|
<br />11211200$
<br />
<br />I";;;"'; ::
<br />'PERIOOBECINNING Tn
<br />~___!I!lJ', _~.<;l!L
<br />I 0.0 02.01 20M 1,047.428
<br />0.0 0801 20M 1,047.428
<br />D.O 02-01 2D05 1,041.428
<br />0.0 Ol}-012005 1,047.428
<br />0.0 02_012006 1,047.478
<br />0,0 08-0' 200~ 1,047,428
<br />0.0 02_012007 '.047,428
<br />0.0 Oa_012(IO? 1,047.428
<br />0.0 02.01 2008 . ,C47.~28
<br />0.5 08.01200e '.047.428
<br />1:0 '02,01 ;~oo., 1.W1;42B;
<br />1.5 00-01 2009 1.M7,~?8
<br />2,0 Ot_012010 1,1l47,428
<br />2,5 08_012010 1041.428
<br />3,0 02.012011 1.047.428
<br />3.5 08-0\ 2011 1,047.428
<br />40 02.lll 20t2 \ ,047.42~
<br />4.5 Oa.Ol 2012 1.0M,42~
<br />5.0 02-012013 l,047.42e
<br />5.5 08.01 2013 ',,047.426
<br />6.0 0.,012014 \,047.428
<br />6,5 08.0' 2Q\4 1,041,428
<br />7.0 02.01 ;>UI~ 1.047.428
<br />7.5 08-0\ 21115 1.041.428
<br />80 02-0\ 2016 1.047.418
<br />8.5 Oa-Ol 2016 1.r;~1,428
<br />9.0 02.01 2017 '.047.428
<br />g.5 oa.Ol 2011 1.047An
<br />10.0 02.01 21J18 \.O.H,~?a
<br />10.5 08-01201B \,[)41,42!;
<br />11-002_012019 1,041,42B
<br />'15 Ol}-012Cr19 1,047.42B
<br />12.002-012020 1.047,418
<br />~2.5 Oa.Ol 2020 1 ,047,428
<br />13.002-01202' ',047.418
<br />n5 08_01 202' ',.047.4,8
<br />14.0 02.01 2n2 1.047.4<5
<br />14.5 08-01 20n 1.n41A28
<br />15.00..012023 1,041.428
<br />15.508-01,023 1.(147.426
<br />16.0 02-0) 2024 1,047.426
<br />16,508.0' 2024 1.047.426
<br />\7.0 02_01 2025 '.041.QH
<br />17.5 08-012025 '.041,423
<br />1BO 02.012026 1,04-1,423
<br />18506-01202tl 1,04-7,423
<br />19.0 OHll <>027 '.047.428
<br />19.508--012027 1.047.425
<br /><>0.002--012020 1.047,4IB
<br />20.5 OB-Ol 2025 1,041.4n
<br />21.002-0' 2029 1,047,42B
<br />21.5 08.012029 1,04-7.428
<br />22.002.012030 1,047,428
<br />n.5 08.01 2030 t.04!.~28
<br />23.0 02-01 2031 < ,041A2~
<br />ns 0801 :>031 1.047.42B
<br />Zll.O 02_0\ 2032 '.047,428
<br />,4.5 OB_012D32 1.047,42B
<br />25,0 02-01 2033 1,M7.42B
<br />25.5 08-01 2033 ____1..9:I".,~28
<br />
<br />aM~
<br />
<br />lP"'senj"~I"~ DalB _2.0'.07
<br />
<br />J-lOTES
<br />
<br />. PtL~,R;;
<br />
<br />CIT't' OF ARDEN HILLS. TeMP REDEVELOPMENT
<br />
<br />~_~~,__ "TAXINCR'EMUlr CASH FLOW
<br />Caplured S.m-;'Jonnu~l State
<br />";'O"~'" Ta. Gro~. Tn Audllor
<br />_",:,:J~~~~_"-----_c.apacity._~!.,,!,~~L__Q.JJi't!
<br />
<br />. ;~ A"~'~ ,;~!;~.:~,,' ";'~~:~~'f'~ ;::~,';,",~:~ . n'l
<br />__~_!!~Inc'i'.!"_~_~!.._-__y-,'.\ue.m. - ~.;. m"6~!~--'-2~~--1
<br />0.0 02-ln 2005 i
<br />: 00 (Ia.Ol 2005'
<br />
<br />ProiBcl
<br />,..
