MIME-Version: 1.0
X-Document-Type: Worksheet
Content-Location: file:///C:/36484DE5/Honolulu_Property_Tax_example.htm
Content-Transfer-Encoding: quoted-printable
Content-Type: text/html; charset="us-ascii"

<html xmlns:v=3D"urn:schemas-microsoft-com:vml"
xmlns:o=3D"urn:schemas-microsoft-com:office:office"
xmlns:x=3D"urn:schemas-microsoft-com:office:excel"
xmlns=3D"http://www.w3.org/TR/REC-html40">

<head>
<meta http-equiv=3DContent-Type content=3D"text/html; charset=3Dus-ascii">
<meta name=3DProgId content=3DExcel.Sheet>
<meta name=3DGenerator content=3D"Microsoft Excel 11">
<link rel=3DFile-List href=3D"Honolulu_Property_Tax_example_files/filelist.=
xml">
<link rel=3DEdit-Time-Data href=3D"Honolulu_Property_Tax_example_files/edit=
data.mso">
<link rel=3DOLE-Object-Data href=3D"Honolulu_Property_Tax_example_files/ole=
data.mso">
<title>Honolulu Property Tax example</title>
<!--[if gte mso 9]><xml>
 <o:DocumentProperties>
  <o:Author> Paul E. Smith</o:Author>
  <o:LastAuthor>Walt Harvey</o:LastAuthor>
  <o:Created>2007-05-14T00:40:37Z</o:Created>
  <o:LastSaved>2008-04-19T21:40:25Z</o:LastSaved>
  <o:Version>11.9999</o:Version>
 </o:DocumentProperties>
</xml><![endif]-->
<style>
<!--table
	{mso-displayed-decimal-separator:"\.";
	mso-displayed-thousand-separator:"\,";}
@page
	{margin:.75in .7in .75in .7in;
	mso-header-margin:.3in;
	mso-footer-margin:.3in;}
tr
	{mso-height-source:auto;}
col
	{mso-width-source:auto;}
br
	{mso-data-placement:same-cell;}
.style18
	{mso-number-format:"_\(\0022$\0022* \#\,\#\#0\.00_\)\;_\(\0022$\0022* \\\(=
\#\,\#\#0\.00\\\)\;_\(\0022$\0022* \0022-\0022??_\)\;_\(\@_\)";
	mso-style-name:Currency;
	mso-style-id:4;}
.style21
	{color:blue;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:underline;
	text-underline-style:single;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-style-name:Hyperlink;
	mso-style-id:8;}
a:link
	{color:blue;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:underline;
	text-underline-style:single;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;}
a:visited
	{color:purple;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:underline;
	text-underline-style:single;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;}
.style0
	{mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	white-space:nowrap;
	mso-rotate:0;
	mso-background-source:auto;
	mso-pattern:auto;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	border:none;
	mso-protection:locked visible;
	mso-style-name:Normal;
	mso-style-id:0;}
.style20
	{mso-number-format:0%;
	mso-style-name:Percent;
	mso-style-id:5;}
td
	{mso-style-parent:style0;
	padding-top:1px;
	padding-right:1px;
	padding-left:1px;
	mso-ignore:padding;
	color:black;
	font-size:11.0pt;
	font-weight:400;
	font-style:normal;
	text-decoration:none;
	font-family:Calibri, sans-serif;
	mso-font-charset:0;
	mso-number-format:General;
	text-align:general;
	vertical-align:bottom;
	border:none;
	mso-background-source:auto;
	mso-pattern:auto;
	mso-protection:locked visible;
	white-space:nowrap;
	mso-rotate:0;}
.xl24
	{mso-style-parent:style0;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl25
	{mso-style-parent:style0;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl26
	{mso-style-parent:style0;
	font-size:9.0pt;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl27
	{mso-style-parent:style0;
	font-size:9.0pt;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl28
