|
5 YEAR
<br />29 -Sep -10
<br />ENTRIKINi_J._NICH ®LAS & DIANE
<br />South Bend Portage Township Residential Real Property Tax Abatement Schedule*
<br />Estimated Project Cost:
<br />Assessed Value:
<br />STRUCTURE (% AV of cost)
<br />LAND Value k "A"I
<br />Gross Assessed Value
<br />Less Mortgage Exemption
<br />Less Homestead Deduction
<br />Less Supplemental Homestead Deduction
<br />Base Assessed Value
<br />.. . ;' ..:: a
<br />Total Taxes Tax Abated ** Tax Paid * *'
<br />340,000-00 340,000.00 340,000.00
<br />10,000.00 NIA NIA
<br />350,000.00 340,000.00 340,000.00
<br />(3,000.00) (3,000.00) (3,000.00)
<br />(45,000.00) (45,000.00) (45,000.00)
<br />106, 750.00 106, 750.00 106,750.00
<br />195, 250.00 185,250.00 185, 250.00
<br />Less maximum Abatement Deduction
<br />NIA
<br />NIA
<br />(74,880.00)
<br />Less Non- Abated Amount
<br />NIA
<br />(110,370.00)
<br />NIA
<br />Plus Land Assessed Value
<br />NIA
<br />NIA
<br />10;000.00
<br />Net Assessed Value
<br />195,250.00
<br />74,880.00
<br />120,370.00
<br />Property Taxes:
<br />4,487.38
<br />378.67
<br />4,108,71
<br />Assume constant tax rate of
<br />4.4598%
<br />4.4598%
<br />4,4598%
<br />Gross Tax (tax rate x net assessed value)
<br />8,707,76
<br />3,339.50
<br />5,368.26
<br />Less State 8 County Homestead Credit: 18.6246%
<br />1,621.79
<br />621.97
<br />999.82
<br />Tax Due Before Circuit Breaker
<br />7,085.97
<br />2,717.53
<br />4,368.44
<br />Less Circuit Breaker Credit
<br />X98.59)
<br />(2,338.86
<br />(259.73)
<br />Net Tax
<br />_
<br />4,487.38
<br />378,67
<br />4,108.71
<br />Circuit Breaker Cap
<br />Circuit Breaker 1.0000%
<br />3,500.00
<br />3,400.00
<br />3,500.00
<br />Debt Service 0.5057%
<br />987.38
<br />378.67
<br />608.71
<br />Circuit Braker Cap
<br />4,487.38
<br />3,778.67
<br />4,108.71
<br />*This schedule is for estimation purposes only and assumes constant tax rates. The true tax values
<br />will ultimately be determined by the actual assessed valuation and the then current tax rates.
<br />* *Tax Abated is capped at $74,880 of assessed value of structures only and does not include land
<br />assessed value.
<br />** *Tax Paid is calculated using the difference between actual assessed value of structure and
<br />maximum abated portion of $74,880 and adding back the land assessed value.
<br />Net
<br />Total
<br />Assessed
<br />Taxes
<br />Tax
<br />Tax
<br />Year
<br />Value
<br />Due
<br />Abated
<br />Paid
<br />1
<br />195,250.00
<br />4,487.38
<br />378.67
<br />4,108,71
<br />2
<br />195,250.00
<br />4,487.38
<br />378.67
<br />4,108.71
<br />3
<br />195,250.00
<br />4,487.38
<br />378.67
<br />4,108.71
<br />4
<br />195,250.00
<br />4,487.38
<br />378.67
<br />4,108.71
<br />5
<br />195,250.00
<br />4,487.38
<br />378.67
<br />4,108.71
<br />5 year totals:
<br />22,436.90
<br />1,893.34
<br />20,543.56
<br />*This schedule is for estimation purposes only and assumes constant tax rates. The true tax values
<br />will ultimately be determined by the actual assessed valuation and the then current tax rates.
<br />* *Tax Abated is capped at $74,880 of assessed value of structures only and does not include land
<br />assessed value.
<br />** *Tax Paid is calculated using the difference between actual assessed value of structure and
<br />maximum abated portion of $74,880 and adding back the land assessed value.
<br />
|