Loading...
HomeMy WebLinkAbout11-134 - ADMIN Resolution - City Council - 2011/12/05RESOLUTION NO. 11-134 RESOLUTION APPROVING A HOUSING IMPROVEMENT FEE FOR THE GREENSBORO CONDOMINIUM ASSOCIATION HOUSING IMPROVEMENT AREA PURSUANT TO MINNESOTA STATUTES, SECTIONS 428A.11 to 428A.21. BE IT RESOLVED by the City Council of the City of St. Louis Park as follows: Section 1. Recitals. 1.01. The City of St. Louis Park ("City") is authorized under Minnesota Statutes, Sections 428A.11 to 428A.21 (the "Act") to establish by ordinance a housing improvement area within which housing improvements are made or constructed and the costs of the improvements are paid in whole or m part from fees imposed within the area. 1.02. The St. Louis Park City Council ("Council") adopted a Housing Improvement Area policy on July 16, 2001. 1.03. By Ordinance No. 2406-11 adopted on December 5, 2011 (the "Enabling Ordinance"), the Council has established the Greensboro Condominium Owners Association Housing Improvement Area in order to facilitate certain improvements to property known as the "Greensboro Condominium Owners Association", all in accordance with the Housing Improvement Area policy. 1.04. In accordance with Section 428A.12 of the Act, owners of at least 50 percent of the housing units within the Greensboro Condominium Owners Association Housing Improvement Area have filed a petition with the City Clerk requesting a public hearing regarding imposition of a housing improvement fee for the Greensboro Condominium Owners Association Housing Improvement Area. 1.05. The Council has on November 21, 2011 conducted a public hearing, duly noticed in accordance with Section 428A.13 of the Act, regarding adoption of this resolution at which all persons, including owners of property within the Greensboro Condominium Owners Association Housing Improvement Area, were given an opportunity to be heard. 1.06. The Council finds that the Greensboro Condominium Owners Association Housing Improvement Area meets each of the approval criteria contained in the Housing Improvement Area Policy (listed as 5.01A- 5.O1M), including the criterion that a majonty of the condominium association owners support the project and the Housing Improvement Area financing. 1.07. Prior to the date hereof, Greensboro Condominium Owners Association (the "Condominium Association") has submitted to the City a financial plan prepared by Reserve Advisors, Inc., an independent third party acceptable to the City and the Condominium Association, that provides for the Condominium Association to finance maintenance and operation of the common elements in the Greensboro Condominium Owners Association and a long-range plan to conduct and finance capital improvements therein, all in accordance with Section 428A.14 of the Act. Resolution No. 11-134 -2- 1.08. For the purposes of this Resolution, the terms "Greensboro Condominium Owners Association Housing Improvement Area" and "Housing Improvements" have the meanings provided in the Enabling Ordinance. Section 2. Housing Improvement Fee Imposed. 2.01. The City hereby imposes a fee on each housing unit within the Greensboro Condominium Owners Association Housing Improvement Area (the "Housing Improvement Fee"), as specified in Exhibit A attached hereto, which Housing Improvement Fee is imposed (i) for Common Elements based on the square footage (percentage of undivided ownership) of each unit, and imposed for Limited Common Elements based on a pro rate share of the total cost of the Limited Common Elements divided among those housing units actually benefiting from improvements to said Limited Common Elements, all as prescribed in the Amended and Restated Declaration of Greensboro Condominium. 2.02. The Council hereby finds that the Housing Improvement Fee for the Common Elements is imposed on the basis of square footage of each unit, and that the basis for imposing the Housing Improvement Fee for the Limited Common Elements is more fair and equitable than a fee based on square footage or tax capacity. This finding is based on the reasoning set forth in the Memorandum to the Council from City staff dated November 11, 2011 and on file with the City Clerk, which Memorandum is incorporated herein by reference. 2.03. The owner of any housing unit in the Greensboro Condominium Owners Association Housing Improvement Area may prepay the Housing Improvement Fee in total and without interest thereon between the effective date of this resolution and February 16, 2012. The amount of the prepayment is shown under the heading Total Cost (Prepayment Amount) in Exhibit A. Partial prepayment of the Housing Improvement Fee shall not be permitted. Prepayment must be made to the City Treasurer. After expiration of the prepayment period on February 16, 2012, owners may, before November 30 of any year, prepay in whole the unpaid installment of the Total Cost, with interest thereon at the rate of 6.03% accrued to the end of the calendar year in which the Total Cost is paid. If prepayment is made after November 30, the amount prepaid must include interest through the end of the following calendar year. 2.04. If the Total Prepayment Fee is not paid between the effective date of this resolution and February 16, 2012, the Housing Improvement Fee shall be imposed as an annual fee, in the amount shown under the heading Annual Fee in Exhibit A. The Housing Improvement Fee shall be imposed in equal installments, beginning in 2013, for a period no greater than 20 years after the first installment is due and payable. The Annual Fee shall be deemed to include interest on the unpaid portion of the total Housing Improvement Fee. Interest shall begin to accrue on January 1, 2013 at an annual interest rate of 6.03 percent per annum. The Annual Fee shall be structured such that estimated collection of the Annual Fee will produce at least five percent in excess of the amount needed to meet, when due, the principal and interest payments on the Housing Improvement Fee. 2.04. Unless prepaid between the effective date of this resolution and February 16, 2012, the Housing Improvement Fee shall be payable at the same time and in the same manner as provided for payment and collection of ad valorem taxes, as provided in Minnesota Statutes, Sections 428A.15 and 428A.05. As set forth therein, the Housing Improvement Fee is not included in the calculation of levies or limits on levies imposed under any law or charter. 