ECONOMIC DEVELOPMENT PROGRAMS AND INITIATIVES Budget as <strong>of</strong> 05-31-12 Spent or Committed 05-31-12 Source <strong>of</strong> Funds 05-31-12 Remaining as <strong>of</strong> FY <strong>2012</strong>-<strong>13</strong> FY 20<strong>13</strong>-14 Proposed Estimated FY 2014-15 Estimated Future Cost Total Estimated Cost 1998 General Obligation Bonds 15,650,5<strong>13</strong> <strong>13</strong>,098,783 2,551,730 0 0 0 0 15,650,5<strong>13</strong> 2000 <strong>City</strong>Place TIF Bonds 6,250,000 6,250,000 0 0 0 0 0 6,250,000 2003 General Obligation Bonds 9,030,000 7,396,514 1,633,486 0 0 0 0 9,030,000 2006 General Obligation Bonds 34,264,438 26,529,975 7,734,463 8,830,000 900,000 0 0 43,994,438 2010 Certificates <strong>of</strong> Obligation 2,000,000 189,853 1,810,147 0 0 0 0 2,000,000 Cedars Tax Increment 4,149,535 1,790,787 2,358,747 858,865 0 0 0 5,008,400 <strong>City</strong> Center Tax Increment 36,359,173 32,981,460 3,377,7<strong>13</strong> 3,040,787 0 0 0 39,399,960 <strong>City</strong>place Tax Increment 36,574,720 34,104,296 2,470,424 441,310 0 0 0 37,016,030 Cypress Water TIF 0 0 0 989 0 0 0 989 Davis Garden TIF District 232,968 57,280 175,688 856,291 0 0 0 1,089,259 Deep Ellum TIF 652,583 <strong>13</strong>7,036 515,547 411,533 0 0 0 1,064,116 Design District TIF 759,596 100,646 658,950 1,542,123 0 0 0 2,301,719 Downtown Connection Tax Increment 30,040,260 2,724,286 27,315,974 10,247,420 0 0 0 40,287,680 Farmer's Market Tax Increment 4,428,398 1,438,484 2,989,914 837,112 0 0 0 5,265,510 Fort Worth Ave TIF District 197,151 43,855 153,296 158,614 0 0 0 355,765 Grand Park South Tax Increment 205,219 <strong>13</strong>9,875 65,344 38,473 0 0 0 243,692 Maple/Mockingbird TIF District 3,505 3,505 0 0 0 0 0 3,505 Neighborhood Revitalization Initiatives Funds 1,620,566 1,620,566 0 0 0 0 0 1,620,566 Oak Cliff Gateway Tax Increment 6,796,168 6,252,304 543,864 2,039,240 0 0 0 8,835,408 Public/Private Partnership 56,226,104 43,860,581 12,365,523 10,600,000 0 0 0 66,826,104 Skillman Corridor TIF 1,308,349 183,635 1,124,714 939,757 0 0 0 2,248,106 Southwestern Medical Tax Increment 1,499,583 123,725 1,375,858 553,678 0 0 0 2,053,261 Sports Arena Tax Increment 8,025,329 2,387,016 5,638,3<strong>13</strong> 5,661,901 0 0 0 <strong>13</strong>,687,230 364
ECONOMIC DEVELOPMENT PROGRAMS AND INITIATIVES Budget as <strong>of</strong> 05-31-12 Spent or Committed 05-31-12 Source <strong>of</strong> Funds 05-31-12 Remaining as <strong>of</strong> FY <strong>2012</strong>-<strong>13</strong> FY 20<strong>13</strong>-14 Proposed Estimated FY 2014-15 Estimated Future Cost Total Estimated Cost State-Thomas Tax Increment 10,177,796 9,367,128 810,667 167,881 0 0 0 10,345,677 Transit Oriented Development TIF District 4,503 0 4,503 118,563 0 0 0 123,066 Vickery Meadow TIF District 2,524,427 1,451,796 1,072,631 1,392,936 0 0 0 3,917,363 Total $268,980,883 $192,233,387 $76,747,496 $48,737,473 $900,000 $0 $0 $318,618,356 365