Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
12-153 - ADMIN Resolution - City Council - 2012/10/15
CITY OF ST. LOUIS PARK RESOLUTION NO. 12-153 RESOLUTION AMENDING RESOLUTION NO. 11-134 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 in 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, effective as of January 19, 2012 (the "Enabling Ordinance"), the Council established the Greensboro Condominium Association Housing Improvement Area m order to facilitate certain improvements (the "Housing Improvements") to property known as the "Greensboro Condominium Association", all in accordance with the Housing Improvement Area policy 1 04 On December 5, 2011, following receipt of a petition requesting a public heanng on the imposition of a housing improvement fee for the Greensboro Condominium Association Housing Improvement Area ("Greensboro HIA") and a duly noticed public heanng regarding adoption of a resolution imposing such a fee, at which all persons, including owners of property within the Greensboro HIA, were given an opportunity to be heard, the Council adopted Resolution No. 11-134 (the "Fee Resolution"), imposing a housing improvement fee (the "Fee") on the owners of housing units within the Greensboro HIA 1.05 Pursuant to the Act, the City mailed notice to the owners of housing units within the Greensboro HIA, informing such owners of the estimated cost of the Housing Improvements and informing them that the Fee would not exceed the amounts indicated m the Notice 1.06 Between the date of adoption of the Fee and the date hereof, the Greensboro Condominium Association received better -than -anticipated final bids for construction of the Housing Improvements, and the City received favorable offers to purchase the City's Taxable General Obligation Housing Improvement Area Bonds, Series 2012A (the "Bonds") to finance the Housing Improvements, both of which resulted in a reduction of the amount needed to finance the Housing Improvements and pay debt service on the Bonds. In addition, the City has determined that the interest rate on the Fee should be set at 100 basis points above the interest cost of the Bonds, resulting in a lower interest rate than the interest rate provided in the Fee Resolution. Resolution No 12-153 - 2 - 1.07 On October 12, 2012, the City reimbursed the owners of all housing units who prepaid the Fee pnor to imposition of the Final Fee (as defined in Section 2 01), in the amount of the pro rata share of the reduction in the Fee amount 1.08 The Council has determined that it is necessary to amend the Fee Resolution in order to reflect the final, reduced Fee and interest rate, and to ratify the payment by City staff of a partial rebate of Fees prepaid by property owners within the Greensboro HIA Section 2 Fee Resolution Amended 2 01. The City hereby approves an amendment to Exhibit A of the Fee Resolution to reflect a finalized fee for each housing unit within the Greensboro HIA (the "Final Fee"), which Final Fee is imposed (i) for Common Elements based on the square footage (percentage of undivided ownership) of each unit, and (ii) for Limited Common Elements based on a pro rata 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 Final Fee shall be imposed as an annual fee, in the amount shown under the heading "Annual Fee" in Exhibit A The Final Fee shall be imposed in equal installments, beginning m 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 Final Fee Interest shall begin to accrue on January 1, 2013 at an annual interest rate of 4 26 percent per annum, which interest rate is 100 basis points above the true interest cost of the Bonds 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 pnncipal and interest payments on the Bonds. 2.03. The period authorized for prepayment of the Fee expired on February 16, 2012, and therefore owners of any housing unit in the Greensboro HIA may no longer prepay any portion of the Final Fee without interest. 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 4.26 percent 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. Exhibit A attached hereto, representing the Final Fee imposed against each housing unit for which the Final Fee has not been prepaid, shall be mailed to all housing unit owners within the Greensboro HIA within 30 days after issuance of the Bonds. 2.05. The Final 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 Final Fee is not included in the calculation of levies or limits on levies imposed under any law or charter. 2.06 A de minims fee may be imposed by Hennepin County for services in connection to administration required in order for the Annual Fee to be made payable at the same time and in the same manner as provided for payment and collection of ad valorem taxes. • Resolution No 12-153 3 Section 3. Effective Date. 3.01 This Resolution shall be effective upon the adoption hereof Section 4 Filing of Final Fee 4 01 The City Clerk shall promptly file a certified copy of this resolution together with Exhibit A hereto to the Hennepin County Director of Taxation to be recorded on the property tax fists of the county for taxes payable in 2013 and thereafter A Revie City Attest- ed by the City Council of the City of St Louis Park this 15th day of October, 2012. Administration .••ger i 1111 a-- • ity Clerk Ca_c_vs...i) Adopted the City Council October 15, 2012 Mayor • 004530000 IDOL - " L0E" ' OTT- 088999200 810 000 801 01/SI%00 8100 900 001 13101L000 Ito 900 104 80008000 8100 30Z 901 £1[5[5200 9301 000 S01 016[8[00 8501 100 901 096911000 901 512 001 009898200 8101 913 203 0/855200 850 010 101 91012000 910 LIZ 001 902199000 910 01Z 86 tommo 01515200 840 60Z 98, 08118135200 830 900 16 0%15200 010 L0Z 98 930099000 810 901 58 000065000 810 501 90 902119690 050 .- 901 00 299119600 _ 910" COL 28 695914000 9301 201 18 1301910:00 910 101 06 00191600 910 911 88 003910000 910 ZLL 98 887198600 810 433 08 2390I0:00'0 =910 014 96 673E28S200 830 601 SI 9126990O 830 901 99 950844000" 610 001 09 CLSI5200 011L 913 Z8 015100,00 0191 Z15 16 90011000 Z111 LIE 03 907.1313E00 2591 013 0 F>i0099iX0 0111 000 0 01515200 0191 900 LL 0LS1200 Z19L 2.0E 91 069899000 2191 900 SL ELISIS 00 2191 500 11 9301L000 0191' 900 0 900198000 ZIP/ 300 21 0USKSZ00 0191 000 IL 685899000 0391 100 01 999911700 0191 513 69 [9®18200 0791 912 89 • EXHIBIT A TO RESOLUTION NO 12-153 • Lirnime Carman Hammes ! Total Cost to owner (Wore soft and Man financing casts) Total Financing L Soft Costs 5 268,246.00 $ 852 90 TOTAL COSTS (PREPAYMENT AMOUNT( $ 5,905 4s TOTAL OUTSTANDING ASSESSMENTS PREPAYMENT ONLY • Annual Fes(10554f Total Costs( $ 466 74 $ Tata! P i I Pao Per U 5(105:3( -Nan PmPai4 only ''. 