Loading...
2011 01 18 HA� T La�� •c F+ S OF i'Kti9� HOUSING AUTHORITY AGENDA CITY COUNCIL CHAMBERS 78-495 Calle Tampico La Quinta, California 92253 Regular Meeting TUESDAY, JANUARY 18, 2011 — 4:00 P.M. Beginning Resolution No. HA 2011 -001 CALL TO ORDER Roll Call: Board Members: Adolph, Franklin, Henderson, Sniff, and Chairperson Evans PUBLIC COMMENT At this time members of the public may address the Housing Authority on any matter not listed on the agenda. Please complete a "request to speak" form and limit your comments to three minutes. CONFIRMATION OF AGENDA APPROVAL OF MINUTES 1 . APPROVAL OF MINUTES OF DECEMBER 21, 2010. CONSENT CALENDAR NOTE: Consent Calendar items are considered to be routine in nature and will be approved by one motion. 1 . APPROVAL OF DEMAND REGISTER DATED JANUARY 18, 2011. U1 Housing Authority Agenda 1 January 18, 2011 2. RECEIVE AND FILE TREASURER'S REPORT DATED NOVEMBER 30, 2010. 3. RECEIVE AND FILE REVENUE &. EXPENDITURES REPORT DATED NOVEMBER 30, 2010, AND INVESTMENT SUMMARY REPORT FOR QUARTER ENDING DECEMBER 31, 2010. BUSINESS SESSION — NONE CHAIR AND BOARD MEMBERS' ITEMS — NONE PUBLIC HEARINGS — NONE ADJOURNMENT The next regular meeting of the Housing Authority will be held on February 15, 2011, at 4:00 p.m. in the City Council Chambers, 78-495 Calle Tampico, La Quinta, CA 92253. DECLARATION OF POSTING I, Veronica Montecino, City Clerk of the City of La Quinta, do hereby declare that the foregoing agenda for the La Quinta Housing Authority meeting of January 18, 2011, was posted on the outside entry to the Council Chamber at 78-495 Calle Tampico and on the bulletin boards at 51-321 Avenida Bermudas and 78-630 Highway 111, on January 14, 2011. DATE . January 14, 2011 VERONIC J. MONTECINO, City Clerk City of La Quinta, California Public Notice Any writings or documents provided to a majority of the Housing Authority regarding any item on this agenda will be made available for public inspection at the City Clerk counter at City Hall located at 78-495 Calle Tampico, La Quinta, California, 92253, during normal business hours. Housing Authority Agenda 2 January 18A'0 L) IJ L cp (r—��yA aaia/ 04 U CFht OF 11'9 HOUSING AUTHORITY MEETING DATE: January 18, 2011 ITEM TITLE: Demand Register Dated January 18, 2011 RECOMMENDATION: It is recommended the Housing Authority Board: Receive and File the Demand Register Dated January 18, 2011 of which $150.00 represents Housing Authority Expenditures. AGENDA CATEGORY: BUSINESS SESSION CONSENT CALENDAR STUDY SESSION PUBLIC HEARING PLEASE SEE CONSENT CALENDAR ITEM NUMBER 1 ON CITY COUNCIL AGENDA 000403 a 40 �Bi fp r kOF COUNCIL/RDA MEETING DATE: January 18, 2011 AGENDA CATEGORY: ITEM TITLE: Transmittal of Treasurer's Report as of BUSINESS SESSION: November 30, 2010 CONSENT CALENDAR: STUDY SESSION: PUBLIC HEARING: RECOMMENDATION: It is recommended the La Quinta Housing Authority: Receive and File. PLEASE SEE RELATED BUSINESS SESSION ITEM ON CITY COUNCIL AGENDA 000004 4OF aw AGENDA CATEGORY: COUNCIL/RDA MEETING DATE: January 18, 2011 ITEM TITLE: Transmittal of Revenue and Expenditure Report for November 30, 2010 and Investment Summary Report for the Quarter Ending December 31, 2010 RECOMMENDATION: Receive and File. FISCAL IMPLICATIONS: None. CHARTER CITY IMPLICATIONS: None. BACKGROUND AND OVERVIEW: BUSINESS SESSION: CONSENT CALENDAR: STUDY SESSION: PUBLIC HEARING: Transmittal of the November 30, 2010 Statement of Revenue and Expenditures and Investment Summary Report for the Quarter Ending December 31, 2010 for the La Quinta Housing Authority. Respectfully submitted, Aii'tl tjcf�� " J John M. Falconer, Finance Director 000005 Approved for submission by: Thomas P. Genovese, Executive Director Attachment: 1 . Revenue and Expenditure Report, November 30, 2010 2. Investment Summary for the Quarter Ending