Compensating local governments for loss of tax base due to State ownership of land
September 1996
V. Fiscal impact
Introduction
The amount of state compensation payable to localities under the proposed PILOT program can be estimated using the acreage of state property shown on local assessment rolls. In the remainder of this section, estimates based on 1993 assessment rolls are presented. These figures must be regarded as tentative because acreage and property use codes may have been incorrectly recorded for some parcels on the rolls. Were the proposed program to be implemented, more accurate determinations would have to be made since large amounts of state revenue would be at stake.
Because the recommendations made regarding the proposed PILOT program (see Part M stop short of specifying the actual dollar amount per acre that would be paid to localities, the estimates given in this section provide a range of possible compensation scenarios rather than a single version. Obviously, the scenario chosen and compensation paid would depend on the available state funds. All compensation scenarios presented in this section share the feature that each local government is guaranteed the amount (taxes plus PILOTS) received in fiscal 1994, even though its payments as calculated under the new program might in some cases be smaller.
PILOT program compensation costs
Tables 12 through 14 present the estimated PILOT payments that would be made annually to local governments based on three assumed compensation schedules reflecting the fixed payment per acre concept recommended in Part IV of this report. The schedules compare the total payments that would be made to the local governments in each county under the new program with those made under the existing tax and PILOT programs.
The first schedule, as reflected in Table 12, is the simplest of the three alternatives. Under this option, each local government unit would receive one dollar per acre of eligible of state-owned land. Since this compensation level is quite low compared to existing levels in nearly all areas of the state, the great majority of local governments would receive compensation based on the 'hold harmless" level of fiscal 1994. However, those communities having eligible state land but currently receiving no taxes or PILOT payments would now receive one dollar per acre for each local government unit within whose boundaries the land is located. It is thus apparent that this version of the program would cost the state more that the current programs, since all would be guaranteed at least as much as is currently paid, and some could receive more if the new payment exceeded the old one.
The added cost to the state of this version of the program, based on 1993 assessment roll acreage, would have been approximately $694,000. This represents a relatively small increase (0.9 percent) over the total compensation paid under the current programs. The number of local governments receiving compensation payments would increase substantially, however, with counties increasing from 26 to 58, cities/towns from 428 to 781, school districts from 284 to 481, and villages from 21 to 126 (see Table 15). All told, a total of 1, 446 taxing units would receive payments, almost twice as many as receive them under current law (759).
As is to be expected, most taxing units that are currently receiving payments would continue to receive the same payment under the "hold harmless" feature, because their existing payment level exceeds one dollar per acre. In this category are 23 of the 26 counties, 363 of the 428 cities/towns, all 21 of the villages, and 270 of the 284 school districts. The largest beneficiaries of this version of the program would be those areas of the state with a high ratio of currently exempt land to currently taxable land (e.g., Suffolk, Columbia, and Onondaga Counties), and/or rural areas where land values are relatively low and where the currently taxable land may not be taxable for all purposes (e.g., Jefferson and St. Lawrence Counties).
Although this type of compensation program is simple, it may not adequate reflect the differential "cost" of exempt state land to different kinds of taxing units. Some taxing units, such as school districts, are particularly dependent on the property tax base, and their tax levies comprise the largest share of most tax bills. It may therefore be more appropriate to compensate taxing units in proportion to their shares of local property taxes rather than on an equal-payment-per-acre basis.
