Inwood 175, LLC 
Project: 2802-22-02A
DRAFT  PILOT

Section; 40, Block: L, Lots: 224 (225), 5, 55 ( 56, 57, 59, 117, 2579), 2585
Parcels: 4
SD- Lawrence
Current Tax Information: $166,000.25 (If the county didn’t own the property)
Part of property is partially owned by Nassau County and those lots are exempt from taxes currently

Estimated Current Land Only Value: $113,652.02
Estimated Taxes Once Built: $246,917.87 

Year					Total
1	              $113,000.00
2	              $113,000.00
3	              $113,000.00
4	              $117,000.00
5	              $122,000.00
6	              $128,000.00
7	              $145,000.00
8	              $160,000.00
9	              $170,000.00
10	              $195,000.00
11	              $215,000.00
12	              $225,000.00
13	              $240,000.00
14	              $250,000.00
15	              $260,000.00
16	              $270,000.00
17	              $280,000.00
18	              $290,000.00
19	              $300,000.00
20	              $310,000.00

1/27/21 – DRAFT
This Pilot has NOT been approved by the Hempstead IDA Board