MIME-Version: 1.0
X-Document-Type: Worksheet
Content-Location: file:///C:/C8D3962E/LifetimeCostoftheMunicipalCON.htm
Content-Transfer-Encoding: quoted-printable
Content-Type: text/html; charset="windows-1252"

<html xmlns:o=3D"urn:schemas-microsoft-com:office:office"
xmlns:x=3D"urn:schemas-microsoft-com:office:excel"
xmlns=3D"http://www.w3.org/TR/REC-html40">

<head>
<meta http-equiv=3DContent-Type content=3D"text/html; charset=3Dwindows-125=
2">
<meta name=3DProgId content=3DExcel.Sheet>
<meta name=3DGenerator content=3D"Microsoft Excel 12">
<link rel=3DFile-List href=3D"LifetimeCostoftheMunicipalCON_files/filelist.=
xml">
<style id=3D"Lifetime Cost of the Municipal CON_17032_Styles">
<!--table
	{mso-displayed-decimal-separator:"\.";
	mso-displayed-thousand-separator:"\,";}
.font517032
	{color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.font617032
	{color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:underline;
	text-underline-style:single;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl1517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6317032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6417032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl6617032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl6717032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl6817032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:none;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl6917032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border-top:none;
	border-right:none;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7017032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl7117032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7217032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl7317032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7417032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:none;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7617032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7717032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:none;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7817032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl7917032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:left;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl8017032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8117032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8217032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8317032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8417032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:right;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8617032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8717032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8817032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:none;
	border-right:none;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl8917032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9017032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9117032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9217032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:none;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9317032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FAC090;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9417032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9617032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9717032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9817032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:none;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl9917032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10017032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10117032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10217032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10317032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:.5pt solid windowtext;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10417032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:.5pt solid windowtext;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:.5pt solid windowtext;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10617032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:.5pt solid windowtext;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10717032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:.5pt solid windowtext;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10817032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:none;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl10917032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl11017032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:right;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl11117032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl11217032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl11317032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl11417032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl11517032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl11617032
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
-->
</style>
</head>

<body>
<!--[if !excel]>&nbsp;&nbsp;<![endif]-->
<!--The following information was generated by Microsoft Office Excel's Pub=
lish
as Web Page wizard.-->
<!--If the same item is republished from Excel, all information between the=
 DIV
tags will be replaced.-->
<!----------------------------->
<!--START OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD -->
<!----------------------------->

<div id=3D"Lifetime Cost of the Municipal CON_17032" align=3Dcenter
x:publishsource=3D"Excel">

