year: 2009: taxincome: 2197857.14 Loan left to repay: 9500000 Built Research Facility for: 10000000 Built Pelletizer for: 10000000 State Funds: 1667857.14 year: 2010: taxincome: 8864690.47 Loan left to repay: 9000000 Built Pelletizer for: 10000000 State Funds: 2547.61 year: 2011: taxincome: 14286071.42 Loan left to repay: 8500000 Built Pelletizer for: 10000000 State Funds: 3758619.03 year: 2012: taxincome: 18462000.0 Loan left to repay: 8000000 Built Pelletizer for: 10000000 State Funds: 11690619.03 year: 2013: taxincome: 17582857.14 Loan left to repay: 7500000 Built Pelletizer for: 10000000 State Funds: 18743476.17 year: 2014: taxincome: 15384999.99 Loan left to repay: 7000000 Built Pelletizer for: 10000000 State Funds: 23598476.16 year: 2015: taxincome: 13187142.85 Loan left to repay: 6500000 Built Pelletizer for: 10000000 State Funds: 26255619.01 year: 2016: taxincome: 10989285.71 Loan left to repay: 6000000 Built Pelletizer for: 10000000 State Funds: 26714904.72 year: 2017: taxincome: 8791428.57 Loan left to repay: 5500000 Built Pelletizer for: 10000000 State Funds: 24976333.29 year: 2018: taxincome: 6593571.42 Loan left to repay: 5000000 Built Pelletizer for: 10000000 State Funds: 21039904.71 year: 2019: taxincome: 4395714.28 Loan left to repay: 4500000 Built Pelletizer for: 10000000 State Funds: 14905618.99 year: 2020: taxincome: 2197857.14 Loan left to repay: 4000000 Built Pelletizer for: 10000000 State Funds: 6573476.13 year: 2021: taxincome: 0.0 Loan left to repay: 3500000 State Funds: 6043476.13 year: 2022: taxincome: 0.0 Loan left to repay: 3000000 State Funds: 5513476.13 year: 2023: taxincome: 0.0 Loan left to repay: 2500000 State Funds: 4983476.13 year: 2024: taxincome: 0.0 Loan left to repay: 2000000 State Funds: 4453476.13 year: 2025: taxincome: 0.0 Loan left to repay: 1500000 State Funds: 3923476.13 year: 2026: taxincome: 0.0 Loan left to repay: 1000000 State Funds: 3393476.13 year: 2027: taxincome: 0.0 Loan left to repay: 500000 State Funds: 2863476.13 year: 2028: taxincome: 0.0 Loan left to repay: 0 State Funds: 2333476.13 year: 2029: taxincome: 0.0 State Funds: 2333476.13 year: 2030: taxincome: 0.0 State Funds: 2333476.13 year: 2031: taxincome: 0.0 State Funds: 2333476.13 year: 2032: taxincome: 0.0 State Funds: 2333476.13 year: 2033: taxincome: 0.0 State Funds: 2333476.13 YEAR: OUTFLOW: RECIRC: RECIRC + SAVED OUTFLOW: IMPACT W/ LOW MULTIPLIER: IMPACT W/ HIGH MULTIPLIER STATE FUND: AVG HEATING COST: 2009 $375833571.42 $63737857.14 $63737857.14 $203961142.85 $446165000.0 $1667857.14 $1840.7 2010 $352621039.67 $58699066.13 $82712690.47 $264680609.52 $578988833.33 $2547.61 $1750.76 2011 $328163055.54 $54905727.51 $102932976.19 $329385523.8 $720530833.33 $3758619.03 $1655.64 2012 $302459619.04 $52357841.26 $124398714.28 $398075885.71 $870791000.0 $11690619.03 $1555.33 2013 $271701111.1 $54865026.45 $150919523.8 $482942476.19 $1056436666.66 $18743476.17 $1433.95 2014 $239623888.87 $58690925.92 $178759047.61 $572028952.38 $1251313333.33 $23598476.16 $1307.08 2015 $207546666.65 $62516825.39 $206598571.42 $661115428.57 $1446190000.0 $26255619.01 $1180.21 2016 $175469444.44 $66342724.86 $234438095.23 $750201904.76 $1641066666.66 $26714904.72 $1053.33 2017 $143392222.22 $70168624.33 $262277619.04 $839288380.95 $1835943333.33 $24976333.29 $926.46 2018 $111314999.99 $73994523.8 $290117142.85 $928374857.14 $2030820000.0 $21039904.71 $799.59 2019 $79237777.77 $77820423.28 $317956666.66 $1017461333.33 $2225696666.66 $14905618.99 $672.72 2020 $47160555.55 $81646322.75 $345796190.47 $1106547809.52 $2420573333.33 $6573476.13 $545.85 2021 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $6043476.13 $418.98 2022 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $5513476.13 $418.98 2023 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $4983476.13 $418.98 2024 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $4453476.13 $418.98 2025 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $3923476.13 $418.98 2026 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $3393476.13 $418.98 2027 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2863476.13 $418.98 2028 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2333476.13 $418.98 2029 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2333476.13 $418.98 2030 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2333476.13 $418.98 2031 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2333476.13 $418.98 2032 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2333476.13 $418.98 2033 $15083333.33 $85472222.22 $373635714.28 $1195634285.71 $2615450000.0 $2333476.13 $418.98