|
<br /><
<br />
<br />"""'.
<br />
<br />lQ)[j'CIDOO
<br />
<br />e E.~L~.R~
<br />
<br />Summary
<br />Fiscal Displuities Il1sideThe District
<br />Market Value Based Upon Future Development
<br />CITY OF ARDEN HILLS. TCAAP REDEVELOPMENT
<br />
<br />!'."" ',,'.;'; - T.1f'. CASH F\.OWASSUMPTlONS;.
<br />O,-"b1ct N_R.-.lop....ntDlrstrkt
<br />CountyOlllIt6ct_
<br />InftaIloroRate-EYetY_ V"ars 0.00%
<br />Pay-A3-You.OolnterestR.M,,; $.15%
<br />NoIel_Date(PrnernValueOate~ 01_f8b-OO
<br />LocaIT"" Ra1e_Frnzen 1O::J1l11% 1'3'120051001
<br />FlscalDl\lparllMEIe<;lton(A-lKlbllde<>rB...:sI<lej Inside
<br />V_OIsIIIcI:w;l$OMtIlIed P3y2006
<br />A~MmM FlBI. TlllC l!lQemenl Fe< Dlslr\c:t 2006
<br />Y_OIslrEl""",Modlf\e(J NIA
<br />OOlllek>pn\flnllocaledlnmodlfiedafea NlA
<br />~sF"""T""ln<:rfKMnlF<<De" 20IlB
<br />Veaf$oITa.ln<:remenl 26
<br />A.sumesLastYe...oIT~.I""",menI 2033
<br />
<br />FlacalDispar\ll9sFlaOO
<br />FlscaIOioparill&sMeUQWldeT""Rate
<br />Local Tax Rale-Cumont
<br />StlUlWldePr<:>pe<tyT...RaIe(Uoedlorl_1<'~"S)
<br />MaIblVaMlT.>>;Rale(u_loftotatlausl
<br />
<br />36.3339%
<br />119.663%
<br />103.817%
<br />>4,1090%
<br />Q.159470%
<br />
<br />Pay200SE.1
<br />Pay 2005
<br />Pay 2005 Est
<br />Pay 2005 ESI
<br />Pay 2005 Esl
<br />
<br />C<>rnmerdallndusIrialCl_Rat&
<br />First 150,000
<br />Over lSOJIOO
<br />Rental Cli>u Rale
<br />RfIS/deo\alCIMsRa~ Un<jer$SOO.OOO
<br />Over$~.OOO
<br />tY,~i..'<l"i.~~;:i:,H-'-' -"';,,,,X'>[',:jd:"- ,
<br />
<br />'.5%-2.0%
<br />"'"
<br />,~
<br />1.25%
<br />,~
<br />U5'!.
<br />'c'<".'!.~,"'; ",_ ':,::t;~; ;;::'m
<br />
<br /> ~d<:'- '.i4>_ --;r"''',.''''"-- 'f'~<~;v>~':;:-i""0:" JitFaRMA.~~"':-_,'" ,. ..;).."~,,,,- -~-' i-7:,'<i"" ''k#~'"''''''
<br /> ,... Marktol:Yal.... r.....Per ,-, -. C~O .- V_ i'l
<br />- UM FUUnfta ......... . ......."" T..... Vah.. ... T..Ca..-e1b' C__
<br />, -""'" 150.000 125.00 "." 3.261.511 1I3,150,OOO 1.5%.2_0"4 1,614,250 2007 - 2009
<br />, ""'" l,070JlOO 125.00 "." 4.666.1'16 13:VSCI.OOO 1.5.....2.0"4 2,67:2.150 2007 2009
<br />, .- ~.~ 125.00 ..." 1.137.$91 32.500,000 \.5'1'0.2.1)% '"'.= """ -
<br />, ..... 121.000 75_00 S2.62 332.9&4 9.525,000 1.5'1'0--2,0% 169,150 """ - I
<br />, - "'@ 50.00 S:1.10 2.031,054 56.\40.000 1,5%-2,0% 1.\6\,300 """ -
<br />, ..... '" 60,000.00 S2,Oll6_44 3\4.461 9.000.000 \.-5-.....2.0% HlI.250 =, -
<br />, -,..., '" 500.000,00 S5,99120 1,431,688 120.000.000 ,~ 1.200.000 =, - I
<br />, ,~- '" 215.000_00 $3,2115_'6 !l33.615 69.575.000 ,~ 695.150 =, "'" ,
<br />, """" ,.m 225.000_00 S2P96_00I 2,1I63,6.t7 247,350.000 ,~ 2.473.500 =, "'" ,
<br />, s.-.Hog ~ 95,000.00 $1.385_04 OOJ,e71l 41.4:2U.OOO 1.25% 517,750 =, "'"
<br />, '" = 95.000.00 $1.395_04 9n.573 SlI.8SO.000 125% 148,125 =, "'"
<br />, Comm " 60.000 ,~- SO.OO 0 " E~~l " =, "'"
<br />
<br />
<br />N_:
<br />1. B~_y~llIM...~:no4
<br />
<br />TOTAL
<br />N_:
<br />1_ T.. .sllm,,"".. "'" basad upon mar1l6tvallHO, CO~5lnK;tion e<>sts aJt<lI"~u pe< $Wft
<br />
<br />1~~,59~ 61U6~ 000
<br />
<br />~
<br />
<br />v_,
<br />C2::11u
<br />1,914,250
<br />2,a1'2,l!>C1
<br />6016,500
<br />1911.150
<br />1.161.300
<br />179.250
<br />1,200.000
<br />8llS.1!>C1
<br />1.413.500
<br />517,l5D
<br />746,125
<br />"
<br />1.1,3BO,g2:~
<br />
<br />c.-
<br />""0
<br />.......~
<br />.....
