Agenda - Economic Development Authority - 01/07/2016

Home

City of Ramsey - Future Industrial Park Projected Valuation and Tax Collections - Preliminary Pay 2016 Tax Rates 0 0 N 0 0 00 .y 0 BASE BUILD -OUT ASSUMPTION: 127 Units built between 2018 and 2022 December 28, 2015 0 O CQ C c 7 0 i O 01 C0 0_ 00 0 0 - vv D O r0 Annual Taxes Projected Build -Out v 0 01 N Y r0 6L cL as xx m m a CO O d } m rn 00 to n .-1 N In N 0 rn N 00 M N 00 V Ln 00 0000 000 00 0 00 (fl M lD N 00 Ol N N lD 00 L001 N M lD n O M O) 0 c-1 LID (fl (0 LD M M n M M LO M m r '.n lD c-1 lfl lfl t/} O 10 Lr) 00 l0 00 d- 0 10 rV CT l0 fn ti Ol N. L0 Lr) Lr) .y m 0 0 .-1 N V LO 00 0 .--1 M V LO CO 0 .--1 M In n (0 0 o c-1 N M V 1.0 (ID N. CO 00 CO 00 CO 00 CP N CP N CP (0 ▪ V} N N N N N N N N N N N N N N N N 1J N N c-1 M n N n N 0 VD CT CP .1 rn M V 0 rn o N N n (-1 0 M c -I M L0 I- 00 O M L0 M M 00 rf) N.o CT N V VD 00 c -I M O O 0 .-1 .--1 1-1 1--1 N N ci c-1 1/1 c-1 -1/1 / c-1 ci c-1 N r0 1.0 V 00 0 IN n M M 00 00 V 1D V CP -1 fp LD O cn V V V 00 00 00 vl n 0^0 Otil rn0 .. M O 1, 0.n N 0 N l0f)1 N O (0 0000 t- 'MD L'r) s-1 00 LLn V l� '.0 lCO VD mO n ▪ n N V S O (0 lD LD n CO Ol Ol O c -I N M M V lf) LO n CO Ol O 1.0 c -I ci N MM M M M M V V V V V Lf) lf) Lf) lf) Lf) lf) 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 t /} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} t/} 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 t/} t/} t/} t/} t/} t/} LD t N m00 n 00 N (0 -1 00 N V V LD 00 M N t t LD V N N 1D V Ol N V 1D 0 V Ol 00 N rf) n In n VD CT (0 V lf) N rn Ln ci M (N 00 ci ci 00 N V M c-1 lD CO V lD Lr) N N. LD M O 00 lD In In In lD n Ol N In Ol M Ol In .-1 Ol n 1D LC)lD 1p N -1 -I `"'1 LO Ol c -I V N O M LO Ol N LC( Ol N LO Ol M n O CON lD c-1 M Lrl n (0 •-1 M M M M V Ln Ln rf) Lrl lD LD LO n n n 00 00 Ol Ol Ol 0 0 N N N N N N N N N N N N N . N N 1J N N N N N N N N N N to- m N to- 00 V 00 Ol n M c-1 N c-1 ci m n In 00 m m 0 M CT n CT n N V LD Ol V M lf) L0 0 ,0 0 00 c-1 Ol IN 0 V M 00 (0 l0 00 LD 0 c1 00 N cn O V L0 V 0 M p Ol 1.0 CO n M^ O O Lr) N N 1D V N c-1 H ci N V VD CO N LD H lD N Ol n r0 N rn N Ol n lD (.0 lD Ol .1 V LD Ol N (.0 00 N V n O M lD O M r O V n N (.0 ci M V L0 00 0 N N N M M M M V In In In LO lD LO n t t 00 00 CO CT CT N N N N N N N N N N N N N N N N N N N N N N .V1 - Ln r0 N LO 0 00 N M V N -1 N LO n LO In r V 00 c-1 n LD N 00 1D 00 t LO M N V O '--1 N M M M M M M LO CP M CP lD lD N c-1 00 N. 0 l0 VD 0 o ^ ^ c-1 CO CO CP U N 0 CT CT 0 N In CP V 0 CO lD LD n Ol m n m c -I Ol Ol -1 LO O VD O Ln O Ln N V O L0 O Ln c-1 00 N CO V O VD M Ol VD M N LD V ▪ O) O N IN 1D Ol M M V V (1- Ln LD lD n n 00 00 CT CT 0 M V V VD N lLC)Ol N c-1 c-1 N N IN N IN N N N N N IN N IN N M M M M M M M M 00 M CO VI V} V} V} V} V} L} V} V} V} V} V} V} V} L} V} V} V} V} V} V} V} V} V} V} U} V} V} V} V} V m 10 CO O W N r. m 1l1 10 00 a 10 N 10 .