Mobile Chamber Benefit-Cos! Analyst: City at Mobile Company Name Wal-Mart Stores, Inc. Subsidiaries July 19, 2016 Exempt Years 20 Impact Years 30 Proposed Investment Capital investment: Wages $65,000,000 Equipment $19,000,000 Material $45,000,000, Land $0 total $129, 000, 000 Annual operation: Direct jobs 550 Annual salary perjob $35,000" total annual payroll $19, 250,000 Taxes Exempted First Year Total Exempted Ad Valorem Taxes Exempted City: mobile Mobile County State of Alabama Sales Taxes Exempted City: Mobile Mobile County State of Alabama Total Ad Valorem Sales Taxes Exempted Taxes Collected - Unaffected by Exemption First Year Impact Years Ad valorem tax for local public education $554,700 $16,641 ,000 Ad valorem tax for state public education $77,400 $2,322,000 Local government through expenditures from construction wages $1,642,200 $1,642,200 from annual payroll $26,951,361 State government through expenditures from construction wages $3,484,500 $3,484,500 from annual payroll $57,186,711 Total Taxes Collected Unaffected by Exemption $5,758,800 $108,227,772 Taxes Collected - After Exemption Period Ends Ad Valorem Taxes after exemption ends Post-exemption Years City: mobile $0 Mobile County $5,289,000 State of Alabama $903,000 Total Taxes Collected after Exemption Ends $6,192,000 >Total Taxes Collected minus Exempted $99,110,772 Net Tax Bene?ts - exemptions not subtracted $114,419,772 >Total Cumulative Payrolls,including construction wages $84,250,000