Table 12: Projected payment under PILOT program based on $1 per acre per taxing unit
County
Total payment* to taxing units
Net increase
County
City, Town
Village
School
All units
Albany
$8,814
$125,172
82
$9,529
$143,596
$14,800
Allegany
9,819
159,837
913
290,319
460,888
11,682
Broome
2,567
17,642
0
124,984
145,193
2,902
Cattaraugus
328,931
249,291
0
732,547
1,310,769
2,585
Cayuga
5,257
23,566
167
29,030
58,021
13,394
Chautauqua
6,109
39,149
39
80,374
125,671
12,087
Chemung
1,550
2,491
0
3,788
7,829
4,051
Chenango
127,259
354,113
0
770,901
1,252,273
0
Clinton
103,648
196,474
0
553,983
854,105
3,611
Columbia
7,810
10,132
1
22,995
40,938
20,623
Cortland
13,444
75,440
0
23,459
323,143
19,748
Delaware
153,400
163,230
174
299,832
616,636
4,718
Dutchess
6,806
6,806
65
701,729
715,405
17,848
Erie
1,389
1,746
0
8,607
11,742
7,466
Essex
1,668,032
2,962,236
12
5,062,803
9,693,084
69
Franklin
759,604
712,213
2
2,840,659
4,312,478
387
Fulton
799,845
273,146
18,116
1,011,932
2,103,039
4,454
Genesee
7,192
7,192
0
4,190
18,574
18,574
Greene
239,937
256,664
3
544,954
1,041,558
642
Hamilton
1,340,556
3,643,354
134,968
4,155,316
9,274,194
0
Herkimer
1,556,325
670,782
4
2,441,520
4,668,631
396
Jefferson
36,138
41,840
168
91,952
170,098
66,645
Lewis
123,271
265,897
16
532,548
921,732
1,604
Livingston
13,582
25,922
186
114,621
154,310
27,314
Madison
7,049
91,664
35
176,911
275,659
10,541
Monroe
3,762
3,762
17
30,646
38,187
11,091
Montgomery
1,510
16,303
252
61,012
79,077
3,906
Nassau
1,234
1,234
382
1,373
4,223
4,223
Niagara
6,333
6,333
1
4,530
17,196
17,196
Oneida
20,699
95,528
56
902,779
1,019,061
10,188
Onondaga
26,731
31,408
384
67,701
126,225
78,867
Ontario
3,661
3,661
0
58,812
66,134
8,349
Orange
399,129
617,929
1,267
1,014,551
2,032,876
8,536
Orleans
1,040
1,040
2
6,399
8,481
3,707
Oswego
28,725
88,175
2
111,569
228,471
16,176
Otsego
6,882
62,274
0
104,017
173,173
6,809
Putnam
55,113
76,400
1,773
268,232
401,518
0
Rensselaer
31,024
39,776
0
110,177
180,977
2,784
Rockland
988,413
2,238,670
151,596
9,056,129
12,434,808
0
St. Lawrence
378,940
765,276
180
1,201,394
2,345,790
28,773
Saratoga
221,081
147,322
50
432,779
801,232
5,987
Schenectady
1,252
1,252
0
2,289
4,792
3,788
Schoharie
2,226
145,337
0
372,917
520,480
2,226
Schuyler
6,343
78,447
568
58,831
144,188
15,966
Seneca
3,574
3,574
62
17,060
24,270
9,028
Steuben
9,947
66,089
3,714
210,751
290,501
16,862
Suffolk
32,665
32,665
346
8,145,930
8,211,605
95,416
Sullivan
97,920
101,047
5
1,324,443
1,523,415
10,069
Tioga
1,334
45,530
1
139,380
186,245
1,938
Tompkins
10,001
73,675
0
116,036
199,713
13,932
Ulster
584,499
1,058,368
0
1,735,259
3,378,126
685
Warren
285,778
1,211,952
0
2,845,677
4,343,407
19
Washington
419,358
224,689
1
867,841
1,511,890
977
Wayne
6,058
6,058
14
6,614
18,743
18,743
Westchester
3,820
55,576
487,992
111,809
659,197
10,906
Wyoming
7,902
7,902
0
24,177
39,982
18,996
Yates
33,810
34,967
0
1,209
69,986
1,465
New York City
n/a
234
n/a
234
468
468
Statewide
$11,009,097
$17,718,452
$803,615
$50,252,839
$79,784,003
$694,216
*For each taxing unit, total payments can not be less than payment received in 1994 fiscal year.