394484v2 MNI SA140-110 • Resolution No. 11-134 -3- 2.05 A de minimis fee may be imposed by Hennepin County for services in connection to administration required m order for the fee to be made payable at the same time and in the same manner as provided for payment and collection of ad valorem taxes. Section 3. Notice of Right to File Objections. 3.01. Within five days after the adoption of this Resolution, the City Clerk is authorized and directed to mail to the owner of each housing unit in the Greensboro Condominium Owners Association Housing Improvement Area: a summary of this Resolution; notice that owners subject to the Housing Improvement Fee have a right to veto this Resolution if owners of at least 45 percent of the housing units within the Greensboro Condominium Owners Association Housing Improvement Area file a written objection with the City Clerk before the effective date of this Resolution; and notice that a copy of this Resolution is on file with the City Clerk for public inspection. Section 4. Effective Date. 4.01. This Resolution shall be effective 45 days after adoption hereof. Section 5. Filing of Housing Improvement Fee. 5.01. The City Clerk shall file a certified copy of this resolution together with a final update of Exhibit A hereto to the Hennepin County Director of Taxation to be recorded on the property tax lists of the county for taxes payable in 2013 and thereafter. Approves, by the City Council of the City of St. Louis Park this 5th day of December, 2011. Revi: ed o, Administration: Cit Attest: City Clerk Adopted b the City Council December 5, 2011 Mayor City of St Louis Park Housing Improvement Area - Greensboro Assessment Allocation EXHIBIT A TO RESOLUTION NO. 11-134 • Unit 1 {uiIdin1 Unit F 101 � i fuildinp% 1 7414 Cgmmo'nCammon£lements.',,,,;�uidi '�'Ownersh pt„ _ �ettenfa8e „ ..,, _ ..__ 0 002316109 '°�i� o' Totat Common Lost _ $ � ,: $ 3 001 38 nr Wmlaon,Eteme �m ,. Gahpe 371349 limited ' Locker 5 3G_t8 1 iomnron Elemen l51c4ny ,, � 5 � 400.00. s , Total $ - - • • fro ied Commao: ,_ Cost ; Total Cost to Owner (Before soh andloan financing costs) Total. Financing i 9 SoOCosts 5 572,378.00 $ 1,325 55 4 Z i y :Ownarshfp tercamaEe �r" � �.� �� 0 004997703 j^"t,� �� '!•.mak �* Total CammonCest L Y t $ 35G,M570],$ 1,779 61 36 19 $ 4,817 18 2 102 7414 0 002316109 $ 3001 38 0 004997703 $ 1,779 61 1 $ 36 19 $ 4,817 18 $ 1,325 55 3 103 7414 0 003447542 $ 4 467 57 0 007439108 $ 2,648 96 1 $ 6,786 49 $ 13,903 02 $ 1,973 09 4 104 7414 0 003847206 $ 4,726 30 0 007869945 $ 2,802 37 1 $ 6 786 49 $ 14,315 17 $ 2 087 37 5 105 7414 0 002449218 $ 3,173 87 0 005284927 $ 1,881 89 1 $ 36 19 $ 5,091 94 $ 1 401 73 8 106 7414 0002582329 $ 3,34636 0005572151 $ 1,98416 1 $ 6 786 49 $ 12,117 02 $ 1,477 92 7 107 7414 0 002449218 $ 3,173 87 0 005284927 $ 1,881 89 1 $ 36 19 $ 5,091 94 $ 1 401 73 8 108 7414 0 002582329 $ 3,346 36 0 005572151 $ 1984 16 1 $ 6,786 49 $ 12,117 02 $ 1 477 92 9 109 7414 0 002449218 $ 3 173 87 0 005284927 $ 1,881 89 1 $ 36 19 $ 5,09194 $ 1,401 73 10 110 7414 0 003580652 $ 4,640 06 0 007726333 5 2 751 24 1 $ 6 786 49 5 14,177 79 $ 2,049 28 11 111 7414 0 003647206 $ 4,726 30 0 007869945 $ 2,802 37 1 $ 6,786 49 $ 14,315 17 $ 2,087 37 12 112 7414 0 002316109 $ 3,001 38 0 004997703 $ 1,779 61 1 $ 36 19 $ 4,817 18 $ 1,325 55 13 114 7414 0 002316109 $ 3,001 38 0 004997703 $ 1 779 61 1 5 36 19 $ 4,817 18 $ 1,325 55 14 201 7414 0 002515773 $ 3,260 11 0005428539 $ 1,93303 1 1 5 436 19 $ 5,629 33 $ 1,439 82 15 202 7414 0 002648883 $ 3,432 61 0 005715782 $ 2 035 30 1 1 $ 7 186 49 $ 12,654 40 $ 1,516 01 16 203 7414 0 003647208 5 4 726 30 0 007869945 5 2,802 37 1 1 5 7,186 49 $ 14,715 17 $ 2,087 37 17 204 7414 0 00371376 5 4,812 55 0 008013556 $ 2,853 51 1 1 $ 7 186 49 $ 14,852 55 5 2,125 46 18 205 7414 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 5 436 19 5 5,629 33 5 1,439 82 19 206 7414 0 002648883 $ 3,432 61 0 005715782 $ 2,035 30 1 1 $ 7,186 49 $ 12,654 40 $ 1,516 01 20 207 7414 0 002515773 5 3,260 11 0 005428534 $ 1,933 02 1 1 $ 436 19 $ 5 629 33 $ 1,439 82 21 208 7414 0 002515773 $ 3,260 11 0 005428534 $ 1,933 02 1 1 $ 436 19 5 5,62933 $ 1 439 82 22 209 7414 0002648883 5 3,432 61 0005715762 $ 2 035 30 1 1 $ 7,186 49 $ 12,654 40 $ 1,516 01 23 210 7414 0 003647206 $ 4 726 30 0 007869945 $ 2 802 37 1 1 $ 7,186 49 $ 14,715 17 $ 2,087 37 24 211 7414 0 00371376 5 4,812 55 0 008013556 $ 2,853 51 1 1 $ 7 18649 5 14,852 55 $ 2 12546 25 212 7414 0002515773 $ 3,260 11 0005428539 $ 1,933 03 1 1 5 436 19 $ 5,62933 5 1,43982 26 214 7414 0002515773 $ 3 26011 0005428539 $ 1,93303 1 1 $ 436 19 $ 5,62933 $ 1,43982 27 215 7414 0002116445 $ 2,74264 0004566866 $ 1,62620 1 1 $ 436 19 $ 4,805 02 5 1,211 28 28 301 7414 0 002648883 $ 3,432 61 0 005715762 5 2,035 30 1 1 $ 7,186 49 $ 12 654 40 $ 1,516 01 29 302 7414 0 002515773 $ 