The URL can be used to link to this page

Home My WebLink About54-05 RESOLUTIONRESOLUTION NO. 5 4 - 0 5 A RESOLUTION TO EXPRESS THE CITY COUNCIL'S COMMITMENT THAT AFTER THE BONDS FOR THE INITIAL PROJECT PLAN HAVE BEEN PAID THE CITY COUNCIL WILL NOT PROPOSE ADDITIONAL REDEVELOPMENT PROJECTS IN THE HIGHWAY 71 EAST SQUARE REDEVELOPMENT DISTRICT WITHOUT THE CONSENT OF THE FAYETTEVILLE SCHOOL DISTRICT, WASHINGTON COUNTY, FAYETTEVILLE PUBLIC LIBRARY, AND POLICE AND FIRE PENSION BOARDS WHEREAS, the only feasible manner to accomplish the amended Project Plan for the Highway 71 East Square Redevelopment District is through TM bonds; and, WHEREAS, the proposed Twenty Plus Million Dollar Hotel, Condominium, Parking Deck and Convention Facility would not only remove the dangerous and blighted Mountain Inn, but also generate many millions of dollars of City, County, and State Sales Taxes as well as millions more in HMR taxes; and, WHEREAS, the only potential major revenue growth loss for the Fayetteville School District would result from additional redevelopment projects approved by a future Fayetteville City Council. NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF FAYETTEVILLE, ARKANSAS: Section 1: That after the bonds for the initial Project Plan have been paid, the City Council of the City of Fayetteville, Arkansas, hereby commits not to propose additional Redevelopment Projects in the Highway 71 East Square Redevelopment District without the consent of the Fayetteville School District and Washington County, Fayetteville Public Library and Police and Fire Pension Boards PASSED and APPROVED this 15th day of March 2005. APPROVE By: 14_ ATTEST: By: /71040-•''t)//;t4thie> SONDRA SMITH, City Clerk MAR -15-2005 TUE 04:27 PM ID FAX Na ayetteville Public schools CELEBRATINS THE PAST WHILE EMGRACiNG THE FUTURE WWW.FAYAR.NET March 15, 2005 Mayor Dan Coody City of Fayetteville 113 W. Mountain Si. Fayetteville, AR 72701 72' Dear Mapt-Coody: P. 02 3/45/113 41 7/ DPI Dafrict _4- ; A-9 iftr-f-' The Fayetteville School District has reviewed the resolution outlining the city council's intent to not propose future redevelopmet it districts without the consent of Washington County and the Fayetteville School District. Therefore, the Fayetteville School District will support the city's proposal to immediately move fiirward with plans to sell Tax Increment Financing bonds secured by 3.16 mills for the purpose of the Amended Project Plan Highway 71 East Square Redevelopment District. We are appreciative of the Mayor and the city council for their willingness to involve the school district in this important project. Their efforts have strengthened the relationship between our two organizations. Sincerely, obby C. uperinte ent BCN/pn 7000 WEST STONE STnecT PO Box 649 FAYETTEVILLE, ARKANSAS 72702 (501) 444-3000 2. pot JeaA gz) $ 18,929,789 (25 year total from 3.5 mils) • NJ NJ N3 NJ NJ NJ NJ CD C) CD C) C) CD CD NJ no DJ N3 hi N3 NJ OD CO -4 0) cn A CO • NJ no r4 NJ NJ NJ NJ NJ NJ N3 NJ NJ NJ NJ NJ NJ C> CD CD CD CZ C3 C) 0 0 CD CD CD C> CD CD C3 NJ NJ NJ 000 NZ -u CD OD 00 -4 a cn .cs co NZ -4 CD 0 CO %4 M -3 NJ o o 00 0) 01 En En En En EA En E4 69 ER ER En En 69 el tn el to to 64 EA En ER ER 64 64 -4 CD cn is CO CO Ca NJ N3 NJ NJ - co CD C) A 0 CA -1 co cn NJ C) CO CD A co .a C3 0 CO --4 CD cn A 44 CO CO CO -3 sn co sn .0) so CO CD K3 k NJ CD -3 -4 CA cn cn -4 -4 -4 -1 A CO • -4 CD cn ▪ co NJ -4 CO -4 cn -4 CD 0) -4 CO CD -4 -4 • CO N3 -u -u CO C4 • -4 -4 CD C> CO NJ -4 0 CO -3 CD CO CD CD co cn 44 CO -4 0 CA CD -4 -4 CO -3 O 0 CD CD No c) OD CD CD Ch CD col a) cn ^4 co cn c) %4 CD CD -4 -4 0 NJ A A 0 0 CA) C) CA CO 4u -4 4u CO CD CO 4u cn C.3 cn co -4 CA NJ Co NJ Co Co -4 CD C7) -4 CD -4 CD cn c) CD N3 -4 0 Co CD cn co CO 0 CD *nee) fa En fa 69 ER ER -4 0 CD CA 4s CO Co Co NJ - 4 CO CO oacoais� so CO CO -40 CO CA 0 pi N3 ---4 ▪ cn o co o CO -3 CD CA CO NJ -u CO -4 -k CO NJ -1 -4 Co -u En 0 0 En 64 EA En EA EA S42 Si Si '2 S42 (2. fr2. 4s A A A A 4a 4a A 44 69 En En En AO t. EA EA 44 En En EA Eft EA En 41) EA En En EA En ER En EIDER Na cn NZ 0 CO CD 44 CO -4 CZ 0 CO %4 CD cn 44 40 cn CA CA -4 -4 -4 -1 40. 0 C.4 ln ln --4 0 a CO -NZ --4 is CD CA C> -4 --4 OD a 44 CO -4 CD 0) CD 00 CO CO -3 EA EA EA En EA En En EA En En EA EA 0 En 044 CO C4 C4 C•3 C4 CO C4 CO CO CO CO CO CO CO CO CO -.5-5-5-5-5-5-5-5-5-5-5-5-5-5-5 a a. "a a is -4=• -O• :O. -t -t 44 44 44 A 44 A 4s A 4a a 44 44 ia EA EA 40 ER 40 EA 40 40 En 09 En En Eft In En En co CD co 44 44 C4 C4 hi N4 hi go CD CO -u 14 CO 0 hi CIO -4 CA 44 -4 CO CO 94 go? ch 44 44 IQ -a " " " ° ° .57/ " " " ° 41s P ca 42 • PI ° C•4 7-4 krob cn in .o. ln 12) t. la cn cra os 14 -4 co to la 40 34 0 CD CO -4 0 41.• NJ CD 44 h4 NJ C4 03 0 CO t4 CO -4 Of -4 OD hi CD C3 44 CO CA ia 44 A 44 44 C4 C> CD 1.4 CO %4 hi CD CO OD C.3 1 1 DJ A 69 EA Ecl EA 4/7 EA EA En 69 64 EA EA En EA EA En 49 EA Eft 69 SD toles> En is NJ CO %A cn CO NJ -3 CO 00 1-4 -4 CD CA CA 44 4s CO CO CO K3 KJ CO CA CO a CD CO CO QD C> CO CD -1 cn -1 CO CO NJ cn co co no C) cn NJ 0 sn CO -3 so NJ -CZ -0 1..) "ca -co -4-4 CO -N3 CO C) cn CO C4 -4 C4 CD 44 434 NJ 44 CO NJ NJ CD NJ C) OD N3 0) CO 44 COCO CO A CA cn cn cn 4 Co CD -4 C4 OD O 30010 ln la CD -NJ -co It %4 CO 44 CZ CD C) CJ OD cn NJ -4 60 69 60 69 En 64 64 4s EA En to En Ea EA En En E4 En en En En ER EA En ER C) C> C) C> C) C) CD p p p c) CD CD CD 0 CD CD 0 CD C) C) CD C> CD ID CD CD CD CD CD lo o o o CD CD CD CD CD ID CD -CD -CD CD CD CD CD CD CO CO CD CD CD CD CD CD CD 0) CD CD CD CD CD 0 CD CD CD CD CD CD CO CD 0) cn cn cn CA CA CA CA CA cn cn cn col cn cn cn cn cn cn cn CA CA CA cn CD CT 44 EA 44 e, 40 AO tO En ER En En En EA EA on to on to to to Eft 60 En 00 fn Do az -a -a 1.1h lc -CO "Eff -64,• t. co co -4 co cn c-) 03 C> CD 41 CA CO CO CO --4 CO CO cn CD a c) N) tu 0 10 0 a 0 0) 0) 11/4) n) cra C) A CO CD -4 A go -a co 14 CD CD C3 CD cn cn co 44 a) 44 Nilk N3 44 go co A -a A -a CA • N3 03 0) no co C4 -c P 54 SD C PI CS' $11 cn co tu coto lor) CD 4 4 4 CO 41h -4 44 cn cn cn -s co co hi cn 0 Om Z 0 CO ▪ CU C•k- Fa' te. z 0. c 3 IX 3 o 0. e f,o, m w▪ oo • em. EmE 00 0 0 O 0 VII • 4 5E2 Da a co • o •Ic ‘c O CO W et s• o cn Ls- 0 wi ••••• CD W •< 000EL • 0 a> a 5,4 c3' c3 witi 3 k er 0 0 Ig VI nn) " th t3. o 0c CO 0 g0.1 0Z. ... 3 m o tc • , • ei 0 c4 rat. co 624 A. O CD W 0 O ee. Oa 9 c cn • •••• m co cn PS' 2 111 CD a: CI- O .11/ Ben :Q. 0 • C) li CD -di E; , 8 O CD ID -t, 0 o▪ 12. a co cz- m3 m Pte) X 9 zif c•-• P' 44 owooceoost VI L93S94990‘LE $ spaeawd All 24 25 Ilt C4 1 44 21 IN Co c13 18 V 1 “1 0) 15 14 Ca N -4 10 OD Oa -4 • 03 CA a (.4 44 -a CD Da 411 69 4A 04 4A 4A 44 411 co 69 a ale EA VI 49 4A 69 EA !A (A VI 41. 