The next scenario presented (Table 13) reflects this approach. It also assumes that there is considerably more state funding available for the proposed PILOT program than assumed under the previous scenario. Under this version, a total of $ 10.00 per acre would be expended by the state on compensation payments, with local governments once again being "held harmless" if their current compensation payments are higher. The total payment of $10.00 would be apportioned among the different types of local governments according to their current statewide shares of the overall property tax rate. Schools would thus receive $5.60 per acre; counties and cities/towns $2.00 each; and villages $0.40. This level of compensation is about half the average per-acre compensation paid to all taxing units combined in fiscal 1994 ($19.73) and more than twice the median of $4.33 paid in the typical municipality. (The average is much higher than the median because some municipalities received very high per-acre payments, see Table 9.)
As can be seen in Table 13, this compensation scenario would cost about $5.1 million more than the existing tax and PILOT programs, an increase of approximately 7.2 percent. Once again, the number of taxing units receiving payments would nearly double, to 1,446. The largest shares of the additional payments would go to taxing units in Adirondack-area counties (e.g., Hamilton, Herkimer, Jefferson, Lewis, St. Lawrence), where the average payment per-acre is currently below $10.00 in many cases. Suffolk County taxing units would also be ma or beneficiaries, again due to the large exempt acreage in that area of the state. Other counties in the New York City metropolitan area (e.g., Putnam, Rockland) would see no increases in payments because the taxes or PILOTs they receive under current law substantially exceed $10.00 per acre. As is apparent in Table 15, the number of taxing units being paid under the proposed "hold harmless" provision would be smaller under this scenario than under the previous one-dollar-per-acre option.
A third and final version of the proposed PILOT program is shown in Table 14. In this scenario, the state would pay local governments a total of $20.00 per acre, approximately the same level of compensation paid on the average acre under current programs ($19.73). The payment would again be apportioned according to the same tax rate shares used in the previous example (schools, $11,20; counties and cities/towns, $4.00 each; and villages, $0.80). This Table 14 program would cost an additional $27.2 million, or about 34 percent more than current programs. The largest beneficiaries would once again be the Adirondack-area counties, primarily because they have large acreage of currently taxable state land on which the taxes amount to considerably less than $20.00 per acre. Suffolk County would receive almost $0.6 million for its predominantly tax-exempt acreage, and a significant number of rural/forested counties in various areas of the state would also receive substantially higher compensation payments due to the fact that their existing compensation, if any, is substantially less than $20.00 per acre. The only county receiving no additional funds under this scenario is Rockland, where all land is taxable and payments under current law amount to nearly $335.00 per acre. Table 15 indicates that, under this payment scenario, only 249 of the 1,446 taxing units receiving compensation payments would have the payments calculated under the "hold harmless" provision of the PILOT program.
