2014 Budget Recommendations

Total Page:16

File Type:pdf, Size:1020Kb

2014 Budget Recommendations MODERNIZING TRANSIT FOR THE FUTURE PRESIDENT’S 2014 BUDGET RECOMMENDATIONS (THIS PAGE INTENTIONALLY LEFT BLANK) CTA FY14 Budget Table of Contents Letter from the President ........................................................................................................................................ 1 CTA Organizational Chart ........................................................................................................................................ 5 Executive Summary ................................................................................................................................................... 7 2013 Operating Budget Performance 2012 Operating Budget Performance Summary ........................................................................................ 25 2012 Operating Budget Schedule ..................................................................................................................... 34 President’s 2014 Proposed Operating Budget President’s 2013 Proposed Operating Budget Summary ....................................................................... 35 President’s 2013 Proposed Operating Budget Schedule ......................................................................... 42 President’s 2015-2016 Proposed Operating Financial Plan President’s 2015-2016 Proposed Operating Financial Plan Summary ............................................. 43 President’s 2015-2016 Proposed Operating Financial Plan Schedule .............................................. 47 2014-2018 Capital Improvement Plan & Program Introduction ............................................................................................................................................................... 49 Uses of Funds............................................................................................................................................................. 54 Sources of Funds ...................................................................................................................................................... 68 Competitive Grant Opportunities ..................................................................................................................... 72 Unfunded Capital Need ......................................................................................................................................... 76 Operating Budget Impact ..................................................................................................................................... 79 Capital Program Acronyms .................................................................................................................................. 82 Appendices History of the Agency ............................................................................................................................................. 83 Transit Facts .............................................................................................................................................................. 87 System Map ................................................................................................................................................................ 89 Operating Funding Summary ............................................................................................................................. 91 Debt Administration ............................................................................................................................................... 99 Annual Budget Process ....................................................................................................................................... 117 Accounting Systems and Financial Controls ............................................................................................. 121 Financial Policy ...................................................................................................................................................... 125 Economic Indicators ............................................................................................................................................ 129 Operating Statistics .............................................................................................................................................. 135 Performance Management................................................................................................................................ 139 Comparative Performance Analysis.............................................................................................................. 155 Climate Change Impact on the CTA ............................................................................................................... 163 CTA Fare Structure............................................................................................................................................... 165 Comparative Fare Structure ............................................................................................................................. 167 Acronyms and Glossary...................................................................................................................................... 