<table border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D1645 style=3D'bor=
der-collapse:
 collapse;table-layout:fixed;width:1234pt'>
 <col width=3D336 style=3D'mso-width-source:userset;mso-width-alt:12288;wid=
th:252pt'>
 <col class=3Dxl6317032 width=3D108 style=3D'mso-width-source:userset;mso-w=
idth-alt:
 3949;width:81pt'>
 <col class=3Dxl6317032 width=3D84 style=3D'mso-width-source:userset;mso-wi=
dth-alt:
 3072;width:63pt'>
 <col class=3Dxl6317032 width=3D92 style=3D'mso-width-source:userset;mso-wi=
dth-alt:
 3364;width:69pt'>
 <col width=3D104 style=3D'mso-width-source:userset;mso-width-alt:3803;widt=
h:78pt'>
 <col width=3D100 style=3D'mso-width-source:userset;mso-width-alt:3657;widt=
h:75pt'>
 <col width=3D106 style=3D'mso-width-source:userset;mso-width-alt:3876;widt=
h:80pt'>
 <col width=3D111 style=3D'mso-width-source:userset;mso-width-alt:4059;widt=
h:83pt'>
 <col width=3D115 style=3D'mso-width-source:userset;mso-width-alt:4205;widt=
h:86pt'>
 <col width=3D113 style=3D'mso-width-source:userset;mso-width-alt:4132;widt=
h:85pt'>
 <col width=3D99 span=3D2 style=3D'mso-width-source:userset;mso-width-alt:3=
620;
 width:74pt'>
 <col width=3D114 style=3D'mso-width-source:userset;mso-width-alt:4169;widt=
h:86pt'>
 <col width=3D64 style=3D'width:48pt'>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl8017032 width=3D336 style=3D'height:15.75pt;wid=
th:252pt'><a
  name=3D"RANGE!A1:M36">Itemized Cost of a $450,000 &quot;Private&quot; Pro=
perty</a></td>
  <td class=3Dxl6717032 width=3D108 style=3D'border-left:none;width:81pt'>L=
ifetime</td>
  <td class=3Dxl6717032 width=3D84 style=3D'border-left:none;width:63pt'>% =
of</td>
  <td class=3Dxl6717032 width=3D92 style=3D'border-left:none;width:69pt'>Re=
gressive</td>
  <td class=3Dxl6617032 width=3D104 style=3D'border-left:none;width:78pt'>C=
onflicts
  with</td>
  <td class=3Dxl6617032 width=3D100 style=3D'border-left:none;width:75pt'>C=
onflicts
  with</td>
  <td class=3Dxl6617032 width=3D106 style=3D'border-left:none;width:80pt'>C=
onflicts
  with</td>
  <td class=3Dxl6617032 width=3D111 style=3D'border-left:none;width:83pt'>C=
onflicts
  with</td>
  <td class=3Dxl6617032 width=3D115 style=3D'border-left:none;width:86pt'>C=
onflicts
  with<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl6817032 width=3D113 style=3D'border-left:none;width:85pt'>C=
onflicts
  with</td>
  <td class=3Dxl6617032 width=3D99 style=3D'width:74pt'>Conflicts with<span
  style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl6617032 width=3D99 style=3D'border-left:none;width:74pt'>Co=
nflicts
  with</td>
  <td class=3Dxl6617032 width=3D114 style=3D'border-left:none;width:86pt'>C=
onflicts
  with<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl10917032 width=3D64 style=3D'width:48pt'></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl8117032 style=3D'height:15.75pt;border-top:none=
'>&nbsp;</td>
  <td class=3Dxl6717032 style=3D'border-top:none;border-left:none'>Accrued<=
/td>
  <td class=3Dxl6717032 style=3D'border-top:none;border-left:none'>Total</t=
d>
  <td class=3Dxl11617032>And</td>
  <td class=3Dxl6617032 style=3D'border-top:none'><font class=3D"font617032=
">u</font><font
  class=3D"font517032">nited States<span style=3D'mso-spacerun:yes'> </span=
></font></td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>Constitu=
tional</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>Bill of =
Rights</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>Declarat=
ion of</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>{High} C=
ourts</td>
  <td class=3Dxl6817032 style=3D'border-top:none;border-left:none'>Laws of =
Nature</td>
  <td class=3Dxl6617032 style=3D'border-top:none'>Intentions of</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>L. Spoon=
er</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>Words/Ac=
tion</td>
  <td class=3Dxl10917032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl8117032 style=3D'height:15.75pt;border-top:none=
'>&nbsp;</td>
  <td class=3Dxl6717032 style=3D'border-top:none;border-left:none'>Cost</td>
  <td class=3Dxl6717032 style=3D'border-top:none;border-left:none'>Cost<span
  style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl6717032 style=3D'border-left:none'>Unncecessay</td>
  <td class=3Dxl7317032 style=3D'border-top:none;border-left:none'>Constitu=
tion</td>
  <td class=3Dxl7317032 style=3D'border-top:none;border-left:none'>Republic=
</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>(Limits =
of Gvt.)</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>Independ=
ence</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>Rulings =
Against</td>
  <td class=3Dxl7417032 style=3D'border-top:none;border-left:none'>&amp; Na=
ture's
  God</td>
  <td class=3Dxl6617032 style=3D'border-top:none'>American</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>&amp; Fr=
eedom</td>
  <td class=3Dxl6617032 style=3D'border-top:none;border-left:none'>By Jesus=
 Christ</td>
  <td class=3Dxl10917032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl8217032 style=3D'height:15.75pt'>&nbsp;</td>
