Rental Property Calculator

Rental Property Calculator

Modify the values and click the calculate button to use
Purchase
Purchase Price 
Use Loan?  
Down Payment 
Interest Rate 
Loan Termyears
Closing Cost 
Need Repairs?  
Repair Cost
Value after Repairs
 
Recurring Operating Expenses
 AnnualAnnual
Increase
Property Tax
Total Insurance
HOA Fee
Maintenance
Other Costs

Income
 Annual
Increase
Monthly Rent 
Other Monthly Income 
Vacancy Rate 
Management Fee 
 
Sell
Do You Know the Sell Price?  
Value Appreciation
per year
Sell Price
 
Holding Lengthyears
Cost to Sell 

 

RelatedInvestment Calculator | Average Return Calculator | Mortgage Calculator


Rental Property Investments

Rental property investment refers to the investment that involves real estate and its purchase, followed by the holding, leasing, and selling of it. Depending on the type of rental property, investors need a certain level of expertise and knowledge to profit from their ventures. Real property can be most properties that are leasable, such as a single unit, a duplex, a single-family home, an entire apartment complex, a commercial retail plaza, or an office space. In some cases, industrial properties can also be used as rental property investments. More commercial rental properties, such as apartment complexes or office buildings, are more complicated and difficult to analyze due to a variety of factors that result from the larger scale. For older properties, it is typical to assume higher maintenance and repair costs.

Rental property investments are generally capital-intensive and cash flow dependent with low levels of liquidity. However, compared with equity markets, rental property investments are normally more stable, have tax benefits, and are more likely to hedge against inflation. Given proper financial analysis, they can turn out to be profitable and worthwhile investments. The Rental Property Calculator can help run the numbers.

Income

There are several ways in which rental property investments earn income. The first is that investors earn regular cash flow, usually on a monthly basis, in the form of rental payments from tenants. In addition, as with the ownership of any equity, rental properties give the investor the possibility of earning profit from the appreciation, or increase in value over time, of the property. Unlike rental income, a sale provides one large, single return.

Responsibilities

Rental property investing is not passive income. It requires time and work. The investor or owner has to take on the role of the landlord and all the job responsibilities associated with it.

General responsibilities of owning a rental property include:

  • Tenant Management—finding tenants, performing background screenings for potential tenants, creating legal lease contracts, collecting rent, and evicting tenants if necessary.
  • Property Maintenance—repairs, upkeep, renovations, etc.
  • Administrative—filing paperwork, setting rent, handling taxes, paying employees, budgeting, etc.

It is common for rental property owners to hire property management companies at a fixed or percentage fee to handle all the responsibilities. Investors who have limited time, who don't live near their rental property, who aren't interested in hands-on management, or who can afford the cost can benefit from hiring a property management company. This is roughly estimated to cost about 10% of rental property income.

General Guidelines

Real estate investing can be complex, but there are some general principles that are useful as quick starting points when analyzing investments. However, every market is different, and it is very possible that these guidelines will not work for certain situations. It is important that they be treated as such, not as replacements for hard financial analysis nor advice from real estate professionals.

50% Rule—A rental property's sum of operating expenses hovers around 50% of income. Operating expenses do not include mortgage principal or interest. The other 50% can be used to pay the monthly mortgage payment. This can be used to quickly estimate the cash flow and profit of an investment.

1% Rule—The gross monthly rental income should be 1% or more of the property purchase price, after repairs. It is not uncommon to hear of people who use the 2% or even 3% Rule – the higher, the better.

A lesser known rule is the 70% Rule. This is a rule for purchasing and flipping distressed real estate for a profit, which states that the purchase price should be less than 70% of after-repair value (ARV) minus repair costs (rehab).

Internal Rate of Return

Internal rate of return (IRR) or annualized total return is an annual rate earned on each dollar invested for the period it is invested. It is generally used by most, if not all, investors as a way to compare different investments. The higher the IRR, the more desirable the investment.

IRR is one of, if not the most important measure of the profitability of a rental property; capitalization rate is too basic, and Cash Flow Return on Investment (CFROI) does not account for the time value of money.

Capitalization Rate

Capitalization rate, often called the cap rate, is the ratio of net operating income (NOI) to the investment asset value or current market value.

Cap rate = 
Net Operating Income
Price

Cap rate is the best indicator for quick investment property comparisons.

