HomeMy WebLinkAbout121714 CRC Financial Packet
CA
R
M
E
L
R
E
D
E
V
E
L
O
P
M
E
N
T
C
O
M
M
I
S
S
I
O
N
Fi
n
a
n
c
i
a
l
I
n
f
o
r
m
a
t
i
o
n
P
a
c
k
e
t
Fo
r
t
h
e
M
o
n
t
h
E
n
d
i
n
g
N
o
v
e
m
b
e
r
3
0
,
2
0
1
4
Sc
h
e
d
u
l
e
Se
c
t
i
o
n
Sc
h
e
d
u
l
e
1
-
A
n
n
u
a
l
B
u
d
g
e
t
S
u
m
m
a
r
y
U
p
d
a
t
e
1
Re
v
e
n
u
e
B
u
d
g
e
t
A
n
a
l
y
s
i
s
1A
Ex
p
e
n
d
i
t
u
r
e
B
u
d
g
e
t
A
n
a
l
y
s
i
s
1B
Su
m
m
a
r
y
o
f
C
a
s
h
a
n
d
C
a
s
h
R
i
g
h
t
s
1C
Fu
n
d
B
a
l
a
n
c
e
s
a
n
d
O
u
t
s
t
a
n
d
i
n
g
R
e
c
e
i
v
a
b
l
e
s
1D
Sc
h
e
d
u
l
e
2
-
D
e
b
t
S
u
m
m
a
r
y
2
Ad
d
i
t
i
o
n
a
l
I
n
f
o
r
m
a
t
i
o
n
2A
De
v
e
l
o
p
e
r
B
o
n
d
s
2B
Ap
p
e
n
d
i
x
A
-
A
n
a
l
y
s
i
s
o
f
T
I
F
C
o
l
l
e
c
t
i
o
n
s
An
a
l
y
s
i
s
o
f
A
c
t
u
a
l
S
p
r
i
n
g
a
n
d
E
s
t
i
m
a
t
e
d
F
a
l
l
2
0
1
4
T
I
F
C
o
l
l
e
c
t
i
o
n
s
A-
1
An
a
l
y
s
i
s
o
f
J
u
n
e
2
0
1
4
T
I
F
C
o
l
l
e
c
t
i
o
n
s
a
n
d
D
i
s
b
u
r
s
e
m
e
n
t
s
A-
2
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
Fi
n
a
n
c
i
a
l
P
a
c
k
e
t
Ta
b
l
e
o
f
C
o
n
t
e
n
t
s
Carmel Redevelopment Commission
Annual Budget Summary Update
as of 11/30/14
Reference B C D E F G H
1 Actual Actual PROJECTED Amended % Complete Variance of Revised Budget
2 October November December Total Approved Approved
3 Projections Budget6/18/2014
4 BEGINNING BALANCE WITHOUT RESTRICTED FUNDS $477,092 $1,325,291 $1,182,810
5
6 RESTRICTED FUNDS BALANCE
7 Energy Center Consumption Reserve Balance 500,000 500,000 500,000 500,000 500,000
8 Interest for Energy Center Consumption Reserve 1,734 1,749 1,749 1,749
9 Parcel 7C Tenant Rent Reserve Balance 800,000 800,000 800,000 800,000 800,000
10 Interest for Parcel 7C Tenant Rent Reserve 1,828 1,851 1,851 1,851
11 Supplemental Reserve Fund Balance 584,459 1,220,848 2,526,168 2,526,168 1,119,000
12 Interest for Supplemental Reserve Fund 171 205 205 205
13 Total Restricted Funds Balance 1,888,192 2,524,653 3,829,973 3,829,973 2,419,000
14
15 BEGINNING BALANCE WITH RESTRICTED FUNDS 2,365,284 3,849,944 5,012,783
16
17 TRANSFERS FROM RESTRICTED FUNDS
18 Transfer from Energy Center Consumption Reserve 500,000 500,000
19 Transfer from Parcel 7C Tenant Rent Reserve 200,000 200,000
20 Total Transfers From Restricted Funds 700,000 700,000
21
22 RECEIPTS - TIF
23 Interest 20 1 606 288%396 210
24 Net Increment
25TIF Revenue, Net of Developer Pass Through 00 8,960,287 17,766,140 50%17,532,007
26 One-time Merchants Square Bond Defeasance Funds 0 0 565,281 100%0 565,281
27 Nash PIATT Payments (December 2013 and June 2014)0 0 76,221 100%0 76,221
28Village Financial Secondary IPC 00 (96,250) (238,659) 52%(276,210)
29 2006 COIT Refunding Bond 0 0 (479,534)(963,761) 50%(963,761)
30 Certificates of Participation, Series 2010C (Energy Center)0 0 (682,575)(2,048,538) 67%(2,048,538)
31 Illinois Street Bond 0 0 (456,470)(1,367,685) 67%(1,367,685)
32 2013 Illinois Street Bond 0 0 (110,013)(244,472) 55%(244,472)
33 2005 PAC Lease 0 0 (2,328,000)(4,656,000) 50%(4,656,000)
34 2012 Lease 0 0 (4,622,000)(13,126,000) 65%(13,126,000)
35 Net Increment after Debt Service and Developer Pass Through 20 1 185,446 (4,236,866) 98%(4,509,157)
36 TOTAL RECEIPTS - TIF 20 1 185,446 (4,236,866) (4,509,157)
37
38 RECEIPTS - NON TIF
39 Interest 225 33 672 243%396 276
40 Energy Payments 26,922 26,922 26,922 323,060 92%323,060
41 2013 and 2014 REI Energy Payments 10,462 10,462 167,384 155%59,485 107,899
42 4CDC Grants 0 0 131,066 337,909 61%337,909
43 Civic Rent 0 0 225,000 225,000 0%200,000
44 Keystone Group, LLC Receivable (Bond Enhancement) 2013 0 0 172,753 100%0 172,753
45 Keystone Group, LLC Receivable (Bond Enhancement) 2014 0 0 200,000 200,000 0%200,000
46 Sale of Buildings - Projected 954,885 0 1,019,885 102%19,885 1,000,000
47 Miscellaneous Receipts 0 1,400 4,350,000 4,493,579 0%0
48 TOTAL RECEIPTS - NON TIF 992,492 38,816 4,932,988 6,940,241 86%2,341,897
49 TOTAL RECEIPTS 992,512 38,817 5,118,434 2,703,37550
51 EXPENDITURES - TIF
52 Construction
53 Palladium Construction/Retention and Legal 85,417 62,164 340,608 1,422,515 98%1,100,000
54 Contingency Fund 0 0 590,000 100%0 590,000
55 Parcel 73 Streetscape Site Engineering 1,324 0 5,491 110%(480)5,011
56 Mezz Building Site Engineering 0 0 8,888 84%10,624
57 3rd Avenue and Monon Connecting Path Engineering 2,217 1,010 7,042 28%24,900
58 Monon Trail Work Engineering 458 1,018 8,644 33%24,900
59 Park Work at Monon Engineering 0 1,305 1,305 5%24,900
60 Duke Relocation at Pedcor Engineering 0 0 2,900 33%8,900
61 Parcel 73 Streetscape 0 0 196,333 196,333 0%100,000
62 Miscellaneous Construction 0 0 - 0%20,000
63 City Center Electric Utility Relocation & Expansion 0 0 - 0%250,000
64 Mezz Building Site Construction 0 0 29,931 29,931 0%310,000
65 Project Professional Fees
66 Legal Fees 34,294 110,225 36,998 354,639 163%(159,639) 195,000
67 Architecture/Engineering Fees 0 325 2,657 2,982 3%10,000
68 Accounting Fees 5,229 5,251 3,860 89,492 95%90,000
69 Miscellaneous Professional Fees 0 0 - 0%20,000
70 Bond and Trustee Fees 500 0 3,194 29,537 70%37,684
71 Transfer to Supplemental Reserve Fund 201,022 785,481 52%1,119,000
72 TOTAL EXPENDITURES - TIF 129,438 181,298 814,603 3,535,181 69%3,940,919 73
74 EXPENDITURES - NON TIF
75 Projected Reimbursement of Department Expenses 0 0 41,817 41,817 0%104,246
76 Sophia Square Garage Expenses (2013)0 0 119,441 428,975 100%(119,441)309,534
77 Miscellaneous Expenditures 14,874 0 588 30,686 82%36,707
78 TOTAL EXPENDITURES - NON TIF 14,874 0 161,846 501,478 75%450,487
79 TOTAL EXPENDITURES 144,313 181,298 976,449 4,036,659 80
81 ENDING BALANCE WITHOUT RESTRICTED FUNDS 1,325,291 1,182,810 5,324,795 $5,324,337 $99,165
82 ENDING BALANCE WITH RESTRICTED FUNDS $3,213,483 $3,707,462 $9,154,768 $9,154,311 $2,518,165
A
-1-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
Mo
n
t
h
a
n
d
Y
e
a
r
t
o
D
a
t
e
R
e
v
e
n
u
e
B
u
d
g
e
t
A
n
a
l
y
s
i
s
Fo
r
t
h
e
M
o
n
t
h
E
n
d
i
n
g
N
o
v
e
m
b
e
r
3
0
,
2
0
1
4
Re
f
e
r
e
n
c
e
B
C
D
E
F
G
H
IJKReference
1
1
2
Co
m
m
e
n
t
s
2
3
Bu
d
g
e
t
Ac
t
u
a
l
$
V
a
r
i
a
n
c
e
Pr
o
p
o
s
e
d
Ad
j
u
s
t
m
e
n
t
s
Re
v
i
s
e
d
YTD$ Remaining% YTD Recognized 3
4
RE
C
E
I
P
T
S
-
T
I
F
4
5
In
t
e
r
e
s
t
$0
$1
$1
$0
21
0
$2
1
0
$607($397)288.90%5
6
TI
F
R
e
v
e
n
u
e
,
N
e
t
o
f
D
e
v
e
l
o
p
e
r
P
a
s
s
T
h
r
o
u
g
h
0
0
0
19
,
2
4
0
,
4
4
0
(1
,
7
0
8
,
4
3
3
)
17
,
5
3
2
,
0
0
7
8,805,854$8,726,15350.23%6
7
On
e
-
t
i
m
e
M
e
r
c
h
a
n
t
s
S
q
u
a
r
e
B
o
n
d
D
e
f
e
a
s
a
n
c
e
F
u
n
d
s
0
0
0
51
3
,
0
0
0
52
,
2
8
1
56
5
,
2
8
1
565,281$0100.00%7
8
Na
s
h
P
I
A
T
T
P
a
y
m
e
n
t
s
(
D
e
c
e
