ITEM 4.1 Street Renewal Project4
066 Y F O
MINNESOTA g
Q=1 NIF_131IT, l:11 ki III ilkiIM00IT, le10001ki
Request for
City Council Action
ORIGINATING DEPARTMENT '
'REQUESTOR:
MEETING DATE:
Public Works
City Engineer Wagner
October 22, 2018
PRESENTER(s)
REVIEWED BY:
ITEM #:
Public Works
City Administrator/Finance Director Flaherty
4.1
STRATEGIC VISION
MEETS:
THE CITY OF OTSEGO: `
2018 Street Renewal Project.
Is a strong organization that is committed to leading the community through innovative
communication.
X
Has proactively expanded infrastructure to responsibly provide core services.
Yes — Held October 22, 2018
Is committed to delivery of quality emergency service responsive to community needs and
expectations in a cost-effective manner.
The 2018 Street Renewal Project, which occurred within Mississippi Shores and a portion of Antelope Park
Is a social community with diverse housing, service options, and employment opportunities.
Engineer will be reviewing photos during the meeting showing the finished condition as of 1 week ago.
Is a distinctive, connected community known for its beauty and natural surroundings.
AGENDA ITEM DETAILS
RECOMMENDATION:
City staff is recommending that the City Council approve a resolution adopting the assessment roll for the
2018 Street Renewal Project.
ARE YOU SEEKING APPROVAL OF A CONTRACT?
IS A PUBLIC HEARING REQUIRED?
No
Yes — Held October 22, 2018
BACKGROUND/JUSTIFICATION:
The 2018 Street Renewal Project, which occurred within Mississippi Shores and a portion of Antelope Park
subdivisions, is complete with the exception of a few punch list items. The project went well and the City
Engineer will be reviewing photos during the meeting showing the finished condition as of 1 week ago.
City staff has reviewed the overall projects costs, which total $1,471,113.79. This compares favorably with
the project costs within the Feasibility Report, which totaled $1,541,760.00 and was used when noticing
property owners for the Improvement Hearing, which occurred in February 2018.
The project included three commercial parcels, and 241 residential properties. The commercial properties
pay an allocated portion of the project based upon street frontage, with proposed assessments totaling
$9,714.66. The remaining project costs are financed with 50% general property tax levy and 50% special
assessments to the benefiting property owners. The residential property assessments are proposed to be
$3,031.94, which is 4.6% less than originally estimated.
SUPPORTING DOCUMENTS ATTACHED:
• Project Cost Summary
• Resolution 2018-67
• Exhibit A — Proposed Assessment Roll
• Estimated Amortization Schedules
POSSIBLE MOTION
PLEASE WORD MOTION AS YOU WOULD LIKE ITTO APPEAR IN THE MINUTES:
Motion to approve Resolution 2018-67 adopting the assessment roll for the 2018 Street Renewal Project.
BUDGET INFORMATION
FUNDING: BUDGETED:
Pavement Management Fund #201 Yes
City of Otsego
Capital Project Tracking
Mississippi Shores Reconstruction
Summary
Revised: 10/18/2018
Account
Description Date Code Uses Sources Total
Revenues
City Portion 730,701.59 730,701.59
Special Asssessment Portion - Residential 730,697.54 730,697.54
Special Asssessment Portion - Commercial 9,714.66 9,714.66
Sub -Total 1,471,113.79 1,471,113.79
Expenditures
Engineering
2017
201-43100-302
24,783.70
24,783.70
Legal
2018
201-43100-301
170.00
170.00
Engineering
2018
201-43100-302
93,844.59
93,844.59
Print & Publishing
2018
201-43100-350
544.00
544.00
Contracted Services
2018
201-43100-390
9,635.00
9,635.00
Construction
2018
201-43100-530
1,342,136.50
1,342,136.50
Sub -Total
1,471,113.79
1,471,113.79
Net
X:\Accounting\Capital Projects\2018\Mississippi Shores\Project Tracking Spreadsheet Summary
RESOLUTION NO. 2018-67
RESOLUTION ADOPTING ASSESSMENT — 2018 STREET RENEWAL PROJECT
WHEREAS, pursuant to proper notice duly given as required by law, the council
has met and heard and passed upon all objections to the proposed assessment for the
street improvement of the Mississippi Shores Additions.
NOW THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF
OTSEGO, MINNESOTA:
1. Such proposed assessment, a copy of which is attached hereto and made a part
hereof, is hereby accepted and shall constitute the special assessment against the
lands named therein, and each tract of land therein included in hereby found to be
benefited by the proposed improvement in the amount of the assessment levied against
it.
2. Such assessment shall be payable in equal annual installments extending over a
period of 10 years, the first of the installments to be payable on or before the first
Monday in January, 2019 shall bear interest at the rate of 4.50 percent per annum from
the date of the adoption of this assessment resolution. To the first installment shall be
added interest on the entire assessment from the date of this resolution until December
31, 2018. To each subsequent installment when due shall be added interest for one
year on all unpaid installments.
3. The owner of any property so assessed may, at any time prior to certifications of the
assessment to the county auditor, pay the whole of the assessment on such property,
with interest accrued to the date of payment, to the city clerk, except that no interest
shall be charged if the entire assessment is paid within 30 days from the adoption of this
resolution; and the owner may, at any time thereafter, pay to the city clerk the entire
amount of the assessment remaining unpaid, with interest accrued to December 31 of
the year in which such payment is made. Such payment must be made before
November 15 or interest will be charged through December 31 of the next succeeding
year.
4. The clerk shall forthwith transmit a certified duplicate of this assessment to the
county auditor to be extended on the property tax lists of the county. Such
assessments shall be collected and paid over in the same manner as other municipal
taxes.
Adopted by the council this 22nd day of October, 2018.
Motioned By:
Seconded By:
All in Favor:
Those Opposed:
Jessica Stockamp, Mayor
Tami Loff, Clerk
N
N O
l�D W
J 0�1
1�i5 A
W N
ice-` O
lAD W
J QAi
p
VAS A
W N
N O
(wD W
J Owi
V1 A
W N
N O
lN0 W
V T
(Nil A
W N
N O
r{�
/D OHO
J OHi
lH/t ?
W N
S O
tO 00
J Ol
VS A
W N
H
W
6600006666666
W TTTTWTWWMIP
00
W o
b 0
W W
0 0
W W
6 0
W W
0 0
W W
0 b
W o
0 0
W W
b 0
W W
0 0
W W
0 0
W W
0 6
W W
0 0
W W
0 b
W W
b b
W W
b b
o W
0 0
W W
0 0
W W
0 O
W W
O O
W W
O b
W W
b 6
o 6
b 0
o 0o
0 0
W o
0 6
o 0
0 0
W
0
N
A
N N
v i.
