Rock 50, LLC 
Project: 2802-22-01A
DRAFT  PILOT

Section; 38, Block: 295, Lots: (9, 10, 12, 17, 35, 36)
Parcels: 1
SD- RVC
Current Tax Information: $903,025.67 (based on an assessment done 50 years ago by the Village of RVC)
Estimated Taxes Once Built:  $690,262.00
Estimated 

Year					Total
1	            $294,147.00
2	            $294,147.00
3	            $294,147.00
4	            $510,000.00
5	            $525,000.00
6	            $530,000.00
7	            $550,000.00
8	            $560,000.00
9	            $585,000.00
10	            $590,000.00
11	            $595,000.00
12	            $610,000.00
13	            $620,000.00
14	            $650,000.00
15	            $700,000.00
16	            $715,000.00
17	            $750,000.00
18	            $755,000.00
19	            $760,000.00
20	            $800,000.00

1/11/22 – DRAFT
1/12/22 – SECOND DRAFT
This Pilot has NOT been approved by the Hempstead IDA Board