|
<br />tllT12D05
<br />
<br />f'C",> ,de' .~:;:'
<br />L~~~OD 8~~:mN~. _.ca::~ity_
<br />'O.D 02-01 2004 814.397
<br />0.0 OB.012004 a14:hll
<br />0.0 0201 2005 ~14,J91
<br />0.0 08,012005 874,397
<br />0.0 02.01700b 674,397
<br />0.0 OB_017008 674,397
<br />00 02_012007 874.397
<br />0.0 08.012007 874.3ST
<br />0.0 02.01200& &74.397
<br />0.5 06.01200& 874,397
<br />U :l!2~fi'::2ijCiiJi'j,);ljjiij9:1\j-
<br />\ 1.5 M.01200S 874,3\11
<br />2,0 02.012010 674,391
<br />2.5 OB.01 2010 H4,397
<br />3.0 02-012011 874,397
<br />3.5 011-012011 B74.397
<br />4.0 02.012012 874.397
<br />4.5 0&-012012 874.397
<br />5,0 02-()1 2013 874,397
<br />5.5 0&.012013 &74,397
<br />GO 02_Q12014 874.397
<br />65 00.012014 874,3<;17
<br />7.0 02.012015 874.397
<br />7.5 [JlI.012015 874.397
<br />a.o 02.01 Z016 874,397
<br />a.5 08-0121116 B74,:197
<br />9.0 02.012017 P'74,391
<br />9.5 0&-0120n 874,39)
<br />10.0 02-01 2l.I18 874,~97
<br />10.5 OB_017018 874,<97
<br />11.1l 02-01 2019 874.J!17
<br />115 08.()1 2D19 874.397
<br />12.0 02.0' 2010 814,397
<br />12.508-012020 874,391
<br />13.002.012021 874,391
<br />13.50&.0' 2021 874,397
<br />14,002_012022 B74,397
<br />14.5 OB.O'I 20n 674,397
<br />15.002-012023 674,397
<br />15.5 OB.012023 874,397
<br />16.002-012024 874.397
<br />16.508.012024 R74.397
<br />17.0 02-01 2lf.!5 874.397
<br />17.5 IlB-Ol 2025 874,397
<br />1~.0 02.01 2026 &74,397
<br />18.50&-012026 874,391
<br />19,0 02.01 2021 87~,397
<br />19.5 DB-Ill 2027 874.397
<br />20,C 02_1l12028 874,397
<br />20.5 OB-012028 &74.397
<br />21.0 02.1)1 2029 814.397
<br />21.5 OB.0121l29 874,397
<br />22.0 C2.012030 814.397
<br />225 OR.lll 2030 874,397
<br />'130 02.012031 574,397
<br />23.0 06.01 2031 874,391
<br />24.0 02-Dl zon 874,397
<br />24.508-012032 874.397
<br />250 02-Ql 2033 874,391
<br />25.5 OB-OI 2033 &74397
<br />
<br />P",.&ntValue Dale. 2--01-1.17
<br />
<br />NOTES
<br />
<br />o H!.L~,R~
<br />
<br />ClTY OF ARDEN HILLS _ TCAAP REDEVELOPMENT
<br />
<br />Admin" c--'-~9m;.~;;;;ual' '--'S.;'ii:knnual :PAYME~:/~l~~F"
<br />N~ITu P",,,,,,,I t".IDOENDING
<br />_11),00%_ In.c.re,".".l Va[o~ _ ."yfS.~ Mlh y,
<br />-- ----0.0 n8.012004
<br />00 02.01 20115
<br />D.1l OB-Ol 2005
<br />0,0 02_01 20[)t;
<br />0,0 OB.lll 200&
<br />0,0 02-0' 2007
<br />o 0 0 0,0 OB-IlI 2007
<br />o 0 0 0.0 02.0, 200&
<br />o 0 0 0 0.5 U&.01 200&
<br />o 0 Il 0 2009
<br />(456) (i2624i 113.611 96.242 2iIili"
<br />(456) (12.6241 113.611 1B9,:>42 2(l10
<br />12.792) (77,288) 695,591 750.nO 2.5 OB-01 2D1D
<br />12192) ,77,2&8) ~SS.591 1,292,625 3.0 02-01 ~011