N N
V A
N N
A A
N N
-P A
N N
A A
N
A�
N N
V W
N N
V
N N
N N
N N
N N
N N
N N
N N
N N
N N
A A
N N
A
N N
A A
N N
W W
N N
W W
N IJ
WW
N N
W W
N N
W W
N N
W W
N N
W W
N N
W W
N N
W W
N N
W W
N N
W W
N
W
O
0
O O
0 0
o 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 o
0 0
b O
0 0
O b
0 0
0 0
0 0
6 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 b
0 0
b 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 6
0 0
0 0
0 0
6 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
0
A
0
A A
0 0
W
A A
0 0
N H
W W
H H
Ut A
W W
H
WN
W W
Hw
HMOMT
W W
W W
W W
0
VI A
w W
o0��.-++
W N
W N
H llt
N N
H H
A W
N N
H H
N H
N N
H 00
O w
N N
WJmwA
N N
0
N N
0 0
W
N N
0 0
N H
H H
A W
H H
N H
A W
H Ol
W W
w A
W W
W N
W N
0
H A
N N
0
W N
N H
0
H W
H H
H H
N H
H H
H 0
O w
H H
0 0
W V
H H
0 00
m lrA
H H
00
W
H
0 0
0 0
0 0
0 0
0 0
n n
o 0
o m----
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
F O
O O
D o
n W
S W
n n
r- 2
7c >
m D
W G)
C W
O O
O
S p
D
D z
S -I
G S
O Z
m m
W W
W W
m
W-
m
m-
O
o G
N
O O
O D
m m
0 m
3 -I
D S
D D
w W
-
rt7
W G)
O �5
m
D
Z
W
m 0
Z F
=O
O
=O G)
W
y
O (n
D S
G)
D
C
W
DD�-�D
n S
S Z
W Z
y m<
W z
r-i
p W
m
Z K
Z m
N
^�
to m
N G)
m
2 2
z Z
D
p �<
ZMU
O O
n
O O
<O�ZZ
G) O
Z <
vim
'< m
D Z
Z-i
W m
x
-<➢
m �
7� S
mD
m N
v -i
G
G)ZD
-i
m
W
X 0
!1
< 7.1
�cmD00<G�r-iz
`_
M
x
W
O STS
G)
W O
W
G)
m 0
G W
5
m
W
y r
r r
yDT.D-iO�r<m
v5 x
m
< Z
x m
z G)
W
m 0
z➢
Z<
.ZS
M
r Sp
r
mO
C
0
2 �
rOR°Rom
r-WG
z!N
<D
<
m
DR°2O
Ro�<mSZ
W
D
ke SN
n�yk°to
w>�O�<G)m
m
n
G1Sm`
<
R° Iry
fN �
W �<
Dry
m
OmmmR0�mS2DR°�zD�(^x�
to
m
S
XmO
R
D -a
mvp
O Z
m D
o
Z
omzDOnD�O=Dm�m(n0
O
W
2
O
r
W
m
yO�R°
z
O<'�T
W
m
.a SRowA
D
W
0Ow
-I
W Gl
W
m
SceW
m
W75
Ro `—R°r
m
O
XX r➢-iCpWmZ➢<n
Z
v
n
<p
O
cn
x
m
ZD
D
Ro z
m
Ro z
p m
R°C�rO
z
m<
m m
z w
-➢
R'K
7�
D�
r
W
C"
W
to
m
Z
m��D
2
W
u,r
Z-{
R°
r" 'v
z r
7C
A
D m
W mS
m
G)
W
i_ W
< ODD
W
R�
m
�Dn?c`o
m -1
-
x
m
In
W
D m
nZOmmmO
Z
w z
Z
Z r
W
2 Z
Z
nr� m
D
Z (-
W S
m W
m
<
W D
R° m
mm�p
W
o
Z�
m
W
Ro O
o
➢
y
Zv
C
xDZ<��DmO�zm-I
<
'TS 7�
pZ
y
GDO
Z
x
Z W
2_IZ
Rom
S
1ZCR°O
Cl)) n
Z
W
<
W
^�
--I Z
D
2
m
'O
p W
O
r
n
W
m
y
Z C
m r
Z 75
C Z
m O
7�
=
S
O
O
Z
Z
C m
N
D
Wr
Ro G)
Z n
2➢
p
➢
m Z
a m
m x
W -i
y
= m
m
O
W
n
co
o
75 m
S
o
W
O
y
'O
D
O
to
N
N
D
W
0
D
F w<
m
�
O
�n
T.
D<
w
m S
D
{
O
O
S WK
2
E
Z
ro
�- (min
Z
m
z
m
m m
0
m
W
Z
W
S
v
m m
Z Z
z
m
Z
z
W
O
vmi
D
Z
m
C-4
S m
C
�
z
C
Z n
O
m
El
C p
O W
K
m
C Z
Z
O
m
00
O
S
Z
GO
W
Z
C:Z=
C,ZI
O
D
O
m
O
z
z
z
z
Z
D
77
C
VS
m_
O
2
z
N
O
z
rH
H
wwwfnCu
H
H
w
Gu
www
v v
H
n n
H www
W W
W W
H H
n nrn
H
H H
nu
H
u �'nv
w
u
H
Gv
Gi",in�nCnww
nu
Gv
�
rnGGGv
nv
n
u
v u
u v
v n
QS
H
Ol OS
A V
V V
o N
J Ql
N w
O) O
VS N
W O)
O O
W Ol
W W
Ol H
A OS
VS w
A A
Ql 6t
A VS
01 W
OM,
W V
W A
w H
..pp,, A
A W
VS In
H OS
W W
w V
VS w
VS N
A A
w w
VS Vt
N A
W W
W VS
W W
Ot W
V In
N V
OS OS
O A
m J
W N
V A
N O
AA A
A V
VS A
H O
A A
N VS
A VS
W O
VS VS
W m
Ul
w N
Ol Ol
VS W
J
N
w
VS W
H w
W O
o 2
-O
-O W
w .O
.Q .0
o N
Ol A
W W
O) N
W O
'9 'D
H W
w m
o W
N N
A N
In H
w W
W W
Ol Ut
In w
w Ol
W A
O 01
A N
M N
O m
N
w
A
w w
A A
w w
A A
w w
A A
w D
A 7.1
D D
W W
D w
W Ot
D
Ot ]J
D D
W W
w
O1 Ol
w
m VS
VS VS
-i
w w
Vt to
-i
w➢➢
V1 Vt
W W
W
w
w W
w
rnrn
om1
w w
w
w w
w w
w w
mm
w w
OS
w w
rn
w w
-1
w w
w w
w w
w
v
A
ziz
znnnvi���-i
W �
i�zzr5
S S
7.1 71
S S
W W
S S
W W
S 2
2 2
2 2
W
S S
S 2
2 2
W
S S
x x
2 2
2 2
S 2
2 2
2 2
2 '+
nm
zzzzzzzz0000
...
-i
Z
A -i
Z 00o
-I -1
Z Z
7.1
zzzzzzzoo
Z
Z z
z z
Z Z
zzzz
m m
m
zzzzz
Z m
m m
rn m
zzzzzzzzzzzzzzzz
z m
m m
m m
m m
m m
m m
m m
m m
m
m
m m
m m
m m
m z
z z
Z m
m z
Z z
m m
m
m
m m
m m
m m
z Z
mm
mmm
m
m
m
m
➢
W
m
W W
m m
W
m
m
m
m m
m m
m m
mm
oma.
Z
-MMM
z z
z
Z
m
Z z
m m
Z z
mm
H
H
v
w
G H
N H
o
H w
V v
w W
V
w VS
G Owl
m m
Owi O
(n VHi
W
lHlS 1H11
In W
W W
W W
lwn lwJt
H
G V
w
H H
V V
H H
v V
w
H H
v
H W-'
V
H H
H In
u
VS Vt
G VS
VS W
H H
V
H H
u
H H
H In
w
p W
W W
W
Ol
H
WWWH
Ol OS
A J
V W
O W
OS Ol
W w
W o
Ot o
In N
o
W O)
O o
W OS
W W
W
Ol H
A M
w
A H
01
A In
O N
O W
W V
M A
w A
w H
W W
A A
A W
M N
V1 VS
H Ol
W O
W W
w V
.O .O
VS
Vt N
PWW
A A
w w
Ol
VS
N A
O W
W w
W VS
N N
W W
Ot W
A N
J VI
N V
In H
OS Ol
O A
w W
O1 V
W N
W W
V A
N O
Ot VS
A
V
VS w
In A
F-S O
In 01
A A
N In
W A
A VS
W O
O 01
V1 In
W Ol
A N
O)
W N
o NOMN
O1 01
V1 W
V
N
w
w w
.O
w D
n w
l
w➢
.O �.
D D
D WW
.O
m
w w
w w
w w
w w
w w
D➢
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
x w
w w
w
A
A A
A W
O '?
A 7J
W W
W Ol
Ol W
W T�
QS m
Ot US
In VS
V1 VS
w VS
W W
VS In
VS In
V1 W
Ol OS
Ot O)
Ol Ol
m m
rnot
01
O1
O1 Ol
Ol Ol
OS Ol
OS Ol
W 01
OS OS
Q1
w
-1
(n w
-I -i
V5 ➢
-i m
n ti
A -1
N z
-i '�
z z
z n
n z
-<
z m
n n
n tiV5VS
V
V V(n
z z
_n n
n n
n n
V N
V N
n
V n
n VN
n
V
Vln V
V V
V V
VS V
V
(n V
-i -I
(n K
-i d
Z
m
Z Z
m m
Z
m z
m
O Z
m
vq
Z
m O
Z
-i
O O
z z
-I W
O Z
z m
W
Z o
m Z
O tt��
z -4
W m
Z Z
m m
.-0
Z
Z m
m
Z z
m m
Z Z
m m
Z Z
m m
O O
Z Z
W W
z z
m m
W W
Z Z
m m
W W
Z Z
m m
Z z
m m
z Z
m m
Z
Z m
m
Z Z
m m
z Z
m m
A
Z
z m
m
z z
m m
z z
m m
Z z
m m
z z
m m
z z
m m
Z
m
Z Z
m m
Z=
m
Z
m
m m
m
mm
mm
d
Z
m
z Z
m m
Z
m
Z
mm
z
Z Z
mm
(p
90.