5 9 334 89 5 Prepaid $ 6 14I 73 Rebate Amount 5 23728 Garage Lock galca Total Limited Common Cost - 1 T 2,470.85 $ 206.45 1 S 10000'. ---_, 5 206 45 $ 5,05256 $ 5,905 45 1 5 , 206 45 5 5,052 56 $ 852 90 5 5,90.5 45 5 t $ "'4,47095 $ 11,68440 5 1,26954 $ 12,953.95 $ - $ $ 5 15,876.11 $ 292217 `1 $ 4,47095 5 12,102 17 5 1,343 07 $ 13,445 24 5 13,445 24 $ 1,06266 5 21,253 21 ``1 $ 206 45 $ 5 331 07 $ 901 91 $ - 6,232 98 5 6,232 98 5 49263 5 9 852 62 \ $ 4 470 95 $ 9,874 08 $ 950 93 $ 10,825 01 $ 10,625 01 $ 855 57 $ 17,111 35 ` \ 1 $ 206.45 5 5,331.07 $ 901.91 $ 6,23298 $ - 5 $ 5 649368 $ 260.70 \ $ 4 470 95 $ 9 874 08 5 95093 5 10,82501 $ 10,82501 5 85557 5 17 111 35 '1 $ 206 45 $ 5,331 07 $ 901 91 $ 6,232 98 $ 6,232 98 $ 492 63 5 9,852 62 \ $ 4 470 95 5 11,962 92 5 1,318 56 $ 1328148 S 13.281 48 S 1,049 72 5 20 994 34 \ $ 4 470 95 5 12,102 17 5 1,34307 5 13,445 24 $ 13 445 24 $ 1,062 66 $ 21 253 21 \ S 206 45 $ 5,052 56 $ 852 90 $ 5 905 45 $ 5,905 45 5 466 74 5 9,334 89 \ 5 206.45 5 5 052 56 $ 852 90 5 5,905 45 $ 5,905 45 $ 466 74 5 9 33489 $ 306 45 5 5,570 32 5 926 42 $ 6,496 75 $ 6,49875 5 51.348 $ 10 269 56 $ 457095 $ 10,113.33 $ 97544 $ 11,08877 5 11,06877 $ 87641 5 17,52828 5 4 570 95 $ 12,202 17 $ 1 343 07 5 13,545 24 5 13,545 24 $ 1,070 56 5 21 41128 $ 4 57095 5 12 341 43 $ 1,367 58 $ 13,709 00 $ 13 709 00 5 1,083 51 $ 21,670 14 $ 30645 $ 5,570.32 $ 92642 5 849675 0 64%75 5 51348 $ 10,26956 $ 4 570 95 $ 1011333 $ 975 44 5 11,088 77 5 11.08877 $ 876 41 5 17 52828 $ 306 45 $ 5 570 32 5 926 42 $ 6,4% 74 $ 6,496 74 $ 513 48 $ - $ 10 269 56 $ 30645 5 5,57032 5 92642 5 6,49674 5 - $ $ 7,06915 $ 572.41 $ 4 570 95 5 1011333 $ 975 44 $ 11.088 77 5 11,068.77 5 87841 5 _ 17,528 28 1 5 4,570 95 $ 12,202 17 $ 1 343 07 3 13,54524 5 13,70980 $ 13,545 24 $ • 5 1 070 56 $ - 5 21,411 28 5 • 5 16,978.01 5 3,26901 $ 4,57095 $ 12,341.43 $ 1,36758 1 $ 306 45 $ 5,570.32 $ 926 42 $ 6496 75 5 549875 $ 513 48 5 10 26956 I 5 306 45 $ 5,570.32 5 926.42 5 6,496 75 5 6,496.75 5 513 48 $ _ 10,269 56 I S 306 45 5 4 734 79 $ 779 37 S 5,514 16 5 5,514 16 $ 43582 $ 8 716.37 I $ 4 570 95 $ 10 113 33 $ 975 44 $ 11,088 77 5 11,08877 5 876 41 $ 17 528 28 I 5 306 45 $ 5 57032 5 926 42 $ 6,496 75 5 6,496 75 $ 513 48 5 10,269 56 I $ 4 57095 5 12.202 17 5 1,343.07 5 13,545 24 5 13,545 24 $ 1,070 56 $ 21 411 28 M $ 4 570 95 $ 12,341 43 $ 1,36758 $ 13,709.00 $ - $ - $ - $ 16,97801 5 3,269 01 1y 5 306 45 $ 5,57032 $ 926.42 5 6,496.75 5 6496 75 $ 513 48 $ 10,269.56 1 5 306 45 5 5,570.32 5 926.42 5 6,496 75 5 - 5 $ 435 82 5 $ 7,069 15 $ 572 40 1 $ 306 45 $ 4,734 79 5 779 37 $ 5.514 16 $ 5,514 16 5 8.716 37 1 5 4 570 95 $ 10,11333 $ 97544 5 11,088 77 $ 11,08877 $ 376 41 $ 17,52328 I 5 306 45 $ 557032 $ 926 42 5 6,496 75 5 849875 5 513 48 $ 10 26956 I 5 4,570 95 $ 12,202 17 5 1 343 07 $ 13,54524 $ 13,545 24 5 1970 56 $ 21411 28 I $ 4 570 95 $ 12,34143 5 1,36758 5 13,709 00 5 13,709 00 $ 1,083 51 5 21,670 14 $ 306 45 $ 5570 32 $ 926 42 $ 6,496 75 5 $ 5 5 7,069 15 S 572.40 $ 4 570 95 $ " 10,11333 5 975 44 $ 11,088 77 5 - $ - $ 5 14,17041 3 3,081 64 I 5 30645 $ 5,57032 5 926 42 5 6,496 75 5 6,496 75 $ 513 48 $ 10 26956 I 5 206 45 $ 5 05256 $ 852 90 5 5,905.45 $ 5505.45 5 466 74 5 9 33489 I $ 206 45 5 5,052.56 5 852 90 5 5 905 45 5 5,905 45 $ 466 74 5 9,33489 5 4 470 95 5 11,604 40 5 1,269 54 5 12,953 95 5 12,953 95 $ 1,023 83 5 20 476 61 5 4 470 95 $ 12 102 17 5 1,343 07 5 13,445 24 $ 13,445 24 $ 1,062 66 $ 21 253 21 5 649368 5 260.70 $ 206.45 5 5,33107 $ 90191 $ 623298 5 5 - 5 I 5 4 47095 5 9,874 08 $ 950 93 5 10,825.01 5 10,825.01 $ 855.57 0 17 111.35 $ 206 45 $ 5,331 07 5 901 91 $ 6,232.99 $ 6,232 98 5 492 63 5 9 852 62 $ 20645 5 5,331 07 $ 901 91 $ 6232 98 5 6232.98 5 491 63 $ 9,852 62 II $ 4,47095 5 9,874 08 $ 950 93 5 1082591 5 5 $ $ 13,594 93 $ 2,768 92 $ 4 470 95 $ 11,962 92 5 5,318 56 $ 13281 48 $ 13281.48 5 1,049 72 $ 20,994 34 $ 4,470 95 5 12,102 17 $ 1,343 07 5 13 44524 5 13,445 24 $ 1,062 66 5 21 25321 5 206 45 5 5 05256 $ 852 90 $ 5,905.45 5 5,905.45 $ 466 74 $ 9 33499 I 5 206 45 $ 5,052 56 0 852 90 5 5,905 45 $ 5,905.45 5 466 74 $ 9 334 89 I $ 306.45 $ 4 734 79 $ 779.37 5 5,514 16 $ 5,514 16 $ 43582 5 8 71637 $ 4,570 95 $ 15113.33 $ 975 44 $ _ 11,088 77 5 - $ $ $ 14 170.41 $ 3 08164 ( $ 306 45 $ 5,570 32 5 - 926.42 $ 6.496 75 5 5 - $ $ 7,069 15 $ 572 40 5 4 57D 95 5 12,202 17 5 1,343 07 $ 13,545.24 5 13,545 24 5 1,07056 5 21 411 28 $ 4 570 95 5 12 341.43 $ 1357 58 5 13 709 00 5 13,709 00 5 1,083 51 5 21 670 14 $ 306 45 $ 5 57032 $ 926.42 $ 6,496 75 5 6,496 75 $ 513 48 $ 10 269 56 5 4 570 95 $ 1011333 $ 975 44 $ 31,088 77 $ 11,08877 5 876 41 $ 17 528 28 $ 306 45 $ 5 570 32 5 926 42 $ 6,496 75 5 6,496.75 5 513 48 $ 10,269 56 5 306 45 $ 5 57032 5 926.42 5 6,496 75 $ 6406 75 $ 513 48 $ 10,26956 $ 306 45 $ 5 57032 $ 926 42 5 6,496 75 $ 6,49875 5 513 48 5 10 269.56 $ 4,570 95 $ 12,202 17 $ 1,343 07 $ 13,545 24 $ 13,545 24 5 1,070 56 5 21 411 28 5 4,570 95 5 12,341 43 5 1 367 58 $ 13 709 00 5 13,709 00 $ 1083 51 5 21 670 14 $ 306 45 5 5 570 32 $ 926 42 5 6.496 75 S 649875 $ 513 03 5 10 26956 £S 1-Z1 o4 ao1;niosag $ 2,881 17 0.0057/576 $ 2,661.22 $ 2,30204 0.03456687 $ 212630 $ 2 881 17 00051576 5 2 L22 $ 2,73638 0.00542854 $ 2 527 49 5 3 967 03 0.00708365 $ 3 66419 1 42 0.03601366 3 731.06 1 $ 2 736 38 0.00542854 5 2,527 49 $ 2,881 17 0.00571578 $ 2 661 22 $ 2 736 38 0 00542854 $ 2,527 49 5 2,736 38 0.00542854 5 2,527 49 2.881 17 003671578 1.22 1 $ 3,96703 000793995 $ 3,66419 1 $ 4,039 42 000801358 $ 3 73106 1 5 273638 0.00542364 $ 2 527 49 $ 2,73638 000542854 5 252749 $ 66399 0.00578493 5 2,46063 $ 2.663 99 0.00536493 5 2 460 63 $ 2,808 77 000557215 $ 2,594.35 1 $ 3,894 64 ` 0.00772813 5 3,597 33 1 03 000788995 3 9 1 251921 0.00499770 ` 2 326 90 5 1 519 21 003636770 5 2 326 90 $ 2 519 21 0 03499770 $ 2,326 90 5 19 21 0.60489770 5 2,32690 $ 3,749 B6 400743911 „ 3 463.60 1 ` 5, ' 3967 03 000738365 $ 3 19 1 5 2,808 77 0.00557215 S 2,594.35 1 5 2,663 99 09358493 5 2 460 63 $ 2,73638 00054854 5 2 527 49 17 0.0571576 5 1.22 1 $ 273638 0.0054363 5 2 527 49 $ 3 967 03 0 00736985 $ 3 664 19 1 5 4 039 42 0.00801356 $ 3 73106 1 $ 2,73638 603542854 $ 2 527 49 $ 2,881 17 0 00571578 5 2 661 22 1 5 2 302 04 000493687 5 2 126 30 $ 2,736.38 00054263/ $ 2,52749 $ 2136 38 0.005485/ 5 2,527 49 $ 3 967 03 000768935 $ 3 664 19 1 $ 4 039 42 0 00801366 0 3 731.06 1 L73638 0.0054654 $ 2 27.49 $ 1.881 17 000571578 $ 2 661 22 1 $ 2,73638 000542854 $ 2,527,49 17 0.00071677 5 122 1 ' -, 1 $ 273638 00054854 $ 252749 5 3 967 03 0 00788885 5 3,664 19 1 $ 403942 0.00801356 $ 3 731 06 1 $ 2 73638 000542364 $ 2 527 49 5 2,881 17 400571577 5 2 661.22 1 5 2,302 04 0.00496887 5 2 12630 5 273638 40054654 $ 252749 $ 2,73638 00054854 $ 2,52749 5 3,967 CO 000786365 $ 3,664 19 1 5 4 039 42 0 00801366 $ 3,731.06 1 $ 2 881 17 0.00571576 5 2 661 22 1 5 2,73638 0.0054654 0 2,527 49 5 51921 000498770 5 2 326 90 $ 2,51921 0.00499770 $ 2 326 90 $ 2,519 21 000499770 5 232690 $ 3 967 03 0 00786995 $ 3,664.19 1 $ 3 894 64 003772633 5 3 59733 1 5 2,808.77 000557215 5 2.594 35 1 5 2 663 99 0 005284493 $ 2,460 63 • EXHIBIT A TO RESOLUTION NO 12-153 4 57095 5 1 $ 306.45 5 1 5 570 95 5 5 306 45 5 $ 4,57095 $ 1 5 4,57095 5 1 5 306 45 $ 5 457095 $ $ 306 45 5 $ 306 45 5 95 $ 4,570 95 5 1 $ 4 570 95 $ 1 $ 306.45 $ 1 5 306 45 5 5 206 45 $ 20645 5 5 4 470 95 $ $ 4,470.95 $ 5 70.95 5 5 20645 5 05256 $ $ 206.45 $ 5 052 56 5 $ 20645 5 5,052.56 5 $ 236 45 5 56 $ $ r4 .95 1 .40 $ 4,470% $ 1 10217 S $ 4 470 95 $ 9 874 08 5 $ 206.45 5 1 $ 30645 5 5,57032 1 $ 4,570.95 10,113 33 $ 4,734 79 10,11333 $ 5,570 32 $ 12,202 17 $ 341.43 570 32 $ 10 113 33 $ 5,57032 $ 557032 S 11333 12,202 17 $ 12,34143 5 5 57032 $ 5 57032 $ 5,331 07 5 5331.07 5 9 874 08 $ 962.92 $ 1 102 17 5 331 07 $ $ 30645 $ 1 $ 457095 1 $ 4 570 95 $ 1 $ 306.45 1 5 4,57095 $ 1 $ 306 45 $ 1 $ 30645 $ 1 5 306 45 5 1 $ 4 570 95 5 1 5 4,57095 5 1 5 306 45 1 5 4 570 95 5 1 $ 306.45 5 ' .