Laserfiche WebLink
Project G Payback Period <br />Projected PILOT found by adding applicant provided cost of building/structures and machinery/equipment, dividing by <br />100, multiplying by .71 to get the ad valorum tax rate, then multiplying by .20 to represent the significant improvement <br />discount built into our IDA's. Note, we are currently negotiating a new IDA that will likely see this number increase, but <br />staff thought it was vital to give the most conservative estimations possible. <br />(331,000,000/100*.71)*.20= 470,020 <br />Projected Payback Period Based on Provided Construction Timeline* <br />Year <br />Amount Paid by <br />City <br />Projected PILOT <br />Total Projected <br />PILOT <br />2020 <br />$250,000 <br />$0 <br />$0 <br />2021 <br />$0 <br />$0 <br />$0 <br />2022 <br />$0 <br />$0 <br />$0 <br />2023 <br />$250,000 <br />$0 <br />$0 <br />2024 <br />$200,000 <br />$470,020 <br />$470,020 <br />2025 <br />$0 <br />$470,020 <br />$940,040 <br />2026 <br />$0 <br />$470,020 <br />$1,410,060 <br />2027 <br />$0 <br />$470,020 <br />$1,880,080 <br />2028 <br />$0 <br />$470,020 <br />$2,350,100 <br />2029 <br />$0 <br />$470,020 <br />$2,820,120 <br />2030 <br />$0 <br />$1,480,563 <br />$4,300,683 <br />*Timeline assumes zero growth in valuation and no change in City tax rate. <br />