|
<br />EXHIBIT IV - Projected Tax Increment Cash Flow
<br />
<br />NORTHLAND.SECUR1TI E~
<br />
<br />
<br />.
<br />
<br />City of Centerville
<br />Tax Increment Financing (Redevelopment) District
<br />Townhome Project - 20 ve.r
<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.@ Net Tax Increment Aud. Oed. Retainage Sharing Net
<br />Ending Capacity Capacity 0.00% Capacity 134.366% 0.36% 10.00% 20.00% Revenue
<br />12/3112005 55,238 55,238 0 0 0 0 0 0 0
<br />12/3112006 18,Q60 55,238 0 0 0 0 0 0 0
<br />12/3112007 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 \6,67\ 33,343 1\6,699
<br />12/3112009 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112010 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/31/2011 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112012 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3l120 13 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112014 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112015 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 />12131/2017 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/31/2018 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112019 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112020 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/31/2021 204,480 55,238 0 149,242 200,53\ 722 \9,98] 39,962 139,866
<br />12/3112022 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112023 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/31/2024 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112025 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12131/2026 204,480 55,238 0 149,242 200,531 722 19,981 39,962 139,866
<br />12/3112027 204,480 204,480 0 0 0 0 0 0 0
<br /> 3,839,383 13,823 382,558 765,116 2,677,886
<br />
<br />Prepared by: Northland Securities - 5110J200410:41 AM
<br />
<br />TIF 1 .20 - TaxlncAnn
<br />
<br />L
<br />
|