49 0,0)0,0, E.° 0, 8 8,1 4 ceo A A A NJ V N3 oa o 0 N3 00)00-cn co cn n.) co a * iv in -an •-• Irs iv in w 14 -cra 62 8 `er, sie.-:,.rt), 8 Ni:?) ccil 8 8 Ca CO CO CO 7.1 Ni 0 C• 21- 6 ‘42:4 p' 7.4" pcn g.rt ol 1 -1/4 1) .2 in. CT Et, IT) IV. 01 a 00 -000 44 64 69 4A 49 401. *A EA CA RA 4.9 4A *A 49 4.9 *A 49 CA 49 69 4.9 NJ 1•4 -6 -6 •-• 0 0 0 0 0 CD 0 0 CO CO CO CO V V '4 V 0) 01 Ca p V 0 NJ 0 CI A '" p 0 A r3 CD V pi NJ ED -4 0 0 :4 43 X X - -•••1-A 0 -CO -N3 te) 14 bi 1,3 -.-.- ."1 0 001 .'4 0 CD 0 CI 03 A 01 V 41 0 " 0 -., r•Pn) ..*I " P al ° C° P P 9 74 -•caN a NiNi --. 0 MM EA .41• ip iu co no 0 V V CD CD CO 0 N3- " 6 -4 CO 0 IV -6 CD NJ •-• IV MELIII22221 0 .4-1. •°_, CO 0 IA in 0 Ca IDC) N •_, La 0 NI N CO 14 0 03 0 1 $ 766,303.22j 1 $ 747,612.90 1 I$ 729,378.44 1 $ 711,588.72 1 0 0) A 133 C.400004.0 4.1004.00 0 0 1 $ 345,631.78 1 41 Ca co a oc -4 0 a) M 0 0 0 Co to 14 A 1 $ 313,125.33 1 so $ 86,737.97 1 0 -4 la V 1 $ 554,724.00 1 $ 334,415.54 1 40 to 0 CM 14. 0 N a IN CA o A lo CIDUINCI) 00) 0000x 0 0 cn 0 --4 Co a 0 1 $ 242,303.00 1 1 $ 234,110.00 1 1 $ 410,882.00 1 X 0 r, ZI 0 X 0 3 -I CU CD CO 0 03 -4 La 0 CD 401 ME 0 -4 a 0 <A 0 Ca as :co N 6 598,634.85 1 41t* CA a "o C a ACO bb 00 Ul c o 44 -0 CO OD b 0 518,524.00 1 a Co tO to 0 a -4 CA 14 -SO 0 40 ca 0) 14 0 4.t -4 b a 0 -"Cn -e Co a 0 0 c... m 0 391,050.63 1 1 $ 381,512.811 V) ca .40)•• CO 0W •••I MW $ 179,276.01 a 1 $ 345,631.78 1 41 Ca co a oc -4 VI C.4 14 03 CO -4 0 to3 Ca IN 0 (0 <4 V 1 $ 313,125.33 1 1 $ 305,488.13 1 $ 86,737.97 1 en a o 0 ID -4 m Zn CO VI 03 IN 14 14 CO 0 $ 334,415.54 1 40 to 0 CM 14. 0 N a IN 0 0 Co 14 CO CD 0 0 cn 0 --4 Co a 0 1 $ 242,303.00 1 1 $ 234,110.00 1 X 1 $ 218,554.00 1 XX 41 0 0 0. 90 CO CD < CD -i CU co 0 4/4 (.4 44 CO 354,272.57 03 C4 L4 •••1 m 0101 a. A V. MMMMMMM tO CO ID Ca V Mbabbbb 0 VO 0 CD 14 0 CO 0 VO V C.4 10 Co a 0 44 CO (A 10 OD 0) 0 0 IN m 03 CO C..) b 0 1,428,605.61 I_$ 1,304,662.66 1 1 $ 1,191,472.75 1 a VP (0 to 14 0 -• io a $ 179,276.01 1 $ 828,757.82 VI -4 0 ao � 0 CD :Lc 0 41 Ca co a oc -4 V. CD Ca -16 NI 14 03 0 Co 4A 0 -4 0) A 0) Is 3 0 C.a VD 0 ro 04 A A tO Co CID 40 a co 0 1-4 -4 Ch 0 0) $ 86,737.97 1 en a o 0 ID -4 m Zn CO 411 N NJ -W A a N $ 334,415.54 1 40 to 0 CM 14. 0 N a IN 1 $ 278,906.22 CA 0 1.3 0) C4 a VI 14 1%. 4.1 0 a 0 X coa lo 0 7 0 -ci lo' Et, ID V/ -0 X 0 a ...... 40 2 -I 0 CO 4-0 x co _ 6 1,088,102.97 1 et (0 o 14 03 CO 0 -4 40 0 CO -a -4 1.13 0 3 .-4 -4 0 a ca CO ID 0 a. io Oa 0 G.) m 0 -.. 02 0 b -4 0 MMM 911.4.1•01X A .1.4 0 Co Co CO 44 IN In -u 0 a CJI 44 A la 0 0 b 0 a P0 in 10 P0 103 coF° co N 0 :4 -4 fa 13) C.4 91 C4 74 03 a ... $ 179,276.01 1 $ 163,722.39 1 41 .4. to -cn co CD 41 Ca co a oc -4 to. N A cn co CO 410 -4 ta On -16 Co 68,151.26 30 CD a CO co 44 $ 86,737.97 1 51,907.67 411 N NJ -W A a N VP Oa 04 b 0 A -4 V. CO 0 la C.3 IN 0 CA 0 1.3 0) C4 a 1 $ 41,965.88 X coa lo 0 X X - 7 0 -1 pri ... ni c a 7: 0 11 in (�0 -0 C a 0 imol o a cc. a _1 of X 6 214,956.42 1 196,307.24 V 0 a 0 o CO 41 -4 10 13) -4 to 0 4410 CA CA b CID CO 0 45,952.63 4441 Lis la P00 0 00 00 184,939.29 202,508.53 $ 2,044,703.55 0 -3,,, 0) 0) -03 VD 4:3 43 1 $ 154,241.401 0 AICD 0 0 0 0 Ca 1 $ 128,639.021 $ 117,478.561 107,286.35 4113 1.0 -4. V -4 30 ID 4/4 -u --4 0 b 0) V/ a 13) 30 tri 03 Ca 68,151.26 1 $ 62,238.59 1 to cn 0) -Oa Ca 03 a 0 51,907.67 A La is) •-• a -4 1 $ 39,535.681 400 t..) CD --. -I IV in 0 0 Al -4 ax Cs b 0 X X 7 0 -. -0 CD -i Cu 0 0 0 -0 CD 0 -o •.< CO -I -1 CY M X D 0 0 w��-1 V 0 V CO 4.0 0 446* A V :A 0(0 A a Oa V) La Of --. 0.10 0 a a 0 C.4 IN a - 1.4 ... c0 0 A -a N cn a • -I 0 0 0 ES 0iCIT Z -,.. m 5 * a co x BY THE MOUNTAIN INN REDEVELOPMENT PROJECT. Cn 0 0 0 0 • 111, Z crol 2. !I? z a c t • ta • ci .114 ▪ 3 (A 514. 0 41) • (-4 -.00 7 0 330 o. o) 0.• a: -1 04, 0 -1 -0 a co 43 o *.c 0° A • CL ti a- 0 0 o o z • ro s-• fl la 0 m 0. z c -6- m m rat m z 5. a Er )14 Oro O a) 3 0 3 CD •••• °I 3 so t 0 0 • 0 3 • co co ▪ m • %,g• . 8 • • o cm. 11! .4413 7 CD. rs• 0 0 o tr e • .0% CD -1 A P. o• co o O -0 St lir 2.3 2 lb CD IS. CI - 0 ti O 0 oi *. co 2 Er ;13 O 0 CD -0 .13 0 O • 0. s• `13 a 2 3 -- co 3 co ms° x g 5. co -1 5- oom000'oost $ 4. 0 44 L91,99.990‘LE $ spaeowd 111 SO'SLVE96'1 vo ; (71, PII. I co Ito . I _, I 20 I to I 18 I ..4 a, a, a ca 1.3 ... 10 I tO CO -4 • 1 04 al 46 CO ha -t -C CD CD -4 01 444 VI. Ca 69 An 69 (01. Ca 69 44 49 69 Ca 4A 69 VI "4' cn • W 4L3)) 0 C) Ca CT Cli yi 01 Cn A A A A A A A A W W .rs In ... in F.4•,:t 0 CO -4 cn a w -000 oi w a. ea na - co -..-: NO -4 pa p in .na 0 0. a. 0 .50 .16 41W. a a• ri to \I X X • 8 8 8 fari a w - iv in - w- b lo --4 -cn la - lo a 0 El rNar a -OCo 0 (» CO CO CO2 ‘12 0) 0, CO -4 CD NO pi 0 0 74 NJ (0 - ;al ca.m. p-6 iai p .8 g -t g 4 io (.0 'COCO Co iv in io) -• 'CO 0 CO in 0) 0) ea 0 CD - Co Ca V 6. 01 .-.. Co NO NJ 01 a CO 0 -.• CO (0 69 69 61 69 6+ foo. 411 *AA 4.49 Ca 49 61 69 69 69 69 69 4:41 64 61 69 Ca 01 to io co 10 NO -I. 0 0 0 0 0 CD Cp CO Co Co Co Co -4 -.4 -4 Co 0 -4 01 NJ (C1 0) 10 CD N 0 Cn to 0 -o Co to .-o 'CO CO "CO '0 "na -4a. 'co 10 'a 0 -co ia - im •-• 0 a. (0- -( V 0 0 01 -4 01 0 CP CO a 04 01(J -.. Ca 'J. p NJ ra Cn 0 Co 50 p ps ta a N.) N.) -• IV NO -4 bo b •-• b - w 10 0 V 4W00Oh0 •-• CO CO cn 0J 1.0 X X 04 41. 03 1/1 91 04 17.4 cn 03 10 10 4. 61 411 61 44 VO 40. 44 01 04 tit Cri 01 -4 CD 4/4 cn co a" tA b 44 4. 44 4. xe woo. to -4 46 to ui -01 ._, .. en 0 <it A cr( Co o 0) (0 003 VO Ca tO 01 0 0) 381,512.81 V. Ca a) /0 0 -4 en rs.) 363,129.39 1 $ 136,546.27 I 1 $ 345,631.78 I 1 $ 337,201.74 I or Coata ro 00 10 -4 -4 WI:. 0.J 4. 4.0 a lo "4 Co V 1$ 313,125.33 I 1 $ 79,212.75 I 4' co CO 0 6.4 V 0 *A to CI -4 03 Oa 0 44 ca CI) 0) --a Oa cm a. 334,415.54 4/4 co 0 cA 60o 0 10 to Oa et N -4 Co 1 0 01 is, N 250,784.00 04 10 (.4 10 i bn -t 0 Co Cri 44 Ka -. 10 C..) 0 b 0 64 -.. to A "0 Ca 0 e 0 218,554.00 X 51 0 0 0. 00 X CO CD CD c, 0 420. 63 10 -4 N 0 -4 04 to 0 10 CA C...) 6. C.410010101011/41 a CA 41. Oa Co -tosobbbb 14 4. co NO -160 C.0 CD 0 4' V Wu, 10 Co A 0 424 cr; to 1.0 01 0 404 0 Co 1.4., 0) Cn 0 et 101010 a 10 Id 0 03 bbb 0 04 63 A t. -t 0 0 0. 10 Oa CO Ca 0 ss $ 1,304,662.66 I $ 1,191,472.75 a 993,701.34 1 in co 0 16 co (0 ��a -t 1 $ 136,546.27 I e -4 CD -4:0 can 0) cn 1$ 691,193.11 I vt 0)01 (.4 -0) -10 100' 0) (110) «‚ 4. 4.0 a lo "4 Co V 526,449.89 1 $ 79,212.75 I 61 A (..1 ID ID on A 00,0 03 V9 cn Of O 0,4 A Lo 44 ca CI) 0) --a Oa cm a. 334,415.54 4/4 co 0 cA 60o 0 10 to Oa et N -4 Co 1 0 01 is, N IA 6.3 04 A t Co Co Co Co 04 10 (.4 10 i bn -t 0 Co Cri 44 Ka -. 10 C..) 0 b 0 64 -.. to A "0 Ca 0 e 0 X X z o -0 n lD 3 co c„ -0 CD 0 0 a ,....., t.0 X-1 0 CO *mob X 0 ...