	{mso-style-parent:style0;
	font-size:10.0pt;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl29
	{mso-style-parent:style0;
	font-size:9.0pt;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	text-align:center;}
.xl30
	{mso-style-parent:style0;
	font-size:10.0pt;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl31
	{mso-style-parent:style0;
	font-size:9.0pt;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0_\)\;\[Red\]\\\(\0022$\0022\#\,\#\#=
0\\\)";
	text-align:center;}
.xl32
	{mso-style-parent:style0;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	text-align:center;}
.xl33
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"_\(\0022$\0022* \#\,\#\#0\.00_\)\;_\(\0022$\0022* \\\(\=
#\,\#\#0\.00\\\)\;_\(\0022$\0022* \0022-\0022??_\)\;_\(\@_\)";}
.xl34
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";}
.xl35
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"_\(\0022$\0022* \#\,\#\#0_\)\;_\(\0022$\0022* \\\(\#\,\=
#\#0\\\)\;_\(\0022$\0022* \0022-\0022??_\)\;_\(\@_\)";}
.xl36
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0\.00_\)\;\\\(\0022$\0022\#\,\#\#0\.=
00\\\)";}
.xl37
	{mso-style-parent:style0;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	text-align:center;
	background:yellow;
	mso-pattern:auto none;}
.xl38
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0";
	background:yellow;
	mso-pattern:auto none;}
.xl39
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"_\(\0022$\0022* \#\,\#\#0_\)\;_\(\0022$\0022* \\\(\#\,\=
#\#0\\\)\;_\(\0022$\0022* \0022-\0022??_\)\;_\(\@_\)";
	background:yellow;
	mso-pattern:auto none;}
.xl40
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"\0022$\0022\#\,\#\#0\.00_\)\;\\\(\0022$\0022\#\,\#\#0\.=
00\\\)";
	background:yellow;
	mso-pattern:auto none;}
.xl41
	{mso-style-parent:style18;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"_\(\0022$\0022* \#\,\#\#0\.00_\)\;_\(\0022$\0022* \\\(\=
#\,\#\#0\.00\\\)\;_\(\0022$\0022* \0022-\0022??_\)\;_\(\@_\)";
	background:yellow;
	mso-pattern:auto none;}
.xl42
	{mso-style-parent:style20;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:0%;}
.xl43
	{mso-style-parent:style0;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:0%;}
.xl44
	{mso-style-parent:style0;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:Percent;}
.xl45
	{mso-style-parent:style0;
	font-size:10.0pt;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	background:yellow;
	mso-pattern:auto none;}
.xl46
	{mso-style-parent:style21;
	color:blue;
	font-weight:700;
	text-decoration:underline;
	text-underline-style:single;
	font-family:Calibri;
	mso-generic-font-family:auto;
	mso-font-charset:0;}
.xl47
	{mso-style-parent:style21;
	color:blue;
	font-size:12.0pt;
	font-weight:700;
	text-decoration:underline;
	text-underline-style:single;
	font-family:Arial, sans-serif;
	mso-font-charset:0;}
.xl48
	{mso-style-parent:style0;
	font-size:8.0pt;
	font-weight:700;
	font-family:Arial, sans-serif;
	mso-font-charset:0;
	mso-number-format:"Medium Date";}
-->
</style>
<!--[if gte mso 9]><xml>
 <x:ExcelWorkbook>
  <x:ExcelWorksheets>
   <x:ExcelWorksheet>
    <x:Name>Property Tax Impact</x:Name>
    <x:WorksheetOptions>
     <x:DefaultRowHeight>300</x:DefaultRowHeight>
     <x:Print>
      <x:ValidPrinterInfo/>
      <x:HorizontalResolution>600</x:HorizontalResolution>
      <x:VerticalResolution>600</x:VerticalResolution>
     </x:Print>
     <x:Selected/>