3,260 11 0 005428539 5 1,933 03 1 1 5 436 19 $ 5,62933 5 1,43982 30 303 7414 0003647206 $ 4 726 30 0007869945 5 2,80237 1 5 $ 7,186 49 $ 14,715 17 5 2,087 37 31 304 7414 0 00371376 5 4,812 55 0 008013556 $ 2 853 51 1 1 5 7,186 49 $ 14,852 55 5 2,125 46 32 305 7414 0 002515773 $ 3,260 11 0 005428539 5 1,933 03 1 1 5 436 19 $ 5,629 33 5 1,43982 33 306 7414 0002515773 $ 3,260 11 0005428539 $ 1,93303 1 1 $ 436 19 $ 5 629 33 $ 1,439 82 34 307 7414 0 002116445 $ 2,742 64 0 004566868 5 1,626 20 1 1 5 936 19 $ 4,805 02 $ 1,211 28 35 308 7414 0 002648883 $ 3,432 61 0 005715762 5 2,035 30 1 1 $ 7,18649 $ 12,654 40 $ 1,51601 36 309 7414 0 002515773 $ 3,260 11 0005428539 $ 1,933 03 1 1 5 436 19 $ 5,629 33 $ 1,439 82 37 310 7414 0 003647206 5 4,726 30 0 007869945 5 2 802 37 1 1 $ 7,186 49 $ 14,715 17 5 2,087 37 38 311 7414 0 00371376 $ 4,812 55 0 008013556 $ 2 853 51 1 1 $ 7,186 49 $ 14,852 55 $ 2,125 46 39 312 7414 0 002515773 $ 3,260 11 0 005428539 5 1,933 03 1 1 $ 43619 $ 5,62933 $ 1,43982 40 314 7414 0 002648883 $ 3,43261 0005715762 $ 2 035 30 1 1 $ 7 186 49 $ 12,654 40 $ 1,51601 41 315 7414 0002515773 $ 3,260 11 0005428539 5 1 933 03 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 42 101 7412 0 002316109 $ 3,001 38 0 004997703 $ 1,779 61 1 5 36 19 $ 4,817 18 $ 1,325 55 43 102 7412 0002316109 5 3 001 38 0004997703 $ 1,77961 1 $ 36 19 $ 4,817 18 5 1,325 55 44 103 7412 0 003447542 $ 4,467 57 0007439108 $ 2,64896 1 5 6,786 49 $ 13,903 02 $ 1 973 09 45 104 7412 0 003647206 $ 4,726 30 0 007869945 5 2,802 37 1 5 6,786 49 $ 14,315 17 $ 2,087 37 46 105 7412 0 002449218 5 3,173 87 0 005284927 $ 1,88189 1 $ 36 19 $ 5,09194 $ 1 401 73 47 106 7412 0 002582329 $ 3,346 36 0 005572151 $ 1 984 16 1 $ 6,786 49 $ 12,117 02 5 1,477 92 48 107 7412 0 002449218 $ 3,173 87 0 005284927 5 1,881 89 1 $ 36 19 $ 5 09194 $ 1,401 73 49 108 7412 0 002449218 5 3,173 87 0 005284927 $ 1,88189 1 $ 36 19 $ 5,09194 $ 1,401 73 50 109 7412 0 002582329 $ 3,346 36 0 005572151 5 1 984 16 1 5 6,786 49 $ 12,117 02 5 1,477 92 51 110 7412 0 003580652 5 4,640 06 0 007726333 $ 2,751 24 1 $ 6,786 49 5 14,177 79 $ 2,049 28 52 111 7412 0 003847206 $ 4,726 30 0 007869945 $ 2,802 37 1 $ 6,786 49 5 14,315 17 $ 2,087 37 53 112 7412 0 002316109 $ 3 001 38 0 004997703 $ 1 779 61 1 5 36 19 $ 4,817 18 5 1,325 55 54 114 7412 0 002316109 5 3,001 38 0 004997703 5 1,779 61 1 5 36 19 $ 4,817 18 $ 1,325 55 55 215 7412 0 002116445 5 2,742 64 0 004566866 $ 1,626 20 1 1 5 436 19 $ 4,805 02 $ 1,211 28 56 201 7412 0 002648883 5 3,432 61 0 005715762 $ 2,035 30 1 1 5 7,186 49 $ 12,654 40 $ 1,516 01 57 202 7412 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 5 436 19 $ 5,629 33 $ 1,439 82 58 203 7412 0 003647206 $ 4,726 30 0 007869945 5 2 802 37 1 1 5 7,186 49 $ 14,715 17 5 2,087 37 59 204 7412 0 00371376 $ 4,812 55 0 008013556 $ 2 853 51 1 1 $ 7,186 49 $ 14,852 55 $ 2,125 46 60 205 7412 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 61 206 7412 0 002648883 5 3,432 61 0 005715762 $ 2 035 30 1 1 $ 7,186 49 $ 12 654 40 5 1,516 01 62 207 7412 0 002515773 5 3,260 11 0 005428539 $ 1,933 03 1 1 5 436 19 5 5,629 33 $ 1,439 82 63 208 7412 0 002515773 5 3,260 11 0 005428539 $ 1 933 03 1 1 5 436 19 $ 5,62933 $ 1,43982 64 209 7412 0002515773 5 3,260 11 0005428539 5 1,93303 1 1 $ 436 19 5 5,629 33 5 1,439 82 65 210 7412 0 003647206 5 4 726 30 0 007869945 $ 2,802 37 1 1 $ 7,186 49 $ 14 715 17 $ 2 087 37 66 211 7412 0 00371376 $ 4,812 55 0 008013556 $ 2,853 51 1 1 $ 7,186 49 $ 14,852 55 $ 2,125 46 67 212 7412 0 002515773 S 3,260 11 0 005428539 $ 1933 03 1 1 $ 436 19 5 5,629 33 $ 1,439 82 TOTAL COSTS (PREPAYMENT AMOUNT) 6,142 73 $ 6,142 73 5 15,876 11 $ 16,40254 $ 6,493 68 $ 13,594 93 $ `6,493 68 5 13,594 93 $ 6,493 68 $ 16,227 06 5 16 402.54 $ 6 142 73 5 6,14273 $ 7,069 15 $ 14,17041 5 16,802 54 5 16,978 01 $ 7,06915 $ - 14,170 41 $ 7,06915 $ 7,06915 $ 14,17041 5 16,80254 $ 16,97801 5 7,06935 5 7,069 15 $ 6,01630 $ 14,170 41 5 7,069 15 5 16,812 54 $ 16 978 01 5 7,069 15 5 7,069 15 $ 6,016 30 5 14,17041 $ 7,069 15 $ 16,802 54 5 16,978 01 $ 7,069 15 $ 14,170 41 5 7,06915 5 6,142 73 $ 6,14273 $ 15,876 11 $ 16,40254 $ 6,49368 $ 13,594 93 $ 6,493 68 $ 6,493 68 5 13,594 93 $ 16,22706 5` -16,40254 5 6,142 73 5 6,142 73 $ 6,016 30 $ 14,170 41 5 7,069 15 $ 16,802 54 $ 16,978 01 $ 7,06915 $- 14,17041 $ 7,069 15 $ 7,06915 $ 7,06915 $ 16 802 54 5 16,978 01 7,069 15 5 ' AnnualFee (105°1. of Total Costs) 563 70 5 563 70 $ 1,456 90 $ 1,505 21 $ 595 90 5 1,247 56 5 595 90 5 1,247 56 $ 595 90 $ 1 489 10 $ 1,505 21 $ 563 70 5 563 70 $ 648 71 5 1,300 37 $ 1 541 91 $ 1,55801 $ 648 71 $ 1,300 37 5 648 71 5 648 71 5 1 300 37 5 1,541 91 $ 1,558 01 5 648 71 $ 648 71 $ 552 10 5 1 300 37 5 648 71 5 1 541 91 5 1,55801 $ 648 71 5 648 71 5 552 10 $ 1,300 37 $ 648 71 $ 1,541 91 5 1,55801 $ 648 71 $ 1,30037 S 648 71 $ 563 70 $ 563 70 $ 1 456 90 $ 1,505 21 5 595 90 5 1 247 56 5 595 90 $ 595 90 $ 1,247 56 $ 1,489 10 $ 1 505 21 $ 563 70 5 563 70 $ 552 10 5 1,300 37 $ 648 71 $ 1,541 91 $ 1,558 01 $ 648 71 $ 1,300 37 5 648 71 5 648 71 $ 648 71 5 1 541 91 $ 1,558 01 5 648 71 Total P & I hid Per Unit (10531) - Hon. prepaid only $ 11 273 95 S 11,27395 $ 29,13795 $ 30,104 11 $ 11 918 06 $ 24 951 23 $ 11 918 06 5 24 951 23 $ 11,918 06 $ 29 782 06 5 30,104 11 5 11,273 95 $ 11,273 95 5 12,974 25 5 26,007 41 $ 30,838 25 $ 31,160 30 $ 12,974 25 5 26,007 41 $ 12,974 25 $ 12,974 25 5 26,007 41 $ 30,838 25 $ 31 160 30 5 12,974 25 $ 12,974 25 $ 11,041 92 5 26,007 41 $ 12,974 25 $ 30,838 25 5 31,160 30 5 12,974 25 5 _ 12,974 25 5 11,041 92 $ 26 007 41 5 12,974 25 $ 30,838 25 $ 31 160 30 $ 12,974 25 $ 26 007 41 $ 12,974 25 5 11 273 95 $ 11 273 95 5 29,137 95 5 