= 6 1,0881102.97 I to k Co 10 --.4 (an -4 10 e• -4 16 It) (.3 ea a o 0 -4-4 -4 0) •-• 0) 44 a o CI 10 -4 10 tO 235,377.28 257,738.13 $ 2,602,349.98 214,956.42 1 $ 196,307.24 I 404 .. Ziol -1t.1 -4 Cri a, .. 1 $ 163,722.39 I l$ 149,518.16 I 1 $ 136,546.27 I 04 ---5 hi co 01 en OD 44 4000 ID V4 -• Ca 1,3 Co CO 1$ 89,477.99 I 4. 4.0 a lo "4 Co V 1 $ 86,737.97 I 1 $ 79,212.75 I 414 CO N la C4 co i.n ma V9 cn Of O 0,4 A Lo 404 cn 0 to Ca NI : 403-14 0 4. co al b ID Co a) 04 0 0 lo -u Co ea 1$ 45,952.63 I 04 awcox -1. to Cil 0 1 io 03 44 C4 10 to -4 (4 :. cla 04 im -0 47 b o 490 40 •-4 in 0 0 b 0 ClE .1.1 -1 .0 CD -1 03 co 0 C CA -0 - CD CD x 0.0 a -. -0 CO C x a co 44 0 a b 0 0 CD 00 ••0 1.3 to 46 0 lo Kt 4o4 03 Li Oa pi0 0 0 el oil N A CD 46 Po -..,4 CA 0003 to r(3 b.. CA 0 co e Z 10 50 10 co 1$ 168,894.33 I 154,241.40 4.4 --5 46 co lo 0103 (0 40 03 10 Oa In 10 10 10 1$ 117,478.56 I 107,286.35 64 CO 0 -4 co a c, 1$ 89,477.99 I 74,625.63 414 CO N la C4 co i.n ma 61 Cn 01 10 6) CO e 0 IA 41. -4 I& 0 A is, 0) 1$ 43,291.57 I 404 6.3 tia 1.0 C4 01 a) 03 1$ 36,105.64 I 44 C4 10 to -4 (4 :. cla 1$ 30,112.50 I 490 40 •-4 in 0 0 b 0 X X a m• c) Jr 5 n -% 13 CD -I 3o A 17 01 a 13 'EC 0 -1 4-. X = tia en Oa -t mv -1 0 b a) 44 04 Co :a Cri ..• it, Oa 4/4 Cn -u 10 0 0 0 -4 e a c) 0 ui tn A 0 -4 -I 0 0 0 a 6 Z ,... co '5 003 X > Z > la M co< E Cn O 0) z 0 m > z 0 z Fri m O > m < r 0 m E cn m z w - m m Z 2 m m ri a 0.D3Z as. 2 El gr••" -se. a. 0•E. - z 0 0 • e a m a 0 41 et 0 DJ • ev Cr -00a O 0 CD ▪ 0: co 0, CD 1 '0 11) O 0 •.9. tr a CD CL is• Se.a ▪ 0 km. 0 a (4 .45 000 co • -.. (D to 0 • 2 CD 0 Ls a tr er. 0 pi S 0 0 CD v CD SI 0 0 0.3 cv C t 0 • (41 0 V 0 2 0- O CD • -• 0 .0 < • n 0 It st ° to • a co. r••• (i) 0 O ▪ ? 0. a c O ▪ 0 co • •••• (a z• CD CD O "0 a7 X 2 a, a, 0 73 0 • co Er Et- fo 8 O 0 O a, -0 O CI tC 0 0 3 • 4' •tc. c?, 1.0 is? 10 00000'009'C 414 Ca 0 4F1 (..3 0 L93799s990‘LE $ speeacud dIi 69 0 01 01 49 0410 cn Ss it Co) P.J 10 J. 10 0 -L (0 I 18 I 6.4 0) 0 a ca 16,3 w,s I 10 I CO CO -4 • Of C.11 nu Ca 10 -C -L CD DJ -t 69 69 69 49 69 69 69 69 a 49 69 694969 a a a 49 a 49 69 44 a g 3' EE CCA; 8891gWEv'Ett&ctritrxt,"V " :4P0-45aPP"8 a, a + 0, 0' a .NJ (0 -4 -▪ cf _• lo -4 in la -a 1..1 CO ND + 0) + NJ 0 NJ CO 0 43 CO 03 CO 0 01 CO + NJ 0) 0 0 al Of al -4 0 NJ 6 o 7.4 ra -4 .0. 0 -4 0 • o a 6 la 6 0, 1.3 is, -• o 6 •-• io 6 6 o Lo 6 ca W NJ CO V CO La GO -4 a CO + 03 NJ NJ 41 a CO 0 -.0,0 •••• .64 44 69 00 4.4 44 44 44 44 49 44 41 49 49 44 69 64 69 64 69 44 69 01 01 to th -• .-. 0 0 0 0 0 CD 0 0 Of OD OD OD V -4 V V 0 CD (J 0 V 01 ND CO 0) A • .0m a IQ 0 --15.riNco.7.46 ..!..) V C.of -CO QD -CO -0 1NJ -4t• b0 MO) •-• 1-4 ... -0 CO .1‘J Cef + --4 al ca -, •-• ra th a co -- -. %1 0 NJ (.71 . th cp g clli g 8 '54 (21• St VT:1 Ni c'-: c -r 2 Z c• - - - " CO ea o b 6 6 •-• -, *--• 6 w 6 -• a io La 6 io la 6 GI NJ 0 V -4 0) 0 0 ND -• • "•.1 CO OD (.71 CI NI 0 NJ -• Ni X X X X MagIUS:22: ts 4. _. a -_, co Ca 0 0) ton In 0 1.4 1.000-L-4 V '" C4 co 10 0 -4 Co .!•11 a 0 03 0 1 $ 391,050.631 $ 381,512.81 4, Ca V 14 1.3 0 -4 0 IQ I $ 711,588.72 I 0 0 10 -4° 4.1 4.300,014.01.443-4 N CO 0 VD 0 -4 .74 Ca 0 0 C.C. 0 0 0) P -4 0 0 0 0 E . 01 A ito Of to 0, 10 5 ° (0 Co :NI a e Of A 5° Of Cc V 10 I $ 305,488.13 I 64 P0 c 0 Oa -co Ca -4 io 00 0 a 0 0 1 V 10 ID I $ 554,724.00 1 $ 534,069.00 ei 01 -00, C0 -U1 10 A bbb 0 fo 0 A -0 CO 0 0 itot A CO b.) 0 0) 0 1 $ 475,221.00 I 44 A w 0) 44 Of 0 bb 00 64 a .. o -CO Oa 10 X -1 o E XI 0 X 0 B -I ID x Cc 0 40 -4 0) P ta ca N 10 4. -4 A .:". 0 10 CO 0 0 -4 h) 5° 43 Co A A te Ui 4.13 5° 0) A 0 0 v. C.11 Oa .11° 0 41. b 0 .rie 0 Cif ....4 La IC b 0 0 -4 -0 a In -a) a' CO Oa to a 0 a c° N cn in 0 1 $ 391,050.631 $ 381,512.81 4, Ca V 14 1.3 0 -4 0 IQ I 363,129.39 I 414 Co CO --4 0 -4 io 10 1 $ 345,631.78 I 0 40 -i� -n) 0.1 a :-.1 A 0 44 0 V i... 0 $ 320,953.47 I 1 $ 526,449.89 I I $ 305,488.13 I 64 P0 c 0 Oa -co Ca -4 io 00 0 a 0 0 1 V 10 ID 282,239.00 444' IQ -4 (43 - co Oa am bb 00 r0 Of 0 0 ID $ 258,266.001 4011 r.) tri 0 --4 Co a 0 0 1 $ 242,303.00] 1 $ 234,110.00 I 40 n.4 N 0 --.. CO Ca 0 0 1 $ 218,554.00 I X 71 0 0 0. 90 X al CD < CD fli co 0 0 (4 (2'(.2P0 a ica vl 10 in V en (.3 -L GI --c 10 0 La Ca 10 P0 W 0 --4 Of CO 0 1,428,605.61 $ 14,4241454.16 $ 1,304,662.66 I $ 1,191,472.75 I $ 1,088,102.97 I $ 179,276.01 I a 1.0 on) -0 Is 03 CD 0 a 414 Co CO --4 0 -4 io 10 4. -4 al 01 10 CA 01 :41. In 0 L4 (.11 l-$- 124,699.79 I 631,226.58 0 01 -4 CD Is 0) 10 0 Ca 1 $ 526,449.89 I 411 A al 0 -- 4D0 -4 0 -. 0 1 $ 79,212.75] 0 a 0 0 1 V 10 ID 4S t4 at CD IL CO (li -0 1 $ 334,415.54 I 4. la a 01 IS 0 10 10 SC 0 Ca 0 -L Oa .a fa 1 $ 45,952.63 I 1 $ 41,965.88 I 212,430.00 owoont $ I X 7 0 13 -‘ (D a . .0 CD111 0 X 0 a ,..... ‘< X -1 003 C•r; x ...r.. 0 O. co fa --4 o -L La a 0 0) CO -L IL 0 !..) -. a 0 a co CO I 0 a 0 Oa 0 IL) -4 CO 10 0 0) ;0 NJ 0 NC 411 A --4 0 Co Oa Co 0 10 C.4 10 In -1 0 io (n 4/4 -L CO a 0 0 0 0 0 257'38.13 $ 2,602,349.98 Is 235,377.28] 1 $ 214,956.42 I 154,241.40 I $ 179,276.01 I I $ 163,722.39 117,478.56 I I $ 136,546.27 I l-$- 124,699.79 I 0 -. -. (.) ID CO A 0 Co I $ 104,000.99] 1 $ 94,978.07 I elf 0 a) -6-4 Ca -0 • 10 V 1 $ 79,212.75] a 0 0 .i. lo 0 74 01 -4 a 0 -C.4 Ca KS L.4 1 $ 55,098.36 1 SC 0 Ca 0 -L Oa .a fa 1 $ 45,952.63 I 1 $ 41,965.88 I 1 $ 38,325.00 I owoont $ I x = 0 1:1 CD -1 CO Co 0 c cn -0 OCD x a to a -. C x a 0 40 -. COA to -C.4 0 vl 10 a 4. -, co in A 03 6_1( 0) 72,340.42 I ei, 0)0) 0) -0 0 A 0 -s0 to 44 " -0 N A 00) a to tq 0 00 Ca F° in co tn 4.3 l_$ 184,939.29 154,241.40 4' .. 11.3 lo In L4 P 0 117,478.56 I CO V -4 P a 0 1 $ 89,477.99 I 62,238.59 0 0 .i. lo 0 74 01 -4 I $ 43,291.57 I $ 39,535.68 I lo L4 CO I $ 30,112.50 I 27,500.00 X - 0 o -• -o C) -c CO 0 0 0 0 X w to a 0 o -1 -I c4 7: x O es a Oa CO co P• C.4 44 64 A 4:. 00, o co P V (.3P0 1064 -. 0 -4 I co P 44 Cn 644 CO -a� --. 4 a P 0 0 4. -4 In 10 P 0) Ca SI Of t. (A r N 0) 00 CA Of 0 fa P CD 0 to a -4 la 0 CP. 10 0 6444 (.31.3 0)P0 t. 0'4 0 A a 't 0 0 003 40. 0 14 a) 0 Z g0 co -0) 0 Z .1 In 003 A en x -4 03 > Z > r M E W 0 z 0 1-1 z 0 z m m < 0 m E Cn m z w n Z • M 2 m • m ri o• z ° ••• o • CD z • CD. c R 00 tr e ta� 4/6 z - • n0 0 7 0 CD c.02 e g a , kic 0. go n Cb 0. 6-• -0 0 Et.: 0 cDC 1/25..w. 41C tr •a• m eci e a a co o Q. "6-• o w co nig S tr 3 el CD is a 0. K3 4 c c 0 • s S..0 )(Pc • C1:1 0 hn. CA -0 rrt rat• (e2 ID tim• rt, o o o tr c S. 81 m eac• VC 0' CD CD lo St. alm. ED. 2 ▪ co a: a O 73 s. 0 , 3 3 11, 8 O 0 0 CD '0 .13 2 00. th -.43 re 0 s -- m ar• 541 cl CO 117 40 0 413 06 L9'1799`990‘LE $ Sp0000.14:1 4. 69 69 611 411 EA 69 61 69 61 449 EP V. lA 69 4/4 69 41A 44/ 64 4ft 49 figEEE'22:23gLibilTajr,.°18:888:8walt:;8W N V NJ '.