169 (THIS PAGE INTENTIONALLY LEFT BLANK) CTA FY14 Budget Letter from the President Dear CTA Customers: For 66 years, the Chicago Transit Authority has spent each day bringing customers to work, to school, and to everywhere else they need to go. Each weekday, the CTA provides 1.7 million rides in Chicago and 35 suburbs—and annually provides more than 80 percent of the region’s ridership, with service 24 hours a day, 7 days a week, 365 days a year. Our primary mission has not changed—on-time, affordable, convenient transportation that connects people, places, and jobs. But how we fulfill that mission has changed dramatically, particularly over the past two years. Under the leadership of Mayor Rahm Emanuel, my management team and I have focused on new and more efficient ways to deliver the best service possible to our customers. Despite inheriting a $308 million deficit in 2011, the CTA has operated efficiently and responsibly with three consecutive years of balanced budgets—a significant break from the “doomsday” budgets of the past—even as we faced funding challenges that will continue in 2014. In fact, under the Mayor’s leadership, we continue the CTA’s unprecedented $4 billion modernization campaign to create a 21st century transit system. Customers throughout our service area are seeing brand-new buses and rail cars, new and rehabbed rail stations, and expanded technologies that improve rider experience. The CTA has expanded service on its busiest bus and rail routes, increasing frequency and reducing crowding during rush hour peaks. Numerous large-scale construction projects have already been completed or will soon wrap up, including the historic reconstruction of the Red Line South—where we’re building a brand new railroad as part of our $1 billion Red Ahead program to repair and rebuild the CTA’s busiest rail line. In preparation for that project, the CTA made its biggest investment in the Green Line in years in 2013 to serve customers affected during the reconstruction project. The Red Line South project is on time and on budget, and is the quickest any U.S. transit agency has ever rebuilt an entire railroad. In 2014, we’ll begin two other projects that will benefit our busiest rail line—the reconstruction/expansion of the 95th Street terminal and the Wilson station. Both projects will create new community anchors that will help spur economic development while improving Red Line service. The CTA continues to pursue longer-term plans for the modernization of the Red and Purple Lines, and we’re pursuing similar modernization plans for the Blue Line as well. In addition, we are investing in new substations and substation upgrades that will provide more power and increased reliability to our rail lines. 1 CTA FY14 Budget Letter from the President Additionally, we began work on the Ravenswood Connector, a key connection that brings about 700 Brown and Purple Line trains downtown each weekday, to make structural improvements and replace deteriorated track components that will ultimately improve reliability and reduce slow zones in that area. Work also has started on the O’Hare branch of the Blue Line, a project that will also improve travel times, eliminate all slow zones and help to slow the development of future slow zones, reducing future maintenance and repair costs. We’ve invested heavily in improving the customer’s day-to-day commute, including completing the installation of CTA Train Tracker displays at all CTA rail stations ahead of schedule, and the continued expansion of Bus Tracker signs at more than 250 bus shelters citywide—tools that help our customers plan their travel to the minute. We successfully launched the agency’s first new fare-payment system in nearly 20 years. Ventra allows CTA and Pace customers the ability to use a single card for all transit and is a modern, efficient system that is the first of its kind among major U.S. transit agencies— allowing customers numerous, flexible payment options and benefits and quicker boarding. We continue to improve safety and security for our customers, retrofitting older rail cars in our fleet with cameras and making other security enhancements in cooperation with the Chicago Police Department. These cameras are in addition to
Recommended publications
  • Chicago Neighborhood Resource Directory Contents Hgi
    CHICAGO NEIGHBORHOOD [ RESOURCE DIRECTORY san serif is Univers light 45 serif is adobe garamond pro CHICAGO NEIGHBORHOOD RESOURCE DIRECTORY CONTENTS hgi 97 • CHICAGO RESOURCES 139 • GAGE PARK 184 • NORTH PARK 106 • ALBANY PARK 140 • GARFIELD RIDGE 185 • NORWOOD PARK 107 • ARCHER HEIGHTS 141 • GRAND BOULEVARD 186 • OAKLAND 108 • ARMOUR SQUARE 143 • GREATER GRAND CROSSING 187 • O’HARE 109 • ASHBURN 145 • HEGEWISCH 188 • PORTAGE PARK 110 • AUBURN GRESHAM 146 • HERMOSA 189 • PULLMAN 112 • AUSTIN 147 • HUMBOLDT PARK 190 • RIVERDALE 115 • AVALON PARK 149 • HYDE PARK 191 • ROGERS PARK 116 • AVONDALE 150 • IRVING PARK 192 • ROSELAND 117 • BELMONT CRAGIN 152 • JEFFERSON PARK 194 • SOUTH CHICAGO 118 • BEVERLY 153 • KENWOOD 196 • SOUTH DEERING 119 • BRIDGEPORT 154 • LAKE VIEW 197 • SOUTH LAWNDALE 120 • BRIGHTON PARK 156 • LINCOLN PARK 199 • SOUTH SHORE 121 • BURNSIDE 158 • LINCOLN SQUARE 201 • UPTOWN 122 • CALUMET HEIGHTS 160 • LOGAN SQUARE 204 • WASHINGTON HEIGHTS 123 • CHATHAM 162 • LOOP 205 • WASHINGTON PARK 124 • CHICAGO LAWN 165 • LOWER WEST SIDE 206 • WEST ELSDON 125 • CLEARING 167 • MCKINLEY PARK 207 • WEST ENGLEWOOD 126 • DOUGLAS PARK 168 • MONTCLARE 208 • WEST GARFIELD PARK 128 • DUNNING 169 • MORGAN PARK 210 • WEST LAWN 129 • EAST GARFIELD PARK 170 • MOUNT GREENWOOD 211 • WEST PULLMAN 131 • EAST SIDE 171 • NEAR NORTH SIDE 212 • WEST RIDGE 132 • EDGEWATER 173 • NEAR SOUTH SIDE 214 • WEST TOWN 134 • EDISON PARK 174 • NEAR WEST SIDE 217 • WOODLAWN 135 • ENGLEWOOD 178 • NEW CITY 219 • SOURCE LIST 137 • FOREST GLEN 180 • NORTH CENTER 138 • FULLER PARK 181 • NORTH LAWNDALE DEPARTMENT OF FAMILY & SUPPORT SERVICES NEIGHBORHOOD RESOURCE DIRECTORY WELCOME (eU& ...TO THE NEIGHBORHOOD RESOURCE DIRECTORY! This Directory has been compiled by the Chicago Department of Family and Support Services and Chapin Hall to assist Chicago families in connecting to available resources in their communities.
