|
17
<br /> COMPANY INVESTMENT $39,900,000 TAX RATE $0.8679
<br /> JOBS 403 INCENTIVE 7596 of new property tax for 5 years
<br /> AVERAGE WAGE $70,789 DEPRECIATION RATE 10%
<br /> Yr 6 r r r r r r (2029) Initial NL
<br /> Real $5,000000 $21,600,000 $24.300,000 $24,346,000 $24,300,000 $24,300,000 $24,300,000 $24,300,000 $24,300.000 $24300,000 $24,300,000 $24,300,000
<br /> Pers Prop Yr 1 $200,000 $180,000 $162,406 $145:800 $131,220 $118,{}98 $106.288 $95,659 $86.093 $77,484 $69.736 $200,000
<br /> Pers Prop Yr 2 $0 $10,200.000 $9,180,000 $8,262,000 $7,435,800 $6,692,220 $6,022,998 $5,420,698 $4,878.628 $4,390,756 $3,951,689 $14,200,000
<br /> Pers Prop Yr 3 $0 $0 $5,200,000 $4,680,000 $4,160,000 $3,640,000 $3,120,046 $2,,600,000 $2,080,000 $1,560,000 $1,040,000 $5,200,000
<br /> Pers Prop Yr 4 Sc $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
<br /> Pers Prop Yr 5 Sc $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
<br /> Pers Prop Yr 6 Sc $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
<br /> Pers Prop Yr 7 = 53 $_ $0 $0 $0 $0 Lo 5O0 $() $00 $$c
<br /> Tax Value 55.=v 53_,98--,vv" 538,842,0--: S37 387,8:0 S3E.v7-7 020 $34,750,318 $33,549,286 531416,358 S31,344,722 $30,328,250 $29,361,425 $39,900,20:
<br /> r r r r r r (2029) Total
<br /> Property Tax Sc $45,131 $277,554 $337.'__0 $324,489 $312,679 $301,598 $291,174 $28`_.342 $272,041 $263,219 $2,706,336
<br /> Incentives SO -$33.848 -$208,166 -$252,832 -$243,367 -$234,509 $0 $0 SO $0 $0 -$972,722
<br /> Annual Net S 51'_,283 $69,389 531 277 S81' _ 1 598 5191"1 5=8_,34- S''2:4_ S 9 33.0'_4
<br /> Cash Flow 55 51_._x3 $80,671 5164,949 52 E.0'- -' - 0'5,839 591' 13 51,198,354 s_ c 395 a�0
<br /> $2,0 O,000
<br /> $1,8W,000
<br /> $1,600,000
<br /> $1,400,000
<br /> $1,200,000
<br /> $1,000,000
<br /> $8€10,000
<br /> $600,000
<br /> 5"�v,C00
<br /> 52G , G5 d ■ ■ ■
<br /> V Yr 1(2019) Yr 2(20201 Yr 3(2021) Yr 4{20221 Yr 5(2023) Yr 6(2024) Yr 7(2025) Yr 8(2026) Yr 9(2027) Yr 10(2028) Yr 11(2029)
<br /> IIIIIIII!AnnualNet -CashFlcw
<br /> r + r r r r r r r r r
<br /> - - 0 104 274 8 8 9 0 0 0 0 0 403
<br />
|