The Gardens at Buffalo, LLC
PILOT Modification

80-84 Albany Avenue
17-33 Buffalo Avenue
Freeport, NY 11520
Current Tax Information: 
Section; 55, Block: 190, Lots: 51 (51-55) and 63
Parcels: 2
SD- Freeport 
Total Current Taxes if it was not an IDA Project: $432,125.3
Original Demolished Taxes: $108,995.66
Original Estimated Taxes Once Built: $708,887.14

Year					Total
1	         $108,995.66
2	         $108,995.66 – We are currently in this year of the PILOT
3	         $108,995.66
4	         $108,995.66
5	         $250,000.00
6	         $330,000.00
7	         $350,000.00
8	         $375,000.00
9	         $390,000.00
10	         $420,000.00
11	         $450,000.00
12	         $470,000.00
13	         $495,000.00
14	         $525,000.00
15	         $550,000.00
16	         $600,000.00
17	         $640,000.00
18	         $680,000.00
19	         $720,000.00
20	         $755,000.00
21	         $790,000.00
22	         $840,000.00
23	         $900,000.00
24	         $975,000.00
25	      $1,140,000.00

7/9/26 – DRAFT

This Pilot has not been approved