Table 13: Projected payments under PILOT program based on $10 per acre apportioned between taxing units (School, $5.60; County, $2.00; City, Town, $2.00; Village, $0.40)
County
Total payment* to taxing units
Net increase all units
County
City, Town
Village
School
All units
Albany
17,627
$ 134,018
$33
$50,383
$202,060
$73,264
Allegany
19,638
166,265
365
32,381
514,650
65,444
Broome
5,134
20,153
0
127,295
152,582
10,291
Cattaraugus
328,931
291,857
0
770,287
1,391,074
82,890
Cayuga
10,514
28,911
67
64,235
103,727
59,100
Chautauqua
12,218
50,630
16
119,280
182,142
68,558
Chemung
3,100
4,135
0
8,223
15,459
11,681
Chenango
127,259
365,244
0
779,344
1,260,716
8,443
Clinton
114,580
209,249
0
594,386
918,215
67,721
Columbia
15,621
17,237
1
54,012
86,870
66,555
Cortland
26,888
89,190
0
256,729
372,808
69,413
Delaware
153,400
189,644
70
360,048
703,182
91,264
Dutchess
13,611
13,611
26
720,918
78,167
50,610
Erie
2,778
2,778
0
36,546
42,101
37,825
Essex
1,688,032
2,967,354
5
5,208,450
9,843,840
150,825
Franklin
759,604
723,985
1
2,873,804
4,357,383
45,302
Fulton
799,845
299,106
18,116
1,046,431
2,163,499
64,914
Genesee
14,384
14,384
0
23,463
52,231
52,231
Greene
239,937
260,073
1
544,954
1,044,965
4,049
Hamilton
1,566,080
3,653,354
134,968
4,841,274
10,185,677
911,483
Herkimer
1,556,325
721,794
1
2,622,042
4,900,163
231,928
Jefferson
72,275
82,688
67
278,034
433,044
329,591
Lewis
144,928
319,187
12
784,171
1,248,297
328,169
Livingston
27,164
38,053
74
151,461
216,752
89,756
Madison
14,099
89,734
14
200,414
313,260
48,142
Monroe
7,524
7,524
7
46,978
62,033
34,937
Montgomery
3,020
17,955
101
64,496
85,571
10,400
Nassau
2,469
2,469
153
7,686
12,776
12,776
Niagara
12,666
12,666
0
25,366
50,697
50,697
Oneida
36,412
125,844
22
916,174
1,078,453
69,580
Onondaga
53,462
57,860
154
200,650
312,126
264,768
Ontario
7,321
7,321
0
69,580
84,223
26,438
Orange
399,129
624,692
1,267
1,035,278
2,060,366
36,026
Orleans
2,080
2,080
1
13,875
18,036
13,262
Oswego
57,451
105,828
1
247,331
410,610
198,315
Otsego
13,764
66,660
0
115,325
195,749
29,385
Putnam
55,113
76,400
1,773
268232
401,518
0
Rensselaer
31,024
44,020
0
122,190
197,234
19,041
Rockland
988,413
2,238,670
151,596
9,056,129
12,434,808
0
St. Lawrence
378,940
827,454
72
1,461,806
2,668,272
351,254
Saratoga
221,081
153,848
20
445,376
820,234
25,079
Schenectady
2,504
2,504
0
8,197
13,205
12,201
Schoharie
4,452
145,337
0
372,917
522,706
4,452
Schuyler
12,686
86,047
227
90,174
189,134
60,912
Seneca
7,148
7,148
25
25,423
39,745
24,503
Steuben
19,894
78,251
3,712
254,019
355,876
82,237
Suffolk
65,330
65,330
138
8,282,738
8,413,536
297,347
Sullivan
97,920
117,203
2
1,365,792
1,580,917
67,571
Tioga
2,668
46,220
1
142,143
191,031
6,724
Tompkins
20,003
83,705
0
149,166
252,874
67,093
Ulster
584,499
1,058,743
0
1,736,977
3,380,219
2,778
Warren
381,499
1,212,294
0
2,845,765
4,439,558
96,170
Washington
419,358
225,329
1
870,685
1,515,372
4,459
Wayne
12,115
12,115
6
37,037
61,273
61,273
Westchester
7,640
58,540
487,804
129,324
683,308
35,017
Wyoming
15,805
15,805
0
58,350
89,960
68,974
Yates
33,810
37,385
0
4,448
75,643
7,122
New York City
0
468
0
1,311
1,799
1,799
Statewide
$11,671,171
$18,364,216
$800,917
$53,315,503
$84,151,805
$5,062,018
*For each taxing unit, total payments can not be less than payment received in 1994 fiscal year.
