8
<br />,
<br />3
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />100%BMR Welfare exemption
<br />Al
<br />a
<br />m
<br />e
<br />d
<br />a
<br /> Co
<br />u
<br />n
<br />t
<br />y
<br /> Bo
<br />o
<br />m
<br />e
<br />r
<br />a
<br />n
<br />g
<br />$3
<br />5
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$3
<br />5
<br />0
<br />,
<br />0
<br />0
<br />0
<br />Al
<br />a
<br />m
<br />e
<br />d
<br />a
<br /> Co
<br />u
<br />n
<br />t
<br />y
<br /> HO
<br />M
<br />E
<br /> Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br /> Po
<br />o
<br />l
<br />
<br />$5
<br />6
<br />6
<br />,
<br />0
<br />6
<br />6
<br />$5
<br />6
<br />6
<br />,
<br />0
<br />6
<br />6
<br />AH
<br />P
<br />UN
<br />I
<br />T
<br /> MI
<br />X
<br /> AN
<br />D
<br /> RE
<br />N
<br />T
<br />S
<br />Total
<br />HC
<br />D
<br /> Pr
<br />o
<br />p
<br /> 1C
<br /> Fu
<br />n
<br />d
<br />s
<br /> ‐
<br />
<br />Pa
<br />r
<br />k
<br />i
<br />n
<br />g
<br /> Ga
<br />r
<br />a
<br />g
<br />e
<br />$1
<br />,
<br />0
<br />9
<br />2
<br />,
<br />0
<br />0
<br />5
<br />
<br />$
<br />1
<br />,
<br />0
<br />9
<br />2
<br />,
<br />0
<br />0
<br />5
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$1
<br />,
<br />0
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />30
<br />%
<br /> AM
<br />I
<br />
<br />4
<br />0
<br />%
<br /> AM
<br />I
<br />
<br />5
<br />0
<br />%
<br /> AMI Manager (%)
<br />AH
<br />P
<br />
<br />$
<br />1
<br />,
<br />0
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$1
<br />,
<br />0
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />15
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />No
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />0.
<br />0
<br />0
<br />%
<br />Ju
<br />n
<br />i
<br />o
<br />r
<br /> 1 Be
<br />d
<br />r
<br />o
<br />o
<br />m
<br />TO
<br />T
<br />A
<br />L
<br /> SO
<br />U
<br />R
<br />C
<br />E
<br />S
<br />$3
<br />9
<br />,
<br />1
<br />4
<br />8
<br />,
<br />0
<br />2
<br />3
<br />$4
<br />0
<br />,
<br />9
<br />0
<br />6
<br />,
<br />0
<br />6
<br />2
<br />Pe
<br />r
<br /> BM
<br />R
<br /> Un
<br />i
<br />t
<br />$1
<br />1
<br />,
<br />7
<br />6
<br />5
<br />#
<br />00
<br />
<br />0
<br />0
<br />0
<br />Ne
<br />t
<br /> Re
<br />n
<br />t
<br /> (i
<br />n
<br />c
<br />l
<br />.
<br /> su
<br />b
<br />s
<br />i
<br />d
<br />y
<br />)
<br />$4
<br />7
<br />1
<br />$6
<br />4
<br />1
<br />$812 $983 0%
<br />Us
<br />e
<br />s
<br /> of
<br /> Fu
<br />n
<br />d
<br />s
<br />Al
<br />a
<br />m
<br />e
<br />d
<br />a
<br /> Co
<br />u
<br />n
<br />t
<br />y
<br /> Bo
<br />o
<br />m
<br />e
<br />r
<br />a
<br />n
<br />g
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Ac
<br />q
<br />u
<br />i
<br />s
<br />i
<br />t
<br />i
<br />o
<br />n
<br />$5
<br />,
<br />9
<br />9
<br />0
<br />,
<br />0
<br />0
<br />0
<br />$5
<br />,
<br />9
<br />9
<br />0
<br />,
<br />0
<br />0
<br />0
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$3
<br />5
<br />0
<br />,
<br />0
<br />0
<br />0
<br />1 Be
<br />d
<br />r
<br />o
<br />o
<br />m
<br /> 1 Ba
<br />t
<br />h
<br />Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br />$2
<br />5
<br />,
<br />5
<br />1
<br />4
<br />,
<br />4
<br />8
<br />4
<br />$2
<br />5
<br />,
<br />5
<br />1
<br />4
<br />,
<br />4
<br />8
<br />4
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />30
<br />#
<br />81
<br />
<br />4
<br />5
<br />
<br />4
<br />1
<br />77
<br />A/
<br />E
<br />,
<br /> Pe
<br />r
<br />m
<br />i
<br />t
<br />s
<br />$4
<br />,
<br />2
<br />3
<br />2
<br />,
<br />2
<br />0
<br />0
<br />$4
<br />,
<br />2
<br />3
<br />2
<br />,
<br />2
<br />0
<br />0
<br />No
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />3.
