|
Campbell Soup Supply an
<br />Paris, TX Plant
<br />jUll - Single Serve - Aluminum Can Project
<br />Property Tax Abatement Schedule
<br />Useful We
<br />Total Investment $ 24,222,813 in Years Depr/Yr
<br />Real $ 1,376,103 40.0 $ 34,403
<br />ME $ 22,846,710 15.0 $ 1,523,114
<br />MeCHME Tox Rote - 2012 Rate/$100
<br />C® $ 0.51107
<br />County $ OA3870
<br />C $ 0.18700
<br />NLISD $ 1.12150
<br />Year -----..-----.--2. 1 2 3 4 5 6 7
<br />Tax Abated 100% 100% 100% 100% 100% 100% 100%
<br />Asset Value Real
<br />1,376,103
<br />1,341,700
<br />1,307,297
<br />1,272,894
<br />1,238,491
<br />1,204,088
<br />1,169,685
<br />Asset Value ME
<br />21,300,627
<br />19,605,767
<br />18,207,686
<br />17,396,742
<br />16,477,047
<br />15,189,224
<br />14,259,637
<br />Tax before Abatement
<br />1.3261
<br />%good factor
<br />0.92
<br />0.84
<br />0.75
<br />0.67
<br />0.60
<br />city
<br />115,894
<br />107,056
<br />99,735
<br />95,415
<br />90,539
<br />83,782
<br />78,855
<br />County
<br />99,483
<br />91,897
<br />85,612
<br />81,904
<br />77,718
<br />71,917
<br />67,688
<br />PJC
<br />42,405
<br />39,172
<br />36,493
<br />34,912
<br />33,128
<br />30,656
<br />28,853
<br />Total
<br />257,782
<br />238,125
<br />221,840
<br />212,231
<br />201,385
<br />186,355
<br />175,396
<br />Abated Taxes
<br />city
<br />115,894
<br />107,056
<br />99,735
<br />95,415
<br />90,539
<br />83,782
<br />78,855
<br />County
<br />99,483
<br />91,897
<br />85,612
<br />81,904
<br />77,718
<br />71,917
<br />67,688
<br />PJC
<br />42,405
<br />39,172
<br />36,493
<br />34,912
<br />33,128
<br />30,656
<br />28,853
<br />Total
<br />257,782
<br />238,125
<br />221,840
<br />212,231
<br />201,385
<br />186,355
<br />175,396
<br />Taxes Realised
<br />C
<br />-
<br />_
<br />_
<br />County
<br />PJC
<br />Total
<br />7 Yr Total Yr a Estimated
<br />1,135,282
<br />13,027,720
<br />671,276
<br />72,383
<br />576,219
<br />62,133
<br />245,619
<br />26,485
<br />1,493,114
<br />161,001
<br />671,276
<br />576,219
<br />245,619
<br />1,493,114
<br />72,383
<br />62,133
<br />26,485
<br />161,001
<br />NLISD Taxes 254,320 234,926 218,860 209,380 198,680 183,851 173,040 1,473,OS7 158,838
<br />r
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />Index Factor
<br />1.0134
<br />1.0216
<br />1.0626
<br />1.1365
<br />1.2020
<br />1.2544
<br />1.3003
<br />1.3261
<br />%good factor
<br />0.92
<br />0.84
<br />0.75
<br />0.67
<br />0.60
<br />0.53
<br />0.48
<br />0.43
<br />
|