December 31, 2010 000006 2 LA QUINTA HOUSING AUTHORITY REVENUE SUMMARY PROJECT AREA NO HOUSING AUTHORITY Rental Income Transfer In TOTAL LQ HOUSING AUTHORITY PA 1 PROJECT AREA NO 2 HOUSING AUTHORITY Rental Income Transfer In TOTAL LQ HOUSING AUTHORITY PA 2 07/01/2010-11/30/2010 ADJUSTED REMAINING BUDGET RECEIVED BUDGET 216,000.00 99,380.83 116,619,17 167.075.00 9,093.99 157,981.01 RECEIVED 46.010% 5.440% 383,075.00 108,474,82 274,600A8 28.320% 0.00 0.00 0,00 0.000% 25,675.00 0.00 25,675.00 0.000% 25,675D0 0.00 25,675.00 0.000% 000001 [C] LA OUINTA HOUSING AUTHORITY ADJUSTED 11/30110 REMAINING EXPENDITURE SUMMARY BUDGET EXPENDITURES ENCUMBERED BUDGET PROJECT AREA NO HOUSING AUTHORITY INTEREST ADVANCE 000 2.04 SERVICES 395,850,00 54,457,78 341,39222 TRANSFER OUT 000 4000001 (40000.00) TOTAL PROJECT AREA NO 1 HOUSING AUTHORITY 30 F5bb6——0d'd59-B2 —0.00 301 392 22 PROJECT AREA NO 2 HOUSING AUTHORITY INTEREST ADVANCE 0.00 1.98 SERVICES 23,500.1 725W 22775 TOTAL PROJECT AREA NO 2 HOUSING AUTHORITY TOTAL HOUSING AUTHORITY 000008 4 H I I At flIVIUM I L 3 N @ E O C m 000009 5 RESOLUTION NO. HA 2011- A RESOLUTION OF THE LA QUINTA HOUSING AUTHORITY APPROVING A FUNDING AGREEMENT FOR FUTURE PUBLIC IMPROVEMENTS AND AFFORDABLE HOUSING IN THE CITY OF LA QUINTA 14A 0%s # ! 40*k.4-OTCLt. WHEREAS, the La Quinta Redevelopment Agency ("Agency"), pursuant to Health and Safety Code Section 33445, is authorized to provide funding for the development of publicly owned improvements; and WHEREAS, the City of La Quinta ("City") and Agency mutually desire to enter into a Funding Agreement for Future Public Improvements and Affordable Housing in the City of La Quinta (the "Agreement") to, among other things, set forth their respective obligations with respect to the funding of certain public improvements which are outlined on Exhibit "A" and Exhibit "B" of the Agreement (collectively, the "Public Improvements"); and WHEREAS, City does not have the funding to plan, design, or build the Public Improvements without Agency funding; and WHEREAS, to ensure that the Public Improvements are completed in a timely manner, the Agency and City wish to enter into the Agreement; and WHEREAS, City, Agency, and the La Quinta Housing Authority wish to ensure the continued provision of affordable housing within the community to serve the needs of existing and future residents who qualify as moderate income, low income, and very low income; and WHEREAS, City has been assigned the following affordable housing obligations pursuant to the Regional Housing Needs Assessment for the years 2008-2014: Very Low Income — 1,065 dwelling units, Low Income — 724 Dwelling Units, and Moderate Income — 796 Dwelling Units; and WHEREAS, to ensure that adequate housing is provided for persons within Moderate Income, Low Income, and Very Low Income households, the Agency wishes to transfer to the City or Authority its future Low and Moderate Income Housing Funds that are not previously pledged for other purposes in order to fund the affordable housing projects listed on Exhibit C of the Agreement ("Housing Projects"); and WHEREAS, City and Authority do not have the funding to plan, design, or build the Housing Projects without Agency funding; and 000010 Resolution No. HA 2011. Funding Agreement Adopted: January 18, 2011 Page 2 WHEREAS, to ensure that the Housing Projects are completed in a timely manner and that the City's residents of all income categories have descent, safe and sanitary housing, the Agency desires to fund the Housing Projects through the Agreement. WHEREAS, graffiti is a significant blighting condition within Project Area 1 and 2; WHEREAS, with other demands on the City's general fund, it ability to timely and fully remove graffiti within Project Area 1 and 2 has been impaired; and WHEREAS, the annual cost of graffiti removal in Project Area 1 and 2 is $138,000; WHEREAS, the Agency wishes to fund the removal of graffiti in Project Area 1 and 2 through the execution of the Agreement. NOW THEREFORE, BE IT RESOLVED, by the La Quinta Housing Authority, as follows: SECTION 1. The above recitations are true and correct. SECTION 2. The Agreement, a copy of which is on file with the Authority Secretary, is hereby approved, and the Authority Executive Director is hereby authorized and directed to sign the Agreement. 