m
b
e
r
2
0
1
3
a
n
d
J
u
n
e
2
0
1
4
)
0
0
0
0
76
,
2
2
1
76
,
2
2
1
76,221$0100.00%8
9
Vi
l
l
a
g
e
F
i
n
a
n
c
i
a
l
S
e
c
o
n
d
a
r
y
I
P
C
0
0
0
(2
7
6
,
2
1
0
)
0
(2
7
6
,
2
1
0
)
(142,409)($133,801)51.56%9
10
20
0
6
C
O
I
T
R
e
f
u
n
d
i
n
g
B
o
n
d
0
0
0
(9
6
3
,
7
6
1
)
0
(9
6
3
,
7
6
1
)
(484,228)($479,534)50.24%10
11
CO
P
S
,
S
e
r
i
e
s
2
0
1
0
C
(
E
n
e
r
g
y
C
e
n
t
e
r
)
0
0
0
(2
,
0
4
8
,
5
3
8
)
0
(2
,
0
4
8
,
5
3
8
)
(1
,
3
6
5
,
9
6
3
)
($682,575)66.68%11
12
Il
l
i
n
o
i
s
S
t
r
e
e
t
B
o
n
d
0
0
0
(1
,
5
6
4
,
2
5
1
)
19
6
,
5
6
6
(1
,
3
6
7
,
6
8
5
)
(911,215)($456,470)66.62%12
13
20
1
3
I
l
l
i
n
o
i
s
S
t
r
e
e
t
B
o
n
d
0
0
0
(2
4
4
,
4
7
2
)
0
(2
4
4
,
4
7
2
)
(134,460)($110,012)55.00%13
14
20
0
5
P
A
C
L
e
a
s
e
0
0
0
(5
,
7
7
5
,
0
0
0
)
1,
1
1
9
,
0
0
0
(4
,
6
5
6
,
0
0
0
)
(2
,
3
2
8
,
0
0
0
)
($2,328,000)50.00%14
15
20
1
2
L
e
a
s
e
0
0
0
(1
3
,
1
2
6
,
0
0
0
)
0
(1
3
,
1
2
6
,
0
0
0
)
(8
,
5
0
4
,
0
0
0
)
($4,622,000)64.79%15
16
TO
T
A
L
R
E
C
E
I
P
T
S
-
T
I
F
0
1
1
(4
,
2
4
4
,
7
9
2
)
(2
6
4
,
1
5
5
)
(4
,
5
0
8
,
9
4
7
)
(4
,
4
2
2
,
3
1
2
)
($86,635)98.08%16
17
17
18
RE
C
E
I
P
T
S
-
N
O
N
T
I
F
18
19
In
t
e
r
e
s
t
0
33
33
0
27
6
27
6
673(397)243.74%19
20
En
e
r
g
y
P
a
y
m
e
n
t
s
26
,
9
2
2
26
,
9
2
2
0
32
3
,
0
6
0
0
32
3
,
0
6
0
296,14026,92091.67%20
21
20
1
3
a
n
d
2
0
1
4
R
E
I
E
n
e
r
g
y
P
a
y
m
e
n
t
s
10
,
4
6
2
10
,
4
6
2
0
0
10
7
,
8
9
9
10
7
,
8
9
9
167,385(59,486)155.13%21
22
4C
D
C
G
r
a
n
t
s
0
0
0
40
0
,
0
0
0
(6
2
,
0
9
1
)
33
7
,
9
0
9
206,843131,06661.21%22
23
Ci
v
i
c
R
e
n
t
0
0
0
20
0
,
0
0
0
0
20
0
,
0
0
0
0200,0000.00%23
24
Ke
y
s
t
o
n
e
G
r
o
u
p
,
L
L
C
R
e
c
e
i
v
a
b
l
e
(
B
o
n
d
E
n
h
a
n
c
e
m
e
n
t
)
2
0
1
3
0
0
0
20
0
,
0
0
0
(2
7
,
2
4
7
)
17
2
,
7
5
3
172,7530100.00%24
25
Ke
y
s
t
o
n
e
G
r
o
u
p
,
L
L
C
R
e
c
e
i
v
a
b
l
e
(
B
o
n
d
E
n
h
a
n
c
e
m
e
n
t
)
2
0
1
4
0
0
0
20
0
,
0
0
0
0
20
0
,
0
0
0
0200,0000.00%25
26
Sa
l
e
o
f
B
u
i
l
d
i
n
g
s
0
0
0
0
1,
0
0
0
,
0
0
0
1,
0
0
0
,
0
0
0
1,019,885(19,885)101.99%26
27
M
i
s
c
e
l
l
a
n
e
o
u
s
R
e
c
e
i
p
t
s
8
0
0
,
0
0
0
1
,
4
0
0
(7
9
8
,
6
0
0
)
Di
f
f
e
r
e
n
c
e
i
s
l
e
g
a
l
s
e
t
t
l
e
m
e
n
t
t
h
a
t
w
a
s
ex
p
e
c
t
e
d
t
o
b
e
p
a
i
d
i
n
N
o
v
e
m
b
e
r
a
n
d
i
s
no
w
a
n
t
i
c
i
p
a
t
e
d
t
o
b
e
p
a
i
d
b
y
y
e
a
r
e
n
d
0
0
0
1
4
3
,
5
7
9
(143,579)0.00%27
28
TO
T
A
L
R
E
C
E
I
P
T
S
-
N
O
N
T
I
F
83
7
,
3
8
4
38
,
8
1
7
(7
9
8
,
5
6
7
)
1,
3
2
3
,
0
6
0
1,
0
1
8
,
8
3
7
2,
3
4
1
,
8
9
7
2,007,258334,63985.71%28
29
TO
T
A
L
R
E
V
E
N
U
E
S
$8
3
7
,
3
8
4
$3
8
,
8
1
8
($
7
9
8
,
5
6
6
)
($
2
,
9
2
1
,
7
3
2
)
$7
5
4
,
6
8
2
($
2
,
1
6
7
,
0
5
0
)
($
2
,
4
1
5
,
0
5
4
)
$248,004111.44%29
30
30
Cu
r
r
e
n
t
M
o
n
t
h
Cu
r
r
e
n
t
Y
e
a
r
B
u
d
g
e
t
A
-1
A
-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
Mo
n
t
h
a
n
d
Y
e
a
r
t
o
D
a
t
e
E
x
p
e
n
d
i
t
u
r
e
B
u
d
g
e
t
A
n
a
l
y
s
i
s
Fo
r
t
h
e
M
o
n
t
h
E
n
d
i
n
g
N
o
v
e
m
b
e
r
3
0
,
2
0
1
4
Re
f
e
r
e
n
c
e
B
C
D
E
F
G
H
IJKReference
1
1
2
Co
m
m
e
n
t
s
2
3
Bu
d
g
e
t
Ac
t
u
a
l
$
V
a
r
i
a
n
c
e
Pr
o
p
o
s
e
d
Ad
j
u
s
t
m
e
n
t
s
Re
v
i
s
e
d
YTD$ Remaining% YTD 3
4
EX
P
E
N
D
I
T
U
R
E
S
:
T
I
F
4
5
Co
n
s
t
r
u
c
t
i
o
n
5
6
Pa
l
l
a
d
i
u
m
C
o
n
s
t
r
u
c
t
i
o
n
R
e
t
e
n
t
i
o
n
/
L
e
g
a
l
62
,
1
6
4
62
,
1
6
4
$0
$9
0
0
,
0
0
0
$2
0
0
,
0
0
0
$1
,
1
0
0
,
0
0
0
$1,081,905$18,09598.36%6
7
Co
n
t
i
n
g
e
n
c
y
F
u
n
d
0
0
0
59
0
,
0
0
0
$0
$5
9
0
,
0
0
0
590,000$0100.00%7
8
Pa
r
c
e
l
7
3
S
t
r
e
e
t
s
c
a
p
e
S
i
t
e
E
n
g
i
n
e
e
r
i
n
g
0
0
0
5,
0
1
1
$0
5,
0
1
1
5,491($480)109.58%8
9
Me
z
z
B
u
i
l
d
i
n
g
S
i
t
e
E
n
g
i
n
e
e
r
i
n
g
0
0
0
10
,
6
2
4
$0
10
,
6
2
4
8,888$1,73683.66%9
10
3r
d
A
v
e
n
u
e
a
n
d
M
o
n
o
n
C
o
n
n
e
c
t
i
n
g
P
a
t
h
E
n
g
i
n
e
e
r
i
n
g
1,
0
1
0
1,
0
1
0
0
0
$2
4
,
9
0
0
24
,
9
0
0
7,042$17,85828.28%10
11
Mo
n
o
n
T
r
a
i
l
W
o
r
k
E
n
g
i
n
e
e
r
i
n
g
1,
0
1
8
1,
0
1
8
0
0
$2
4
,
9
0
0
24
,
9
0
0
8,188$16,71232.88%11
12
Pa
r
k
W
o
r
k
a
t
M
o
n
o
n
E
n
g
i
n
e
e
r
i
n
g
1,
3
0
5
1,
3
0
5
0
0
$2
4
,
9
0
0
24
,
9
0
0
1,305$23,5955.24%12
13
Du
k
e
R
e
l
o
c
a
t
i
o
n
a
t
P
e
d
c
o
r
E
n
g
i
n
e
e
r
i
n
g
0
0
0
0
$8
,
9
0
0
8,
9
0
0
2,900$6,00032.58%13
14
Pa
r
c
e
l
7
3
S
t
r
e
e
t
s
c
a
p
e
0
0
0
30
0
,
0
0
0
($
2
0
0
,
0
0
0
)
10
0
,
0
0
0
0$100,0000.00%14
15
Mi
s
c
e
l
l
a
n
e
o
u
s
C
o
n
s
t
r
u
c
t
i
o
n
0
0
0
20
,
0
0
0
$0
20
,
0
0
0
0$20,0000.00%15
16
Ci
t
y
C
e
n
t
e
r
e
l
e
c
t
r
i
c
U
t
i
l
i
t
y
R
e
l
o
c
a
t
i
o
n
&
E
x
p
a
n
s
i
o
n
0
0
0
25
0
,
0
0
0
$0
25
0
,
0
0
0
0$250,0000.00%16
17
Me
z
z
B
u
i
l
d
i
n
g
S
i
t
e
C
o
n
s
t
r
u
c
t
i
o
n
0
0
0
50
0
,
0
0
0
($
1
9
0
,
0
0
0
)
31
0
,
0
0
0
0$310,0000.00%17
18
Pr
o
j
e
c
t
P
r
o
f
e
s
s
i
o
n
a
l
F
e
e
s
18
19
Le
g
a
l
F
e
e
s
11
0
,
2
2
5
11
0
,
2
2
5
0
19
5
,
0
0
0
0
19
5
,
0
0
0
317,643(122,643)162.89%19
20
Ar
c
h
/
E
n
g
i
n
e
e
r
i
n
g
32
5
32
5
0
40
,
0
0
0
(3
0
,
0
0
0
)
10
,
0
0
0
3259,6753.25%20
21
Ac
c
o
u
n
t
i
n
g
F
e
e
s
5,
2
5
1
5,
2
5
1
0
10
0
,
0
0
0
(1
0
,
0
0
0
)
90
,
0
0
0
85,6344,36695.15%21
22
Mi
s
c
e
l
l
a
n
e
o
u
s
P
r
o
f
e
s
s
i
o
n
a
l
F
e
e
s
0
0
0
25
,
0
0
0
(5
,
0
0
0
)
20
,
0
0
0
020,0000.00%22
23
Bo
n
d
a
n
d
T
r
u
s
t
e
e
F
e
e
s
0
0
0
34
,
0
8
4
3,
6
0
0
37
,
6
8
4
26,34311,34169.90%23
24
Tr
a
n
s
f
e
r
t
o
S
u
p
p
l
e
m
e
n
t
a
l
R
e
s
e
r
v
e
F
u
n
d
0
0
0
0
1,
1
1
9
,
0
0
0
1,
1
1
9
,
0
0
0
584,459534,54152.23%24
25
TO
T
A
L
E
X
P
E
N
D
I
T
U
R
E
S
-
T
I
F
18
1
,
2
9
8
18
1
,
2
9
8
0
2,
9
6
9
,
7
1
9
97
1
,
2
0
0
3,
9
4
0
,
9
1
9
2,720,1231,220,79669.02%25
26
26
27
EX
P
E
N
D
I
T
U
R
E
S
:
N
O
N
T
I
F
27
28
Pr
o
j
e
c
t
e
d
R
e
i
m
b
u
r
s
e
m
e
n
t
o
f
D
e
p
a
r
t
m
e
n
t
E
x
p
e
n
s
e
s
0
0
0
38
3
,
1
7
8
(2
7
8
,
9
3
2
)
10
4
,
2
4
6
0104,2460.00%28
29
So
p
h
i
a
S
q
u
a
r
e
G
a
r
a
g
e
E
x
p
e
n
s
e
s
0
0
0
0
30
9
,
5
3
4
30
9
,
5
3
4
309,5331100.00%29
30
Mi
s
c
e
l
l
a
n
e
o
u
s
E
x
p
e
n
d
i
t
u
r
e
s
0
0
0
51
,
6
0
7
(1
4
,
9
0
0
)
36
,
7
0
7
30,0986,60982.00%30
31
TO
T
A
L
E
X
P
E
N
D
I
T
U
R
E
S
-
N
O
N
T
I
F
0
0
0
43
4
,
7
8
5
15
,
7
0
2
45
0
,
4
8
7
339,631110,85675.39%31
32
TO
T
A
L
E
X
P
E
N
D
I
T
U
R
E
S
$1
8
1
,
2
9
8
$1
8
1
,
2
9
8
$0
$3
,
4
0
4
,
5
0
4
$9
8
6
,
9
0
2
$4
,
3
9
1
,
4
0
6
$3,059,7541,331,65269.68%32
Cu
r
r
e
n
t
M
o
n
t
h
Cu
r
r
e
n
t
Y
e
a
r
B
u
d
g
e
t
A
-1
B
-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
Su
m
m
a
r
y
o
f
C
a
s
h
Fo
r
t
h
e
M
o
n
t
h
E
n
d
i
n
g
N
o
v
e
m
b
e
r
3
0
,
2
0
1
4
Re
f
e
r
e
n
c
e
A
B
Reference
1
1
2
De
s
c
r
i
p
t
i
o
n
Ac
t
u
a
l
Bu
d
g
e
t
Va
r
i
a
n
c
e
2
3
Ca
s
h
B
a
l
a
n
c
e
1
1
/
1
/
1
4
3
4
1
1
0
1
C
a
s
h
1
,
2
1
7
,
8
2
2
.
