|
30-year Property Tax Deferral projections for full deferral (every 5th year shown) 3% assessment-growth trend, overall tax rate $2.5 per $100 |
Tax Year | Projected Value | Taxes Paid | Taxes Deferred | Deferred Interest | Cumulative Deferrals | Residual as % of projected 2008 | APR |
| 2008 |
$160,000 |
$2,490 |
$0 |
$0 |
$0 |
100% |
100% |
|
| 2013 |
$185,484 |
$0 |
$3,295 |
$1,213 |
$17,484 |
91% |
105% |
7.44% |
| 2018 |
$215,027 |
$0 |
$4,033 |
$2,704 |
$45,056 |
79% |
106% |
6.70% |
| 2023 |
$249,275 |
$0 |
$4,889 |
$4,519 |
$84,753 |
66% |
103% |
6.15% |
| 2028 |
$288,978 |
$0 |
$5,882 |
$6,708 |
$138,932 |
52% |
94% |
5.70% |
| 2033 |
$335,004 |
$0 |
$7,033 |
$9,332 |
$210,329 |
37% |
78% |
5.33% |
| 2038 |
$388,362 |
$0 |
$8,367 |
$12,459 |
$302,112 |
22% |
54% |
5.02% |
|