     <x:TopRowVisible>7</x:TopRowVisible>
     <x:Panes>
      <x:Pane>
       <x:Number>3</x:Number>
       <x:ActiveRow>30</x:ActiveRow>
       <x:ActiveCol>5</x:ActiveCol>
      </x:Pane>
     </x:Panes>
     <x:ProtectContents>False</x:ProtectContents>
     <x:ProtectObjects>False</x:ProtectObjects>
     <x:ProtectScenarios>False</x:ProtectScenarios>
    </x:WorksheetOptions>
   </x:ExcelWorksheet>
  </x:ExcelWorksheets>
  <x:WindowHeight>7425</x:WindowHeight>
  <x:WindowWidth>15480</x:WindowWidth>
  <x:WindowTopX>360</x:WindowTopX>
  <x:WindowTopY>330</x:WindowTopY>
  <x:ProtectStructure>False</x:ProtectStructure>
  <x:ProtectWindows>False</x:ProtectWindows>
 </x:ExcelWorkbook>
</xml><![endif]--><!--[if gte mso 9]><xml>
 <o:shapedefaults v:ext=3D"edit" spidmax=3D"1025"/>
</xml><![endif]-->
</head>

<body link=3Dblue vlink=3Dpurple>

<table x:str border=3D0 cellpadding=3D0 cellspacing=3D0 width=3D845 style=
=3D'border-collapse:
 collapse;table-layout:fixed;width:637pt'>
 <col width=3D54 style=3D'mso-width-source:userset;mso-width-alt:1974;width=
:41pt'>
 <col width=3D82 style=3D'mso-width-source:userset;mso-width-alt:2998;width=
:62pt'>
 <col width=3D13 style=3D'mso-width-source:userset;mso-width-alt:475;width:=
10pt'>
 <col width=3D64 style=3D'width:48pt'>
 <col width=3D85 style=3D'mso-width-source:userset;mso-width-alt:3108;width=
:64pt'>
 <col width=3D65 style=3D'mso-width-source:userset;mso-width-alt:2377;width=
:49pt'>
 <col width=3D13 style=3D'mso-width-source:userset;mso-width-alt:475;width:=
10pt'>
 <col width=3D95 style=3D'mso-width-source:userset;mso-width-alt:3474;width=
:71pt'>
 <col width=3D25 style=3D'mso-width-source:userset;mso-width-alt:914;width:=
19pt'>
 <col width=3D190 style=3D'mso-width-source:userset;mso-width-alt:6948;widt=
h:143pt'>
 <col width=3D29 style=3D'mso-width-source:userset;mso-width-alt:1060;width=
:22pt'>
 <col width=3D66 style=3D'mso-width-source:userset;mso-width-alt:2413;width=
:50pt'>
 <col width=3D64 style=3D'width:48pt'>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 colspan=3D10 width=3D686 style=3D'height:15.=
0pt;
  mso-ignore:colspan;width:517pt'>Property assessment and tax records for a
  specific single family home in Honolulu</td>
  <td class=3Dxl24 width=3D29 style=3D'width:22pt'></td>
  <td class=3Dxl24 width=3D66 style=3D'width:50pt'></td>
  <td class=3Dxl24 width=3D64 style=3D'width:48pt'></td>
 </tr>
 <tr class=3Dxl26 height=3D16 style=3D'height:12.0pt'>
  <td height=3D16 class=3Dxl27 style=3D'height:12.0pt'></td>
  <td colspan=3D12 class=3Dxl26 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl28 height=3D17 style=3D'height:12.75pt'>
  <td height=3D17 class=3Dxl28 style=3D'height:12.75pt'></td>
  <td class=3Dxl29>Assessment</td>
  <td class=3Dxl29></td>
  <td class=3Dxl29>Homeowner</td>
  <td class=3Dxl29>Net</td>
  <td class=3Dxl29>Residential</td>
  <td class=3Dxl29></td>
  <td class=3Dxl29 x:str=3D"Taxes ">Taxes<span
  style=3D'mso-spacerun:yes'>&nbsp;</span></td>
  <td class=3Dxl30></td>
  <td colspan=3D4 class=3Dxl28 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl28 height=3D17 style=3D'height:12.75pt'>
  <td height=3D17 class=3Dxl28 style=3D'height:12.75pt'></td>
  <td class=3Dxl29>Land &amp;</td>
  <td class=3Dxl29></td>
  <td class=3Dxl29>Exemption</td>
  <td class=3Dxl29>Assessed</td>
  <td class=3Dxl29>Tax Rate</td>
  <td class=3Dxl29></td>
  <td class=3Dxl29>Paid</td>
  <td class=3Dxl30></td>