9
4
$
1
,
2
1
7
,
8
2
2
.
9
4
$
-
$
4
5
1
1
1
0
T
I
F
1
0
7
,
4
6
8
.
3
7
1
0
7
,
4
6
8
.
3
7
-
5
6
To
t
a
l
C
a
s
h
1
,
3
2
5
,
2
9
1
.
3
1
$
1
,
3
2
5
,
2
9
1
.
3
1
$
-
$
6
7
7
8
Re
c
e
i
p
t
s
8
9
1
1
0
1
C
a
s
h
3
8
,
8
1
6
.
1
3
$
8
3
7
,
3
8
3
.
6
4
$
(
7
9
8
,
5
6
7
.
5
1
)
$
9
10
1
1
1
0
T
I
F
0
.
7
1
-
0
.
7
1
10
11
D
e
v
e
l
o
p
e
r
P
a
y
m
e
n
t
s
-
-
-
11
12
To
t
a
l
R
e
c
e
i
p
t
s
3
8
,
8
1
6
.
8
4
$
8
3
7
,
3
8
3
.
6
4
$
(
7
9
8
,
5
6
6
.
8
0
)
$
12
13
13
14
Di
s
b
u
r
s
e
m
e
n
t
s
14
15
1
1
0
1
C
a
s
h
9
8
,
8
4
6
.
4
4
$
9
8
,
8
4
6
.
4
4
$
-
$
15
16
1
1
1
0
T
I
F
8
2
,
4
5
1
.
8
8
8
2
,
4
5
1
.
8
8
-
16
17
To
t
a
l
D
i
s
b
u
r
s
e
m
e
n
t
s
1
8
1
,
2
9
8
.
3
2
$
1
8
1
,
2
9
8
.
3
2
$
-
$
17
18
18
19
1
1
0
1
C
a
s
h
1
,
1
5
7
,
7
9
2
.
6
3
$
1
,
9
5
6
,
3
6
0
.
1
4
$
(
7
9
8
,
5
6
7
.
5
1
)
$
19
20
1
1
1
0
T
I
F
2
5
,
0
1
7
.
2
0
2
5
,
0
1
6
.
4
9
0
.
7
1
20
21
Ca
s
h
B
a
l
a
n
c
e
1
1
/
3
0
/
1
4
1
,
1
8
2
,
8
0
9
.
8
3
$
1
,
9
8
1
,
3
7
6
.
6
3
$
(
7
9
8
,
5
6
6
.
8
0
)
$
21
22
22
23
To
t
a
l
U
s
a
b
l
e
F
u
n
d
s
$
1
,
1
8
2
,
8
0
9
.
8
3
$
1
,
9
8
1
,
3
7
6
.
6
3
(
$
7
9
8
,
5
66
.
8
0
)
23
-1
C
-
Restricted Funds
Energy Center Reserve $501,749
Civic Rent Reserve 801,851
Supplemental Reserve Fund 1,221,053
Sub-total:2,524,653
Unrestricted Funds
TIF 25,017
Non TIF 1,157,793
Sub-total:1,182,810
Total Funds $3,707,462
Outstanding Receivables
Energy Consumption Payments (1)10,462
Total Outstanding Receivables $10,462
(1) Amounts due reflects November 2014 for Office Building One
and the Tarkington. REI Real Estate Services, LLC acts as
property manager on behalf of the CRC and collects the Energy
Consumption Payments to be forwarded.
Carmel Redevelopment Commission Fund Balances
and Outstanding Receivables as of 11/30/14
Fund Balances
Outstanding Receivables
-1D-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
De
b
t
S
u
m
m
a
r
y
Fo
r
t
h
e
Y
e
a
r
E
n
d
i
n
g
D
e
c
e
m
b
e
r
3
1
,
2
0
1
4
Re
f
e
r
e
n
c
e
A
B
C
D
E
F
G
H
I
J
K
R
e
f
e
r
e
n
c
e
10
/
1
/
1
4
Re
v
e
n
u
e
O
r
i
g
i
n
a
l
O
u
t
s
t
a
n
d
i
n
g
2
0
1
4
2
0
1
4
T
o
t
a
l
F
i
r
s
t
S
e
c
o
n
d
Is
s
u
a
n
c
e
T
y
p
e
S
o
u
r
c
e
D
e
b
t
A
m
o
u
n
t
I
n
t
e
r
e
s
t
R
a
t
e
P
a
r
A
m
o
u
n
t
P
r
i
n
c
i
p
a
l
D
u
e
(
1
)
I
n
t
e
r
e
s
t
D
u
e
(
1
)
D
e
b
t
S
e
r
v
i
c
e
I
n
s
t
a
l
l
m
e
n
t
Installment
1
T
a
x
I
n
c
r
e
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
4
A
(
I
l
l
i
n
o
i
s
S
t
r
e
e
t
)
B
o
n
d
T
I
F
$
9
,
5
0
0
,
0
0
0
6
.
6
5
0
%
$
6
,
3
6
0
,
0
0
0
$
4
8
0
,
0
0
0
$
4
3
0
,
7
5
4
$
9
1
0
,
7
5
4
$
4
5
4
,
2
8
4
$
4
5
6
,
4
7
0
1
2
C
O
I
T
R
e
v
e
n
u
e
R
e
f
u
n
d
i
n
g
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
6
B
o
n
d
T
I
F
8
,
7
8
5
,
0
0
0
5
.
2
5
0
-
5
.
2
7
0
%
3
,
8
0
0
,
0
0
0
7
5
5
,
0
0
0
2
0
8
,
7
6
1
9
6
3
,
7
6
1
4
8
4
,
2
2
8
4
7
9
,
5
3
4
2
3
L
e
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
5
(
P
A
C
C
A
B
)
L
e
a
s
e
T
I
F
2
7
,
7
9
8
,
2
2
7
4
.
6
2
5
-
1
0
.
2
0
0
%
1
9
,
6
4
9
,
1
5
0
1
,
5
8
3
,
6
0
8
1
,
5
9
6
,
3
9
2
3
,
1
8
0
,
0
0
0
0
3
,
1
8
0
,
0
0
0
3
4
L
e
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
2
A
L
e
a
s
e
T
I
F
1
1
5
,
9
0
0
,
0
0
0
2
.
6
2
5
-
4
.
0
0
0
%
1
1
5
,
9
0
0
,
0
0
0
0
4
,
3
9
2
,
5
8
2
4
,
3
9
2
,
5
8
2
2
,
1
9
6
,
2
9
1
2
,
1
9
6
,
2
9
1
4
5
L
e
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
2
B
L
e
a
s
e
T
I
F
6
9
,
2
4
5
,
0
0
0
0
.
6
0
8
-
3
.
0
0
0
%
6
6
,
5
1
0
,
0
0
0
3
,
4
8
0
,
0
0
0
1
,
3
5
6
,
0
3
0
4
,
8
3
6
,
0
3
0
2
,
4
1
6
,
0
1
2
2
,
4
2
0
,
0
1
8
5
6
R
e
d
e
v
e
l
o
p
m
e
n
t
D
i
s
t
r
i
c
t
B
o
n
d
s
o
f
2
0
1
3
(
I
l
l
i
n
o
i
s
S
t
r
e
e
t
)
B
o
n
d
T
I
F
6
,
5
3
5
,
0
0
0
2
.
0
0
0
-
4
.
0
0
0
%
6
,
5
3
5
,
0
0
0
0
2
4
4
,
4
7
2
2
4
4
,
4
7
2
1
3
4
,
4
6
0
1
1
0
,
0
1
3
6
7
L
e
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
R
e
f
u
n
d
i
n
g
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
4
(
P
A
C
)
L
e
a
s
e
T
I
F
5
5
,
6
8
5
,
0
0
0
2
.
2
5
0
-
5
.
0
0
0
%
5
5
,
6
8
5
,
0
0
0
0
1
,
4
7
0
,
7
9
3
1
,
4
7
0
,
7
9
3
3
7
6
,
8
1
5
1
,
0
9
3
,
9
7
8
7
$2
9
3
,
4
4
8
,
2
2
7
$2
7
4
,
4
3
9
,
1
5
0
$6
,
2
9
8
,
6
0
8
$8
,
2
2
8
,
9
9
1
$1
4
,
5
2
7
,
5
9
9
$6,062,089$9,936,303
1
0
/
1
/
1
4
R
e
v
e
n
u
e
O
r
i
g
i
n
a
l
O
u
t
s
t
a
n
d
i
n
g
2
0
1
4
2
0
1
4
T
o
t
a
l
Ce
r
t
i
f
i
c
a
t
e
o
f
P
a
r
t
i
c
i
p
a
t
i
o
n
(
C
O
P
)
o
r
I
n
s
t
a
l
l
m
e
n
t
C
o
n
t
r
a
c
t
T
y
p
e
S
o
u
r
c
e
D
e
b
t
A
m
o
u
n
t
I
n
t
e
r
e
s
t
R
a
t
e
A
m
o
u
n
t
P
r
i
n
c
i
p
a
l
D
u
e
(
1
)
I
n
t
e
r
e
s
t
D
u
e
(
1
)
F
e
e
s
(
2
)
D
e
b
t
S
e
r
v
i
c
e
R
e
f
e
r
e
n
c
e
8
C
e
r
t
i
f
i
c
a
t
e
o
f
P
a
r
t
i
c
i
p
a
t
i
o
n
,
S
e
r
i
e
s
2
0
1
0
C
(
E
n
e
r
g
y
C
e
n
t
e
r
)
C
O
P
T
I
F
1
6
,
3
0
0
,
0
0
0
5
.