30,104 11 $ 11,918 06 5 24,951 23 5 11,918 06 $ 11,918 06 $ 24,951 23 5 29,782 06 $ 30,104 11 $ 11,273 95 5 11,273 95 5 11,041 92 $ 26,007 41 $ 12,974 25 $ 30,838 25 $ 31,160 30 5 12,974 25 5 26,007 41 5 12,974 25 $ 12,974 25 $ 12,974 25 5 30,838 25 $ 31,160 30 $ 12 974 25 r EXHIBIT A TO RESOLUTION NO. 11-134 I iId ing Type Condos - _-- Unit If 68 __- -- Wilding. Unit. A 214 _-- Building6 i 7412 Cammon Ownership.. °tercentrge Co'mman Elemiots-- "idlin;.tarnnroa:-Eiemeats '- a Garage o:.. $-:v0116,49 1 -Fimhed6ommonElemen)sr Locker 5 -`'261 58 , . Hlc4ny 5: , 40000 1 Toil umitedlCommtln' .. .. Cosh ° 7 -a $ 7,186 49 Total Cost to Owner Before soh and loan financing costs) $ 12,654 40 - - - - Total Financing & Soh Costs I. 5 572,319.00 $ 1,516 01 _ tat Gammon Cost; 4295 B9a3 "' ° °'+ t)wnerattp Percentage' p 0 005715762 *Y� °% Total Conmdtt Last -- _y 3 9$cIt:5 2Fi] $ 2 035 30 0 002648883 $ 3,432 61 69 315 7412 0 002116445 $ 2 742 64 0 004566866 5 1626 20 1 1 $ 436 19 $ 4,805 02 $ 1,211 28 70 301 7412 0 002648883 $ 3 432 61 0 005715762 $ 2 035 30 1 1 $ 7,186 49 $ 12,654 40 $ 1,516 01 71 302 7412 0002515773 $ 3 260 11 0005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 $ 1439 82 72 303 7412 0 003647206 $ 4,726 30 0 007869945 $ 2 802 37 1 1 $ 7,186 49 $ 14,715 17 $ 2,087 37 73 304 7412 0 00371376 $ 4,812 55 0 008013556 $ 2,85351 1 1 $ 7,186 49 $ 14,852 55 $ 2,125 46 74 305 7412 0 002515773 $ 3,260 13 0 005428539 5 1,93303 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 75 306 7412 0 002648883 $ 3,432 61 0 005715762 $ 2,035 30 1 1 $ 7,186 49 $ 12 654 40 $ 1,516 01 76 307 7412 0 002515773 $ 3 260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 77 308 7412 0 002515773 $ 3 260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 78 309 7412 0 002648883 $ 3,432 61 0 005715762 5 2,035 30 1 1 $ 7,186 49 $ 12,654 40 $ 1,516 01 79 310 7412 0 003647206 $ 4,726 30 0 007869946 $ 2,80238 1 1 $ 7,186 49 $ 14,715 17 $ 2,087 37 80 311 7412 0 00371376 $ 4,812 55 0 008013556 5 2 853 51 1 1 $ 7,186 49 $ 14 852 55 5 2,125 46 81 312 7412 0 002515773 $ 3,260 11 0 005428539 $ 1933 03 1 1 5 43619 $ 5 62933 $ 1,43982 82 314 7412 0002515773 $ 3 26011 0005428539 $ 1,93303 1 1 $ 436 19 $ 5 629 33 $ 1,439 82 83 107 7318 0 002449218 $ 3,173 87 0 005284927 $ 1,881 89 1 $ 36 19 $ 5,091 94 $ 1,401 73 84 108 7318 0 002449218 $ 3,173 87 0 005284927 $ 1,881 89 1 $ 36 19 $ 5,091 94 $ 1 401 73 85 109 7318 0 002582329 $ 3,346 36 0 005572151 5 1,98416 1 $ 6,78649 $ 12,117 02 $ 1,47792 86 110 7318 0003580652 $ 4,64006 0007726333 $ 2,75124 1 $ 6,786 49 $ 14,177 79 $ 2,049 28 87 111 7318 0 003647206 $ 4,726 30 0 007869945 $ 2 802 37 1 $ 6,786 49 $ 14,315 17 $ 2,087 37 88 112 7318 0 002318109 $ 3,00138 0 004997703 $ 1,77961 1 $ 36 19 $ 4,817 18 $ 1,325 55 89 114 7318 0 002316109 $ 3,001 38 0 004997703 $ 1,77961 1 $ 36 19 $ 4,817 18 $ 1,325 55 90 101 7318 0 002316109 $ 3,001 38 0 004997703 $ 1 779 615 1 36 19 $ 4 817 18 $ 1,325 55 91 102 7318 0 002316109 $ 3,001 38 0 004997703 $ 1,77961 1 $ 36 19 $ 4,817 18 $ 1,325 55 92 103 7318 0 003447542 $ 4,467 57 0 007439108 $ 2,64896 1 $ 6,786 49 $ 13,903 02 $ 1,973 09 93 104 7318 0 003647206 $ 4 726 30 0 007869945 $ 2 802 37 1 5 6 786 49 $ 14 315 17 S 2,087 37 94 105 7318 0 002582329 $ 3,346 36 0 005572151 $ 1,984 16 1 $ 6 786 49 $ 12 117 02 $ 1,477 92 95 106 7318 0 002449218 $ 3 173 87 0 005284927 $ 1,88189 1 $ 36 19 $ 5,091 94 5 1,401 73 96 207 7318 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 5 1,439 82 97 208 7318 0 002648883 $ 3,432 61 0 005715762 $ 2,035 30 1 1 $ 7,186 49 $ 12,654 40 $ 1,516 01 98 209 7318 0 002515773 $ 3,260 11 0 005428534 $ 1,93302 1 1 $ 436 19 5 5,629 33 $ 1,439 82 99 210 7318 0 003847206 $ 4 726 30 0 007869945 $ 2,802 37 1 1 $ 7,186 49 $ 14,715 17 $ 2,087 37 100 211 7318 0 00371376 $ 4,812 55 0 008013556 $ 2,85351 1 1 $ 7,18649 $ 14,852 55 $ 2,12546 101 212 7318 0002515773 $ 3,260 11 0005428537 $ 1,933 02 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 102 214 7318 0 002648883 $ 3 432 61 0 005715762 $ 2 035 30 1 1 $ 7,186 49 $ 12,654 40 $ 1,516 01 103 215 7318 0 002118445 $ 2,742 64 0 004566866 $ 1,626 20 1 1 $ 436 19 $ 4,805 02 $ 1,211 28 104 201 7318 0 002515773 $ 3,260 11 0 005428539 $ 1933 03 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 105 202 7318 0 002515773 $ 3,260 11 0 005428539 $ 1 933 03 1 1 5 43619 $ 5 629 33 $ 1,43982 106 203 73,8 0003647206 $ 4,72630 0007869945 $ 2,802 37 1 1 $ 7,186 49 $ 14,715 17 $ 2 087 37 107 204 73,8 0 00371376 $ 4,812 55 0 008013556 $ 2 853 51 1 1 $ 7,186 49 $ 14 852 55 $ 2,125 46 108 205 7318 0 002515773 $ 3,260 11 0 005428539 $ 1 933 03 1 1 5 436 19 $ 5,629 33 $ 1,439 82 109 206 7318 0 002648883 $ 3,432 61 0 005715762 $ 2,035 30 1 1 $ 7 186 49 $ 12,654 40 $ 1,516 01 110 307 7318 0 002515773 $ 3,260 11 0 005428539 $ 1 933 03 1 1 5 436 19 $ 5,629 33 $ 1,439 82 111 308 7318 0 002648883 $ 3,432 61 0 005715767 $ 2,035 30 1 1 $ 7 186 49 $ 12,654 40 $ 1,516 01 112 309 7318 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5 629 33 S 1,439 82 113 310 7318 0 003647206 $ 4,726 30 0 007869945 5 2,802 37 1 1 $ 7,186 49 $ 14,715 17 5 2,087 37 114 311 7318 0 00371376 5 4,812 55 0 008013556 5 2 853 51 1 1 $ 7,186 49 $ 14 852 55 5 2,125 46 115 312 7318 0 002515773 $ 3,260 11 0 005428539 5 1,93303 1 1 $ 436 19 $ 5,62933 S 1,439 82 116 314 7318 0002648883 $ 3,43261 0005715767 $ 2,035 30 1 1 $ 7,186 49 $ 12 654 40 5 1 516 01 117 315 73,8 0 002116445 $ 2,742 64 0 004566866 $ 1 626 20 1 1 $ 436 19 $ 480502 $ 1,211 28 118 301 7318 0002515773 $ 3 26011 0005428537 $ 1,933 02 1 1 $ 436 19 $ 5,629 33 $ 1 439 82 119 302 7358 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 $ 1 439 82 120 303 7318 0 003647206 $ 4,726 30 0 007869945 $ 2,80237 1 1 $ ` 7,186 49 $ 14,715 17 $ 2,087 37 121 304 7318 0 00371376 $ 4,812 55 0 008013556 $ 2,853 51 1 1 $ 7,186 49 $ 14,852 55 5 2,125 46 122 305 7318 0 002848883 $ 3,432 61 0 005715762 $ 2,035 30 1 1 $ 7,18649 $ 12,654 40 $ 1,51601 123 306 7318 0002515773 5 3,26011 0005428539 $ 1933 03 1 1 $ 436 19 $ 5,629 33 $ 1,439 82 124 101 7316 0 002316109 $ 3,001 38 0 004997703 $ 1 779 61 1 $ 36 19 $ 4,817 18 $ 1,325 55 125 114 7316 0 002316109 $ 3,001 38 0 004997703 $ 1,779 61 1 $ 36 19 $ 4,817 18 $ 1,325 55 126 112 7316 0 002316109 $ 3,00138 0 004997703 $ 1 779 61 1 $ 36 19 $ 4,817 18 $ 1,325 55 127 111 7316 0 003647206 $ 4,726 30 0 007869945 $ 2,80237 1 $ 6,786 49 $ 14,315 17 $ 2,087 37 128 110 7316 0 003580652 $ 4,640 06 0 007726333 $ 2,75124 1 $ 6,786 49 $ 14 177 79 $ 2 049 28 129 109 7316 0 002582329 $ 3,346 36 0 005572151 $ 1,984 16 1 $ 6,786 49 $ 12,117 02 $ 1,477 92 130 108 7316 0 002449218 $ 3,173 87 0 005284927 $ 1,881 89 1 $ 36 19 $ 5,091 94 $ 1 401 73 TOTAL COSTS (PREPAYMENT AMOUNT) $ 14,17041 $ 6 016 30 14,17041 $ 7,069 15 $ = 16,802 54 $ 16,978 01 $ 7,069 15 $ 14,17041 $ 7,06915 $ , 7,06915 $ f -14,17041 $ 16,80254 $ 16,978 01 5 " - 7,069 15 $ 7,069 15 $ 6,493 68 $ " 6 493 68 $ 13,594 93 $ 16,22706 5 " 16,402 54 $ 6,14273 $ 6 142 73 5 6 142 73 $ 6,142,73 $ 15,87611 $ 16,402 54 $ 13594 93 $ 6,49368 5 7,069 15 $ 14,17041 $ 7,06915 $ - , 16,802 54 5 - - 16,978 01 $ 7,069 15 $ 14 170 41 $ 60I630 $ 7,069 15 5 7,069 15 $ 16,80254 S 16,97801 5 7,069 15 $ - 14 170 41 $ 7,069 15 5 - 14,170 41 $ 7,06915 5 16 802 54 $ 16,978 01 5 7,06915 $ - 14,17041 $ 6,016 30 5 z 7,06915 $ 7,06915 $ 16,80254 $ 16 978 01 $ 14,170 41 $ 7 069 15 $ 6 142 73 $ 6,14273 5 6 142 73 5 16 402 54 $ 16,22706 $ 13,594 93 $ 6,493 68 Annual Fee. (105% of Total, • Costs) $ 1,300 37 $ 552 10 $ 1,30037 $ 648 71 $ 1 541 91 5 1,55801 $ 648 71 $ 1 300 37 $ 648 71 $ 649 71 $ 1,300 37 $ 1,54191 $ 1,55801 5 648 71 5 648 71 $ 595 90 $ 595 90 5 1,247 56 $ 1,489 10 5 1,505 21 $ 563 70 5 563 70 $ 563 70 $ 563 70 $ 1,456 90 $ 1,505 21 $ 1,247 56 5 595 90 $ 648 71 $ 1 300 37 $ 648 71 $ 1 541 91 $ 1,55801 $ 648 71 $ 1,30037 5 552 10 $ 648 71 $ 648 71 5 1,541 91 $ 1,558 01 5 648 71 5 1,300 37 5 648 71 $ 1,300 37 $ 648 71 $ 1,541 91 $ 1,558 01 $ 648 71 $ 1,300 37 5 55210 $ 648 71 $ 648 71 5 1 541 91 5 1,55801 $ 1,300 37 $ 648 71 5 563 70 $ 563 70 $ 563 70 $ 1,505 21 $ 1,489 10 $ 1,24756 $ 595 90 Total ► i. t raid Per.:' Unit (105 /.).Non � ?:prepnid onlyf $ 26,007 41 S 11,041 92 $ 26 007 41 $ 12,974 25 5 30,838 25 5 31 160 30 $ 12 974 25 $ 26 007 41 5 12,974 25 5 12 974 25 $ 26,007 41 $ 30,838 25 5 31,160 30 $ 12,974 25 $ 12,974 25 $ 11,918 06 $ 11,918 06 $ 24 951 23 5 29,782 06 $ 30 104 11 $ 11,273 95 5 11,273 95 $ 11 273 95 $ 11,273 95 5 29,13795 $ 30,104 11 $ 24,951 23 $ 11,918 06 $ 12,974 25 $ 26,007 41 $ 12 974 25 $ 30,838 25 $ 31,160 30 5 12,974 25 $ 26 007 41 5 11,04192 $ 12 974 25 $ 12 974 25 5 30,838 25 $ 31 160 30 $ 12,974 25 $ 26 007 41 $ 12,974 25 $ 26 007 42 $ 12 974 25 5 30,838 25 $ 31,160 30 5 12 974 25 5 26,00742 $ 11 041 92 5 12,974 25 $ 12,974 25 5 30 838 25 $ 31,160 30 $ 26,007 41 5 12,974 25 $ 11 273 95 $ 11 273 95 $ 11,273 95 $ 30,104 11 $ 29,782 06 $ 24 951 23 $ 11 918 06 • EXHIBIT A TO RESOLUTION NO. 11-134 • Building Type _.. Unit N + _ iuiIdin Unit i _ _ 1 -',;,,,, _Common Common Elements _ '-'� .--- `"- Building 9 i Ownership. Total Common Cosi is Percenmge •- r .�, •.._ _ $ _�°--1,2lS,li9a3" 3mdlin Codireon;Elements Ownerstiipiercentaye. Total Common Cost $3567,111570 ; .,�_LfmltedCommonEIinenK 'Garage 5 -' 6,726.-49 Locker' , 5 261.56';5 'Balcony: '. 400.00, < Total Limited Common' Total Cost to Owner (Before soh cosandts) n Condos 131 107 7316 0 002449218 $ 3,173 87 0 005284927 $ 1 881 89 1 $ 36 19 5 5,091 94 132 106 7316 0 002582329 $ 3,346 36 0 005572151 $ 1,984 16 1 $ 6 786 49 $ 12,117 02 133 105 7316 0 002449218 $ 3,173 87 0 005284927 $ 1 881 89 1 $ 36 19 $ 5,091 94 134 104 7316 0 003647206 $ 4,726 30 0 007869945 $ 2,802 37 1 $ 6,786 49 $ 14,315 17 135 103 7318 0 003447542 $ 4,467 57 0 007439108 $ 2,648 96 1 $ 6 786 49 $ 13,903 02 136 102 7318 0 002316109 $ 3,001 38 0 004997703 $ 1,779 61 1 1 $ 43619 5 5,21718 137 201 7318 0002515773 $ 3 260 11 0005428539 $ 1,93303 1 1 $ 436 19 $ 5 629 33 138 215 7316 0 002116445 $ 2,742 64 0 004566866 $ 1,626 20 1 1 $ 436 19 $ 4,805 02 139 214 7316 0 002648883 $ 3,432 61 0 005715762 $ 2,035 30 1 1 $ 7,186 49 $ 12,654 40 140 212 7318 0 002515773 $ 3,260 11 0 005428539 $ 1,933 03 1 1 $ 436 19 $ 5,629 33 141 211 7318 0 00371376 $ 4,812 55 0 008013556 5 2,853 51 1 1 $ 7,186 49 $ 14,852 55 142 210 7318 0 003847206 $ 4,726 30 0 007869945 5 2,802.37 1 1 $ 7,186 49 $ 14,715 17 143 209 7316 0 002515773 $ 3,260 11 0 005428539 $ 1 933 03 1 1 $ 436 19 $ 5,629 33 144 208 7316 0 002515773 5 3,260 11 0 005428539 $ 1,933 03 1 1 5 436 19 5 5,629 33 145 207 7316 0 002648883 5 3,432 61 0 005715762 $ 2 035 30 1 1 $ 7,186 49 5 12,654 40 146 206 7316 0 002515773 5 3,260 11 0 005428539 5 1,933 03 1 1 $ 436 19 $ 5,62933 147 205 7316 0002515773 5 3,260 11 0005428539 $ 1,93303 1 1 5 436 19 $ 5,629 33 148 204 7318 000371376 $ 4 812 55 0008013558 5 2,85351 1 1 $ 7 186 49 $ 14,852 55 149 203 7316 0 003647206 $ 4,726 30 0 007869945 5 2,802 37 1 1 $ 7 186 49 $ 14,715 17 150 202 7318 0 002648883 $ 3 432 61 0 005715762 $ 2 035 30 1 1 5 7,186 49 $ 12,654 40 151 301 7318 0 002515773 5 3 260 11 0 005428539 5 1 933 03 1 1 $ 436 19 $ 5,629 33 152 315 7316 0 002116445 $ 2,742 64 0 004566866 5 1,626 20 1 1 $ 436 19 5 4,805 02 153 314 7318 0 002648883 $ 3,432 61 0 005715762 $ 2 035 