O O
�^ 0
-I
0 0
-I -I
-i -1
-1 -a
-i i
-I W
--I -1
-1 -I
-I -1
-1 -I
_L
-1
-1 -I
-i -Al-i
-1
-1
-i
-1
-I -1
V)
VS
N
VS VS
VI
VI
m
VI VS
m m
VS Vl
m m
V)
W m
In VS
m m
V) W
m m
VI VI
m m
N L.1
m m
V) p
m m
V) N
m m
VI w
m m
VS In
m m
N
m m
VI VS
m m
VI N
m m
VS VS
m m
N N
m m
N VS
m m
VS VS
m m
Gl Gl
N L
m m
G) G)
Vf w
m m
G) G)
VS VS
L
m m
G) G)
VS N
m m
G) G1
V) w
m m
G1 G)
VS VS
m m
G) G)
V) VS
m m
G) M
(n w
m m
G) G)
w
m m
G) M
N
mm
G) G)
W m
G)
m m
G) G)
m
G)
O
O O
O O
m O
W
o o
o o
o o
o o
O S
O o
o o
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 o
m o
W
o o
o d
F
z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z �
d
rn
v,
w Ut
utv,
wwv,
V, to
w ut
ut v,w
ut w
W
w Ut
v,wwwwu,wwutv,wwwwwwwwwwwwv,
ut ut
V, v,
v, (n
ut ut
w ut
to ut
ut ut
v, V,
v, v,
v, v,
to v,
v,
to to
u, u,
to ut
v, u,wv,w
ut ut
to ut
wtrwwwwv,w
v, ut
v, V,
v, v,
v, ut
W
v, w
W to
to ut
utw
to ut
u, v,
ut w
v, W
ut ut
www
ut
w
w
www
www
w w
w w
w w
w W
w w
w W
w w
W
W w w
W w
w w
w W
w w
W H
w H
w w
w w
W W
w w
w w
w w
w w
w w
w w
w w
w W
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w w
w
w w w
w w
w w
w w
w w
w w
w w
w w
w w
w p(
w
0
0 0
I]
0 0
0 0
0 0
IN
0 0
0 0
0 0
o N
o 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
v
_T
d
f0
w
0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w
o m
HH
H
H
Hio
Hio
Hio Hio
Hio Hio
Hio Hin
Hio
Hio
Hin
Hifl Hio
Hio Hio
Hn Hio
HioH
HH
Hiv
HH
H
H
HHHHAHH
rt
iv
A
io
A
iHo iHn
4. A
iHo
iHo
A
iHo
A
iHn
iHo
A-
iHo iHo
A
iHn iHo
w'AAoAooHsHAnoHHHHHHH
AA
w �
n n
n o
o
tl
N
oNi
N�V N
Ul A
N N
W N
N N
N O
N N
lND W
N N
V o~i
N N
D A
N N
W N
N N
IN-` O
N N
W
N N
V QOi
N N
tOJt ?
N N
W N
N N-
O
W
J--
A
W N
N O-
W
V W-
A
W N�
O
tJD W
V m
VJi A
W N
N O
l�0 W
J Obi
lilt A
W
N
N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N NN
N N
N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N N
N
N
00
o
00 CO
o o
W 00
0 0
w 00
o 6
00 W
6 6
00 W
6 6
00 �
6 0
00 W
o 6
00 00
0 o
00 07
o o
00 00
o 6
WW
0 6
00 W
6 6
00 07
0 6
00 �
0 o
W 00
o o
00 w
6 6
00 W
6 6
W W
6 6
W DO
6 o
W W
6 o
00 W
o o
00 00
o o
T 00
0 6
00 W
6 6
00 00
6 o
W 00
o o
00 T
o o
00 W
0 6
00 00
6 0
00 W
6 o
W W
6 6
00
6
P
o
A A
O O
A A
O O
A A
O O
A A
O o
-P A
O O
A A
O O
A A
O o
A A
O O
N N
Vl V1
N N
V1 V1
N N
V1 VI
N N
V1 lJt
N N
Vt V1
N N
V1 V1
N N
V1 V1
N N
V1 lA
N N
U1 lil
N N
�II V1
N N
V1 V1
N N
VI V1
N N
VI V1
N N
Vt Vt
N N
V1 V1
N N
V1 V1
N N
V1 Vt
N N
V1 V1
N N
.� �
N N
�' .�'
N N
�' A
N N
.P A
NN
A A
N
A
o
0
N
v o
0 0
N N
0 0
0 0
N N
0 6
0 0
N N
0 0
0 0
N O
0 6
0 0
O O
0 o
0 0
O O
v o
0 0
O O
0 0
0 0
O O
6 6
0 0
O O
0 0
0 0
O O
0 6
0 0
O O
0 6
0 0
O O
6 0
0 0
O O
6 0
0 0
O N
0 0
0 0
N
0 0
0 0
N N
0 0
0 0
N N
0 0
0 0
N N
0 0
0 0
N
0 0
0 0
N N
0 0
0 0
N N
0 6
0 0
N O
6 0
0 0
O O
6 0
0 0
O O
0 6
0 0
O O
0 0
0 0
O O
0 0
0 0
N N
0 0
0 0
N N
0 0
0 0
N N
6 0
0 0
N O
0 0
0 0
0 0
0
0
0
O
0
lD 00
0 0
V 01
0 0
In A
0 0
O to
0 0
W V
0 0
Ol V1
0 0
A W
0 0
N N
0 0
A W
0 0
N N
0 0
A W
0 0
N N
0 0
W N
0 0
N l0
0 0
00 V
0 0
lJl
0 0
A W
0 0
N N
0 0
O l0
0 0
00 V
0 0
Ol N
0 0
O lD
0 0
00 V
0 0
of In
0 0
A W
0 0
N N
0 0
M W
M-
0
A W
0 0
N N
0 0
o tp
0 0
00 V
0 0
Ol
0
0>
yO
D y
n 2
n C
O D
v
O m
D
p m
m
n
Z n
m D
0 0
0 n➢
m
C
x
D
O p
p D
mD
=
D x
p
=
G O
m
Z Z
C D
m 7.1
W ><
O 7
vt�t
m O
A
2 m
p
Z A
[� \
m
�
m r
z z<
Z
O c
G1 o
m<
O�
T m
m x
z D
O Q
� -{
-1
Z_
Z D
Z Gl
D m
Z 2
m
m 2
7° D
m O
cn m
2n' m
D Z
n-
m-
7<
0 O
r
Z Z
D
Z S
➢
m z
w
Z z
-i
C m
n
< tto�
p Z
Z D
D
C
l
z m
r
D 0
2
y
v
r
(Z° W
Z
m
<
A
2 Z
Z 0
cn
G
x`
A
`
Z
m Z
z
Z 7�
O
m
�<
D r"
r
O m
A
-
-i
O
A
R° -
m
m A
m
m<
m 2
r
O
v rn
r
n
-i ,
n m
Z
z <
m
-i
O
_ r
C
D
fND=m
Ro
Qom
GID
mQo
=fDi=
`
<cn
OZ
12' R,
Z-
7,
rR�fN
Q°vOOmaC(IAm
Q0Z
�yDr^�SN�
w
m
�SN
0,
R°vOOD��'o
`-IO<mO
n
Rio-m<vzrm-O
m
Z
a(�^
0x6
Z Z
mfNyn��kv
p x
Qa
o
�mn
rtq mZGI
to
M T
O<
mm O�R�-v�
W m
(N vmz
RO
T C
c DzZ
O
m
DOM
D=
Z K
O D
Dm
�
Z -oC
�-iOm
Z<
n
m
D
z m
m
m
C -I
Z
-A
to y
D
m
G7 Z
p
r
mOZ
r
tn<a
m_ Z
D w
x y
m
m�
R° o
m n
Zm
T<
D
om�pn-izsm
2 OD
m
_
Z
'"�
xDm
to
S m
m �`;
to
D-IO
7�
SND��n
C
D
fNm�
GI D�
mm'z0-ZDZC
-i�
m0
m�ED
m0
z
cn Sm
mZ
n
CZVi
rrn-
r--I
D
+n
zz
m�D
ZO
o
Dom
R�Am��DDtn7�
r-"<mm
nmCmm
.nO2tn
r�
W
z
m0Zmr<
zA
mz�2�7cO�rzm�
x
mGlmZ
<
A
C
Z
Z
m
r
m S
z
m
Z
O
r
m
n
C
m
A
<
x
C p
D�
r x
D
Qr m
C
D D
K m
m n
z
Gl
-
m K=
0
D D
D D
Z
Z
cn
-�
m
D C
n
m
m
to
D
7�
w
N m
A
G)
2
p�
m
r
w Z
m
D
v
r Z
D v
c
D
z
Z S
to <
D<
y
z
m
v
m
Z
r D
to Z
D D
m
n
W O
-1
W
fI
D
= v
v "�
v W
z
m
m
Z
A
D
X omn
Z
v
D
-I
Z O
p z
v'
"'i
Gl
n
m 3
Z m
m
z
c:f
<
m
"'�
C
p rp
m
A
Gzl
m
p
W
-WI
C
n
T>
D
C
y Z
z
Z
vii
r Z
T
A
z
m
om
z
D
O
Z
N
lD
O
to to
O O
l0 to
N O
tD lD
O O
lD lD
O o
N N
Vt Vt
N N
Vt In
G G
O
G N
G G
N
G In
N N
V� Vt
N N
t!t In
tO lD
N N
tD w
N W
w...