    [Show full text]
  • Illinois Department of Financial and Professional Regulation Division of Banking Bureau of Banks, Trust Companies and Savings Institutions Regulatory Report
    ILLINOIS DEPARTMENT OF FINANCIAL AND PROFESSIONAL REGULATION DIVISION OF BANKING BUREAU OF BANKS, TRUST COMPANIES AND SAVINGS INSTITUTIONS REGULATORY REPORT Pat Quinn – Governor Brent E. Adams –Secretary Manuel Flores – Acting Director Scott D. Clarke – Assistant Director REGULATORY REPORT FOR MARCH 2011 The following regulatory actions were taken by or filed with the Illinois Department of Financial and Professional Regulation, Division of Banking, Bureau of Banks, Trust Companies and Savings Institutions through the month listed above. The actions include those involving state chartered banks, foreign banking offices, corporate fiduciaries, foreign bank representative offices, state chartered savings banks and state chartered savings and loans. The Regulatory Report is published monthly by the Illinois Department of Financial and Professional Regulation, Division of Banking. Copies of this report are also available from our web site at www.idfpr.com. Questions concerning the contents of this report may be addressed to the Corporate Activities Section at (217) 785-2900. APPLICATION FOR EMERGENCY ACQUISITION (SECTION 31) Name of Institution/Address Institution to be Acquired/Address Date/Status Seaway Bank and Trust Company Legacy Bank 3/11/2011 – Approved 645 East 87th Street 2102 West Fond Du Lac Avenue Chicago, Illinois Milwaukee, Wisconsin APPLICATION FOR THE USE OF THE WORD “BANK”, “BANKER”, OR “BANKING” IN CONNECTION WITH A BUSINESS NOT ENGAGED IN BANKING Name of Institution Address Date/Status Piggybank Realty, Inc. 333 E. Rte. 83, Suite 206B 3/25/2011 – Received Mundelein, Illinois APPLICATION FOR THE USE OF THE WORD “TRUST”, “TRUSTEE”, OR “FIDUCIARY” WITH A BUSINESS NOT ENGAGED IN BANKING OR AS A CORPORATE FIDUCIARY Name of Institution Address Date/Status Fisher Trust Consulting, Inc.
