Strategic Property Tax Deferment

YEAR TAXES DEFERRED COST
( prime-2% )
PREMIUM PLAN 20* GUARANTEED CASH VALUE DIVIDEND
CASH VALUE
GUARANTEED
DEATH BENEFIT
DIVIDEND
DEATH BENEFIT
white
year  1 $4000 $40 $4,000 $0 $59 $126,113 $126,346
year  2 $4000 $80 $4,000 $0 $122 $126,113 $126,576
year  3 $4000 $120 $4,000 $0 $229 $126,113 $126,953
year  4 $4000 $160 $4,000 $0 $486 $126,113 $127,837
year  5 $4000 $200 $4,000 $0 $903 $126,113 $129,204
year  6 $4000 $240 $4,000 $1,009 $2,510 $126,113 $131,067
year  7 $4000 $280 $4,000 $2,270 $4,558 $126,113 $133,422
year  8 $4000 $320 $4,000 $3,910 $7,209 $126,113 $136,264
year  9 $4000 $360 $4,000 $5,927 $10,460 $126,113 $139,604
year 10 $4000 $400 $4,000 $8,323 $14,343 $126,113 $143,411
year 11 $4000 $440 $4,000 $11,224 $18,992 $126,113 $147,691
year 12 $4000 $480 $4,000 $14,503 $24,505 $126,113 $153,000
year 13 $4000 $520 $4,000 $18,160 $30,922 $126,113 $159,260
year 14 $4000 $560 $4,000 $22,322 $38,364 $126,113 $166,420
year 15 $4000 $600 $4,000 $26,862 $46,731 $126,113 $174,457
year 16 $4000 $640 $4,000 $34,933 $59,036 $126,113 $182,824
year 17 $4000 $680 $4,000 $44,013 $72,674 $126,113 $191,548
year 18 $4000 $720 $4,000 $54,102 $87,847 $126,113 $200,605
year 19 $4000 $760 $4,000 $65,327 $104,519 $126,113 $210,036
year 20 $4000 $800 $4,000 $77,686 $122,888 $126,113 $219,894
white
tax bill $80,000 $79,325 $130,870 $126,113 $229,824
interest charges $8,420
total taxes plus interest $88,420
white
year 26 age 70 $(113,020) $0.00 $87,522 $176,171 $126,113 $280,823
year 31 age 75 $(138,620) $0.00 $94,837 $230,784 $126,113 $334,941
year 36 age 80 $(165,220) $0.00 $101,647 $393,786 $126,113 $381,562
year 41 age 85 $(192,820) $0.00 $107,322 $370,709 $126,113 $459,093
year 46 age 90 $(221,420) $0.00 $112,367 $447,865 $126,113 $532,582
year 51 age 95 $(251,020) $0.00 $117,663 $560,364 $126,113 $615,285
year 56 age 100 $(281,620) $0.00 $126,113 $703,519 $126,113 $703,519
year 61 age 105 $(313,220) $0.00 $126,113 $787,719 $126,113 $787,719

css.php