|
27
<br /> EXHIBIT F - PROPOSED ORANGE COUNTY INCENTIVE
<br /> Project"Sunny"Morinaga Orange County NC Proposed Incentive
<br /> Proles["Sunny'•MorinaEa
<br /> 5127.077;004 $0-8629
<br /> JOBS 244 INCENTIVE 75% of new property tax for 5 years
<br /> AVERAGE WAGE §48.912 DEPRECIATION 10% • •�
<br /> i r r r n n r r r r r (2034) Initial New
<br /> Real $4,877,000 $30,655,000 $32,789,000 532,806,000 $32,806,000 $32;806,000 $32,306,003 $32,W6,CCO $32,806,000 $32,&76,000 $32,806,000 $32,806,003
<br /> Pers Prop Yr 1 523,856,030 $21,470,400 519,323,360 $17,391,024 515,651,922 $14,086,729 $12,678,056 $11,410,251 $10,269,226 59,242,303 $8,318,073 $23,856,000
<br /> Pers Prop Yr2 $0 $45,919,000 $41,327,100 $37,194,390 $33,474,951 $30,127456 $27,114,710 $24,403.259 521,962,915 519,765,524 517,789,961 545,914,OD3
<br /> Pers Prop Yr 3 S0 W $20,671,000 $18,603,900 $15,535,800 $14,469,700 $12,402,500 $10,335,500 $8,268,400 56,201,300 $4,134,200 520,671,003
<br /> Pers Prop Yr 4 50 50 50 5675,,000 5637,500 $540,000 5472,500 5405,000 5337,500 5270,000 5202,500 5675,033
<br /> Pers Prop Yr 5 SO 50 $0 SC 53,150,000 52,835,000 $2,520,003 S2,205.000 S1,890,000 $1,575,000 51,263,000 53;150,030
<br /> Pers Prop Yr 6 $a $0 w $0 $0 $0 50 A $0 $0 $0 $0
<br /> Pers Prop Yr 7 Sd 50 53 SO 50 50 $0 $0. S0 50 $0 $0
<br /> Tax Value $28,733,000, $98,044,400 5114,110,450 $106,670,314 $102,227,173 $94,864,885 $87,993,867 $81,564,990 $75,534,041 $59,861,227 $64,510,734 $127,077,000
<br /> I
<br /> • r r (ZD3C) r r r r (2034)
<br /> Property Tax $0' $247,937' $846,025 $984,659 $-20,45°. 5862,118 $818,589 $759,299 $703,824 $651,783 5632,833 $7,417,526
<br /> Inrenttves $0 -5185,953 -5634,519 -S738,494 -5690.344 -S661.589 Sa S0 SO so 50 -S2.914,89B
<br /> Annual Net 50 $51,984 $211,506 $246,165 $230,115 $220,530 5818,589 $759,299 $703,824 $651,783 $502;833 $4,506,628
<br /> Cash Flow $0 561,984 5273,491 $519,655 $749,770 5970,299 $1,788,889 52,548,188 $3,252,012 53,9113,795 $4,506,628
<br /> 5s,000.00o
<br /> 54,500.000 -
<br /> 54,m0,003
<br /> 5a,500;000
<br /> 53,000,003
<br /> 52,500.000
<br /> $z,m0.m0
<br /> $1,500.000
<br /> 51,000.000
<br /> X00,so - ■ ■ ■ ■ ■
<br /> rr1[zoz4} rrz(wzs) rr3(zoz6) rr4(2427) In 512028) rr6{0029} rr7(ao3o) rra(z031) ,,9(00329 ,,10(2013) nu[2034}
<br /> -MralNet -Cuh Flaw
<br /> 0 57 51 4s 351 121 0.: 6 4 4 204:
<br /> I f II i
<br /> 4863-5202-3475.v5
<br />
|