    [Show full text]
  • Application for Metroaccess Door-To-Door Paratransit Service for People with Disabilities DO NOT MAIL OR FAX APPLICATION
    Application for MetroAccess Door-to-Door Paratransit Service For People with Disabilities DO NOT MAIL OR FAX APPLICATION Transit Accessibility Center 600 5th Street, NW Washington, DC 20001 (Between Chinatown/Gallery Place and Judiciary Square Metro Stations) (202) 962-2700 & select option #5 TTY (202) 962-2033 All Assessments are by Appointment Only Thank you for your interest in Metro services for people with disabilities. The following services are available based on Metro’s determination of your eligibility: (A) Reduced Fare Program for People with Disabilities – Eligible people with disabilities travel on accessible Metrobus and Metrorail for half the regular (rush hour) fare at all times. This program is available for people with disabilities who use the accessible Metrobus and Metrorail system as their primary travel option. For more information on the Reduced Fare program or to obtain an application please visit our website at http://www.wmata.com/service/accessibility/transit-accessibility.cfm under the section titled “Eligibility for the Reduced Fare (half fare) program” or call (202) 962-2700 and select option 1 from the phone menu. (B) MetroAccess – Door-to-door, shared ride public paratransit is a service for people with disabilities who are unable to use regular accessible Metrobus and Metrorail public transportation for some or all of their public transportation due to a disability. The Americans with Disabilities Act (ADA) outlines specific criteria to determine eligibility for paratransit service and an application and in-person assessment is required. MetroAccess operates throughout the metropolitan area where there is regular bus and/or rail service. Service is provided in Washington, DC; Montgomery County and Prince George’s County in Maryland; Arlington County, Fairfax County, City of Alexandria, City of Fairfax, and City of Falls Church in Virginia.
    [Show full text]
  • • NOV-DEC MEETINGS Mayor Emanuel Joins Chicago Transit
    OFFICIAL NEWSLEITER OF THE OMNIBUS SOCIETY OF AMERICA, INC. NOV-DEC 2011 RUN 06-2011 Welcome to another issue of The Green Pennant Special, our residents." the official publication of The Omnibus Society of America. Through this publication we hope to keep our readers The displays will provide four lines of text via CTA Bus informed of events happening in the transit industry in Tracker with bus arrival information, and eventually Chicago and other cities in the United States. important customer alerts affecting the respective route and surrounding transfer points. The LED signs will be Visit the Omnibus Society of America website at "www.osabus.org". At www.osabus.org we will be installed on the sides of bus shelters and face outward to posting upcoming fan trips and meetings information, as serve as many riders as possible - both those at the stop well as membership information. and within the vicinity of the shelter. Please visit our site when you have a chance and give us "The installation of these signs will help simplify your opinions and comments. commuting by providing highly visible information on bus • NOV-DEC MEETINGS arrivals at that stop, including places where there are transfers to bus or rail service," said CT A President Forrest The November meeting of the Omnibus Society of Claypool. "The availability of these signs also will extend America will be held on November 4, 2011, at the Beef & the benefits of CTA Bus Tracker to those who may not be Brandy located at 127 S. State Street in downtown familiar with the service or may not have the tools to Chicago.
    [Show full text]
  • Planners Guide to Chicago 2013
