|
5 YEAR
<br />2-Jun-06
<br />ANI APRAHAMIAN
<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 />Base Assessed Value:
<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 />354,500.00 344,500.00 344,500.00
<br />N/A N/A ($74,600.00)
<br />N/A (269,900.00) N/A
<br />N/A N/A 10,000.00
<br />354,500.00 74,600.00 279,900.00
<br />4.89060% 4.89060% 4.89060%
<br />Gross Tax (tax rate x net assessed value): 17,337.18 3,648.39 13,688.79
<br />Less SRTC (21.6113%): (3,746.79) (788.46) (2,958.33)
<br />Less Homestead Credit (24.3982%): (3,315.81) (697.77) (2,618.04)
<br />Net Tax: 10.274.58 2.162.16 8.112.42
<br />Net Assessed Total
<br />Year Value Taxes Due Tax Abated Tax Paid
<br />1 354,500.00 10,274.58 2,162.16 8,112.42
<br />2 354,500.00 10,274.58 2,162.16 8,112.42
<br />3 354,500.00 10,274.58 2,162.16 8,112.42
<br />4 354,500.00 10,274.58 2,162.16 8,112.42
<br />5 354, 500.00 10,274.58 2,162.16 8,112.42
<br /> 5 year totals: 51,372.90 10,810.80 40,562.10
<br />*This schedule is for estimation purposes only and assumes constant tax rates.
<br />The true tax values will ultimately be determined by the actual
<br />assessed valuation and the then current tax rates.
<br />**Tax Abated is capped at $74,600 of assessed value of structures only
<br />and does not include land assessed value.
<br />***Tax Paid is calculated using the difference between actual assessed value
<br />of structure and maximum abated portion of $74,600 and adding
<br />back the land assessed value.
<br />
|