ࡱ> cb I@\pAli L. Beyranevand Ba= =xZ{8X@"1Arial1Arial1Arial1Arial1Arial1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)                + ) , *    %  "   %    ( " ` Scenarios 1-3 ? Scenarios 4-6Ep Scenarios 7-9Sheet2Sheet3`i1#Bedfordshire Improvements Worksheet Assumptions:Current Reserve Fund $$Estimated Improvement CostNovDecFebMarAprMayJunJulAugSepOct Reserve New Reserve Total Reserve +2%30 Month ShortfallShared by 54 units3 assessments of$Current Monthly Reserve ContributionW3 assessments would come in July 2002, January 2003 & upon final payment to contractorsJan '02Jan '03Jan '04 Increase Monthly Fees by $150x30 Scenario #4 Scenario #5%Increase Fees by $150x12 then $200x18 Scenario #6*Increase Fees by $150x12, $200x12 & $300x6 Scenario #1 Scenario #2 Scenario #3 Increase Monthly Fees by $200x30%Increase Fees by $200x12 then $300x18*Increase Fees by $200x12, $300x12 & $400x6"This amount to get used completely)This is current amount and would continue0Increase monthly fees beginning November 1, 2001\Monthly Fees to be reduced after repairs are paid for but to include reserve building amount4Funds collected and held in reserve earn 2% annually Scenario #7 Scenario #8 Scenario #9 Increase Monthly Fees by $250x30%Increase Fees by $250x12 then $300x18*Increase Fees by $300x12, $350x12 & $500x6: ]{1 d$ Wb  I@ .Su/>  dMbP?_*+%&?'?(?)?MDigital PrintServer 17w od,, ` ^``A2XdCustom page 1BBCustom page 2BBCustom page 3BB"d,,??U} } m }  }  } }  } I } $ } } $ } } m .                                    ~ A & ~ V@ ' ~ .A (  ) *  ! " #  $  %            ! @ "6) A AD * -^A D 퇎?! @  "6) A AD * -^A D 퇎?! @ "6) A AD * -^A D 퇎?  @  ) "6% @A D D 6 ,@jA D D D  =x? @   "6% @AD D 6 ,@jA D D D  =x? @    "6% @A D D 6 ,@jA D D D  =x? @ | A$LLyV1 A*$ LLL =x?@ | A  LLyV1 A* LLL =x? @   | A  ) LL yV1 A  *)  LLL =x? @ f ACA A@ f ACA A @   f A   CA A  @ `OA7 A@ `OA7 A @   `OA   7 A  @ `A?A@ `A?A @   `A   ?A   @ Abx$;A@ Abx$;A @   A   bx$;A   @ Ah[% 8A@ Ah[% 8A @   A   h[% 8A   @ pA`c4A@ pA`c4A @   pA   `c4A   @  A6} ?2A@  A6} ?2A @    A   6} ?2A   @ A</A@ A</A @   A   </A  @ AW&.A@  %ADD6W&.A DDD =x? @   A   W&.A  @ 0A\o0,A!@  6%!ADD6s,(A DDD =x?! @ 6 !A   s,(A  @ Au˕˞+A@) 6%jADD6A DDD =x? @  # 6 jA   A  @ A&+A@A)LLdM(A*) LLL =x? @   A   dM(A  @ @AVn*A@At}A @   A   t}A  @ Ae+A@EAmA @   EA   mA  @ A+A@AbeN)A @   A   beN)A   @ PABy,A@A>ʄyA @   A   >ʄyA   @  ~AY{p.A @  AA`Bk A  @    A   A`Bk A  DJl44&*V%%%%%%%%JV|p%%%% ! " # $ % & ' ( ) + , -    @!  