  <td colspan=3D4 class=3Dxl28 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl28 height=3D17 style=3D'height:12.75pt'>
  <td height=3D17 class=3Dxl28 style=3D'height:12.75pt'></td>
  <td class=3Dxl29>Bldg.</td>
  <td colspan=3D2 class=3Dxl29 style=3D'mso-ignore:colspan'></td>
  <td class=3Dxl29>Value</td>
  <td class=3Dxl31>per $1000</td>
  <td colspan=3D2 class=3Dxl29 style=3D'mso-ignore:colspan'></td>
  <td class=3Dxl30></td>
  <td colspan=3D4 class=3Dxl28 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>1996</td>
  <td class=3Dxl34 align=3Dright x:num=3D"876500">$876,500</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"40000">$40,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"836500" x:fmla=3D"=3DB6-D6">$836,=
500</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.52">$3.52 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2944.48" x:fmla=3D"=3DF6*(E6/1000=
)">$2,944.48 </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>1997</td>
  <td class=3Dxl34 align=3Dright x:num=3D"878900">$878,900</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"40000">$40,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"838900" x:fmla=3D"=3DB7-D7">$838,=
900</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.52">$3.52 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2952.9279999999999" x:fmla=3D"=3D=
F7*(E7/1000)">$2,952.93
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>1998</td>
  <td class=3Dxl34 align=3Dright x:num=3D"863400">$863,400</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"60000">$60,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"803400" x:fmla=3D"=3DB8-D8">$803,=
400</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.52">$3.52 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2827.9679999999998" x:fmla=3D"=3D=
F8*(E8/1000)">$2,827.97
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>1999</td>
  <td class=3Dxl34 align=3Dright x:num=3D"749600">$749,600</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"60000">$60,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"689600" x:fmla=3D"=3DB9-D9">$689,=
600</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.49">$3.49 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2406.7040000000002" x:fmla=3D"=3D=
F9*(E9/1000)">$2,406.70
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"729000">$729,000</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"60000">$60,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"669000" x:fmla=3D"=3DB10-D10">$66=
9,000</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.65">$3.65 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2441.85" x:fmla=3D"=3DF10*(E10/10=
00)">$2,441.85
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2001</td>
  <td class=3Dxl34 align=3Dright x:num=3D"674400">$674,400</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"60000">$60,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"614400" x:fmla=3D"=3DB11-D11">$61=
4,400</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.65">$3.65 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2242.56" x:fmla=3D"=3DF11*(E11/10=
00)">$2,242.56
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2002</td>
  <td class=3Dxl34 align=3Dright x:num=3D"708200">$708,200</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"60000">$60,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"648200" x:fmla=3D"=3DB12-D12">$64=