7
5
0
-
6
.
5
0
0
%
1
5
,
5
9
0
,
0
0
0
3
7
5
,
0
0
0
9
9
0
,
4
6
9
3
1
,
5
8
7
1
,
3
9
7
,
0
5
6
8
9
S
e
c
o
n
d
a
r
y
V
i
l
l
a
g
e
F
i
n
a
n
c
i
a
l
C
o
n
t
r
a
c
t
1
-
C
C
C
L
L
C
(
3
)
In
s
t
a
l
l
m
e
n
t
Co
n
t
r
a
c
t
T
I
F
4
,
5
0
0
,
0
0
0
L
I
B
O
R
+
2
.
8
%
4
,
5
0
0
,
0
0
0
0
1
5
7
,
5
0
0
1
5
7
,
5
0
0
9
10
S
e
c
o
n
d
a
r
y
V
i
l
l
a
g
e
F
i
n
a
n
c
i
a
l
C
o
n
t
r
a
c
t
2
-
I
D
C
L
L
C
(
3
)
In
s
t
a
l
l
m
e
n
t
Co
n
t
r
a
c
t
T
I
F
1
,
0
0
0
,
0
0
0
L
I
B
O
R
+
2
.
8
%
1
,
0
0
0
,
0
0
0
0
3
5
,
0
0
0
0
3
5
,
0
0
0
1
0
$2
1
,
8
0
0
,
0
0
0
$2
1
,
0
9
0
,
0
0
0
$3
7
5
,
0
0
0
$1
,
1
8
2
,
9
6
9
$3
1
,
5
8
7
$1,589,556
$3
1
5
,
2
4
8
,
2
2
7
$2
9
5
,
5
2
9
,
1
5
0
$6
,
6
7
3
,
6
0
8
$9
,
4
1
1
,
9
6
0
$3
1
,
5
8
7
$17,587,948
(1
)
T
o
t
a
l
d
e
b
t
s
e
r
v
i
c
e
a
m
o
u
n
t
i
s
p
e
r
a
m
o
r
t
i
z
a
t
i
o
n
s
c
h
e
d
u
l
e
s
o
f
I
s
s
u
a
n
c
e
(2
)
R
e
p
r
e
s
e
n
t
A
d
m
i
n
i
s
t
r
a
t
i
v
e
f
e
e
s
p
a
i
d
o
n
e
a
c
h
c
o
n
t
r
a
c
t
.
(3
)
I
n
t
e
r
e
s
t
a
m
o
u
n
t
s
a
r
e
e
s
t
i
m
a
t
e
s
s
i
n
c
e
t
h
e
i
n
t
e
r
e
s
t
r
a
t
e
a
c
c
o
u
n
t
s
f
o
r
L
I
B
O
R
.
Gr
a
n
d
T
o
t
a
l
Su
b
T
o
t
a
l
s
Su
b
T
o
t
a
l
s
-2
-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
De
b
t
S
u
m
m
a
r
y
-
A
d
d
i
t
i
o
n
a
l
I
n
f
o
r
m
a
t
i
o
n
Fo
r
t
h
e
Y
e
a
r
E
n
d
i
n
g
D
e
c
e
m
b
e
r
3
1
,
2
0
1
4
Re
f
e
r
e
n
c
e
A
B
C
D
E
F
Reference
Fi
n
a
l
Is
s
u
a
n
c
e
Ye
a
r
I
s
s
u
e
d
1s
t
C
a
l
l
Ma
t
u
r
i
t
y
Pa
y
m
e
n
t
D
a
t
e
s
Pu
r
p
o
s
e
o
f
I
s
s
u
a
n
c
e
1
Ta
x
I
n
c
r
e
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
4
A
(
I
l
l
i
n
o
i
s
S
t
r
e
e
t
)
20
0
4
7/
1
5
/
2
0
1
4
7/
1
5
/
2
0
2
4
7/
1
5
/
1
4
,
1
/
1
5
/
1
5
To
f
i
n
a
n
c
e
r
o
a
d
a
n
d
i
n
t
e
r
s
e
c
t
i
o
n
i
m
p
r
o
v
e
m
e
n
t
s
1
2
C
O
I
T
R
e
v
e
n
u
e
R
e
f
u
n
d
i
n
g
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
6
2
0
0
6
1
2
/
1
5
/
2
0
1
2
1
2
/
1
5
/
2
0
1
8
6
/
1
5
/
1
4
,
1
2
/
1
5
/
1
4
To
r
e
f
u
n
d
C
O
I
T
R
e
v
e
n
u
e
B
o
n
d
s
o
f
1
9
9
8
,
w
h
i
c
h
w
e
r
e
o
r
i
g
i
n
a
l
l
y
i
s
s
u
e
d
fo
r
t
h
e
a
c
q
u
i
s
i
t
i
o
n
a
n
d
r
e
d
e
v
e
l
o
p
m
e
n
t
o
f
p
r
o
p
e
r
t
y
i
n
t
h
e
C
i
t
y
C
e
n
t
e
r
Re
d
e
v
e
l
o
p
m
e
n
t
A
r
e
a
2
3
Le
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
5
(
P
A
C
C
A
B
)
20
0
5
2
/
1
/
2
0
1
1
2
/
1
/
2
0
3
3
7
/
1
/
1
4
,
1
/
1
/
1
5
To
f
i
n
a
n
c
e
t
h
e
d
e
s
i
g
n
a
n
d
c
o
n
s
t
r
u
c
t
i
o
n
o
f
a
n
e
w
p
e
r
f
o
r
m
i
n
g
a
r
t
s
c
e
n
t
e
r
co
m
p
l
e
x
3
4
Le
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
2
A
(
R
e
f
i
n
a
n
c
e
)
20
1
2
8
/
1
/
2
0
2
6
2
/
1
/
2
0
3
8
7
/
1
/
1
4
,
1
/
1
/
1
5
To
c
o
n
s
o
l
i
d
a
t
e
a
n
d
r
e
f
i
n
a
n
c
e
a
m
a
j
o
r
i
t
y
o
f
C
R
C
d
e
b
t
a
t
a
l
o
w
e
r
i
n
t
e
r
e
s
t
ra
t
e
4
5
Le
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
2
B
(
R
e
f
i
n
a
n
c
e
)
20
1
2
2
/
1
/
2
0
1
4
2
/
1
/
2
0
2
5
7
/
1
/
1
4
,
1
/
1
/
1
5
To
c
o
n
s
o
l
i
d
a
t
e
a
n
d
r
e
f
i
n
a
n
c
e
a
m
a
j
o
r
i
t
y
o
f
C
R
C
d
e
b
t
a
t
a
l
o
w
e
r
i
n
t
e
r
e
s
t
ra
t
e
5
6
Re
d
e
v
e
l
o
p
m
e
n
t
D
i
s
t
r
i
c
t
B
o
n
d
s
o
f
2
0
1
3
(
I
l
l
i
n
o
i
s
S
t
r
e
e
t
)
20
1
3
7/
1
5
/
2
0
2
4
1/
1
5
/
2
0
3
5
7/
1
5
/
1
4
,
1
/
1
/
1
5
To
f
i
n
a
n
c
e
v
a
r
i
o
u
s
i
m
p
r
o
v
e
m
e
n
t
s
t
o
I
l
l
i
n
o
i
s
S
t
r
e
e
t
6
7
Le
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
R
e
f
u
n
d
i
n
g
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
4
(
P
A
C
)
20
1
4
2
/
1
/
2
0
2
4
2
/
1
/
2
0
3
3
7
/
1
/
1
4
,
1
/
1
/
1
5
To
a
d
v
a
n
c
e
r
e
f
u
n
d
t
h
e
o
u
t
s
t
a
n
d
i
n
g
P
A
C
C
a
p
i
t
a
l
I
n
t
e
r
e
s
t
B
o
n
d
s
,
w
h
i
c
h
we
r
e
u
s
e
d
t
o
c
o
n
s
t
r
u
c
t
t
h
e
P
A
C
7
Fi
n
a
l
Is
s
u
a
n
c
e
Ye
a
r
I
s
s
u
e
d
1s
t
C
a
l
l
Ma
t
u
r
i
t
y
Pa
y
m
e
n
t
D
a
t
e
s
Pu
r
p
o
s
e
o
f
I
s
s
u
a
n
c
e
8
C
e
r
t
i
f
i
c
a
t
e
o
f
P
a
r
t
i
c
i
p
a
t
i
o
n
,
S
e
r
i
e
s
2
0
1
0
C
(
E
n
e
r
g
y
C
e
n
t
e
r
)
2
0
1
0
7
/
1
5
/
2
0
2
2
7
/
1
5
/
2
0
3
5
7
/
1
5
/
1
4
,
1
/
1
5
/
1
5
To
P
r
o
v
i
d
e
f
o
r
t
h
e
d
e
v
e
l
o
p
m
e
n
t
a
n
d
c
o
n
s
t
r
u
c
t
i
o
n
o
f
a
p
o
r
t
i
o
n
o
f
t
h
e
re
g
i
o
n
a
l
p
e
r
f
o
r
m
i
n
g
a
r
t
s
c
e
n
t
e
r
8
9
Se
c
o
n
d
a
r
y
V
i
l
l
a
g
e
F
i
n
a
n
c
i
a
l
C
o
n
t
r
a
c
t
1
-
C
C
C
L
L
C
20
1
1
N/
A
7/
1
5
/
2
0
3
4
7/
1
5
/
1
4
,
1
/
1
5
/
1
5
To
a
c
q
u
i
r
e
e
x
i
s
t
i
n
g
i
m
p
r
o
v
e
m
e
n
t
s
f
o
r
t
h
e
C
i
t
y
C
e
n
t
e
r
g
a
r
a
g
e
9
10
S
e
c
o
n
d
a
r
y
V
i
l
l
a
g
e
F
i
n
a
n
c
i
a
l
C
o
n
t
r
a
c
t
2
-
I
D
C
L
L
C
2
0
1
1
N
/
A
7
/
1
5
/
2
0
3
4
7
/
1
5
/
1
4
,
1
/
1
5
/
1
5
To
a
c
q
u
i
r
e
e
x
i
s
t
i
n
g
i
m
p
r
o
v
e
m
e
n
t
s
f
o
r
t
h
e
I
n
d
i
a
n
a
D
e
s
i
g
n
C
e
n
t
e
r
g
a
r
a
g
e
10
Bo
n
d
A
d
d
i
t
i
o
n
a
l
I
n
f
o
r
m
a
t
i
o
n
Ce
r
t
i
f
i
c
a
t
e
o
f
P
a
r
t
i
c
i
p
a
t
i
o
n
a
n
d
I
n
s
t
a
l
l
m
e
n
t
C
o
n
t
r
a
c
t
s
-
A
d
d
i
t
i
o
n
a
l
I
n
f
o
r
m
a
t
i
o
n
-2
A
-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
De
v
e
l
o
p
e
r
B
o
n
d
s
(
I
n
f
o
r
m
a
t
i
o
n
a
l
P
u
r
p
o
s
e
s
O
n
l
y
)
As
o
f
D
e
c
e
m
b
e
r
1
,
2
0
1
4
Re
f
e
r
e
n
c
e
A
B
C
D
E
F
G
Reference
1
Is
s
u
a
n
c
e
(
1
)
TI
F
A
r
e
a
(
2
)
Or
i
g
i
n
a
l
I
s
s
u
a
n
c
e
Am
o
u
n
t
Ou
t
s
t
a
n
d
i
n
g
Ba
l
a
n
c
e
M
a
t
u
r
i
t
y
De
c
e
m
b
e
r
2
0
1
3
Co
l
l
e
c
t
i
o
n
s
(
2
)
June 2014 Collections (2)1
2
Ta
x
a
b
l
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
6
(
P
a
r
k
w
o
o
d
W
e
s
t
P
r
o
j
e
c
t
)
Pa
r
k
w
o
o
d
C
r
o
s
s
i
n
g
4
,
8
0
0
,
0
0
0
3
,
8
0
0
,
0
0
0
2
0
2
6
6
2
7
,
3
1
5
6
4
1
,
0
0
8
2
3
Ta
x
a
b
l
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
6
B
(
B
u
c
k
i
n
g
h
a
m
-
Gr
a
m
e
r
c
y
P
r
o
j
e
c
t
)
(
3
)
Gr
a
m
e
r
c
y
2
0
,
0
0
0
,
0
0
0
0
2
0
2
7
4
4
3
4
Ta
x
a
b
l
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
o
f
2
0
1
1
(
1
1
6
t
h
S
t
r
e
e
t
C
e
n
t
r
e
P
r
o
j
e
c
t
)
11
6
t
h
S
t
.
