Laserfiche WebLink
City of Ramsey - Future Industrial Park <br />Retail Build -Out With 2% Inflation <br />December 28, 2015 <br />O c <br />Irmo <br />m <br />0) <br />CC <br />Value Inflation <br />Annual Taxes <br />0) <br />O <br />N <br />(0 <br />Y 0) <br />c(0 j <br />C <br />O <br />O <br />u <br />to <br />7 <br />0 <br />v <br />v <br />(0 <br />WITO1F1UT11MR1 <br />0) <br />ro• 0 <br />sr O <br />N • LL <br />01 <br />o_ <br />Projected Build -Out <br />v <br />v (0 <br />X (o <br />ro <br />m <br />a <br />3 <br />m <br />0) <br />>- <br />00 rr n ci .-1 00 Ol M 00 00 Ln N c-1 M N 0 00 0 00 V 0 ci <br />Ln V In c-1 N I� V N ci 00 Cr 0 l0 N Ol N SID N. 0 0 c-1 c -I N I- Ln LC) <br />O O ci N M Ln 00 ci Ol lD M N 0 00 00 Ol 0 M l0 H r N N N n ci lD M ci <br />V} V} I, 00 Ol Ln I, 0 Ln Ol M 00 M M 00 M Ol O lD N 00 V O 1- M O I� <br />N N N lD l0 N ci H N N M M V Ln Ln lD lD r 00 00 Ol Ol 0 c-1 N M M <br />ci ci ci N N N V V Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln lD lD lD l0 lD lD <br />V} V} V} V} N V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} VI- <br />M <br />} <br />M c -I N N <br />m CO M N00 Ol lD M 0 Ol <br />0 0 in Ln lD M in Ln r Ol 0 <br />V} N N N Ln Ln Ln 00 o0 o ' <br />in L} V} in in V} V} V} V} V} <br />Ol Ln up N N N. n N N N. 00 V 00 N Ln V Ol Ol lD <br />c I N ci Ln Ol V 0 l0 N on Ln M M M V lD <br />M Ln r O (N V r 0 N Ln r O M lD Ol N Ln 00 c -I <br />c -I N c -I N N N N (n M (n (Ni V V Ln Ln Ln lD <br />_ 1 c-1 ati /1 a 1 c-1 a 1 ati ati ati ati a 1 a 1 c-1 ati aH ati c-1 ati <br />✓ } V} V} <br />V} V} V} V} V} V} V} V} L} V} V} V} V} V} V} V} <br />In In Ln N N N I. n rn n n rrn n n n n rn rrn n n n rn <br />0 0 0 c-1 c-1 ci Lc, lD l0 Ol Ol Ol Ol Ol Ol M M Ol Ol Ol Ol M Ol Ol Ol Ol 0l Ol O) <br />0 0 CO 00 00 0 0 O N N ^ Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln <br />(n +n 00 00 00 O O O 00 00 M V V V V V V V V V V V <br />M M M 00 00 00 N N N Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln lf) <br />00 V} V} V} V} V} c-1 ci ci ci ci ci c-1 c-1 c-1 c-1 c -I c -I ci ci ci c-1 a-1 ci c-1 ci c -I ci c -I <br />V} V} V} V} in V} in V} in in in V} N V} V} V} V} V} V} V} V} N 4./1- <br />un <br />} <br />Ln Ln 0 0 0 V V rn <br />.1-Ol al Ol lD lD lD M <br />O O OOl Ol Ol Ol O) N N N N <br />�n in Ml M M cc,;;. <br />Ol Ol 00 00 0 Ln <br />M co M 1D 1D l0 O O O M <br />N N N N H <br />v} v} v} V} <br />M M M M M M M M m M m M M M M M M M m <br />00 00 00 00 00 00 00 00 00 (0 00 00 00 00 00 00 00 00 00 <br />N N N N N N N N N N N N N N N N N N N <br />Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln Ln <br />M M M M M M M M M M M M M M M M M M M <br />ci ci ci ci ci ci ci ci ci ci ci ci ci ci ci ci ci ci ci <br />V} V} u} u} u} V} V} u} VI v} V} v} <br />lD I� Ln M Ln SID Ol M Ol 0 act N V N M 0 M N Na 00 LO N Ln -1 <br />lD 00 .--1 t 00 0 t.0M 0 0 0 (N Ln 0 l0 M lD 0 LO m r•-• N <br />1 <br />0 0 ^ 0 M N Ln O lD c-1 00 Ln N Ol l0 M c-1 00 ID cr N 0 Ol I� l0 Lf) cr m m <br />lD LO Lc) Ln lD lD M M cr Ln Ln lD I: 00 00 Ol O N N N M V Ln lD N 00 <br />c -I ci c-1 N N N 00 00 00 00 00 (0 00 00 00 00 V V V V V <br />N V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} <br />l0 V Ln <br />00 LID cr <br />0 0 00 0 N <br />CO Ol Ol <br />V} v} t./1 - <br />LID <br />lD M 00 0 0 M 00 N CO c -I O I� N Ln M O 00 Ln M M M If) <br />lD c N c V Ln M ci N N Ol Ln N N M lD N 00 t n 0 Ln N c-1 N <br />00 N lD 0 lD N Ol N M c1 Ol 00 l0 Ln V V M M M Ln l0 I� <br />00 Ol Ol O O N 00 Ol O ci N N M Ln lD r 00 Ol O -1 N M V Ln lD <br />c -I ci ci M M M M M . Ln Ln Ln Ln Ln Ln Ln <br />V} V} V} V} N V} V} V} V} V} V} V} V} N N V} V} V} V} V} V} V} V} N V} V} <br />lD N Ln Ol N 00 lD Ln lD LID lD Ln N N M lD N N V N Ln V 0 M Ln <br />V N. c-1 N M M Ln Ol O Ln M 00 Ln Ln 00 Ln Ln 00 Ln Ln Ol 1. 