-.1 p p co to p or "to (D 30 + .... 0) i.• N CO V lo '6 ii. -01 -. -. -,i, _. _. Lie CA) N) + 0 CI) + NJ Q N CO 0; g -e3 3; -.? ID ten4 -si it3 Lh N3 83 PiPOPPP:-JPNClio :.-1 NJ °D -A V la• 0 -4 0 C ra, @ a cro co 010 co ro b) 6 b, 43 b, b b 6 i.0 b 6 to N CA) V Ca Ca a V a Ca -A CO NJ N 01 a CO 0 ..'k CO 0 CO 4441 69 40 69 44 41 49 91 4/1 64 4/11 64 EA 69 4/9 69 64 61 44 61 401 4/1 N N.1 -A -• + 0 0 Q 0 CO 0 cp co co co co co -.4 -4 -.1 . -or 0 0 'co oi 'co '0 iv ii. -o000-roloco rocaparo0-o-knipiprocopop-oc2253 Ni v r -d :C:2 (.. .3 8 kJ' R ; ca 0 + a CD fa 0) 0 Ca 0) CO N) 0 V -4 CO 0 0 0 IN -• -A ..4 co 03 0 0hJ -• 0 X X 01 co cn ID -4 1.3 40 40. 41 1 411 4" 4. 44, 4^ Of 4/3 414 441 th a ID 4.1 4. 4444 0 co MLUIELL2N MainI2L121111.11:1111 It m c.) -• " " -1 I 15 I I 14 I 1_ 12 13 .• 10 I CO 282,239.00 I -4 • 40 40 V 03 143 IV a $ 45,952.63 I 234,110.00 _< X»c0 43 CO ••• 0 ID 03 V 03 " en Al V 43 .. 031.00000 46 bbbbb 00000 Co 401 IV to CO .. It.1 CO 0 411 41 133 IV CD .... CO0 W be. 00 W 40 IC?) I -. 69 611 411 EA 69 61 69 61 449 EP V. lA 69 4/4 69 41A 44/ 64 4ft 49 figEEE'22:23gLibilTajr,.°18:888:8walt:;8W N V NJ '.-.1 p p co to p or "to (D 30 + .... 0) i.• N CO V lo '6 ii. -01 -. -. -,i, _. _. Lie CA) N) + 0 CI) + NJ Q N CO 0; g -e3 3; -.? ID ten4 -si it3 Lh N3 83 PiPOPPP:-JPNClio :.-1 NJ °D -A V la• 0 -4 0 C ra, @ a cro co 010 co ro b) 6 b, 43 b, b b 6 i.0 b 6 to N CA) V Ca Ca a V a Ca -A CO NJ N 01 a CO 0 ..'k CO 0 CO 4441 69 40 69 44 41 49 91 4/1 64 4/11 64 EA 69 4/9 69 64 61 44 61 401 4/1 N N.1 -A -• + 0 0 Q 0 CO 0 cp co co co co co -.4 -4 -.1 . -or 0 0 'co oi 'co '0 iv ii. -o000-roloco rocaparo0-o-knipiprocopop-oc2253 Ni v r -d :C:2 (.. .3 8 kJ' R ; ca 0 + a CD fa 0) 0 Ca 0) CO N) 0 V -4 CO 0 0 0 IN -• -A ..4 co 03 0 0hJ -• 0 X X 01 co cn ID -4 1.3 40 40. 41 1 411 4" 4. 44, 4^ Of 4/3 414 441 th a ID 4.1 4. 4444 0 co MLUIELL2N MainI2L121111.11:1111 $ 11304,662.66 1,428,605.61 $ 14,424,454.16 Ls 391,050.63 381,512.81 I 1 $ 196,307.24 I 0 ••• a 0 in 4.1 44 43 828,757.82 345,631.78 1 $ 337,201.74 I V 4 so 43 -3 $0 IQ 0) 03 1 $ 320,953.47 I 1-$ 313,125.33 I 305,488.13 40 A 443 0 ID as 03 40 A 0 0 11) -4 V tO 282,239.00 I en 0 -. ID CD -4 in tt) 10 40 40 V 03 143 IV 40 6, Cp a --4 0 CO $ 45,952.63 I 234,110.00 Ci 46 ID 0...= X»c0 D 0 -a -t o 3 m co ts (1) CD a -... 3C 1-4 CXO 0'0L0 to 6 1,191,472.75 I 10 -4 'co cn 0 '60) .‘ -t in 03 0 to -4 Al 14.3it., 0 4°4 in P4 40 CA 01 43 a> CD i...) 1D 443 CA) Lee a 'V N ill V 43 0 bit' IV 0 CO 0.J WO) V Lb 00 N 0 0 CO en Al V 43 .. 031.00000 46 bbbbb 00000 0 ID cn 01 . CA 401 IV to CO .. It.1 CO 444, I0 in CO .. 46 P.) a IV .. W 41 133 IV CD .... CO0 W be. 00 61 Pa -1 CO to A X 71 0 0 O. co X CO CD co< CT) CO CD $ 11304,662.66 1,428,605.61 $ 14,424,454.16 a 4.3 34 -• A ID ul CO0) 16 ro 1 $ 196,307.24 I 0 ••• a 0 in 4.1 44 43 828,757.82 1$ 756,856.45 I 40 a 0 -3 %.4/9 ID C•3 -nnnioib V 4 so 43 -3 $0 IQ 0) 03 61 in -4 0 19 0 N CO 74,625.63 40 A 443 0 ID as 03 40 A 0 0 11) -4 V tO 7Z340.42 en 0 -. ID CD -4 in tt) 10 40 40 V 03 143 IV 40 6, Cp a --4 0 CO $ 45,952.63 I 1$ 212,430.00 I Ci 46 ID 0...= X»c0 D 0 -a -t o 3 m co ts (1) CD a -... 3C 1-4 CXO 0'0L0 to 6 1,191,472.75 I VI a -o 03 03 --3 0 -4 61 to CO (4 --4 0 a 40 co 0 -4 -46 03 -•• 10 cr: 10 0 t O tO 61 46 CO 0 -V V .. 0 414 La CD Cn -.3 03 + 334,415.54 I 40 1.4 0 0 16 000 V Lakoo IV 0 IV La IV 10 0 01 257,738.13 $ 2,602,349.98 1_$ 235,377.28 I 4.3 34 -• A ID ul CO0) 16 ro 1 $ 196,307.24 I 0 ••• a 0 in 4.1 44 43 0 //11 CO La tg N 3.3 43 c0 117,478.56 0 -A CO .03 (a a 0) 10 V ta J. IV 46 In tO tO 44 ID WI J. -3 43 lo CO .‘ b Co 74,625.63 1$ 68,151.26 I 79,212.75 7Z340.42 en 0 -. ID CD -4 in tt) 10 1 $ 55,098.36 I 1 $ 39,535.68 I $ 45,952.63 I 1 $ 41,965.88 I $ 30,112.50 I 00'0001SC X . 7 0 rn w La 0 = ID CD X 0. CA _. cafl _1 •••••• 0 gy C x a CO VP JI -4 CD la V 0 - 0 Jk 46 tD In CO •-• Ora en J. 0 A ID 0 0 io co 0 0 A ID V CO b -4 10 03 0 --4 C..2 V io -4 4444 0)0) P0 01.3 0 A la -0 61 Ln 0 14 .I. Co .. tal 0 4.3 03 la IV 0 b 0 202,508.53 $ 2,044,703.55 J 030 a to f9 IDCO kl to I_$ 168,894.33 I 0 ••• a 0 in 4.1 44 43 117,478.56 VC 1.0 -4 lo N-4 CO a 0 0 CO ID la V V io 0 74,625.63 1$ 68,151.26 I en 0 -. ID CD -4 in I $ 47,404.26 1 $ 43,291.57 I 1 $ 39,535.68 I 0 1.3 10 ID (9 ... CD $ 30,112.50 I 441 pa in o a 0 X 3 o -t 13 M -1 in 0 0 o -a CD CD X 2 0 a 2/ wl -I 01 31/4- 22 el 4+ a lio A ma 0 VI J1 hi 03 In CO CO b 10 0 J. 0 -4 lo Co CO io 0 4,1 Co w -V 01 b CO 61 CO al la La Co in 1001 0 VI a) 133 La Co io Of 19 0) la 010 01 as JO. OW A o -1•3 cn cn -cn CD a 0 ....I 1= 00 0 5 crt z 0 ,... CD 5' * -I 0 co x ▪ Z r0 Di 1-• ron-12 avi't 30.3 e to '• 1) 0 9.3 o &est' a 8 z •••• CO 03 "0:4qt Eit.M fn • D ‘Icicm aguit matt 'a D o CA tg40 M• M.'S .Z5440 M.00 41... rar 030 04M n CD • j O sTa tr CD Nog C110.60 00 • 0 m .... 3 z k ▪ .., m o CA 4.0 s. aa)40 • a o :V r• cn 0 O we tr. a C Cn. 70 ."• 1 O 0 12 otus 13 xg ,2. o •-• al 8 O 0 0 CO CD "0 b 0 a am 4a a 0 0 • ai te k z etz ez -1 zr 40 OW000'009'2 40 0 0 ID 0 0 0 L91799‘990‘L£ spaeocud Ali 69 P0 mawm.low 1 9 mm".. 747,612.90 1 $ 729,378.441 1 $ 711,588.72 1 18 1 .... .40 --u N I 15 1 ..... awm_00m..immawm" 420 •-• 598,634.85 VI 0 CO a blatab N &Waco Obbb 0000 40 (11 CO N N 40 CA 01 A N 40 CJI GO A 0 518,524.00 41 489,656.00 1 $ 475,221.00 436,360.00 -0 .4 4, al _ 61444.44446440100006964061641614.444.444.441641 00000/COLTUICAQ1COUICOA A A A AAA ..t.. �oac., -4 0 CO -4 CO a(0 '.'e 0 0 CO 0) 01W NJ • OD + A �F.) -4 ni "4 Co SD thra 0 0 Si 0 .0 • CO CO te• MW -.I iobaln-,-.A.-. 'a -LIN,b1 -LbcolotoloP-,-Noin tatt.3 —e OD C A J NJ 0 CO CO 0 CO CO CO al 0 01 01 hi -• N 01 _, b) 'a 6.1 6 6 6 6 6 _, 6 6 8 m m 6 6' 6 6 c.,)• 6 a• 6 0 CO NJ CO -4 Ca CO CO V A 43 • NJ NJ CO A CO CD -.• CO CO CO 4.06.10044444444610000001414.444.4.404069 X N NJ + + + 0 0 0 o coop. w coomp-o-q-o-qcom wp -ooNlo m a -`So co.a.NIS0-43-11Nco"4 01(0 1(0 X X MADM-0-Atabthtb+.-4.0.Q00-NM-..---.11.441A++-hi M a 0 -I' -• -40 -+ 0' N ---J N 0 0 0 @ 0 5%) :g -9 f: •I 1 ig 4, Z 3. V 10 '4 El a' kl it 0 b 6 -. -- -. co w p :. .4e• eD L3 eD eD 10 6 tu- na o -.1.-.4 0000 No -4-6-4 m w cnoro-., OD N + N ' -X' WOO. 01 a -• Is 03 0, 000 CO tn i A 0 (,) W en 74 N a I9010 61 V Pi a CD P 0 1 $ 381,512.81 1 747,612.90 1 $ 729,378.441 1 $ 711,588.72 44,4 a CD a -NWN N MOO ONO 0 01 V N 0 CI --u N 644,664.26 1 $ 628,940.74 420 •-• 598,634.85 VI 0 CO a blatab N &Waco Obbb 0000 40 (11 CO N N 40 CA 01 A N 40 CJI GO A 0 518,524.00 1 $ 504,090.00 489,656.00 1 $ 475,221.00 436,360.00 -0 X •H 0 C7) 0 X 0 3 -I Cu x 0 a V P N 0 la N CA 0) 0 Co 0 0 0' N a 0 0 1.4 IV 40 A 0 lo CO N b 00 tn 4M -4 -caw cifiD m 0 -cm 010 .Nm _,00 iz W cc. 043 _. 