Table 14: Projected payments under PILOT program based on $20 per acre apportioned between taxing units (School, $11.20; County, $4.00; City/Town, $4.00; Village, $0.80)
County
Total payment* to taxing units
Net increase all units
County
City, Town
Village
School
All units
Albany
35,254
151,710
65
100,765
287,795
158,999
Allegany
39,276
221,413
731
621,454
882,873
433,667
Broome
10,268
39,348
0
170,058
219,674
77,383
Cattaraugus
328,931
439,663
0
1,156,044
1,924,639
61,455
Cayuga
21,029
52,932
134
128,470
202,565
157,938
Chautauqua
24,435
86,041
31
238,560
349,067
235,483
Chemung
6,200
8,271
0
16,447
30,917
27,139
Chenango
127,259
373,848
0
860,776
1,361,883
109,610
Clinton
229,160
272,171
0
942,970
1,444,301
593,807
Columbia
31,241
33,741
1
103,542
168,525
148,210
Cortland
53,777
156,966
0
437,738
648,480
345,085
Delaware
206,122
264,715
140
577,614
1,084,590
436,672
Dutchess
27,222
27,222
52
744,280
798,776
101,219
Erie
5,555
5,555
0
70,559
81,670
77,394
Essex
2,098,006
3,272,415
10
6,807,823
12,178,253
2,458,238
Franklin
984,811
1,063,139
2
3,769,180
5,817,131
1,505,040
Fulton
799,845
460,103
18,116
1,539,447
2,817,511
718,926
Genesee
28,767
28,767
0
46,927
104,462
104,462
Greene
316,422
338,134
2
818,833
1,473,391
432,475
Hamilton
3,132,161
3,885,302
134,968
7,460,314
14,612,744
5,338,550
Herkimer
1,566,325
1,440,420
3
4,712,779
7,709,526
3,041,291
Jefferson
144,550
165,336
135
556,068
866,089
762,636
Lewis
289,855
598,391
14
1,568,341
2,456,602
1,536,474
Livingston
54,328
65,690
149
207,693
326,859
199,863
Madison
28,197
118,883
28
315,806
462,914
197,796
Monroe
15,049
15,049
13
66,859
96,970
69,874
Montgomery
6,039
32,797
202
91,348
130,386
55,215
Nassau
4,937
4,937
305
15,373
25,552
25,552
Niagara
25,331
35,331
1
50,732
101,395
101,395
Oneida
72,824
215,673
45
1,249,164
1,537,706
528,833
Onondaga
106,924
115,720
307
370,801
593,753
546,395
Ontario
14,643
14,643
0
101,255
130,541
72,756
Orange
399,129
639,274
1,267
1,060,510
2,100,180
75,840
Orleans
4,160
4,160
2
22,975
31,298
26,524
Oswego
114,901
176,687
2
424,661
786,251
573,956
Otsego
27,528
94,388
0
215,382
337,298
170,934
Putnam
55,113
76,400
1,773
301,286
434,572
33,054
Rensselaer
37,860
55,327
0
143,976
237,164
58,971
Rockland
988,413
2,238,670
151,596
9,056,129
12,434,808
0
St. Lawrence
739,421
1,112,135
144
2,251,985
4,103,685
1,786,667
Saratoga
221,081
183,739
40
493,768
898,627
103,382
Schenectady
5,007
5,007
0
16,005
26,020
25,016
Schoharie
8,904
150,446
0
423,855
583,205
64,951
Schuyler
25,372
104,584
454
155,476
285,987
157,765
Seneca
14,297
14,297
50
47,787
76,430
61,188
Steuben
39,787
118,970
3,713
437920
600,390
326,751
Suffolk
130,660
130,660
276
8,449,287
8,710,883
494,694
Sullivan
137,311
151,649
4
1,446,557
1,735,522
222,176
Tioga
5,336
52,031
1
201,476
258,843
74,536
Tompkins
40,005
116,105
0
277,358
433,468
247,687
Ulster
662,375
1,059,492
0
1,739,068
3,460,935
83,494
Warren
762,999
1,378,131
0
3,071,488
5,212,617
869,229
Washington
419,358
231,190
1
877,151
1,527,700
16,787
Wayne
24,230
24,230
11
74,075
122,546
122,546
Westchester
15,281
65,569
487,929
150,647
718,326
70,035
Wyoming
31,610
31,610
0
112,694
175,913
154,927
Yates
33,810
42,222
0
8,897
84,929
16,408
New York City
n/a
936
n/a
2,621
3,557
3,557
Statewide
$15,768,692
$22,250,136
$802,715
$67,451,151
$106,272,694
$27,182,907
*For each taxing unit, total payments can not be less than payment received in 1994 fiscal year.
Table 15: Effect of Hold Harmless provision of proposed PILOT program on taxing units, 1993 assessment rolls
Number of taxing units receiving payments:
Counties
Cities, Towns
Schools
Villages
Under current law
26
428
284
21
Under Proposed PILOT
58
781
481
126
Number of taxing units protected by Hold Harmless provision under scenario: