|
TAX INCREMENT FINANCING (ECONOMIC DEVELOPMENT) DISTRICT NO. 1 -7
<br />Exhibit IV
<br />Centerville
<br />Tax Increment Financing District No. 1 -7
<br />Estimated Tax Increments Over Maximum Life of District
<br />Development Project
<br />Based on Pay 2012 Tax Rate = 156.326% 66.796% 41.146% 40.010% 8.374%
<br />ADOPTED (_1_112) 15
<br />Estimated
<br />City
<br />County
<br />School
<br />Other
<br />TIF
<br />Taxes
<br />New
<br />Base
<br />Captured
<br />Total
<br />TIF
<br />TIF
<br />TIF
<br />TIF
<br />District
<br />Payable
<br />Tax
<br />Tax
<br />Tax
<br />Tax
<br />Related
<br />Related
<br />Related
<br />Related
<br />Year
<br />Year
<br />Capacity
<br />Capacity
<br />Capacity
<br />Increment
<br />Share
<br />Share
<br />Share
<br />Share
<br />1
<br />2015
<br />26,250
<br />(3,036)
<br />13,551
<br />21,183
<br />9,051
<br />5,576
<br />5,422
<br />1,134
<br />2
<br />2016
<br />26,381
<br />(3,036)
<br />13,627
<br />21,303
<br />9,102
<br />5,607
<br />5,452
<br />1,142
<br />3
<br />2017
<br />26,513
<br />(3,036)
<br />13,704
<br />21,423
<br />9,154
<br />5,639
<br />5,483
<br />1,147
<br />4
<br />2018
<br />26,646
<br />(3,036)
<br />13,782
<br />21,544
<br />9,206
<br />5,671
<br />5,514
<br />1,153
<br />5
<br />2019
<br />26,779
<br />(3,036)
<br />13,859
<br />21,666
<br />9,257
<br />5,703
<br />5,545
<br />1,161
<br />6
<br />2020
<br />26,913
<br />(3,036)
<br />13,937
<br />21,788
<br />9,310
<br />5,735
<br />5,576
<br />1,167
<br />7
<br />2021
<br />27,047
<br />(3,036)
<br />14,016
<br />21,911
<br />9,362
<br />5,767
<br />5,608
<br />1,174
<br />8
<br />2022
<br />27,183
<br />(3,036)
<br />14,095
<br />22,034
<br />9,415
<br />5,800
<br />5,639
<br />1,180
<br />9
<br />2023
<br />27,319
<br />(3,036)
<br />14,174
<br />22,158
<br />9,468
<br />5,832
<br />5,671
<br />1,187
<br />Total
<br />195,010
<br />83,325
<br />51,330
<br />49,910
<br />10,445
<br />ADOPTED (_1_112) 15
<br />
|