CANOPY GROWTH PILOT SCHEDULE

FULL TAXES
2020 $311,599.51
2021 $317,331.50
2022 $324,133.13
2023 $330,671.39
2024 $337,235.33
2025 $344,031.04
2026 $350,911.66
2027 $357,929.39
2023 $365,033.49
2029 $372,390.26
2030 $379,333.06
2031 $337,434.33
2032 $395,133.52
2033 $403,037.19
2034 $411,143.94
$5,333,620.24

Based on an assumed 2% property tax Increase per year

Current Assessment $4,638,700

Final Assessment: $7,543,000

 

96131636456 PILOT PAYMENT
0% $191,623.53
0% $191,623.53
0% $191,623.53
0% $191,623.53
0% $191,623.53
50% $251,611.55
50% $251,611.55
50% $251,611.55
50% $251,611.55
50% $251,611.55
25% $231,605.53
25% $231,605.53
25% $231,605.53
25% $231,605.53
25% $231,605.53

BENEFIT
$119,975.93
$126,207.92
$132,564.55
$139,043.31
$145,661.75
$92,419.49
$99,300.11
$106,313.35
$113,476.94
$120,773.71
$93,232.54
$105,329.30
$113,577.99
$121,431.66
$129,543.41

$3,624,203.26 $1,764,416.97