<br />(4,683) (129.615) 1 ,1t.€,533 2,11~,~~)7 3,5 08.01 2011
<br />(4,683) (12U'15) 1,168,533 3,Q:l5,192 4.0 0;;'_01 2012
<br />(5,9771 (165,041 1,~8E.aI2 4,n95.606 4.5 08.01 2012
<br />(5.9711 (1~5,4241 '.48B,81;;' 5,121,399 5.0 02.01 2013
<br />(7.3511 {203,464) '.831 ,17~ 6,351,89B '5.5 08.01 2013
<br />(7,351) (203,4(;4) 1,83',118 7,581.B98 5.0 02.01 2014
<br />{9,1(6) 1252.(36) 2,258,318 9,090,629 6,5 08-01 2014
<br />[9.108) 1252,030.) 2,268.318 ~O.569, 450 7.0 02-01 2015
<br />(10,931) (302.639) 2,7Z2,851 12,:153,149 1.5 08_\l1 2015
<br />(10,931) (302,5:J9) 2.722,851 14,078,813 a.o 02.01 2016
<br />(12.281\) (341l.038) 3,060.344 16,C06.081I 8.5 OB-01 2016
<br />i12.2BI)) (340.038) 3,060,344 17,870.622 g,O 02-01 2017
<br />(13.2661 (3&7.2211 3,304,985 19.B54.412 95 0&-01 2017
<br />(1:!,<'BKI (367,2211 :1.;'114,965 2'.773.435 10.0 02.0\ 2018
<br />114,2901 (J95.516) 3,559,&4& 23.795,217i \0.5 OB-O' 2018
<br />(14,290: (395.516) 3,559.64B 25.751l'99'111'0 02-01 2019
<br />(1!;,~4') (427,380.) 3.&46.489 2T,Ml,220 11.5 08-01 2019
<br />(';5.792) :07.1l8~) 3.9~3,MO 29.914,552 12,0 02.01 2020
<br />(15\55) 1419.461) 3.775,141) :11.HlI,145 12.5 l),'!.01 2020
<br />(16,$08) (467,976) 4,211.800 33,931.9811 no (12.01 202\
<br />g~:~~~: :::;::;:~ ::;~~:~~~ ~~:;~~:g~ I ~~:~ ~~~~ ~g;~
<br />(16,9081 (467,91$1 4,211,800 3".871.159 14.5 08-01 20n
<br />{16,9n81 (467,978) 4,211,800 4'.723.046 15.0 02,01 2023
<br />[16,9081 (467.978) 4,211.&00 43.5'4,473; 15,5 CB-Ill 20n
<br />~:~:~g:i ~:~;:~;~~ ::~~ ~::~g :~:~~~:;~; 1 ::~ ~~:~~ ;~;:
<br />(16,90~) (467,91a) 4.nUOO 48,54;.40&, 170 02.0\ 2025
<br />(16,908) (467,91a) ~,~l1,aOO 50.114.0971' 17.5 08,01 2025
<br />(16908) 14<37.978) 4,211.800 51.631.572 18,0 02-lJ1 2026
<br />(1&,908) 1461,Sn) 4,211.800 53,099,504 '8.5 OH-lJl 2\:26
<br />(16.908) 1457,9781 4.211.800 54,519,510 19.0 IlZ-lJ1 20Z7
<br />;:~::~: :::;:;;:] ::;~:::~ ;~:~~~:~~! ~~:~ ~~~ ;~;~
<br />116.9081 (467.978) 4.211,800 58.:,(17,372 20.5 08-01 2026
<br />116,9(8) (467,91B) 4,2'1.800 5'"1.750.8221 21.0 02.01 2029
<br />(10,908) (467.97S) 4,211,800 60,95J.575 21.5 08-lll 2029
<br />('8.008) (467,978i 4,211,BOO 62117,258 n,o 02-01 2030
<br />(16,908) (467,978) 4,211.800 63.242,852 22.5 08.01 ~C3Q
<br />(16.SIlB) (467,978) 4.211.B(1Il 64,J31,697 230 02-lJ1 2l.I31
<br />(16.9IlB) (467,978) 4,211.P.OO 65,384,994 235 08-01 2031
<br />111>.9081 {461.978: 4,211,800 &6,403.902 240 02.01 21lo<
<br />11B,~081 (461,978\ 4,211,800 57.3-89,545 i 24.5 0&-01 2031,
<br />('6,9081 (467,978' 4.~11,800 68.:>43,00S, 25.0 02.01 203~
<br />"5."'.8) 14BT."'i.4'2'.1,B006S'265'."'L '.". .08,0\ 203'..
