|
EXHIBIT F - PROPOSED ORANGE COUNTY INCENTIVE
<br /> Proiect Rooster
<br /> 515,250,000 NMI
<br /> 50,6383
<br /> 79 75% ! of new property tax for 5 years
<br /> 583,611 30% f .. -_
<br /> I
<br /> . s , , , io
<br /> Aeal $750,C00 $ 750000 $7504000 5750,C00 -�
<br /> - _ _ -. $750,C00 5750,000 � $750,000 $750060 $75D,060 $750,000
<br /> $750,000 5750,OOD .
<br /> Pers Prop Yr 1 - - - --
<br /> $2,GG0,6C0 $1,360,000 $ 1 fi20,d00 $` $729,dD0 ' _ 5956,594 5860,934 $774,841 $697357 52,OCfl,GGO
<br /> Pers Prop Yr 2 .. . $D S1,GC0,C00 $900,000 $ 5SIO,0G0 $ $72942d0 .
<br /> Pers Prop Yr 3 -$0 $� 51060,OJ0 $540,490 $531,441 $473297 . $430,467 $ 387,420 $1,6D6,QD0 ;
<br /> _ $9C0,600 $800,C00 '
<br /> Pecs Prop Yr 4 j $p Sp -...._ __- _- $6CO3CR'iD 55Go,D6D $4GO,G00 $360,C00 52(30,6W $1,66-,C00
<br /> $0 51,dC0,000 $400,G6D
<br /> $8d0 ODO $700,C00 �
<br /> Pen Pm Yr 6 __. _-_ _ $6d0,C00 55CO,OGO - $4DD,dd(% $300,DD0 $1,606,d6D
<br /> $0 $0 _ __. _ -
<br /> $O $0 $ I,O�,G60 59Co,6C0 5800,000 : $7d6,G60 $EC�O,GCO $SdD,660 $4OD,OCO $1,OOO,D60
<br /> Pers Prop YrS �. $0 $D $
<br /> 0 50 _. - _ '..
<br /> Pers Pro Yr 7
<br /> p
<br /> P $0 $0 $0
<br /> $0
<br /> Tax Value $2,750,6C0 53,550,G00 $4,270,000 $4,918pom 55,491,260 $4,937,O8D - 0 9 . 5 8 _ - - _- -$4,503,372 $4,038,035 $3, 395 ,233 53,155, 303 $2,734, 777 $6,750,000
<br /> Property lax $0 $ 17,553 $22,660 527,255 $31, 392 535050 $31,833 528,745 $25,775 $22,910 $200140 $263,313 '.
<br /> _ 3
<br /> Incentives $0 -$ 131165 -$160995 -520.442 -523,544 -526,283 $0 - - SO $0 $0 -5100,43 f
<br /> Annual Net 50 - - $7�43 $8,763 - - _
<br /> $4�38 55,665 $6,814 $31,333 $94,055 $ $ 25*770 $$22740 $$ 20, 140 $162,830
<br /> 525,775 $22,910 $ 20,140
<br /> Cash Flow j $6 $4®88 510.053 $ 16,867 524,715 533,478 $654310
<br /> $160,000
<br /> E
<br /> 5160,CC0 -
<br /> - 5140,CC0
<br /> i
<br /> -
<br /> $1dn,D00
<br /> 540JUD
<br /> ,s.
<br /> MIN
<br /> I
<br /> Yr1 (2025 ) Yr 2 (2026 ) Yr3 (2027 ) Yr4 (2029 ) Yr5 (2029 ) Yr6 (2030) Yr7 (2031) Yr9 (2032 Yr9 (20331 Yr10 (20341 Yr31 (203%
<br /> i
<br /> � Annual llet ® Cash fioF�
<br /> 3 43
<br /> '$8,5000000 of the proposed investment is for Real Property that is already taxed by the county and not included in this calculation.
<br /> i
<br /> iI
<br /> I
<br /> i
<br /> E
<br /> I
<br /> 3
<br />
|