|
<br />Tabla 7
<br />Tal< Incrament Revenue Summary
<br />Propo.ed Project Area Marger
<br />~nta Ana co~munlty Redevelopment Agency
<br />000'. Omitted
<br /> 1 ~ 3 4 5 6 7
<br /> Slotutoty
<br /> Total Tex Not TI After Po.. Thru NotTlAftIIr
<br /> Inaoment County Exlo1Ing HousIng & SMoIn Trlggo.-d
<br /> ROIIonuo _ling Admin F.. PI" ExIoUng NHarbOr Statutoty
<br />FY ot1% SOt Alldo .2% Througho P... Thruo SHarber Po.. Thru
<br />2004-05 39,091 (10,443) (782) (4,054) 23.813 (75) 23,738
<br />2005-06 40,931 (10,951) (819) (5,997) 23,165 (153) 23,012
<br />2008-07 42,841 (110478) (857) (7,621) . 22,885 (234) 22,652
<br />2007-08 44 824 12025 896 8 19 23884 17 23,56B
<br />
<br />2008-09
<br />2009-10
<br />2010.11
<br />2011.12
<br />2012.13
<br />2013-14
<br />2014-15
<br />2015-1B
<br />2018-17
<br />2017-18
<br />2018-19
<br />2019-20
<br />2020-21
<br />2021.22
<br />2022,23
<br />2023-24
<br />2024-25
<br />2025-26
<br />2028-27
<br />2027.28
<br />2028-29
<br />2029-30
<br />2030-31
<br />2031-32
<br />'2032-33
<br />2033-34
<br />2034-35
<br />2035-38
<br />2038-37
<br />2037.38
<br />2038-39
<br />2039-40
<br />ToIoI.
<br />
<br />48,881
<br />49,017
<br />51,233
<br />53,534
<br />55,922
<br />56.401
<br />60,974
<br />63.646
<br />B6,419
<br />B9,298
<br />72,287
<br />75,391
<br />78,B13
<br />a1,959
<br />850433
<br />72.599
<br />75,893
<br />7B,905
<br />77,383
<br />60,044
<br />83,399
<br />88,883
<br />90,501
<br />84,257
<br />10,51B
<br />11.042
<br />11,587
<br />12,153
<br />12,741
<br />13.353
<br />13,989
<br />0
<br />1,961,741
<br />
<br />( , )
<br />(12,592)
<br />(13,IB1)
<br />(13,791)
<br />(14,424)
<br />(15,082)
<br />(16,783)
<br />(IB,471)
<br />(17,205)
<br />(17,967)
<br />(18,757)
<br />(19,578)
<br />(20.429)
<br />(21,313)
<br />(22,230)
<br />(23,181)
<br />(24,199)
<br />(25,195)
<br />(28,259)
<br />(25,907)
<br />(28,813)
<br />(27,932)
<br />(29,Oi3)
<br />(3O,m)
<br />(31,550)
<br />(3,155)
<br />(3.313)
<br />(3,478)
<br />(3,848)
<br />(3,822)
<br />(4,006)
<br />(4,197)
<br />0
<br />(579,B92)
<br />
<br />( )
<br />(938)
<br />(980)
<br />(1,025)
<br />(1,071)
<br />(1,118)
<br />(1,IB8)
<br />(1,219)
<br />(1,273)
<br />(1,328)
<br />(1.388)
<br />(1.4411)
<br />(1,508)
<br />(1~72)
<br />(I,B39)
<br />(1,709)
<br />(1,452)
<br />(1,514)
<br />(1,57a)
<br />(1,548)
<br />(1,601)
<br />(1,888)
<br />(1,738)
<br />(1,810)
<br />(1,885)
<br />(210)
<br />(221)
<br />(232)
<br />(243)
<br />(255)
<br />(267)
<br />(260)
<br />0
<br />(39,235)
<br />
<br />II:XBIBI'l' 2
<br />
<br />(,0 )
<br />(6,431)
<br />(8,869)
<br />(9,303)
<br />(9,784)
<br />(10,242)
<br />(10,738)
<br />(11,253)
<br />(12,184)
<br />(12.785)
<br />(13,348) ,
<br />(13,984)
<br />(14,803)
<br />(15,288)
<br />(15,955)
<br />(18,B70)
<br />(17,412)
<br />(18,182)
<br />(19,160)
<br />(19,628)
<br />(20,885)
<br />(2I,ð60)
<br />(22,489)
<br />(23,454)
<br />(24,455)
<br />(B,217)
<br />(8,588)
<br />(B,912)
<br />(7,248)
<br />(7,598)
<br />(7,981)
<br />(8,339)
<br />0
<br />(447,173)
<br />
<br />Prepared by Keyoer M8I1IIon A_to., Inc.
<br />F,lIename: 518 Ana Merger 02.23-04: Sum: 2121Il2OO4: GSH: pege I of 1
<br />
<br />..~,
<br />
<br />..,_._'_'0
<br />
<br />55C-50
<br />
<br />24,920
<br />25,997
<br />27,114
<br />28,275
<br />29,480
<br />30,731
<br />32,030
<br />32.984
<br />, 34,389
<br />35,807
<br />37,300
<br />38,651
<br />40,462
<br />42,138
<br />43.874
<br />29,568
<br />30.902
<br />, 31.888
<br />30,102
<br />30,984
<br />32,239
<br />33,583
<br />34,938
<br />38,387
<br />875
<br />920
<br />987
<br />1.018
<br />1.068
<br />1.119
<br />1,174
<br />0
<br />895,842
<br />
<br />(3 )
<br />(404)
<br />(495)
<br />(BOI)
<br />(712)
<br />(827)
<br />(847)
<br />(1.091)
<br />(1.240)
<br />(1,395)
<br />(1,558)
<br />(1,723)
<br />(1,897)
<br />(2,080)
<br />(2,270)
<br />(2.488)
<br />(2,673)
<br />(2.886)
<br />(3,108)
<br />(2,381)
<br />(2,548)
<br />(2,718)
<br />(2,8116)
<br />(3,081)
<br />(3.273)
<br />(827)
<br />(584)
<br />(802)
<br />(842)
<br />(683)
<br />(728)
<br />(771)
<br />0
<br />(50,560)
<br />
<br />24.516
<br />25,502
<br />211,513
<br />27,583
<br />26,653
<br />29,784
<br />30,840
<br />31,744
<br />32,974
<br />34,251
<br />35,517
<br />36.955
<br />38,3&2
<br />39,66S
<br />41,408
<br />26,893
<br />27,915
<br />26,780
<br />27,721
<br />28,418
<br />29,52~
<br />30,888
<br />31,858
<br />33,094
<br />349
<br />357
<br />385
<br />374
<br />383
<br />392
<br />402
<br />0
<br />845,082
<br />
|