  <td class=3Dxl7117032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7117032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7117032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7517032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7517032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7617032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7617032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7617032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl7717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl6617032 style=3D'border-top:none'>Revolution</td>
  <td class=3Dxl7617032 style=3D'border-left:none'>Historians</td>
  <td class=3Dxl7617032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl10917032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl8317032 style=3D'height:15.75pt'>&nbsp;</td>
  <td class=3Dxl8417032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8517032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8617032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8817032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl8317032 style=3D'height:15.75pt'>King County Wa=
shington
  Gvt Property Tax Cost<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl11417032 align=3Dright style=3D'border-left:none'>$675,751<=
/td>
  <td class=3Dxl11017032 style=3D'border-left:none'>19.4%</td>
  <td class=3Dxl8617032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8817032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl8717032 style=3D'border-left:none'>X</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9017032 style=3D'height:15.75pt;border-top:none=
'>Fed. +
  State + King County Gvt Regulation Cost <span style=3D'display:none'>(9)<=
/span></td>
  <td class=3Dxl11317032 align=3Dright style=3D'border-top:none;border-left=
:none'>$965,869</td>
  <td class=3Dxl11117032 align=3Dright style=3D'border-top:none;border-left=
:none'>27.7%</td>
  <td class=3Dxl9117032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl9217032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9017032 style=3D'height:15.75pt;border-top:none=
'>Wash.
  State Gvt Home Sale Excise Tax 1.78% (<span style=3D'display:none'>9)</sp=
an></td>
  <td class=3Dxl11317032 align=3Dright style=3D'border-top:none;border-left=
:none'>$186,814</td>
  <td class=3Dxl11117032 align=3Dright style=3D'border-top:none;border-left=
:none'>5.4%</td>
  <td class=3Dxl9117032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl9217032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9017032 style=3D'height:15.75pt;border-top:none=
'>Bank
  Interest on $400,000 Loan @ 6%</td>
  <td class=3Dxl11317032 align=3Dright style=3D'border-top:none;border-left=
:none'>$464,000</td>
  <td class=3Dxl11117032 align=3Dright style=3D'border-top:none;border-left=
:none'>13.3%</td>
  <td class=3Dxl9117032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9217032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9017032 style=3D'height:15.75pt;border-top:none=
'>Cost of
  NO Allodial Title/Land Patent</td>
  <td class=3Dxl11517032 style=3D'border-top:none;border-left:none'>Pricele=
ss</td>
  <td class=3Dxl11217032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl9117032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl9217032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9317032 style=3D'height:15.75pt;border-top:none=
'>Total
  Extortion By Governments &amp; Banks</td>
  <td class=3Dxl11317032 align=3Dright style=3D'border-top:none;border-left=
:none'>$2,292,434</td>
  <td class=3Dxl11117032 align=3Dright style=3D'border-top:none;border-left=
:none'>65.7%</td>
  <td class=3Dxl9117032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9217032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl8917032 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6917032 style=3D'height:15.75pt'>&nbsp;</td>
  <td class=3Dxl9417032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt'>Minimum Mainte=
nance cost
  (3) (4) (5) (8)</td>
  <td class=3Dxl9417032 align=3Dright style=3D'border-top:none;border-left:=
none'>$497,092</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>Insurance
  cost at .3% per year @ CPI</td>
  <td class=3Dxl9417032 align=3Dright style=3D'border-top:none;border-left:=
none'>$145,115</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl10017032 style=3D'height:15.75pt;border-top:non=
e'>Total
  Maintenance Cost</td>
  <td class=3Dxl10117032 align=3Dright style=3D'border-top:none;border-left=
:none'>$642,207</td>
  <td class=3Dxl10217032 align=3Dright style=3D'border-top:none;border-left=
:none'>18.4%</td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>&nbsp;</td>
  <td class=3Dxl9417032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>Estimated
  buying cost<span style=3D'mso-spacerun:yes'>  </span>(7)</td>
  <td class=3Dxl9417032 align=3Dright style=3D'border-top:none;border-left:=
none'>$22,000</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>Est.
  selling cost less Wash. State Excise Tax (7)</td>
  <td class=3Dxl9417032 align=3Dright style=3D'border-top:none;border-left:=
none'>$83,200</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl10017032 style=3D'height:15.75pt;border-top:non=
e'>Total
  Buy and Sell Cost</td>
  <td class=3Dxl10117032 align=3Dright style=3D'border-top:none;border-left=