+ ' 4,57095 $ 1 $ 306.45 $ 1 $ 4,57095 $ 1 5 4 570 95 5 1 $ 306.45 $ 1 $ 4,57095 5 1 $ 306 45 5 1 5 30645 5 1 5 306 45 5 1 $ 4 570 95 S t 5 4 570 95 5 1 5 4 570 95 $ 1 306 45 $ 5 206 45 5 5 206 45 $ 5 206 45 $ 5 4 47095 5 5 4 470 95 $ $ 4,47095 $ 5 206 45 $ 10 11333 5,570 32 $ 12,202 17 $ 12.341 43 5 5 570 32 $ 10,113 33 5 473479 5 5,57032 5 5,57032 $ 12,202 17 5 1 341 43 $ 7032 10 113 33 $ 57032 5 113.33 $ 5 570 32 5 12,202 17 12341 43 $ 5 57032 10,113.33 $ 4 734 79 5 557032 5 5 570 32 $ 1120217 $ 12,341 43 5 1 113 33 570.32 505256 5 5,052 56 $ 505256 $ 12,102 17 11 962 92 5 9 874 08 5 5,331.07 $ 975.44 77937 975 44 926 42 1,343.07 58 926 42 975 44 926 42 926 42 975 44 1,343 07 1,36758 926 42 926 42 901 91 90191 950 93 131836 07 852 90 852 90 852 90 852 90 54 1 07 950 93 901 91 926 42 .44 926 42 1,343 07 1,36158 926 42 975 44 77937 926 42 926 42 134307 1 367 58 .926 42 975 44 926 42 975.44 926 42 1 343 07 1,36758 926.42 975 44 779.37 926 42 926 42 134307 1,367 58 975 44 92642 852 90 652 90 852 90 1,343 07 1,318 56 950 93 90191 TOTAL COSTS S 11,068 77 C 0 ftzDOCiadian Prepaid ReYa1.Amwnt(►REPAYMENT �UAMOUNT) Q ' $ 11,088 77 $ 876 41 $ 17,518 28 5 5,514 16 5 5 514 16 5 435 82 $ 8,71637 5 11088 77 5 11.088 77 s 67641 $ 17,52828 S 64%75 $ 6,49675 5 51348 5 1026956 $ 13,54534 $ 13 54524 5 1 070 56 $ 28 41128 r $ 13,70900 $ - $ • S - 5 16,97&01 $ 3,26901 $ 6,49675 5 6,496 75 5 613 48 $ 10,26956 $ 11,088 77 $ 11,088 77 $ 876.41 5 17 578 78 5 6,4%75 5 6,d%75 5 51348 5 1026956 $ 6d%75 5 6,4%75 $ 513 40 5 10,269% $ 11,08877 $ - $ - 5 - $ 16,170.41 $ 3,08164 5 13,54524 $ 13,54534 $ 1 070 56 5 21,411.28 _ 5 13 709.00 $ 13,709 CO 5 1,083 51 5 21,670 14 $ 6,496 75 5 6,496 75 5 513 48 $ 10 269 % S 649675 $ 64%75 5 51348 5 10 269 56 $ 6,232 % $ 5 - 5 5 6,49368 5 260 70 $ 6,23298 $ 5 $ $ 619368 $ 26079 $ 10 825.01 $ 10,625.43 $ 855 57 5 17,111 35 5 13,781.48 $ S- - ' -- $ $ 16,22706 $ 2,94559 5 13,44534 $ - • ° 5 - - - S M $ 16,402.54 5 2,957.30 5 5 905.45 5 5 5 $ 6,14273 $ 237 28 $ 5,905 45 $ 5 905 45 5 466 74 $ 9 334 89 5 5906 45 5 5,905.45 $ 466.74 5 9,334.89 5 5905 45 S $ - 5 $ 6142 73 5 237 28 $ 12,95395 5 - $ - • $ - $ 15,87611 5 292217 $ 13,44520 $ - - S` v - -*-• 5 ' - 5 16,402.54 5 ' 2,957.30 $ 10,625.41 S 10,825.01 $ 85557 $ 17,11135 $ 6,23298 $ 6732.98 $ 492.63 $ 9852 62 _ $ 6,4%75 $ 6,4%75 S 51348 $ 1026956 $ IL0877 $ - -- $ - - $ ` ' - $ 14170,31 5 ' ^^ 3,38164 $ 6,d% 74 $ - $ $ 5 7,06915 5 572.41 $ 13 545 24 $ 13,54524 $ 1,070 56 $ 21,411 78 $ 13 709.40 $ 13,709.00 $ 1,083 51 $ 21 670 14 $ 64%R $ 64%75 5 51348 $ 10269% S ` 11,088 77 $ 11.088 77 $ 676 41 $ 17,528 28 $ 5,514 16 $ 5 514 16 $ 435 82 5 8 716 37 5 6,4%79 $ - $ $ $ 7,06915 $ 57240 S 6 4% 75 5 6,496 75 $ 513 48 $ 10,26956 $ 13,54524 $ 13 54524 $ 1070 56 $ 21411 28 $ 13,70900 $ 13,70900 $ 1083 51 5 21,67014 $ 6 4% 75 $ $ $ $ -7,069 15 $ 57240 $ 11,08877 $ 11,08877 $ 87641 $ 17 52828 $ 6,4%75 5 •- $ - 5 - $ 7 $ 57240 4088 7l $ 11131:366:1.40158610 $5$$$$: $ $ - - - $ _ 3,173,41 $ 3681,63 $ 6,4%75 $ 64%79 $$$$$$5 51348 $ 1026956 5 1354524 $ 13,54524 S 107056 $ 21,41128 $ 13,70900 • 13,709.00 $$$$55 108351 $ 21,67014 $ 6,4%75 6,4%75 $ 51348 $ 1026956 $ 11.08877 11,088 77 $ 876 41 $ 17 52829 $ 5,514 l6 $$$$$$ 551416 S 43582 $ 8,71637 $ 6,4%75 6d%75 $ 513.48 $ 10,26956 $ 64%75 6,4%75 $ 51348 5 1026955 _ $ 13,54524 5 13 54514 5 1 070 % $ 21 411 ffi $ 13 70900 $ 13 709.00 $ 1 083 53 $ 21,670 14 $ 11,088 77 $ 11,088 77 $ 876 41 5 17,578 28 $ 6,496 75 $ - $ $ - $ 7.06915 $ 572 40 5 5,90545 5 5905.45 $ 466.74 $ 9,33499 $ 5 gas 45 $ 5,905 45 $ 466 74 $ 9 334.89 $ 5,905 45 $ 5905.45 $ 466.74 $ 9 334 89 5 13 44524 $ 13 44524 $ 1,062 66 $ 21,25321 $ 13,ffil.48 $ 13,78148 $ 1,049 72 $ 20,994 34 $ 10,625.01 $ 10,825.01 5 855 57 $ 17 111 35 $ 6,232.98 $ 6,232 98 $ 492 63 $ 9 852 62 £5I-ZI oN uogniosag • to • • City of St Louis Park EXHIBIT A TO RESOLUTION NO 12-153 • • ibualnp anpmwmala Area- G,..naltoro As.aanenr Macedon ES I-Z I ON uognlosag C.mni.n ' Owne,,hiy C.mm.11 Siemens, (y^ y j ' ' y'r, l �Ji �s.,..,......�� Total Cost C.ft [.Owner (Delve soft am ban linancin4141,6) 5 5,05256 Total Finmcin9 & Soft lists 5 ]tl.24600 TOTAL COSTSUM (PREPAYMENT AMOUNT) $ 5.905 45 Annual Fe. 1105%.6 Thai Gs�s) p L ' r0.. Prepaid Rebate Amman) UNt1 1 a4IEin( unit 101 Building 7414 . *.j 1 -Q (. j �.� PercMale - - 6'.1111111L�. ... 0 0023181 W 0 1.017,1.30.60 $ 2,519 21 Q $ 2,326.90 �, �,.( [l.14k1Ji3 1 .100.00 5 206 45 $ 852 90 5 5,905 45 $ 466.74 $ 9 334 89 000489770 2 102 7414 0 032318103 5 2,519 21 0 00409770 $ 2.32690 1 6 206 45 5 5,052 56 $ 85290 $ 5,905 45 5 $ 5 - $ 6,142 73 5 237 28 3 103 7414 0003447552 S 3,749.86 060743911 $ 346360 1 $ 447095 $ 11,684.40 5 1,26094 $ 1255395 $ $ 5• 5 15,87611 $ 252217 4 104 7414 0003047203 $ 3,96703 000786995 5 3,66419 1 $ 4,47095 9 12 102 17 $ 1,34307 $ 13445.24 5 13,44524 5 1,062.66 5 21,253.21 5 105 7414 0 002449218 5 2,663 99 060928493 5 2 460 63 1 5 206 45 5 5 33107 $ 901 91 5 6532 98 5 6,232 98 5 492-63 5 9 852 62 0 106 7414 0 002582329 5 2.808 77 0.00557215 $ 2,594 35 1 5 4 47095 $ 9 874 08 5 950 93 $ 10,825.01 $ 10,823 01 5 17 111 35 5 855 57 7 107. 7414 -0002448218 $ 2,66399 000128493 5 2,460,63 1 5 206.45 5 5.331.07 $ 90191 $ 623298 5 - $ $ - 5 6,49368 $ 26070 8 103 7414 0 00258238 $ 2,80877 0 00557215 5 2 594 35 1 5 4.470 95 5 9 874 08 $ 950 93 $ 10,825 01 $ 10,825 01 5 855 57 5 17 111 35 9 109 7414 0 062448218 $ 2,663 99 000528493 $ 2,460 63 7 5 206 45 5 5,331 07 $ 901 91 $ 6,232 98 $ 6232.98 $ 9 852 62 5 492 63 10 110 7414 00030 52 $ 3,894.64 0.00772033 5 3,597.33 1 5 447095 9 1196292 $ 1.318.56 $ 1328148 5 13,28148 5 20 994 34 $ 1,04972 11 177 7414 0 003847203 5 3,967 03 0 00796063 5 3 664.19 1 $ 4 47095 $ 11.102 17 5 1,34307 5 13,445 24 $ 13,445 24 5 1,062 66 $ 21 253 21 12 112 7414 0 012316103 $ 2,519 21 059489770 $ 2,32690 1 S 206 45 $ 5,052 56 $ 852 90 $ 5.905 45 5 5,905 45 $ 9 334.89 $ 466 74 13 114 7414 0602379703 $ 2,519 21 00349770 5 2,32690 1 9 206.45 $ 5 052.56 $ 85290 $ 5905 45 $ 5,905 45 5 9 33499 $ 466 74 14 201 7414 0 002515773 5 2,736 38 0.0542854 $ 2 527 49 1 1 5 306 45 5 5,570 32 5 926.42 $ 6,496 75 $ 649675 5 55.348 5 10 269 56 15 202 7414 0 00284886/ $ 2581.17 0 00571578 5 2,66122 1 1 S 4 570 95 5 10,11333 $ 975.44 $ 1108877 $ 11,08877 $ 876 41 5 17,528 28 16 203 7414 0 603947209 5 3,957 03 000788995 5 3 66419 1 1 S 4 570 95 $ 12.202 17 5 1 343.07 5 13,545.24 $ 13,545 24 5 1,070.56 $ 21 41128 17 204 7414 060371328 5 4,039 42 0.05801368 $ 3 731.06 1 1 $ 4 57095 $ 12,341 43 5 1 367 58 $ 13,709.00 $ _ _ 13 709 00 5 1,083 51 5 21 670 14 18 205 7414 0002373773 $ 2,73638 0.0054286/ 5 2,52749 1 1 S 30645 5 5,57032 $ 926.42 5 649675 5 6,49675 $ 51348 5 1026956 19 2013 7414 0 002648867 5 2,881.17 0.00571576 $ 2 661 22 1 1 5 4 570 95 5 1011333 5 975 44 $ 11.088 77 5 11,088.77 5 87641 5 17,528 29 20 207 7414 0002515773 $ 2,736.38 0005/2953 $ 252749 1 7 5 306.45 5 5,57032 5 92642 $ 6,49674 $ 6,49674 5 51348 $ 10 269 56 21 208 7414 0002515773 5 2,73638 060542653 5 292749 1 1 S 306.45 5 5,57032 5 92642 $ 6,49674 S $ - S- - 5 7,06915 $ 57241 72 209 7414 00029489® 5 2,88117 060671576 $ 2 66122 1 1 5 4 57095 $ 1011333 5 975 44 5 11,088 77 $ 11,08877 5 876 41 5 17 528 28 Ti 210 7414 0 003847209 5 3 967 03 0.60798995 5 3,664 19 7 1 5 4 570 95 $ 12,202 17 $ 1.343 07 $ 13,545 24 $ 13,54524 5 1,07056 $ 21 411 28 24 211 7414 060371376 $ 4,039.42 060901366 $ 3,731.06 1 7 $ 4,57095 5 12,341.43 $ 1.36758 $ 13,709.0D $ 5' - $ - $ 16,97801 $ 3,26901 25 212 7414 0 002515773 5 2,736.38 0 6052854 5 2,527 49 1 1 $ 306 45 5 5 570 32 5 926 42 $ 6 496 75 5 6,49675 5 513 48 5 10 26956 8 214 7414 00025167/3 5 2736 38 0.005428554 5 2527.49 1 1 5 306.45 5 5 570 32 $ 92642 $ 6,496 75 5 6,49675 $ 513 48 5 10 26996 27 215 7114 O 6021784/5 5 230206 0.03459887 $ 2 11630 1 1 S 306 45 5 4 734 79 $ 77937 5 551416 $ 8 71637 5 5.514 16 $ 43582 28 307 7414 0 02648883 5 2,881 17 000571576 5 2 66122 1 1 5 4 570 95 $ 10 113 33 5 975 44 $ 11,088 77 $ 11,08877 5 876 41 $ 17 528 28 8 302 7494 0002515773 $ 2 736 38 00051854 5 2527.49 1 1 $ 306 45 5 5 570 32 5 92642 $ 6.496 75 5 5,49675 $ 10 26956 $ 513 48 >D 303 7414 0003647203 5 3,967 03 0 09786095 $ 3 664 19 1 1 5 4 570 95 5 12.202 17 5 1.343.07 $ 13,545 24 5 21 41128 5 13.545 24 $ 1,070 56 31 301 7114 , 060377379 5 4,03942 0.08991356 5 3,731.06 7 1 5 457095 5 12,34143 5 1,36738 $ 13709.00 5 • $ - $ - $ 16,978.01 $ 326901 32 305 7414 0 032515773 $ 273638 0.00542084 5 2 527,49 1 1 $ 306 45 5 5,57032 $ 926,42 $ 6,496 75 $ 6,496 75 $ 51.348 $ 10 26956 33 306 7414 0002515771 5 2,736.38 00052054 $ 2527.49 1 1 5 30645 5 557032 $ 926.42 $ 6,49675 $ $ 5 5 7,06915 $ 57240 34 307 7414 0 002118445 5 2.302 04 0 00456887 $ 2 126.30 1 1 $ 306 45 5 4,734 79 5 779 37 $ 5,514 16 $ 5,514 16 $ 435 82 $ 8 716 37 35 308 7174 000648883 5 2881.17 0.00571578 $ 2,66122 1 1 $ 4,57095 5 10,11333 $ 975.44 $ 11,08877 5 11,088.77 5 87641 $ 17,52828 38 303 7414 0 002515773 $ 2,736,38 0.03542864 $ 2 527 49 1 1 5 306 45 5 557032 5 926 42 $ 6.496 75 5 649675 $ 513 49 5 10 26956 37 310 7414 0 003947200 5 3,967 03 003788995 $ 3 664 19 7 1 5 4 570 95 $ 12,202 17 5 1,343 07 $ 13,545.24 $ 13,545 24 5 1.070 56 $ 21,411 28 38 317 7414 0 00371376 5 4,039 42 000801356 5 3 731.06 1 1 $ 4 57095 5 12,341.43 $ 1,36758 $ 13 709 00 5 13 709 00 5 1,083 51 5 21,670 14 39 312 7114 0002575773 5 2,73638 060542854 $ 252749 1 1 S 30645 5 5,570.32 S 92642 $ 6 496 75 $ $ - 5 5 _7 069 15572.40 - 17555 514 170 41 $ 3,081 W 41 315 7414 0 002515773 5 2,73638 0 00542854 5 2,527.49 1 1 5 306 45 $ 557032 $ 926 42 $ 5496 75 $ 6,496 75 5 513 48 $ 10 26996 42 101 7412 0 002318109 $ 2,519 21 0 03499770 5 2,326.90 1 $ 206 45 $ 5 05256 5 852 90 $ 5,905 45 5 5505,45 5 9 334.89 5 466 74 43 102 7412 0 002318103 5 2.519 21 0 60499770 $ 2326 90 1 5 206 45 5 5,05256 5 852 90 $ 5,905 45 $ 5,905 45 5 466 74 $ 9,334.89 44 103 7412 0 00!44752 $ 3,749 86 000743911 5 3 46360 1 S 4 470 95 9 11 684 40 $ 1.269 54 5 12553.99 9 12,953 95 5 20 476 61 5 1.02383 46 104 7412 0 007847203 $ 3 967 03 0 00788995 $ 3 66419 1 $ 4 470 95 $ 12 102 17 5 1343 07 $ 13,445 24 5 13 445 24 5 21 253 21 5 _ _ 1,062 66 40 105 7412 0 002449218 5 2663 99 000528493 $ 2,460 63 1 5 206.45 $ 5,331.07 $ 90191 5 6231 98 5 5 - $ $ 6,493 68 5 260 70 47 108 7412 0 0025938 5 2808.77 0.80587215 5 259435 1 5 4 47095 $ 9,874 08 5 95093 $ 10,825 01 $ 10,825 01 $ 855 57 $ 17 111 35 48 107 7412 0 002449218 $ 2,663 99 0 60528493 $ 2 460 63 1 5 206 45 $ 5,331 07 5 901 91 $ 6,232 98 $ 6,232 98 $ 492 63 $ 9 852 62 19 108 7412 0 002449218 $ 2.663 99 0.00528493 $ 2,460.63 1 5 206 45 $ 5,331 07 $ 901 91 5 623298 5 6,23298 $ 492.63 $ 9 852 62 50 109 7112 0.00238238 $ 2,80877 060557215 $ 2,59435 7 5 4,47095 $ 9,874.08 $ 950.93 $ 10,82501 5 - $ $ $ 1359493 $ 276992 51 110 7412 0 003580353 5 3,894 64 0.60772633 $ 3 597 33 1 $ 4470 95 $ 11,962 92 5 1318 56 5 13,281 48 $ 13281.48 5 1.049 72 5 70 994 34 52 111 7412 0003847203 $ 3 967 03 0.60788985 5 3,66419 1 5 4,47095 5 12 102 17 $ 1,34307 5 13,44524 $ 1304524 $ 1.06296 $ 21,253.21 53 112 7412 0 002318106 5 2,519 21 03499770 5 2326.90 1 9 206 45 $ 5 05256 $ 852 90 $ 5 905.45 5 5 905 45 $ _ 466.74 $ 9 334 89 51 114 7412 0 002318799 $ 2519 21 060499770 $ 2926.90 1 $ 206 45 $ 5,052 56 $ 852 90 $ 5,905 45 5 5905 45 $ 466 74 $ 9 334 89 SS 215 7112 O 592118445 5 2,30204 0.08454887 $ 2,126 30 1 7 5 306 45 5 4 734 79 $ 779.37 $ 5,314 16 $ 6.514 16 $ 43582 5 8 716 37 56 201 -- 7411 0.002848983 $ 2,881.17 0 00571576 $ 2,66122 1 1 $ 4,570 95 5 10,113 33 $ 975 44 $ 11,088 77 $ $- $ $ 14,170 41 5 3,081.64 57 202 7412 0 002515773 $ 2.736 38 0.0051265/ $ 2527.49 1 1 $ 306 45 $ 5,570 32 $ 926 42 $ 6,496 75 $ $ $ - $ 7,069 15 $ 572 40 58 203 7412 0 003947203 $ 3,967 03 0.60798995 $ 3,664 19 1 1 S 4 570 95 $ 12102 17 $ 1,343.07 $ 13,945 24 5 13,545 24 $ 1,070 56 $ 21,411 28 59 204 7412 0 60371378 $ 4,039 42 0 60801356 $ 3 731 06 1 1 $ 4 570 95 $ 12,341 43 $ 136758 $ . 13 709 60 $ 13,709 CO $ 1,083 51 5 21 670 14 60 205 7412 0 002515773 $ 2 736 38 0.60542354 $ 2,527 49 1 1 5 306 45 $ 5,57033 $ 926.42 5 6.496 75 $ 6,496.75 $ 513 48 $ 10,269 56 61 206 7412 0002918861 $ 2,881.17 0.00571579 5 2 66122 1 1 $ 4 570.95 $ 1011333 $ 975 44 S 11,088 77 S 11,088.77 $ 876 41 $ 17 528 28 62 207 7413 0 002515773 $ 1736 38 0 6052654 $ 2 527 49 1 7 $ 306 45 $ 5 570 32 5 926 42 $ 6,496 75 $ 6,496 75 $ 513 48 $ 10 269 56 63 208 7412 0 002515773 $ 2 736.38 0 0054286/ $ 2,527.49 1 1 5 306 45 $ 5,57032 $ 926 42 $ 6.496 75 $ 6,496 75 $ 513 48 $ 10,26996 64 209 7412 0 002515773 $ 2 736 38 0.00542854 5 2 527 49 1 1 5 306 45 $ 5 57032 $ 926 42 5 6,496 75 5 6,496.75 $ 513 48 $ 10 26956 65 210 7412 0 00364788 $ 3,967 03 0.007&3995 5 3 664 19 1 1 $ 4.570 95 $ 12 202 17 $ 1,343 07 $ 13,545 24 $ 13,545 24 $ 1070 96 5 21 411 28 66 211 7412 0 60371378 $ 4 039 42 0.03831368 $ 3,731.06 1 1 $ 4,570 95 5 12,341 43 $ 1367 58 $ 13,709 00 $ 13 709 00 $ 1083 51 5 21,670 14 67 2U 7412 0 002515773 5 2,736.38 0 00542954 $ 2 527 49 1 1 5 306 45 $ 557032 $ 926 42 $ 6,496 75 5 649675 $ 513 48 $ 10 269 56 ES I-Z I ON uognlosag EXHIBIT A TO RESOLUTION NO 12-153 105141,8 TyPe Catlin Unil. 68 Building Unit . 214 8ull4ir�e 7412 Common morn Element Ow�nershlP 1 Oui4ln0t.amor CfwnershlP went. Element UmIted,C.mm.n Elements r�r1,.,..