W N
N N
to to
N N
l0 l0
N N
lD to
N N
to lD
N N
to
N G
N
Vt G
N N
ul
N N
N N
to
N
G w
G G
N G
Vt
G G
G G
.�A ?
A
W
N
Ot o
A o
o l0
J> to
a1 N
J V
W to
N A
W W
N A
W W
of J
W A
�o W
A l0
V N
W A
00 N
.p A
A V
W A
V O
A A
W V
A N
N N
O In
o 01
N l0
A o
Ol N
A A
W W
W O
N Ol
V lD
O N
N O
00 Vt
N A
N J
A N
J Ql
O V
o) of
m m
A N
m m
O) Ol
O N
Ol O)
M
A J
V J
o 0
W W
0) 00
A
N
A A
J V
In Vl
N A
lD of
J V
W
lD
'o
'O '�
'D 'O
'O 'O
'O
Vt W
N w
Ut 1p
Vl .D
Ol A
Ol 00
V J
lD V
-o m
m
'O
'O 'O
'O 'a
'D "Q
'O 'O
to
N W
to to
V O
m A
N W
w to
w N
N to
N to
'V
>W
D
�
D D
D D➢
:o
D
Gl ni
o 0
N N
0 0
N N
0 0
N N
o D
N .�
o 0
W W
0 0
W W
0 0
W W
0 o
W W
D >>>>>>>>>
A
:l'/ :O
7J A
.'O
R D
7J
D D
."O .'O
D D
D o
>
W
0 0
W W
0 0
W W
0 0
W w
0 0
W W
0 0
W W
0 0
w In
0 0
/ In
0 0
w w
0 o
w In
D D
:p A
W
D
71
.0
m
r
r
m m
------
r r
.�
m m
r
r
m m
r r
m m
D D
Z Z
p p
Z Z
p p
Z Z
p p
Z
0 D
W �
0 0
� �
0 0
A ;
0
A A
0 0
D D
D D
7C
D D
7C 7C
D D
7C
D D
7C
z z
7C 7C
Z z
7C 7C
z z
0
z
.'� A
0 0
.�
0 0
7.I .'O
0 0
A .-O
0
7� .'4
0
-i -i
2 2
-i -i
2 2
-i -i
2 2
-i -i
2 2---
7'
Z Z
7'
Z
m m
tnn
-i
tnn
^
<i"
m
-1
ln
wtncn
^
«««««mmMGIGIGI[Innnnnnnnnnc���
m m
m m
m m
m m
m m
-i -i
-i -i
-i -i
'-1 v
z
7� z
7�
�����
JG)
GII
.-{ -i
_nn_nnnnn«
�
W w=
7O
7O A
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z z
z Z
Z Z
Z Z
Z Z
Z Z
Z Z
0 0
0 0
0 0
0 Z
z z
z Z
Z Z
z z
z z
Z Z
Z Z
Z Z
Z Z
0 0
0
Z
z z
Z z
z z
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
z z
Z Z
Z Z
Z m
m m
m m
m m
m m
m m
m m
m m
m m
m m
Z Z
z
m
m m
m m
m m
0000000
z�o
z z
m m
PD P,
z z
m m
A;,
Z z
m m
�
Z
m
m m
Z z
m m
m
Z
m
to
O
to l0
O O
to lD
N O
to to
O O
to to
O O
N
G In
N
In G
G G
N lD
Ul N
N N
W In
N
G V1
W N
O to
N
G In
�o �o
N N
'O lD
Q W
to to
W N
lD to
N N
to to
N N
�O lD
N N
�o
N N
�o �o
N N
�o
N G
N
Vt G
N N
Vt Vt
N
Vl G
N
In G
G G
G G
G G
N
Vt
N
In
w w
A A
to
A
W
at to
O o
al N
W �D
W W
W W
W A
A w
w A
..pp A
W A
A A
A N
In
W
N tD
Ol N
00 W
W O
N Ol
�o
O N
O
W Vt
N A
N V
A N
V al
O V
OI Qi
A N
m at
O N
Ot Ol
A V
J J
O O
W W
of W
A
N
A A
V V
In llt
N A
to M
V V
W
to
N
>>
A O
D
A W
V
D D
V V
� V
D D➢
N A
� I
D
N A
W W
o 0
M V
N w
0 0
to w
w l
0 0
V N
Vt .Q
o D
V N
A A
0
P V
Ol 00
0 0
00 O
N V
0 0
W V
to V
0 o
N N
-p 'O
D D
Ol
p
X D
A 00
D D
A A
D D
D D
V
D D
N
D D
D D
D o
0 0
0 0
0 0
0 0
W
0 0
l!1 1p
0 0
W
0 0
0 0
0 o
D D
D
m
m m
m m
m m
m m
Z Z
Z Z
N
Z Z
N .ZI
Z A
www
A 7-
x x
A W
-I A
W W
x S
W
7< A
J A
A A
A A
A A
7G 7C
7C 7C
7C
7[
A
71 .'�
.'� �'1
.� .'�
-I
7C 7C
A
F������DD(vnvvoc0n0oD=o0t0n2
nnnnnnn«
VvtovDD
i
imm
�'DDDDDDDz
mmmmmmmnG
zzzzzz0000vvov0002x
99G)G�Glnnnnn_nnnnnn��������
-T.