-I N N m O1 CO 1. 1n 0 V Q1 00 N V O1 10 m N O O N inO n n tT V N.701001-1001-1001-10.7 O o aa -I n 00 V N m 10 0 in N CO 10 in 10 n 0 V0 n 1l1 Cr in CO N n CO N N m 1!1 M M V M 00 V Qi N O 10 N 00 V N n V O n 10 V N 00 10 M N Oi n N 0 V 00 N 10 10 n n 00 01 O1 0 0 N N N m 1l1 10 1� eo Q1 Q1 / f mil N ea a -I N N N N N N N N CO CO CO CO CO CO COm COm CO CO CO CO CO CO CO V V in in in in in in in in in in in in in in in in in in in in in in in in in in i/! i? 0 0 0 rn 0 m M M 0 c-1 O fn fn lD t O M M 00 00 M 00 t 00 0 IN rn fn 00 N 0 o CO LO Cr) 0 00 n V LO N c-1 V N 00 LO CP V t t M M N LD 00 N. 0 LD LO 0 c -I CTO M m 0 CT LO Ln .--1 O LD LO V n Ol ( n V rn lD M M M 0 Ol Ol O O LD 1.71 N M n V M lD N V c -I V M 00 N N c-1 Ol n Ln V V lO c1 Ol -1 00 Ol n m 0 IN N 0 N V to V 00 V to V 00 V V LD .-1 CO CTcn 0 0 0 0 01 cn Ol CT M Ln LO CO V V lD V LD 00 0 M LD CT N 1D O V fp M 00 V O VD IN CT Ln M 0 00 n Ln M N c-1 O Ol O VD M V r0 vi 00 Ol ci N M t vi t 00 00 00 00 00 00 O (0 M n N M V LT rn VD VD lD LO LD lD LO lD n n n n n n 00 00 00 00 00 00 CT CP CT N N N N N N N N N N V} N N N N N L} N V} V} V} V} V} V} V} V} -1/1- 0 } 0 o 0 .--1 LD 00 00 O O LD V 0 (--1 N 0 0 0 N LD IN LD o o t+i m o0 0 L0 m o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 V)- rn 0 rn .-1 00 V rn L} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} V} LD 00 N c-1 N V n n n n co' 0 0 n N N N N N to - 0 0 0 0 rV 00 0 c-1 .--1 lf) co CT V 0 N 0 n LO O N fn n n Ln Ln CP -1 lf) N LO .--1 0 0 0 0 0 0 N V n -1 n V V l0 0 N lD CP VD LO 0 00 c -I fp N 0 rn Lr) N rn LO O 0 c-1 M VD 0 Ln c-1 Ol n t 00 0 V 00 V c-1 0 0 rV V (0 V rV .-i .-1 M n N N 00 O rn O rn O 1D 00 00 N 00 0 O n M Ol LD M O 0 V c-1 W L0 V 0 O 00 LO rn M N Ln lf) lD LD IIN 00 CO CP Ol 0 00 r -i00 N N M 00 00 LO 00 00 00 00 0 ci ci N M V Ln 1. IN N 1. N N 1. M 1. M 1. M M M M M 1. M M M M V V V V O 0 0 0 0 0 0 N O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 m m m m m m N CP O• N IN IN N N N N N NI N N OM m m m m m m m m 0 LCD co V V V V V coV V 01 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 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 t 00 CT 0 .-i IN 0 V rn LD t CO 01 0 N IN M V Ln LD t CO CT 0 N IN M V 1.0 LD n N N N IN rV IN N N (N N rV IN N rn M rn M 00 M 00 M 00 00 V V V V V V V (1- 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 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 IN IN N N N N 01 0 00 m L0 ifT 00 10 n H 0 N. 0 N