�, Total Umlte4 Total Gest t. Owner (1cl.re soft and loan financlrs costs) T.bl Finantin51 Soft Costs 5 368,246.00 $ 975 44 TOTAL CO5T5scam (PREPAYMENT AMOUNT) 5 11.088 77 -O=01;aa�Ea'B2CO L , Prepaid Relate Amount TT. +'� T4bl Common Call = 465;593701 5 4;470.951$ 2005 ss'+�s+rV $ 100.00 62020., Cost Luawaau' ►crcerrtace C :465 11017,69O90 FaMENEETROMR 5 11,088 77 $ 876 41 5 17,528 28 0.007848887 $ 2.881 17 0.00571578 $ 2 661.22 1 1 5 4,57095 $ 10,11333 5 435 82 $ 8,716 37 $ 5,514 16 $ 5 514 16 69 315 7412 000211/3445 5 2 302 04 903456887 5 2,126 30 1 1 $ 306 45 $ 4 734 79 5 779.37 5 876,41 $ 17,528 28 5 11,088 77 5 11,088 77 70 301 7412 0002848883 $ 2 881 17 0 00571578 $ 2,661 22 1 1 $ 4,570 95 5 10,113.33 $ 975 44 $ 513 48 $ 10 269.56 $ 6,496 75 71 302 7412 0 002515773 $ 2,736 38 000542854 5 2,527 49 1 1 5 306 45 5 5,570 32 $ 926 42 S 6 496 75 5 1070 56 5 21 411 28 $ 13,545.24 $ 13 545 24 72 303 7412 0 003847208 5 3 967 03 000780965 5 3 66419 1 1 $ 4 570 95 $ 12,202 17 $ 134307 79 304 7412 000371378 $ 4.03942 000801358 S 3,731.06 1 1 5 4,57095 $ 11,34143 $ 1,36738 $ 13709.00 $ - 5 • 5 - 5 16,978.01 5 3,26901 74 305 7412 0 002515773 $ 2 736 38 000542854 S 2,527 49 1 1 $ 306 45 5 5,570 32 $ 926 42 5 6,496 75 5 6,496 75 5 513 48 5 10,269 56 $ 876.41 $ 17 528 28 5 11 068 77 5 11,088 77 75 308 7412 0 007848883 $ 2.881 17 000571578 $ 2 66122 1 1 $ 4 570 95 5 10 113 33 5 975 44 5 513 48 $ 10 26956 5 6,496 75 $ 6 496 75 78 307 7412 0.002515773 $ 2,736 38 0 00542854 5 2,527 49 1 1 $ 306 45 $ 5,570 32 $ 926.42 $ 513 48 5 10,269 56 $ 6,496 75 77 340 7412 0 002515773 $ 2,736 38 005542964 5 2,527 49 1 1 $ 306 45 $ 5 570 32 $ 926.42 S 6,496 75 78 300 7412 0 00284089 7 $ 2.881 17 008671578 $ 2 661.22 1 1 $ 4 57095 $ 10 11333 $ 975 44 $ 31,088 77 5 13,54524 $ - 5 13,545.24 $ $ 1,07056 $ - 5 21,41128 $ 14 17041 $ 3.081 64 79 310 7412 0003847208 5 3,96703 000788895 $ 3664.19 1 1 $ 4,57095 5 12,202 17 5 1,34307 5 1,083 51 5 21.670 14 $ 1310900 $ 13 709 00 80 311 7412 0 003753711 5 4,039 42 0.00801358 5 3 73106 1 1 5 4 570 95 $ 12,34143 $ 1,36738 $ 10,26956 $ 6 496 75 5 513 48 $ 6.496 75 81 312 7412 0 002515773 $ 2 736.38 000542854 $ 2 527 49 1 1 $ 306.45 5 5 57032 5 926 42 $ 10,269 56 $ 6,496 75 5 513 48 $ 6 496 75 82 314 7412 0 002515773 $ 2 736 38 0 00542854 5 2,527 49 1 1 5 306 45 5 5,570 32 5 926 42 5 6 49368 S 260 70 83 107 7318 0 002448218 $ 2,663 99 00052483 5 2 46063 1 5 206 45 $ 5 331 07 $ 901 91 5 6,232 98 5 $ $ $ - 5 6 49368 $ 260 70 $ $ 84 108 7918 0.002449218. 5 2,66199 605525493 5 2 46063 1 $ 20645 5 5 331.07 5 901 91 $ 6 23298 85 109 7318 0 007582329 $ 2,808.77 0 00557215 $ 2 59435 1 $ 4 47095 5 9 874 08 $ 950 93 $ 10 825.01 S 10,825.01 $ 855 57 5 17,111 35 88 110 7318 0.003680852 $ 399464 000772813 $ 359733 1 $ 447095 $ 11.96291 5 131856 $ 13,28148 5 ,. • , , $ 5 , - 5 1622706 5 2,94559 5 16,402.54 $ 2,957.30 5 ' - - 5. - _ $ - 87 111 7318 0003847205, $ 336703 0.00788995 5 3,66419 1 $ " - 447095 $ 12,10217 5 1,34307 $ 13,44514 5 6,142.73 5 _ 237 28 5 $ $ • S 5 90545 88 112 7318 0.002318109, 5 2,519 21 900499770 5 2,32690 1 $ 206 45 5 5,05236 $ 852 90 $ 5,905 45 5 5 905 45 $ 466 74 5 9 334.89 89 114 7318 0 002318109 5 2 519 21 000483770 $ 232690 1 $ 206 45 5 5 052 56 5 85190 5 466.74 5 9,334.89 $ 5,90545 $ 5 905 45 90 101 7318 0 002318108 5 2 519 21 0 00498770 $ 2 326 90 1 5 206 45 $ 5,05236 5 852 90 5 5 6,142 73 5 237 28 91 102 7318 0002518183 5 2,519 21 0.00489770 5 2,32690 1 5 206 45 S 5,05256 5 852 90 5 5 905 45 5 $ - $ 1597611 $ 232217 $ - 92 103 7310 0003447542_ 5 374986 000745811 $ 346160 1 5 447095 5 13.68440 $ 1.26954 5 12,95335 $ . - S • 5 16402.54 $ 295730 $ - $ $ 93 104 ' 7318 0003047203, $ 3,96703 0.00788935 5 3,66419 1 $ 447095 $ 12,10217 5 1,34307 $ 1344524 94 105 7318 0 032562323 5 2,808 77 000557215 5 2 59435 1 5 4 470 95 5 9 874 08 5 950 93 5 10 825 01 5 10,825.01 5 855 57 5 17,111 35 5 492.63 $ 6 23298 $ 9 852 62 5 6,23298 95 108 7318 0 002449218 5 2,663 99 900520493 5 2 46063 1 $ 20645 $ 5 331 07 5 901 91 $ 51348 S 6,49675 $ 10,26956 $ 6 496 75 98 207 7318 0000515773. 5 2,73638 00054854 $ 2,52749 1 1 5 30645 5 5,57032 $ 92642 97 208 7310 0032448814 $ 2,881 17 0.0057198 5 2,661.22 1 1 $ 4 57095 5 1011333 5 975 44 5 14068 77 $ - $ - 5 - 5 - 14,170 41 5 3,081 64 $ 5 - 5 7 06915 $ 572 41 98 209 7318 0007515773 5 2 73638 000542853 5 2,527 49 1 1 5 30645 5 5,570.32 $ 926 42 $ 6,496 74 5 99 210 7318 0003847208 $ 396703 005788835 5 3,664.19 1 1 5 4,57095 5 12,20217 $ 1 343 07 5 1354524 $ 13,51524 5 1 070 56 5 21,41128 5 1 083 51 5 21 670 14 $ 13 70900 100 211 7318 0 00371378 5 4,039 42 0.05801359 5 3 73106 1 1 5 4 570 95 $ 12,34143 5 1,36758 5 13,70900 $ 10,269 56 $ 6,496 75 $ 6 496 75 5 513.48 101 212 7318 0 002515773 5 2 736.38 0.0054854 $ 2,527 49 1 1 $ 306.45 5 5 57032 $ 926 42 5 17,528 28 $ 11.088 77 5 11,089 77 $ 876 41 102 214 7318 0 002548883 5 2,881 17 0 00571578 5 2,661 22 1 1 5 4 570 95 5 10,113 33 $ 975 44 $ 8 716 37 $ 5,514 16 5 5 514 36 5 435 82 103 215 7318 0 002110446 5 2302 04 000458087 5 2 126 30 1 1 $ 306 45 $ 4 734 79 5 779.37 $ - $ 7,06915 $ 57240 104 201 7318 0002515773'- $ 2.73638 0.0054854 $ 2,52749 1 1 $ 30645 $ 5,57032 $ 92642 5 6,49675 5 - 5 105 202 7318 0 0025515773 $ 2,736 38 00054854 5 2,527 49 1 1 5 306 45 5 5,570 32 $ 926 42 5 6 496 75 $ 6,496 75 $ 513 48 $ 10,269 56 S 21411 28 $ 13,54524 $ 13 54524 5 1 070 56 106 203 7318 0 003847203 5 3 967 03 000786985 5 3 664 19 1 1 $ 4 570 95 5 12,202 17 5 1,343 07 5 21,670 14 $ 13,709 00 5 1 083 51 107 204 7318 0 00371378 5 4 039 42 0 00801358 $ 3,73106 1 1 5 4,570 95 $ 12,34143 $ 1,367 58 5 13 709 00 108 105 7318 0 002515773 $ 2736 38 0.00542864 $ 2,527 49 1 1 5 306 45 5 5 57032 5 926 42 5 6 496 75 5 $ S 5 7,06915 $ 572 40 109 200 7318 0 002848883 5 2,881 17 0.06571578 5 2 661 22 1 1 $ 4 570 95 $ 10 113 33 $ 975 44 5 31,008 77 $ 11 0B8 77 5 876.41 5 17 528 28 5 $ 7,06915 5 57240 110 307 7318 90025157734 $ 2,736.38 04054854 $ 2,52749 1 1 $ 30645 5 5,57032 5 92642 5 6 496 75 5 - 5 5 $ • 5 - 5 14,17041 5 3 081 63 111 308 7318 000284E03834 $ 2981.17 040571677 5 2661.22 .. 1 . 