000011 :/ PASSED, APPROVED and ADOPTED at a regular meeting of the La Quinta Housing Authority held on this 18th day of January , 2011, by the following vote to wit: AYES: NOES: ABSENT: ABSTAIN: LINDA EVANS, Chairperson La Quinta Housing Authority ATTEST: VERONICA J. MONTECINO, CMC, Authority Secretary City of La Quinta, California APPROVED AS TO FORM: M. KATHERINE JENSON, Authority Attorney City of La Quinta, California D0 p011 FUNDING AGREEMENT FOR FUTURE PUBLIC IMPROVEMENTS AND AFFORDABLE HOUSING IN THE CITY OF LA QUINTA THIS FUNDING AGREEMENT ("Agreement') is made and entered into this 18th day of January, 2011, by and among the LA QUINTA REDEVELOPMENT AGENCY, a public body corporate and politic ("Agency"), the CITY OF LA QUINTA, a charter city and municipal corporation ("City"), and the LA QUINTA HOUSING AUTHORITY, a public body, corporate and politic ("Authority"). RECITALS WHEREAS, Agency is a public body, corporate and politic, organized under the California Community Redevelopment Law (Health & Safety Code § 33000 et seq.); and WHEREAS, City is a municipal corporation and a charter city of the State of California organized and existing under the Constitution of the State of California; and WHEREAS, Authority is a public body, corporate and politic, organized under the California Housing Authorities Law (Health & Safety Code § 34200 et sue.); and WHEREAS, Agency, pursuant to Health and Safety Code Section 33445, is authorized to provide funding for the development of publicly owned improvements; and WHEREAS, City and Agency mutually desire to enter into this Agreement to set forth their respective obligations with respect to the funding of certain public improvements (collectively, the "Public Improvements") outlined on Exhibit "A" and Exhibit "B", which exhibits are attached hereto and incorporated herein by this reference-, and WHEREAS, it is estimated that the costs of Public Improvements is $210,010,897; and WHEREAS, City does not have the funding to plan, design, or build the Public Improvements without financial assistance from the Agency; and WHEREAS, to ensure that the Public Improvements are completed in a timely manner, the Agency wishes to fund $210,010,897 to the City from its future receipts of non -housing Tax Increment that is not currently encumbered for other purposes; WHEREAS, City, Agency, and Authority wish to ensure the continued provision of affordable housing within the community to serve the needs of existing and future residents who qualify as moderate income, low income, and very low income; and WHEREAS, City has been assigned the following affordable housing obligations pursuant to the Regional Housing Needs Assessment for the years 2008-2014: Very Low Income — 1,065 dwelling units, Low Income — 724 dwelling units, and Moderate Income — 796 dwelling units; and 119/015610-0042 1148483.04 a01/18/11 000013 WHEREAS, to ensure that adequate housing is provided for persons within Moderate Income, Low Income, and Very Low Income households, the Agency wishes to pay to the City and/or the Authority its future Low and Moderate Income Housing Proceeds that are not previously encumbered for other purposes in order to fund the affordable housing projects listed on Exhibit C ("Housing Projects"); and WHEREAS, City and Authority do not have the funding