|
Calculation of Grant Due Bell/Sysco Food Serwces, Inc, Based upon the 2002 Industnal Incentive Grant
<br />
<br />Quesbonna~re for Tax Year 2002 (5th of 5 years)
<br />
<br /> E- 10 K- 10 U-5 N-20 K- 10 K- 10
<br /> Year M & E Furn Lease- Multi-year
<br />
<br />Acquired (INCL REFRIG) & F~xt Computer Hold D~spensers tagged vehicles
<br />Cost
<br />01 $ 126,156 $ 48,043 $ 547,623 $ $ 114,946 $ 990,505
<br />
<br /> 00 2,625,101 54,583 302,748 1,314,530 323,542 1,118,192
<br /> 99 284,969 33,441 388,496 107,121 1,424,764
<br /> 98 61,165 52,012 130,795 3,094 125,900 1,443,287
<br /> 97 3,951,039 747,797 644,183 1,703,436 319,309 1,872,003
<br />
<br /> 96 17,771 55,872 168,019
<br /> 95 2,171 1,373 33,279 364,082
<br /> 94 43,065 109,968
<br /> 93 689 55,051 311,753
<br /> 92 3,717 58,641 245,540
<br />
<br /> 91 109,032 529,701
<br /> pnor 2,100 559,195
<br /> $ 7,048,430 $ 938,047 $ 2,037,395 $ 3,021,060 $ 1,347,858 $ 9,137,009
<br />
<br /> Trend
<br /> Factor
<br /> 01 90%
<br /> 00 82%
<br /> 99 74%
<br /> 98 64%
<br /> 97 54%
<br /> 96
<br /> 95
<br /> 94
<br /> 93
<br /> 92
<br /> 91
<br /> pnor
<br />
<br /> Value
<br /> 01 113,540
<br /> 00 2,152,583
<br /> 99 210,877
<br /> 98 39,146
<br /> 97 2,133,561
<br /> 96
<br /> 95
<br /> 94
<br /> 93
<br /> 92
<br /> 91
<br /> prior
<br />Total $ 4,649,707 $
<br />
<br />90% 70% 95% 90% 90%
<br />81% 55% 90% 81% 81%
<br />71% 40% 85% 71% 71%
<br />62% 30% 80% 62% 62%
<br />52% 10% 75% 52% 52%
<br />43% 10% 70% 43% 43%
<br />33% 10% 33% 33%
<br />25% 10% 25% 25%
<br />25% 10% 25% 25%
<br />25% 10% 25% 25%
<br /> 10% 25% 25%
<br /> 25% 25%
<br />
<br />43,239 383,336
<br />44,212 166,511 1,183,077
<br />23,743 155,398
<br />32,247 39,239 2,480
<br />388,854 64,418 1,277,577
<br /> 1,777
<br />716 137
<br />
<br />69
<br />372
<br />
<br />103,451 891,455
<br />262,069 905,736
<br />76,056 1,011,582
<br />78,060 894,838
<br />166,041 973,442
<br />24,025 72,248
<br />10,982 120,147
<br />10,766 27,492
<br />13,763 77,938
<br />14,660 61,385
<br />27,258 132,425
<br />525 139,799
<br /> $ 5,3O8,486
<br />
<br />533,012 $ 811,258 $ 2,463,134 $ 787,656
<br />
<br />Supphes (Not ~ncluded ~n Q-a~re, but appear ehg~ble for Grant)
<br />
<br />Total - BPP (Agrees to b~ll # 2002-15458)
<br />Total Appraised Value -- 1/1/2001 (5601 83 1148 0000 PIN #, b~ll # 2002-15457)
<br />Less Value of Acreage
<br />Quahfied Real Estate-- 1/1/2001
<br />
<br />Value Ehg~ble Grant Assets (Real and BPP)
<br />
<br />Levy on (Value of Ehg~ble Grant Assets-RE and BPP)
<br />Levy on (Value of Ehg~ble Grant Assets-DMV Assets)
<br />
<br />Total Ehg~ble Levy
<br />
<br />Level I, 75% Grant
<br />
<br />County Grant (before penalty adjustment on discovery)
<br />C~ty Grant (before penalty adjustment on d~scovery)
<br />
<br />Less adjustment for (d~scovery of assets unreported on 2001 BPP hsbng)
<br />
<br />County Grant
<br />C~ty Grant
<br />
<br />$ 15,769,700
<br />
<br />Concord
<br />Taxable Value
<br />Grand
<br /> Total
<br />
<br />$ 23,529,799
<br />
<br /> 14,553,245
<br />
<br /> 33,675
<br />$ 14,586,920
<br />
<br />$ 13,829,060
<br />$ 28,415,980
<br />
<br /> 127,872
<br /> 13,318
<br />
<br />$ 141,190
<br />
<br /> 75%
<br />
<br />$ 105,893
<br />
<br /> 88,3861
<br />
<br />Sysco clt 02grant5of5 xls
<br />
<br />
<br />
|