x2222xzzz
-i
z
z z
z ;G
7J x
m m
Z Z
Z Z
Z Z
Z Z
Z Z
z Z
Z Z
Z Z
Z Z
z Z
Z
Z Z
Z Z
Z Z
-I -i
0 0
-I --I
0 0
-I --I
0 0
-i A
0 Z
A A
Z Z
.'n
Z Z
.� z
Z Z
7' 7'
Z Z
A z
Z Z
Z z
z z
z z
z z
o
0 0
0
Z
m
Z Z
m m
Z Z
m m
Z Z
m m
m m
m m
m m
m m
m m
Z MMMMMMMMM
�
m
m m
m m
m m
z Z
z z
z z
z m
m m
m m
m m
m m
m m
m m
m m
m m
m m
Z Z
Z
n n
n n
n n
n
<<
z z
m m
Z z
m m
Z z
m m
Z
m
z z
m m
z
m
0
0 0
0 0
-I -i
0 0
-i 9-
0 0
--I -i
0 0
-I -i
0 0
-i -i
0 0
-i -i
0 0
-1 -i
r^ O
r -
m
O O
-I -I
o 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
In
m
Vf (n
m m
N l/�
m m
l/� M
m m
M-
m m
M M
m m
M N
m m
M Vl
m m
In m
m m
N
7� m
N w
m m
-< N
m
W In
m m
m m
m m
M N
m m
M M
m m
M M
m m
M N
m m
N In
m m
N In
m m
m N
m m
W m
m m
m In
m m
N m
m m
w W
m m
In m
m m
m to
m m
m m
m m
m Vt
m m
Vt m
m m
m m
m m
N N
m m
w
m
GI
O
GI GI
O O
GI GI
O O
LI GI
O O
GI GI
O O
GI GI
O O
GIM
O O
M D
O O
GI GI
O O
< GI
m O
GI GI
O 0
� GI
m 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
m m
0 0
m mo
0 0
GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
GI GI
0 0
G) GI
0 0
GI GI
0 0
C GI
0 0
G7 GI
0 0
C
0
z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z
to
In
to In
to
to v,
v, v�
to vi
cn in
two
to to
to v,
v, to
to cn
two
cn to
to to
In to
v, to
two
to to
in to
in to
to to
to to
to �,
v, to
w in
to cn
to vi
to in
to to
two
�, to
vi to
to to
v, to
to in
to v,
in
to
w
WWWWWWWWWWWWWWWWWWWWWVWWWWWWWWWWWWWWWWWWWWWWW
W wIn
wtowto
wto w
wIn wIn
wIn
wto wto
wto wto
w W
wto
wto wIn
om wIn
W wto
wto
wto wIn
wIn wto
W wto
ww wto
wto wto
wto W
wto wto
wto wto
wIn w
w
WWWWWWWWWWWWWWWWWWW
wto wto
wto
wto wto
wto wto
wto wto
wto wto
wIn wto
wto wto
w
00
0
0 0
0
00
00O00
O00
o
N O
0 0
0 0
0 0
0 0
0 0
0 C,1010101
000
0
o 0
0 0
0 0
0 0
0 0
0 0
O 0
0 0
0 0
0 0
0 0
0 0
0
W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W
HlD
NlD
NlD NlD
Nto
Nto
N1p N1p
N1p Nl0
NlD
Nto
Nl0
NlD NlD
N
Nto
Nto
N1p Nto
ND
Nto
NlD
Nto
tAo
lAD lAD
tAD tAD
lAD tAo
l0 to
A AAA
lD to
to to
A
to to
l0 to
Al0 to
to tD
Ato to
to /D
toHAN
lN0
ANto /ND
ANl0
tHo
lND
ANlO
tNo
tNo
ANto
ANto ANA
/ND
A
r
r r
00 00
r r
w m
r r
W
r r
W w
r r
W w
r r
V V
r r
J V
r r
V V
r r
V J
r r
V J
r r
Ot O1
lD
r r
Ot
r r
O) Ot
W
r r
Ot Ot
w N
r r
Ol Ol
0
r r
W W
w 00
��..++ r
In W
r
W
W A
r r
w N
r r
ID
r r
tO 00
r r
V
r r
W A
r r
W N
r r
O
r r
W W
1p W
r r
w W
J Ol
r r
W W
W A
r r
W W
W N
r r
W W
r o
r r
N N
tD 00
r
N
V
O
LO 00
V m
W
W N
r 0
lO m
J m
W A
w N
r 0
W
J m
A
r
V m
r
01
r
r
r
r r
r r
r r
r r
r r
00 r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r r
r
r
wA
o
wA oAo
b b
0000000m0000
b b
b b
oo00
0
0 a
6a
oow000000000oo
0
0 0
0 0
0 0
00 T
6 6
C000woow
0 0
b b
b 6
6 6
o
6 b
00
6 b
0600000000ao090
b
b b
o o
b b
b o
wo
b 66
ooCPTTMT
o
o 0
o b
90 coMT
O O
b b
omoCoco
b o
o b
b
A A
AAA?
A A
A A
A A
A A
A A
A A
A A
A A
A A
A A
A A
A A
AAA
AA
A
A A
A -P
A A
AA
A A
A A
A A
A A
A A
A A
A A
A A
A
b
O b
o 0
0 0
0 0
0 0
0 0
0 0
0 0
0 o
b o
b b
o b
b b
o o
b b
b b
b b
b b
b b
o b
b o
o b
o b
o 0
0 0
0 0
o b
b o
0 0
0 0
0 o
b
0
N
0 0
N N
0 0
N N
0 0
N r
0 0
r r
0 0
r r
0 0
r r
m m
0/ 01
01 O)
m m
m w
01 W
0 w
W W
w w
W W
W W
w w
W W
w w
w 0
W A
0 0
A
A�.++
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W N
W N
N N
N N
N N
N N
N
N
OOi
m
A
w 0
W ON
w N
V
0 0
OOi /On
0 0
A W
0 0
N O
0 0
O OA
0 0
0 0
0 0
0
0 0
lOO W
0 0
OV OOi
o r
A
o 0
W ON
0 0
V
0 0
�
Ori In
0 0
A W
0 0
N N
0 0
o lOD
0 0
W OV
0 0
OOi VOt
0 0
A W
0 0
ON N
0 0
W N
0 0
N o
0 0
lOD
0 0
V OOi
0 0
1011 OA
0 0
0 0
0 0
0
0 0
0 0
0 0
0 0
0 0
0
0
O
m
m G)
z
'1 n
^� S
m
O➢
v x
D m
Gl r
z 0
3 ➢
n 0
C m
G) 7c
D m
-i
rn ➢r
n n
x x
a
y
W w
x
G
m➢<
O
z n
p
D
Z
D D
p m
y
C r
D
p 3
m<
a
D
O D
D➢
m
D➢
<
C m
m m
O
z
<
�
z
D K
C Z
r Z
m 7l
G) m
O
Cl O
S Z.j
D
Z
Z
W
7� <
< Z
M 7�
m<
W
m
D -A_I
m C
m
A➢
z �T.
O
S pZ
G
O
z m
O
O v�
m
N
C
p z�
S
x
D
<
x O
D
D Z
Z :I
m
3
O m<
Z n
x
{ Z
m m
O 'n
Z
m
S
C<
A z
n m
<
K O
O
m➢
r
O
m E�
<
x
Z
O�
O m
fl
.� 7C
, U
,�
m r
r Ro
N
D S>
Ro z
C
n W
m
_i
Z O
O Z
-i
r`
D Ro
Z D
R°
m -�
r 2°Q0
-
D
m
C
S C
G
CC
Q0x
n m
m O
O Sto
D m
r- m
Sce�
Ro
r m➢
D
v
7 Z
n
p D
Z
v0
R.
➢ n
R.
n
O
R°➢x2
-� O
m
W Z
rn
f[nn ➢
D 9
W N
Scb O
Ro Ro
W
D W
x m
rmmm
m
m �
COD
x
m
m
-I
S
r
Ro
D
2 O
w Ro
z Gl
y
E
to
n
Ro
r
D R.
Z
O
x 7c
D
O
v w
X70
j�
={
fN n
Gl 7c
O
00
O O
O R°
O D
Ro
C
A R�
W
R� x
Z
m
7c
O Ro
m
�`
C
r
r"
r Z
S
S
m W
w G)
O
v n
m C
_I
m
m
)
�n
r
O<
O➢
y C
m
G?
(-) ➢
O
m
m w
r
n
m
A
n O
W
D
z
R' m
m
m
m D
C�
Z<
r- D
m A
O<
D Z
y O
D
D
-I
K O
y D
Z `m
O W
O
Q
m
M Z
O<
m
C m
z
rn p
Ro
W
n p
S
r x
O D
G) O
G) A
r
O S
--I m
x m
n
m
Z N
C
-
R°
_1
n
S W
D O.
m
p Ro
Ro -i
K S
G)
D
m
m
G
m➢
W Z
Z
z
70
Z
O m-
D
r D
S T.