0 1 $ 381,512.81 1 40 Ca N IN -N 0 -4 0 KJ $ 363,129.39 1 [-s 354,272.57] 1 $ 345,631.18] 337,201.74 1 --u N .11. IA 43 420 •-• tn iti $ 290,768.00 1 $ 282,239.00 44 NNNNNNNN -.10,00AN10+XX NoWONAMO 10 00000+00 AMM4w0w4 b 00000000 Mtetween 10 bb 10 =4 bb 14 .... bb -4 -0 xX 11 o o a. ixi al CD < 0 13 0 C) 00 NCONNN 1010+00 CoONOW Ow+40 -40NMw -4w0M-4 La 04.443630 m :A a If b 1428,605.61 1_5 1,304,662.66 1 $ 1,191,472.75 1 $ 1,088,102.97 1 444' .. WO wm --4 00 +w a-1 Ix 1 $ 828,757.82 1 I $ 136,546.27 1 --u N 1 $ 631,226.58 1 576,462.63 1 $ 86,737.97] m404440044 -440000 0N0000 rata -&40WW+ N04N00 MMWMW.-tMb mr4-0mal 0 0) isi w m a W 40 --• 334,415.54 1 zczor'soe $ I la 1 $ 45,952.63 1 •0000 -4 -0 xX 5 01:1 a a 0 .13 CD CD 414A r-1 OWMxNW ; - 404' ,. 000 0-4 la NW i. 0.i-. 40 ..... 100(400)-4040-140xx 0)0(000) A ANO.NO •WAW o-kioblb commo-. 0 --.1-0 40 40 -csD 4044404444 NNINN+ mamma -CO-N-Cn coa+Nea 0 koneb mcomoo 257,738.13 $ 2,602,349.98 m IN W 0 14 m -4 N co $ 214,956.421 m 1 $ 179,276.01 1 $ 140,859.73 1 I $ 136,546.27 1 mecomm J. N.OW 4w44 Inmoto W0064 0+00 Lai:4Mb 000.4 J. J. 1 $ 86,737.97] m404440044 -440000 0N0000 rata -&40WW+ N04N00 MMWMW.-tMb mr4-0mal 0 0) isi w m a W 1, la 1:4 la 1 $ 45,952.63 1 00000'S£ xX z 0 n '0 ri. CD -I No co 0 Cwt = 0 0 atna . z---•< o 0-4 ---Om Cx a m am& W 0 14 0 -4 N a 10 Jh 04 wW =4 N> NW Ww+ coo 44 .1 In mm ac. .0 0(9 MN 00 00 0 IN -a a A -.4 a w in m., 4't' " a N 010 0 PP 0,10 CattO " Co A N 1 $ 168,894.33 a $ 140,859.73 1 $ 117,478.56 1 $ 107,286.35 1 44 000J NW.4N 10 -.4.-4..m mmoa Maba OWCAW 0 a 1 $ 68,151.26 1 0 0) isi w m a W 56,838.90 $ 51,907.67 1 1 $ 43,291.57 1 40 61 WMNON -0 W0-4+0 am. 01.46W00 40 1%) In X X F 0 -‘ -0 CD -% t30 00V 5 w a "Co r.x m 0 154,241.40] OS m M .0 w w b 1.4 0 -V 40 0 40 .II. -4 IN 0 aaawmo M M 40 ca --‘ 44 41 0 -Lab 40 Lb) --• a a -4 00 05' a 47Z 1.4 0 m 5'* = -1 01 CO 0 X tr z 0 (56 m •Z' z O. 0 0 cr e CD 0 (4 rn et 0 0 as6 cr o o o m tr2 0300 03 4,C co 0 0.• 0 71 0 gv •gc e., er •m• m c). a a 0 03 4.1 k cr Cr) 0 a 41 ?; z cti b o m o . m 3 x FA. o g CD cei CD a -n m r• o o -I set tr a cu a. 0 -I 1.4.. 0 am co 0 -0 al et> ca - 0 40 54 a 0 0 -I, s -. s4 030 0 :74 0 0 0 -0 13 0 , 0 Lc. 04 a (0 • .„ 4•z4 60 0 ft arm" a CO 7 C-46. CO 71. 44 -01 ;0 0 L91.99`990`LE $ sPaeocudis $ SEI'91C£96' $ 24 25 I Ca P NI -3 0 co I 18 I -4 co cm a to p4 " 0 CO CO -4 CD • Cal A CO PO ..< -1 CD 01 -c 444. 404 69 44 40) 0 a 69 4. 4040 a 69 69 a a 69 69 69 AI 449 69 go)2 ..E. @as:, po,,,,, 8,, w eo, E,,, „:, a a a a a a a A (4) CA 0 000 01C.3 0 -1 0 0 a -• O. 5. 0 --J na V C4 0 (J1 0 0 01 zlIs 0 0 -. CO 0 A A2 CD -4 X NJ -03 A i.n a -a -4:. a a -A. -.. b.) In b 14 0 •IX III 0 -4 iv b) ca NI a co 0) -I. M0 0 03 003 ITIO) CO CO a, L 0 N -• 4.3 0 0 0 0 Cll 0 CS -.4 CI 4.) 0 0 0 V N) CO V A 0 -4 SO 6 A 6 Lo 6 bo isa io a 6 6 a ts.) io 63 ip 6 6 0 6 6 w 0 CON)4(A(4 V ACO-sCONSOJCII a� 0 -• CO 0 0) 69 4A EA VI 4•9 EA 69 69 69 4•9 429 69 01 69 69 69 69 69 *A 69 *A 69 01 17. 11 01 X N) -s -00000000000 CO NJ V V N4 0) 0) CO 0 -4 CII NJ 0 0) A SO 0) A. Ni CD NI ro 0 CJ1 tA -4 Cs X X ?4 OD -0) -2 I -C C CO CO w Ss Nts1 -s 'NJ V 0 -s -• C 0 • - • O• 4. - 0). cja. io 0 0 6 ni 0 V 0 01 0) 0 0 -s -4 CO CO U1 0J 0 -Is 0 439 4. 4. 40 cn •••••4 00 0 In tio 4. 01 CO 03 44 00 01 co 0 ex 0 403 X Maii11211.2v". alitill21:12111.1271 a 4, -4 -c) cn 01PO In -3 -3 ix. co [s 391,050.61i [ $ 381,512.81 I $ 1,088,102.97 43 0 43 .mma IQ Lo 0 43 0 A IQ -4 i.n -4 I $ 345,631.78 I $ 337,201.74 1 1 $ 328,977.30 I aa CO13 tk Co 43 $ 305,488.13 I a A CO 0 14 6-4 01 ... 01 a k 0 tq CO 0 a to NJ 1J CO 0 a ca 01 cif t. 0 b -1 334,415.54 a 163) 03 3%3 0) 0 1 $ 250,784.00 I oototzvz s 1 $ 234,110.00 a NJ 10 'At. CI 0 0 I $ 218,554..01 XX 11 0 0 a 90 03 0 < CD -c CD c0 CD 4,0 43 •-4 lo 0 403 in m 4,4. C9 10-3 0(4 to vino ca al4 -4 4/4 w�� Co ID C4034)0030) -4 kbbbbb 0 a m -Jaw Co 10 44 0 a ra 0 ID cl) 0 61 ha to CD .mma CO Ca b 0 $ 1,428,605.61 1 $ 1,304,662.66 I IT 1,191,472.75 1 $ 1,088,102.97 a (0 CO --64 000 -3 •La A a (0 0 -41 co it -1 1 $ 828,757.82 a -4 0 In 01 al it. 0 a 0) 0 tc 0 Ca :. -3 aa 576,462.63 In 0 14 27) a A 0 in. CO a A CO 0 14 6-4 01 ... 01 IA A 43 CO lp 0-403 a 43 Oa $ 79,212.75 I a ca 01 cif t. 0 b -1 334,415.54 a r .0.1 0 pi A 4:. 000-'40 NJ 43 P4 a -4 a Cr) i0 IV es 01 0 wco -3 CO la Ca 45,952.63 a NJ 10 'At. CI 0 0 a -3 co 44 1, 0 b 0 X 3 0-u -I -% :00 o Mtn 130 X in a I< 2 -I 0 cu -0- x co ..-..- a 0) 43 m PJ 0 al Co a A 0 0 la 10 in c0 a 10 0 tq 03 Co 03 a P4 44 NJ In c) Ca 0 a IVC -0) o " -434t. 40 003 03 10 01 -4 Zi P-•1 tel I.$ 235,377.28 I 1 $ 214,956A2 a - 0 fr-.4 10 44 r' A 0 I $ 179,276.01 I 163,722.39 a -3 A (00) "01 -a CO •-• 0 a -3 03 01 CD k) -4 aa a -3 -3 44 co 03 -% b CO VI 03 -3 t4 " 0 b CD a C 0 44 'co -4 CO b -.4 a CO 01 V foi ••4 la •••4 $ 79,212.75 I I $ 72,340.42 I $ 51,907.67 I a 0) 0 -ca ca 4.3 k 0 a Ul 0 0 Co CO k CO es 01 0 wco -3 CO la Ca 45,952.63 [s 41,965.88 I a (0.144X 000, 1.4 P00 01 00 00 4S 3.3 -4 IA 0 b 0 X X 0 0 -I -0 CD -1 ao.., 0 pi CD '0 = 0 co a in a -6 7 •-• 1/4C -0 pi C X a te) a -3 (0 0) -4.1 0 IV A 124,699.79 I 40 -3 0 44 b 0 0 io CO on 0) CD -0 q) A L4 -% In ID 0 a 1.3a -a a A 0 4,3 Pcji in 40 p.J 0 1‘' 0 0 P3 0 C.4 a - co 5:3 CO Ca 50 133 CO a - cri -CD co 0 :11. w 43 a - 0 fr-.4 10 44 r' A 0 $ 140,859.73 I In VI -- " -43. •%1 Oa bc 0 a CO 'NJ 10 ••4 Co a 0 a CO ID -43- -.4 V io 0 VI 03 -3 t4 " 0 b CD et CM Co IL CA -3 im CS 1 $ 62,238.59 1 a en 03 In ta co la 0 $ 51,907.67 I 1 $ 43,291.57 I 1 $ 39,535.68 I a 10 10 C4 :4 CO 40 c) tu 13) in CI 4S 3.3 -4 IA 0 b 0 X X = 0 -% CD CO 0 „, co ••• 0 0 mi r = 1.0 13 mt 0 73 co a 0 128,639.02 I a 0 •••1 /4 CO 03 k C.I1 a V a in IV 0 in Ca a A V la 0 A k 0) a 434343 01 ta 0.10 pi cn as a 0 0 -I 0 g. o 10- Z Li CD 01 5' * = -1 01 003 X 03 rn 0 NN REDEVELOPMENT PROJECT. ANALYSIS OF POTENTIAL TAXES GENERATED c:rmz 45 m 0"ZiwIT mo.z aisic 30.3 00 tr. c m m • z 72o o »o- S" 8 xs, t• i DJ 0300 io ..9.. qc 4c co coma • 0.8. o co tom° a:oz o w'S Ncs.c.) 0.00 -4-.. ric 41030 ▪ Cn •••• migs. Q. s o 4.3 s r. lc • 0 en CD -ft. 64000. Nowi.c thiTV t00 -4.00 fff.1 am 6wt • 0o3 <.„ • M o m gibtfl ma- r• in O at • .., Z 0 S' "• I 0 Ps O 0- • 4) • •13 • g co ot ,0. 0 0 s. EP - CI -4 6" a in Ca • 13 VO •••t OM 4 ,chi CD m x RI = ci) s• to (7). ootocroost 4A 0 0 40 0 0 0 L91/S9‘390‘LE $ speeacud Aii 441 MKIN MAWN+000-4001 Np 1 0 k) ..... 729,378.44 is 711,588.72 I 404/46•40 -40a La I 14 I -a W I 12 I " " I 10 I CO CO -4 al CA A Ca N -C ••• CD co -1 4444t 4444944444444444444 0 0) 0 CD CD CD 01 01 C.11 0 0 0 01a A A A A a 22tF2TO000001 OM 911IEJtk1(0oA WrtC.tO. -1,3-6-4-0_._.-4“.....?