|
<br />"""~
<br />
<br />e
<br />
<br />PERIOOBEGlNNIHG
<br />Yn Mth. Yr.
<br />0.0 Ol..Q12004
<br />0.0 03-012OQ.(
<br />0.0 02-012005
<br />0.0 0!-01 2005
<br />0.0 02-<1l 2006
<br />0.0 I)!HU 2006
<br />1>,0 02-012001
<br />0.0 08-012007
<br />0.0 O2..ot 2009
<br />0.5 Q8.-0.12008
<br />,;"'fA::-;:ia~-}~~oo._':;;~~~!
<br />'.5 1J8.-01200!I
<br />2.0 oz..o1201O
<br />2.5 08-012010
<br />3.0 02..01:21)11
<br />3.5 08-012tllf
<br />..n 02..012012
<br />-(.5 08.012012
<br />s.n 02..012013
<br />5.5 08-012013
<br />6.0 02-012014
<br />8.S 08-0120'.
<br />1.0 02-01201S
<br />7.5 08-<112015
<br />B.O oz-m 2018
<br />0.5 00-012018
<br />9.0 1tl-012011
<br />9.5 08-ll12017
<br />10.002..012018
<br />fO.5 O1Hl12018
<br />".002..012019
<br />11.508-012019
<br />12.0 DUll 2020
<br />12.508-012020
<br />13.0 02.{112021
<br />13.5 08...{)1 2021
<br />14JJ ON!12022
<br />'''.506-012022
<br />15.002-012023
<br />15.5 0fHl1 2023
<br />1611 OZ.{ll 2024
<br />16.506-(112024
<br />11,002-012025
<br />11.5 08-{I12025
<br />02-012026
<br />, "".
<br />-012027
<br />0&-012021
<br />21UI 02-01 2028
<br />20.!> os.o1 2028
<br />2111 W-ol 2029
<br />21,:; 06-012029
<br />22.0 02.{112030
<br />22.5 01>-01 20~
<br />23.0 02..01 2031
<br />23.51)8.-012031
<br />74.002-012OJ<>
<br />24.5 08-(l12032
<br />25.002-<112033
<br />25.508-012013
<br />
<br />_ntVa""'~bo2-l11..o7
<br />
<br />NOlES'
<br />
<br />[Q)[j'~ft
<br />o E.~.L~.R~
<br />
<br />CITY Of ARDEN HQ..lS. TeAAP REDEVELOPMENT
<br />
<br />'OM
<br />,,.
<br />C_1tv CII1lI'c1tv...
<br />814,391 874.J9T
<br />8H,397 87~,397
<br />87~,397 87~,397
<br />874,397 874,397
<br />B7~.397 87~.397
<br />87~,:l97 81~,391 P.......ntV~O_ 2.&1-07
<br />81~,391 81~,397 0
<br />874,397 67~,397 0
<br />874,397 674,397 0
<br />.tt~';:::A";;':i;';:'i.,:.q',~J
<br />'874,391 ~. '1:161.561' 43,326
<br />874,391 2,~5<1,T61 86.929
<br />67~,397 2.~5<1,167 86,929
<br />674,397 3,716,261 397,311
<br />874,397 3.776.267 397,311
<br />874,397 4.468,205 391,311
<br />87~,397 ~,46a.205 397,311
<br />814,391 5.374,437 568.480
<br />814,397 5.:!1~,U7 568.~8O
<br />81~,391 6,38{I,61~ 622,1011
<br />814,391 6,38{I,812 622,1011
<br />874,397 1,51.,212 193,823
<br />81UB7 7,514,212 193.823
<br />81.,397 8.803,425 1.158.434
<br />814,397 8,803,~25 ',158.43oil
<br />87~,391 9,428,0125 1,458,186
<br />814.391 9,426,-42'5 1,4S!l,186
<br />814.397 10,161,675 1,644,672
<br />87~,397 10,161.675 1,644.672
<br />814,391 11,235,925 2,103.115-
<br />814,391 11,423,425 2,103.11$
<br />874.391 11.423,425 2,443.745
<br />81~.397 12,360,92$ 2,443.N5
<br />814.397 12,360,925 2,443.1.S
<br />874.397 12,360.92$ 2,443.74S
<br />614,397 12,360.625 2.<<3.74::-
<br />814,391 12,360.925 2,443.74::-
<br />814,391 12,360,925 2,443,745-
<br />874.391 12,360.9:;>$ 2,443,145
<br />874,397 12,360.925 2,443,14::-
<br />814.391 12.360.925 2,443.745
<br />814,397 12,360.925 2.443,745
<br />814,391 12,360.925 1,443,145-
<br />874.391 12.360.925 2,443,745
<br />814.397 12,360,925 2.443,145
<br />87.,391 1'2.360.925 2.443.145
<br />81.,397 12,360.925 2.443.745
<br />814,397 12,360.925 1,443.745
<br />814.391 12,3llO,i25- 2,443,74$
<br />814.397 12,360,925 2,443,745
<br />814,391 12.360.925 2.443,745
<br />8701,391 12,360.925 2,443.1~~
<br />814,391 12,36(1,112$ 2,443,74$
<br />874.397 12,36D,925 2,443,1~S
<br />874,397 12.360,925 2.443,145
<br />81<4.391 12.360.925 2.443,1~5
<br />81~,3111 12,360,925 2,443,145
<br />674,391 12,360,925 2.443.1~5
<br />814391 12360925 2443 7~5
<br />T~!,_~ 88971275
<br />l?AH..OO9,,_
<br />
<br />-
<br />_.
