|
City of Ramsey - Future Industrial Park
<br />1
<br />•
<br />FULL DEVELOPMENT WITH 2% INFLATION
<br />December 28, 2015
<br />ry
<br />0
<br />To
<br />0
<br />Annual Taxes
<br />0 0
<br />m j
<br />01
<br />Projected Build -Out
<br />c �
<br />C
<br />O 7
<br />01
<br />R
<br />c
<br />v
<br />N 0
<br />R 2
<br />0
<br />01
<br />v O
<br />R T
<br />~ a
<br />1
<br />N m ry N .-1 m N 00 a m t0 u 0 N N 01 co N m N t0 0 L
<br />m o N
<br />a ti 00 ti 00 u N m m a 00 01 u N ) 00 N N u 0 m co m
<br />Le)n O1 vl .-1 00 00 m 00 m 00 m 0 CO N n vl m 0 vl
<br />01 t0 m tO - ry tb vi m N vi 00 00 a tb a 0 ry ry a N ry N vi m m
<br />tp m Let 0 t0 ry ry W Let O ry a l r-1 0 t0 ry c--1 N m ry N W N O1
<br />N N" m 0 a to m r- m m 0 N a to 01 a in m .-1 m a a in to
<br />vi vi vi
<br />00 t0 m 00 .-1 a m 00 N N a N
<br />N LO m a .-1 t0 LO O m m a a N N
<br />m m ma N 0 ul N in in om O m N ma010aaom�a0.m x-1 l0 00 tm l0 r-1 0 to 00 m m ry m N t ).0 ).0 ).0 m
<br />.-�Nm'" a -o Lr,c6 ivi ni m ai ca os, vio o .r11 co Nmrimmm��,co `ri LII- 0 ,,-.2
<br />.-1 .-1 .-1 .-1 .-1 .-1 .-1 .-1 .-1 .-1 .-1
<br />.-1 0 m u .-1 N a r, a m N m 00 00 m m 00 a m m m m m m m m m m
<br />vl O1 m ry tD vl Le-, n W 00 N O m N(0 0 m m m m m m m m m m
<br />N Cr, to o m m m m m m m m m m
<br />o a ti m in a co co
<br />ryri a N co 0, N 0 N N N m ri ai Cr,0 o m m .m-1 .m-1 .m-1 .m-1 .m-1 .m-1 .m-1 m-1 m-1 .m-1
<br />� ti ti ti N N m m o n N m CO a o N o 0
<br />u u m in co m en ti
<br />,00 tia 00 m N(0 r-1ti m N 00 u 00 00 N 00 N
<br />U N N .-1 )3,.-1 m N N 0 0 0 0 0 0 0 0 0 0
<br />m ,fl -(0 m N 01 m m Let a co (.0r,a N m m to m N 0 0 0 0 0 0 0 0 0 0
<br />ryN O 01 c0 0 0 a m N W m W 01 01 01 01 01 01 01 01 01 01
<br />O1 .-1 .`-1 ry No a o a m m a m a o m m m m m m m m m m
<br />m a a in in N N 00 m m m m m m m m m m m m
<br />0 a 00 00 01 0 0 co 0 rv(0 00 0 0 ry 0 N, m
<br />m co O N N a m N N U 0 N 0 m m m o a m 00 0 0 01 co t0 Let
<br />to ^ N o m O m � m(0 L 0 0 (0 (0 o m m m L O 01 m m m
<br />tD - 00 m m .-i a N tri 0 tri ti ri m N tri tri N m r.i 0 0 m m m ti N
<br />^1 o ti N N or) N ).0 wry N m a 00 o a m N 00 00 m O
<br />rym m m m m a a a a a a a a
<br />01 ut m m a N 00 ti ti ti N N l m a N(0 m N t0 0 ry N 00 .-1
<br />) ti ti a a Cr, c" Cr N ti 00 o 00 m N o N N ti
<br />o a m a 0 U m 00 m a 0 t0 N m 0 r, (.0 0 a- m 01 t0 0 a
<br />o 00 N tri m m 00 0 (. ti m m a vi ti m m .-i 0 0 .-1 .-- m a vi
<br />ry .-1 ,c1- .N-1 0 ry ,c1- LO 00 Cr, m LO N Cr, m t0 m Cr, o ry m a LO in N
<br />.n ry m m m m m a a a a a u u u u u u u
<br />0 0 co .-1 N N' ti a N(0 m t0 01 U(0 N 00 00 a m 00 N N 00
<br />rm.1 N(0 N m N 00 0 0 ti N m a u m )O10 N- v1Oi a N a a co a ..,-
<br />N
<br />.-1 m_ _ _ _ _ _ _ ai ai o .-i
<br />D o m tb vi vi o a N a ry vi .-1 00 01 vi tb o 01 - o Cr, o o o
<br />,� O- 0 N m m m ry m 00 (0 m m to m m vl 01 01 000000
<br />m m a a a m in in N N 00 00 00 m m m m m ti
<br />N 01 M LID ul 0 u1 .-i 0 u1 V CO ,-1 0 M 0 CO Cr M ti N M CO ti b 011 OM1 L11
<br />u, V
<br />O N L11 v01 .M-1 M O 01 n b W N 0. i iD url Chi Chi V^•O M O n n N N
<br />V N V ti N m 00 -1 00 ul 00 00 Oi .4i V m ul M M N V 0 0Obi N
<br />IN
<br />^ -i N M M V CO ul 011 YV1 b b r, n n W W OM1 011 0 0 0 O N
<br />N N N N N N N N N N N N N N N N N N N N N L.