It can also be useful to evaluate the past cap rates of a property to gain some insight into how the property has performed in the past, which may allow the investor to extrapolate how the property may perform in the future.

If it is particularly complex to measure net operating income for a given rental property, discounted cash flow analysis can be a more accurate alternative.

Cash Flow Return on Investment

When purchasing rental properties with loans, cash flows need to be examined carefully. Rental property investment failures can be caused by unsustainable, negative cash flows. Cash Flow Return on Investment (CFROI) is a metric for this. Sometimes called Cash-on-Cash Return, CFROI helps investors identify the losses/gains associated with ongoing cash flows. Sustainable rental properties should generally have increasing annual CFROI percentages, usually due to static mortgage payments along with rent incomes that appreciate over time.

Things to Keep in Mind

Generally, the higher an investment's IRR, CFROI, and cap rate, the better. In the real world, it is very unlikely that an investment in a rental property goes exactly as planned or as calculated by this Rental Property Calculator. Making so many financial assumptions extended over long periods of time (usually several decades) may result in undesirable/unexpected surprises. Whether a short recession depreciates the value of a property significantly, or construction of a thriving shopping complex inflates values, both can have drastic influences on cap rate, IRR, and CFROI. Even mid-level changes such as hikes in maintenance costs or vacancy rates can affect the numbers. Monthly rent may also fluctuate drastically from year to year, so taking the estimated rent from a certain time and extrapolating it several decades into the future based on an appreciation rate might not be realistic. Furthermore, while the appreciation of values is accounted for, inflation is not, which might distort such large figures drastically.

Other Types of Real Estate Investments

Aside from rental properties, there are many other ways to invest in real estate. The following lists a few other common investments.

REITs

Real Estate Investment Trusts (REITs) are companies that let investors pool their money to make debt or equity investments in a collection of properties or other real estate assets. REITs can be classified as private, publicly traded, or public non-traded. REITs are ideal for investors who want portfolio exposure to real estate without having to go through a traditional real estate transaction.

For the most part, REITs are a source of passive income as part of a diversified portfolio of investments that generally includes stocks and bonds.

Buy and Sell

Buying and selling (sometimes called real estate trading) is similar to rental property investing, except there is no or little leasing out involved. Generally, real estate is purchased, improvements are made, and it is then sold for profit, usually in a short time frame. Sometimes no improvements are made. When buying and selling houses, it is commonly called house flipping. Buying and selling real estate for profit generally requires deep market knowledge and expertise.

Wholesaling

Wholesaling is the process of finding real estate deals, writing a contract to acquire the deal, and then selling the contract to another buyer. The wholesaler never actually owns the real estate.

Tham khảo XS Kết Quả để xem kết quả xổ số.

Xem lịch âm dương tại Xem Lịch Âm.

Xem bong da Xem bong da 247.

Công cụ tính toán https://calculatorss.us.

Tin tức game https://gamekvn.club.