<br />"-
<br />
<br />TAX mCREMEtIl':CASHFlOW; .
<br />Captured S_HllnnIl41 Stll.
<br />Tax GfOlouT... Auditor
<br />Caoaclt't' Increm_ 0.31$%
<br />
<br />o
<br />o
<br />o
<br />o
<br />243.936
<br />2~3.936
<br />1,<493,441
<br />1,493,441
<br />2,504,559
<br />2,504,559
<br />3,196,497
<br />3.196.497
<br />3.!1J1.56Il
<br />3,931,560
<br />~,810,106
<br />4,810,106
<br />5.MS.rl!I2
<br />5.645,992
<br />6.510.5901
<br />6.510,594
<br />1,llll5,840
<br />1,095,840
<br />7,642,606
<br />1.642.606
<br />8.258,413
<br />8,445,913
<br />8,1OS,283
<br />9,00,783
<br />9,042.783
<br />9.00.183
<br />9.G42.183
<br />9,042,783
<br />9,042,11l:J
<br />9,042,183
<br />9.G42:.183
<br />9.042.783
<br />9,042.183
<br />9,042.183
<br />9.042.11l:J
<br />9,0<12,183-
<br />9,OQ.183
<br />9.042.783
<br />9,042,183
<br />9,042,183
<br />9,042,183-
<br />9.042.183
<br />9,042.193
<br />9,042,183
<br />9,042,163
<br />9.042.763
<br />9.042.763
<br />9,042.793
<br />9,042,183
<br />9042193
<br />
<br />o
<br />o
<br />o
<br />o
<br />126.69'7
<br />126,697
<br />715,671
<br />715,871
<br />1,300,630
<br />1.300.630
<br />1.660.212
<br />1.660.212
<br />2,(Ml.993
<br />2,041,m
<br />2,52ll,~60
<br />2,52ll.460
<br />3.036,320
<br />3,036,320
<br />3.412.li68
<br />3,<412,668
<br />3,665,~13
<br />3,&85.473
<br />3,969,455
<br />3.969.<455
<br />~,289,296
<br />~,3&lI,681
<br />4,209.162
<br />4,698,696
<br />4,698.6$6
<br />4.696,686
<br />4,6!16,!l86
<br />~,69Il,686
<br />~,696,696
<br />4,696,686
<br />4.698,ll86
<br />~,696.686
<br />4,696,t\IltI
<br />4,896,686
<br />4,896.686
<br />4.696,666
<br />4.696._
<br />4.696,_
<br />4,696,866
<br />4,696,6S6
<br />4.696,686
<br />4.696.666
<br /><4,696,6/16
<br />4,696,866
<br />4,696,866
<br />4.696.686
<br />4.696.686
<br />4,696,686
<br /><4,696,686
<br />,...'"