O r
C
S W
Z D
fn
D '-
O �
Z
Z m
W
n
W
<
m r
m
O n
m
z m
z
D
m
O
3 C
7J r
m m
W<
m 7�
w K
7c �'
D
O -n
iO z
W
O
o D➢
Z�
W
Z
m
mm
r Z
n
p Gzl
m
<<
m
z to
r
O D
v
D
z
m
Ro
<
N z
z
m
n w
T. m
n
y
Z
z
<
z w
K
=
v
O O
W
v
fN R°
D
'-
D
Z X
m y
�^
Z D
Z
Om 7c
D
Q0 Z
m
Z
< D
7C
Ro
T>
W
�^S
"'�
X70
'"'�ZC�nm
D
D -1
O
m
3."TJ
Z
7Cz
m
nA
O
nC
CC
O
x2
--I
Ax
�3r
W zm�S�
00
W<
W
n
C
ZD'D�n
m
O
D
-i n
D
Z
C
C W
[n
m
T W
m
p�
<
O
D
<
m Z
S
-Im➢
;.M,
W
7c
r- W
[n
�^ ➢
O
m
D
N
C
C D
ZO
r
m
W
Z
G) O
a z
Z -CI
m
A
m
m m
S
r
m
m
o
-W{
Ro
z
G
0 zz
z
r
-Gf
0
m
0
N
0
D=
Z
x
S
m
D
D
r
-I O
A
m S
D
Z
Z
< m
x
m
C
r
D
O
n
z
z
n
x
K
m
n
Dp
n
W
F
z
G>
-i
.-�
�z
m
mm�mr�*
E
O
m
Z
O
W
W
m
<
Z
p
�a
Z
7c
O
Z
m
W
W
W
IN A
A A
A W
i W
W W
W W
G W
iii,
W W
W
W -D
W A
l
lD lD
A
00
iD ,D
A A
W
,D iD
N A
N
w W
w w
w w
W W
W O
,D lO
A A
W
lD lO
A t
W
lD to
A A
W N
lD r
A W
W
r
W W
W W
w N
w N
O V
N lD
N N
A N
W N
w N
O V
iD N
N h,
A r
p r
r W
00 N
r
W w
W W
w w
W W
r
W rn
A A
lO
-ri 0
A W
lD to
0 0
W l0
,D fo
r r
N A
r
W
N
W
A
T O
01 O
W m
Ol at
W r
W V
r �.+
W W
r 0
O W
0 0
W r
r N
tD r
N
N N
A Ol
W
O Ol
r
W N
V
A 00
Ol 00
r
CO O)
N Ol
N W
W lD
Ol
V lD
W r
W W
��++
W W
W O
W V
V r
Ol A
Ol Q1
O lO
W 01
V lD
N W
00 r
W W
lD lO
N
V
'O 'D
V 'a
'O 'D
'p 01
O A
-O 'O
'O 'O
'O
>
D
0
D D
0 0
D➢➢
0 0
w
0
w w
Ol
w w
Ol Ot
Ot Ol
w
Ot m
m O)
D
m .
D D
. .
D➢
D D
D D➢
D
D➢
n
D➢
n n
D➢
n n:
D➢
x
n
D w
x W
n A.
W➢
W W
X
D
0 G)
D D
G) G)
39
D D
G) G)
D D
n G)
D
N
Z
N N
Z Z
N N
Z Z
N N
Z Z
D
N��
Z
D D
G)
D D
G)
N
Z
rty7 ryr�
S
x x
x x
S S
S S
S S
2
D
D D
D D
D D
D D
D D
D D
>
D D
D D
D D
D O
O O
m m
D DDD
T m
m m
DDDD
m m
T
m
D O
O O
O O
O O
m
O D
m T
DDD
m
T T
D
O
-gmmmfm*,m-mmmmmmmmm
m mm
m
mm
m 4mmmmmmmmm'"'�qmmsq-{�sqmm
m
m m-�
D
D D
D D
D Z
z z
z z
z z
z z
z z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z Z
Z
G
m
G G
m m
G G
m m
G m
m
m m
m m
m m
m m
T-
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m
z
m
Z Z
m m
Z z
m m
Z
m
lD
W
lD lD
W A
lD lD
A A
lO �a
A V1
r
W
A
G Ot
r y�
W Vl
r y�.�
W In
r {.a
W Vt
lD
Gto
lD lD
lD tD
lO 1p
lO 1p
lD tO
lO tD
tD lO
lO l0
lO lO
lO �-+
r r
W W
lD lO
W N
lO /O
N N
lO lD
W N
r lO
W N
lD ��..++
r Vt
{{�� r{.+
(n W
Vt p
J Vt
V,
W
A
Ol O
m O
W at
m m
00 r
00 V
r r
W W
mw A
r lDO
O O,
'W',
O
W r
N mw
N N
N r
m
N N
A Ol
O Ow
W W
O 01
r lD
W N
V W
A 00
A W
Ot W
N r
W Ot
lO Ot
N W
W O
W lO
00 Ot
V tO
W A
W r
W N
W W
r W
W W
W W
W O
O V
W V
A N
V r
O V
Ot A
lO r
N 01
C7 N
O lD
W W
W
W
V W
00 A
r W
A W
w r
W tD
W W
N A
w tD
N
N
D
D D
D D
D
W
M
�+
1D �D
w
D 1O
w D
D D
D D➢
D
D D
D D
D D
D D
D D
D D
D w
D D
D D
D D
N D
>
D
w
X
O o
w D
D D
D D
w
O
O O
O O
Ot
-I
Ot 01
-i -i
Ol
-1 M x
at Ol
-i -i
O1
O -I
Ol
--I -i
Ol
-I
7J 71
:O p
A
A
W
n7"
W W
A .�
m m
G) G)
m m
G) Gl
m m
O G)
O m
Gl N
m z
N N
z Z
N W
z w
➢ N
z
N
z m
Gl G)
m m
G) G1
m m
N
z
^�
2
2 2
m m
2
m m
2 2
m m
2
m m
2 S
m m
S
G<GGGGGG
m D
D D
D D
D D
D D
G«G<«G<«G
D D
D D
D D
D D
D D
O
D W
O O
W
"
D D
<GGGGG
D D
D D
'1
x D
GG
D 0
W�^
0 0
W�^
0 W
.e O
O W
O D
W Gm
D D
D D
GGW
O
D
G<
D D
G<
D D
G
D Z
G m
Z z
m m
W
z m
m
z z
mm
m Z
m
Z m
m
m
Z z
m m
m m
Z Z
m m
m m
z z
...
m m
z Z
m
m m
Z Z
m m
m m
Z Z
m m
m m
Z Z
m m
m m
Z Z
m m
mm
Z Z
m m
m m
Z Z
m m
m "'{
Z Z
m m
ZZZZZ
m m
m m
m m
m m
Z
m m
m m
Z z
m m
D mm
m Z
m
-I
Z Z
m m
-I -i
z Z
m m
-I
Z
m
--
z Z
m
m
Z Z
m m
m m
Z Z
m m
m m
Z Z
m m
Z
z
m
m
z
m
m m
Z Z
m m
m m
z z
m m
m
Z
m
z
O
O
-I
O O
-1 -i
O O
-I -1
O O
-1 -i
00
-f
-I
-i
G)
-i
-i -i
-i
-I -1
L -I
W W
L -I
W
-i-i
-i
W W
-I -1
W W
L -I
W W
L L
W W
-i -i
W W
-i -1
W N
-i -i
W N
-1 -i
N W
r -i
W
-I -i-i
N W
W W
-1
W W
r
O7 W
N W
W N
W N
W
N
mmmmm
W W
W W
W W
m mmm
01
W W
W n
m r
W W
0
m m
W
r m
<
N W
mmmm
W W
N W
m m
(/� W
m m
W W
m m
mmmmmmmmm
W
W W
m
m m
mmmmm
m
m m
m m�
m
m m
m T
m m
O T
m T
m T
m T
m
G)
O O
M M
G) G)
M M
M O
G) O
Gl
G1 Gl
G) Gl
G) G)
G) Gl
Gl G)
Gl Gl
G) G)
G) G1
Gl G1
G) m
G) G)
G) G)
mm
Gl Gl
O Gl
G7 Gl
� C
G1 m
m mmm
� G)
G) G)
G) G)
m G)
m
O
O O
O O
O O
O O
O C
O
O O
m O
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
