MIME-Version: 1.0
X-Document-Type: Worksheet
Content-Location: file:///C:/653456F9/LifetimeCostofPrivateProperty.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"LifetimeCostofPrivateProperty_files/filelist.=
xml">
<style id=3D"Lifetime Cost of the Municipal CON_3913_Styles">
<!--table
	{mso-displayed-decimal-separator:"\.";
	mso-displayed-thousand-separator:"\,";}
.font53913
	{color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.font63913
	{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;}
.xl153913
	{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;}
.xl633913
	{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$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl643913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl653913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#FF0066;
	mso-pattern:black none;
	white-space:nowrap;}
.xl663913
	{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;}
.xl673913
	{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;}
.xl683913
	{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$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	mso-background-source:auto;
	mso-pattern:auto;
	white-space:nowrap;}
.xl693913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\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;}
.xl703913
	{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;}
.xl713913
	{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;}
.xl723913
	{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;}
.xl733913
	{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;}
.xl743913
	{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;}
.xl753913
	{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;}
.xl763913
	{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;}
.xl773913
	{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;}
.xl783913
	{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;}
.xl793913
	{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;}
.xl803913
	{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;}
.xl813913
	{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;}
.xl823913
	{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;}
.xl833913
	{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;}
.xl843913
	{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;}
.xl853913
	{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;}
.xl863913
	{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;}
.xl873913
	{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;}
.xl883913
	{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;}
.xl893913
	{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;}
.xl903913
	{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;}
.xl913913
	{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;}
.xl923913
	{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;}
.xl933913
	{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;}
.xl943913
	{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$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl953913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl963913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl973913
	{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;}
.xl983913
	{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;}
.xl993913
	{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;}
.xl1003913
	{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;}
.xl1013913
	{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$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl1023913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"0\.0%";
	text-align:general;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:#C2D69A;
	mso-pattern:black none;
	white-space:nowrap;}
.xl1033913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border-top:.5pt solid windowtext;
	border-right:.5pt solid windowtext;
	border-bottom:none;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl1043913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\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;}
.xl1053913
	{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;}
.xl1063913
	{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;}
.xl1073913
	{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;}
.xl1083913
	{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;}
.xl1093913
	{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;}
.xl1103913
	{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;}
.xl1113913
	{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;}
.xl1123913
	{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;}
.xl1133913
	{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$\0022\#\,\#\#0";
	text-align:general;
	vertical-align:bottom;
	border-top:none;
	border-right:.5pt solid windowtext;
	border-bottom:.5pt solid windowtext;
	border-left:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl1143913
	{padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:windowtext;
	font-size:12.0pt;
	font-weight:700;
	font-style:normal;
	text-decoration:none;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	text-align:center;
	vertical-align:bottom;
	border:.5pt solid windowtext;
	background:red;
	mso-pattern:black none;
	white-space:nowrap;}
.xl1153913
	{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_3913" align=3Dcenter
x:publishsource=3D"Excel">

<table border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D1620 style=3D'bor=
der-collapse:
 collapse;table-layout:fixed;width:1215pt'>
 <col width=3D375 style=3D'mso-width-source:userset;mso-width-alt:13714;wid=
th:281pt'>
 <col class=3Dxl633913 width=3D108 style=3D'mso-width-source:userset;mso-wi=
dth-alt:
 3949;width:81pt'>
 <col class=3Dxl633913 width=3D84 style=3D'mso-width-source:userset;mso-wid=
th-alt:
 3072;width:63pt'>
 <col class=3Dxl633913 width=3D92 style=3D'mso-width-source:userset;mso-wid=