<br />N N N N N N N N N N
<br />O 00 00 0 01 0 .--1 tO 0 ry 0 t0 t0 m N 00 0 m ry IN Let 00 .-1 0 N, 0 01
<br />0 o a m en 00 a iD ti a 00 a N 0 N to u N m
<br />0o iD iD m m 00 vl m m 00 m m N m N N to 0 t0 LO a iD m m m to a N
<br />a o vi vi n o vi a o r, o M 00 m 00 vi o tri Cr r, tri o r. m tri
<br />ti to a o N co m N o co ti 00 N o m en o ti ti N a ^ a tD N
<br />ti m tD o a m t^ 00 LO m N a a a r, o vl o t0 m
<br />ri Le-, r, m N o tri N o N a o 00 tri vi a m vi m m r, r, tri ri vi o
<br />r,.1 a m O O ti ti ti ti ti ti 00 ti o O O ti ti N N N N •71-
<br />-M, in .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 />o o Ot0 co co
<br />o o t0 a 0 .--1
<br />0 0 o ry to ry to
<br />o o m m co 0 tri m 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 to 0 to .-1 00 ,c1-
<br />).0 00 m .-1 a N
<br />0 N tD m
<br />0 m a a a
<br />0 o rri o o rri o o tri o o vi 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />o VT m n VT a VT VT t0 VT VT m VT VT VT VT VT VT VT VT VT VT VT VT VT VT VT ,, ,, ,, ,,
<br />VT a 00
<br />m m m ry
<br />VT
<br />o o t0 N m n N Let t
<br />c0-1 00 00 m m 0 Lett a 00 t0 0 (0
<br />O O a 0 vl (0 m 0 r,0 N, m).0N 0 0 trv0
<br />o m a t0 a 01 a ry a 0 0 Let a m N a tD m ry to r-1 00
<br />U N o o ai 01 N co a m ' o a o N ' 0 0 0 0 0 0 0 0 0
<br />Let 0 m vl N a O N m m N' to m to ti N N' 00 to .n .n .n .n V, .n .n .n .n
<br />.-1 m 0 m a to to tD N N 00 00 m 0 m a ut to
<br />‘,000000,000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />m m m m m m
<br />o o 0 o o 0 o o 0 o o 0 o 0000000000000000000
<br />O O O O
<br />M m m
<br />o o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />o o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
<br />0000000000000000000000000000000
<br />a a a(0(0(0(0(0(0(0(0(0 ).0 00 00 00 00 00 00 00 00 LO
<br />m 0 .-1 ry m a to tor, co m 0 m a to tor, co m 0 r,m a to tor, 00 m
<br />N m m m m m m m m m m
<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 />W m 0 .--1 N m) vl t0 N 00 m 0 .--I N m) vl t0 N, 00 m 0 m vl t0 N
<br />ry m m m m m m m m m m a a a a a a a a
<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 />$86,776,923 $13,678,686 $56,010,754
<br />0
<br />N
<br />0
<br />0
<br />0
<br />1-
<br />
|