„-.kin.b-wbt-41n-wakb Ca N -s CD al " N 0 N QD 0 0 CaFo mo 0 0 0) Ca 74 9 N (J1 0 0 74 mlige°2't1.28tie0) - 6 6 is 6 loth co 9 iv -6 - k:Da ire ;Zn° t Po ;CS. -L3 ieg ;?,) co CO Ni Ce -4 CO 4) Ca - 4 A Co-�• 444444444' 44444444.944444444444444444944444444 X X -• 000000000000 V V V -.4 0 CI cl CD r')0 CD A -• 00) A Di CO -4 91 FQO -4 yi w x -co -co 6, b iv -a -OD -• -41. -0 -CO -N) CO -• - -4 0 0 a; ::44 -II, A ‘ c, V 0 0 CO p NJ --J NJ 0 01 0 co DO 0 - -• 00 6-6666 -69 P06 0(0 00100 4� co cm a> NJ -6 co M-6 NJ N --J -4 CO CD 0) 0 NJ •=1310,22111 4' 4.64 mmA a c.) ow ca wp In OA w (00) 0 No 0 766,303.22 40 a -.I -0 "(.300)0 4 1.wm0a w o 729,378.44 is 711,588.72 I 404/46•40 -40a La CD ix CD In io 1 $ 628,940.74 I Aft 01 -) w 01 0 :4 to I $ 598,634.85 I 41, in 111 $ 554,724.001 6 M w amo b m w b 0 1 $ 518,524.00 I 4591 CA o a o w 0 b 0 489,656.00 a 44 ‘m W b 4110 in XX .1.41 0 g M 0 0 a ....1 0 x cto 00 cosioa a -1.314--4 w otocncn 4464 01 mo 4-4 ota w...I aw 00 00 475,221.00 I ei ADA 0,1-)X la mm ow bb 00 ta V hAW 000 I0 NM 00 co 0(0 VC 1 $ 381,512.811 id. + PO iv W 1 $ 163,722.39] 1 $ 345,631.78 I 644, WWWW CONN+ NCOc0 0 :44 A -4 io 0 44 U. 'a -4 4. KS LI CO 1 $ 305,488.13 I a NNNNNWN WW0-4000 043oi,a.1 w -40 10 00000 41, in 4,4,4,4,4.4, -40MmulA NOONOm 14 ACOC440+4A OANCOCON aisaVOLLO N+00W03 OD A b W CO 0 b 444. M 0 b cm -. 0 a b 0 4A t4 1 $ 232,610.85 44 ‘m W b I$ 218,554.00 I XX -n 0 0 6 9' W 0 C. -i Co 0 CD 12040 wWW h.-100 4J 0 en IQ Of -4 in 44 Of 01 b Site C.4 CO b 242,303.00] Of NN wo, ' LA -D 01.3 b 00 $ 1,428,605.61 I $ 1,3041662.66 I 1,191,472.75 id. "DJ 1 $ 163,722.39] 1 $ 828,757.82 I a 411 o W a II W W .-1 + 1 $ 631,226.581 4/. NUIAAA VNOWO mmowc. a MAJW.-4 NWMAN Ob. WODMOW 41. e• 1 $ 86,7379 I 41, in 4,4,4,4,4.4, -40MmulA NOONOm 14 ACOC440+4A OANCOCON aisaVOLLO N+00W03 1 $ 366,185.011 a 4A WNN 0..40 000A la 000 MCDCO Lakin 'ONO, 14 4A t4 1 $ 232,610.85 .64 N .... N W 0 b 0 1 $ 194,000.00 I xx a 7 Om m" 3 0) 0"0 CD 0 ma ,.....I.0 1-1 OW gX = 6 1,088,102.971 in ow WO (.4....1 --.1 OW ...ctO WCO A+ 41 Is 756,856.45 I 4A -.4 -LOUT 4). lo la 6 334,415.54 I 414 lo 257,738.13 $ 2,602,349.98 Ls 235,377.28 I I_% 214,956.42 I 154,241.40 "DJ 1 $ 163,722.39] 1—$ 117,478.56 I 1 $ 136,546.271 4,4,4,44 w..... N+00 AWAA In (0050-4 W+000 kbbb Wcoc0.-4 co b to 1 $ 86,7379 I 1 $ 79,21175 I 4,4,4,4,4.4, -40MmulA NOONOm 14 ACOC440+4A OANCOCON aisaVOLLO N+00W03 1. 14 I, 14 lo 1 $ 41,965.88 I 4,44 wmxx OM 030 No MO bb 00 5 m -1 13 CD -I Wm0 col: -mm amm. -. CC2 0 .1 -Om cx a 41 4/440 ..... mw 14 0-4 NP P00 A+ 01 -1. w ln + Co '-‘ M W 44 0 Ao� 01 00 w• inkb cn 1_$ 184,939.29] 1 $ 168,894.33 I 154,241.40 4,44 -. 0-0 OW WW wk -. 1—$ 117,478.56 I W w�� -4-4+ fa* CO -4 $ 74,625.63 I $ 62,238.59 I 4, CA im+s) 001-4s WOO C0--44 Oink ovo tA Ul in:tinb IR A 1 $ 43,291.57 1 1 $ 39,535.68 I to• 0)N0-4 ----0 +40+ 0-4+0 'AWN° AW00 7 0 -I -0 RI -4 010 op. CD CD awwwoJDC X0o, cn rir< 0-1 -It) r = Lo tia -. 0 sisio+ NWA Co 003-4m k'abb cnowo 409 0 m -+ Ul + iv o 4A 61 IA m a o P0 en in 'en cn a 0 v -I 00 0 r; -07Z ace 5'* = -1 cnco x mviNnow 3H1 AEI NN REDEVELOPMENT PROJECT. 0' e▪ .0 CD Z R ct• oO�. • ° ° ▪ z -.• 00 0 0 C O 0 CD 03 c CD 41 CD CU 7 `Ic 4c co tr co • Q. 8. 0 r.L.. Cal: 0 0 a. 000 • w s. CD Fri CD 31 (1) n 0 0 as, 41 k s fi; CD CD is 0 CL • .4. c (11 -ta (ft z ▪ ••• Z .9 CD e -0 01 • Cs 0 in• s. 2 a co 7 CD re, co 0 o O • 44 C2. O 0 CD O a 0 Z. 413 0 -0 CD 2 CD 0. O 74 ,• 9.. O 0 •'fl tb 8 0 0 • CII • la 'to "t 0Q n St to (a co k. a 40 01 0 a 40 4.3 0 0 0 o L91;5949904LC $ Spe030Jd dIi 49 69 !‘) IN 'fl 1 Nit 1 it 766,303.22 4.1 -• It.) 0 40 18 16 17 15 14 13 KI alb' cl ID 03 -4 •i 01 0 I A I GI It) 0 CI) 1 69 41 69 69 44 4/4 69 EA 69 4A el 64 4A 69 49 44 69 49 61 49 69 414 g cn E a, . ..0) g 9.3 ali W E 01 con c4.8 04" g g je.) a # a W 4) " " V c -o" m a 0 ID " CO CO 4O N CD :4 X x in -• • -.6. Q. NJ a. 0 0) 7.0 NI R IL & IA 18 'LT) EE3 -2 0 -1 bi - - co o o FA on(7V§ NI pi o o 74 IV ea • Ul (a N) N) -• . 7*J ?" P 7-4 P . . . . .-• 05 A cn co crt bo ea Oo - en b) - en io bo 91 0 0) 41 0 0) 6) 0 CO NJ Ca V Ca Ca 63 V A 43 -• 03 N3 NJ 01 A CO (0 -IL �w CO VI 69 44 69 411 49 4A 4/9 69 64 69 61 44 49 41 69 411. 69 61 44 61 69 64 0 0 Q. 2 co 000 �� co -J-JVV 0) 01 CO 0 Ul NJ (0 01 A 50 01 A NJ CO -4 p o Ul X X -CO on bo b In• 'co -43. b0 1•1 -• V in io !in• ft7') 8 g 1;p4 22 aht is'. El EL) !id R3L c• o° ci; rt -2. S Po EA .6s) 0M 2 MISIMILLaa: 411 -. - a GI 44 In ta :. a 4.4, OD 0 11 0 TI 44 M0 -4 CO 01 -A. Si CO 766,303.22 1 $ 747,612.90 1 1 $ 729,378.44 1 1 $ 711,588.72 1 I. 43 N 03 co V GNI La 0 40 (4 40 0 ID CA C.4 .s. 6.3 40 0 .71 0 m-4 CO 0 in 0) 1 $ 644,664.26! 44' CO N CO 10 A 00 :•4 A 6, 44 CO 0) CO bababba 0 1 $ 598,634.85 1 1 $ 584,034.00 1 40 LII 01 V 'La -4 CO baba 0 40 Ul Q1 a --a N a 0 4/4 Ul ta a b CD CD 0 a 401 CT 0 A -o ID 0 baobab 0 404 a CO CD In DI 0 0 St A 'd CD "N3 4.4 -c 0 X -41 0 0 0. go X CO co CI 01 lia CD X -I 0 FS XI 0 X 0 B ai CO x CD Ul 40 Oa 10 A lo 43 IV 10 0 411 C7) -.4 -4 1... 0 0 i..3 CO 01 " 43 in 0 :...1 di 518,524.00 1 40 A 44 CD 1.4 0) 0 0 4A A -4 0 "03 CO PO 0 391,050.63 400,826.90 $ 71055,611.88 61 Ca CO n• In nu NID 02 -1 1 $ 372,207.62 1 61 43 Of 43 --• N 1•3 (.0 6464 (0 (00 (.3 :4 O� 1.) a 1 $ 345,631.781 40 ta C4 64 la 0 La 4/4 I. 43 N 03 co V GNI La 0 40 (4 40 0 ID CA C.4 .s. 6.3 1 $ 313,125.33 1 40 ta Cs 0,00 a 03 03 .... 44 4/1 4.4 CO -0 CD -4 ia 0 6, 44 CO 0) CO bababba 0 40 A C .0 I 0 A ita CO 44 A 0 1 •••1 PO in to 410 N) MONA sn CO 03 CI a N.1 0 03 a 0 414 Pa V CO 1 b 0 on i..) 44 IT 234,110.00 1 et da 0) .‘ CD fel a 0 218,554.00 1 X -41 0 0 0. go X CO co CI 01 lia CD 40 GI 0 A la -.4 It4 in V 40 la CC. .r.4 Ca ID 0 40 ID -4 so 03 A. 0 4,44 ID so CD 01 CI 401 ID !a 0 Ca 0 $ 1,428,605.61 1_5 1,304,662.66] 1,191,472.75 1 $ 1,088,102.97 1 6464 (0 (00 (.3 :4 O� 1.) a (0 V -04 CD I:0 " 1 $ 828,757.82 756,856.45 1 $ 124,699.79 1 631,226.58 4/4 0 -4 0) a CO IQ In (.4 1 $ 526,449.89 1 64 03 01 '-.1 43Q) V a '..1 40 A C .0 I 0 A ita CO 44 A 0 1 •••1 PO in to 64 43 CD tA CO pi c. a 4. CA th la to CO La 0 414 Pa V CO 1 b 0 on i..) 44 40 A CJI lo Can N a (A3 40 PO 4.1 1.4 In -• OD Co 0 IS di -4 di Iti. 43 0 a 0 3. nu co 4:4 0 0 a 0 x J 0•0 FDI 2 0 t4 -C3 id CD x cn a ..... `.< :C 0 CO P''' X 0 ..= 434/ 0' CO -3 .., CO Ca 6-t " tO A COG.001 CI :4D0 -4 0) -•• Cn 334,415.54 1 40 44 0 fJI :Dm0q 0 na ia NI 40 hi 471 41. l 0 CO io Oa 094, P0 "Ch01 ID l'Q Ia a CO ID " CO 1.!..235,377.28 1 1 $ 214,956.42 1 4464 JI CD ,o (4 04 -4 N a ...I. V 10 0) 0 -4 $ 163,722.39 4044 a *1.3 CO in -a 03 ..‘ J. 21 o 0) -4 1 $ 124,699.79 1 4/1 J Ca �0 co a CO fd1 CO a lo •••1 CO a "4 64 03 01 '-.1 43Q) V a '..1 $ 79,212.75 1 $ 72,340.42 644 1.4 -3 1 CD '..1 a .4 4. CA th la to CO La 0 1 $ 43,291.57 1 40 A CJI lo Can N a (A3 1 $ 41,965.88 1 4,4 (.3 CO la 100 CT a 0 1 $ 30,112.501 x 3 0 -I la rn CD -1 de co 0 C o mi -00 x a (n a 5' ..... ..c ."'