|
()-
<br />TAX INCREMENT FINANCING REDEVELOPMENT DISTRICT NO. 18
<br />Exhibit IV
<br />City of Centerville
<br />Tax Increment Financing (Redevelopment) District No. 1-8
<br />Centerville - Westview St.
<br />Estimated Tax Increments Over Maximum Life of District
<br />Based on Pay 2024 Tax Rate =94.295%40.116%25.629%23.564%4.986%
<br />NewEstimatedCityCountySchoolOther
<br />TIFTaxesTaxableNewBaseCapturedTotalTIFTIFTIFTIF
<br />DistrictPayableMarketTaxTaxTaxTaxRelatedRelatedRelatedRelated
<br />YearYearValueCapacityCapacityCapacityIncrementsShareShareShareShare
<br />1202824,890,440311,131(11,022)300,109282,988120,39276,91570,71814,963
<br />2202925,139,344314,242(11,022)303,220285,921121,64077,71271,45115,118
<br />3203025,390,738317,384(11,022)306,362288,884122,90078,51872,19115,275
<br />4203125,644,645320,558(11,022)309,536291,877124,17479,33172,93915,433
<br />5203225,901,092323,764(11,022)312,742294,900125,46080,15373,69415,593
<br />6203326,160,103327,001(11,022)315,980297,953126,75880,98274,45715,756
<br />7203426,421,704330,271(11,022)319,250301,036128,07081,82075,22815,918
<br />8203526,685,921333,574(11,022)322,552304,151129,39582,66776,00616,083
<br />9203626,952,780336,910(11,022)325,888307,296130,73383,52276,79216,249
<br />10203727,222,308340,279(11,022)329,257310,473132,08584,38577,58616,417
<br />11203827,494,531343,682(11,022)332,660313,682133,45085,25778,38816,587
<br />12203927,769,476347,118(11,022)336,097316,922134,82986,13879,19816,757
<br />13204028,047,171350,590(11,022)339,568320,196136,22187,02880,01616,931
<br />14204128,327,643354,096(11,022)343,074323,501137,62787,92680,84217,106
<br />15204228,610,919357,636(11,022)346,615326,840139,04888,83481,67617,282
<br />Total 4,566,6201,942,7821,241,1881,141,182241,468
<br />Note: The Estimated Total Tax Increment shown above is before deducting the State Auditor's fee, which is payable at a rate of
<br />0.36% of the Total Tax Increment collected. Exhibit II provides Estimated Total Tax Increment after deducting for the State Auditor's
<br />fee.
<br />DRAFT AS OF JUNE 5, 2024 16
<br />
<br />
|