8,200</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.65">$3.65 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2365.93" x:fmla=3D"=3DF12*(E12/10=
00)">$2,365.93
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2003</td>
  <td class=3Dxl34 align=3Dright x:num=3D"726900">$726,900</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"80000">$80,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"646900" x:fmla=3D"=3DB13-D13">$64=
6,900</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.75">$3.75 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2425.875" x:fmla=3D"=3DF13*(E13/1=
000)">$2,425.88
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2004</td>
  <td class=3Dxl34 align=3Dright x:num=3D"851300">$851,300</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"80000">$80,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"771300" x:fmla=3D"=3DB14-D14">$77=
1,300</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.75">$3.75 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"2892.375" x:fmla=3D"=3DF14*(E14/1=
000)">$2,892.38
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2005</td>
  <td class=3Dxl34 align=3Dright x:num=3D"1081500">$1,081,500</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"80000">$80,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"1001500" x:fmla=3D"=3DB15-D15">$1=
,001,500</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.75">$3.75 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"3755.625" x:fmla=3D"=3DF15*(E15/1=
000)">$3,755.63
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl32 style=3D'height:15.0pt' x:num>2006</td>
  <td class=3Dxl34 align=3Dright x:num=3D"1157900">$1,157,900</td>
  <td class=3Dxl35></td>
  <td class=3Dxl34 align=3Dright x:num=3D"80000">$80,000</td>
  <td class=3Dxl34 align=3Dright x:num=3D"1077900" x:fmla=3D"=3DB16-D16">$1=
,077,900</td>
  <td class=3Dxl36 align=3Dright x:num=3D"3.59">$3.59 </td>
  <td class=3Dxl33></td>
  <td class=3Dxl36 align=3Dright x:num=3D"3869.6610000000001" x:fmla=3D"=3D=
F16*(E16/1000)">$3,869.66
  </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl37 style=3D'height:15.0pt' x:num>2007</td>
  <td class=3Dxl38 align=3Dright x:num=3D"1535200">$1,535,200</td>
  <td class=3Dxl39>&nbsp;</td>
  <td class=3Dxl38 align=3Dright x:num=3D"80000">$80,000</td>
  <td class=3Dxl38 align=3Dright x:num=3D"1455200" x:fmla=3D"=3DB17-D17">$1=
,455,200</td>
  <td class=3Dxl40 align=3Dright x:num=3D"3.25">$3.25 </td>
  <td class=3Dxl41>&nbsp;</td>
  <td class=3Dxl40 align=3Dright x:num=3D"4729.4" x:fmla=3D"=3DF17*(E17/100=
0)">$4,729.40 </td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D19 style=3D'height:14.25pt'>
  <td height=3D19 class=3Dxl24 style=3D'height:14.25pt'></td>
  <td colspan=3D4 class=3Dxl35 style=3D'mso-ignore:colspan'></td>
  <td colspan=3D3 class=3Dxl33 style=3D'mso-ignore:colspan'></td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D19 style=3D'height:14.25pt'>
  <td height=3D19 class=3Dxl24 style=3D'height:14.25pt'></td>
  <td colspan=3D4 class=3Dxl35 style=3D'mso-ignore:colspan'></td>
  <td colspan=3D3 class=3Dxl33 style=3D'mso-ignore:colspan'></td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 colspan=3D13 style=3D'height:15.0pt;mso-igno=
re:colspan'>PERCENTAGE
  GROWTH OVER SELECTED TIME PERIODS.<span style=3D'mso-spacerun:yes'>&nbsp;