•'". 0 to C X a 0 40 0 A co 0 a CD 64 04 0) lo A a nt 4/1 0) 0 la C a ID 1.3 0 10 cn 0 la " Fo a Ca ca CA la 0 b 0 P0 0 A a 1.4 0 ta in v, 04 C. N 1.7110 0 CO 111 Ca 40 -• CO Su 41 CO N CD 154,241.40 40 .1 di CO 173 43 tO b N d1 nu -• -.4 :A V 03 in 0) 411 nu 0 6.4 1%) CO 01 La CT 40 CO -3 .44 -u Di a CD 01 -4 A -0) Pa CD b ta $ 68,151.26 1 a 644 1.4 -3 1 CD '..1 a .4 la. A -4 -.1.. 0 A 144 01 1 $ 43,291.57 1 39,535.68 32,973.19 1 $ 30,112.501 X X on o -t -0 00 -1 0) 0 (1) CD o a -1 CU 7 x 5 CO 40 -a 0) CO .0) CD a 10 Ca DO nu A CD -CO U1 CD :e4 Ca 40 CO V 10 "4 CO :o. C. 4. CO CD -33. z.4 V io ID 1 62,238.59 1 4190 01 0) -CO La CO a C. 411 (.3 CY) --u 0 0 a A 4'E IV 0 0 0 a 0 el a a P0 a) In tn a a -4 I -1 0 0 0 g (7 Z o .... co = ./ 0 co x ▪ 0.) z o 0 (003r. 51! 4) ▪ z st. Zn" t Q. o sr c ▪ o o S' •••• sr 0 o • o CD 0 3 0: m M • 12 a Di O 0 a. ••.‹ ••.‹ 0. 5...) so m O tn o CD ID .5 Er iT 0, st 0 0 m z 0 03 S X 0. n 7• 0 to CD 0. 0 n.1 c g o -4, g a g ' s CD CD • 0 -0 Pd. m m a • m. re m 0 O ? tr a a) • o e cm • O• m (A .0 3 rir im 2 0) a: O -0 . „ s 0 • n al a F. • n • ,o 3 a o o .0 .to „ 0 0. ice! ist n 0 3-- m Cc! CD Oe 0. 7 tn 00'000400n $ 44 coi 44 43 L91/S9‘991:1‘Le $ spaeocuddIi 44 SEFSLET96' m 0 1 to A r 43 ,,,,, ri pa., „ I 18 I _ V , , _. I en 1 I 15 I I 14 . -& -& a 1 $ 554,724.00 I CO -0 • Ch 0 a I.4 k) -.. 'IC CD ti -% CA 49 69 4444 a a 41 69 49 41 61 a a a 44 41 a 61 49 61 49 61 ma Teb 2' coca -0.) ocn 91 0,01010101.2 1:-.: 6 ii; IA ft it it. 8 8 NI "-4 NJ -4 ? oprarON coe.o-6 o a now --4 X -NJ 0 -A Ill + -6 -4 0 -N-J, p o -gCO -• lo -- •L 10. -- IQ: 1 'cac oolem-in aNg ,g8o8k222 '472 a' t .@ thnr8(4..0) 6.6 oCpbCobbr.J J ac' -1 03 NJ N)01 a co to -.. co 0 m 69 41 In 69 a 69 69 69 49 69 a 44 69 4•0 49 49 49 69 49 44 OS 61 49 X NJ NJ 4 -6 -• 0 0 0 oEign3F854 cal' FS ill Zi VI ZI " ca o J 0 NJ 00) A -6 4(4 X X -to bo . . . . . . . . . . . . -• -4 0 ig 14 CI -O.) 8 8 8 to' Ca- :1 8 8 L-- iv -6 0 N.1 -4 NJ 511 cn to o o -4 :-. co NJ A IV NJ -&0 NJ ri . . . CO b - b to in -• - - 6 b -. 'a iD EU 6 0 Cu cn 3100 -4 --.1 0 CO 01 0 NI -6 -• J CO cm 0 r,.) -.. to to m Xe WO • . 0 -. A -.0 cs 03 -th 01 .1 0 0 03 0 C. cp V 41 IJ 0 V 03 CA A 0 CO 0 $ 1,088,102.97 1 $ 354,272.57 1 $ 729,378.44 I 1• $ 711,588.72 I 404 CD A 14 1.400C.00 0 0 40 M -0 V 14 La CO 40 CT 0) Co 14 Co 01 4/1 E cn k 01 68,151.26 PO (0 to 03 b a 273,984.00 40 C. 0 V 14 1 $ 554,724.00 I 601 43 OV 4.11 in 00 14 i4 14 1 $ 518,524.00 0 0 0 A o CO 0 b 0 I$ 489,656.00 I 1 $ 475,221.00 X 01 -% 0 la CO X -I 0 Er 73 0 0 E -I 03 X CD COI 0 -4 CD 0) C.4 43 P4 14 0 -0CD a -4 -01 A1 CO 0 0 01 14 03 Up 14 a 0 01 -• 4.) cn -0 hi 598,634.85 I lit CA CO A o ACD 00 00 la 01 C.4 a 10 CO b 0 01 aa 4.) CO 14 01 OM 00 00 391,050.63 400,826.90 $ 7,055,611.88 L$ 1,304,662.66 °A. $ 1,088,102.97 1 $ 354,272.57 1 $ 345,631.78 I 40 4.1 C.4 -4000(4 ro co .4. V A 0 43 N to -4 -4 fa Co 0 43 IV to 01 43 A V v. 41 -s ... N 0 id.1 4.) 1 $ 305,488.13 I 68,151.26 PO (0 to 03 b $ 282,239.00 I 273,984.00 CO 1..1 fa cn lo CO 0 Obbb 0 40 14 c a co 14 C ll 0) 0 601 43 OV 4.11 in 00 14 i4 14 IS 14 a, ro 1(4 0 43 0 IT 234,110.00 I VI IV NI en t. CD 43 b 0 218,554.00 X -I1 0 0 a go X 03 0 CI " 0/ to CD 4* GI CO -1. in -010 kJ CO -L V. C.4 V 11/41 lo V in r4 4. 43 M Ca tc CO la CO 444* A/ (0 COO 10 1.30) V IV 00 4/4 NJ ca 0 -6.4 CO A 0 $ 1,428,605.61 L$ 1,304,662.66 °A. $ 1,088,102.97 40 -• !A CD 0 -0 -s. co tO Co -v 40 OD N/ CO to o -0 in to la V CM 01 In IJI CO in cn 0. 0) CO 46 t. CO 41 '-u " 1 $ 631,226.58 I 1 $ 576,462.63 I 68,151.26 411 a 0 :4 V 01 '-• CO 4. s. CO b 0 A io to $ 51,907.67 1 4. -0 in 0 A k 0) 1 $ 334,415.54 I 601 43 OV 4.11 in 00 14 i4 14 01 14 03 lo C. k IV 254,708.88 0 PO 41-.LCOX 14 0 Co 0100 <A 14 14 0 e es -• A 0 b F o -, -o CD -1 030 0 CA -0 `v 0 X aa al -1 ", 0/ r = 113 X 5 n -ti -t to a co cn 13 0 CD 0 a 003 -4 x 0 ...0 6 1,191,472.75 I 419 CO CO CO to o -‘ 14 in VI cn 1J'0343001 SA 4, A CO Co CO 0 A 0 In V ts.1 1n to 0 C.4 0 ta CO CM b 46 t. 0 so co 14 a to ID coa 44 a $ 235,377.28 $ 214,956.42 40 -• $ 179,276.01 I $ 163,722.39 I 4/4 CO -0 1.0 -4 Co in 0 1 $ 136,546.27 I 1 $ 124,699.79 I 414 .... a C.4 co co 46 ow �w 68,151.26 a 4/1 CO 0 -4 43 -4 co -0 $ 51,907.67 1 4. -0 in 0 A k 0) 1 $ 43,291.57 I 1 $ 60,332.70 0 C. 0 CO co 14 0) 41. 0 0 la -L co ... fa 40 A .0 0 to in C.4 41,965.88 44 41 03 "c4 14 a 00 00 F o -, -o CD -1 030 0 CA -0 `v 0 X aa al -1 ", 0/ r = 113 X X rn w a - 43 F 0 CD 0 0 • , c a 0 ..., , 0 a .1 x 64 .‘ 01_. co Is 44 a -cp cp 0 94,978.07 4/0 -0 40 14 a ro -.I t. 4/1 -0 N 14 a 0 cs a 14 0 CC 03 b a Lo a 44 GA pc o 0 co 184,939.29 202,508.53 $ 2,044,703.55 168,894.33 $ 154,241.401 0 a. A 0 -CO 01 (0 14 (9M 1 $ 117,478.56 I 1 $ 107,286.35 4/4 CO -0 1.0 -4 Co in 0 40 CO CO A -4 V io CD 68,151.26 1 $ 62,238.59 I $ 51,907.67 1 4. -0 in 0 A k 0) 1 $ 43,291.57 I 4'4' ca 0) IL 0 !.o 0, A 43 lo V co :.• CO 1 $ 30,112.50 VD /4 Ix 0 p 0 X F o -, -o CD -1 030 0 CA -0 `v 0 X aa al -1 ", 0/ r = 113 0 -• PO CO .60) (4 (0 b 4' CO -u -..1 -• C. b CC 0 V a 01 KJ 0 in 41 0 CA CD ix (.4 03 io 0 0 43 CD In CA) ul in 03 .3 a o IV cn cn 'co cn a en -.1 -1 00 0 r, cri Z 0 ... CD Ei * 3 -I in co x • City of Fayetteville, Arkansas Millage Revenue and Predicted TIF Impact Tax Assessment Growth 1994-2004 Total Assessments - Value 1994 $ 331,415,790 1995 $ 441,868,072 1996 $ 472,526,567 1997 $ 502,862,770 1998 $ 528,576,434 1999 $ 551,052,914 2000 $ 578,099,062 2001 $ 642,648,401 2002 $ 699,693,473 2003 $ 733,485,182 2004 $ 832,464,522 Real Property Assessments - Value $ 245,093,513 $ 340,593,452 $ 359,369,202 $ 382,798,143 $ 401,001,338 $ 413,648,415 $ 432,951,171 $ 486,853,822 $ 530,235,135 $ 565,846,525 $649,361,820 Total Assessments - 0/0 Average Growth °Ai 1994-2004 Average Growth °./0 2000-2004 Median Growth °A, 1994-2004 Median Growth % 1996-2004 Median Growth % 2000-2004 Growth Calculated by Comparing 2001 and 2004 Calculated Average 2001-2004 33.33% 6.94% 6.42% 5.11% 4.25% 4.91% 11.17% 8.88% 4.83% 13.49% 9.93% 8.65% 6.68% 8.88% • Real Property Assessments - % 38.96% 5.51% 6.52% 4.76% 3.15% 4.67% 12.45% 8.91% 6.72% 14.76%• 10.64% 9.50% 6.62% 6.52% 8.91% 33.38% 8.34% • City of Fayetteville. Arkansas Highway 71 East Square Redevelopment District Number 1 Table 1 Assessments By Year/ Assessment District 2001 Valuation 2004 Valuation Total Growth Over 4 Years $ Total Growth Over 4 Years - X Average Growth Per Year - % Median Overall Cily Growth 1996-2004 Median Overall City Growth 20002004 "(dal Millage - By Taxing Unit - 2004 Total City $ 486,853.822 $649.361,820 