Agenda - Economic Development Authority - 01/07/2016

Home

Annual Taxes Projected Build -Out City of Ramsey - Future Industrial Park 0 00 0 BASE BUILD -OUT ASSUMPTION: 127 Units built between 2018 and 2022 December 28, 2015 Assumptions c 00 0 2 a x m ro co m O 4f } m Ill OJ lD V Ol M n 00 lD V lD n 0 c-1 N Ol lD 00 Ol Lfl 0 Ol lD 0 c-1 00 Vl Ol Vl 00 0 00 Lin m 00 N Ill N M c -I m VD a-1 N Lfl In Ol VD I, mchM -1 Ol Ill I, 00 I, VD 0 0 c-1 lD I, Ol 0 00 00 N Ill N 0 0 m 00 Ill U( N N Ol 00 c-1 Vl m m lD N a-1 V} 0 lD Ili 00 N N N N 0 0 .-i N N m V V1 lD 00 O N In 0 V N .-i In 0 V 0 O O 00 On M V L�l7 LNfI Lml1 L�fl L�l7 L�fl L^!7 00 °V 7' t.o lND t.0 l�D t.0 lVD ^D t.0N n n n 00 n tn- V1 tn- tn- iI tn- tn- tn- tn- iI tn- iI tn- tn- tn- iI tn- tn- v� V1 In 0 N VD 00 Ol Ol Ol N 0 Ol 00 00 Ol c -I In 0 VD 00 N 0 0 6cyl en 0 00 N lD c -I In O V M M M M O VD m Ol Lin N 00 In 1 ▪ V Ol Ol 0N N N N m m m r N Lin l Ill 00N 00 On OnNNN 0 0 N N N m 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 m m m m m m m 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} V} V} O 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 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} V} V} V} O 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 ▪ V} V} V} V} V} iI V} iI V} iI V} iI V} V} V} iI V} V} V} V} V} iI V} iI V} iI V} iI V} IA - VD lD I� N m Vl 0 I, In lD Ol Ill lD -i N O V lD N al c1 00 -1 0 00 V VD 0 V Ol 00 m 0 .--I In N m I� In VD n c1 Ol c1 00 00 V m 00 I� O M 0 00 a VD vl N 00 a 0 VD m 0 In m N 0 0 Ol al 0 0 N to vl of .-1 v 00 0 I� ✓ 1 VD- 00 N N n OJ O N m In 00 00 0 0 ch -0 VD -0 0 Cn-0 ` 0 O 0 O n Ol N V lD a-1 m Lfl I- n n 00 00 00 00 00 00 Ol Ol Ol Ol Ol Ol O O O O a -I a -I a -I c -I a -I N N 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} V} V} 00 V 00 Ol Lc) 00 O N V7 M VD t.00 00 0 Ol m In Lin 0„, c-1 M 00 00 c-1 00 0 Ln r• -•In In O m N 00IN 0 In m V Ol I, Ol m N m Ol 00 c-1 O0 0 m N Vl m v O c-1 lD 0 0-) L!700 I� c-1 Vl o lD .--1 I� m Ol VD m .--1 0 n Lnm m In lD OJ o m Lc, O V1 Ili N Ol ID m N lD n Ol O N m Ill 00 Ol O N V lD W O N 0 lD 0 O Ln, I-1 Ol .-1 m y lD N. r. 00 00 00 00 00 00 rn rn rn rn rn o 0 0 0 0 .-1 .-1 .-1 V� V� V� v� v� Vn- v� v� v� v� v� v� v� V� v� v� V� Vn- �1 �" �1 �" �1 �" �1 �" �1 �" V) V) V) V) V) V) V) V) V) V) In N lD m I, n V c-1 00 I� c-1 m I, N O V m O I, V V M Ol °Q m lD 00 lD Ol 00 m ch 0 m N 00 0 00 V VD In N lD I� lD m N 0 c-1 0 00 ^ 00 lD a m m m V Ill n Ol m lD c-1 lD N Ol lD crm m m In I, O m VD VD 00 N I, O m VD M N Lf1 Ol N lD Ol m lD 0 0 lD O V Ol m Ol O N N m m V - V Vl In In In lD lD lD I- n n 00 00 Ol 0 Ol 0 Ol O O c-1 N lD Ol 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 V' V' tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- tn- N V M O 00 O N 01 m 00 WD W 00 1l1 N N LO 1l1 LD O O N N 00 N 01 00,1' 0, 00 N M 01 M N 00 N N 00 N M N 00 N d' TtN 01 7 N O N N N N N O • N n 00 M V N 00 N V 01 V 01 tD M N 01 01 01 0 N V 00 N 00 V N 01 00 00 ▪ vi m vi oo v oor0 om o oetc o o Ti v • O N74 N N N 4 N NIN Nn N N N N 0N O 0 0 N N M gr V N NNNNNNNNNNNN i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A i/A VA o O O Vl lD I, O Lfl Ol m V n .--1 c-1 0 lD Vl 00 Vl 0 lD In N m 0 In lD 0 0 0 0 o oo t.0 t.0 Lin ll I, 00 00 I, I, c-1 Lin N ch VD c-1 Ill m 0 Lin Ill 00 ch N ch c-1 VD m 0 0 N Ol Vl lD N c-1 a-1 0 c-1 lD 0 m Ol lD 00 I, 00 ch00 Vl 00 N O lD Ill O I� 0 0LC) I' N a in 0 0 V m I� lD N m N In I� lD m 00 N lD I� Ol N m I� m 0 V} V1 O I, n Lfl In I, 0 0 N lD n Ol m 00 In V Lfl I, N 00 lD lD 00 m M n 00 c-1 VD CO a 0 I-, ch N Ol I, ch N 0 CO I, In ch m N .-1 .-1 0 0 0 0 .-1 .-1 N m In ri Lin en N lD 00 Ol O N N N m L!7 lD I� OJ Ol O N N m L!7 lD I� N N m 00 m 00 m m 00 m m 00 m m ch ch ch ch ch ch ch ch ch ch ch Ill Ill Ill Ill Ill Ill Ill Ill 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} V} V} 0 0 0 .-1 a-1 0 0 lD V O O 0 N 0 O m 0 of N 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 V} In 0 L!1 c1 m V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} I./I- V:, }lD 00 Ol 0 o 0 N 00 0 c-1 a-1 In m Ol a 0 N 0 N lD O N m I, n Vl Ill Ol a-1 L!7 N lD N 0 0 0 0 0 0 N ch VD 0 n lD 0 lD VD 0 00 N 0 Lfl In N In lD d- o o o c -I m lD O In c-1 Ol n 1,000 a 00 V c-1 0 0 N crOl chN c-1 c-1 m N N 0 00 Ill Ill lD Lc) I� n 00 00 0 0 o a -I N N N m ch Lin Ill VD 00 Ol 0 c-1 a-1 N m V Lin N N N N N N N N N N m m m m m m m m m m m m m m 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} V} V} V} V} V} V} V} V} V} V} 0 0 m 0 O mO n 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 m m On ON N N N N N N N NN N 0m m N m m m m m 00 m v v v VD 00 v o o 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 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 0 00 Ol 0 -1 N m V Lin VD I, 00 Ol 0 c-1 N m V Lin VD I, 00 Ol 0 c-1 N m V Lin VD r•--- N �N N N N N N N N m m m m m m m m m m a a a a a a a a O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O 0 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 0 iA O N N N iA 0 N 00 N al M 01 W +n� 0 �D 00 00 iA 0 M 0 N N M N ✓ M M