1, 5 4,57095 5• 10,11333 5 97544 5 13.08877 112 309 7318 0002515773 5 2 736.38 0.4054854 $ 2,527 49 1 1 $ 30645 $ 5 570 32 5 926 42 5 6,496 75 $ 6 496 75 5 513 48 $ 10 269 56 $ 21,41128 $ 13,54524 5 13,54524 5 1,070.56 113 310 7318 0003847208 $ 3 967 03 0110788995 5 3,664.19 1 1 $ 457095 $ 12,20217 5 1,34307 $ 13,70900 $ 1 083 51 $ 21,67014 5 1371900 114 311 7318 000371370- 5 4,03942 000801356 5 3,731.06 1 1 5 4,57095 $ 12,34143 $ 1,36738 $ 6 496 75 5 513 48 $ 10 269 56 5 6,496 75 115 312 7318 0 002515773 5 2,736.38 0.4054054 $ 2,527 49 1 1 $ 30645 5 5 57032 5 926 42 $ 17 52829 $ 11,088 77 $ 11,088 77 $ 876 41 116 314 7318 0 002548883 , 5 2981 17 0 40571577 $ 2 661 22 1 1 5 4 57195 5 10,11333 $ 975 44 $ 5,514 16 S 435 82 5 8 716 37 $ 5 514 16 117 315 7318 0 0021184451 5 2,302 04 0404584387 $ 2 12630 1 1 $ 306 45 5 4 734 79 $ 77937 5 513 48 $ 10 26356 $ 5,496 75 $ 6 496 75 118 301 7318 0 002515773 5 2,73638 0.4054864 $ 2527 49 1 1 5 30645 $ 5 570 32 $ 92642 $ 513 48 $ 10 269 56 S 6 496 75 5 6,496 75 119 302 7318 0.002515773 $ 2,736 38 0 0054854 $ 2 527 49 1 1 $ 306 45 $ 5 570 32 $ 926 42 5 21 411 28 $ 13,545 24 $ 13 54524 $ 1070.56 120 303 7318 0 003647208 5 3,967 03 0.00788835 $ 3 66419 1 1 $ 4 570 95 $ 12,202 17 $ 134307 $ 21,67014 $ 13,7090D $ 13,70900 S 1 083 51 121 304 7310 040371378 $ 403942 040801358 $ 3,731.06 1 1 $ 4,57095 5 12,34143 5 1,36758 5 17,528 28 5 11,088 77 $ 11,088 77 $ 876 41 122 305 7318 0 002048883 $ 2981.17 0.4057198 5 2 661 22 1 1 $ 4 570 95 5 10 113 33 5 975 44 123 308 7318 000615773 ' $ 2,736.38 0.00542854 5 2,527 49 1 1 $ 306 45 $ 5 57032 $ 926 42 $ 6,496 75 $ • $ 5 - 5 7 06915 5 572 40 124 101 7318 0 0027/8140 $ 2,519 21 0 05483770 $ 2 326 90 1 $ 206 45 $ 5,05296 $ 852 90 $ 5,905 45 $ 5 90545 $ 466.70 5 9 33489 _ $ 9 334 89 $ 5 905 45 S 5,905 45 $ 466 74 125 114 7318 0 002318109 $ 2,519 21 0.00499770 $ 2 32690 1 5 206 45 5 5 05256 $ B52 90 $ 5,905 45 $ 9 334.89 $ $ 905.45 5 466.74 128 112 7316 0 002316109 $ 2.519 21 0.40498770 $ 2326.90 1 $ 206 45 $ 5 052 56 $ 852 90 $ _ 1 062 66 $ 21,253 21 $ 13 44524 $ 1344524 127 111 7318 0 003047200 $ 3,967 03 0 40788985 $ 3 664.19 1 $ 4 470 95 5 12,102 17 5 1 343 07 S 1 049 72 S 20,99434 S 1328148 $ 13 281 48 129 110 7318 04037984 $ 399464 040772833 S 359733 1 $ 447095 $ 11,96292 $ 131856 $ 17 111 35 $ 10,825 01 $ 10,825 01 5 855 57 129 109 7318 0 007580329 $ 2.80877 040557215 $ 259435 1 $ 4,470 95 $ 9 87408 $ 950 93 $ 9 852 62 $ 6,232 98 5 6,23298 $ 492.63 130 108 7316 0 002449218 $ 2,663 99 0 00525493 $ 2 46063 1 $ 206 45 5 5 331 07 $ 901 91 • • £SI-ZI ON uogniosag • • EXHIBIT A TO RESOLUTION NO 12-153 Buildingeuil4in Type UNt4 { Unit 4 Building 11..67.-7-..., Owrc sH ►ertema{e 4C' mm^in Clemerm�1 - dITI C.nsns. i Elements OwncrsH `�y.�..s Total Camino Cast Um15N f4mt4n µ �'a-1eil.r M:i. )` Eleme0 T4ial limiie4 Total List 5. OwnerMI (Before soft and Total Financing 6 Soft Costs - TOTAL COSTS (PREPAYMENT - Q� P.94i4 -11e6a1 Armunl ,O Condos147 131 107 7316 ; ;•i5�1067;6901. 042449218 $ 2,663.99 �er4enu{e s 000628493 5 K5,517A1a5i4;470.95J(5wo_o5x5 2,460 63 1 100.00 Gmrnsn Un $ 206.45 financing costs) 1 $ 5,331.07 S 351,34E00 $ 901 91 AMOUNT) $ 6 232 98 J F13=CI"" CINZ _ Q $ - $ - $ $ 6,493 68 S - 260 70 132 108 7316 00@582329 .5 2,80877 000657215 $ 2,59435 1 $ 4 470 95 S 9 874 08 $ 95093 5 1082501 5 10,82501 $ 85557 $ 17,11135 137 105 7310 008244@18 5 2 66399 0 00628493 5 2 460 63 1 5 206 45 5 5,331.07 $ 90191 5 6,232.98 $ 6332.98 5 492 63 $ 9 852.62 134 101 7318 0 003647208 $ 3 967 03 0 00788995 $ 3 64 19 1 $ 4,47095 $ 12 102.17 $ 1,343 07 $ 13,415 24 $ 13 445.24 5 1,062 66 $ 21 253.21 136 103 7318 0003447542 $ 3,74996 000743911 $ 3 463 60 1 $ 4,47095 $ 11,68440 $ 1 269 54 $ 12,953.95 5 12 953 95 $ 1 023 83 $ 20,47661 138 192 7316 0 002318109 $ 2 519 21 0 00499770 5 2 326 90 1 1 5 306 45 5 5 15256 $ 852 90 5 6,005.45 $ 6 005 45 5 474 65 $ 9 492.96 137 201 7316 00025157730 $ 2,73638 00042854 $ 2,52749 1 1 $ 30645 5 5570.32 $ 926.42 $ 6,49675 $ 6,496.75 $ 51348 $ 10,26956 198 213 7716 00@778445 $ 2,302.04 00045®87 $ 2,12630 1 1 $ 30645 5 4,73479 $ 77937 5 551416 5 5,51416 $ 43592 5 8,71637 138 214 7318 0 002648883 5 2881.17 0 00671576 S 2,66132 1 1 $ 4,57095 5 10 113 33 $ 975 44 5 11,088.77 $ 11,08877 $ 876 41 $ 17,528 28 _ 140 272 7716 01332515773 5 2,73638 000642654 $ 252749 1 - 1 $ 30645 5 5,570.32 5 926.42 $ 649675 S - $ - $ $ 7,06915 $ 572.40 141 277 7378 00@71378 $ 4,03942 000801358 5 373196 1 1 5 4,57095 5 12,34143 5 136758 $ 13,70900 $ 13 709.00 5 1,08351 5 21,67014 142 210 7318 000347208 5 396703 000780895 5 36419 1 - 1 $ 457095 5 12202.17 $ 134387 $ 13,54524 $ 13,545.24 $ 1 070 56 $ 21,41128 143 -208 7316 00@515773. 5 273638 0.00642854 $ 252749 1 1 $ 30645 5 5,57032 5 926.42 $ 6 496 75 $ - $ - $ - 5 7,06915 5 572.40 144 203 7318 0 002515773 $ 2 73638 0 00647854 S 2,527 49 1 1 5 306 45 $ 5,570.32 $ 926.42 5 6,496 75 5 - 5 - $ - $ 7,069 15 5 572.40 145 207 7378 00@618683. S 2881.17 000671576 $ 2,66122 1 1 $ 4,570.95 $ 10,11333 5 97544 5 11,08877 5 11,088.77 $ 87641 $ 17,52828 116 203 7316 00@575773 $ 273638 000542854 $ 2,52749 1 1 5 30645 $ 5,570.32 $ 92642 $ 6496.75 5 6,496.75 $ 51348 $ 10 269 56 206 7318 0 002515773 $ 2 736 38 0 0042854 5 2.527 49 1 1 $ 306 45 $ 5,57032 $ 926.42 5 6,496.75 $ 6 496.75 $ 51348 5 1036956 146 204 7316 000071378. $ 4,03942 0.01801356 $ - 3,731.06 1 1 $ 4,57095 $ 12,341.43 $ 1,36758 $ 13,70900 $ • $ $ 5 _ 16,978.01 $ 3369.01 149 203 7316 008364786,4 5 3,967.03 000786995 $ • - 3,66419 1 1 5 457095 $ 12,20217 $ 134307 $ 13545.24 $ $ - S - 5 16,80254 5 325730 158 202 7316 00026468631 5 2,88117 000671578 S 2,661.22 1 1 $ 457095 $ 1011333 $ 97544 $ 11,08877 $ 1108877 $ 87641 $ 1752828 151 301 7316 00@515773• $ 2,73638 0004284 5 ;52749 1 1 $ 30645 $ 5,57032 $ 92642 5 6 496 75 $ 6,49675 $ 51348 $ 10,26956 152 315 7316 00@116443 $ 2,30204 000459387 $ 2,12630 1 1 $ 306.45 5 4,73479 $ 77937 $ 5 514 16 $ 5,51416 $ 43582 $ 8,71637 153 314 7316 0002648683 $ 2.68117 000571578 $ 2,661.22 1 1 5 457095 $ 1011333 $ 97544 $ 11,08877 $ 1108877 $ 87641 5 17528.28 154 312 7316 0 002515773 $ 2,736 38 000647854 $ 2 527 49 1 1 $ 306.45 $ 5 570.32 $ 926 42 $ 6,496 75 $ 6,496 75 $ 513 48 $ 10,269 56 156 311 7318 008371376 $ 4,039.42 0.00801366 5 373196 1 '1 $ 4570.95 5 12y11.43 $ 1,36798 5 1371900 $ $- $ - $ 1.6,9.78.01 $ 3269.01 153 310 7316 0 00347208 $ 3 967 03 0 08780885 5 3 64 19 1 1 $ 457095 $ 12 202.17 $ 1,34307 $ 13,545 24 $ 13,545 24 $ 1 07056 $ 21,41128 157 309 7318 00@515773 .5 2 736 38 000642785 $ ;52717 1 1 $ 306.45 $ 557000 5 92642 $ 649643 $ 6496.43 $ 513.45 $ 10,26906 756 JOB 7316 0 002515773. $ 2 73638 0 001542765 5 2 527 17 1 1 $ 306.45 $ 5,57000 $ 926 42 5 6,496.43 $ 6,496 43 5 513 45 $ 10 269 06 159 357 7316 0 002848883 $ . 2981 17 0 00671578 5 2 661 22 1 1 $ 4,57095 $ 10 113 33 $ 975.44 5 11,088 77 $ 11,08877 5 876 41 $ 17,528 28 180 306 7316 0002848883 5 2,881.17 0901571576 $ 266122 1 1 $ 457095 $ 10 113.33 5 975.44 5 11,08877 $ - $ S $ 14,170.41 5 3,081.64 161 305 7318 0 0125197731 $ 2 736 38 0 0054854 $ 2,527 49 1 1 $ 30645 5 5,570.32 $ 926 42 5 6 496.75 $ 6 496 75 5 513 48 5 1026956 182 901 7318 000077378 5 403942 000801358 $ 3,731.06 1 1 $ 4,570.95 $ 12341.43 5 1 367 58 $ 13,70900 $ 13,709.00 $ 1 083 51 $ 21,670.14 783 903 7318 0 003847208 $ 3,967.03 0 00780895 $ 3 64 19 1 1 $ 4 570 95 $ 12 202.17 $ 1,343 07 5 13 515 24 $ 13 54524 $ 1,070 56 $ 24411.28 14 9@ 7318 0 =515779 $ 2 736.38 0 006484 5 2527 49 1 7 5 306 45 5 557032 $ 926.42 5 6,496.75 $ 6 496.75 5 513 48 5 1026956 TOTAL 0.46 $ 54.073.60 1.00 $ 465,59237 80 4 113 $ 386,31770 $ 1,355,98367 5 170,65798 $ 1,526,64165 $ 1,174371.67 $ 9290995 $ 1,856,199.03 S 41682072 3 - , . . L £Si -z i oNuo►aniosag EXHIBIT A TO RESOLUTION NO 12-153 {uil4in� T Type Number of Units 165 Un111 7453 {ui141n18 11111Gmm iiptTnrrn Oer wI411IKfijn{Mnge ma [ Urn tc4_Nmmin.Elements 1371473 �s.1��...