Agenda - Economic Development Authority - 01/07/2016

Home

City of Ramsey - Future Industrial Park Projected Valuation and Tax Collections - Pay 2015 Tax Rates INDUSTRIAL ONLY WITH 2% INFLATION December 4, 2015 oo o yn. Annual Taxes Projected Build -Out 01 O co 01 01 CON 7 To :�RBESiPl�i<5�1 01 O O N O N LL 01 O1-73 X 07 ~ a VI LSD N M I, c1 M O I, a 0 N LSD Ql c-1 M 0 VI 0 I, 00 Cr I, N a N M LSD 00 c^-1 N N M a VI tD 00 Ql O N 00 Ql L0 00 00 OMU) O Ql Ql N to N N V R O N 00 O N ca -1 Ql M Ql a Vl M Dl M tD Ql N N a Vl Ql Ql a i�fl LSD N 00 M N N N M to LSD N N Cr N M Ql Ql M N LSD Cr Vl Vl 00 tD O Ql M N Ql 00 N N N N 00 Ql O N Vl 00 c-1 �fl 00 N lD c-1 0 00 00 O c-1 M Vl N Ql c-1 M Vl 00 O N a N Ql O N M Vl N 00 0%-i N N N N c-1 N N N N M M M M M M O M M Vl O M O M 00 Ql l.000 00M I, 00 00 N tD a M N O N M a Vl IN l0 Ql to to 00 M Ql lD lD N O Lfl N c-1 N u10 O Li', c-1 00 LO VI c-1 00 N vl M N 0 00 N tD vl vl vl VI I� O N Vl 00 N to Ql C N • M M V• l l0 N • 00 Ql C N M N N N N N N M M M a Vl Vl Vl Vl 00 Lfl LSD Lfl 00 N Ql N N N 00 N N N N N N N N N N N N N N N N N NI Cr 0 I, to N 00 (71 M Ql N N Ql r 0 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 n N M N Ql Cr 00 al O Ql LSD O to N N N N N N N N N N N N N N N N ni 00 00 oo M N c-1 N M Lc,- m N N a c-1 O O O O • O O O O • O O • O O • O O • O O N a I, 0� ca -1 N N oo LOCM M M a a Vl Vl tD tD tD tD tD tD tD tD tD tD tD tD tD tD tD tD y/} y/} L} j/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} Ill N al 00 00 M c-1 Vl 00 M III LSD N c-1 LSD 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 00 LSD Cr 00 MCN -1 NQlMaM 00 00 NMM M M M M M M M M M M M M M M Vl c-1 N • 0) ,-1 Cr Cr 00 00 M Ni- 0 0 0 0 • 0 0 0 0 • 0 0 • 0 0 • 0 0 • 0 0- ,--1 M lD 00,-1 c-1 c-1 N N N M M M a a iMfl LMfl LMfl LMfl LMfl LMfl LMfl LMfl LMfl iMfl iMfl iMfl LMfl LMfl IMfl IMfl L} L} L} L} in, L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} -I/} L} L} L} L} L} a a M N 00 00 N 00 Cr DOi O m 7 oo 7 7 cM a 00,-1 N M M a Vl Ql N N N CC 00 00 Ql 0 co 0 N 00 N N N M O Ql `~ a Ol O 00 00 0D to 00 lD N c-1 N 00 M a O �fl c-1 00 VI M N O Ql N N N LS) N a 00 Cr LD a m O Ol O N M Vl Ol M N N O 00 O M LC) 00 • Dl • Vl 00 00 Q Vl VI VI lD lD lD O O I� N Ql Ql M M N N N N N O N O c-1 Ql 00 I� Ql LnN LSD M%-1 0 N VI VI N N N 00 N N N O Ql `~ 00 00 a N Lfl c-1 M c-1 N 0 0 00 M lD N lD M 00 n a N a u-)00 00 O lD lD 0, 00 M a c-1 co lD O a Dl a c-1 00 LI-) a co M a LSD 00 NM Vl O �fl c-1 a I, c-1 a I, c-1 ifl 00 N lD O 00 N lD 0 LSD a N c-1 O 0 ,-1 c-1 N O c-1 M a tD tD tD N NN 0000 00 Ol Ol O CC c-1 c-1 ii).N N N co LI-) Ls) N 00 Ql