<br />18471U13
<br />78 234~95
<br />
<br />o
<br />o
<br />o
<br />o
<br />(456,
<br />(456)
<br />(2,192)
<br />[2,792)
<br />[4,663}
<br />[4,(63)
<br />(5.977)
<br />(5.977)
<br />[7,351)
<br />(7,351)
<br />(9,106)
<br />(9,106)
<br />(1a,931)
<br />(10,9al)
<br />112.286)
<br />p2,281l)
<br />413,263)
<br />113.268)
<br />11~.290)
<br />(1~,290)
<br />{15,441)
<br />{15,192')
<br />115,155)
<br />(16.90B)
<br />{Hi.90B)
<br />(16,906)
<br />(\8,908)
<br />(\8,900)
<br />(16,gaO)
<br />(16,908)
<br />(16.906)
<br />(16,906)
<br />(10,900)
<br />(16,908]
<br />(1o.9a8)
<br />(16.9OIlj
<br />(16,9OIll
<br />(16.9061
<br />(16,9GB)
<br />(11l,9Il8)
<br />(16.908)
<br />(16,908)
<br />(10,9a8)
<br />(18,9(8)
<br />(18,006)
<br />(16.908)
<br />(18,9OIl)
<br />{16,9a8}
<br />(16,908)
<br />"'"
<br />~188
<br />281644
<br />
<br />.<,~,.<._.
<br />
<br />"""'In,
<br />.
<br />10.00%
<br />
<br />o
<br />"
<br />o
<br />o
<br />(12,024}
<br />(I2,624)
<br />m,m)
<br />(17,288)
<br />1129,615)
<br />1129.615)
<br />111l5,424}
<br />(1t1$,42~)
<br />r2(l3,~64)
<br />[103,464)
<br />(252.035)
<br />(252,O35.)
<br />{302.S39)
<br />(302.539)
<br />(3<10.033)
<br />(:i40,o3S)
<br />(367.221)
<br />(3tI7.221)
<br />1395.516)
<br />(395,516)
<br />(<427,335)
<br />(431.oa9)
<br />(419.~61)
<br />(467,976)
<br />(461,916)
<br />(467,1178)
<br />(461,918)
<br />{467,916}
<br />(467,978)
<br />{<467.978]
<br />(467,9191
<br />(461,1l18)
<br />(467,918)
<br />(467,976)
<br />(467.978)
<br />(467,978)
<br />(461,918)
<br />(461,918,
<br />(467,976)
<br />(467.916)
<br />(461,978)
<br />(461,978)
<br />(467,916)
<br />(467,976)
<br />{-467.976}
<br />(467,918)
<br />1461,976)
<br />(461.978)
<br />14E-7,976)
<br />467978
<br />-I <4101U
<br />71g58
<br />
<br />StaN Au<lItQ<' pay..,...,lls baHd up"" 1.t ilall'. ~ :1004 adua' and <nay Inc........ "'''.. tMm (If dl.trlct
<br />2,TlFrund.....""t_tp<>t...1IaIr<lducll"'nInMark.IV.I....H""'...uoadC<<t<th
<br />3, Amo....t 01 lnc;,eme",,,,m vary "",,,,,.."'Ing upon ..-1o..1'ul...., In,..tn,clioss r.tn, co-nst,uctlon sc_uk> an<l InrriOllon an Maftlet Vatu.
<br />4.lnflaU""onturatolsc_"'"c..,olUf....
<br />5. 11F_snOlcapl""'stat.wl<l<oproptrrtylnesorm....k..val....lI<opertytaXll5
<br />
<br />.