th-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'>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl803913 width=3D375 style=3D'height:15.75pt;widt=
h:281pt'><a
  name=3D"RANGE!A1:M36">Itemized Cost of a $450,000 &quot;Private&quot; Pro=
perty</a></td>
  <td class=3Dxl653913 width=3D108 style=3D'border-left:none;width:81pt'>Li=
fetime</td>
  <td class=3Dxl653913 width=3D84 style=3D'border-left:none;width:63pt'>% o=
f</td>
  <td class=3Dxl653913 width=3D92 style=3D'border-left:none;width:69pt'>Reg=
ressive</td>
  <td class=3Dxl643913 width=3D104 style=3D'border-left:none;width:78pt'>Co=
nflicts
  with</td>
  <td class=3Dxl643913 width=3D100 style=3D'border-left:none;width:75pt'>Co=
nflicts
  with</td>
  <td class=3Dxl643913 width=3D106 style=3D'border-left:none;width:80pt'>Co=
nflicts
  with</td>
  <td class=3Dxl643913 width=3D111 style=3D'border-left:none;width:83pt'>Co=
nflicts
  with</td>
  <td class=3Dxl643913 width=3D115 style=3D'border-left:none;width:86pt'>Co=
nflicts
  with<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl663913 width=3D113 style=3D'border-left:none;width:85pt'>Co=
nflicts
  with</td>
  <td class=3Dxl643913 width=3D99 style=3D'width:74pt'>Conflicts with<span
  style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl643913 width=3D99 style=3D'border-left:none;width:74pt'>Con=
flicts
  with</td>
  <td class=3Dxl643913 width=3D114 style=3D'border-left:none;width:86pt'>Co=
nflicts
  with<span style=3D'mso-spacerun:yes'> </span></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl813913 style=3D'height:15.75pt;border-top:none'=
>&nbsp;</td>
  <td class=3Dxl653913 style=3D'border-top:none;border-left:none'>Accrued</=
td>
  <td class=3Dxl653913 style=3D'border-top:none;border-left:none'>Total</td>
  <td class=3Dxl1153913>And</td>
  <td class=3Dxl643913 style=3D'border-top:none'><font class=3D"font63913">=
u</font><font
  class=3D"font53913">nited States<span style=3D'mso-spacerun:yes'> </span>=
</font></td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>Constitut=
ional</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>Bill of R=
ights</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>Declarati=
on of</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>{High} Co=
urts</td>
  <td class=3Dxl663913 style=3D'border-top:none;border-left:none'>Laws of N=
ature</td>
  <td class=3Dxl643913 style=3D'border-top:none'>Intentions of</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>L. Spoone=
r</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>Words/Act=
ion</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl813913 style=3D'height:15.75pt;border-top:none'=
>&nbsp;</td>
  <td class=3Dxl653913 style=3D'border-top:none;border-left:none'>Cost</td>
  <td class=3Dxl653913 style=3D'border-top:none;border-left:none'>Cost<span
  style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl653913 style=3D'border-left:none'>Unncecessay</td>
  <td class=3Dxl713913 style=3D'border-top:none;border-left:none'>Constitut=
ion</td>
  <td class=3Dxl713913 style=3D'border-top:none;border-left:none'>Republic<=
/td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>(Limits o=
f Gvt.)</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>Independe=
nce</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>Rulings A=
gainst</td>
  <td class=3Dxl723913 style=3D'border-top:none;border-left:none'>&amp; Nat=
ure's
  God</td>
  <td class=3Dxl643913 style=3D'border-top:none'>American</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>&amp; Fre=
edom</td>
  <td class=3Dxl643913 style=3D'border-top:none;border-left:none'>By Jesus =
Christ</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl823913 style=3D'height:15.75pt'>&nbsp;</td>
  <td class=3Dxl693913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl693913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl693913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl733913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl733913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl743913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl743913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl743913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl753913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl643913 style=3D'border-top:none'>Revolution</td>
  <td class=3Dxl743913 style=3D'border-left:none'>Historians</td>
  <td class=3Dxl743913 style=3D'border-left:none'>&nbsp;</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl833913 style=3D'height:15.75pt'>&nbsp;</td>
  <td class=3Dxl843913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl853913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl863913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl883913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl893913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
  <td class=3Dxl873913 style=3D'border-left:none'>&nbsp;</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl833913 style=3D'height:15.75pt'>King County Was=
hington
  Gvt Property Tax Cost<span style=3D'mso-spacerun:yes'> </span></td>
  <td class=3Dxl1133913 align=3Dright style=3D'border-left:none'>$675,751</=
td>
  <td class=3Dxl1093913 style=3D'border-left:none'>19.4%</td>
  <td class=3Dxl863913 style=3D'border-left:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
  <td class=3Dxl883913 style=3D'border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
  <td class=3Dxl873913 style=3D'border-left:none'>X</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl903913 style=3D'height:15.75pt;border-top:none'=
>Fed. +
  State + King County Gvt Regulation Cost (9)</td>
  <td class=3Dxl1123913 align=3Dright style=3D'border-top:none;border-left:=
none'>$965,869</td>
  <td class=3Dxl1103913 align=3Dright style=3D'border-top:none;border-left:=
none'>27.7%</td>
  <td class=3Dxl913913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl923913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl903913 style=3D'height:15.75pt;border-top:none'=
>Wash.