�, ._..�W Owner Total Cost to Owner (Bel we cost 41 loam $ " 17,30761 Thal Financln[ L SIB Gats 6 161,248.00 $ 1,91167 TOTAL COSTS TOTAL COSTS AMOUNT) gZaM m� -- 's'asrsAF Prepaid 2206689 Rebate Amount $ 2,82761 OUTSTAMEHT 0 ��.�,,..,,.,.p 5 ASSESS MEN70 ti l ,;. IAL7, 10.60 ,(Bel 003/98952 S 766407.44 S 7,190 154 1 4,470.55 1 S O�S o $ 4,47095 7453 000519128, 5 5,64651 $ 19,21928 $ - 5 - $ 5 166 7449 7440 000512472J $ 5,57111 $ 5p29 33 002/64380 002595750 5 7,0979731 $ 6 913 6101 $ 1,47095 $ 0.470 95 $ 5 17,143.03 16 813 89 5 1,88716 $ 1 838 14 5 19,830.19 5 15652.03 $ • 5 18,652 03 $ $ 1,474 19 $ • 5 29 483 71 $ 21,85124 5 2.821.05 107 7445 7445 0.06489101 188 7441 7441 003499181 $ 5 429 33 0.02595158 5 6,913.610 1 _ 5 447095 $ 16,81389 5 3,83814 $ 1565203 $ - 5 - $ - 5 21 459 95 $ 2,80792 108 7437 7437 0W439101' 5 5,429.33 502645158 5 6,913610 1 5 4 470 95 $ 16,81389 $ 183814 $ 18,652.03 $ 18 652 03 $ 1,470.19 $ 29 483 71 170 7433 - 7433' 069400161.7 $ Sous 33 002583150 $ 6,913 610 1 S 4,470.95 5 16,813 89 $ 1,838 14 $ 18652.03 $ - $ - 5 - $ 21 45995 5 2,807 92 171 7429 7479 ' O W499181 1', 5 5 42333 0.02505190 8 6,913 610 1 - 5 447095 $ 16,813 89 $ 1,838 14 $ 18,652 03 $ S - $ $ 21 459 95 $ 2 807 92 172 7425 7425 000189161 $ 5o38 33 0.02595750 0 6,913 6301 5 1171195 5 16,813 89 $ 1,838 14 5 1865203 $ 18,652 03 $ 1,474.19 S 29 483 71 173 7421 7421 503512472 5 5,57411 002004380 5 7 097 973 1 $ 4 470 95 $ 17,14303 $ 1,88716 $ 1903019 $ 19,03019 S 1,50407 5 3008148 174 7417 7417 0.035/9128 5 5646.51 0.02668962 $ 7,190 1.54 1 5 4,47095 $ 17,30761 5 191167 $ 19,21928 $ 1921938 5 151902 $ 3038037 175' 7415 7413 0.06519126m, $ 5,646.51 002698932 5 7,190 154 ' 1 ` - 5 . 447095 5- 17,30761 5 1,911.67 $ 19,21928 5 $ - 5 5 22,066.89 5 2.82761 176 7409 7403 M69512472`, 5 - 5,57411 002034380 $ 7,097973 1 $ 4,47095 $ 17,14303 $ 1,88716 $ - 19,03019 $ $ $ - 0 21,85124 5 2,821.05 177 7405 7405 0.64/89101 5 5 429 33 0 02585156 $ 6,913 610 1 5 4,470 95 5 16,813 89 5 1 838 14 5 18.652 03 $ - 18,652 03 $ 1 474 19 $ 29,483 71 170 7401 7401 0.64498181:,1 5 Spffi 33 002585156 $ 6,913 6101 S 1,87095 $ - 16.813.69 a$ 1,83814 $ 1,838 14 5 18652.03 $ 18,652 03 5 $ 18652 03 5 5 - 1,47419 S - 5 29 483 71 5 21,85995 5 2,80792 179 7381 7361 0 00498161 5 5 429 33 002595156 $ 6,913 6101 $ 4,070 95 5 16 813 89 180 _5 181 _7357 7353 737 7359 064/89181 5 Sp2933 002 5150 5 6913610 1 4,470 95 5 16,81389 5 1.83814 $ IBb5203 $ ]865203 5 1,47419 5 29,88371 _ 0 00499191 5 5,479 33 002595/58 5 6 913 610 1 5 4 470 95 $ 16 813 89 5 1,838 14 $ 18,652 03 $ 18,652 03 5 1 474 19 5 29 483 71 182 7349 7349 064189101: $ 5,42933 0.02515158 5 6,913.610 1 - .. $ 4,47095 5 16,81389 $ 1,83814 5 18,65203 5 5 $ 5 21 459 95 $ 2,80792 783 7345 7315 000512472,, $ 5 574 11 002084380 $ 7,097973 1 5 /,87095 5 17,14364 5 1,88716 5 19,83019 5 19,83019 $ 1 504 07 $ 30,08148 203edsoan 181 7341 7341 0.64519110- $ S 6/851 002648982 5 7 190 1541 5 0.470 95 $ 17,307 61 5 1 911 67 5 19,219 28 5 19,219 28 $ 1,519 02 5 30 380 37 _ 185 7337 7337 OW519128 I 5 5,64651 0.02698882 5 7,190154 1 5 4 470 95 5 17 307 61 $ 1,91167 $ 19 219 28 5 19,219 28 S 151902 5 30,38037 100 7333 7333 000512472 5 5,57411 002004360 5 7,097 9731 5 4,47095 5 17 143 03 $ 1,88716 $ 19,030.19 S 19,83019 5 1,50407 5 30,081.48 _ 187 7329 7379 000499111 5 - 5,43833 002595156 $ 6 913 610 1 5 437095 $ 16,81389 5 1,83814 S 1865203 5 • 5 5 - 5 2115995 5 2,80792 108 7325 7375 9 03489117 S 5 429 33 0025115150 5 6 913 6101 5 1,470 95 $ 16 813 89 5 1 838 14 5 18 652 64 $ 18652.03 5 1 47419 $ 29,483 71 189 7321 7321 0 03499161 $ 5o29 33 002595736 $ 6.913 6101 $ 4 470 95 5 16,813 69 $ 1,838 14 5 18,652 03 5 18 652 W $ 1,474.19 5 29 483 71 190 7317 7317 0.64490781 0 59.2933 002995756 5 6 913 6101 $ 4 470 95 5 16 813 89 $ 1 838 14 5 1865264 5 18,65264 5 1,47419 5 29 483 71 191 7979 7313 0 03499711 5 5,429 33 0.02595156 $ 6,913 6101 $ 1,470 95 5 16 813 89 5 1838 14 $ 18.652 W $ 1865203 S 1 474 19 $ 29 483_71 192 7309 7364 O 00499161 5 5 429 33 0.02595156 5 6 913 6101 5 4 470 95 5 16 813 89 $ 1,838 14 0 18,652.03 $ 10 652 03 5 1170.19 5 29 463 71 793 7305 7306 0.00512472 5 557411 00264/360 0 70979731 5 0.47095 $ 1714364 $ 3,88716 $ 19,030.19 $ 19,83019 5 150407 S 3008118 194 7301 7301 0.64579120 $ 5646.51 0 0209898 5 71901561 5 4,87095 5 17,30761 5 1 911 67 $ 1921938 $ 19,21928 5 153902 5 30,36037 227 7235 7236 0.03519720 $ 5,646.51 002648862 $ 71901511 $ 447095 5 17,30761 $ 1,91167 $ 19.21938 5 1921928 5 1,51902 S 3038037 ' 228 7231 7231 003512472T' $ 5,574 11 002064360 5 7 097.973 . 9'- $ 4,470 95 $ 17 143 03 $ 1,887 16 5 1,838 14 $ 19,030.19 5 18,653 03 $ - 5 18,652 03 $ $ 1,474 19 5 - 5 29,483 71 5 2135124 5 7,82105 229 7227 7227 000489167 • $ 5 429 33 002594156 5 6 913 6101 5 /9.70 95 S 16,813 89 236 231 7223 7223 7219 0.64/89781 5 5 429 33 002995756 5 6 913 6101 5 4 470 95 5 16,813.89 $ 1 838 14 5 16,652 64 5 18,652 64 $ 1,47119 5 29183 71 _ 7219 0.00499161 5 5,429 33 0 02595156 5 6,913 610 1 $ 4,470 55 5 16 813 89 5 1 838 14 $ 18,652.03 5 18652.03 $ 1,474 19 5 29 483 71 232 7215 7215 000499701 S 5 438 33 002595156 $ 6,913 6101 5 4,470 95 $ 16,813 89 5 1838 14 5 18.652 03 S 18.652 64 $ 1474 19 5 29,483 71 233 7211 7271 0.00512472 5 5,574.11 002064760 5 70979737 5 417095 5 1711364 5 1 887 16 5 19,83019 5 19,83019 5 1,50407 5 3008118 234 7207 7207 0 00519128 5 5 646 51 0.02698932 5 7 190 154 1 $ 4,470 95 5 17,307 61 0 1,911 67 $ 19,219 28 $ 19,219 28 5 1519 02 5 30,380 37 TOTAL 0 19 $ 209210.27 19.0 5 266,404.44 38 0 0 $ 169 896.01 5 645,510 72 5 70,829 74 $ 716,340.46 5 508,899 14 $ 40,221.45 5 804 428 91 S 238,407.20 _ ' - - £SI-ZI oNUOIInLOSJ • • EXHIBIT A TO RESOLUTION NO 12-153 udding T7(,c P5 Num►er Number o1 Units 140214 4uliinl/ Clornmon W4Un Common Elements / m emu) Urrvto CsmrmnElements q ammo 9 Lil c+:ua+rl/ll) Q Owner TotalMB Total Cost to (/elite ust of loan) Total Financing l 64RGW - TOTAL COSTS (PREPAYMENT/21103=Z3 AMOUNT( O Total ► { 1 ►all Pot Q DUE= Prepaid Rebate Amount Ownershetezzizemo ip �( 74r<eM 7 =Ma) 1 rizaztamozon ,QJi 420=D • 3 Bedroom223 195 7233 7233 , rmnrnEleO/7,230.20 I _ paim O u 00 7,230.28 $ 22,140.71 LIZ2IXIMEIMMEZ 0 00805849 $ 658759 0 01750477 S 8 412 37 1 $ 4 914.47$ $ 1991443 5 2,23028 $ 22 144 71 $ 1 750 23 $ 35,00067 193 7229 7229 0 00599894 $ 6 515 20 0 01740139 $ 3,319 91 $ $ 14,835 11 $ 2,205 77 $ 17 040.88 $ 17,040.88 $ 1 346 85 $ 26 936 92 197 7775 7225 000579027 $ 6,298.03 001682135 $ 601258 $ $ 14.340.61 $ 2132.24 $ 16,47295 5 16,47285 S 1,301.95 $ 26 039 02 196 7221 7221 000579027. $ 6298,43 0.01682135 5 404238 S $ 14,340.61 $ 2,13224 $ 1647285 $ - 5 - $ $ 17,48973 5 1,01698 199 7217 7217 000575027 $ 6 298 03 001882135 $ 8 042 58 $ $ 14,34061 $ 2,132.24 $ 16,47295 S 16,472.85 $ 1301.95 $ 26,03902 300 7213 7213 090578027" $ 6,298.03 001882135 $ 6,04158 5 - $ 14,340.61 $ 2,132.24 5 1647285 $ $ - S - $ 17,48973 5 1316.88 201 7208 7208 0 0058694 $ 6,515 20 0 01740139 $ 8 319 91 $ $ 14 83511 $ 2 205 77 $ 17,4088 $ 17,04088 $ 1.34685 5 26,936.92 202 7205 7205 000805948 $ 6,58759 001758/77 $ 8,412.37 $ 1 14 999 96 $ 2,230.23 $ 17,23024 $ 17,230.24 $ $ 1,361.81 $ 27,23625 5 $ 1829386 5 1,06363 260 7461 7451 8006055480 $ 6,58739 001759474 $ 441236 5 - $ 14,99995 $ 2,230.28 $ _ 17,230.23 $ - 204 7447 7447 0 00698994 $ 6,515 20 0 01740139 5 8 319 91 1 $ 4 914 47 $ 19,749 58 5 2 205 77 $ 2195535 $ 21,95535 $ 1 73517 $ 34 705 34 205 7478 7439 000579027 $ 6298.03 001682135 $ 8,04258 5 $ 14,34061 5 2,132.24 $ 16,472.85 5 16,47285 $ 1,301.95 $ 2603902 200 7436 7433 0009932336' 5 644281 001720804 $ 8,22747 S - $ 14570.27 $ 2,181.26 $ 16,85154 $ $ $ $ 17,891.80 $ _ 1,040.26 207 7431 7431 000582238` 5 644281 001720804 5 8217.47 $ $ 14,670.27 5 118126 $ 16,85154 $ - $ $ - $ 1789180 $ 1,040.26 206 7427 7427 000579027 $ 6,298.03 001682135 $ 804258 5 $ 14 340 61 $ 2,132.24 $ 1647285 5 16,47285 $ 1,30195 $ 26,03902 209 7423 7423 000598994 5 651520 001740139 5 8,31991 1 5 4914.47 $ 19 749 58 $ 2 205 77 5 21,95535 5 21,95535 $ 1,73527 5 34 705 34 210 7419 7419 0006058492 5 6.58759 001759474- $ 8,41236 1 $ 491447 $ 19914.42 $ 2.23026 5 22144.70 5 - 5 5 - $ 1529396 $ 3 149 16 211 7411 7411 000605849 5 6 587 59 001759474 $ 841236 1 $ 491447 $ 19 914 42 5 2,23028 5 22 144 70 $ 22,14470 $ • $ $ 1,75023 - $ 35000.64 $ - $ 25 09282 5 3 13748 M 7407 7407 0 00689994, 5 6,515 20 0 01740139 5 8,31991 1 - S 4,914.47 $ 19 74958 $ 2 205 77 $ 21,955.35 213 7403 7409 000979027„ $ 6,298.03 001682135 $ 804258 $ • 5 14,34061 5 113224 $ 16,472.85 $ - 5 $ - $ 17,48973 $ 1016.88 214 7351 7351 0.00513387 5 6,44181 001720604 5 8.22747 S - 5 14570.27 $ 218126 $ 1695154 5 $ - 5 - $ 17,89180 $ 1,040.26 215 7347 7347 000582138 5 644291 001720804 5 8.22747 $ $ 1467027 5 2 181 26 5 16,85154 5 16,85134 $ 133188 5 26,63762 218 7343 7343 000579037 $ 6,19803 001882135 $ 804258 $ $ 14,34061 $ 2132.24 $ 16,47295 $ 1647285 5 1 301 95 $ 26,03902 217 7378 7339 0.0088009411 $ 651520 001740139 $ 8,31931 1 5 491447 5 19,74938 $ 120577 • 5 2195535 5 5 - 5 - $ 2509282 $ 3,13748 21B 7335 7335 000605849 $ 658759 001759474 $ 8,41236 $ 5 14 999 95 5 2 230 28 $ 17,230.23 $ 17,23013 5 136181 $ 27,23622 219 7331 7331 0 00805849 5 6,587 59 0 01759474 $ 8,412 36 1 $ 4,914 47 $ 19,914 42 $ 2,230.28 1 22,144 70 5 22,144 70 " 5 - $ $ 1,750 23 $ 35,001 64 $ - $ 25,092.82 $ 3,13748 270 7327 7327 0.00588084,, 5 6,515.20 001740139 $ 631991 1 $ 491447 $ 1974958 $ 1206.77 5 2195535 221 7929 7333 0005790271 5 6,298.03 0 01982135 5 8.04258 $ - $ 14,340 61 $ "2.132.24 $ 1647285 5 - 5 $ - $ 17 489 73 $ 1,016.88 222 7319 7319 000592278 $ 644281 001720304 5 8,22747 5 $ 14,67027 $ 2,181.26 $ 1655154 5 16,85154 $ 1,331.88 5 26 637 62 7315 7315 0.005321.338* 5- 6,442.81 0.0172060' $ 8,127.47 5 - $ 14570.27 $ 2,181.26 $ 1685154 $ - 5 5 • $ 17,89190 5 1,04026 224 7311 7311 0 00578027 _ $ 6198.03 0 01682135 $ 8 02 58 $ $ 14,340 61 $ 2 132.24 $ 16,47285 $ 16,47295 5 1 30195 5 26,039 02 225 7307 7307 0 0058094 $ 6,515 20 0 01740139 5 8 319 91 1 0 4,914 47 $ 19 74958 $ 2 205.77 5 2195535 5 _ 21,95535 $ 1 735 27 $ 34 705 34 228 7303 7303 0008058/9 $ 6,58759 001759474 $ 841136 1 5 4 914 47 5 19 914 42 $ 2,23028 S 2114470 $ 22 144 70 5 1,75013 5 35 004 64 235 71101 200 00058894 $ 6515.20 001740139 $ 8.31991 $ 5 14,835 11 5 2 205 77 $ 17,04098 $ 17,04038 $ 134685 $ 26,93692 233 2008 2008 0.00573380 $ 6,442.81 0 01720 04 5 621747 $ - 5 14,670.27 $ 1181.26 $ 16,851.54 5 $ - $ $ 17,891.60 5 1340.26 237 7008 2008 00057738 5 644291 001720804 5 8.22747 $ $ 14 670 27 $ 2 181 26 S 16,851.51 $ 1685154 $ 1,33188 5 26 637 62 4-. 238 2010 2010 060570027, $ 6,29803 001882135 $ 8.0258 $ • 5 '14,34061 5 2,132.24 $ 16,472.85 $ - $ $ - $ 17 489 73 $ 1,016.88 238 7012 2012 0 0056304 ' $ 6,515 20 0 01740139 $ 8 319 91 1 5 4 914.47 $ 19 749 58 $ 2.205 77 $ 2195535 $ 21,95535 5 1 735.27 5 34 705 34 240 2011 2014 0.0058994,, 5 6,525 20 0.0740139 $ 831991 5 $ 1423511 $ 2,203 77 $ 17,040.88 $ - 5 - $ $ 18 09292 $ 135195 241 2018 2018 00058834 5 651520 001740139 $ 831991 5 $ 1493511 5 210577 $ 17,040.88 $ 17,04088 $ 1 346 85 $ 26,93692 242 2018 2016 00058994 $ 6,515.20 001740139 $ 8 319 91 1 5 4914.47 $ 19 749 58 5 120577 $ 2195535 5 2195535 5 1 735 27 $ 34 705 34 243 2020 2[720 0005790274 5 6,298.03 001687115 5 404258 $ • $ 14,34061 5 2,132.14 $ 16,47285 $ - $ - $ S 1748973 $ 1016.88 244 2022 2022 000598994 5 6,51520 001740139 $ 8,319.91 5 5 1483511 $ 1205.77 $ 17,040.88 5 17,04088 5 1,346.85 $ 2693692 245 2024 2024 0 0098994 5 6,515 20 0 01740139 5 8 319 91 5 $ 14 835 11 $ 2,205 77 $ 17,040.88 $ 17,040.88 5 1,34685 $ 26936.92 246 2029 2025 0005785275 5 6,298.03 001682135 5 60258 $ $ 14,34061 $ 2132.74 $ 1647285 $ - 5.. - $ $ 17,48973 $ 101688 247 2029 2028 000550 $ 6,51520 001740139 $ 8,319.91 1 5 491447 $ 19,74958 $ 2,205.77 $ 2195535 5 21,95535 5 1,735.27 $ 34 705 34 248 7030 2050 0.00586894't 5 - 6,515.20 001740139 ' $ 831991 - 1 5 4.914.47 5 19,74958 $ 2,20577 5 21,955.35 5 $ - $ - $ 25,09292 5 3,137.48 248 2022 2032 0 00550 $ 651510 0 01740133 $ 8,319 91 1 5 4,914 47 5 19,749 58 $ 2,205 77 $ 21.95535 5 21,955.35 5 1 73517 $ 34,705 34 250 2034 2034 0009699/1 5 651520 001740139 $ 831991 1 5 4 914 47 5 19,74958 5 220577 5 21,955.35 5 2195535 5 1,735.27 5 34 705 34 251 7038 2036 0 00578027 - 5 6,298.03 0 01682135 5 8,04258 5 5 14 340 61 5 2,132 24 S 16,47295 $ 16,47285 5 1,30195 $ 26 039 02 752 7078 2038 0 00550 ' 5 6 515 20 001740139 $ 8,319 91 $ 5 14535 11 5 2.105 77 $ 1734098 5 17,04088 $ 1346 85 5 26,936 92 29 7354 2054 0005®94., 5 6515.20 001740139 5 8,319.91 5 $ 14,83511 $ 2,20577 $ 17,04098 5 17,04098 $ 1,34685 0 26 936 92 244 255 7051 289 2052 2050 000578027 " S 6,29803 001682135 $ 8,0258 $ $ 14340.61 $ 2,13224 5 16,47195 5 16,47285 $ 1,30195 5 26 039 02 0 0058894 5 6,515 20 0 01740139 5 8 31991 1 5 4,914 47 S 19,749 58 $ 2.205 77 $ 2195535 $ 21,99535 $ 1 735.27 $ 34 705 34 25 7048 2048 0005®04 5 6,515.20 001740130 5 8.31991 $ $ 14,83511 $ 2,20577 5 17,04088 $ 17,04088 5 1,34685 $ 26 936 92 257 2046 2046 00059®94 $ 651520 001740139 5 8,31991 $ $ 14,835.11 5 2.20577 $ 17,04088 5 17,010.88 $ 1 346 85 5 26936.92 258 2044 2014 00058899/ 5 6 515 20 001740130 $ 8,31991 1 $ 491447 S 19,74958 $ 220577 $ 2195535 5 21,95531 5 1 735 27 $ 34,70534 25 7042 2042 00057927 $ 6298.03 001682135 5 8.04258 $ • 5 1434061 $ 1132.24 $ 16,47285 5 16,47285 5 1301.95 $ 26 039 02 290 TOW 200 000598094' 5 ' 6,515.20 001740139 5 431991 $ • $ 1493511 $ 210977 $ 17,04088 $ • 5 - $ 5 1809292 $ 105295 70778 034 5 374,406.72 190 5 479,11755 0 0 19 $ 93,37493 5 945,89920 $ 126,75817 $ 137265747 S 71151/77 $ 56,25889 $ 1,125,17771 5 392,031 76 GRANDTOTAL 100 1,087,690 58 3.00 1,210,114.37 118 84 132 649,588 64 2,947,394.28 368,246 00 3,315,640 2,394,983 189,290 28 3,785,805 65 1,047,259 68 $ 126,602 68 Eg I-Z! oK uotanlosag