| Average Employee Headcount Per Year | |
| Average Yearly Wage/Salary | |
| Average Wage/Salary Inflation | % |
| Company Sales ($) | |
| Pretax Profit Margin | % |
| State Income Tax Rate | % |
| % of Company Taxable Sales within State of Utah | % |
| Sales Tax Rate | % |
| AVERAGE EMPLOYEES PER YEAR | |
| TOTAL ANNUAL EMPLOYMENT INCOME | |
| ESTIMATED TOTAL ANNUAL STATE PERSONAL INCOME TAX | |
| ESTIMATED ANNUAL COMPANY REVENUES | |
| ESTIMATED ANNUAL UTAH CORPORATE INCOME TAXES | |
| ESTIMATED UTAH SALES TAX GENERATED BY REVENUE | |
| GRAND TOTAL - DIRECT TAX REVENUES GENERATED FOR STATE OF UTAH | |
| GRAND TOTAL - DIRECT AND INDUCED TAX REVENUES (1.8 MULTIPLIER) | |
| AVAILABLE HB-316 FUNDS (@ 30%) |