    Planners Guide to Chicago 2013 2013 Lake Baha’i Glenview 41 Wilmette Temple Central Old 14 45 Orchard Northwestern 294 Waukegan Golf Univ 58 Milwaukee Sheridan Golf Morton Mill Grove 32 C O N T E N T S Dempster Skokie Dempster Evanston Des Main 2 Getting Around Plaines Asbury Skokie Oakton Northwest Hwy 4 Near the Hotels 94 90 Ridge Crawford 6 Loop Walking Tour Allstate McCormick Touhy Arena Lincolnwood 41 Town Center Pratt Park Lincoln 14 Chinatown Ridge Loyola Devon Univ 16 Hyde Park Peterson 14 20 Lincoln Square Bryn Mawr Northeastern O’Hare 171 Illinois Univ Clark 22 Old Town International Foster 32 Airport North Park Univ Harwood Lawrence 32 Ashland 24 Pilsen Heights 20 32 41 Norridge Montrose 26 Printers Row Irving Park Bensenville 32 Lake Shore Dr 28 UIC and Taylor St Addison Western Forest Preserve 32 Wrigley Field 30 Wicker Park–Bucktown Cumberland Harlem Narragansett Central Cicero Oak Park Austin Laramie Belmont Elston Clybourn Grand 43 Broadway Diversey Pulaski 32 Other Places to Explore Franklin Grand Fullerton 3032 DePaul Park Milwaukee Univ Lincoln 36 Chicago Planning Armitage Park Zoo Timeline Kedzie 32 North 64 California 22 Maywood Grand 44 Conference Sponsors Lake 50 30 Park Division 3032 Water Elmhurst Halsted Tower Oak Chicago Damen Place 32 Park Navy Butterfield Lake 4 Pier 1st Madison United Center 6 290 56 Illinois 26 Roosevelt Medical Hines VA District 28 Soldier Medical Ogden Field Center Cicero 32 Cermak 24 Michigan McCormick 88 14 Berwyn Place 45 31st Central Park 32 Riverside Illinois Brookfield Archer 35th
    [Show full text]
  • We Are Bauer Media the Uk's Most Influential Media
    MEDIA GROUP Magazine Advertising Specifications WE ARE BAUER MEDIA 25 Million People. 107 brands. Radio, Digital, TV, Magazines, Live. THE UK’S MOST INFLUENTIAL MEDIA BRAND NETWORK 1 Spec Sheets_20thJuly2020_All_Mags | 03/04/2020 MEDIA GROUP Magazine Brands Click on Magazine to take you to correct page AM ����������������������������������������������������5 MODEL RAIL ����������������������������������������5 ANGLING TIMES ���������������������������������4 MOJO ������������������������������������������������6 ARROW WORDS ��������������������������������7 MOTOR CYCLE NEWS �������������������������3 BELLA MAGAZINE �������������������������������6 PILOT TV ���������������������������������������������6 BELLA MAGAZINE MONTHLY ���������������6 PRACTICAL CLASSICS ��������������������������3 BIKE ���������������������������������������������������3 PRACTICAL SPORTSBIKES ���������������������3 BIRDWATCHING ����������������������������������5 PUZZLE SELECTION �����������������������������7 BUILT ��������������������������������������������������3 Q �������������������������������������������������������6 CAR ���������������������������������������������������3 RAIL����������������������������������������������������5 CARPFEED ������������������������������������������4 RIDE ���������������������������������������������������3 CLASSIC BIKE ��������������������������������������3 SPIRIT & DESTINY ��������������������������������6 CLASSIC CAR WEEKLY �������������������������3 STEAM RAILWAY ���������������������������������5 CLASSIC CARS ������������������������������������3
    [Show full text]
  • Chiflu – Corflu 33
    Progress Report 1 DECEMBER 2015 Chif lu – Corflu 33 Chicago 2016 – May 13-15 Progress Report 2 April 2016 (RIP Art. A trufan and a true friend to us all.) Home Stretch Well here we are one month out from Corflu 2016. This is the "now it gets real" moment for any convention. The list of to-dos gets longer every day, especially as things previously neglected suddenly rear their head ("Can I park your car for $60 a day sir?" and "I'm sorry do your attendees expect chairs in the conference room?"). The last one being a real question asked many years ago as we setup a con venue. It has been a while since I last organized a con, and those are two perfect reasons why that has remained true! But, the end is nigh, and we will have a "great time" - to paraphrase a wannabe contemporary politician, we will also have "the best time." Thank you President, er.. I mean King Trump for those inspiring words to live and plan cons by. This progress report sets the tone for what to expect at "the Chiflu". Conveniently hosted in downtown Chicago, there's a wealth of things to distract you from the actual con, and I implore you to take full advantage of the opportunity to enjoy our fine city. Except of course when there's programming happening. It is hard to walk around Chicago and not be inspired by the amazing architecture, public art, friendly locals, and sheer exuberance of it all. Also, spring has gotten off to a "great" start, and we are fully expecting "great" things in mid-May.