30 1 1 $ 7,186 49 $ 12 654 40 154 312 7316 0 002515773 5 3,260 11 0 005428539 $ 1 933 03 1 1 5 436 19 $ 5,629 33 155 311 7318 0 00371376 $ 4 812 55 0 008013556 5 2,853 51 1 1 $ 7,186 49 $ 14 852 55 158 310 7316 0 003647206 5 4,726 30 0 007869945 $ 2,802 37 1 1 $ 7,186 49 $ 14 715 17 157 309 7316 0 002515773 5 3,260 11 0 005427854 5 1,932 78 1 1 5 436 39 5 5,629 08 158 308 7316 0 002515773 $ 3 260 11 0 005427854 5 1,932 78 1 1 5 436 19 5 5 629 08 159 307 7316 0 002648883 $ 3,432 61 0 005715762 5 2,035 30 1 1 $ 7,186 49 $ 12,654 40 160 306 7318 0 002648883 5 3,432 61 0 005715762 5 2,035 30 1 1 5 7,186 49 $ 12 654 40 161 305 7316 0 002515773 5 3,260 11 0 005428539 5 1,933 03 1 1 $ 436 19 $ 5,629 33 162 304 7316 0 00371376 5 4,812 55 0 008013556 $ 2,853 51 1 1 5 7,186 49 $ 14,852 55 163 303 7316 0 003647206 $ 4,726 30 0 007869945 $ 2,802.37 1 1 $ 7,186 49 5 14 715 17 164 302 7318 0 002515773 $ 3,260 11 0 005428539 5 1,933 03 1 1 5 436 19 5 5,629 33 TOTAL 0 4634347 $ 3,192,290 74 0 999998630 $ 1,068,256 61 13653 607 913 $ 591,159 32 5 1,547,795 61 Total Financing 6 Soft Costs 5 572,319.00 $ 1,477 92 $ 1 401 73 5 2,087 37 5 1,97309 5 1,325 55 1,43982 $ 1,21128 5 1,51601 $ 1,43982 $ 2,125 46 5 2,087 37 $ 1,439 82 5 1,43982 $ 1,516 01 $ 1,43982 5 1,439 82 5 2,125 46 $ 2,087 37 $ 1,51601 5 1,439 82 5 1,211 28 $ 1,516 01 TOTAL COSTS (PREPAYMENT AMOUNT) 6,493 68 $ 13,594 93 $ 6,493 68 $ 16,402 54 5 15,87611 5 6 542 73 5 7,069 15 5 6,016 30 5 14,170 41 $ 7,069 15 5 16,97801 $ 16,80254 5 7,069 15 $ 7,069 15 5 14,17041 $ , 7,069 15 $ 7,069.15 5 16,978 01 $ 16,80254 $ 14 170 41 $ 7 069 15 $ 6 016 30 14,170 41 5 1,439 82 5 2,12546 5 2,087 37 $ 1,43982 5 7,06915 5 - 16,978 01 $ 16,802 54 5 7,068 91 5 1,439 82 $ 1,516 01 $ 1,516 01 $ 1,43982 5 2,12546 2,087 37 1,439 82 $ 1,409,870 50 5 7,068 91 5 14,170 41 $ _ ,14,17041 $ 7,069 15 5 16,978 01 $ 16,80254 $ 7,069 15 5 1,813,02811 J 5 • Annual Fee (105% of Total Costs) 595 90 $ 1,247 56 5 595 90 $ 1,505 21 $ 1 456 90 5 600 40 5 648 71 5 552 10 $ 1,30037 5 648 71 $ 1,558 01 $ 1,541 91 $ 648 71 $ 648 71 $ 1,300 37 5 648 71 5 648 71 $ 1 558 01 5 1,54191 $ 1,30037 $ 648 71 5 552 10 $ 1,300 37 $ 648 71 $ 1 558 01 5 1 541 91 5 648 69 $ 648 69 $ 1,300 37 5 1,300 37 $ 648 71 $ 1 558 01 $ 1 541 91 $ 648 71 $ 166,375 49 Total P i I Paid Per. _ U1111(106%) - Non.. prepaid only 5 11,918 06 5 24,951 23 5 11 918 06 $ 30,104 11 5 29 137 95 $ 12 008 08 5 12,974 25 $ 11,041 92 $ 26,007 41 $ 12,974 25 5 31,16030 5 30,838 25 $ 12,974 25 5 12,974 25 $ 26,007 41 5 12,974 25 5 12 974 25 $ 31,160 30 $ 30,838 25 $ 26,007 41 $ 12,974 25 $ 11 041 92 5 26 007 41 $ 12,974 25 $ 31 160 30 $ 30,838 25 5 12,973 80 $ 12 973 80 5 26,007 41 $ _ _ 26,007 41 5 12,974 25 $ 31,160 30 $ 30,838 25 5 12,974 25 $ 3,327,509 77 gl^Y ,✓ -', ami, >:$, • EXHIBIT A TO RESOLUTION NO. 11-134 Suildin Type L YP 2 -Bedroom - - - Number ofd Un 185 Unit6 - 7453 L- Buildin 9 - ; t 7453 r -- t-a�Common Common Elemepts - � -�. 'r tuidi'tAtt Comtsin.Elements -��[. __.' . Garage • �Y 5 6,786 38 Limited Common Locker-,, ,a. ---------S..- $ _ - Elemmk Balcony. "Trrtal1 mitedcommoq! _.. _._ $ 6,786 49 - Owner Total Total Cost to Owner (Before cost trf loan) $ 19 075 82 Total Financing t Son Costs $ 572;317.00 $ 2,971 07 4 Ownership , x eercentage _, 0 f' ,_Total Common Cost n73 4.. _ $ - 1;295,fG9 i3 $ 6,727 22 Q,;- enol Perten a � `P -`"' Tont Common Cast 1' ^-�" -'Cost _ 005191281 _ fa,....___....._,.._ .` 57-2-013,137.1i1 0 026989619 $ 5,562 106 1 166 7449 7449 0 005124724 $ 6,640 98 0 026643598 $ 5,490 797 1 $ 6,786 49 $ 18,918 26 $ 2,932 98 167 7445 7445 0 004991614 $ 6,468 48 0 025851558 $ 5 348 179 1 $ 6,786 49 $ 18 603 15 $ 2,856 80 168 7441 7441 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 5 18 603 15 5 2,856 80 169 7437 7437 0 004991614 5 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 $ 18,603 15 $ 2 856 80 170 7433 7433 0 004991614 $ 6 468 48 0 025951558 5 5,348 179 1 $ 6 786 49 $ 18,603 15 $ 2,856 80 $ 2,856 80 171 7429 7429 0 004991614 5 6 468 48 0 025951558 5 5,348 179 1 5 6,786 49 5 18,603 15 172 7425 7425 0 004991614 $ 6,468 48 0 025951558 $ 5 348 179 1 $ 6,786 49 $ 18,603 15 5 2,856 80 173 7421 7421 0 005124724 $ 6,640 98 0 026643598 $ 5,490 797 1 $ 6,786 49 $ 18 918 26 5 2,932 98 5 2,971 07 174 7417 7417 0 005191281 5 6,727 22 0 026989619 $ 5,562 106 1 $ 6 786 49 5 19,075 82 175 7413 7413 0 005191261 $ 6,727 22 0 026989619 5 5,562 106 1 $ 6,786 49 $ 19 075 82 5 2,971 07 178 7409 7409 0 005124724 5 6,640 98 0 028643598 $ 5,490 797 1 $ 6,786 49 $ 18,918 26 5 2,932 98 177 7405 7405 0 004991614 5 6 468 48 0 025951558 $ 5,348 179 1 5 6 786 49 $ 18,603 15 5 2,856 80 178 7401 7401 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 5 18,603 15 5 2,856 80 179 7361 7161 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 5 6,786 49 $ 18,603 15 $ 2,856 80 180 7357 7357 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 5 6,78649 5 18,603 15 $ 2 856 80 $ 2 856 80 181 7353 7353 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 5 6 786 49 $ 18,603 15 182 7349 7349 0 004991614 $ 6,468 48 0 025951558 5 5,348 179 1 5 6,786 49 5 18,603 15 $ 2,856 80 183 7345 7345 0 005124724 $ 6 640 98 0 026643598 5 5,490 797 1 $ 6,786 49 $ 18,918 26 $ 2,932 98 184 7341 7341 0 005191281 5 6,727 22 0 026989619 5 5,562 106 1 $ 6,786 49 5 19,075 82 $ 2,971 07 185 7337 7337 0 005191281 5 6,727 22 0 026989619 5 5,562 106 1 $ 6,786 49 $ 19,075 82 $ 2,971 07 186 7333 7333 0 005124724 5 6,640 98 0 026643598 5 5,490 797 1 $ 6,786 49 5 18,918 26 $ 2,932 98 187 7329 7329 0 004991614 $ 6,468 48 0 025951558 5 5,348 179 1 5 6,786 49 $ 18,603 15 $ 2,856 80 188 7325 7325 