|
Campbell Soup Supply Company
<br />Paris, TX Plant
<br />Plum InsourcinQ Proiect
<br />Property Tax Abatement Schedule
<br />Useful Life
<br />Total Capital Investment $ 33,845,050 in rears Depr/Yr
<br />Real $ 2,520,928 40.0 $ 63,023
<br />M&E $ 31,324,122 15.0 $ 2,088,275
<br />Effective Tax Rate - 2016 Rate/$100
<br />City $ 0.5020
<br />County $ 0.4066
<br />PJC $ 0.1773
<br />NLISD $ 1.1026
<br />Year ----------------> 1 2 3 4 5 6 7 8 9 10
<br />%Tax Abated 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
<br />Asset Value Real
<br />2,520,928
<br />2,457,905
<br />2,394,882
<br />2,331,859
<br />2,268,836
<br />2,205,813
<br />2,142,790
<br />2,079,767
<br />2,016,744
<br />1,953,721
<br />Asset Value M&E
<br />29,204,356
<br />26,880,607
<br />24,963,759
<br />23,851,909
<br />22,590,957
<br />20,825,279
<br />19,550,763
<br />16,390,879
<br />14,954,011
<br />13,138,276
<br />Tax before Abatement
<br />0.92
<br />0.84
<br />0.75
<br />0.67
<br />0.6
<br />0.53
<br />0.48
<br />0.43
<br />0.36
<br />0.31
<br />City
<br />159,245
<br />147,264
<br />137,327
<br />131,430
<br />124,783
<br />115,604
<br />108,891
<br />92,713
<br />85,185
<br />75,755
<br />County
<br />128,995
<br />119,291
<br />111,241
<br />106,463
<br />101,080
<br />93,645
<br />88,206
<br />75,101
<br />69,003
<br />61,364
<br />PJC
<br />56,249
<br />52,017
<br />48,507
<br />46,423
<br />44,077
<br />40,834
<br />38,463
<br />32,748
<br />30,089
<br />26,758
<br />Total
<br />344,489
<br />318,572
<br />297,075
<br />284,316
<br />269,940
<br />250,083
<br />235,560
<br />200,562
<br />184,277
<br />163,877
<br />Abated Taxes
<br />City
<br />159,245
<br />147,264
<br />137,327
<br />131,430
<br />124,783
<br />115,604
<br />108,891
<br />92,713
<br />85,185
<br />75,755
<br />County
<br />128,995
<br />119,291
<br />111,241
<br />106,463
<br />101,080
<br />93,645
<br />88,206
<br />75,101
<br />69,003
<br />61,364
<br />PJC
<br />56,249
<br />52,017
<br />48,507
<br />46,423
<br />44,077
<br />40,834
<br />38,463
<br />32,748
<br />30,089
<br />26,758
<br />Total
<br />344,489
<br />318,572
<br />297,075
<br />284,316
<br />269,940
<br />250,083
<br />235,560
<br />200,562
<br />184,277
<br />163,877
<br />Taxes Realized
<br />City
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />County
<br />PJC
<br />Total
<br />Ten Yr Total
<br />1,178,197
<br />954,389
<br />416,165
<br />2,548,751
<br />1,178,197
<br />954,389
<br />416,165
<br />2,548,751
<br />NLISD Taxes 349,791 323,475 301,645 288,692 274,094 253,931 239,185 203,650 187,113 166,398 2,587,974
<br />Year
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />Est Index Factor*
<br />1.0134
<br />1.0216
<br />1.0626
<br />1.1365
<br />1.2020
<br />1.2544
<br />1.3003
<br />1.2169
<br />1.3261
<br />1.3530
<br />Est % good factor*
<br />0.92
<br />0.84
<br />0.75
<br />0.67
<br />0.6
<br />0.53
<br />0.48
<br />0.43
<br />0.36
<br />0.31
<br />
|