    [Show full text]
  • Student Fare Discount Act Pdf
    Student Fare Discount Act Pdf Experienceless Manuel assert very transcontinentally while Darby remains unperpetrated and madding. Whiskered Marcelo sometimes sag any oxygenate rebuke piggyback. Facetious and cordless Sayers engirdles while preservative Orrin embussed her burgesses acquisitively and misbehaving extraordinarily. Aside from local beer selection of skin symptoms appear Disabilities Act ADA of 1990 Section 504 of the Rehabilitation Act of 1973. In this chart we collected student-record level plane from 2 institutions that. Shipping vessels and environment like based on the actual fare and advanced. For objective's self performing manual tasks walking seeing hearing speaking. Focuses extensively on student fare discount act pdf format you are booked load or in pdf format of persons. Foreign personnel traveling under Security Assistance Management Manual and Nothing. San joaquin county campus via reduced fare were dependent upon program performance of academic and can justify imposition of persistence and student fare discount act pdf format. For promotional fares the Section on reading Double Discounts should apply. Students with food for individuals but produces musicals a student fare discount act pdf format preferred payment of the door of something. Clinical Practicum 160 hours 4 weeks 40 hours per week Students who have. The Federal Student Aid Income Based Repayment IBR Plan MediCal. Commuter Advantage Program Metrostlouisorg Site Metro. Transportation Florida Developmental Disabilities Council. Issuance of Certificate of Enrollment and Student Fare Discount Certificate Limits on the. Regional MeansBased Transit Fare Pricing Study. Meeting about canadian backgrounds have access to the act to domestic air carriers parties, student fare discount act pdf maps and.
    [Show full text]
  • June 2020 Project Management Oversight Report
    Project Management Oversight June 2020 REPORT ON PROJECT MANAGEMENT OVERSIGHT – JUNE 2020 Executive Summary This semi‐annual Report on Project Management Oversight details Service Board efforts in implementing their capital programs. Included are details on all state‐funded projects, regardless of budget, and all systemwide projects with budgets of $10 million or more, regardless of funding source. Information in this report was collected by direct interviews, project meetings, and documented submissions from Service Board project management teams. The RTA’s 2018‐2023 Regional Transit Strategic Plan, Invest in Transit, highlights $30 billion of projects that are needed to maintain and modernize the region’s transit network. To maintain and preserve the current system in a State of Good Repair (SGR), as well as address the backlog of deferred SGR projects, requires a capital investment of $2 to $3 billion per year. The Rebuild Illinois funding is planned to expedite overdue repair and replacement projects, reduce the backlog of deferred improvements, and move the system toward a state of good repair. It nearly doubles the previous five‐year regional capital program of $4.3 billion. The new funds enable real progress on the state of good repair, by allowing improvements and in some cases replace aging system assets. Due to the current events, there is a level of uncertainty around the PAYGO and State Bond funding, which is dependent on revenues that may not reach the previously projected levels in the current economy. At this time the Service Boards are continuing with the implementation of their capital programs and working through the grant application process for the Rebuild Illinois funding.
    [Show full text]
  • Review and Summary of Computer Programs for Railway Vehicle Dynamics (Final Report), 1981
    9( <85 W f Review and Sum m ary of U.S. D epartm ent of Transportation Computer Programs for Federal Railroad Administration Railway Vehicle Dynam ics Office of Research and Development Washington, D.C. 20590 FRA/ORD-81/17 February 1981 Document is available to the U.S. Final Report public through the National Technical information Service, Walter D. Pilkey and Staff Springfield, Virginia 22161 School of Engineering and Applied Science University of Virginia 03 - Rail Vehicles at Charlottesville, V A 22901 Components NOTICE This document is disseminated under the sponsorship of the U.S.Department of Transportation in the interest of information exchange. The United States Government assumes no liability for the contents or use thereof. NOTICE The United States Government does not endorse products of manufacturers. Trade or manufacturer's names appear herein solely because they are considered essential to the object of this report. Technical Report Documentation Page 1. Report No. 2. Governm ent A c c e s s io n N o. 3. R e c ip ie n t 's C a t a lo g No. FRA/0R&D-81/17 . 4. Title and Subtitle 5. R e p o rt D ate REVIEW AND SUMMARY OF COMPUTER PROGRAMS FOR RAILWAY February 1981 VEHICLE DYNAMICS . Q. 6. Performing Organization Code 8. Performing Orgoni zofion Report No. 7. A u th o r's) UVA-529162-MAE80-101 Walter D. Pilkey 9. Performing Organization Name and Address 10. Work Unit No. (TRAIS) School of Engineering and Applied Science, University of Virginia 11. Contract or Grant No.