<br />.........
<br />.....
<br />"
<br />'"
<br />,--
<br />Sr.H'"SI
<br />..
<br />CommCIr
<br />tOTAL
<br />
<br />''"''
<br />C.::tty,
<br />1.193.262
<br />1.101,636
<br />412,915
<br />110,1lO6
<br />139.J54
<br />114.121
<br />1.200.000
<br />695.750
<br />2.473.500
<br />517.750
<br />14e,125
<br />o
<br />9'171M
<br />
<br />,.'"
<br />T~=:'"
<br />660,968
<br />911.114
<br />235,625
<br />-611,944
<br />421,946
<br />65,12!l
<br />"
<br />o
<br />"
<br />"
<br />"
<br />"
<br />2,<<3-.74S
<br />
<br />fillcal
<br />DlsP"'ltl"
<br />h~R.
<br />1.29663
<br />1_29883
<br />1.29863
<br />1-03871
<br />1.29863
<br />1.2\l1l63
<br />"
<br />"
<br />"
<br />"
<br />"
<br />"
<br />1.211853
<br />
<br />SIale.wlde
<br />,,-"
<br />Ta.J1_
<br />0.54109
<br />0.54109
<br />0_54109
<br />0.00159
<br />0_54109
<br />0_54109
<br />"
<br />o
<br />"
<br />o
<br />,
<br />o
<br />0.5411/9
<br />
<br />,~
<br />Tn...
<br />
<br />LOC51
<br />",
<br />...
<br />1.03671
<br />1.03871
<br />'-03871
<br />1,03971
<br />1_03671
<br />1_00871
<br />1.03871
<br />\.001171
<br />\.03671
<br />1.00671
<br />1.00611
<br />'_03671
<br />1.03877
<br />
<br />1.239,525
<br />1.7S7.1I06
<br />U6.1I'
<br />125.490
<br />ne,01'''
<br />118.3046
<br />1,246,524
<br />J22.7U
<br />l,5lim,J1I1
<br />$37,&2]
<br />777,13D
<br />.
<br />10,301.11"
<br />
<br />Mole:
<br />1.A.-doonHllh,do<IspayFlscalDlsparifles
<br />2:, IlparlnNnlslr"ldenllalo:lonolpaySl.lll<l.wldeptoP<Of1YI.II.Dff;sQ'D;s1>".~lu
<br />3_ Iluum.. Fls<:al msparUles is pald ;""ide tl>u dblrk:l
<br />
<br />P,...._l>yEhl...
<br />
<br />lUI!(ltl!S
<br />
<br />~i'''~~'WI~''~:'.
<br />DI5""_ property Valu6
<br />T5..a Tu.. Tax"
<br />614.3S2 1,01",136 149,SD3
<br />1,u1,l1t 1......191 '13,211
<br />3llS,991l 3SD,at7 51,&26
<br />lllI,532 102,612 15,190
<br />~7,9S1 n6.3Bt 92,116
<br />U,S78 9CI,1l9II '''352
<br />o 11 1!U,3&4
<br />o 11 110,951
<br />o 11 3f,C,U9
<br />o 0 III,D51
<br />11 0 9S..w:I
<br />" . .
<br />3.113521 3,839.26] -1.3115,1,;19
<br />.----V
<br />
<br />Nol QP_by TIf
<br />
<br />',i~i/Sl
<br />
<br />,-
<br />T.~"
<br />3,2&1.511
<br />",11II1,2"
<br />1,131,SlI7
<br />3J2,IU
<br />2,1131,054
<br />314,461
<br />1,437,388
<br />133,1115
<br />2,963,1141
<br />1103,116
<br />8U,51l
<br />.
<br />.~~
<br />
<br />Pat!"Sol8
<br />
<br />e
<br />
<br />.
<br />
<br />e
<br />
<br />TIF Cb.~_...
<br />
|