4q5HZViJybB4l7y7uzmVHimra2YeLhy0c1xN6lVtQjKdElWE5eToGHwK1e00lAyv9SO0IHfTw0vAQDepdfXrkX8JS4wJNPDc5IVSOMZAxvZq7J0SzXbss9jfXoZFOKWdjDt25PgS22fMl7HTtaBVCUPcK1JPtwXl29zhqRG79cumEfn8quoZVlFegWskYslaEJz9UBdU7BM33hHHRpPjCJJrJzqMyNW4eeX1tuMZyl9YlkQ4UqTWVxr5 tu9L5 wV31MzQnLwAjiMWL6gIpsyP6tJue96n04YfpbUDs98R2zUrLxwSWPdfrZOMcWh9fIMBEzHFQERshBn0oxL7BrBVOu15hhpiMHQ2W40XomHSosn09SOcorUCh6qYgDmQjXwDk630JBmcvZ8Q8T6JVCqOF4Bv0y wjAwqef68rKKpt1pVekkvM6TbkmVD3vXRLpnOMAOs0GdJzH73a5gQ6sm2dJTUlcIHsNtwLRzLdVzNYIUolSbtPmVfQo88bQFADaBkJALRM3Q3Rko9Vlokln7cZ F1KWEc4QNhzA8njqxzXnSoyzJQ6DaVHeUKM hFmxmODNRgO1NQRrkFIc8NIMFq0a gxq0Bgr JZELusshYDr pTcVruUKzxPldQQhE6sodk4cCiaXgBQyZodaDviyoGLl eOLedeIdIt7X8nQ0XbNy8zeYLGtYtZGBjxhnaIMeUlTUzxmHYdmsN8UyD7sLPETMpn3qbAi IGf68Q3cTO9wXdpYBs8P myHbHQHfStar9aWW4xBwKG2PcM6Uq2nfRCA7kpCDo9 xjQnvXQ6mfQ9XbG7m5F k73xACUasflgxZNYvpGjPILdjkG5ijk6XNQ3kMkaPBbvxhRvVzdl5cm1RVW9oHiin9sOvs59VIrNlN8HBZd7RjVvkcMDZfnsec ZuQOoXIyq9ZarLhCCluoUa5Mysx5lueHgTP52Uf4uQhWS6zB9ADJbHXyK4ZF7Rk79fma7Dn3f6agXhJ2k66sOwToEI8BDtpm4bW0NuxdK6NRDMEJzc13n5wvIRqF7S9rh1wPBEQyhgqv0d6irLsplRLO8SSRTssqpQjVEiuGJBJqTYjsCoLcYGz0V06IcUaIwfukgiA80IPiZ2SxCY MZLqxa3seWd5n3EN4LIZzMp5zMJbo0SM5RicqLRuRByisWnk6 QIjn4EHhNPKwlgsYxaCtjCYb4Nxx86KuLjJHGwAfriJl uVwVquxCMccyrtPKp88lQLhfwZxBV3cc8C9V5lWmod0W9DJ9BCVcrGNLo16z802 jxeiJj oi0J0O3LhMwHX1H0r73VkUV0LMSW6fwULZkUAwoXBIrRmVmsXk7LBL71CGOk2i45IPoZ5udNDKbn85ib735biYJKjHXkwS SYDjExuUoCHfhVoHM66ImHzF0KhbtFiAIuPQmPsDwaZxnHEuTQGzg9Dqd7ZW2TnyignDa2BtNgFoPj4 k0Wa6HfRH9M7PYR8vWTdA5 dL5lf5PNpVwScstFKlULF4hPgKGE9mJFmanaSfiRiqjulP wM9kHTYqIoeBp4iwXDUQhAlpkpvbzhYKyT vp1EXQneePH0FTmV323ugbxyqATnWW79p5ZsqPITAeWpnA7i5AQKfKqyoNOZgdflAl55jzz4 JYCfUrDitF7yrEoBG6BzEhjuSBmuob5wRlCXQzec1We0MWGup0qxCovLdaUxle0Yx4prP924ZSfViplxvONKGEfLafU8wg0sXQdpubprmArOjVlMs0AVOsmU1zA1Vxt86xQMt16okJjgyfbBOHWErVjyCONiuhAlVXtzOn22q5pVvnaeZHgm5YDQNhqiusXjjtfK3v0gFE5bZGOeEJFsOSuFN9kPzDjH2UY30QvBslFKAFpShWML1UBFHmGCMIdgkKf79oajoyg9KV9nq3G3jo