to plan, design, or build the Housing Projects without the Agency funding; and WHEREAS, to ensure that the Housing Projects are completed in a timely manner and that the City's residents of all income categories have decent, safe and sanitary housing, the Agency wishes to pay $589,886,674 to the City and/or Authority from its future receipts of Low and Moderate Income Set Aside of the Tax Increment that is not currently encumbered for other purposes; WHEREAS, graffiti is a significant blighting condition within Redevelopment Project Areas 1 and 2; WHEREAS, with other demands on the City's general fund, it ability to timely and fully remove graffiti has been impaired; and WHEREAS, the annual cost of graffiti removal in Redevelopment Project Areas 1 and 2 is $138,000; WHEREAS, the Agency wishes to fund the removal of graffiti in the City from the execution of this Agreement until the dates specified below. AGREEMENT NOW, THEREFORE, in consideration of the foregoing Recitals, which are incorporated herein by this reference, and the mutual covenants and promises hereinafter contained, Agency and City agree as follows: Section 1. Agency Payment for Public Improvements. Agency hereby agrees to pay to City the amount of ($210,010,897) ("Public Improvements Funding") from its future non -housing tax increment funds for Redevelopment Project Areas No. I and 2 that are not encumbered for other purposes. The Public Improvements Funding shall be used to plan, design, and construct the Public Improvements. No portion of the Public Improvements Funding shall be used for any purpose not permitted by Health and Safety Code Section 33445. The portion of the Public Improvements Funding derived from Project Area No. 1 will be used to fund the Public Improvements locate in or immediately adjacent to Project Area No. 1. The portion of the Public Improvements Funding derived from Project Area No. 2 will be used to fund the Public Improvements located in or immediately adjacent to Project Area No. 2. No portion of the Public Improvements Funding for the Public Improvements shown in Exhibit "C" shall be utilized prior to the completion of the public hearing process required by Health & Safety Code Section 33679. 119/015610-0042 1148483.04 a01/18/11 -2000 014 Section 2. Agency Payment for Affordable Housing. Agency hereby agrees to pay to City and/or the Authority (as determined by the City Council) the amount of ($589,886,674) ("Affordable Housing Funding") from the future Low and Moderate Income Set Aside of the tax increment funds for Redevelopment Project Areas No. I and 2 that are not encumbered for other purposes. The Affordable Housing Funding shall be used to plan, design, and construct the Housing Projects. The City shall be responsible for the expenditure of the Affordable Housing Funds and for compliance with all legal requirements imposed on the funds. Section 3. Agency Payment for Graffiti Removal. Agency hereby agrees to pay to City the amount of $138 000 ("Graffiti Removal Funding") for each fiscal year, beginning with the 2010-2011 fiscal year, from its future non - housing tax increment funds for Redevelopment Project Areas No. 1 and 2. The funding shall be allocated as follows: $82,800 for Project Area No. 1, and $55,200 for Project Area No. 2. The Graffiti Removal Funding shall be used solely for graffiti removal in Project Area Nos. 1 and 2. The Graffiti Removal Funding shall be in the amounts shown on Exhibit "D". Section 4. Entire Agreement; Amendments. This Agreement shall constitute the entire agreement of the parties. This Agreement may be amended or modified only by an agreement in writing signed by the parties Section 5. Severability of Provisions. No provision of this Agreement that is held to be unenforceable or invalid shall affect the remaining provisions, and