<br />
<br />P,~byElIlM'o
<br />
<br />S"",.-Atm1so1
<br />MooITu
<br />"'<:Am...t
<br />
<br />s.ml-Ann.... PAYMENT GATE
<br />
<br />o
<br />o
<br />o
<br />o
<br />113,617
<br />113,617
<br />695,591
<br />695.591
<br />1.166,533
<br />1,166,533
<br />1,<480,612
<br />tAM,612
<br />l,sal,178
<br />1,831.178
<br />2.268.318
<br />2.266.318
<br />2.122,8$1
<br />2,n2,651
<br />3,060,344
<br />3,060.344
<br />3.304.985
<br />3,304.985
<br />3,559,648
<br />3.559,648
<br />3,&16.469
<br />3.933.800
<br />3.715,146
<br /><4,211,800
<br />4,211,800
<br />4,211,800
<br />4.211.600
<br />4,211,600
<br />4.211.800
<br />4,211,600
<br />4,211,800
<br />~,211.eoo
<br />4,211.800
<br />4.211.600
<br />4.211,800
<br />4,211,1IDO
<br /><4,211,800
<br />4,211,800
<br />4,211.800
<br />4.211,800
<br />4.211,800
<br /><4.211,800
<br />4.211,800
<br />4.211.800
<br />4,211,800
<br />~.211,800
<br />~,211,600
<br />4,211.1:100
<br />4.211,800
<br />4211800
<br />1~ 8911&1
<br />
<br />'_m
<br />_y't~
<br />
<br />o
<br />o
<br />o
<br />o
<br />96,242
<br />169,342
<br />150.\38
<br />1.292.625
<br />2,116,361
<br />3,035,192
<br />4,095,806
<br />5,121,399
<br />8.361.696
<br />1.561.896
<br />II,09O.l>29
<br />10,569.450
<br />12.353,149
<br />1~,(l1!l,a13
<br />18,OO6,a61
<br />17,671l.822
<br />19,1l54.~11
<br />21,H3,~35
<br />23,795,217
<br />25,750,992
<br />27,841.220
<br />29,91<4,552
<br />31,617.'45
<br />33,931,961
<br />3~971,171
<br />37,956,170
<br />39.611.15'9
<br />41.123.046
<br />43,~14,473
<br />45,247,413
<br />46,923,175
<br />48.54-5,408
<br />50,114.097
<br />51.631,572
<br />53,0119,504
<br />54.519,510
<br />55,893.156
<br />57,221,956
<br />58.507.372
<br />59,750,821
<br />60,953,615
<br />62,117,256
<br />63.2~2,852
<br />601,331,8111
<br />6$,384,_
<br />68.403,902
<br />61.389.545
<br />M.343JXl9
<br />59,285,343
<br />10157566
<br />
<br />70157566
<br />
<br />PERlOOENOlNG
<br />
<br />'1'111. MIh.
<br />0.0 08-01
<br />0.0 112-01
<br />1l.0 oa-o1
<br />0.0 02-01
<br />0.0 08-01
<br />0.0 112-01
<br />0.0 OB-lll
<br />0.0 112-01
<br />0.5 1)6..(11
<br />OM'
<br />.tii;.&.C
<br />"'.,
<br />2.5 08.01
<br />3.0 02-01
<br />3.5 08-01
<br />4.0 02-01
<br />4.5 OB-lll
<br />5.0 02-01
<br />5.5 08-01
<br />6.0 02-01
<br />6,$ 08-01
<br />7,0 112-01
<br />7,5 08-01
<br />6.0 02-01
<br />8.5 08-01
<br />9.0 llZ-01
<br />9.5 0&-01
<br />IllO 02-01
<br />10.5 OB-lll
<br />11.0 02-01
<br />11.5 06-01
<br />11.0 02-01
<br />12.5 0B-ll1
<br />13.0 02-0\
<br />13.5 OB-ll\
<br />14.0 ONll
<br />14.5 08-01
<br />15.0 OZ-OI
<br />15.$ 08-01
<br />16.0 02-01
<br />16.5 oa-ol
<br />\70 132-01
<br />115 08-01
<br />18.0 02-01
<br />18.5 08-01
<br />19,0 112-()1
<br />19.5 00.01
<br />20.11 02-01
<br />20.5 QIHlI
<br />21.11 02-01
<br />21.5 08-01
<br />22.0 02-{l1
<br />22.5 08-0\
<br />23.0 02-01
<br />23.5 06.{11
<br />2<4,0 02.{11
<br />2..5 00-<11
<br />15.0 02--01
<br />255 08-<11
<br />280 02-<11
<br />
<br />".
<br />-
<br />-
<br />,"M
<br />,"M
<br />'OM
<br />"'"
<br />'00'
<br />,..
<br />,..
<br />,..
<br />',!lOO!!.
<br />"'"
<br />2010
<br />""
<br />""
<br />""
<br />'""
<br />""
<br />""
<br />""
<br />""
<br />'""
<br />""
<br />""
<br />'""
<br />'On
<br />,"n
<br />""
<br />'""
<br />""
<br />""
<br />"'"
<br />"'"
<br />""
<br />""
<br />""
<br />""
<br />""
<br />""
<br />""
<br />""
<br />""
<br />""
<br />2026
<br />""
<br />""
<br />""
<br />""
<br />"'.
<br />""
<br />"'''
<br />=0
<br />=0
<br />=,
<br />""
<br />"'"
<br />"'"
<br />""
<br />'''''
<br />-
<br />
<br />hlJ'l~Df8
<br />
|