<br />0
<br />0
<br />%
<br />Ne
<br />t
<br /> Re
<br />n
<br />t
<br /> (i
<br />n
<br />c
<br />l
<br />.
<br /> su
<br />b
<br />s
<br />i
<br />d
<br />y
<br />)
<br />$4
<br />9
<br />9
<br />$6
<br />8
<br />2
<br />$865 $1,048 91%
<br />In
<br />d
<br />i
<br />r
<br />e
<br />c
<br />t
<br /> Ex
<br />p
<br />e
<br />n
<br />s
<br />e
<br />s
<br />$8
<br />4
<br />8
<br />,
<br />0
<br />1
<br />5
<br />
<br />$
<br />8
<br />6
<br />3
<br />,
<br />0
<br />1
<br />5
<br />Pe
<br />r
<br /> BM
<br />R
<br /> Un
<br />i
<br />t
<br />$4
<br />,
<br />1
<br />1
<br />8
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Fi
<br />n
<br />a
<br />n
<br />c
<br />i
<br />n
<br />g
<br /> an
<br />d
<br /> Ca
<br />r
<br />r
<br />y
<br /> Co
<br />s
<br />t
<br />s
<br />$1
<br />,
<br />4
<br />9
<br />4
<br />,
<br />8
<br />9
<br />2
<br />
<br />$
<br />1
<br />,
<br />4
<br />9
<br />4
<br />,
<br />8
<br />9
<br />2
<br />2 Be
<br />d
<br />r
<br />o
<br />o
<br />m
<br /> 1 Ba
<br />t
<br />h
<br />Ot
<br />h
<br />e
<br />r
<br /> (P
<br />r
<br />o
<br />p
<br />.
<br /> ta
<br />x
<br />e
<br />s
<br /> + So
<br />f
<br />t
<br /> Co
<br />s
<br />t
<br /> Co
<br />n
<br />t
<br />i
<br />n
<br />g
<br />e
<br />n
<br />c
<br />y
<br />)
<br />$2
<br />4
<br />5
<br />,
<br />3
<br />6
<br />0
<br />$5
<br />3
<br />4
<br />,
<br />7
<br />1
<br />0
<br />Al
<br />a
<br />m
<br />e
<br />d
<br />a
<br /> Co
<br />u
<br />n
<br />t
<br />y
<br /> HO
<br />M
<br />E
<br /> Co
<br />n
<br />s
<br />t
<br />r
<br />u
<br />c
<br />t
<br />i
<br />o
<br />n
<br /> Po
<br />o
<br />l
<br />
<br />#
<br />50
<br />
<br />3
<br />0
<br />8
<br />De
<br />v
<br />e
<br />l
<br />o
<br />p
<br />e
<br />r
<br /> Fe
<br />e
<br /> + Sy
<br />n
<br />d
<br />i
<br />c
<br />a
<br />t
<br />i
<br />o
<br />n
<br /> Co
<br />s
<br />t
<br />s
<br />$8
<br />2
<br />3
<br />,
<br />0
<br />7
<br />2
<br />
<br />$
<br />2
<br />,
<br />2
<br />2
<br />3
<br />,
<br />0
<br />7
<br />2
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$5
<br />6
<br />6
<br />,
<br />0
<br />6
<br />6
<br />Ne
<br />t
<br /> Re
<br />n
<br />t
<br /> (i
<br />n
<br />c
<br />l
<br />.