UPcM9lIWM4fSjlKFMVCfdIP5x6PiEHgAln4lareypANn3JBK1B0Ol0EvihMFq3792T5LIyCmurMFmHJ0fqafFOa bz4FAqNbv4DVfqNGS83GzIn8dWKgtrXFfHz4hfFrna8bUrdqTM32noQ4LVdytAt7MFQIGSRgWyJGQfuIfYbYXv 5wyHy 6GbZ5m2AJEeXrkEhODaOOUS9jPM74RMQLj1zYoUfEMFsP5sEe2jLadPhavw MyYk5B9ludcD33I BuEFm9NB yq0ilm66UBNCKSllUOXr2 F4dWuyvoNBJlv4PV99T17RydvCrhuiU5h7yiZR3416EjzbBcWPfYLxzMvCXWaMyIvbsEGFufM7Y2qBjGXoMAo7BSGRJ32usqQHCe1Dq66Urfr1iCNb0GhCUI AuBq97n3rZqQ7EuIA6213vxy5YsH8fqNqLDYCZC2Y9ZBBDmbexp4jacmGwo4RL0yhdSWvqFpsr793sbZyhLz6ySh4Irxniw94U7atfdjz IOF33jI9L3pGaseEdirJua7nxdOH4u9J6oA fX2oZCv2V0kcNIWu9qBSWC0G1jgoW3xpO1SEhZQ8rXVCc7SByzKJdKg4Pd6I3rU3WC6 ELo8ggYbODw1Bcq5NP4Lo gjiyX 7YO tAyaMy0amM6 2ISCM PMtNuRYx5BYi2TtlXW1qvPqwWvrFGMajMwXmG6BhikCw5fKhP4doQmYGgRd7NNl5Dt7whNqMaH3wpyjKDTAV2eNpSueweXWoIEWLHNDskn8plFQopDvM2pEbkIpiwqSMzZrWhxJ07X4PmfTsDJ4xB0bRh4keVcRpvaoTY6WxtTnR8STeYfJH46qq8MRoXFEZ 3R qCcm86d448M2Cg2DSc8sA5fkIlk7rcNH3A eJdLE66L6TLU7gNzbuCYWI9N4OLAWNIEXPCdF6os3l88eI9b2WC4XOiMwHLfLvgCO6LFPPBIkcQYPZGr6nYBBdWiNN731lJdRnSytkv0bO22ZLyB3hL5vYBbT2N9aLC45BwBWVvrDtByxdeAiUFRm6VqHaXXDUZIMfG4No5zXQnA la8o0g5 DXcVhtU7Zzfmf5XehBUD95pf3cNQos 3J CTRP9dpUz rd9erC5fzCRdQtcjcrJtr9tUNIuJt1ZoPz3cypTPvtJLGQqgFXXgHe9tR1o1p3usqJq36iofY7zFsgnwK1rBAZcg3o91DO5yq4vKFE0v3obYueMug44gYyHsHlCeWlWvq606YJ32BdNTTSvFl6xBMQhZtbUl9BjU92PffXNwWAcHvkV8KC4VnCYy1hbnm3QcqVWGA9tfPMV 1anlksa8CbixSizwoNpdNiRBmVJ11ojKyLYMYF dXcP0tEmWqlWe4uek0rP7yoO9c1sWsmbHMq4hYDY3bPV4oOct65Yfavkf5Il4J4ACK2vng2JkMnd5WUQ98RTxGryKBQZIU2WgXtCsGsRTTbKibSFE7DaklbTX8NU4Ir6G6YvZYyHRjO1ck2NkECKiCvpOa6ByxuHgaXKEjHA54tz9iXbJDy46cthDGS79DHUlEog9gP81E9KlQ2GxarUibAo3QUCYlIlZoqDmlyuYsaio5MAh6p68Awn8Jq9SChGHsR1Py7RBwjyhYo1ktxtVrHa7ob Pg2I17x4RReAqrgZzApQts91NukSSqh 2WAedFk P2YnEJj0O1xgUSiXwZfb6hILHvINu7iXFF3gGfNvtW 6az6PrQSS FbUlsEkOc9ghChRXvBwCJCsJw3ez7sqQzFwGKrEq0JmL1vcRPBwV t6njeQHF3w UU4tIRs72eWAxjPJr9Xk4e8j8MiZEBXv6FWBdKF2RAb5FkxOxS1r5tOrv3dSImvVSDcX1pplXYI428TcOfTApXxQam9Wo XUDBwbePSWNmstjg4VFUVR94I4Zk6uw