<br />___Cap.city
<br />--'-.-MT.428
<br />1,04T,~2a
<br />1.047.~2H
<br />1.04..426
<br />1,047.428
<br />1,04-7.<26 P,.,..,nt V~luB Dat@.2-01_01
<br />1.047,428 0 0
<br />',.-}47.4Z8 0 0
<br />l.i147.4n 0 0
<br />1.1)-\7,428 0 0
<br />1:h"~oo ,4MiB 163,444
<br />1,254.200 ~3,Jn '63.444
<br />2.532.232 ~.~.!!2~ 1.397.876
<br />2,532.232 86,929 1.~91.87f.
<br />3,853.132 391.3" 2.408,99.~
<br />3.85~,7:'2 J91,3" 2.4011,9\13
<br />4,545,669 ~91 ,Jl1 3.100,931
<br />4.545.H9 397,311 3,100,93'
<br />S.~39.2~J 56B,<bO J.82J,33G
<br />5,4,9.2~~ 566.4BC J.823,J3B
<br />G.400.961 522,\09 ~J31.424
<br />GAOO.95j 622,109 4.n1.42~
<br />7,5~a.561 793.823 5.701,J 10
<br />7,5o!8.~1 793.823 5,701:,IU
<br />8.600,425 1.;58,434 6,397,564
<br />8.603,425 1.158,434 ~.J91,5134
<br />!!,4:.'fl.425 '.458,188 6,922.B09
<br />~,428.425 1.458.188 5,922,809
<br />10,161.67" ",.M4.6l2 7.469,515
<br />10.161.PS 1.5'14,672 7,469,575
<br />1'.235.925 7,103,115 8.085.JB2
<br />11,42].425 2,103,1'5 a,2n,lIe2
<br />11.02J,4'15 2.443,745 T.932,252
<br />17,360,925 2.441,745 b.869,752
<br />1?,:\6((925 2,443,745 R.ah!!,152
<br />12,360,925 2.443.745 8,859,752
<br />12,360.925 2.443.145 8.869.752
<br />'2_360,12" 2.443,745 8.869.752
<br />12,350.925 2,443,740 8.869,752
<br />12.350.92S 2,443.745 8.869,151
<br />17.3M,925 2,443.7~5 a,hfi9.152
<br />12,JIill,S25 2,443.745 8,B69.752
<br />12,~50,n5 2.443.1~~ 8,859.752
<br />12,350-,925 244J.l45 8,869,152
<br />12.J60,925 ?,443,l45 8.869.752
<br />12.3IJ0.925 2.443,745 8,659.152
<br />12.360,97~ 2.443.745 8,869,152
<br />12,360.925 2A43,1~5 8.S69.1S2
<br />12,:160,925 2,443,745 8.86!!,152
<br />12,380.925 2.443.74'; 8,e89.752
<br />12.360m5 2A~3J45 8.B69.7~2
<br />12.360,925 2 ,4-4~,745 8.B69,752
<br />1<,:160.925 2,4"3.745 5.869.752
<br />12.360.925 2.443.745 8,869.752
<br />12,360.n5 2.443.H5 8,869,752
<br />12,360.92~ 2,443.745 8,869.151
<br />12.360,92~ 2,443,7"5 8.869.752
<br />12,3BO,g25 2,443.145 R,a69.152
<br />12.350,925 2.44).745 8,669,752
<br />12.350925 2.4~3745 6869152
<br />Tol.ls...._ ..-.~in5,,_------=--------__
<br />___ ._,~!~O~___
<br />
<br />o
<br />,
<br />,
<br />"
<br />8~,891
<br />Ht891
<br />728,036
<br />728.036
<br />1,251,195
<br />1,25t.195
<br />1.G'0,577
<br />~ .610,577
<br />1.98~,183
<br />1,985.183
<br />2,457.4:;1
<br />2,451.431
<br />2,964,291
<br />2,%4,291
<br />3,322.799
<br />3,322.799
<br />3.595.603
<br />3.5%803
<br />3.a19.5B5
<br />3,679,565
<br />4,199.426
<br />4,298,811
<br />4.119.893
<br />4,605.616
<br />4,606.8'1;
<br />4.606,810-
<br />4.606,816
<br />4.606,815
<br />4,608.810-
<br />4.&<18,816
<br />4.606,816
<br />~,606.8'6
<br />~,606.6 \6
<br />~.8Qf;.B16
<br />4,tl{)6,616
<br />4,606,816