  </span>(NOTE COMPOUNDED ANNUAL GROWTH RATE)</td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 style=3D'height:15.0pt'>96 to 06</td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.32104962920707358" x:fmla=3D"=
=3D(B16-B6)/B6">32%</td>
  <td colspan=3D2 class=3Dxl43 style=3D'mso-ignore:colspan'></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.28858338314405257" x:fmla=3D"=
=3D(E16-E6)/E6">29%</td>
  <td class=3Dxl42 align=3Dright x:num=3D"1.9886363636363591E-2" x:fmla=3D"=
=3D(F16-F6)/F6">2%</td>
  <td class=3Dxl42></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.31420862087703094" x:fmla=3D"=
=3D(H16-H6)/H6">31%</td>
  <td class=3Dxl24></td>
  <td class=3Dxl27 colspan=3D2 style=3D'mso-ignore:colspan'>COMPOUNDED ANNU=
AL GROWTH
  RAT<span style=3D'display:none'>E</span></td>
  <td class=3Dxl44 align=3Dright x:num=3D"2.75E-2">2.75%</td>
  <td class=3Dxl24></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 style=3D'height:15.0pt'>96 to 07</td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.75151169423844832" x:fmla=3D"=
=3D(B17-B6)/B6">75%</td>
  <td colspan=3D2 class=3Dxl43 style=3D'mso-ignore:colspan'></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.73962940824865508" x:fmla=3D"=
=3D(E17-E6)/E6">74%</td>
  <td class=3Dxl42 align=3Dright x:num=3D"-7.6704545454545456E-2"
  x:fmla=3D"=3D(F17-F6)/F6">-8%</td>
  <td class=3Dxl42></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.60619192522958232" x:fmla=3D"=
=3D(H17-H6)/H6">61%</td>
  <td class=3Dxl24></td>
  <td class=3Dxl27 colspan=3D2 style=3D'mso-ignore:colspan'>COMPOUNDED ANNU=
AL GROWTH
  RAT<span style=3D'display:none'>E</span></td>
  <td class=3Dxl44 align=3Dright x:num=3D"4.4999999999999998E-2">4.50%</td>
  <td class=3Dxl24></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 style=3D'height:15.0pt'>03 to 07</td>
  <td class=3Dxl42 align=3Dright x:num=3D"1.111982390975375" x:fmla=3D"=3D(=
B17-B13)/B13">111%</td>
  <td colspan=3D2 class=3Dxl43 style=3D'mso-ignore:colspan'></td>
  <td class=3Dxl42 align=3Dright x:num=3D"1.2494976039573349" x:fmla=3D"=3D=
(E17-E13)/E13">125%</td>
  <td class=3Dxl42 align=3Dright x:num=3D"-0.13333333333333333"
  x:fmla=3D"=3D(F17-F13)/F13">-13%</td>
  <td class=3Dxl42></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.94956459009635719" x:fmla=3D"=
=3D(H17-H13)/H13">95%</td>
  <td class=3Dxl24></td>
  <td class=3Dxl27 colspan=3D2 style=3D'mso-ignore:colspan'>COMPOUNDED ANNU=
AL GROWTH
  RAT<span style=3D'display:none'>E</span></td>
  <td class=3Dxl44 align=3Dright x:num=3D"0.12">12.00%</td>
  <td class=3Dxl24></td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 style=3D'height:15.0pt'>05 to 07</td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.41950993989828939" x:fmla=3D"=
=3D(B17-B15)/B15">42%</td>
  <td colspan=3D2 class=3Dxl43 style=3D'mso-ignore:colspan'></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.45302046929605594" x:fmla=3D"=
=3D(E17-E15)/E15">45%</td>
  <td class=3Dxl42 align=3Dright x:num=3D"-0.13333333333333333"
  x:fmla=3D"=3D(F17-F15)/F15">-13%</td>
  <td class=3Dxl42></td>
  <td class=3Dxl42 align=3Dright x:num=3D"0.25928440672324859" x:fmla=3D"=
=3D(H17-H15)/H15">26%</td>
  <td class=3Dxl24></td>
  <td class=3Dxl27 colspan=3D2 style=3D'mso-ignore:colspan'>COMPOUNDED ANNU=
AL GROWTH
  RAT<span style=3D'display:none'>E</span></td>
  <td class=3Dxl44 align=3Dright x:num=3D"0.12">12.00%</td>
  <td class=3Dxl24></td>
 </tr>
 <tr class=3Dxl24 height=3D19 style=3D'height:14.25pt'>
  <td height=3D19 colspan=3D13 class=3Dxl24 style=3D'height:14.25pt;mso-ign=
ore:colspan'></td>
 </tr>
 <tr class=3Dxl24 height=3D19 style=3D'height:14.25pt'>
  <td height=3D19 colspan=3D13 class=3Dxl24 style=3D'height:14.25pt;mso-ign=
ore:colspan'></td>
 </tr>
 <tr class=3Dxl28 height=3D17 style=3D'height:12.75pt'>
  <td height=3D17 class=3Dxl45 style=3D'height:12.75pt'>NOTE: A<span
  style=3D'display:none'>ll rates are actual except for 2007.<span
  style=3D'mso-spacerun:yes'>&nbsp; </span>Councilmember Apo's proposed
  $3.25/1000 rate is used to illustrate</span></td>
  <td colspan=3D12 class=3Dxl28 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr class=3Dxl28 height=3D17 style=3D'height:12.75pt'>
  <td height=3D17 class=3Dxl30 colspan=3D12 style=3D'height:12.75pt;mso-ign=
ore:colspan'>that
  even with the lower proposed rate taxes payable INCREASE.<span
  style=3D'mso-spacerun:yes'>&nbsp; </span>The rate wold have to drop to $2=
.66 to
  keep taxes</td>
  <td class=3Dxl28></td>
 </tr>
 <tr class=3Dxl28 height=3D17 style=3D'height:12.75pt'>
  <td height=3D17 class=3Dxl30 colspan=3D6 style=3D'height:12.75pt;mso-igno=
re:colspan'>at
  the same dollar amount as in 2006-07 fiscal year.</td>
  <td colspan=3D7 class=3Dxl28 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 colspan=3D13 style=3D'height:15.0pt;mso-ignore:colspan'><=
/td>
 </tr>
 <tr class=3Dxl24 height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 class=3Dxl25 colspan=3D2 style=3D'height:15.0pt;mso-ignor=
e:colspan'
  x:str=3D"PREPARED BY: ">PREPARED BY:<span
  style=3D'mso-spacerun:yes'>&nbsp;</span></td>
  <td class=3Dxl46 colspan=3D3 style=3D'mso-ignore:colspan'
  x:str=3D"LetHonoluluVote.org   "><a href=3D"http://www.lethonoluluvote.or=
g/"><span
  style=3D'font-weight:700;font-family:Calibri;mso-generic-font-family:auto;
  mso-font-charset:0'>LetHonoluluVote.org<span
  style=3D'mso-spacerun:yes'>&nbsp;&nbsp;&nbsp;</span></span></a></td>
  <td class=3Dxl48 align=3Dright x:num=3D"39214">12-May-07</td>
  <td colspan=3D2 class=3Dxl25 style=3D'mso-ignore:colspan'></td>
  <td colspan=3D5 class=3Dxl24 style=3D'mso-ignore:colspan'></td>
 </tr>
 <tr height=3D20 style=3D'height:15.0pt'>
  <td height=3D20 colspan=3D13 style=3D'height:15.0pt;mso-ignore:colspan'><=
/td>
 </tr>
 <tr height=3D21 style=3D'height:15.75pt'>
  <td height=3D21 class=3Dxl47 style=3D'height:15.75pt'><a
  href=3D"file:///C:\Documents%20and%20Settings\Administrator\My%20Document=
s\CoastalHawaii\index.html"><span
  style=3D'font-size:12.0pt;font-weight:700;font-family:Arial, sans-serif;
  mso-font-charset:0'>Home</span></a></td>
  <td colspan=3D12 style=3D'mso-ignore:colspan'></td>
 </tr>
 <![if supportMisalignedColumns]>
 <tr height=3D0 style=3D'display:none'>
  <td width=3D54 style=3D'width:41pt'></td>
  <td width=3D82 style=3D'width:62pt'></td>
  <td width=3D13 style=3D'width:10pt'></td>
  <td width=3D64 style=3D'width:48pt'></td>
  <td width=3D85 style=3D'width:64pt'></td>
  <td width=3D65 style=3D'width:49pt'></td>
  <td width=3D13 style=3D'width:10pt'></td>
  <td width=3D95 style=3D'width:71pt'></td>
  <td width=3D25 style=3D'width:19pt'></td>
  <td width=3D190 style=3D'width:143pt'></td>
  <td width=3D29 style=3D'width:22pt'></td>
  <td width=3D66 style=3D'width:50pt'></td>
  <td width=3D64 style=3D'width:48pt'></td>
 </tr>
 <![endif]>
</table>

</body>

</html>
