|
<br />EXHIBIT IV - Pro.iected Tax Increment Cash Flow
<br />
<br />NORTHL.ANOOSECURfTI E~
<br />
<br />City of Centerville
<br />Tax Increment Financing (Redevelopment) District
<br />Townhome Proiect -10 Year
<br />
<br /> Less: Less: Retained Annual Less: Less: Less:
<br />Annual Improved Base Fiscal Captured Gross Tax State Admin, Additional Annual
<br />Period Net Tax Net Tax Disp.@ NetTax Increment Aud. Oed. Retainage Sharing Net
<br />Ending Capacity Capacity 0.00% Capacity 134.366% 036% ]0,00% 20.00% Revenue
<br />12/3112005 55,238 55,238 0 0 0 0 0 0 0
<br />1213112006 18,060 55,238 0 0 0 0 0 0 0
<br />] 2/3112007 101,760 55,238 0 46,522 62,510 225 6,229 12,457 43,599
<br />12/31/2008 179,760 55,238 0 124,522 167,315 602 16,67\ 33,343 116,699
<br />]2/3112009 204,480 55,238 0 149,242 200,53 I 722 19,981 39,962 139,866
<br />12131/2010 204,480 55,238 0 149,242 200,53 I 722 19,981 39,962 1>9,866
<br />12/3112011 204,480 55,238 0 149,242 200,53 I 722 19,981 39,962 139,866
<br />12/31/2012 204,480 55,238 0 149,242 200,53 I 722 19,981 39,962 139,866
<br />1213112013 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112014 204,480 55,238 0 149,242 200,53 I 722 19,981 39,962 139,866
<br />12/3\12015 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112016 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/31120\7 204,480 204,480 0 0 0 0 0 0 0
<br /> 1,834,073 6,603 182,748 365,496 1,279,226
<br />
<br />Prepared by: Northland Securities-5/101200410:41 AM
<br />
<br />TIF 1 -10 - TaxlncAnn
<br />
|