C
e
n
t
r
e
2
,
0
5
0
,
0
0
0
1
,
9
9
4
,
0
0
9
2
0
3
6
1
5
,
3
1
7
1
3
3
,
1
0
5
4
5
Ta
x
a
b
l
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
o
f
2
0
1
1
(
I
n
d
i
a
n
a
S
p
i
n
e
G
r
o
u
p
P
r
o
j
e
c
t
)
(4
)
Me
r
i
d
i
a
n
a
n
d
M
a
i
n
7
5
1
,
5
0
0
7
2
6
,
6
0
0
2
0
3
1
1
3
3
,
4
0
1
7
4
,
8
8
2
5
6
Se
n
i
o
r
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
1
A
Ar
t
s
D
i
s
t
r
i
c
t
L
o
f
t
s
&
S
h
o
p
p
e
s
9,
6
3
0
,
0
0
0
9,
0
5
0
,
0
0
0
20
3
1
454,348432,7206
7
Su
b
o
r
d
i
n
a
t
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
1
B
(
5
)
(
A
r
t
s
D
i
s
t
r
i
c
t
Lo
f
t
s
&
S
h
o
p
p
e
s
P
r
o
j
e
c
t
)
Ar
t
s
D
i
s
t
r
i
c
t
L
o
f
t
s
&
S
h
o
p
p
e
s
0
0
2
0
3
5
0
0
7
8
Ta
x
a
b
l
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
3
A
(
L
e
g
a
c
y
)
Le
g
a
c
y
4,
5
0
0
,
0
0
0
4,
5
0
0
,
0
0
0
20
3
5
63,945204,4298
9
To
t
a
l
$4
1
,
7
3
1
,
5
0
0
$2
0
,
0
7
0
,
6
0
9
$1,294,331$1,486,1499
10
10
11
11
12
12
13
13
14
14
15
15
16
(3
)
T
h
e
B
o
n
d
s
w
e
r
e
i
s
s
u
e
d
a
s
d
r
a
w
b
o
n
d
s
.
T
h
e
a
m
o
u
n
t
s
h
o
w
n
r
e
p
r
e
s
e
n
t
s
t
h
e
a
m
o
u
n
t
o
f
p
r
i
n
c
i
p
a
l
d
r
a
w
n
d
o
w
n
a
n
d
o
u
t
s
t
a
n
d
i
n
g
p
e
r
t
h
e
T
r
u
s
t
e
e
.
16
17
17
18
(4
)
T
h
e
D
e
c
e
m
b
e
r
c
o
l
l
e
c
t
i
o
n
s
i
n
c
l
u
d
e
S
p
r
i
n
g
t
a
x
e
s
t
h
a
t
w
e
r
e
p
a
i
d
l
a
t
e
.
18
19
19
20
(5
)
T
h
e
B
o
n
d
s
w
e
r
e
i
s
s
u
e
d
a
s
d
r
a
w
b
o
n
d
s
.
T
h
e
a
m
o
u
n
t
s
h
o
w
n
r
e
p
r
e
s
e
n
t
s
t
h
e
a
m
o
u
n
t
o
f
p
r
i
n
c
i
p
a
l
d
r
a
w
n
d
o
w
n
a
n
d
o
u
t
s
t
a
n
d
i
n
g
p
e
r
t
h
e
o
f
f
i
c
i
a
l
d
r
a
w
s
s
c
h
e
d
u
l
e
d
i
n
t
h
e
I
s
s
u
a
n
c
e
O
f
f
e
r
i
n
g
D
o
c
u
m
e
n
t
s
.
20
21
21
(1
)
T
h
e
C
R
C
P
a
y
a
b
l
e
p
o
r
t
i
o
n
o
f
t
h
e
d
e
b
t
s
e
r
v
i
c
e
i
s
l
i
m
i
t
e
d
u
p
t
o
t
h
e
t
o
t
a
l
i
n
c
r
e
m
e
n
t
a
l
r
e
v
e
n
u
e
s
o
f
t
h
e
d
e
s
i
g
n
a
t
e
d
T
I
F
a
r
e
a
.
A
n
y
d
e
b
t
s
e
r
v
i
c
e
i
n
e
x
c
e
s
s
o
f
t
h
e
i
n
c
r
e
m
e
n
t
r
e
v
e
n
u
e
s
i
s
l
i
a
b
l
e
t
o
t
h
e
d
e
v
e
l
o
pe
r
.
T
h
e
t
o
t
a
l
o
u
t
s
t
a
n
d
i
n
g
p
r
i
n
c
i
p
a
l
a
m
o
u
n
t
s
s
e
e
n
ab
o
v
e
d
o
n
o
t
r
e
f
l
e
c
t
a
d
i
r
e
c
t
o
b
l
i
g
a
t
i
o
n
t
o
t
h
e
C
a
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
.
(2
)
A
l
l
c
o
l
l
e
c
t
i
o
n
s
a
r
e
a
l
l
o
c
a
t
e
d
t
o
t
h
e
d
e
v
e
l
o
p
e
r
p
a
y
m
e
n
t
s
w
i
t
h
t
h
e
e
x
c
e
p
t
i
o
n
o
f
t
h
e
T
a
x
a
b
l
e
E
c
o
n
o
m
i
c
D
e
v
e
l
o
p
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
o
f
2
0
1
1
,
o
n
l
y
5
0
%
o
f
t
h
e
t
o
t
a
l
o
f
t
h
e
i
n
c
r
e
m
e
n
t
g
e
n
e
r
a
t
e
d
i
s
p
l
e
d
g
e
d
t
o
wa
r
d
s
p
a
y
m
e
n
t
o
f
t
h
e
b
o
n
d
s
.
-2
B
-
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
An
a
l
y
s
i
s
o
f
A
c
t
u
a
l
S
p
r
i
n
g
a
n
d
E
s
t
i
m
a
t
e
d
F
a
l
l
2
0
1
4
T
I
F
C
o
l
l
e
c
t
i
o
n
s
Ne
t
S
p
r
i
n
g
P
r
o
j
e
c
t
e
d
N
e
t
P
r
o
j
e
c
t
e
d
T
o
t
a
l
N
e
t
G
r
o
s
s
G
r
o
s
s
Gr
o
s
s
S
p
r
i
n
g
(
A
p
p
e
a
l
s
)
N
e
t
S
p
r
i
n
g
L
e
s
s
D
e
v
e
l
o
p
e
r
D
i
s
t
r
i
b
u
t
i
o
n
A
f
t
e
r
P
r
o
j
e
c
t
e
d
F
a
l
l
L
e
s
s
D
e
v
e
l
o
p
e
r
F
a
l
l
D
i
s
b
u
r
s
e
m
e
n
t
P
r
o
j
e
c
t
e
d
2
0
1
4
P
e
r
c
e
n
t
a
g
e
D
o
l
l
a
r
s
Ar
e
a
Sp
r
i
n
g
Fa
l
l
To
t
a
l
Di
s
t
r
i
b
u
t
i
o
n
TI
F
R
e
f
u
n
d
s
Di
s
t
r
i
b
u
t
i
o
n
Pa
s
s
T
h
r
o
u
g
h
Pa
s
s
T
h
r
o
u
g
h
Di
s
b
u
r
s
e
m
e
n
t
*
*
Pa
s
s
T
h
r
o
u
g
h
Re
m
a
i
n
i
n
g
DistributionVarianceVariance
11
6
t
h
S
t
.
C
e
n
t
r
e
$
1
3
3
,
0
9
9
.
2
8
$
1
3
3
,
0
9
9
.
2
8
$
2
6
6
,
1
9
8
.
5
5
$
1
3
3
,
0
9
9
.
2
7
$
5
.
8
8
$
1
3
3
,
1
0
5
.
1
5
(
$
1
3
3
,
1
0
5
.
1
5
)
$
0
.
0
0
$
1
3
3
,
0
9
9
.
2
8
(
$
1
3
3
,
0
9
9
.
2
8
)
$
0
.
0
0
$
0
.
0
0
5
0
%
$
1
3
3
,
0
9
9
.
2
8
Am
e
n
d
e
d
I
l
l
i
n
o
i
s
S
t
r
e
e
t
7
7
,
5
6
2
.
5
6
7
7
,
5
6
2
.
5
6
1
5
5
,
1
2
5
.
1
1
7
7
,
5
6
2
.
5
5
(
4
,
4
1
0
.
1
2
)
7
3
,
1
5
2
.
4
3
0
.
0
0
7
3
,
1
5
2
.
4
3
7
7
,
5
6
2
.
5
6
0
.
0
0
7
7
,
5
6
2
.
5
6
1
5
0
,
7
1
4
.
9
9
5
0
%
7
7
,
5
6
2
.
5
6
Am
e
n
d
e
d
1
2
6
t
h
S
t
r
e
e
t
3
,
9
6
0
,
5
5
6
.
0
3
3
,
9
6
0
,
5
5
6
.
0
3
7
,
9
2
1
,
1
1
2
.
0
6
3
,
9
1
8
,
5
4
2
.
1
2
(
1
2
2
,
4
5
2
.
5
0
)
3
,
7
9
6
,
0
8
9
.
6
2
0
.
0
0
3
,
7
9
6
,
0
8
9
.
6
2
4
,
0
0
2
,
5
6
9
.
9
4
0
.
0
0
4
,
0
0
2
,
5
6
9
.
9
4
7
,
7
9
8
,
6
5
9
.
5
6
4
9
%
4
,
0
0
2
,
5
6
9
.