c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 c-1 N N N N N y/} y/} y/} y/} y/} y/} y/} y/} y/} L} j/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} 00 Vl tD N N M M M Ql N LCIMIChM 00 Ql O �fl N Ql 00 00 O M 00 00 tD O LD M N (7)00 Lfl N lD lD N lD M N 00 N Ql ,-1 ch M O M M O n N n N (71 I, n n 00 N VI N Nn M O 00 I� tD tD N tD M 00 Ql VI N I� M O co- Dl L. co- O N 00 - N cr O^ 00 0 N M LI-) N Ql N a N N 00 00 Ql O 0,-1 N N M M a Vl LOU) L} „/} v/} „/} v/T „/} v/} c-1 c-1 c-1 c-1 c-1 c-1 N N N N N N N M M M M M M M M M M M y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} m t0 c -I N a c -I m N 0 0 k00 ONO 01 1.11 n 0 t 0 1.11m0 Cr Cr n m N a 0 011 M1 Cr 1�f1 a n N O O N m 0 m v1 a O tO O 01 01 ci 00 cl 01 01 01 N tO c -I 00 tO .O • N 01 m 01 O 00 O Oa!O 00 0!1 a r-7 N 00 I1 1-a1ra01 t0ar-7• N m t0 is„�m�^omm mmm I,00 c-I c -I c -I c -I N N m m m m m m Cr VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI VI M M M Ql 00 Ql c-1 N LI -1 LI -1 LSD LI -1 00 LD c-1 LSD c-1 00 N Ql N N N 00 Ql 00 M N c-1 M a N M lD N M to 00 M O 00 a Lfl N M c-1 N to Ql M to N M 00 0 00 M a O N O N N tD M lD Ql N N N 00 (7, c-1 00 N N O ul a N Vl ch-NICSOR tD tD O O 00 M 00 M L. N L. M O • N N LSD M M LSD Cr LSD M LSD 00 Ql c-1 al Ql N I, to III 00 Cr N M I, Cr Cr LSD N Ql N N M O Ql Ql c-1 a N N O c-1 M tD 00,-1 a N c-1 ifl Ql M 00 M 00 a c-1 Vl 00 N tD Ql M 00 N N M Ql O -1 N M VI lD N Ql O• c-1 M a tD c-1 c-1 c-1 N N N M M a Vl Vl tD tD tD tD tD ,0 ,0 ,0 N N N N N N N y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} CC 00 c-1 a Ol a Ol O O 0 ul M vl Ol c-1 O 00 M Vl tD Vl tD O N N M Ql N O c-1 N O 00 “l tD tD N N Vl O 00 Ql M N N c-1 M 00 N O 0 N vl O ifl -1 -1 0-0-‘4000000000000000 Ql Ql O N 00 -1 NI N N M a a Vl a Vl lD L} L} L} L} L} L} L} L} L} L} L} L} L} L} L} N N N N N M M M M M M M M a ch - OLD Ql Ql Ql Ql O O c-1 N M Vl t 0 0D 000 O M tO 00 00 N Vl Ql M N N lD 0ON N M Ql Vl N O Ql 00 00 Ql O N M Vl M a Vl I0 00 Ql N N a Vl Vl Vl N 00 O N M lD a a a V V V V V V V up up up up up up up up N n n n n N 00 00 00 00 00 00 Cf). y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} y/} yn. L} O O O O O O O O O O O O O O O O VI VI VI O O VI VI VI VI VI VI VI VI O O O p a a a In 00000000000000 ON N N N N N N N N N OM M M M M M M M M M a a a a a a a a a a 0000000000000000000000000000000 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 N 00 al 0 c-1 N M a VI tD N 00 Ql 0 c-1 N M a Lfl tD N 00 Ql O c-1 N M a VI tD N N N N N N N N N N N N N N M M M M M M M M M M a .71- 0000000000000000000000000000000 OOOOOOOOOOOOOOOOOOOOOOOOOOOOOOO 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