|
5 YEAR 9-Nov-07
<br />THOMAS.& ANITA VELDMAN
<br />South Bend Portage Township Residential Real Property Tax Abatement Schedule*
<br />Estimated Project Cost:
<br />Assessed Value:
<br />STRUCTURE (assume 85% of project cost)
<br />LAND (assume $10,000)
<br />Gross Assessed Value
<br />Less Mortgage Exemption
<br />Less Standard Homeowners Deduction
<br />Base Assessed Value
<br />$450,000.00
<br />Total Taxes Tax Abated** Tax Paid***
<br />382,500.00 382,500.00 382,500.00
<br />10,000.00 N/A N/A
<br />392,500.00 382,500.00 382,500.00
<br />(3,000.00) (3,000.00) (3,000.00)
<br />(35,000.00) (35,000.00) (35,000.00)
<br />354,500.00 344,500.00 344,500.00
<br />Less Maximum Abatement Deduction
<br />Less Non-Abated Amount
<br />Plus Land Assessed Value
<br />Net Assessed Value
<br />Property Taxes;
<br />Assume constant tax rate of
<br />N/A N/A (74,880.00)
<br />N/A (269,620.00) N/A
<br />N/A N/A 10,000.00
<br />354,500.00 74,880.00 279,620.00
<br />5.1524% 5.1524% 5.1524%
<br />Gross Tax {tax rate x net assessed value) 18,265.26 3,858.12 14,407.14
<br />Less SRTC: 21.6906% (3,961.84) (836.85) {3,125.00)
<br />Less Homestead Credit: 32.0670% (4,586.68) (968.83) (3,617.85)
<br />Net Tax 9,716.73 2,052.44 7,664.30
<br />
<br />
<br />Year Net
<br />Assessed
<br />Value Total
<br />Taxes
<br />Due
<br />Tax
<br />Abated
<br />Tax
<br />Paid
<br />1 354,500.00 9,716.73 2,052.44 7,664.30
<br />2 354,500.00 9,716.73 2,052.44 7,664.30
<br />3 354,500.00 9,716.73 2,052.44 7,664.30
<br />4 354,500.00 9,716.73 2,052.44 7,664.30
<br />5 354,500.00 9,716.73 2,052.44 7,664.30
<br /> 5 year totals: 48,583.67 10,262.19 38,321.48
<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 str `~ ~~lc S
<br />maximum abated portion of $74,880 and adding back the land assessed v u~i~~~
<br />N~~ - - - ~
<br />voor°~ ~y.
<br />
|