9
4
Ar
t
s
D
i
s
t
r
i
c
t
L
o
f
t
s
a
n
d
S
h
o
p
p
e
s
4
3
3
,
3
9
2
.
5
8
4
3
3
,
3
9
2
.
5
8
8
6
6
,
7
8
5
.
1
6
4
3
2
,
6
3
7
.
4
6
8
2
.
7
8
4
3
2
,
7
2
0
.
2
4
(
4
3
2
,
7
2
0
.
2
4
)
0
.
0
0
4
3
4
,
1
4
7
.
7
0
(
4
3
4
,
1
4
7
.
7
0
)
0
.
0
0
0
.
0
0
5
0
%
4
3
4
,
1
4
7
.
7
0
Ci
t
y
C
e
n
t
e
r
4
4
6
,
1
7
7
.
7
5
4
4
6
,
1
7
7
.
7
5
8
9
2
,
3
5
5
.
4
9
4
4
1
,
5
1
1
.
1
2
(
1
1
,
3
5
7
.
9
4
)
4
3
0
,
1
5
3
.
1
8
0
.
0
0
4
3
0
,
1
5
3
.
1
8
4
5
0
,
8
4
4
.
3
7
0
.
0
0
4
5
0
,
8
4
4
.
3
7
8
8
0
,
9
9
7
.
5
5
4
9
%
4
5
0
,
8
4
4
.
3
7
Do
w
n
t
o
w
n
E
D
A
#
1
4
2
8
,
8
4
2
.
2
6
4
2
8
,
8
4
2
.
2
6
8
5
7
,
6
8
4
.
5
1
4
0
3
,
3
2
6
.
1
6
1
4
5
.
1
7
4
0
3
,
4
7
1
.
3
3
0
.
0
0
4
0
3
,
4
7
1
.
3
3
4
5
4
,
3
5
8
.
3
5
0
.
0
0
4
5
4
,
3
5
8
.
3
5
8
5
7
,
8
2
9
.
6
8
4
7
%
4
5
4
,
3
5
8
.
3
5
Do
w
n
t
o
w
n
E
D
A
#
2
6
1
,
5
5
3
.
2
8
6
1
,
5
5
3
.
2
8
1
2
3
,
1
0
6
.
5
6
6
1
,
5
5
3
.
2
8
2
4
.
2
4
6
1
,
5
7
7
.
5
2
0
.
0
0
6
1
,
5
7
7
.
5
2
6
1
,
5
5
3
.
2
8
0
.
0
0
6
1
,
5
5
3
.
2
8
1
2
3
,
1
3
0
.
8
0
5
0
%
6
1
,
5
5
3
.
2
8
Ca
r
m
e
l
D
r
i
v
e
7
6
,
1
5
6
.
2
0
7
6
,
1
5
6
.
2
0
1
5
2
,
3
1
2
.
4
0
8
1
,
3
2
6
.
4
1
2
9
.
2
9
8
1
,
3
5
5
.
7
0
0
.
0
0
8
1
,
3
5
5
.
7
0
7
0
,
9
8
5
.
9
9
0
.
0
0
7
0
,
9
8
5
.
9
9
1
5
2
,
3
4
1
.
6
9
5
3
%
7
0
,
9
8
5
.
9
9
Me
r
c
h
a
n
t
s
S
q
u
a
r
e
2
6
6
,
3
7
0
.
4
4
2
6
6
,
3
7
0
.
4
4
5
3
2
,
7
4
0
.
8
7
2
3
6
,
4
6
8
.
2
8
(
6
,
3
8
0
.
4
5
)
2
3
0
,
0
8
7
.
8
3
0
.
0
0
2
3
0
,
0
8
7
.
8
3
2
9
6
,
2
7
2
.
5
9
0
.
0
0
2
9
6
,
2
7
2
.
5
9
5
2
6
,
3
6
0
.
4
2
4
4
%
2
9
6
,
2
7
2
.
5
9
CR
C
P
a
r
c
e
l
1
2
8
9
,
5
4
7
.
3
6
8
9
,
5
4
7
.
3
6
1
7
9
,
0
9
4
.
7
2
8
9
,
5
4
7
.
3
6
3
3
.
9
0
8
9
,
5
8
1
.
2
6
0
.
0
0
8
9
,
5
8
1
.
2
6
8
9
,
5
4
7
.
3
6
0
.
0
0
8
9
,
5
4
7
.
3
6
1
7
9
,
1
2
8
.
6
2
5
0
%
8
9
,
5
4
7
.
3
6
Gr
a
m
e
r
c
y
4
.
1
6
4
.
1
6
8
.
3
2
4
.
1
6
0
.
0
0
4
.
1
6
(
4
.
1
6
)
0
.
0
0
4
.
1
6
(
4
.
1
6
)
0
.
0
0
0
.
0
0
5
0
%
4
.
1
6
Ha
z
e
l
D
e
l
l
N
o
r
t
h
1
4
6
,
4
6
1
.
2
9
1
4
6
,
4
6
1
.
2
9
2
9
2
,
9
2
2
.
5
8
1
5
7
,
8
9
7
.
0
3
(
4
6
6
.
8
4
)
1
5
7
,
4
3
0
.
1
9
0
.
0
0
1
5
7
,
4
3
0
.
1
9
1
3
5
,
0
2
5
.
5
5
0
.
0
0
1
3
5
,
0
2
5
.
5
5
2
9
2
,
4
5
5
.
7
4
5
4
%
1
3
5
,
0
2
5
.
5
5
Ha
z
e
l
D
e
l
l
S
o
u
t
h
4
5
3
,
6
5
0
.
8
7
4
5
3
,
6
5
0
.
8
7
9
0
7
,
3
0
1
.
7
3
5
5
1
,
1
0
4
.
9
3
8
0
.
2
9
5
5
1
,
1
8
5
.
2
2
0
.
0
0
5
5
1
,
1
8
5
.
2
2
3
5
6
,
1
9
6
.
8
0
0
.
0
0
3
5
6
,
1
9
6
.
8
0
9
0
7
,
3
8
2
.
0
2
6
1
%
3
5
6
,
1
9
6
.
8
0
La
u
t
h
-
W
a
l
k
e
r
3
1
6
,
9
6
2
.
5
8
3
1
6
,
9
6
2
.
5
8
6
3
3
,
9
2
5
.
1
5
3
1
6
,
9
6
2
.
5
7
(
7
2
,
8
1
2
.
8
5
)
2
4
4
,
1
4
9
.
7
2
0
.
0
0
2
4
4
,
1
4
9
.
7
2
3
1
6
,
9
6
2
.
5
8
0
.
0
0
3
1
6
,
9
6
2
.
5
8
5
6
1
,
1
1
2
.
3
0
5
0
%
3
1
6
,
9
6
2
.
5
8
Le
g
a
c
y
2
1
3
,
0
1
5
.
8
1
2
1
3
,
0
1
5
.
8
1
4
2
6
,
0
3
1
.
6
2
2
1
4
,
0
4
6
.
5
8
(
9
,
6
1
7
.
6
0
)
2
0
4
,
4
2
8
.
9
8
(
2
0
4
,
4
2
8
.
9
8
)
0
.
0
0
2
1
1
,
9
8
5
.
0
4
(
2
1
1
,
9
8
5
.
0
4
)
0
.
0
0
0
.
0
0
5
0
%
2
1
1
,
9
8
5
.
0
4
Lu
r
i
e
1
1
,
6
2
9
.
7
8
5
,
5
6
9
.
6
4
1
7
,
1
9
9
.
4
1
1
1
,
6
2
9
.
7
8
1
.
1
0
1
1
,
6
3
0
.
8
8
0
.
0
0
1
1
,
6
3
0
.
8
8
5
,
5
6
9
.
6
3
0
.
0
0
5
,
5
6
9
.
6
3
1
7
,
2
0
0
.
5
1
6
8
%
5
,
5
6
9
.
6
3
Me
r
c
h
a
n
t
s
P
o
i
n
t
e
1
2
3
,
3
6
0
.
0
6
1
2
3
,
3
6
0
.
0
6
2
4
6
,
7
2
0
.
1
2
1
5
9
,
1
6
0
.
7
6
(
7
,
1
2
1
.
6
8
)
1
5
2
,
0
3
9
.
0
8
0
.
0
0
1
5
2
,
0
3
9
.
0
8
8
7
,
5
5
9
.
3
6
0
.
0
0
8
7
,
5
5
9
.
3
6
2
3
9
,
5
9
8
.
4
4
6
5
%
8
7
,
5
5
9
.
3
6
Me
r
i
d
i
a
n
&
M
a
i
n
7
4
,
8
5
6
.
5
8
7
4
,
8
5
6
.
5
8
1
4
9
,
7
1
3
.
1
5
7
4
,
8
5
6
.
5
8
0
.
0
0
7
4
,
8
5
6
.
5
8
(
3
7
,
4
2
1
.
9
9
)
3
7
,
4
3
4
.
5
9
7
4
,
8
5
6
.
5
7
(
3
7
,
4
2
1
.
9
9
)
3
7
,
4
3
4
.
5
8
7
4
,
8
6
9
.
1
7
5
0
%
7
4
,
8
5
6
.
5
7
Na
t
i
o
n
a
l
C
i
t
y
T
T
A
1
,
7
3
7
.
4
2
1
,
7
3
7
.
4
2
3
,
4
7
4
.
8
3
1
,
7
3
7
.
4
3
0
.
6
6
1
,
7
3
8
.
0
9
0
.
0
0
1
,
7
3
8
.
0
9
1
,
7
3
7
.
4
0
0
.
0
0
1
,
7
3
7
.
4
0
3
,
4
7
5
.
4
9
5
0
%
1
,
7
3
7
.
4
0
No
r
t
h
I
l
l
i
n
o
i
s
S
t
r
e
e
t
1
,
9
5
0
,
6
1
7
.
8
0
1
,
9
5
0
,
6
1
7
.
8
0
3
,
9
0
1
,
2
3
5
.
6
0
1
,
9
6
4
,
3
8
8
.
0
7
6
8
8
.
3
9
1
,
9
6
5
,
0
7
6
.
4
6
0
.
0
0
1
,
9
6
5
,
0
7
6
.
4
6
1
,
9
3
6
,
8
4
7
.
5
3
0
.
0
0
1
,
9
3
6
,
8
4
7
.
5
3
3
,
9
0
1
,
9
2
3
.
9
9
5
0
%
1
,
9
3
6
,
8
4
7
.
5
3
Ol
d
M
e
r
i
d
i
a
n
3
0
0
,
5
2
5
.
7
2
3
0
0
,
5
2
5
.
7
2
6
0
1
,
0
5
1
.
4
4
3
0
4
,
5
8
6
.
3
7
(
8
,
8
7
7
.
6
9
)
2
9
5
,
7
0
8
.
6
8
0
.
0
0
2
9
5
,
7
0
8
.
6
8
2
9
6
,
4
6
5
.
0
7
0
.
0
0
2
9
6
,
4
6
5
.
0
7
5
9
2
,
1
7
3
.
7
5
5
1
%
2
9
6
,
4
6
5
.
0
7
Ol
d
M
e
t
h
o
d
i
s
t
5
8
2
.
1
1
5
8
2
.
1
1
1
,
1
6
4
.
2
1
5
8
4
.
9
2
0
.
2
2
5
8
5
.
1
4
0
.
0
0
5
8
5
.
