|
6 YEAR
<br />Cooreman
<br />South Bend Portage Township
<br />Residential Real Property Tax Abatement Schedule'
<br />30-Oct-14
<br />Circuit Breaker Cap
<br />Circuit Breaker
<br />Estimated Project Cost:
<br />$250.000.00
<br />2,700.00
<br />2,500.00
<br />2,700.00
<br />Debt Service
<br />0.5057%
<br />Total Taxes
<br />Tax Abated"
<br />Tax Paid"'
<br />Circuit Braker Cap
<br />Assessed Value:
<br />3,424.42
<br />2,878.67
<br />3,045.75
<br />Structure (% AV of cost) 100.0%
<br />250,000.00
<br />250,000.00
<br />250,000.00
<br />Land
<br />Value 20,000
<br />20,000.00
<br />N/A
<br />NIA
<br />Gross Assessed Value
<br />270,000.00
<br />250,000.00
<br />Abated
<br />250,000.00
<br />Less
<br />Mortgage Exemption
<br />(3,000.00)
<br />(3,000.00)
<br />3,045.75
<br />(3,000.00)
<br />2
<br />Less
<br />Homestead Deduction
<br />(45,000.00)
<br />(45,000.00)
<br />(45,000.00)
<br />143,250.00
<br />Less
<br />Supplemental Homestead Deduction
<br />(78,750.00)
<br />(78,750.00)
<br />4
<br />(78,750.00)
<br />3,424.42
<br />378.67
<br />Base Assessed Value
<br />143,250.00
<br />123,250.00
<br />143,250.00
<br />123,250.00
<br />378.67
<br />Less
<br />Maximum Abatement Deduction
<br />N/A
<br />5 year totals:
<br />N/A
<br />(74,880.00)
<br />15,228.74
<br />Less
<br />Non - Abated Amount
<br />N/A
<br />(48,370.00)
<br />NIA
<br />Plus
<br />Land Assessed Value
<br />N/A
<br />NIA
<br />20,000.00
<br />Net Assessed Value
<br />143,250.00
<br />74,880.00
<br />68,370.00
<br />Property Taxes.
<br />Assume
<br />constant tax rate of
<br />5.0228%
<br />5.0228%
<br />5.0228%
<br />Gross Tax (tax rate x net assessed value)
<br />7.195.13
<br />3,761.05
<br />3,434.07
<br />Less
<br />County GOT Homestead Credit:
<br />7.3430% (528.34)
<br />(276.17)
<br />(252.16)
<br />Tax Due Before Circuit Breaker
<br />6,666.79
<br />3,484.88
<br />3,181.91
<br />Less
<br />Circuit Breaker Credit
<br />(3,242.37)
<br />(3,106.21)
<br />(136.16)
<br />Net Tax
<br />3,424.42
<br />378.67
<br />3,045.75
<br />Circuit Breaker Cap
<br />Circuit Breaker
<br />1.0000%
<br />2,700.00
<br />2,500.00
<br />2,700.00
<br />Debt Service
<br />0.5057%
<br />724.42
<br />378.67
<br />345.75
<br />Circuit Braker Cap
<br />3,424.42
<br />2,878.67
<br />3,045.75
<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 />143,250.00
<br />3,424.42
<br />378.67
<br />3,045.75
<br />2
<br />143,250.00
<br />3,424.42
<br />378.67
<br />3,045.75
<br />3
<br />143,250.00
<br />3,424.42
<br />378.67
<br />3,045.75
<br />4
<br />143.250.00
<br />3,424.42
<br />378.67
<br />3,045.75
<br />5
<br />143,250.00
<br />3,424.42
<br />378.67
<br />3,045.75
<br />5 year totals:
<br />17,122.08
<br />1,893.34
<br />15,228.74
<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 />
|