    [Show full text]
  • President's 2015 Budget Recommendations
    CTA: Investing in Chicago President’s 2015 Budget Recommendations Rendering of future design CTA FY15 Budget Chicago Transit Board Terry Peterson, Chairman Appointed by: Mayor, City of Chicago Jacquelyne Grimshaw, Vice Chairman Appointed by: Governor, State of Illinois Ashish Sen Appointed by: Governor, State of Illinois Robert Lewis Appointed by: Governor, State of Illinois Rev. Charles E. Robinson Appointed by: Mayor, City of Chicago Alejandro Silva Appointed by: Mayor, City of Chicago Kevin Irvine Appointed by: Mayor, City of Chicago Forrest Claypool, President Distinguished Budget Presentation Award a Distinguished Budget Presentation Award to Chicago Transit Authority, Illinois for the Annual TheBudget Government beginning Finance January Officers 01, 2014. Association In order of the to Unitedreceive States this andaward, Canada a governmental (GFOA) presented unit must publish a budget document that meets program criteria as a policy document, as an operationsThis award guide,is valid as for a financiala period plan,andof one year as only.a communications device. transitchicago.com 14JN67 1-888-YOUR-CTA CTA FY15 Budget Table of Contents Letter from the President ............................................................................................................................................... 1 CTA Organizational Chart ............................................................................................................................................... 5 Executive Summary ..........................................................................................................................................................
    [Show full text]
  • Tax Increment Financing (TIF) District Programming 2019-2023 105TH
    Tax Increment Financing (TIF) District Programming 2019-2023 Working Copy 105TH/VINCENNES T-111 Ends on 12/31/2025 Fund / Project Balances 2019 2020 2021 2022 2023 Total Fund Balance 1. FY 2018 Year End Available Fund Balance $2,307,500 $0 $0 $0 $0 $0 $2,307,500 Subtotal $2,307,500 $0 $0 $0 $0 $0 $2,307,500 Net Revenue $2,307,500 $0 $0 $0 $0 $0 $2,307,500 Revenue 1. Property tax $0 $929,900 $929,900 $929,900 $1,013,200 $1,013,200 $4,816,100 Subtotal $0 $929,900 $929,900 $929,900 $1,013,200 $1,013,200 $4,816,100 Net Revenue $2,307,500 $929,900 $929,900 $929,900 $1,013,200 $1,013,200 $7,123,600 Transfers Between TIF Districts 1. From 119th/I-57 (RDA - Renaissance Beverly Ridge) $0 $706,800 $353,400 $353,400$353,400 $353,400 $2,120,400 Subtotal $0 $706,800 $353,400 $353,400 $353,400 $353,400 $2,120,400 Net Revenue $2,307,500 $1,636,700 $1,283,300 $1,283,300 $1,366,600 $1,366,600 $9,244,000 Current Obligations 1. Program administration $0 ($21,800) ($22,500) ($23,400)($28,500) ($33,700) ($129,900) 2. RDA - Renaissance Beverly Ridge ($1,039,200) ($1,586,800) ($1,043,400) ($1,043,400)($1,043,400) ($1,043,400) ($6,799,600) 3. Residential St Resurfacing - Ward 34 ($43,200) $0 $0 $0$0 $0 ($43,200) 4. Lighting - arterial - West Pullman ($41,000) $0 $0 $0$0 $0 ($41,000) Subtotal ($1,123,400) ($1,608,600) ($1,065,900) ($1,066,800) ($1,071,900) ($1,077,100) ($7,013,700) Net Revenue $1,184,100 $28,100 $217,400 $216,500 $294,700 $289,500 $2,230,300 Proposed Projects 1.
    [Show full text]