m 0
z
0 0
0 0
0 0
00000000
m
z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z z
z
W
W W
W W
W W
W W
W WW
W
W W
W W
W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W �,
W W
W W
W W
�, �,
W W
W �,
W W
W W
W W
W W
W W
W W
W W
�, W
W W
W W
W W
W W
W W
W W
W
W W
W W
W W
W W
W W
W W
W
W
W
W
W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W
W w W
W O
W W
W W
W W
W
w W WWW
W W
W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
W W
O
W W
W W
W W
W W
W
IT
0
0
O o
00 0
0 0
0 0
0 0
0 0
0 0
0 0
OF
0 0
0 0
0 0
0 0
0 0
0 0
0 0
'000
0
0 0
0 0
0 0
0 o
7>
TFIT1010
w
0
w w
0 0
w w
0 0
w w
o o
w w
0 0
w w
00
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
w w
0 0
WlD
w w
0 0
Wl0 WlD
w w
0 0
wtD
w w
0 0
wlD WlD
w w
0 0
wlD WlO
w w
0 0
wlD WlD
w w
0 0
wwA
w w
0 0
WW
w w
0 0
w w
w w
0 0
w W
w w
0 0
W W
w w
0 0
W
w w
0 0
Wr Wr
w w
0 0
Wr Wr
w w
0 0
wr wr
w w
0 0
Wr Wr
w w
0 0
W W
w w
0 0
w W
w w
0 0
W W
w w
0 0
W Wr
w w
0 0
Wr Wr
w
0
w
W
r
W W
r r
W W
r rrrr
w W
w W
rr
W W
WlD WtD
WlD WlO
W1p WlO
rrrrrr
WlO WlD
WlD WlD
Wl0
rr
r rrrrrArrr
rW
rrArrrr
rO
pppODDDDD
A
A A
AA
AA
lD
AA
A
AA
lWD
D D
A
AD 11
w
AAAA
w
W l
A
D
A
p
A
lO
p
O lO
D
A
D p
A
D
A
Ap
A
W N
N O
w w
V Owl
In A
W N
N O
lND W
V QNl
lNo A
W N
N O�
W
V Orl
Vt .rP
W N
N O
loD W
V O1
� A
W N�
O
w w
V Ot
lwn A
w N
r
r
r
w
N000000000000000000000000000o6o6o0000000op000000060000
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r r
r r
w w
r
r
w
r
rn.Qoowwwwwwwwwwwrrf+rrrri-+rrrrrrrrrrrrrrrrrrrrrrr
0
to w
0 0
to to
0 0
w to
0 0
to to
0 0
tow
0 0
e to
0 0
to A
0 0
A A
0 0
A A
0 0
A A
0 0
-P A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
A A
0 0
P A
0 0
A A
0 0
A A
rrrrrrrrr
0 0
A A
0 0
A A
0 0
A A
0 0
A
0
0
r
O
0 0
r r
O O
0 0
w w
O O
0 0
w w
O O
0 0
w w
O O
0 0
w w
O O
0 0
w N
O O
0 0
N In
O r
0 0
V1 LJt
O 0
0 0
In In
0 0
0 0
to V1
0 0
0 0
V1 l!1
0 0
0 0
to A
0 0
0 0
A A
0 0
0 0
A A
0 0
0 0
W W
N N
0 0
W W
N r
0 0
W W
r r
0 0
W W
r r
0 0
W W
r r
0 0
W W
r r
0 0
W W
r 0
0 0
W W
0 0
0 0
w w
0 0
0 0
W w
0 0
0 0
W w
0 0
0 0
N N
0 0
0
N
0
0
0 0
0 0
0 0
0 0
0 no
---
00Z
Z
pvOSpm
O w
n
G)
O r
DTn2DxO�mzomrp
X to
m
z
O D
r G)
D m
y 0
pm-1�
7:
-i
2xzO2mD
�n D
x n
r
m
z
OFFZKFm
r
7c Z
7C
O -1
Dm�xOXDOmxoon
m n
N
o -1
2 m
O n
AOA
=D
Ot
Z
A
S
O W
SZ�D�
O
m
wpZ-I�Omo�z
Z
p
R° T+
r
z
N D
z m
.oz��CZDDmjxxZmx<p�r^n>
z x
rn
O
r m
m
D
Z
z
X
O w
xrZo-Di
m
GlCmx
G)
D
m<,�fN
X
,+
O
��Opm
r
R°
Z
-Im
S
Z
v
fp R°
--Im
�-
C
�^ z
xma
m
m
{�
<�yz
D
x z
rn
�g
2 D
mD
In
G)
D
mm�
r
D
r
w D
m7.1�
'n r
R'`
D
�
�Sw
m
-a cn
n
rrmo
m S`0
S
Z
A
O
Z
D r
r
O
D Ro
z
-I
2
Ru Q'<<-<O.<R�v�Z
Dm
X
D �
C
m
<DDDx
3
Z v
m
o
Romf2°raD
Ro
z w
r
m <
-�Sp
r
in
w
X 00
G)
0 Ro
�p
w Z
r'<
n
m m
D
--ii
m A
z G)
r
n O
C m
r-
'�
Z G)
R° -{
n D
m
-I m
O
M
o Gl
R°
O R�
m
O
N
m=
n
7� T
m
K
D
w
O C
c
O
i I A
Ro m
O N
c
C n
n x
x 0
O O
D
D p
r..
m
=
x to
m m
n
D O
-I
O x
Ro
m �n
<
<
rR.
v
Gl
m
ZmDZ
Z v
C !
K
m
z
m
r ��
m
�i
r D
D
Cv
N r
2
D Ro
o
=1 ZDm
S D
m
D OZC-��
m O
r
Ro v
r
z D
-G ("
Z DRapO�D0zZzDR�
Z
m
m O
z p
0
< n
D
A
A
R.
zr�0
r m
m
z
D O
m z
7�
Om
Z
m D
m<
ti
mv�
O
nO
r"
mrz
n Z
w
<y
D
n
7cz
-�
_
O N
D
G) Z
m D
�nm
to
<0m
x z
0 v
-I
�- r
-i
D
K
to x
K
m
r 07c
ZD
y
m
Z
D
A
vD
m
n
m
to D
v
ZW7�
-{
m
x
=
mZf�D,v,vm
to mmm
Z➢
m'-
0 r
Z
9,0
r.
C C
➢
v
z2R0
j C<
-i
O m�n
r
0
D
.'O
...{
x
O
Z
7J
O G)
y
'-I
O m
7C Z
m
r N
m
G)
G
Z
,�
O
Z
D
Z
."O
p 7c
m Gl
7C m
m
N
r -i
O
Z
cn
.�
O
m<
m
r
D
C
3
D
r- O
C
m z
N
z
m m
x
Z m
O Z
O<<
x
0
tmi�
m
O
N
m
m
rm.
Z
Z
m
Z
O
r
m
D
Z
Z
M O
R°
vzi
O
D
z
Gl
Z
v
m
G)
O
m
O
x
Z
-S-I
m
z
Z
p
m
r
m
z
vr
O
0
N
rO
n
Vt
V1 r
A N
N W
A A
w
r r
r r
A lfl
r w
A O
r r
w V1
r
V1 Vl
r r
w w
r r
w tlt
r w
l!1 O
w w
O r
w w
r r
r{-+
lli U1
r r
VI 111
r r
V1 VI
rrr
w VI
�-+
w Vt
rrr
w /li
r
V1 V1
w w
W W
w�-+
.p VI
r{-+
V1 VI
r r
lli w
w w
N N
w
W
,
w
M O
J O
w In
J O
w r
A w
w w
In V
N M
A m
w O
m o
w A
W m
r r
O W
y� r
Vt N
OOP
w J
r
r A
r W
w r
w r
Vt J
A V
In w
O 0
r A
0 r
V O
r r
W In
r o
r w
0 0
A N
o o
/n m
r r
r A
A w?