  State Gvt Home Sale Excise Tax 1.78% (9)</td>
  <td class=3Dxl1123913 align=3Dright style=3D'border-top:none;border-left:=
none'>$186,814</td>
  <td class=3Dxl1103913 align=3Dright style=3D'border-top:none;border-left:=
none'>5.4%</td>
  <td class=3Dxl913913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl923913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl903913 style=3D'height:15.75pt;border-top:none'=
>Bank
  Interest on $400,000 Loan @ 6%</td>
  <td class=3Dxl1123913 align=3Dright style=3D'border-top:none;border-left:=
none'>$464,000</td>
  <td class=3Dxl1103913 align=3Dright style=3D'border-top:none;border-left:=
none'>13.3%</td>
  <td class=3Dxl913913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl923913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl903913 style=3D'height:15.75pt;border-top:none'=
>Cost of
  NO Allodial Title/Land Patent</td>
  <td class=3Dxl1143913 style=3D'border-top:none;border-left:none'>Priceles=
s</td>
  <td class=3Dxl1113913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl913913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl923913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl933913 style=3D'height:15.75pt;border-top:none'=
>Total
  Extortion By Governments &amp; Banks</td>
  <td class=3Dxl1123913 align=3Dright style=3D'border-top:none;border-left:=
none'>$2,292,434</td>
  <td class=3Dxl1103913 align=3Dright style=3D'border-top:none;border-left:=
none'>65.7%</td>
  <td class=3Dxl913913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl923913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
  <td class=3Dxl893913 style=3D'border-top:none;border-left:none'>X</td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl673913 style=3D'height:15.75pt'>&nbsp;</td>
  <td class=3Dxl943913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt'>Minimum Mainten=
ance cost
  (3) (4) (5) (8)</td>
  <td class=3Dxl943913 align=3Dright style=3D'border-top:none;border-left:n=
one'>$497,092</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>Insurance
  cost at .3% per year @ CPI</td>
  <td class=3Dxl943913 align=3Dright style=3D'border-top:none;border-left:n=
one'>$145,115</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl1003913 style=3D'height:15.75pt;border-top:none=
'>Total
  Maintenance Cost</td>
  <td class=3Dxl1013913 align=3Dright style=3D'border-top:none;border-left:=
none'>$642,207</td>
  <td class=3Dxl1023913 align=3Dright style=3D'border-top:none;border-left:=
none'>18.4%</td>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>&nbsp;</td>
  <td class=3Dxl943913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>Estimated
  buying cost<span style=3D'mso-spacerun:yes'>  </span>(7)</td>
  <td class=3Dxl943913 align=3Dright style=3D'border-top:none;border-left:n=
one'>$22,000</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>Est.
  selling cost less Wash. State Excise Tax (7)</td>
  <td class=3Dxl943913 align=3Dright style=3D'border-top:none;border-left:n=
one'>$83,200</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl1003913 style=3D'height:15.75pt;border-top:none=
'>Total
  Buy and Sell Cost</td>
  <td class=3Dxl1013913 align=3Dright style=3D'border-top:none;border-left:=
none'>$105,200</td>
  <td class=3Dxl1023913 align=3Dright style=3D'border-top:none;border-left:=
none'>3.0%</td>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>&nbsp;</td>
  <td class=3Dxl943913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>Cash Down
  at purchase</td>
  <td class=3Dxl943913 align=3Dright style=3D'border-top:none;border-left:n=
one'>$50,000</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl993913 style=3D'height:15.75pt;border-top:none'=
>Principal
  paid over life of loan</td>
  <td class=3Dxl943913 align=3Dright style=3D'border-top:none;border-left:n=
one'>$400,000</td>
  <td class=3Dxl953913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl1003913 style=3D'height:15.75pt;border-top:none=
'>Total
  Loan Principal Down Paid</td>
  <td class=3Dxl1013913 align=3Dright style=3D'border-top:none;border-left:=
none'>$450,000</td>
  <td class=3Dxl1023913 align=3Dright style=3D'border-top:none;border-left:=
none'>12.9%</td>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl1003913 style=3D'height:15.75pt;border-top:none=
'>&nbsp;</td>
  <td class=3Dxl1013913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1023913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl963913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl983913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
  <td class=3Dxl973913 style=3D'border-top:none;border-left:none'>&nbsp;</t=
d>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl1033913 style=3D'height:15.75pt;border-top:none=
'>Grand
  Total Lifetime Costs to Own a Home</td>
  <td class=3Dxl1043913 align=3Dright style=3D'border-top:none;border-left:=
none'>$3,489,841</td>
  <td class=3Dxl1053913 align=3Dright style=3D'border-top:none;border-left:=
none'>100.0%</td>
  <td class=3Dxl1063913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1083913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none'>&nbsp;</td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
  <td class=3Dxl1073913 style=3D'border-top:none;border-left:none'>&nbsp;</=
td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 style=3D'height:15.75pt'></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl763913 style=3D'height:15.75pt'>Footnotes:</td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 style=3D'height:15.75pt'>4.<span
  style=3D'mso-spacerun:yes'>  </span>Average loan period chosen 30 years</=
td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl773913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl793913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl783913 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=3Dxl683913></td>
  <td class=3Dxl683913></td>
  <td class=3Dxl793913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl773913 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=3Dxl793913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl703913></td>
  <td class=3Dxl153913></td>
 </tr>
 <![if supportMisalignedColumns]>
 <tr height=3D0 style=3D'display:none'>
  <td width=3D375 style=3D'width:281pt'></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>
 </tr>
 <![endif]>
</table>

</div>


<!----------------------------->
<!--END OF OUTPUT FROM EXCEL PUBLISH AS WEB PAGE WIZARD-->
<!----------------------------->
</body>

</html>