1
4
5
7
9
.
2
9
0
.
0
0
5
7
9
.
2
9
1
,
1
6
4
.
4
3
5
0
%
5
7
9
.
2
9
Ol
d
T
o
w
n
1
0
9
,
0
6
0
.
9
3
1
0
9
,
0
6
0
.
9
3
2
1
8
,
1
2
1
.
8
6
1
0
9
,
0
6
0
.
9
3
4
2
.
2
0
1
0
9
,
1
0
3
.
1
3
0
.
0
0
1
0
9
,
1
0
3
.
1
3
1
0
9
,
0
6
0
.
9
3
0
.
0
0
1
0
9
,
0
6
0
.
9
3
2
1
8
,
1
6
4
.
0
6
5
0
%
1
0
9
,
0
6
0
.
9
3
Ol
d
T
o
w
n
S
h
o
p
p
e
s
4
6
,
8
1
2
.
3
5
4
6
,
8
1
2
.
3
5
9
3
,
6
2
4
.
7
0
4
6
,
8
1
2
.
3
5
(
1
8
3
.
9
6
)
4
6
,
6
2
8
.
3
9
0
.
0
0
4
6
,
6
2
8
.
3
9
4
6
,
8
1
2
.
3
5
0
.
0
0
4
6
,
8
1
2
.
3
5
9
3
,
4
4
0
.
7
4
5
0
%
4
6
,
8
1
2
.
3
5
Pa
r
k
w
o
o
d
C
r
o
s
s
i
n
g
6
6
6
,
8
3
8
.
3
9
6
6
6
,
8
3
8
.
3
9
1
,
3
3
3
,
6
7
6
.
7
8
6
5
1
,
7
2
9
.
6
4
(
1
0
,
7
2
1
.
9
4
)
6
4
1
,
0
0
7
.
7
0
(
6
4
1
,
0
0
7
.
7
0
)
0
.
0
0
6
8
1
,
9
4
7
.
1
4
(
6
8
1
,
9
4
7
.
1
4
)
0
.
0
0
0
.
0
0
4
9
%
6
8
1
,
9
4
7
.
1
4
Pa
r
k
w
o
o
d
E
a
s
t
4
2
2
,
3
3
2
.
5
2
4
2
2
,
3
3
2
.
5
2
8
4
4
,
6
6
5
.
0
4
4
2
2
,
3
3
2
.
5
2
1
5
9
.
6
6
4
2
2
,
4
9
2
.
1
8
(
4
2
2
,
4
9
2
.
1
8
)
0
.
0
0
4
2
2
,
3
3
2
.
5
2
(
4
2
2
,
3
3
2
.
5
2
)
0
.
0
0
0
.
0
0
5
0
%
4
2
2
,
3
3
2
.
5
2
We
s
t
C
l
a
y
*
*
*
2
8
2
,
4
2
4
.
9
6
28
2
,
4
2
4
.
9
6
56
4
,
8
4
9
.
9
2
78
,
3
5
0
.
5
5
(1
4
,
4
5
8
.
6
0
)
63
,
8
9
1
.
9
5
0.
0
0
63
,
8
9
1
.
9
5
48
6
,
4
9
9
.
3
7
0.
0
0
48
6
,
4
9
9
.
3
7
550,391.3214%486,499.37
$1
1
,
0
9
4
,
1
3
1
.
0
2
##
#
#
#
#
#
#
#
#
#
#
#
$2
2
,
1
8
2
,
2
0
1
.
8
9
$1
0
,
9
4
0
,
8
1
9
.
1
8
($
2
6
7
,
5
6
8
.
3
9
)
$1
0
,
6
7
3
,
2
5
0
.
7
9
($
1
,
8
7
1
,
1
8
0
.
4
0
)
$8
,
8
0
2
,
0
7
0
.
3
9
$1
1
,
2
4
1
,
3
8
2
.
7
1
($
1
,
9
2
0
,
9
3
7
.
8
3
)
$9
,
3
2
0
,
4
4
4
.
8
8
$18,122,515.2749.32%$11,241,382.71
Re
f
e
r
e
n
c
e
A
B
C
D
E
F
G
H
I
J
K
L
M
N
Ca
l
c
u
l
a
t
i
o
n
A+
B
D+
E
F+
G
C-
D
I+
J
H+KD/CC-D
Co
u
n
t
y
E
s
t
i
m
a
t
e
s
*
*C
o
u
n
t
y
E
s
t
i
m
a
t
e
s
a
r
e
p
e
r
t
h
e
H
a
m
i
l
t
o
n
C
o
u
n
t
y
2
0
1
3
P
a
y
2
0
1
4
T
I
F
B
i
l
l
i
n
g
R
e
p
o
r
t
.
T
h
e
t
o
t
a
l
a
m
o
u
n
t
r
e
p
r
e
s
e
n
t
s
t
h
e
t
o
t
a
l
a
c
t
u
a
l
p
r
o
p
e
r
t
y
t
a
x
e
s
b
i
l
l
e
d
i
n
e
a
c
h
T
I
F
A
r
e
a
.
T
h
e
s
p
r
i
n
g
a
n
d
f
a
l
l
e
s
t
i
m
a
t
e
s
a
r
e
o
ne
-
h
a
l
f
o
f
t
h
e
t
o
t
a
l
p
r
o
p
e
r
t
y
t
a
x
b
i
l
l
e
d
i
n
t
h
a
t
T
I
F
A
r
e
a
.
T
h
e
e
s
t
i
m
a
t
e
sh
o
w
n
i
s
n
e
t
o
f
t
h
e
e
s
t
i
m
a
t
e
d
s
c
h
o
o
l
r
e
f
e
r
e
n
d
u
m
i
m
p
a
c
t
.
**
T
o
t
a
l
d
i
s
t
r
i
b
u
t
i
o
n
r
e
m
a
i
n
i
n
g
i
s
b
a
s
e
d
u
p
o
n
1
0
0
%
c
o
l
l
e
c
t
i
o
n
s
,
n
e
t
o
f
t
h
e
e
s
t
i
m
a
t
e
d
r
e
f
e
r
e
n
d
u
m
,
a
n
d
d
o
e
s
n
o
t
t
a
k
e
a
p
p
e
a
l
s
(
F
a
l
l
2
0
1
4
)
i
n
t
o
a
c
c
o
u
n
t
A-
1
Ca
r
m
e
l
R
e
d
e
v
e
l
o
p
m
e
n
t
C
o
m
m
i
s
s
i
o
n
An
a
l
y
s
i
s
o
f
J
u
n
e
2
0
1
4
T
I
F
C
o
l
l
e
c
t
i
o
n
s
a
n
d
D
i
s
b
u
r
s
e
m
e
n
t
s
Re
f
e
r
e
n
c
e
A
B
C
D
E
F
G
H
I
J
K
Reference
1
De
c
e
m
b
e
r
2
0
1
3
Ju
n
e
2
0
1
4
Sp
r
i
n
g
D
e
v
e
l
o
p
e
r
Bo
n
d
/
L
e
a
s
e
Ju
n
e
2
0
1
4
Re
f
u
n
d
i
n
g
PA
C
COIT 1
2
Ar
e
a
Di
s
t
r
i
b
u
t
i
o
n
Di
s
t
r
i
b
u
t
i
o
n
Pa
y
m
e
n
t
s
Pa
y
m
e
n
t
s
(
1
)
Su
b
t
o
t
a
l
Bo
n
d
s
(
2
)
CO
P
S
C
(
3
)
Le
a
s
e
(
4
)
Payment (5)Remaining2
3
11
6
t
h
S
t
.
C
e
n
t
r
e
15
,
3
1
7
.
2
5
13
3
,
1
0
5
.
1
5
($
1
3
3
,
1
0
5
.
1
5
)
$0
.
0
0
$0
.
0
0
$0
.
0
0
$0
.
0
0
$0.00$0.003
4
Am
e
n
d
e
d
I
l
l
i
n
o
i
s
S
t
r
e
e
t
43
,
1
6
1
.
4
6
73
,
1
5
2
.
4
3
73
,
1
5
2
.
4
3
(4
1
,
1
3
0
.
4
6
)
(6
,
0
8
2
.
2
3
)
(2
0
,
7
3
4
.
4
5
)
(4,312.80)$892.494
5
Am
e
n
d
e
d
1
2
6
t
h
S
t
r
e
e
t
3,
6
8
1
,
8
2
7
.
1
5
3,
7
9
6
,
0
8
9
.
6
2
3,
7
9
6
,
0
8
9
.
6
2
(2
,
1
3
4
,
3
7
7
.
7
1
)
(3
1
5
,
6
2
4
.
3
4
)
(1
,
0
7
5
,
9
7
0
.
4
0
)
(223,803.46)46,313.725
6
Ar
t
s
D
i
s
t
r
i
c
t
L
o
f
t
s
a
n
d
S
h
o
p
p
e
s
45
4
,
3
4
8
.
0
5
43
2
,
7
2
0
.
2
4
($
4
3
2
,
7
2
0
.
2
4
)
0.
0
0
0.
0
0
0.
0
0
0.
0
0
0.000.006
7
Ci
t
y
C
e
n
t
e
r
45
8
,
2
6
8
.
6
7
43
0
,
1
5
3
.
1
8
43
0
,
1
5
3
.
1
8
(2
4
1
,
8
5
6
.
6
1
)
(3
5
,
7
6
4
.
9
1
)
(1
2
1
,
9
2
3
.
3
8
)
(25,360.25)5,248.037
8
Do
w
n
t
o
w
n
E
D
A
#
1
37
0
,
2
6
1
.
2
3
40
3
,
4
7
1
.
3
3
40
3
,
4
7
1
.
3
3
(2
2
6
,
8
5
4
.
5
5
)
(3
3
,
5
4
6
.
4
6
)
(1
1
4
,
3
6
0
.
6
3
)
(23,787.18)4,922.508
9
Do
w
n
t
o
w
n
E
D
A
#
2
63
,
2
7
4
.
9
6
61
,
5
7
7
.
5
2
61
,
5
7
7
.
5
2
(3
4
,
6
2
2
.
3
9
)
(5
,
1
1
9
.
8
4
)
(1
7
,
4
5
3
.
6
4
)
(3,630.38)751.279
10
Ca
r
m
e
l
D
r
i
v
e
71
,
2
8
2
.
6
4
81
,
3
5
5
.
7
0
81
,
3
5
5
.
7
0
(4
5
,
7
4
2
.
8
1
)
(6
,
7
6
4
.
2
9
)
(2
3
,
0
5
9
.
6
0
)
(4,796.43)992.5710
11
Me
r
c
h
a
n
t
s
S
q
u
a
r
e
24
3
,
9
0
2
.
5
5
23
0
,
0
8
7
.
8
3
23
0
,
0
8
7
.
8
3
(1
2
9
,
3
6
8
.
4
8
)
(1
9
,
1
3
0
.
5
6
)
(6
5
,
2
1
6
.
5
0
)
(13,565.13)2,807.1611
12
CR
C
P
a
r
c
e
l
1
2
88
,
4
4
2
.
5
0
89
,
5
8
1
.
2
6
89
,
5
8
1
.
2
6
(5
0
,
3
6
7
.
6
8
)
(7
,
4
4
8
.
2
0
)
(2
5
,
3
9
1
.
0
7
)
(5,281.38)1,092.9212
13
Gr
a
m
e
r
c
y
4.
2
2
4.