0 004991614 $ 6,468 48 0 025951558 5 5,348 179 1 $ 6,786 49 $ 18,603 15 $ 2,856 80 189 7321 7321 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 $ 18,603 15 $ 2,856 80 190 7317 7317 0 004991614 5 6,468 48 0 025951558 5 5,348 179 1 $ 6,786 49 $ 18,603 15 $ 2,856 80 191 7313 7313 0 004991814 5 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 $ 18,603 15 5 2 856 80 192 7309 7309 0 004991614 5 6 468 48 0 025951558 $ 5,348 179 1 5 6,786 49 $ 18,603 15 5 2 856 80 193 7305 7305 0 005124724 $ 6,640 98 0 026643598 5 5,490 797 1 5 6,786 49 5 18,918 26 $ 2,932 98 194 7301 7301 0 005191281 5 6,727 22 0 026989619 $ 5,562 106 1 5 6,786 49 $ 19,075 82 5 2,971 07 227 7235 7235 0 005191281 5 6,727 22 0 026989619 5 5,562 106 1 $ 6,786 49 5 19,075 82 5 2,971 07 228 7231 7231 0 005124724 $ 6,640 98 0 026643598 5 5 490 797 1 $ 6,786 49 $ 18 918 26 5 2 932 98 229 7227 7227 0 004991814 5 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 5 18 603 15 5 2,856 80 $ 2,856 80 230 7223 7223 0 004991614 $ 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 $ 18,603 15 231 7219 7219 0 004991614 5 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 5 18,603 15 5 2 856 80 232 7215 7215 0 004991814 5 6,468 48 0 025951558 $ 5,348 179 1 $ 6,786 49 5 18 603 15 5 2,856 80 233 7211 7211 0 005124724 $ 6,640 98 0 026643598 $ 5,490 797 1 $ 6,786 49 $ 18,918 26 $ 2,932 98 234 7207 7207 0 005191281 5 6,727 22 0 026989619 5 5 562 106 1 5 6,786 49 $ 19 075 82 $ 2,97107 TOTAL 0 19 $ 249,252 20 1000000012 5 206,083 16 38 0 0 $ 257,886 72 $ 713,222 08 $ 110,08187 - V. rf o- . : 9v'� ,�y, y . „+^ h '4 SL ' r "2Ti`8 5 d ^'"° e'Tr ice' €"� 5 ^ x ,.. e - _ son,. - 5 TOTAL COSTS (PREPAYMENT AMOUNT) 22 046 89 $ 21,851 24 $ 21 459 95 5 21,459 95 $ - 21 459 95 $ 21,459 95 5 21,459 95 $ 21,459 95 $ 21,851 24 $ 22,046 89 5 22,046 89 5 21,851 24 5 21,459 95 $ 21,459 95 5 21 459 95 $ 21,459 95 $ 21,459 95 $ 21 459 95 $ 21,851 24 5 22,04689 5 , 22,046 89 5 21 851 24 $ 21,459 95 5 21,459 95 5 21 459 95 5 21,459 95 5 21,459 95 5 21,459 95 $ .21,851 24 5 22,046 89 5 22,046 89 $ 21,851 24 $ 21,459 95 $ 21 459 95 $ ' 21 459 95 $ 21 459 95 5 21,851 24 5 22 046 89 $ 823,303 95 AnnualFee- ,(105% ofTotal-- Costs) ota1=Costs( 5 2 023 17 $ 2,005 21 $ 1,96931 $ 1 969 31 5 1,969 31 5 1 969 31 5 1,969 31 $ 1,969 31 5 2,005 21 $ 2,023 17 $ 2 023 17 $ 2,005 21 5 1,96931 $ 1,969 31 $ 1 969 31 $ 1,96931 $ 1,96931 5 1,969 31 5 2 005 21 $ 2 023 17 5 2 023 17 $ 2,005 21 5 1 969 31 5 1,969 31 $ 1,969 31 $ 1 969 31 $ 1,969 31 $ 1 969 31 $ 2,005 21 $ 2,023 17 $ 2,023 17 $ 2,005 21 5 1 969 31 $ 1 969 31 $ 1 969 31 5 3,969 31 $ 2,005 21 $ 2 023 17 $ 75,55183 Total r& I Paid Per , Unit (10516) - Non - prepaid only .' $ 40,463 38 5 40,104 30 $ 39,38615 $ 39 386 15 $ 39 386 15 $ ^ 39 386 15 $ 39,386 15 $ 39 386 15 $ 40 104 30 $ 40 463 38 $ 40 463 38 $ 40 104 30 5 39,38615 5 39,386 15 $ 39,386 15 5 39,386 15 $ 39,386 15 $ 39,386 15 5 40,104 30 $ 40,463 38 $ 40,463 38 $ 40 104 30 39,386 15 $ 39 386 15 $ 39,38615 $ 39 386 15 5 39,38615 $ 39,386 15 5 40,104 30 $ 40,463 38 5 40,463 38 $ 40 104 30 5 39,386 15 $ 39 386 15 $ 39,386 15 $ 39,386 15 $ 40 104 30 5 40,463 38 $ 1,511,03665 • • EXHIBIT A TO RESOLUTION NO. 11-134 Building Type 3 Bedroom Number of Units 195 / j' Un it 7233 •`- 1 BuildinBM 1.e,.r _'R 7233 ,mmonfommon t.Ownership ,7P _.-•� Percentage ,. - Cp,� 0 006058493 Elemenu;,,,,„ ;.,,�1uWhn=C, T;7 �°" TotaECommon :Cost. $-'x �'1.2lS,tGla3 $ 7 848 43 dmlaoOEl�ments� <,.;)' Ownership Percentage ."Lfl v^- a'T�"" _• _� $3,5 1i ��21� $ 6,979 20 _ Garage - Umitedf0mmon_Elemen8s - -- Locket • S ;- - ' Balcony 5' 7,00000 1 ._ _ Total' Limited Common f Cost �' 5 7,000 00 Owner Totaf Total Cost to Owner (Before cost of loan) $ 21 827 63 na Total Fimncingf Soft Costs 5 572.319.00 $ 3,466 25 �" ....:� 0 017594774 198 7229 7229 0 005989936 $ 7,762 18 0 017401392 $ 6,902 49 1 $ 7 000 00 $ 21,664 67 $ 3,428 15 197 7225 7225 0 005790273 5 7,503 44 0 016821345 $ 6 672.41 $ $ 14,175 85 $ 3,313 88 198 7221 7221 0 005790273 $ 7,503 44 0 016821345 $ 6 672 41 $ $ 14,175 85 $ 3,313 88 199 7217 7217 0 005790273 $ 7,503 44 0 016821345 $ 6 672 41 $ - $ 14,175 85 $ 3,313 88 200 7213 7213 0 005790273 $ 7 503 44 0 016821345 $ 6 672 41 $ $ 14,175 85 $ 3,313 88 201 7209 7209 0 005989936 $ 7 762 18 0 017401392 $ 6 902 49 $ $ 14,664 67 $ 3,428 15 202 7205 7205 0 006056493 $ 7,848 43 0 017594774 $ 6 979 20 $ $ 14,827 63 $ 3,466 25 203 7451 7451 0 006056493 $ 7,848 43 0 017594744 $ 6 979 19 $ $ 14,827 61 $ 3 466 25 204 7447 7447 0 005989936 $ 7,762 18 0 017401392 S 6,902 49 1 $ 7,000 00 $ 21,664 67 $ 3,428 15 205 7439 7439 0 005790273 5 7,503 44 0 016821345 5 6,672 41 $ $ 14,175 85 $ 3,313 88 206 7435 7435 0 005923383 5 7,675 93 0 017208043 $ 6 825 80 $ $ 14 501 73 $ 3,390 06 207 7431 7431 0 005923383 $ 7,675 93 0 017208043 $ 6,825 80 $ $ 14,501 73 5 3,390 06 208 7427 7427 0 005790273 $ 7,503 44 0 016821345 $ 6,672 41 $ 5 14,175 85 $ 3,313 88 209 7423 7423 0 005989936 $ 7,762 18 0 017401392 $ 6,902 49 1 $ 7,000 00 5 21,664 67 $ 3,428 15 210 7419 7419 0 006056493 $ 7,848 43 0 017594744 $ 6,979 19 1 $ 7,000 00 $ 21,827 61 $ 3,466 25 211 7411 7411 0 006056493 $ 7,848 43 0 017594744 $ 6 979 19 1 $ 7,000 00 $ 21,827 61 $ 3,466 25 $ 3,428 15 212 7407 7407 0 005989936 5 7,762 18 0 017401392 $ 6 902 49 1 $ 7,000 00 $ 21 664 67 213 7403 7403 0 005790273 5 7,503 44 0 016821345 $ 6 672 41 5 - $ 14,175 85 5 3,313 88 214 7351 7351 0 005923383 5 7,675 93 0 017208043 $ 6 825 80 5 $ 14 501 73 $ 3,390 06 215 7347 7347 0 005923383 5 7,675 93 0 017208043 $ 6 825 80 5 $ 14,501 73 5 3,390 06 216 7343 7343 0 005790273 $ 7,503 44 0 016821345 5 6,672 41 5 - $ 