<br />____('6,~On~~4;c2!',aoO_ 70.157566 26,0 _ _p2.01 2034
<br />__16~~"'1I,i!.6~L_165,~1!!'7U __ ________
<br />_[~!!..E;'!~_lI,ill.?8.5l ____---1J,157,5~61 ---
<br />
<br />':;~'_---::>~" ;, :,":';" 'C'~'~', ':T~~!~~'!f.~i,~itJ:.~6W
<br />"to"' Caplmed S~mi.A~~,,,,1 Stat.
<br />O;'o.,~i.. ra. (;'0'& Tax AudilDr
<br />R..u<ll<>" _ C'p~c~tJ I~<r~m.!:\L.___ .~,3.6"!...._
<br />
<br />Project'
<br />h,
<br />_"ap~,,!ty .....
<br />H4,391
<br />814,3H
<br />874,397
<br />874.397
<br />874,397
<br />87~.397 P",senl V~lu~ D31~
<br />~74.397 0
<br />a74.3~7 0
<br />~74.:'97 0
<br />~74 397 0
<br />ij!i,11l{eIi1 A~a.28
<br />1.161,66' 43,328
<br />2.454,787 86.,929
<br />2.454.7~7 86,929
<br />3,776.267 3g7,311
<br />~,776.267 397,~11
<br />4.46B.20~ 397,3\1
<br />4.41\~,205 397,3t1
<br />5.374,4~1 568.480
<br />5,374.431 558.480
<br />6.166,612 1\22.109
<br />6.366,612 6n,109
<br />7.5'4.212 {93.623
<br />7.514,212 793.823
<br />~,5(J3.425 1,158.434
<br />~.B03.425 ',158.4:>4
<br />9,428,425 1.458,\88
<br />9,428,425 1.458,188
<br />10,161,675 1.&14,672
<br />10,161.675 1,644.l'l2
<br />11.235.925 7,1(l1.115
<br />11.423.425 2,103.1'5
<br />11.42~,425 2.443,745
<br />12,360,92~ 2.44<.745
<br />12,31\0,975 2.443.745
<br />12,360.925 2,~43.745
<br />12.300,925 2,44~,745
<br />12.300,9Z5 2.443,145
<br />12,360.925 2.443,145
<br />\2,360.92.5 2,443,745
<br />'2,3~O,925 2.443,745
<br />'2.360.925 2.44~.745
<br />'2,380,925 2,443.H5
<br />12,360,925 2,~43,745
<br />12,360,925 2,443.745
<br />12,3~O.925 2,443,745
<br />12.360,925 2.443.145
<br />12,360,925 2.44U46
<br />12,360,925 2.M3,74c,
<br />12,360,925 2,443.14~
<br />12.3W,<;75 :1:,443.145
<br />12,360,[125 2.443.745
<br />12,360,925 2.443,745
<br />12,360.925 2,44F_15
<br />12.36.0,925 2.4~:l.7-15
<br />12.380,925 2,44:1,145
<br />12,360,925 2,443.74~
<br />"<,31\0,925 2.443.145
<br />12,360.;125 2.443.145
<br />12,360 925 . 2,44~.145
<br />I~!ol~..__ - - ~6 9H n~
<br />J7B2eaOq
<br />
<br />2.01.07
<br />
<br />"
<br />o
<br />o
<br />o
<br />243.~36
<br />24~.~~6
<br />\,493,441
<br />1,~93,441
<br />2,504.559
<br />2.5(14,559
<br />3.196.497
<br />3.196,~97
<br />J,~31,560