162,507,998 33.38% 8.34% Highway 71 East Square. Original 13,577.473 16 616,684 3,039,211 • 22.38% 5.60% 8.91% Fayetteville School District - M & 0 Fayetteville School District - Debt Service County General Operations County Road Millage • City Library City Fire Pension City Police Pension Millage Rates - 2004 25.00 19.20 4.75 1.11 1.00 0.40 0.40 Total Millage 51.86 Downtown Master Ran, Original $ 10,281,073 15 083,761 $ 4 802 688 46.71% 11.68% Millage Excluded From TIF 25.00 19.20 44.20 • Combined TIF Districts, Original Highway 71 East Square, Amended - U of A $ 23,858,546 $ 31,700,445 $ 31,446,555 $ 7,841,899 32.87% 8.22% Millage Rates Available tor TIF 0.00 0.00 4.75 1.11 1.00 0.40 0.40 7.66 Distribution of TIF Millages as Certified by Washington County • Assessor TIF District 3.16 Fayetteville School District 4.50 • City of Fayetteville. Arkansas Highway 71 East Square Redevelopment District Number 1 Table 2 - With Mountain Inn and Associated Developments Predicted Future Values With TIF (February 2005 U of A Study - Highway 71- Table 1 Assessed Value 2005 $ 34.771,226 2006 $ 41.838,959 2007 $ 57.087.778 2008 $ 67417.730 2009 $ 77,210,055 2010 $ 85,725.636 2011 $ 95.239.758 2012 $ 105,877.030 2013 $ 117.778,577 2014 $ 131,104,342 2015 $ 146,036236 2016 $ 162.778.660 2017 $ 181,566.986 2018 $ 202,666.540 2019 $ 226.379.677 2020 $ 253.050.540 2021 $ 283.071.091 2022 $ 316.888.056 2023 $ 356010,900 2024 $ 398.021,007 2025 $ 446,582,239 2026 $ 501453.093 2027 $ 563,500.698 2028 $ 633,716,942 2029 1 713.237.048 • 1 Total Maine Revenue Generated 1M4 2 Mil 34.800 $ 69,500 $ 41,800 $ 83,700 $ 57,100 $ 114,200 $ 67,400 $ 134,800 $ 77,200 $ 154,400 $ 85,700 $ 171 500 95,200 $ 190.500 $ $ 105.900 $ 211,800 $ $ 117.800 $ 235.600 $ $ 131.100 $ 262,200 $ $ 146,000 $ 292,100 $ $ 162.800 $ 325,600 $ 181.600 $ 363,100 $ $ 202.700 $ 405.300 $ 226.400 $ 452,800 $ 253.100 $ 506.100 $ • 283.100 $ 566.100 $ $ 316.900 $ 633.800 $ $ 355,000 $ 710,000 $ $ 398.066 $ 796000 $ $ 446600 $ 893,200 $ $ 501600 $ 1.002,900 $ $ 563,500 $ 1,127,000 $ $ 633.700 $ 1,262,400 $ $ 713,200 $ 1,426.500 $ 2 3,5 Mil 121.700 146.400 199,800 236.000 270.200 300.000 333.300 370.600 412.200 458.900 511.100 569,700 635.500 709,300 792300 885,700 990.700 1,109100 1.242,500 1.393,100 1.163,000 1,755100 1.972.300 2.218000 2.496,300 3.5 City of Fayelteville. Arkansas Highway 71 East Square Redevelopment District Number 1 Table 3 - With Mountain Inn and Associated Developments VVith TIF (February 2005 U of A Study - Highway 71- Table 1 Millage Revenue Based on 1 Mil Predicted Future Values Assessed Vahm Frozen Millage Library 3.16 4.50 41.2534 58.75% Distribution Based on 1 Mil Increment Millage Total Increment TIF Fayetteville School District 2005 34 771 226 $ 34.771 $ 41,839 $ 3311:444477 $ . $ 1,371 $ 10,392 $ 4,287 $ 6:164% 1.953 10 2006 $ 41.838,959 $ 2007 $ 57.087.778 $ 57.088 $ 31,447 $ 25,641 $ 10.577 $ 5 14.838 $ 2008 $ 67417.730 $ 67418 $ 31,447 $ 35.971 $ 45.764 $ 2761:18336 2009 $ 77,210,055 $ 77.210 $ 31,447 $ 18,877 $ 8 22.390 $ 85,726 $ 31,447 $ 54,279 $ 2010 $ 85.725.636 $ 31,889 2011 $ 95,239,758 $ 95.240 $ 31,447 $ 63,793 $ 26,315 $ 30,703 5 4337:472789 2012 $ 106877,030 $ 105.1377 $ 31,447 $ 74,430 $ 117,779 5 31,447 $ 86,332 $ 35.612 $ 2013 $ 117,778,577 $ 50,720 2014 $ 131.104.342 $ 131,104 $ 31,447 $ 99,658 $ 41,109 $ 47,268 $ 58,549 146.036 $ 114,589 $ 6777:316(121 2015 $ 146.035.736 $ 31,447 $ 162.779 $ 54,174 $ 2016 $ 162,778.660 $ 31.447 $ 131,332 $ 181.567 $ 61.925 $ 2017 $ 181,566,986 $ 31,447 $ 150.120 $ 31,447 $ 171,220 $ 2018 $ 202066540 $ 202.667 $ 194.933 $ 88.196 70,628 $ 100,592 2019 $ 226,379.677 $ 226.380 $ $ 80,410 $ 114,523 2020 $ 253,050.540 $ 253,051 $ 3311.'444477 $ 221,604 $ 91,412 $ 130,192 2021 $ 283071,091 $ 283.071 $ 31,447 $ 251,625 $ 103.795 $ 147.829 2022 $ 316,888,056 $ 316.888 $ 31,447 $ 285.442 $ 117.745 $ 167,697 2023 $ 355,010.900 $ 355.011 $ 31,447 $ 323,564 $ 133,470 $ 190,094 2024 $ 398,021.007 $ 398,021 $ 31,447 $ 366,574 $ 151,212 $ 215,362 2025 $ 446,582.239 $ 446,582 $ 31,447 $ 415,136 $ 171,243 $ 243,892 2026 $ 501,453,093 $ 501,453 $ 31,447 $ 470,007 $ 193,878 $ 276,129 2027 $ 563,500.698 $ 563,501 $ 31,447 $ 532,054 $ 219,472 $ 312,582 2028 $ 633,716,942 $ 633,717 $ 31,447 $ 602,270 $ 248.437 $ 353,834 2029 $ 713,237,048 $ 713,237 $ 31.447 $ 681.790 $ 281,239 $ 400,552 City of Fayetteville, Arkansas Highway 71 East Square Redevelopment District Number 1 Table 4 - Without Mountain Inn and Associated Developments Predicted Future Values 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 1021 2022 2023 2024 2025 2026 2027 2028 2029 With TIF (February 2005 U of A Study - Highway 71- Table 1 Assessed Value $ 34,771,226 $ 41938,959 57,087,778 $ 67.417,730 $ 77.210055 $ 88725,636 $ 95.239.758 $ 105.877.030 $ 117,778,577 $ 131.104,342 $ 146.035.736 $ 162,778,660 $ 181,566,986 $ 202,666,540 $ 225,379,677 $ 253,050,540 $ 183,071,091 $ 316988.056 $ 355,010.900 $ 398021.007 $ 446,582.239 $ 501,453.093 $ 563,500,698 $ 633,716,942 $ 713,237048 Less: Developments Linked to Mountain Inn - Cumulative 7.80% 5,700,000 $ 6,974900 7,518.619 8,105.071 8737.257 8418,773 10,153,438 10,945.406 11,799,148 12,719481 13,711901 14.781,105 15934,032 17,176.886 18,516.683 19.960084 $ 11.517,941 $ 23.196.341 $ 25.005.655 26,958096 29,058672 31,325,248 31,325,148 Adjusted Table 1 Revised Assessed Value $ 34,771,226 $ 41,838,959 $ 51,387,778 $ 60,443,130 $ 69,691,436 $ 77,620.565 $ 86.502,491 $ 96,458,257 $ 107925,139 $ 110,158,936 $ 134,236,588 $ 150,059.179 $ 167,855,385 $ 187.885.435 5 210.445.645 $ 235.873,654 $ 264,554.408 $ 296.927,071 $ 333 492 959 $ 374.814.666 $ 421.576.584 474.496,997 534,442,026 602,391,694 $ 681,911,800 Millage Revenue Generated 1 Md 34,800 2 Mil 3.5 Mil 69.500 $ 121,700 41,800 $ 83.700 $ 14990 6:4000 51.400 102,800 17 60.400 120,900 211.600 69,700 139,400 243.900 77,600 155,200 271,700 86,500 $ 173,000 $ 302.800 96,500 $ 192,900 337,600 107,600 215,300 376,700 120,200 $ 240.300 $ 420,600 134,200 268,500 $ 469.800 150,100 300.100 525,200 167,900 $ 335,700 587,500 187,900 375.800 657,600 210,400 420,900 1 736.600 235,900 $ 471,700 825,600 264.600 529,100 5 925,900 296,900 1 593.900 $ 1.039,200 333.500 $ 667.000 1,167,200 374,800 $ 749,600 $ 1.311,900 421,600 843,200 5 1.475.500 474.500 $ 949.000 $ 1,660.700 534.400 $ 1,068,900 $ 1.870.500 602.400 $ 1.204.800 $ 2108,400 681.900 $ 1,363.800 $ 2,3813,700 j Clarice Pearman - Res. 54-05 Pageij From: Clarice Pearman To: Williams, Kit Subject: Res. 54-05 Attached is a copy of the resolution passed by City Council, March 15, 2005 regarding TIF redevelopment projects. Thanks. Clarice