to this end all provisions of this Agreement are hereby declared to be severable. [end — signature page follows] 119/015610-0042 1148483 04 a01/18/11 -3- 0000 15 IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their authorized representatives, as of the date first above written. "AGENCY" ATTEST: Secretary APPROVED AS TO FORM: Agency Counsel ATTEST: City Clerk APPROVED AS TO FORM: City Attorney LA QUINTA REDEVELOPMENT AGENCY Chairman "CITY" CITY OF LA QUINTA By: Mayor "AUTHORITY" LA QUINTA HOUSING AUTHORITY By: ATTEST: City Clerk 119/015610-0042 1148483 04 a01 /18/11 -4- 000016 OOD1C APPROVED AS TO FORM: Authority Legal Counsel 119/015610-0042 1148483.04 a01/18/11 -5- 00001 / EXHIBIT "A" PUBLICLY OWNED IMPROVEMENTS IN LA QUINTA NOT SUBJECT TO HEALTH AND SAFETY CODE SECTION 33679 [SEE LIST ON FOLLOWING PAGE] 119/015610-0042 1148483.04 a01/18/11 000018 E. t x w 00000000000000000000000o0o0000000o 0000000000000000000000000000000000 0 0 . . arCITrnNOOOVnnmoonrnom�0oo0V0.- 00000o 0 rn m O W, m, o N 0 0 0 V, N N O o � n v m m o 0 0 0 v w m- 0 0 0 0 0 U N O NW M, 0- M V V M 0- 0- M_N 0000mt0 ifi 0000 00 m m V m � M V N M .- m 0 N V Cq M N M a L Q 2 >N O i N >O H >_ C C C > w .� w U ml. C C NN Ed > cwm Ma- OD... > r O w gip= �� w n U p oEc� ay3Ew CD U w� cr wain rnwEU Em`�mm m`om ww > O C N C wNCOw O.«UNw n�.U> w a C @ S N y° m0 V 2❑ E y w c w E U d o woCO Qy �E cowm E > yc rn 1`my- mc E.—EoQ aiiEE.o_a ° a m R c Ea w M2a6mrnam2—rarnc o JJZ am GXco yCL w C O O m d' CO J N U O M O N N 'O a U N 'O N V J O w wf0 N C <6 C > N °�a' j Q- N j �Ql N pp U Q 0 v N c c w ti J 3 o J A a> D w« g c x c c a wiO ,- a) m m N m 3 c O S ?� C O w Y C D �. O ESE`m :: .. �.. w m ` N ,- O T O C N> w w d C C C C w E..dcy�mi MO'S22 mmmMUL N a wm-m (n c4 w w; wN w (n m fn[n U7—U Q �wEw� a �c�c w= N >• w WR �cOIN�i(mcw`"�'��c000pc w N E tE m@ a C w (n Y a l0 w Ol _O 01= a O) w> CC w t0 t0 > O 0) N w N d.-L��wEwOoiZ!E Z (n�JaDw�`N>0a@wddtN�NJN0pwNNNN� wamm2Qw~wawEy O Q2�OdQ(n2Q�2i2>[nS3LL�2Qd'UZOLL `Ga�ZZZZF-� F- 0000000000000000000000000000000 0 0 000 o o 0o o OI.0.0.0.000D 0. a o o 0 o o O o oO oO00O0.0O0. 0 0 O (O y c m m � (O NOOOOOaV m �--� 000 LL� 0 ° �- 1� 1� � M 0 •- O MOO O M C m 0 0N M M 0 0 0 0 m M mc0 m O M m 0 0 0 m W U �0 c0 (V � ai � n � o o � � o 0 0 � o 0 o ui (V 7 N 0 0 0 cV O N V MOlOrrM000NOOtmp��NtVO W V V N O s� (mONMN�m V CNN t0 •-•-ISM. tO_7_7NNO C m m N N c N N E Nr0 d' to N C > C w w > w O w p N C O O E E Qc >o !n w N Q�M� w cw N :0 N;�a n rn E o @ m o d E a m> w� U�� a�caNprn m E w a' woo p ._ c N Q w 0 0 U N o c cYi m w C O a E O M C ° w 6 C C (n U w N L (y a�wo20 w c'O �E—Ti am m>o°wc163��' c—c2 aQ.-EEy cr c �U..� Ecof @c �J N C o o� w C N > N .w. C E N O C CO w Y U w = aW'w°WM'p aaod r omE0 ".cya ca1°i rn n d —`�waw_Ectv>>n�o=cCra>eiQrEEm'mai Q _O N N ?,0— ` m e N C> E° (n 10 a U N n w w N N N 0 U 2) M N a' 'a aL wLU cc�m o`Q rn� m,3p.M oa tea"-- o m��(n mm Jc n a m000'CoQ�ow`�°ma6(If F w2'w,°�tcw 00ONac'000`nm'��jmQU U oow�m°� wowww W 2 U w N J J J H U H a 0 a L >o>.M Ol C (0 mm m E=°wmw<�'� m>Lmmaci aci aci3�30o � 3:(7)0 (D0:5 � way Q � Q K U� in z Co d U�QQ Q zF-z(n(n H U' EXHIBIT A 000,9I9 EXHIBIT `B" PUBLICLY OWNED IMPROVEMENTS IN LA OUINTA SUBJECT TO HEALTH AND SAFETY CODE SECTION 33679 [SEE LIST ON FOLLOWING PAGE] 119/015610-0042 _7_ 1148483.04 a01/18/11 000090 Exhibit B - Project Areas 1 and 2, Public Improvements With Buildings RDA PA 1 SilverRock Clubhouse Community Center (Expansion of Senior Center) Corporate Yard Phases II and III Black Box Theater Village Area Parking Structure Fritz Burns Pool Improvements (Expansion) RDA PA 2 Corporate Yard Phases 2 and 3 5 Bus Shelters Grand Total RDA PA 1 and 2: Total Cost 23,332,283.00 3,000,000.00 4,082,504.00 3,000,000.00 7,500,000.00 1,500,000.00' Subtotal: 42,414, 787.00 Total Cost 1,936,290.00 625, 000.00 