|
Celgard LLC Exhibit B
<br />Estimated Maximum Grants
<br />Based on Tax Rate for TY 2009
<br /> Base Amount Grant % Tax Rate Grant Total per Grant
<br />Grant 1
<br />Year 1 15,300,000 0.85 0.0063 81,932
<br />Year 2 15,300,000 0.85 0.0063 81,932
<br />Year 3 15,300,000 0.85 0.0063 81,932
<br />Year 4 15,300,000 0.85 0.0063 81,932 327,726
<br />Grant 2
<br />Year 1 32,500,000 0.85 0.0063 174,038
<br />Year 2 32,500,000 0.85 0.0063 174,038
<br />Year 3 32,500,000 0.85 0.0063 174,038
<br />Year 4 32,500,000 0.85 0.0063 174,038 696,150
<br />Grant 3
<br />Year 1 9,600,000 0.85 0.0063 51,408
<br />Year 2 9,600,000 0.85 0.0063 51,408
<br />Year 3 9,600,000 0.85 0.0063 51,408
<br />Year 4 9,600,000 0.85 0.0063 51,408 205,632
<br />Maximum Estimated Grant Allowable 1,229,508
<br />Estimated Grants based on proposed investment by Celgard.
<br />Illustration does not include depreciation as projected Investment may exceed
<br />targeted amounts, due to change in scope, unforeseen inflationary spiral, market vagaries, etc.
<br />Tax Rate for TY 2009 used for all years. Actual maximum Grants
<br />should be based on tax rates in effect for years of Grants.
<br />These totals are valid to the conclusion of Grant 3,
<br />presuming Celgard meets the 10 yr. installation requirement, and other associated requirements
<br />specified by the Agreement and the Program.
<br />Page 15 of 16
<br />G-2 Page 158
<br />
|