25 Wanser, LLC
 (Heatherwood) 
 DRAFT PILOT

25 WANSER AVENUE AND 40 BAYVIEW AVENUE,
LAWRENCE/INWOOD, NY 11096
Current Tax Information: 
Section; 40, Block: 66, Lots: 30,31,(36,37),(38,39),40,68,69,156,157,158,(56, 73, 154, 155)
Section: 40, Block: 82, Lots: 114
Parcels: 12
SD- Lawrence 15
Current Total Taxes Year: $215,520.27
Estimated Taxes Once Built: $2,755,084.00 

Year					Total
1	            $215,520.00
2	            $215,520.00
3	            $215,520.00
4	            $325,000.00
5	            $400,000.00
6	            $420,000.00
7	            $550,000.00
8	            $675,000.00
9	            $750,000.00
10	            $850,000.00
11	            $950,000.00
12	         $1,000,000.00
13	         $1,100,000.00
14	         $1,300,000.00
15	         $1,500,000.00
16	         $1,750,000.00
17	         $2,000,000.00
18	         $2,786,000.00
19	         $2,841,000.00
20	         $2,898,000.00
21	         $2,956,000.00
22	         $3,015,000.00
23	         $3,076,000.00
24	         $3,137,000.00
25	         $3,200,000.00

8/9/21 – DRAFT
This Pilot has NOT been approved by the Hempstead IDA Board