|
City of Centerville
<br />Tax Abatement Project
<br />Hotel and Restaurant
<br />Estimated Real Estate Taxes*
<br />REAL ESTATE TAXES
<br />Tax Total Taxable Total Net
<br />Fiscal Referendu
<br />Payable Market Value CountyCitySchoolOtherSubtotalStateCapacity Total
<br />Disparitiesm
<br />Year(TMV)Taxes
<br />20267,500,00026,11944,04826,8725,330102,36955,89148,597206,85716,456223,313
<br />20277,575,00026,38344,49227,1445,384103,40356,45649,257209,11516,620225,736
<br />20287,650,75026,64944,94227,4185,438104,44757,02649,757211,23016,787228,016
<br />20297,727,25826,91845,39627,6955,493105,50257,60250,262213,36616,954230,320
<br />20307,804,53027,19045,85427,9745,549106,56758,18350,772215,52317,124232,647
<br />20317,882,57527,46546,31728,2575,605107,64358,77151,287217,70117,295234,997
<br />20327,961,40127,74246,78528,5425,661108,73059,36451,807219,90217,468237,370
<br />20338,041,01528,02247,25728,8305,718109,82859,96452,333222,12417,643239,767
<br />20348,121,42528,30547,73429,1215,776110,93660,56952,864224,36917,819242,188
<br />20358,202,64028,59148,21629,4155,834112,05661,18053,400226,63617,997244,633
<br />20368,284,66628,87948,70229,7125,893113,18761,79853,941228,92618,177247,103
<br />20378,367,51329,17149,19430,0125,953114,32962,42154,488231,23818,359249,598
<br />20388,451,18829,46549,69030,3156,013115,48363,05155,040233,57418,543252,117
<br />20398,535,70029,76250,19230,6206,074116,64863,68755,598235,93318,728254,662
<br />20408,621,05730,06250,69830,9296,135117,82564,33056,162238,31618,915257,232
<br />*City received information from assessor that estimated total taxes at $225,300 for the Project, which is slightly different than the
<br />scheduled provides here for estimated Tax Payable Year 2026 taxes. The difference is not reconciled but is not considered to be a
<br />material difference for purpose of preliminary planning. TMV is based on assessor estimate for 84 unit hotel and 4,800 SF
<br />restaurant as of March 1, 2023.
<br />Page 5 of 54/20/2023
<br />
<br />
|