|
5 YEAR 9-Apr-08
<br />TAMPICO DEVELOPMENTS, LLC
<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 />$185,000.00
<br />Total Taxes Tax Abated** Tax Paid***
<br />157, 250.00 157,250.00 157,250.00
<br />10,000.00 N/A N/A
<br />167,250.00 157,250.00 157,250.00
<br />(3,000.00) (3,000.00) (3,000.00)
<br />(35,000.00) (35,000.00) (35,000.00)
<br />129, 250.00 119, 250.00 119, 250.00
<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 (44,370.00) N/A
<br />N/A N/A 10,000.00
<br />129,250.00 74,880.00 54,370.00
<br />5.1524% 5.1524% 5.1524%
<br />Gross Tax (tax rate x net assessed value) 6,659.48 3,858.12 2,801.36
<br />Less SRTC: 21.6906% (1,444.48) (836.85) (607.63)
<br />Less Homestead Credit: 32.0670% (1,672.29) (968.83) (703.46)
<br />Net Tax 3,542.71 2,052.44 1,490.27
<br />
<br />
<br />Year Net
<br />Assessed
<br />Value Total
<br />Taxes
<br />Due
<br />Tax
<br />Abated
<br />Tax
<br />Paid
<br />1 129,250.00 3,542.71 2,052.44 1,490.27
<br />2 129,250.00 3,542.71 2,052.44 1,490.27
<br />3 129,250.00 3,542.71 2,052.44 1,490.27
<br />4 129,250.00 3,542.71 2,052.44 1,490.27
<br />5 129,250.00 3,542.71 2,052.44 1,490.27
<br /> 5 year totals: 17,713.53 10,262.19 7,451.34
<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 />
|