<br />4,806,816
<br />4,806.816
<br />4.6-06,815
<br />4,606.816
<br />4,606.816
<br />4,6116.018
<br />4,606,B16
<br />4.5068 ~6
<br />4.806.816
<br />~.fi()6,816
<br />4.608,816
<br />~,60(;.815
<br />4,601:.1\'6
<br />4,606,~16
<br />1eo 1~6546
<br />- 7~ 441 ~12
<br />
<br />" , "
<br />" , "
<br />" , "
<br />o , "
<br />130B) (8.~58) 16.~2{;
<br />(306) (8,458) 76.1<6
<br />(1.614) (12,342) 65\,080
<br />(1.8M) (n342) 651,080
<br />(~.500!) 112".669) 1,122,012
<br />(4,600!) (124.069) 1,122,(122
<br />15798) (160A15) 1.444.30'
<br />15,798) (\W.4ISI 1.4<~.30\
<br />(7.149) (19!,B631 1,780,771
<br />(7.149) 1197,663) 1,l80,771
<br />(8.8';7) (244.858) 2,203,7213
<br />(8.8471 {244.85S) 1.<03.726
<br />(1O.B71) [295,362) 2,656.156
<br />(10.871) 1295.361) 2,658.25S
<br />(11,962) 1331.0&4) 2,979.753
<br />Pl,!!62) (331.084) 2379.753
<br />(12,944) (358.166) 3,224,J93
<br />(12,944) {358,2R~1 3,124.393
<br />(13.967) (386,582) 3.479,051
<br />(13.967) (368,562) 3.479057
<br />115.1'8) (418,43') 3,765.878
<br />(tS.469) (428.':J.4) ~,853,20t
<br />(1~,a32) [410,5(6) 3,694,555
<br />(16,585) (459.023) 4':;1,20B
<br />(18585) [459.(23) 4,131.208
<br />{15,585) (459.0231 ~,'31_208
<br />(18,585) (459,023) 4.131.208
<br />(15.~65) (459,023) 4.131.208
<br />1'6.585) (459,023) 4.131,208
<br />(16.585) (~59.01.J) 4.131,208
<br />(lfi,~85) (459.023) 4,131,1.08
<br />1\8,555) {459,On) 4,13'.108
<br />(1/;,565) [459,0<:>; 4.131.108
<br />(16.5t5) [459,023) ~.131.108
<br />(16.585) (4Sg.023) 4.131.:?O8
<br />(18.585) (459,02J) ~,131,208
<br />(16.585) (459,0131 4,131,208
<br />(1/;.5851 (459,023) 4,131.2tl8
<br />[16.585) (459,023) 4,131,208
<br />(16.585) (459.023) ~,131.208
<br />(16.585) [459.02:\) 4.131.108
<br />(18.5B5) 1459,023) 4,'31.208
<br />(18,565) (459,0;231 4,131.208
<br />(l8.585) (4~9.0131 4.131,206
<br />116.585) (459.0n) 4.13'-208
<br />(16,585) (~59,023J 4.131,IOB
<br />(\&,5851 (459,023) 413',208
<br />(1/;,5B5) 1459,023\ 4:,3'.208
<br />(16,585) 1459.D231 4,131,208
<br />(16,585\ (459.0231 4,131,2Q~
<br />IB~,7~1_ (1~~&~.P40
<br />_.~I?.1:!!O~~n___ _ --E~~Oj
<br />
<br />,
<br />,1
<br />:1
<br />"
<br />54485
<br />""''''1
<br />851996
<br />1.159:9~3
<br />2.012,35\
<br />2,8:16 8~2
<br />3,866:0751
<br />4.861,eSBI
<br />8.0e7,~39 ;
<br />;:~~:~:I
<br />10.155.753
<br />11 .B9B.2~2
<br />13.583,843
<br />15.~59, ;98
<br />17.273.32E
<br />1\1,2lJ8,J50
<br />21,080,199:
<br />2J.056,3~7
<br />24,967.977'
<br />27.0155021
<br />29.047:525
<br />30.91!J,158
<br />31,986.3:;8
<br />3~,gg4,7351
<br />36.9n,551:
<br />38,816.958
<br />40,634.9%,
<br />42,39J.676I
<br />~4.094,943
<br />45,740564
<br />47,:132,556
<br />48,872,673
<br />50,362.410!