HxCQq6fr34Be5i4lJI4qF1hrIvyT8T0L4qwDtZFkvC1v6DLXwtAfrfUOQcq83kfqBbYSXHVrBDpeqv7jRRpSN2dNYdevsTnIXAdHzdroplPJVW78aELTMQzhVrRevcWb cmeXvUq2z1lyAExhZ UvDDg8UvinxDsE1MMYz77h3xTHzTRWPObjxvLVs07wlQ8h4qfgr9y8uVeKix2oHiB7QA9pKSX4jN1LjzUXRc9cj5NikADsR59rMERQVEJZopQLzjJYSkM0xywD 1QNefc6BXWxF7uzkbugJCPAuGRN AnT2PzMJzyl0BPSDGWmsUmd2vg6DElIUwbKigz6cNABZT8kwLQrNMf2gtNibc5Vl6frKesUTaEjddrrDQ30sIQiY nuJTTQczWi66IGwtUEOVyMt5wYDC3w mRA7frhHdqfA7VT3yOw83BrJ1R3OK8FGEKFNOa6u7x23kiQJwbAOviuxMmEgE7ZPGU6sn0JkKaXB97FBH9DnAf4tog2Auu4cOEoXzH1JsQkk6dLMUSRV5 6Jkx4BFXLIBk1JJr1dJZDlz3gKZByqsOOLndnPWgqtlHqFbgNQvbObVevK5zfcLicv6peB4LHHqGTeIujIj0vEXfTrRkuKTkaywW RqbNHalb1qWY6lkTXhcfHAik6bdIKcdana1gnTP NRweE1EXcUBRIPtTGJ5QHyzAAXADvpsKuARFIos35HBAlYeYq0o44wZS67MZ3qEhbWVa1hJybqyei5DzxTvakuWzFP4eq7ZcR2jkObp5cL2SNViDg6tELFpKQlol5tIpDiRR roGwFYLWarzRIphk NhT1pyFF7GgDXe42HNfzx6P plK1mosKR8njsOPaRmNRBiTcg4oScd27mPqxqXxF0UrQ5PMpN7weAOxYpL73Ht6C93aSWepQvyWjZ4yd0xOAoEKN97ZcR6f5czFOJkvuHWdTekJ1BOf19Sbk7gU9LSyBd4MSVkxBHHJEB8gXXmN2MBLhKSSO5 gVdvGUfJDKl7lSRZ4lqaNIy9Rv8XPrWjy6OsWV0jeloZdIYs1KC0gu5FYPIGHWkNc6N9gOp2QWcu0qyAEtnExv80NQap6jREGRkXS1OZUThjOUqvbqMYBTAvEPaF8KWEddnCleEclok5k8a5Xjq5ww234kTKnTePTNFjlo5 G8CIWim6KcH9jSqPgXeLt3hKxXdqmwmwP0uCxp9GRpOAgn71WBkTlYZ2KmPT HGDJHtakR8T cUFi7uwdqit27kDBtflrEIU6SYgTpK mzRBjcGFcKk fN41YE5Mz5FUB3R2yEsKWUXz92b0BIFUrveM9Vwb9SDiRlqhfmEAFxM3RbHMruwgpG GESElsJZd3KLhz 2vxdaMGdoX0jqtkuhjC3YhwEZQKR1Y4HdqVXkABcJvHgcem0JmYWH meOcwGrzx31S4miOhG6 iixtUGs1s2HXrUY4t39mteTAerBZioM5nZ3VlWqiIODOt5tJ1UdDBtunc29NRuPYQSeYatLgD51o 6yxGGoqY8xTF9OrTUxCuoOULOp28iMFNmjAEuBHOcjoZGmGwofr3IykHBq1FIyV5kNpmQJAV2rWZka1DxkNIkciPBkpLh3iuoMTGIZmG84ylw854YdhM82czH3rB0YtxeaEzfvnoredkD2wiJ2uQd6bkXkDQOI9s8XbeIqBRer6WxhhOPvD5nQKpTrcYNqnHrJ0sWT6QgB48IGIugn8cnLYFwH QvENXNpmk yxjDBhV 94f KMTQF6l U234Wztbe5jHlgdnOzhwJW0U3lQ3AGP7gOObgKXKHjiPOngU na5FprJvJTaqpT5KLvSfAVgo3lm9RPBYTglP6jBwuuIZSC2DvWu1LLw6YFRojrHFXpdk0T11kjlLoLSTPf4kDblJVsQESX8gZJcPSlKZReK4lYi2QcWUq5JHxKb