rA  ga"h0A! @!  A  ~Y!A! @!    A   ~Y!A!  ! !@" !`gA!! f A"!@"!Y!A!! x)!A"! @"  ! Y!A!  !  x)!A"  " "@# ". A""YzК A#"@#"!A""ko"A#" @#  " !A"  " ko"A#  ##@$ #` A## q!A$#@$#"A##,6#A$# @  # "A#  # ,6#A$  $$@% $"!A$$fJ!A%$@%$(G#A$$3Y*#A%$ @ $ $)  6$ Xq#A$  $ Wl#A%  %%@& %%!A%D%D$6%!3Z "A& D$D$D% =x?%@&%#A%%.Y'iv$A&% @& $ % @$A%  % ~)$A&  &&@' %&h"A&D&D%6&/y"A' D%D%D& =x?&@'&8$A&&pĢ|#%A'& @' $ & %A&  & 0H%A'  ''@( %'"A'D'D&6'^N %#A( D&D&D' =x?'@('4%A''@%A(' @( $ ' %A'  ' 8{&A(  ((@) %( #A(D(D'6(y֧#A) D'D'D( =x?(@)(H%A((_-O&A)( @) $ ( 8&A(  ( 2S'A)  ))@  %)p#A)D)D(6)1= *$A+ D(D(D) =x?)@)}&A))S G.'A+) @$ $ ) z'A)  ) ,(A+  +%+uA,DD)l%+̰X A,DD)b%+  )=8x^ A, DD) b ,#,$׈@- D+6j#,@r9d@- D+6j#, ZȰ/&@- D+ 6j -#-`i:[@- D,s#-M0@  D,s#- un @  D, s%%%%>JJJJJ>@   7 I@ .Chao  dMbP?_*+%&?'?(?)?MDigital PrintServer 17w od,, ` ^``A2XdCustom page 1BBCustom page 2BBCustom page 3BB"d,,??U} } m }  }  } }  } I } $ } } $ } } m .                                    ~ A & ~ V@ ' ~ .A (  ) *                     P@   ) 6) UA AD * |^_A D 퇎? P@    6) UA AD * |^_A D 퇎? P@    6) UA AD * |^_A D 퇎?  P@  A   )LL !d>A * ) LLL =x? P@  A  )LL !d>A * ) LLL =x? P@   A   ) LL !d>A  * )  LLL =x? P@  A )M' A P@  A  )M' A  P@    A   )M' A  P@  A _> A P@  A _> A  P@    A   _> A  P@  A A AJ A P@ >A AJ A  P@   >A   AJ A   P@ A ܮŧ\A P@ A ܮŧ\A  P@   A   ܮŧ\A   P@ @A C A P@ @A C A  P@   @A   C A   P@ ~A 9VA P@ ~A 9VA  P@   ~A   9VA   P@ @IA y|A P@ @IA y|A  P@   @IA   y|A   P@ A rX:[A P@ A rX:[A  P@   A   rX:[A  P@ @A ̇R.A P@  @A ̇R.A  P@   @A   ̇R.A  P@ A 8YA @$ ) "6A D,A  @  # "6 A   D,A  P@ @sA [EN֏A @A f3s%*A  @   A   f3s%*A  P@ =A 0r A @PA 4(A  @   PA   4(A  P@ @A ׇ6~A @A * 'A  @   A   * 'A  P@ A LqMSA @A P'A  @   A   P'A  P@ @A }H(A @`A c&A  @   `A   c&A   P@ gA zA @A >#'A  @   A   >#'A   P@  @2A F4A  @ A G 'A   @   A   G 'A  Dl44&*V%%%%%%%%%%W%%%%%% ! " # $ % & ' ( ) + , -    P@!  A   V B A!  @! pxA   :(A!  @!   pxA   :(A!  ! !P@" !@A! !2WA" !@"! mA! !Xbr*A" ! @"  !  mA!  ! Xbr*A"  " "P@# "A" "wKPwWA# "@#"aA" "Ah,A# " @#  " aA"  " Ah,A#  ##P@$ #@\A# #/A$ #@$#VA# #:v]Jf A$ # @ # VA#  # :v]Jf A$  $$P@% $&A$ $ArA% $@%$% A$ $EA`Ϙ A% $ @ $ $)  6$ O A$  $ Qe^ A%  %%P@& %@A% %\A& %@&% A% %Oo!A& % @& $ % P A%  % =@o!A&  &&P@' &A& &P6[ A' &@'&H!A& &Ŧ8G!A' & @' $ & ؘ!A&  & ^LLC"A'  ''P@( ' C A' '6f A( '@('!A' 'Ѽ)V"A( ' @( $ ' `="A'  ' d"A(  ((P@) (` A( (fї4!A) (@)("A( (|"A) ( @) $ ( "A(  ( t#A)  ))P@  ) !A) )(Y!A+ )@)P"A) ) ##A+ ) @ $ ) p#A)  ) _r!