<br />5t.e03.511II
<br />53.197.56:/
<br />54.546,100,
<br />55,850.6111
<br />57.1iZ,532I
<br />58'333'2"-41
<br />59,514,122
<br />BC,656.436
<br />61.78',456
<br />62,830.399'
<br />63,864.4431
<br />64.864.727
<br />65.a31.354
<br />86.768.391)
<br />87.673'8B61
<br />_J'.!l54978a
<br />
<br />Sl~l. Audilm p.ym.ol'" b,,,'" "pon h' ">11, p~y 20~~ "ell,.i ~"d nl"~ ;n"N5~ "'.N r~ml m di~lnct
<br />:<. TIr fUn d"", rml r~J1c~1 PO""l;~1 cr,duClinn in M~rk~l".\,," Hom"~I(;,,<I C,~<lil
<br />l. Amo'.,n( ~r ;no..m."l will V~fY d~p.n"'iog ,,~o" rn.rk^l ,.10'0, I... r~tn., cl1t.~ ,al.... 'oosl,,,,lion 5,"e<l"lo and lollolion on ~.,...el Val"e.
<br />I.notion on ,.. ,,!os "~nlH>\ b~ "!>I~red
<br />5 TH: ~a~$ 0'" <;~pIL"e st~\c ",i<lo I'r<Jp~rt~ '".Q. 0.- rn".."t v~l"e ,"'or,"l~ u,,,.
<br />
<br />P'.p...~.,<"t...
<br />
<br />0.0
<br />00
<br />00
<br />0>
<br />0>
<br />"'
<br />"
<br />";5
<br />'"
<br />'"
<br />'"
<br />15
<br />.,
<br />"
<br />'"
<br />"
<br />'.0
<br />.,
<br />"
<br />,.,
<br />'.0
<br />"
<br />'"
<br />"'
<br />10,0
<br />11l.S
<br />\1.0
<br />11.5
<br />12,0
<br />12.5
<br />nD
<br />13.5
<br />14.0
<br />'"
<br />15.0
<br />15.5
<br />18.0
<br />16.5
<br />17.0
<br />17.5
<br />1~.0
<br />185
<br />19.0
<br />19,5
<br />20.0
<br />20.5
<br />210
<br />11.5
<br />n.1l
<br />22.5
<br />23-0
<br />235
<br />24.(1
<br />24.5
<br />25.0
<br />25.5
<br />26,0
<br />
<br />02.01 2000
<br />08-01 Jnll6
<br />01_0' 2007
<br />08-!l1 2007
<br />02.01 2008
<br />06.0' 200B
<br />02_01 2009
<br />68..01 ',:10r/9
<br />02..01 2f110
<br />08,01 2010
<br />02-01 2011
<br />n8_tl1 2011
<br />02.01 2012
<br />08-01 20t,
<br />02-01 2013
<br />08.01 2013
<br />02-01 2014
<br />0~-01 2014
<br />02.01 2015
<br />08.01 2015
<br />0,_01 ;;016
<br />08.01 20'6
<br />OJ-Ol 2017
<br />08.01 1017
<br />02-0' 2018
<br />08-0' 2018
<br />02.01 1019
<br />08-01 2019
<br />02-01 21J20
<br />IlB_Ol 2020
<br />02-01 2021
<br />08-01 20J1
<br />02-0! 2022
<br />08-0' J[)n
<br />02-01 2023
<br />08.01 2023
<br />02-Cl1 2024
<br />08-Cll I02~
<br />02.01 2025
<br />08.01 2025
<br />02-01 2028
<br />08-01 2026
<br />0,-0\ 2027
<br />08_01 2027
<br />02-!!1 202S
<br />08-01 2028
<br />02.01 2029
<br />08.01 2029
<br />02-01 2030
<br />08-01 2030
<br />!!2_0' 2031
<br />08.01 ;!Wl
<br />Q2.01 1032
<br />08_01 2n32
<br />02-01 2033
<br />05-!I1 2031
<br />__'E:Q!_~_
<br />
<br />P'9<'6ot6
<br />
<br />.
<br />
<br />e
<br />
<br />e
<br />
|