St. Lawrence County Industrial Development Agency Human Services Center 80 State Highway 310 Suite 6, Canton, New York 13617-1496 Phone: (315) 379-9806 Fax: (315) 386-2573 Patrick J. Kelly Chief Executive Officer PROJECT ACTIVITY REPORT Project: Project Address: Application Date: Board Approval Date: Financing Date: Kinney Drugs, Inc. 29 Main Street Gouverneur, New York 13642 10/22/2012 10/25/2012 11/16/2012 Project Overview: Headquartered in Gouverneur, New York, Kinney Drugs, Inc. is a diversified health care provider and one of the leading regional drug chains in the country. At the close of 2011, Kinney Drugs operated 90 drugstores throughout New York State (71 stores) and Vermont (19 stores) and is currently the 4th largest chain drug retailer in the United States. The Company has requested sales tax exemption relative to the purchase of materials required to update the existing warehouse sprinkler system. Facing an inadequate water supply infrastructure and a resultant increase in insurance costs on its warehouse and goods, the Company has outlined a plan to upgrade its fire protection system and meet the required criteria outlined by NFPA 13 and NFPA 22. The project is part of a comprehensive water system improvement initiative being undertaken by the Village of Gouverneur. In addition to Actions Taken: Authorization of Sales and Use Tax exemptions on the purchases, rentals, uses or consumption of supplies, materials, equipment and machinery. See attached cost-benefit analysis document. Economic Indicators: Jobs Maintained and Generated: The improvement of the fire protection system will allow the Company to remain in its building for the foreseeable future and prevent the need to relocate due to an inability to secure insurance coverage on the property and its contents. This project will help retain the 289 jobs at Kinney Drugs’ Gouverneur locations. Improved Corporate Performance: The project will enable the Company to retain more affordable insurance. Other Financing Leveraged: St Lawrence River Valley Redevelopment Agency Grant .............................................................$100,000 Northern Border Regional Commission Grant...............................................................................$200,000 Community Development Block Grant ..........................................................................................$900,000 Village of Gouverneur Equity Investment ........................................................................................$42,000 Company Equity ............................................................................................................................$350,000 June 4, 2013 Note: The tax-exempt status for this project has been extended 30 days, to July 31, 2013. FOR AGENCY USE ONLY COST/BENEFIT ANALYSIS: As required by Section 869-A3 of New York General Municipal Law. Estimated COST of Agency Assistance: Estimated BENEFIT of Agency Assistance: ESTIMATED EXEMPTIONS: EMPLOYMENT COMPARISON: Do not include construction jobs relating to the Project. Double click on chart to enter data Pre-Project Employment 2. Mortgage Recording Tax Exemption a. Projected Amount of Mortgage: Mortgage Recording Tax Rate: b. Estimated Exemption: 0.75% $0 3. Real Property Tax Exemption Property Location: a. Investment in Real Property (Total Project Cost): b. Pre-project assessment: c. Projected post-project assessment d. Equalization Rate (for reference only) e. Increase in Assessed Value of Property $0 $0 $0 100.00% Full Time Part Time Seasonal Total: Current Jobs 225 85 310 Post-Project Employment Total New Jobs 0 0 0 0 0 0 0 Created Year 3 $490,000 7% $34,300 Created Year 2 a. Amount of Project Cost Subject to Tax: Sales and Use Tax Rate: b. Estimated Exemption: Created Year 1 Double click chart to enter data 1. Sales and Use Tax Exemption PAYROLL COMPARISON: Double click on chart to enter data Total Payroll Total Payroll Total Payroll Total Payroll 1st Year 2nd Year 3rd Year Before after Project after Project after Project Completion Completion Completion Project Total New Payroll $0 f. Total Applicable Tax Rates per $1,000 g. Ten Year Total Taxes (e X f X 10) h. PILOT Payments with Standard IDA Pilot (g X .25) i. Net Exemption Amount (g - h) $0 ESTIMATED OTHER BENEFITS: $0 $0 Sales Tax Revenue If the project will result in the manufacturing of selling of a new product, estimate the amount of annual sales taxes that will be generated on retail sales of the new product. Otherwise, enter “N/A”. $ 4. Interest Exemption (Bond Only ) a. Total Estimated Interest Expense (assuming taxable interest) b. Total Estimated Interest Expense (assuming tax exempt interest rate) c. Interest Exemption (a – b) TOTAL ESTIMATED EXEMPTION $0.00 $34,300 If the Project will result in increased production or sales of an existing product, estimate the amount of annual sales tax that will be generated on the retail sales of the increased production. Otherwise, enter “N/A”. $ Real Property Taxes Estimate the amount of annual real property taxes that will be payable on the Project (at the end of the PILOT Agreement, if any). Otherwise, enter “N/A”. $ What other benefits will the Project bring to the community and region? Improvement of the fire protection system will enable the company to remain in the Gouverneur building and avoid relocation due to an inability to secure insurance on the property and its contents.