J V
r
r A
r O
O w
O O
In r
N V
w N
O
A
O
O O
W O
O O
W m
01
r r
N w
N W
W w
w .O
.D .O
.O .O
mm.O
w
O
w➢
O p
w x
N
x x
w w
Ot O1
x S
w w
N Q1
w D
Ot n
w w
t rtnn
w w
r
w w
r N
w w
N N
w D➢
N
n7cc
D
n
n7cc
D D
n n
w w
N N
w
N N
w w
N W
z
w w
W W
w w
W W
w w
W W
w w
W W
D D
O O
D w
O
w w
w w
D D
D
x
2
O Z
Z Z
x S
Z Z
p 2
2
--1
-i
0
0
I
O D
I
D
00000000000
O
D o
G) G1
G) S
Z=
2=
Gl G)
G)
D
z����-`ni`�"�0000v-`ni����n�nn�c�nnn���-�'iv�-�'i�����
m
A
m A
m m
Z
m
z z
m m
z
m m
« C
m m
z z
m m
m m
z z
m m
z D
m
rm
z z
m m
z z
m m
z z
m m
z z
m m
z D
m m
D D
m m
D D
m m
z z
m m
Z Z
m m
Z Z
m m
z z
m m
z z
m m
z Z
m m
z Z
m m
D D
m m
D Z
m m
Z z
m m
Z z
m m
D D
m m
D
m
Z
m
Z Z
m m
Z Z
m m
Z
m
Z
m
Z Z
m m
Z Z
m m
z z
m m
Z
m
Z Z
m m
Z
m
w
A O
A N
N W
A A
r
k'i
A Vt
A O
In w
In w
w In
In In
U1 O
O r
r r
to In
In In
In
Vt
In
In Vt
(n Vt
In
Vt In
In
N N
W
W
w
.o
D
N N
V In
W Z
r
w In
J O
W O
w x
w r
A w
O O
x x
w w
In J
W w
w w
Ot
A Ot
p p
S x
w O
O
W w
W
w w
w A
W
Ol , -O
w➢
r r
O W
r r
w w
r r
In N
N w
w w
O O
w J
N W
w w
pp
A
w www
w
r Vt
w r
w
w D
w r
V1 V
D D
In w
D D
r A
w w
V 0
w w
In In
w
r w
w w
A N
w w
Vl w
w w
r A
w w
V V
D D
r A
D w
0 w
w w
In r
w w
w N
D D
A
D
m
m
w n
rcn O
N
Z S
O
➢C S
Ol Ot
-� -�
x x
S S
N Ot
Z -�
O x
Ol n
-�
x
r
r
r N
Z
O
N N
Z Z
O O
N n
Z
O
n n
77cc
D
n n
�7cc
D
N N
Z Z
O O
N N
Z Z
O O
7C W
m
w O
W W
m
0 0
W W
m
O O
W W
A z
O O
W W
O O
O O
G) G1
O O)
G)'�
x
Ot Ot
x x
Ol Ol
2 x
O O
G1 G1
O
G)
y m
z
Z Z
-��
Z Z
-i
-foo
n n
n n
n
A
O
A w
O 000--i-i
]J w
W �„
N W
-I -iO
x n
m
n _n
m m
Q _n
n n
m A
_n n
m
m D
Z D
<
D D
m<
Z z➢
m m
D
<<
z Z
m
Z D
m
Z Z
Z Z
Z z
z z
z
D
D D
z z
z z
m
m Z
Z Z
Z Z
Z Z
Z Z
D D
D z
m
z z
m m
Z z
m m
D D
D
Z m
m m
m m
m m
m
m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m m
m
m m
m
Z
mm
N
O
z
z Z
m m
Z Z
m m
z
m
Z
m
Z Z
m m
Z Z
m m
r
<O
Z Z
m m
Z
m
z Z
m m
Z
m
IIIIIII
2M3000000000000000000000000000000�00000000000000000000
IIIIII
N
w
w W
N w
w
N
1111111
N W
N W
to N
In In
111111
(n w
(n N
D In
(n Vl
N N
(/� fn
(n N
1111111
Vt
In In
In Vl
w W
111
fn
O
Z
m z
N w
m m
w N
m m
N
m m
W
m m
m m
m m
W
m m
W w
m m
N
m m
m m
rn m
m m
m m
m m
m m
x m
m m
m m
m m
m m
m m
m m
m m
m m
(n
m m
N
m
M>00
O 0000000000000000
O
O 000000
OOOOO
OOO
Z O
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
O
N
z
to
to
w
w
z z
in w
to to
w O
o A
z z
v, to
to to
w w
o o
z z
w in
to In
w w
O o
z z
to cn
In to
w w
o o
z z
w w
In In
w w
o o
z z
to to
In �n
w w
0 o
z z
w u,
In to
w w
OF
z z
v, w
to to
w w
o o
z z
w to
to In
w w
In
z z
w w
In to
w w
0 o
z z
to to
cn In
w w
O o
z z
�, w
to to
w w
0 0
z z
to to
In to
w w
0 O
z z
�, v,
to w
w w
O O
z z
to w
to In
w w
O o
z z
to vi
to w
w w
o O
z z
to to
m In
ww w
O1 O
z z
to to
to to
w w
O 01010101c,
z z
vi to
to to
w w
OO00
z z
to to
In to
w w
z z
w to
to In
w w
0 0
z z
to to
to to
w w
0 0
z z
to �,
to W
w w
0 0
z z
�, to
w w
w w
0 0
z z
to to
In cn
w w
0 0
z z
to in
In In
w w
0 0
z
cn
to
w
0
W
00
00
cn
VJi
A r
�-+ M
N w
w w
lA
W W
0 0
W w
rrr
A
W W
0 0
W W
r
A AA
W W
0 0
W W
rrr
A
W W
0 0
W w
A A
W W
0 0
W W
r
A A
W W
0 0
W W
r r
A A
W W
0 0
W W
r r
A A
W W
0 0
W W
r r
A A
W W
0 0
W W
r r
A AAAArAA
W W
0 0
w w
r r
W W
0 0
W W
r
W W
0 0
W W
r r
W W
0 0
W w
rr
AA
W W
0 0
W W
W W
0 0
W w
W W
0 0
w W
W W
0 0
W W
AwrAAJ
W W
0 0
W W
�
W W
0 0
w w
W W
0 0
w w
W W
0 0
W w
r
AAAAAAPM
W W
0 0
w W
rr
W W
0 0
W W
rA
W W
0 0
W W
rr
W W
0 0
W W
r r
A A
W
0
W
r
A
City of Otsego
Special Assessments
Amortization Schedule
Mississippi Shores & Antelope Park Improvement Project (2018)
3,031.94 776.59 3,808.53
Monthly Estimate
31.74
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
Estimated Payment
Year Assessed
Principal
Interest
Total
Balance
2018 3,031.94
-
-
-
3,031.94
2019 -
303.19
162.61
465.80
2,728.75
2020
303.19
122.79
425,98
2,425.56
2021
303,19
109.15
412.34
2,122.37
2022
303.19
95.51
398.70
1,819.18
2023
303.19
81.86
385.05
1,515.99
2024
303.19
68.22
371.41
1,212.80
2025
303.19
54.58
357.77
909.61
2026
303.19
40.93
344.12
606.42
2027
303.19
27.29
330.48
303.23
2028
303.23
13.65
316.88
-
3,031.94 776.59 3,808.53
Monthly Estimate
31.74
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
City of Otsego
Special Assessments
Amortization Schedule
Mississippi Shores & Antelope Park Improvement Project (2018)
1,699.75 435.35 2,135.10
Monthly Estimate
17.79
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
Estimated Payment
Year Assessed
Principal
Interest
Total
Balance
2018 1,699.75
-
-
-
1,699.75
2019 -
169.98
91.16
261.14
1,529.77
2020 -
169.98
68.84
238.82
1,359.79
2021 -
169.98
61.19
231.17
1,189.81
2022 -
169.98
53.54
223.52
1,019.83
2023 -
169.98
45.89
215.87
849.85
2024 -
169.98
38.24
208.22
679.87
2025 -
169.98
30.59
200.57
509.89
2026 -
169.98
22.95
192.93
339.91
2027 -
169.98
15.30
185.28
169.93
2028 -
169.93
7.65
177.58
-
1,699.75 435.35 2,135.10
Monthly Estimate
17.79
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
City of Otsego
s Special Assessments
Amortization Schedule
Mississippi Shores & Antelope Park Improvement Project (2018)
Monthly Estimate 43.22
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
Estimated Payment
Year Assessed
Principal
Interest
Total
Balance
2018 4,129.16
-
-
-
4,129.16
2019 -
412.92
221.44
634.36
3,716.24
2020
412.92
167.23
580,15
3,303.32
2021 -
412.92
148.65
561.57
2,890.40
2022 -
412.92
130.07
542.99
2,477.48
2023 -
412.92
111.49
524.41
2,064.56
2024 -
412.92
92.91
505.83
1,651.64
2025 -
412.92
74.32
487.24
1,238.72
2026 -
412.92
55.74
468.66
825.80
2027 -
412.92
37.16
450.08
412.88
2028 -
412.88
18.58
431.46
(0.00)
4,129.16
1,057.59
5,186.75
Monthly Estimate 43.22
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
City of Otsego
Special Assessments
Amortization Schedule
Mississippi Shores & Antelope Park Improvement Project (2018)
3,885.75 995.24 4,880.99
Monthly Estimate 40.67
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70
Estimated Payment
Year Assessed
Principal
Interest
Total
Balance
2018 3,885.75
-
-
-
3,885.75
2019 -
388.58
208.39
596.97
3,497.17
2020 -
388.58
157.37
545.95
3,108.59
2021 -
388.58
139.89
528.47
2,720.01
2022 -
388.58
122.40
510.98
2,331.43
2023 -
388.58
104.91
493.49
1,942.85
2024 -
388.58
87.43
476.01
1,554.27
2025 -
388.58
69.94
458.52
1,165.69
2026 -
388.58
52.46
441.04
777.11
2027 -
388.58
34.97
423.55
388.53
2028 -
388.53
17.48
406.01
0.00
3,885.75 995.24 4,880.99
Monthly Estimate 40.67
THIS IS A BEST ESTIMATE FROM CITY STAFF
Resolution Date 10/22/2018
Year End 12/31/2018
Interest Days 70