|
TIF Summary of Available Cash
<br /> S
<br /> Tax Less
<br /> Collection Escrow Available
<br /> Year District 1 District 2 District 3 Cash Cash
<br /> 1987 .._-
<br /> 1988 y_
<br /> 1989
<br /> 1990
<br /> 1991
<br /> 1992
<br /> ------- 1993
<br /> _..------1994
<br /> ------ 1995
<br /> 1996 8,093,969 161,455 602,692 (3,270,000) 5,588,116
<br /> 1997 2,074,791 258,508 630,480 (1,270,000) 1,693,779
<br /> ...._-------...--------
<br /> 1998 1,281,444 309,055 827,952 2,418,451
<br /> 1999 512,514 362,382 1,037,554 1,912,450
<br /> 2000 (83,997) 418,642 1,256,214 1,590,859
<br /> 2001 (779,775) 477,996 1,490,726 1,188,947
<br /> _ •
<br /> 2002 (1,460,550) 540,615 1,738,314 818,379
<br /> 2003 (2,157,649) 606,678 2,001,269 450,298
<br /> 2004 (1,940,374) 676,374 2,277,187 1,013,187
<br /> 2005 (1,349,506) 749,904 2,554,530 1,954,928
<br /> 2006 (212,006) 827,478 3,095,259 3,710,731
<br /> 2007 1,473,057 909,318 3,671,860 6,054,235
<br /> 2008 3,250,798 995,659 4,280,174 8,526, 31
<br /> 2009 5,126,315 1,086,749 4,921,946 11,135,010
<br /> 2010 7,104,985 1,182,849 5,599,015 13,886,849
<br /> 2011 9,192,482 1,284,235 6,313,323 16,790,040
<br /> 2012 11,394,792 1,443,181 7,066,918 19,904,891
<br /> 2013 13,718,229 1,662,853 7,861,960 23,243,042
<br /> 2014 14,286,751 1,894,607 8,700,730 24,882,088
<br /> 2015 15,072,522 2,139,107 9,179,270 26,390,899
<br /> Note: amounts for 1995 and prior need to be reallocated and are shaded.
<br /> Schedule factors in $3.3 million for Bel Rae in 1997, plus
<br /> other proposed outlays per attached schedule for 1997 and beyond.
<br /> For purposes of this schedule, all these costs were allocated to
<br /> District 1, however, in actuality,they will be allocated to all districts.
<br /> •
<br /> 04/18/97 09:50 AM TIFPJ497.WK4
<br />
|