1
6
(4
.
1
6
)
0.
0
0
0.
0
0
0.
0
0
0.
0
0
0.000.0013
14
Ha
z
e
l
D
e
l
l
N
o
r
t
h
12
6
,
8
6
8
.
2
6
15
7
,
4
3
0
.
1
9
15
7
,
4
3
0
.
1
9
(8
8
,
5
1
6
.
2
2
)
(1
3
,
0
8
9
.
4
7
)
(4
4
,
6
2
2
.
2
9
)
(9,281.50)1,920.7114
15
Ha
z
e
l
D
e
l
l
S
o
u
t
h
42
1
,
9
3
5
.
3
1
55
1
,
1
8
5
.
2
2
55
1
,
1
8
5
.
2
2
(3
0
9
,
9
0
7
.
7
1
)
(4
5
,
8
2
8
.
0
7
)
(1
5
6
,
2
2
8
.
9
2
)
(32,495.85)6,724.6715
16
La
u
t
h
-
W
a
l
k
e
r
32
3
,
3
7
2
.
9
2
24
4
,
1
4
9
.
7
2
24
4
,
1
4
9
.
7
2
(1
3
7
,
2
7
4
.
8
7
)
(2
0
,
2
9
9
.
7
3
)
(6
9
,
2
0
2
.
2
3
)
(14,394.17)2,978.7216
17
Le
g
a
c
y
63
,
9
4
5
.
4
0
20
4
,
4
2
8
.
9
8
(2
0
4
,
4
2
8
.
9
8
)
0.
0
0
0.
0
0
0.
0
0
0.
0
0
0.000.0017
18
Lu
r
i
e
0.
0
0
11
,
6
3
0
.
8
8
11
,
6
3
0
.
8
8
(6
,
5
3
9
.
5
4
)
(9
6
7
.
0
4
)
(3
,
2
9
6
.
6
8
)
(685.71)141.9018
19
Me
r
c
h
a
n
t
s
P
o
i
n
t
e
12
1
,
2
9
9
.
2
6
15
2
,
0
3
9
.
0
8
15
2
,
0
3
9
.
0
8
(8
5
,
4
8
5
.
0
3
)
(1
2
,
6
4
1
.
2
3
)
(4
3
,
0
9
4
.
2
3
)
(8,963.66)1,854.9319
20
Me
r
i
d
i
a
n
&
M
a
i
n
99
,
6
0
8
.
8
3
74
,
8
5
6
.
5
8
(3
7
,
4
2
1
.
9
9
)
37
,
4
3
4
.
5
9
(2
1
,
0
4
7
.
8
6
)
(3
,
1
1
2
.
4
8
)
(1
0
,
6
1
0
.
5
3
)
(2,207.01)456.7220
21
Na
t
i
o
n
a
l
C
i
t
y
T
T
A
1,
7
5
3
.
5
3
1,
7
3
8
.
0
9
1,
7
3
8
.
0
9
(9
7
7
.
2
5
)
(1
4
4
.
5
1
)
(4
9
2
.
6
5
)
(102.47)21.2121
22
No
r
t
h
I
l
l
i
n
o
i
s
S
t
r
e
e
t
1,
8
8
2
,
6
8
1
.
0
1
1,
9
6
5
,
0
7
6
.
4
6
(5
8
8
,
7
4
3
.
4
7
)
1,
3
7
6
,
3
3
2
.
9
9
(7
7
3
,
8
5
2
.
7
7
)
(1
1
4
,
4
3
4
.
6
5
)
(3
9
0
,
1
1
0
.
2
7
)
(81,143.52)16,791.7822
23
Ol
d
M
e
r
i
d
i
a
n
19
4
,
6
1
3
.
2
6
29
5
,
7
0
8
.
6
8
29
5
,
7
0
8
.
6
8
(1
6
6
,
2
6
4
.
2
6
)
(2
4
,
5
8
6
.
5
8
)
(8
3
,
8
1
6
.
1
9
)
(17,433.89)3,607.7623
24
Ol
d
M
e
t
h
o
d
i
s
t
58
4
.
4
5
58
5
.
1
4
58
5
.
1
4
(3
2
9
.
0
0
)
(4
8
.
6
5
)
(1
6
5
.
8
5
)
(34.50)7.1424
25
Ol
d
T
o
w
n
11
0
,
1
4
4
.
1
3
10
9
,
1
0
3
.
1
3
10
9
,
1
0
3
.
1
3
(6
1
,
3
4
3
.
9
9
)
(9
,
0
7
1
.
3
4
)
(3
0
,
9
2
4
.
3
9
)
(6,432.32)1,331.1025
26
Ol
d
T
o
w
n
S
h
o
p
p
e
s
46
,
8
8
8
.
7
7
46
,
6
2
8
.
3
9
46
,
6
2
8
.
3
9
(2
6
,
2
1
7
.
1
4
)
(3
,
8
7
6
.
9
0
)
(1
3
,
2
1
6
.
4
3
)
(2,749.04)568.8826
27
Pa
r
k
w
o
o
d
C
r
o
s
s
i
n
g
62
7
,
3
1
4
.
7
9
64
1
,
0
0
7
.
7
0
(6
4
1
,
0
0
7
.
7
0
)
0.
0
0
0.
0
0
0.
0
0
0.
0
0
0.000.0027
28
Pa
r
k
w
o
o
d
E
a
s
t
41
6
,
7
5
4
.
0
0
42
2
,
4
9
2
.
1
8
(4
2
2
,
4
9
2
.
1
8
)
0.
0
0
0.
0
0
0.
0
0
0.
0
0
0.000.0028
29
We
s
t
C
l
a
y
(
6
)
28
3
,
3
7
8
.
1
0
63
,
8
9
1
.
9
5
63
,
8
9
1
.
9
5
(3
5
,
9
2
3
.
6
9
)
(5
,
3
1
2
.
2
7
)
(1
8
,
1
0
9
.
6
5
)
(3,766.83)779.5129
30
To
t
a
l
s
$1
0
,
2
1
1
,
2
3
2
.
7
0
$1
0
,
6
7
3
,
2
5
0
.
7
9
(1
,
8
7
1
,
1
8
0
.
4
0
)
(5
8
8
,
7
4
3
.
4
7
)
$8
,
2
1
3
,
3
2
6
.
9
2
($
4
,
6
1
8
,
0
0
0
.
0
0
)
($
6
8
2
,
8
9
3
.
7
5
)
($
2
,
3
2
8
,
0
0
0
.
0
0
)
($484,227.50)$100,205.6730
31
A
B
C
D31
32
Fi
r
s
t
T
i
e
r
Se
c
o
n
d
T
i
e
r
32
33
33
34
34
35
Fi
r
s
t
T
i
e
r
(
A
)
/
S
u
b
t
o
t
a
l
1
.
7
8
35
36
Se
c
o
n
d
T
i
e
r
(
A
a
n
d
B
)
/
S
u
b
t
o
t
a
l
1
.
5
5
36
37
Th
i
r
d
T
i
e
r
(
A
,
B
,
C
,
D
)
/
S
u
b
t
o
t
a
l
1.0137
38
(2
)
S
e
m
i
a
n
n
u
a
l
p
a
y
m
e
n
t
$
4
,
6
1
8
,
0
0
0
.
0
0
(
d
u
e
t
o
b
e
p
a
i
d
b
y
7
/
1
5
/
1
4
)
f
o
r
t
h
e
L
e
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
M
u
l
t
i
p
u
r
p
o
s
e
B
o
n
d
s
,
S
e
r
i
e
s
2
0
1
2
A
&
B
38
39
39
40
(3
)
S
e
m
i
a
n
n
u
a
l
p
a
y
m
e
n
t
$
6
8
2
,
8
9
3
.
7
5
(
d
u
e
t
o
b
e
p
a
i
d
b
y
7
/
1
5
/
1
4
)
f
o
r
t
h
e
C
e
r
t
i
f
i
c
a
t
i
o
n
s
o
f
P
a
r
t
i
c
i
p
a
t
i
o
n
,
S
e
r
i
e
s
C
40
41
41
42
(4
)
S
e
m
i
A
n
n
u
a
l
l
e
a
s
e
p
a
y
m
e
n
t
$
2
,
3
2
8
,
0
0
0
(
d
u
e
a
n
d
s
c
h
e
d
u
l
e
d
t
o
b
e
p
a
i
d
b
y
7
/
1
/
1
4
)
f
o
r
t
h
e
L
e
a
s
e
R
e
n
t
a
l
R
e
v
e
n
u
e
B
o
n
d
s
o
f
2
0
1
4
(
P
e
r
f
o
r
m
i
n
g
A
r
t
s
C
e
n
t
e
r
)
42
43
43
44
(5
)
S
e
m
i
a
n
n
u
a
l
b
o
n
d
p
a
y
m
e
n
t
$
4
8
4
,
2
2
7
.
5
0
(
d
u
e
a
n
d
s
c
h
e
d
u
l
e
d
t
o
b
e
p
a
i
d
b
y
6
/
1
5
/
1
4
)
f
o
r
t
h
e
C
O
I
T
R
e
v
e
n
u
e
r
e
f
u
n
d
i
n
g
B
o
n
d
s
,
S
e
r
i
e
s
2
0
0
6
(
1
9
9
8
C
i
t
y
C
e
n
t
e
r
,
R
e
f
u
n
d
e
d
i
n
2
0
0
6
)
44
45
45
46
(6
)
L
o
w
J
u
n
e
2
0
1
4
c
o
l
l
e
c
t
i
o
n
i
s
d
u
e
t
o
a
l
a
t
e
p
a
y
m
e
n
t
m
a
d
e
b
y
S
t
r
a
t
f
o
r
d
R
e
t
i
r
e
m
e
n
t
,
L
L
C
o
n
M
a
y
2
0
,
2
0
1
4
.
T
h
e
l
a
t
e
p
a
y
m
e
n
t
w
i
l
l
b
e
d
i
s
t
r
i
b
u
t
e
d
t
o
t
h
e
C
R
C
i
n
t
h
e
D
e
c
e
m
b
e
r
2
0
1
4
d
i
s
t
r
i
b
u
t
i
o
n
.
46
47
47
48
48
49
49
50
50
51
51
52
52
De
b
t
S
e
r
v
i
c
e
C
o
v
e
r
a
g
e
(1
)
S
e
m
i
a
n
n
u
a
l
b
o
n
d
p
a
y
m
e
n
t
s
$
4
5
4
,
2
8
3
.
7
5
a
n
d
$
1
3
4
,
4
5
9
.
7
2
(
d
u
e
a
n
d
s
c
h
e
d
u
l
e
d
t
o
b
e
p
a
i
d
b
y
7
/
1
5
/
1
4
)
f
o
r
t
h
e
T
a
x
I
n
c
r
e
m
e
n
t
R
e
v
e
n
u
e
B
o
n
d
s
o
f
2
0
0
4
A
(
C
l
a
r
i
a
n
H
o
s
p
i
t
a
l
-
I
l
l
i
n
o
i
s
St
r
e
e
t
P
r
o
j
e
c
t
)
a
n
d
R
e
d
e
v
e
l
o
p
m
e
n
t
D
i
s
t
r
i
c
t
B
o
n
d
s
o
f
2
0
1
3
(
I
l
l
i
n
o
i
s
S
t
r
e
e
t
P
r
o
j
e
c
t
)
Th
i
r
d
T
i
e
r
A
-
2