<br /> su
<br />b
<br />s
<br />i
<br />d
<br />y
<br />)
<br />$5
<br />9
<br />1
<br />
<br />$
<br />8
<br />1
<br />1
<br />
<br />$
<br />1
<br />,
<br />0
<br />3
<br />0
<br />
<br />$
<br />1
<br />,
<br />2
<br />4
<br />9
<br />9%
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />30
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />TO
<br />T
<br />A
<br />L
<br /> US
<br />E
<br />S
<br />$3
<br />9
<br />,
<br />1
<br />4
<br />8
<br />,
<br />0
<br />2
<br />3
<br />$4
<br />0
<br />,
<br />8
<br />5
<br />2
<br />,
<br />3
<br />7
<br />3
<br />No
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />3.
<br />0
<br />0
<br />%
<br />2 Be
<br />d
<br />r
<br />o
<br />o
<br />m
<br /> 2 Ba
<br />t
<br />h
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />Pe
<br />r
<br /> BM
<br />R
<br /> Un
<br />i
<br />t
<br />$6
<br />,
<br />6
<br />6
<br />0
<br />#
<br />00
<br />
<br />0
<br />0
<br />0
<br />NE
<br />T
<br /> SU
<br />R
<br />P
<br />L
<br />U
<br />S
<br />(
<br />S
<br />H
<br />O
<br />R
<br />T
<br />F
<br />A
<br />L
<br />L
<br />)
<br />$0
<br />
<br />$
<br />5
<br />3
<br />,
<br />6
<br />8
<br />9
<br />Ne
<br />t
<br /> Re
<br />n
<br />t
<br /> (i
<br />n
<br />c
<br />l
<br />.
<br /> su
<br />b
<br />s
<br />i
<br />d
<br />y
<br />)
<br />$5
<br />9
<br />1
<br />$8
<br />1
<br />1
<br />$1,030 $1,249 0%
<br /> ==
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />===
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />=
<br />Ci
<br />t
<br />y
<br /> of
<br /> Sa
<br />n
<br /> Le
<br />a
<br />n
<br />d
<br />r
<br />o
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐
<br />‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐‐
<br />Lo
<br />a
<br />n
<br /> Am
<br />o
<br />u
<br />n
<br />t
<br />:
<br />$1
<br />,
<br />0
<br />0
<br />0
<br />,
<br />0
<br />0
<br />0
<br />3 Be
<br />d
<br />r
<br />o
<br />o
<br />m
<br /> 2 Ba
<br />t
<br />h
<br />Ti
<br />e
<br />b
<br />r
<br />e
<br />a
<br />k
<br />e
<br />r
<br />Lo
<br />a
<br />n
<br /> Te
<br />r
<br />m
<br />:
<br />30
<br />#
<br />00
<br />
<br />0
<br />0
<br />0
<br />Do
<br />n
<br />a
<br />t
<br />e
<br />d
<br /> La
<br />n
<br />d
<br /> Va
<br />l
<br />u
<br />e
<br />$5
<br />,
<br />9
<br />5
<br />0
<br />,
<br />0
<br />0
<br />0
<br />No
<br />t
<br />e
<br /> Ra
<br />t
<br />e
<br />:
<br />3.
<br />0
<br />0
<br />%
<br />Ne
<br />t
<br /> Re
<br />n
<br />t
<br /> (i
<br />n
<br />c
<br />l
<br />.
<br /> su
<br />b
<br />s
<br />i
<br />d
<br />y
<br />)
<br />$7
<br />6
<br />6
<br />$1
<br />,
<br />0
<br />4
<br />8
<br />$1,331 $1,61 4 0%
<br />AT
<br />T
<br />A
<br />C
<br />H
<br />M
<br />E
<br />N
<br />T
<br />
<br />1
|