:none'>$105,200</td>
  <td class=3Dxl10217032 align=3Dright style=3D'border-top:none;border-left=
:none'>3.0%</td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>&nbsp;</td>
  <td class=3Dxl9417032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>Cash
  Down at purchase</td>
  <td class=3Dxl9417032 align=3Dright style=3D'border-top:none;border-left:=
none'>$50,000</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl9917032 style=3D'height:15.75pt;border-top:none=
'>Principal
  paid over life of loan</td>
  <td class=3Dxl9417032 align=3Dright style=3D'border-top:none;border-left:=
none'>$400,000</td>
  <td class=3Dxl9517032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl10017032 style=3D'height:15.75pt;border-top:non=
e'>Total
  Loan Principal Down Paid</td>
  <td class=3Dxl10117032 align=3Dright style=3D'border-top:none;border-left=
:none'>$450,000</td>
  <td class=3Dxl10217032 align=3Dright style=3D'border-top:none;border-left=
:none'>12.9%</td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl10017032 style=3D'height:15.75pt;border-top:non=
e'>&nbsp;</td>
  <td class=3Dxl10117032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10217032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl9617032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9817032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl9717032 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl10317032 style=3D'height:15.75pt;border-top:non=
e'>Grand
  Total Lifetime Costs to Own a Home</td>
  <td class=3Dxl10417032 align=3Dright style=3D'border-top:none;border-left=
:none'>$3,489,841</td>
  <td class=3Dxl10517032 align=3Dright style=3D'border-top:none;border-left=
:none'>100.0%</td>
  <td class=3Dxl10617032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10817032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl10717032 style=3D'border-top:none;border-left:none'>&nbsp;<=
/td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 style=3D'height:15.75pt'></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl7817032 style=3D'height:15.75pt'>Footnotes:</td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 colspan=3D2 style=3D'height:15.75pt'>1.=
<span
  style=3D'mso-spacerun:yes'>  </span>Average U.S. white American<span
  style=3D'mso-spacerun:yes'>  </span>life =3D 78 years</td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 colspan=3D2 style=3D'height:15.75pt'>2.=
<span
  style=3D'mso-spacerun:yes'>  </span>Average first time home owner age =3D=
 34
  years<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 style=3D'height:15.75pt'>3.<span
  style=3D'mso-spacerun:yes'>  </span>Average home ownership =3D 44<span
  style=3D'mso-spacerun:yes'>  </span>years</td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 style=3D'height:15.75pt'>4.<span
  style=3D'mso-spacerun:yes'>  </span>Average loan period chosen 30 years</=
td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 style=3D'height:15.75pt'>5.<span
  style=3D'mso-spacerun:yes'>  </span>Average maintenance cost range =3D 1 =
to
  4%<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 colspan=3D2 style=3D'height:15.75pt'>6.=
<span
  style=3D'mso-spacerun:yes'>  </span>Average annual inflation used =3D 3.7=
3% (last
  33 years)</td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl6417032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 colspan=3D3 style=3D'height:15.75pt'>7.=
<span
  style=3D'mso-spacerun:yes'>  </span>Using Windermere commissions (3.5% 1s=
t 100K
  plus 1.75% Balance)</td>
  <td class=3Dxl6517032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl7917032 style=3D'height:15.75pt'>8. 1% per year=
 x 44
  Years @ 3.73% inflated<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl7017032></td>
  <td class=3Dxl6517032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 colspan=3D3 style=3D'height:15.75pt'>9.=
<span
  style=3D'mso-spacerun:yes'>  </span>Current government tax/regulation cost
  inflated at CPI over 44 years</td>
  <td class=3Dxl6517032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl7217032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl6417032 style=3D'height:15.75pt'></td>
  <td class=3Dxl6517032></td>
  <td class=3Dxl6517032></td>
  <td class=3Dxl6317032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
  <td class=3Dxl1517032></td>
 </tr>
 <![if supportMisalignedColumns]>
 <tr height=3D0 style=3D'display:none'>
  <td width=3D336 style=3D'width:252pt'></td>
  <td width=3D108 style=3D'width:81pt'></td>
  <td width=3D84 style=3D'width:63pt'></td>
  <td width=3D92 style=3D'width:69pt'></td>
  <td width=3D104 style=3D'width:78pt'></td>
  <td width=3D100 style=3D'width:75pt'></td>
  <td width=3D106 style=3D'width:80pt'></td>
  <td width=3D111 style=3D'width:83pt'></td>
  <td width=3D115 style=3D'width:86pt'></td>
  <td width=3D113 style=3D'width:85pt'></td>
  <td width=3D99 style=3D'width:74pt'></td>
  <td width=3D99 style=3D'width:74pt'></td>
  <td width=3D114 style=3D'width:86pt'></td>
  <td width=3D64 style=3D'width:48pt'></td>
 </tr>
 <![endif]>
</table>

</div>


<!----------------------------->
<!--END OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD-->
<!----------------------------->
</body>

</html>