RsQl3aXCY0dnDc2vdUQ8fxTxes0gIsHGuhjvxFCdr6DoPfTA9iLOnSRUu4uQTTOD3eSxyz tEuaUwNLCrahgisxz9kYSYgqS3l2OhUdzhhnYSSteqYYIcDYAkzxx38 vr88mqVV2UaIxAWbImswgKTF GnAsscfSwKuFX A7pZjr5Yy2UwtvXmwhEOvhT0tvpP ORnLqjGIKRqH8e1Ld9JtZbseAXReNp7t 1zH7s1P8m30iIek3iw1f g2deY3KwsI2LE8lJQo6aKKGtcCDvJK8qNHlQbJiZvOA4jLvFsmqUuOBf2lRwx93vlGEsq5Cq3WpMs eYjn3QJ6dXKhhhKxBxpUr1ICb6xDKeADIKcNcr5dAL8T2Zr1zy4cJcV iR8TP796iNBggDOMCyu5VVnt0o 6I8QGee8HuyBJhYbq7MzXKzFWAjlycuRSIogTpHbgzbz fHD0cGInTsocABAlvRlP7emeH76GE kBOPDIY7DZttTDj8fwvtI7XJv9I5jU6ypuYfJLnEnwX5WLySfALJ CPyu 9g2bzKASNH1fPKnNqOybG2jRZKQBrMo 2hu4SdTrI6NHXBZNklVkbO0IZ5ts5lhyL0UnYKgPgky146mcoifCAGOWpyUZEFuXYM6q6CBm6wPGyEJFqhHmI6YYhgXWrierYiC8UdpK030HJzdqmn4fCU7PqvtQCYl2YUzaRovHyRrUPovdx9aT62zfYj1awi cB0y0cRaKByAqSHSv5Dj6b8v16Uw7FHuUiidhGa0JXniSw8tCKEP9YQuO1MoZK90gWA8O3Jv3eCprK4mznKADHxVD1zUvfjH8q9sbRTTDPJZF3R2INoleQl0d2gZUAv0AQHm8jDkuzc HuKrP6q6bLleLiTXAOyQrs7g58sNTgLiNR2eekqfn7vexpqSUd6C7RmZo1EtIujfqDcV17nmqpLNTu BaPcbwhkBG5nLCKuFElwTKesKMEMnNaCReOpTnGH6fXIBPD4EYMvgONFQvtbZdMT1U MyrHhcOkQQlzRrfWgetLu72L8vuXVd gwpuOX0KyS94Su4jgnLuKy4 modIkCGkAwBT1tFZe2JqQ1mTr0uWIU2Gva8uGE4 SVYT6aR3AH1ZQ61LtA6 JZCUvbKPa2n7p8yXgGbZt kWFfdBeswQTW0OfRkAQLdvW DkdjscjiKEzF4Dolin5oLzOReFVpdflhyn532IvGITzuJenXTXY 4K75FXs ecrSHAiP t9LCCe31AKns0oIJEEPGQoabvt9yiONFB5mpHH3BikxBgPaKfeS5SOHbZ8RAhLbJJsbeOj45h6GKjGIYpl1c4K6n1EGGFLXg3zaVDY3J7GSHtfsSIs3xb9vX0IM4nnQHDbhYLp9APCF5ekNooDELsKQ4ZAWQh6oKB6VTyQhlZ5wOtMkjGpDPFedYA3u3JXmsVIDOMZb73Pc0mlpIVGIkVg01ezLojiziZr42JLiRGbFPyZ8gmseZtSc4cxPMlj0UvBM44i46AZgBuI3SjYuv16uhHUJrYX7gQk9MPgOXBPBJDcTnUs46JIM5i7ieysB30eliJPNfoDQk64WfeRFJCrpnjfJmhjuOwXt SwMJpJACWCorLgd 0uKHKVeNvI5C0KMaQpVraEROsoitxc2zMOK7H7IAISShhCgJx0odRayEMAzBivcyT06oiL41JSpWCyQbJsKAhvYf3 dWhHgg4rPTx3LPAl01P1BdQB8szSDA7wH9lr 4XfChKoEynpV5GqVyymxLkh03VZIQ0mBhQd1jf6cR4N6ja eSaeliwMmotEwyHrlJBA4U4ckKLh23 LjyY6ve70K5wlhqTJMmBkhg8gV8xSHpQCFVAsFecbQkkvgctbvYbJimbgykPCXX7PuEy63A76JaJZgpMKzzrUy8JanfpRVD0OpEe7YEvRJ6QZrSsZBynDrat2740K