<br />3,931,560
<br />4,870.100
<br />4.870.106
<br />5,845.952
<br />5,845,9S2
<br />6,510,594
<br />6.57(),5S4
<br />7.095,840
<br />7,095.840
<br />1,842.606
<br />1,642.606
<br />8,258.413
<br />8,U5,St3
<br />8.'06,283
<br />9,042J8~
<br />9,042.783
<br />9.()47.7~3
<br />Q.042,783
<br />9.042,783
<br />9.042,783
<br />g,042.703
<br />9,042,lijJ
<br />9,1l42,783
<br />9,042.763
<br />9,042.183
<br />9.042.783
<br />9,042.183
<br />Q,()42.7~3
<br />Q,042,1B3
<br />9.042.783
<br />9.042.783
<br />9NV83
<br />9.042,783
<br />9,(I42,1a3
<br />9,042-,783
<br />9,0~2,7B3
<br />9,04<,7&3
<br />",042.783
<br />9,042.783
<br />9.042,783
<br />~.042 IR3
<br />
<br />((
<br />o
<br />((
<br />((
<br />\26.697
<br />128.697
<br />775.671
<br />775,671
<br />1.300,830
<br />1.3CIl,8:m
<br />1,661l,212
<br />1.&60,212
<br />2.0~1.9~3
<br />2,041.993
<br />2,529.460
<br />2,529.460
<br />3,036.3"0
<br />3,C31\.320
<br />~,4 12,668
<br />3.412,668
<br />3.&85,473
<br />3,&a5.4n
<br />3.969.455
<br />3.969,455
<br />4.289,296
<br />4,386.681
<br />4,209.762
<br />4.B9<I.686
<br />4.698.686
<br />4,896,~86
<br />4,696,686
<br />~,696..686
<br />01.695.686
<br />~.~g6,l\iIf.
<br />4M6,EB6
<br />4,696,886
<br />4,696.686
<br />4,696.68&
<br />4.6'l€,Ii-lJB
<br />4#16,1>1I8
<br />4,696.~8~
<br />4.e96.~B6
<br />4.89&.686
<br />~.6S6.686
<br />4,686,686
<br />4,696,~86
<br />'.696,666
<br />4.696.6-86
<br />4,696,686
<br />4.6%.686
<br />4.696,686
<br />4.6~,6B6
<br />4,896,686
<br />4696.686
<br />154,ILM)3
<br />I82344~'-
<br />
<br />Slote A"d,I'" ?~Y"'fM" OMfd upoo 1st 0.11, ooy "004 act".I ~ml n1.~ i"cr.~"e 0"'" '"om ,,, di~hicl
<br />2. 71f run d"". 001 r"n"cll>O'fnti.1I,t>ducli"n In M".., V",lu~Home~I".d Cre"il
<br />
<br />3 Amount at mc",meol ",ill ""'Y <l~p<"d;o\! 01'0" "'M!<"I ,~Iu", la' 'OM", el~,~ ral..,. coonstruction sch~dule and i"tl~,i"rr 0'-' M/l'!<e1 Val,,"
<br />lo!(.hon"o t., rol". c.nnotl>e <.p,,,,,,d
<br />5 Tlr "M' nol copl"r. st.lo wide p,opcrly t.~c. 0' mMo,,1 "~I"" property l^'M
<br />
<br />""'P"'"'' Ehio,.
<br />
<br />Pall'l4016
<br />
<br />.
<br />
<br />.
<br />
<br />.
<br />
<br />TIf"Ch......1>
<br />
|