14,175 85 5 3,313 88 217 218 7339 7339 0 005989936 $ 7 762 18 0 017401392 5 6 902 49 1 $ 7,000 00 $ 21 664 67 $ 3,428 15 7335 7335 0 006058493 $ 7,848 43 0 017594744 $ 6,979 19 5 $ 14,827 61 5 3,466 25 219 7331 7331 0 006056493 5 7,848 43 0 017594744 $ 6 979 19 1 5 7 000 00 $ 21 827 61 $ 3,466 25 220 7327 7327 0 005989936 5 7,762 18 0 017401392 5 6,902 49 1 5 7 000 00 5 21 664 67 $ 3 428 15 221 7323 7323 0 005790273 $ 7,503 44 0 016821345 5 6,672 41 $ $ 14,175 85 $ 3,313 88 222 7319 7319 0 005923383 $ 7,675 93 0 017208043 $ 6,825 80 5 $ 14 501 73 5 3,39006 223 7315 7315 0005923383 $ 7 675 93 0017208043 $ 6,82580 5 5 14,501 73 5 3 390 06 224 7311 7311 0 005790273 $ 7,503 44 0 016821345 5 6,672 41 $ 5 14,175 85 $ 3,313 88 225 7307 7307 0 005989936 5 7 762 18 0 017401392 5 6,902 49 1 $ 7,000 00 5 21 664 67 $ 3 428 15 226 7303 7303 0 006056493 $ 7,848 43 0 017594744 $ 6 979 19 1 $ 7,000 00 5 21 827 61 $ 3,466 25 235 2004 2004 0 005989936 $ 7,762 18 0 017401392 $ 6,902 49 5 - $ 14,664 67 $ 3,428 15 236 2006 2006 0 005923383 $ 7,675 93 0 017208043 5 6,825 80 $ $ 14,50173 5 3 390 06 237 2008 2008 0 005923383 $ 7,675 93 0 017208043 $ 6 825 80 $ 5 14 501 73 $ 3,390 06 238 2010 2010 0 005790273 5 7,503 44 0 016821345 5 6,672 41 $ - $ 14,175 85 $ 3,313 88 5 3,428 15 239 2012 2012 0 005989936 5 7,762 18 0 017401392 $ 6 902 49 1 $ 7,000 00 5 21 664 67 240 2014 2014 0 005989936 5 7,762 18 0 017401392 $ 6 902 49 5 - 5 14 664 67 $ 3,428 15 241 2016 2016 0 005989936 5 7,762 18 0 017401392 $ 6,902 49 5 $ 14,664 67 5 3,428 15 242 2018 2018 0 005989936 $ 7,762 18 0 017401392 5 6 902 49 1 5 7,000 00 5 21,664 67 $ 3,428 15 243 2020 2020 0 005790273 $ 7,503 44 0 016821345 $ 6,672 41 $ 5 14,175 85 $ 3,313 88 244 2022 2022 0 005989936 5 7,762 18 0 017401392 5 6 902 49 5 $ 14,664 67 $ 3,428 15 245 2024 2024 0 005989936 5 7 762 18 0 017401392 $ 6 902 49 $ 5 14 664 67 5 3,428 15 246 2026 2028 0 005790273 5 7,503 44 0 018821345 5 6 672 41 $ $ 14,175 85 $ 3,313 88 247 2028 2028 0 005989936 5 7 762 18 0 017401392 $ 6 902 49 1 $ 7 000 00 $ 21,664 67 $ 3,428 15 248 2030 2030 0 005989938 5 7,762 18 0 017401392 5 6,902 49 1 5 7,000 00 $ 21,664 67 $ 3,428 15 249 2032 2032 0 005989936 5 7,762 18 0 017401392 $ 6,902 49 1 $ 7 000 00 $ 21,664 67 5 3 428 15 250 2034 2034 0 005989936 $ 7,762 18 0 017401392 5 6 902 49 1 $ 7,000 00 $ 21 664 67 5 3,428 15 251 2036 2036 0 005790273 5 7,503 44 0 016821345 5 6 672 41 $ - $ 14,175 85 5 3,313 88 252 2038 2038 0 005989936 5 7 762 18 0 017401392 $ 6,902 49 $ $ 14,664 67 $ 3,428 15 253 2054 2054 0 005989936 5 7,762 18 0 017401392 5 6 902 49 $ $ 14,664 67 5 3,428 15 254 2052 2052 0 005790273 $ 7 503 44 0 016821345 5 6,672 41 5 - 5 14 175 85 5 3,313 88 255 2050 2050 0 005989936 $ 7,762 18 0 017401392 $ 6 902 49 1 5 7,000 00 5 21,664 67 $ 3,428 15 256 2048 2048 0 005989936 $ 7,762 18 0 017401392 $ 6,902 49 $ 5 14,664 67 5 3,428 15 $ 3,428 15 257 2046 2046 0 005989936 5 7,762 18 0 017401392 $ 6 902 49 5 5 14,664 67 258 2044 2044 0 005989936 5 7,762 18 0 017401392 $ 6,902 49 1 5 7 000 00 $ 21,664 67 5 3,428 15 5 3,313 88 259 2042 2142 0 005790273 5 7,503 44 0 016821345 5 6 672 41 $ 5 14,175 85 260 2040 2040 0 005989936 5 7,762 18 0 017401392 $ 6 902 49 5 5 14,664 67 $ 3,428 15 TOTAL 034 $ 446,066 53 1 000000068 $ 396,663 23 0 0 20 $ 140,000 00 $ 982,729 77 $ 197,004 63 G RA N DTOTAL 1.00 3,887,609 47 2.999998710 1,671,003 00 13691 607 933 989,046 03 3,243,747.45 1,716,956 99 TOTAL COSTS (PREPAYMENT AMOUNT) 5 25 293 87 5 25,092 82 5 17,489 73 5 17 489 73 $ 17 489 73 S 17,489 73 18,092 82 $ 18,293 87 5 18,293 86 $ 25,092 82 5 17,489 73 $ 17,891 80 5 17,891 80 $ 17,489 73 $., 25 092 82 5 25,293 86 $ 25 293 86 5 25,092 82 5 1748973 5 17,89180 5 17 89180 5 17 489 73 5 25,092.82 $ 18,293 86 5 25 293 86 5 ' 25,092 82 5 17,489 73 5 17,891 80 5 17,891 80 5 17,489 73 $ 25,092 82 $ 25,293 86 $ 18,092.82 $ 17,891 80 17,891 80 $ 17 489 73 5 25,092 82 $ 18,092 82 $ 18 092 82 5 25 092 82 5 17 489 73 5 18,092 82 5 18,092.82 $ 17,489 73 5 25,092 82 $ 25 092 82 5 25,092 82 5 25,092 82 $ 17,489 73 $ 18,092 82 $ 18,092 82 $ 17,489 73 $ 25 092 82 $ 18 092 82 5 18,092 82 25,092 82 $ 17,489 73 18,092 82 $ 1,179,73439 3,816,066.93 Annual Fes (10596 of Total . Costs) 5 2,32113 $ 2,30268 $ 1,604 97 $ 1,604 97 $ 1 604 97 $ 1,60497 $ 1,66032 5 1 678 77 5 1,67877 $ 2,302 68 5 1 604 97 5 1,64187 $ 1 641 87 5 1,60497 $ 2,302 68 $ 2 321 13 $ 2,32113 5 2,302 68 $ 1 604 97 5 1,641 87 5 1,641 87 5 1,604 97 5 2,302 68 5 1,678 77 5 2 321 13 $ 2,302 68 $ 1,604 97 $ 1 641 87 5 1,641 87 $ 1,604 97 $ 2 302 68 $ 2,32113 5 1 660 32 $ 1,641 87 $ 1,641 87 5 1 604 97 5 2,302 68 5 1,660 32 $ 1,66032 5 2,302 68 5 1,604 97 5 1,660 32 $ 1,660 32 5 1 604 97 5 2,302 68 5 2 302 68 $ 2,302 68 $ 2 302 68 5 1,604 97 5 1 660 32 5 1,660 32 5 1,604 97 $ 2,302 68 5 1,660 32 5 1,660 32 5 2,30268 5 1,604 97 $ 1 660 32 $ 108,260 26 350,187.58 Total, P i'1 Paid Per• Unit {105•%) • Non- prepaid only $ 46,422 67 5 46,053 68 $ 32 099 48 5 32,099 48 $ 32,099 48 5 32,099 48 5 33,206 35 5 33 575 34 $ 33,575 32 $ 46,053 68 $ 32,099 48 5 32,837 40 $ 32 837 40 5 32,099 48 $ 46,053 68 46 422 65 5 46,422 65 5 46,053 68 5 32 099 48 $ 32,837 40 5 32,837 40 5 32 099 48 $ 46,053 68 5 33,575 32 5 46 422 65 $ 46,053 68 $ 32,09948 $ 32,837 40 5 32,837 40 $ 32 099 48 5 46,053 68 $ 46,422 65 $ 33,206 35 $ 32,837 40 $ 32,837 40 5 32,099 48 $ 46,053 68 $ 33 206 35 5 33,206 35 $ 46 053 68 5 32 099 48 5 33,206 35 $ 33 206 35 5 32,099 48 $ 46,053 68 5 46 053 68 $ 46 053 68 5 46 053 68 5 32 099 48 5 33 206 35 5 33 206 35 5 32,099 48 5 46 053 68 $ 33 206 35 5 33 206 35 5 46 053 68 5 32 099 48 5 33 206 35 $ 2,165,205 11 7,003,751.53 •