|
19
<br /> EXHIBIT B- Proposed Orange County Incentives
<br /> Mf.0UNE INDt85TRlES.INC.
<br /> COMPANY $65,300,040 $0.$544 _
<br /> JOBS 250 within the first 5 yearsU-W 1W 75% of new orolrerty tax for 5 yearn
<br /> AVERAGE WAGE $35,468 • •, 107E
<br /> Comment:Medline also forecasts the total job count by year 81.4 could be as high as 5401-700 positions..
<br /> New Val Lie Yr 1 a (20 20) • • . r 1 1 1 • r (2029) Initial New,
<br /> Real $25,000.000 $55.000.000 555.000.000 $55.000.000 $55.000.000 $55,000.000 $55,000.000 $55.000,000 $55,000,000 $55,000.000 555,000.000 555,000.000
<br /> Pers Prop Yr 1 $3,000.000 52,600.000 52,620.000 S2458.000 52,312.200 $2.080,930 $1,872,882 51.685,594 $1.517,034 $1,365,331 $1.228,798 $3,000.000
<br /> Pers Prop Yr 2 5o $7.000.000 $6.300.000 $5:670.000 $5.103.000 $3.592.700 $4.133,430 $3,720.087 $3.348.078 $3.013.270 $2,711.943 $7.000.000
<br /> Pers Prop Yr 3 SO $o S10o.000 590.000 $80.000 $70.000 $60.000 550.000 $40.000 530.000 $20.000 $100,000
<br /> Pers Prop Yr 4 $o 50 $o 5100.000 $90,000 $•ao.= $70.000 560.000 550.000 540.000 530.000 5100.000
<br /> Pers Prop Yr 5 5o $o 5o SD $100.000 $90.000 $80.000 $70.000 560.000 $50.000 540.000 5100.000
<br /> Pers Prop Yr 6 5o $o So So $0 $o 5o 5o $o 5o $o 5o
<br /> Pers Prop Yr 7 5o 5o 5o 5o so 50 50 1�0 LO LO 10 $o
<br /> Tax value 518000.000 $64 800,000 564.020.000 563.318.000 562.685.200 561913 6$0 561216.312 560,585,681 560,015.113 559.498.601 559.030.741 565.300.000
<br /> 1 • a 1 1 • r '• • /
<br /> Property Tax $0 $238.112 $551.059 5544,426 $538:456 $533.075 $526.514 5520.384 $515.221 $510.359 $505.976 $4.983.791
<br /> Incentives $o -$17$584 -5413.294 -$408.320 4443.3-42 4399.805 5o $o 5o $o 50 -$1.1103;346
<br /> Annual Net $o $59 5'8 $137.765 $136.107 $13-:611-1 $133 269 $526,514 5520.584 $515.221 $510,369 $505.976 53.179.965
<br /> Cash Flow 50 $59523 $197.293 $333.399 $568.013 $601,282 $1,127.796 $1,648.380 $2.163,600 $2.673.969 $3,179.945
<br /> 53,400.000
<br /> 43,000.000
<br /> 52,500;00$
<br /> rr2;000,000
<br /> 51.500.000
<br /> 51,000,000
<br /> $500.000
<br /> $0
<br /> Yr 1(2019) Yr 2(2020) Yr 3(2021) Yr 4(2022) Yr 5 023) Yr 6(2024) Yr 7120251 Yr S(20261 Yr 9(20271 Yr 10 02028) Yr 11029)
<br /> IiliiiiiiiArnuelNet --CamFlo.
<br /> 'Jobs yr 1 r • r * r • r r r r • r (2029) Total
<br /> 0 30 75 75 50 20 50 So 50 54 5o 500
<br />
|