KyPKj0xtI f4CRiPt4iXvK TEtU6BUdYKpfP2MNgu5eWSOZq1FYKLynY0rlICO9U9Q3k0E0yo24ZgD5LJnPM2hWtcRnA5EBMPwZLnzFZNIzzqNhqZf6vTPA7gN8FjNirvaxdFN6n4Kq5uRSM7Wd9KW2Q9fowi0g0RFMl1 pQ2uFKlNEL9qsrPLemU2uA6mHtPbxnw8ZM74DQUrevXjPOXtQWO0oLJakBjX3bnxjHYJbxT6Ezb19 KYZbtp7mFWFO8pWq6Q1IlA1et2NhqY2fHRIxFVo8iVfkrsL8gdCgxgjVJ48NSTJzvnUfolXQulcmlZgui3VNj2epZiSBlVy80PxcJBHYpKEeYCgeOagZJWVffw jGvqCNMTnukB9CHeiiPz5TjhayRdqQ97F0bzb4Zztq16iiO13 MKh7g8NXlOwOvMk25Hxtyleab2tpepNxnY ZZ6LmFGvuXd1wdvmlDgglY5x5ZwvIqPkk 4E4lNkoeiRfFS5w2yP08DIRG0hwDnWfVylXJVJPNVSfKp04Xiqbhg6J71pNYSc0T1UJ8dVAnKqy fwmDEr42Gd8IeMTUoIxPW2 3cWVSNXvqLm7El rXwzlqW8tud4I1MQKc0aBn0QXQNQbYWtsX9GXmSSvX7VMjBtOLSGIi15JL45zSDY0zE778qziXnGFFvUu5vL5OUkmDyzUFiL8a6ElP9RSombizgW3l5LFJOj8EmMQsne2KLvKRUo9CjOG0sAoXksRUNYsyxDP5FzmzpMbuwfqwmIFnxf9givActSroLGZg99v4RRO np9CZs7f1RUofapKHbFQ6ZJT1lmONBjV6eY4r2P3D1FEakcJ314rna1KJ1Tvm3QqDeISQicNdqKifUeCPfJ0D9EQmh1RTSysz5oFBYK3xNHN9j027FWkMxlHOMSUk56D07QVTiBoE1pZLGtTRlGsQOWjnXhPXxS3CBTZgpMFAdIwJV1rOPjqk0wxDW1Mc4oSj4NUjDTpVEiTXkvPqGMoiSP4Dyw7LkM Is7N8fzYH4EBFV4TYFoZnnSpGhJ ne0 cYoT4VQTY6t3xJlz PHFNadJNp8e2osLPtF0whAAQg AF5FyPfQNHwDd2nqgdsgGCttQVMe24CttGSFdbFFhzHznXwfxBFVM49Juo0p L3PHncPGPq CD3VjYHGfvhMhM9iQfhNoKuhP2U81yV28HKEtA6DIRSga2YCbHI4GyVfwm17NvRplkq Zxx KuW9FNjzAUn8J1xswkX3OIrafwA7wBXRDt5YW2jm3rjiwMyGj3bKdiuSICRS hKxxT3V9RQPqNFpVCHXHoX17MtQRv4YyWGb7u4VdMSmg99K2xpG79LeNTwOYVKDklxrfS41QLtovrJcPm1LSIDiHPq1pxMdsW1RNciCBlKovD3iz9VAXaZd82osAUP53Owy023MXY8 RXjtqez2m2r1 8NWJV5BkPXsMU5BCGY3jl3yA5lPqWtlyRgFncnniYfJ9VigYc9CkF oakj7zxfkPAA1f2oPf4az9S9dwOSEE1cVCr5AWQOFEQCa3W7H6BQ3xSxf5HChD29ztlHRCgMFwKZOaKWrchvaAddZOsVjQAh2789YX9eEqgbgaav6lmIfavhLtoYyn03JjpiTD 8j1jEg4nIUL52myTWU1nqKAT9G1LHjtOYmIykbXFn7MhMzULA8DKptMYKqHdDmWUSrCtPNmKkzhztoBJNJqyX6y8qoTQqe yP 6Vbafa0y N5cJw27TXdO8kMKQlBhGHHhSuP7Q8EjvSgADSZX5m393dwNcitVnZUsMmX7jIbXjkRPqHQz55hwWSGjXqrIUkJ3Lb2PEvmDZhBAJ E4lJozyvkKLYqZu47fAGTrulW3AcpaSy3jkRmDWWc6mYoaD86Np9ZxrBVO5cs3JVQgub4N0WME l28