00 M <br />0 0 00 00 N c-1 00 Ln al O c-1 Ln Ol .7 Ol 0 lD N Ol lD M ci Ol N lD Ln Ln <br />• V} lD lD ^ Esti Ln lD Ln 1, o0 N M Ln lD c M V to 00 o -i M '.0 Ol <br />ci N N M M M Ln Ln Ln I� n n n n 00 00 00 00 00 00 Ol Ol Ol Ol Ol Ol <br />.n V} in in in .n in in in N V} (J V} V} V} V} V} in V} V} V} V} V} V} V} V} <br />▪ N n M Cr N n Cr N O) M <br />I. N M n n O) 0 00 00 O tO In I. N N cr 0 <br />0 0 00 N t0 0 00 tD 00 O M I. M O <br />VVn N M H O <br />} } 00 O) cr, 0 0 N M in t0 N t0 I. O) H M IA <br />H H H t0 t0 t0 00 00 CO 00 00 O) O) O) <br />V} V} V} VT V} V} V} VT V} VT V} V} VT V} VT V} V} <br />CO In N N N N N 00 <br />'r N M O) Cl) M r1 <br />° R r1 N O) <br />00 00 00 00 O) N M In 00 N R <br />D} VT O N VD <br />Oi .-I <br />M In 00 NO <br />OOOO0OOHHHH <br />VTy VTH VTNVi/H <br />VT VT VT V} V} <br />0 VD lD M N Ln <br />N 00 N m I- N <br />M Ol 0 Ol l0 M <br />0 0 (n ci N lD (V c-1 <br />V} V} M O I. 00 M 00 <br />Ln Ln N Ln <br />M M M N N N <br />N in in in in in <br />00 LO Ln Ol l0 0 m I. n c-1 O Ln m m c-1 c-1 m Ol LO m c1 Ln <br />N ci N N V Ol 0 0 0-1 00 N l0 l0 L0 00 Ol M Ln N on N I. <br />V O 00 N lD lD O I. Ol 0 V Ol Ln M V 0 M M M M 0. <br />Ol ci 00 V Ln N Ln Ln O N c-1 ( Ol Ol lD O N c-1 00 M lD 0. n <br />O l M lD V V Ln l0 00 N V 00 N 1. M 0 00 l0 00 V Ln l0 00 c-1 <br />Ln CO 0 0 M lD on N ID Ol N lD Ol M 0 V 00 N lD 0 cr Ol <br />c -I c-1 N Ln Ln M 00 lD lD 0 1. ( n 00 00 Ol Oi Ol <br />N ci N H H N N N N N c -I H N H N c-1 c-1 c -I N N N N N <br />V} V} V} N V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} LI - <br />0 <br />} <br />0 I. lD m <br />N ID I. N <br />M v v ,i- <br />0 <br />0 0 M 0 0 M 0 0 lD 0 0 n 0 0 0 0 o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 <br />an V} M V} V} V} V} lD V} V} m V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} <br />V lD 00 0 <br />M Mi. M eNi. <br />✓ } V} V} if) - <br />0 <br />} <br />0 0 m I. Ln 00 up 00 lD on 1. ci 0 cr Ln N M c-1 Ln Ln (V LID lD M I. 00 l0 ci lf) <br />O N N 0 cr 00 M CO cr 0 N. Ln M ci O O O ci N V I-. O V Ol V O I, Ln M <br />O N 4 tri Ol N M l0 00 .-i V l0 Ol (V L(1 00 .-i V I. O M l0 0 M l0 0 V 0- N Ln Ol <br />c-1 N N c -I N N N N N M M M M actV 1.11 Ln Ln LID lD lD 0. n n 00 00 00 Ol Ol Ol <br />c-1 ci N N N N c -I ci ci c -I ci ci ci ci ci N c -I N N N N c -I N N N c -I N N c -I N c -I <br />V} V} V} V} V} V} V} V} V} V} V} N V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} <br />0 0 0 0 <br />0 0 0 0 0 0 0 0 0 0 0 0 O O O O O O O O O O O O O O O O O O O <br />O O O 0 <br />M M M N <br />al O• N N raal M LE -1 LID N N N N N N 00 N OM m m m m m m m m 00 m V V V V V V V V <br />0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 <br />N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N <br />I- 00 Ol 0 c-1 N M V Ln lD N. 00 Ol 0 c -I N M V Ln lD I- 00 Ol 0 c -I N M V Ln lD 1. <br />N c -I N N N (V (V N N N N N N (n (n (n (n (n M (n (n (n 0 V V V V V <br />0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 <br />N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N <br />