$A+  +%+}LA,DD)l%+A,DD)b%+ .AA, DD) b ,#,S;5@- D+6j#,΄_ @- D+6j#, vjQ@- D+ 6j -#-'x]@- D,s#-X@  D,s#- 'Oi@  D, s%%%%>%%%%%>@   7 I@ .t&  dMbP?_*+%&?'?(?)?MDigital PrintServer 17w od,, ` ^``A2XdCustom page 1BBCustom page 2BBCustom page 3BB"d,,??U} } m }  }  } }  } I } $ } } $ } } m .                                    ~ A & ~ V@ ' ~ .A (  ) * + , - .  /  0            ! @ T6) @A AD * ο]A D 퇎?! @  T6) @A AD * ο]A D 퇎?! @ 6) RA AD * oa]\A D 퇎?  @  ) T6 < A   )LL 8ܶP A * ) LLL =x? @   T6 < A  )LL 8ܶP A * ) LLL =x? @    6  A   ) LL CAy A  * )  LLL =x? @ y A ώ\ A @ y A  ώ\ A  @   v A   I/ A  @  A ) A @  A ) A  @    A   I<1z7A  @ @A vA @ @A vA  @   A   "GA  @ A z@:>A @ A z@:>A  @   A   gۣ<A   @ `8A Y+dA @ `8A Y+dA  @   _A   9A   @ @WA ůR"A @ @WA ůR"A  @   A   /:,A   @  vA ʩҳA @  vA ʩҳA  @   A   252A   @ A 6A @ A 6A  @   :A   81ąA   @ A ڴA @ A ڴA  @   A   -UhA  @ A V'4-A @  A V'4-A  @   A   uA-A  @ A yWA !@  6A ~ƁA ! 4@ 6 @@A   wΦA  @ A QA @) 6dA ?CA  4@  # 6 A   IR,A  @ `/A S+VA @A  >R+A  4@   &A   d6DA  @ @NA  %}A @A 90A  4@   A   ) A  @  mA ~W%A @@A #A  4@    A   MZD A  @ A >L/A @ A mH A  4@   @@!A   "m!A   @ A 9- A @i A 滙 A  4@   !A   fJ %Z"A   @  d A l A  @  !A Zn!A   4@   "A   D #A  D!l44&*VQ%%%%%%%%%%1W%%%%% ! " # $ % & ' ( ) + , -    @!  P A   a[!A!  @! (!A   _%"A!  4@!    m#A   A#A!  ! !@" !!A! !2u!A" !@"!V"A! ! W"A" ! 4@"  ! &$A!  ! e$A"  " "@# "0"A" "Muʉ"A# "@#"8"A" "Ň't#A# " 4@#  " `$A"  " <$!c%A#  ##@$ #"A# #ͱ_!#A$ #@$##A# #S2ݷA!$A$ # 4@  # %A#  # ^n/&&A$  $$@% $2#A$ $0<5#A% $@%$HD$A$ $Wǻ$A% $ @ $ $)  N6$ &A$  $ d('A%  %%@& %#A% %h69LQ$A& %@&%$A% %'~S|%A& % @& $ % Ћ'A%  % ~&,(A&  &&@' &P$A& &SdP$A' &@'&X%A& &.K*&A' & @' $ & (A&  & ƛ/)A'  ''@( '`$A' 'p6<%A( '@('1&A' '?0&A( ' @( $ ' })A'  ' &93*A(  ((@) (o%A( (Ҡ&A) (@)(h&A( (5'A) ( @) $ ( v*A(  ( ?W8+A)  ))@  )@%A) )QO0&A+ )@)z'A) )ݙ5(A+ ) @$ $ ) po+A)  ) p^`E=,A+  +%+0=AA,DD)l%+9: A,DD)b%+ 9@, DD) b ,#,̢z@- D+6j#,4U1@- D+6j#, ߙ@- D+ 6j -#-f.@- D,s#-@  D,s#- *|@  D, s%%%%>%%%%%>@, ,,    7 I@ U  dMbP?_*+%" ??U>@7 I@ \  dMbP?_*+%"??U>@7 ZOh+'0HPd  Rob WarnerAli L. BeyranevandMicrosoft Excel@hP@N_aP@W}G]Z՜.+,0 PXd lt| 3 Scenarios 1-3Scenarios 4-6Scenarios 7-9Sheet2Sheet3  Worksheets  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQSTUVWXY[\]^_`aRoot Entry FWorkbookSummaryInformation(RDocumentSummaryInformation8Z