- Estimated money with the deal
- $80.3M
- Estimated money without a break
- $57.5M
- Full property tax if the project is built
- $114.1M
- Taxes and deal payments if built
- $80.3M
- Included property tax after the break ends
- $40.7M
- Included state income tax if built
- $0.0M
- Included taxes from construction if built
- $0.0M
- Entered public costs if built
- $0.0M
Both options assume the same facility, start year and years of operation. The property value used to calculate taxes stays the same throughout. Multiplying that value by the tax rate gives the full annual property tax. During the break, the deal follows the payment rule you choose. After the break, it charges full tax.
The calculator subtracts the public costs you enter. Taxes from construction and the one-time deal payment are counted in year 1. Future money receives less weight: each year’s amount is divided by (1 + discount rate) raised to that year’s number. At 4%, for example, $104 received one year from now counts as $100 today.
The calculator combines the possible outcomes using the chances you enter. At a 50% chance of building, it counts half the value if the project is built and half the land taxes if it is not. This is an average of possible outcomes, not a promise of payment. After the site closes, only the assumed land taxes remain.
To find the break-even chance, it subtracts the value of leaving the land undeveloped from the deal’s estimated value. It divides that difference by the extra value of a project paying full tax. This calculation applies when a fully taxed project brings in more than leaving the land undeveloped.
The Local + Oregon view estimates annual state income tax by multiplying permanent jobs, annual wages and the average tax rate entered. It does not account for workers leaving other taxable jobs or for tax credits. The model also leaves out changes in school aid, changes in property tax values, corporate taxes, and fees utilities pay local governments. It does not calculate the effects of another development on the site or environmental damage.