Subtotal: 2,561,290.00 44,976,077.00 000()21 EXHIBIT B 119/015610-0042 1148483.04 a01/18/11 EXHIBIT "C" AFFORDABLE HOUSING PROJECTS [SEE LIST ON FOLLOWING PAGE] In 000022 EXHIBIT "C" La Quinta Redevelopment Agency Affordable Housing Production The La Quinta Redevelopment Agency ("RDA") is required to produce 2,307 units of affordable housing. To date, the RDA has provided a total of 1,059 units of affordable housing. Therefore, the RDA is required to produce an extra 1,069 units. On -Going Project Production Summary — The City has acquired certain parcels of land for the purposes of building affordable housing. All of the following projects have involved significant costs to the RDA for the purposes of acquisition, environmental evaluation, preliminary planning, demolition of blighted structures, and/or rehabilitation plans. Project Anticipated Area Project Name Description Expenditure Substantially rehabilitate 72 very -low income senior and special needs units owned by the RDA; Washington Street construct up to 83 additional very -low income senior 2 Apartments units on adjacent RDA -owned property $18,200,000 Approx 95 unit multi -family complex; if Agency is Dune able to acquire adjacent 39,000 sf property, unit 2 Palms/Westward Ho count increases to 95 $18,000,000 Potential 32 loft dwellings on Agency -owned 35,000 Village Live -Work sq. ft. parcel; Agency looking to acquire adjacent 1 Housing 15,000 s . ft. parcel to expand project $8,700,000 Provide funding to continue building HFH homes on 1 Habitat for Humanity Agency and HFH-owned vacant lots $525,000 Purchase and rehab of foreclosed homes; 6 Foreclosed Home purchased and 5 rehabbed to date; plan to continue 1 & 2 Purchase Program program $3,200,000 $48,625,000 To complete these projects which will result in 287 units of very low-, low- and moderate -income units, an additional $48,625,000 in funding will be required. Future Project Production Summary — In addition to the 1,059 affordable units already produced plus the existing projects described above, the RDA is required to produce an additional 961 units of affordable housing. In order to achieve the RDA state mandated production requirements, the RDA will be demolition to acquire additional land and fund planning and construction efforts. In order to account for future increases in land and construction costs, the need to build higher density housing due to the decreasing availability of vacant land, and potential that the Agency will need to develop affordable housing outside of its Redevelopment Project Areas thus will need to build two dwellings for each dwelling it receives credit for, the Agency will need to budget $563,227 per unit or $541,261,674 to satisfy its affordable housing production requirements. EXHIBIT C 000923 119/015610-0042 1148483.04 a01/18/11 EXHIBIT "D" GRAFFITI REMOVAL FUNDING [SEE LIST ON FOLLOWING PAGE] N2 00p0<4 Graffiti Removal 10/: 11/: 12/: 13/� 14/1 15/1 16/1 17/1 18/1 19/2 20/2 21/2 22/2 23/2 24/2 25/2. 26/2' 27/2I 28/2! 29/31 30/3: 31/3: 32/3= 33/31 34/3! 35/3E 36/37 37/3E 38/39 39/4C Total 60% PA 1 40% PA 2 Total .1 82,800 55,200 138,000 .2 82,800 55,200 138,000 .3 82,800 55,200 138,000 4 82,800 55,200 138,000 5 82,800 55,200 138,000 6 82,800 55,200 138,000 7 82,800 55,200 138,000 8 82,800 55,200 138,000 9 82,800 55,200 138,000 0 82,800 55,200 138,000 1 82,800 55,200 138,000 2 82,800 55,200 138,000 3 82,800 55,200 138,000 3 82,800 55,200 138,000 i 82,800 55,200 138,000 i 82,800 55,200 138,000 1 82,800 55,200 138,000 S 82,800 55,200 138,000 I 82,800 55,200 138,000 I 82,800 55,200 138,000 82,800 55,200 138,000 82,800 55,200 138,000 82,800 55,200 138,000 82,800 55,200 138,000 0 55,200 55,200 0 55,200 55,200 0 55,200 55,200 0 55,200 55,200 0 55,200 55,200 0 55,200 55,200 1,987,200 1,656,000 3,643,200 EXHIBIT D 000025