Laserfiche WebLink
City of Ramsey - Future Industrial Park <br />Cll <br />O <br />N <br />O <br />O <br />O <br />0 "1 <br />• O 0 <br />O <br />O ti <br />N <br />CL <br />it V) <br />Q <br />o i— <br />00 <br />O <br />� m <br />=Ll <br />m <br />December 28, 2015 <br />Assumptions <br />N o <br />-cc,- N <br />(0 <br />a <br />c <br />Value Inflation <br />Annual Taxes <br />eu <br />3 <br />CD <br />Projected Build -Out <br />T30 <br />LL <br />0) <br />01 <br />Y cu <br />cf0 > <br />C <br />:illi inI F.StI�f� i<S�7 <br />O <br />c <br />C <br />f0 <br />0 <br />6 <br />N LL <br />01 <br />D. <br />0r <br />7 <br />Ncu <br />00 <br />_O <br />N LL <br />c <br />CU <br />a <br />CO >. <br />~ a <br />n (n 00 of 0 LC) V 0 N ) 00 LC)N <br />(n 0 V N N V N (D 0 00 <br />V V n V M 00 O <br />N 0 0 of c-1 N m 00 .-1 N N N m n Lc) n (0 LC) N n V 0 (D N 0) 0) <br />V N c -I (0 M M 00 00 (n (n of 00 N Q) N 0 N 0 N 0 <br />(n M (D m a -I 01 (n a -I <br />O O N N N N V N kn.. I, 0) N (D Ol V 0) V O lD M <br />O1 c -I I) CO (D (n lD (0 Q) of M N MN N CO 0 n (0 00 N M (n CO O M (D CO ci <br />N03 (D (n (n V) (D lD N rn N N co (n 00m (D o0 0 N M M M V V) V) V) V) (D <br />-inN N N MLC) (D N 00 rn NN N NN N N N N N N <br />i/) i/) i/) i/} i/) i/) i/} i/) i/} i/) i/} i/} i/} i/) i/) i/} i/) i/} i/) i/} <br />Q O M V M V) O <br />CO V (0 (n O m <br />N N M <br />N CO' (n n 0) ;I- <br />V} V) i/} i/} i/) i/) V, <br />O Q) V Q) (D 0) N V CO CO n of CO N Q) V N N M CO n 0) (D <br />(n M 0 n M LC) 00 M N N (D V n N n (0 I, 0 0 N N V CO <br />(0 Q) M CO M O N (n 0 (D M a -I c-1 c-1 N N M (0 N CO N M (n <br />M (ll 00 O M lD rn N lD 0) M n N N M (n lD N 00 0) N N M <br />N N N N N N N M M M V l l l LC) LC) Vl LC) LC) LC) (D (D (D <br />V) i/) V) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) <br />Cr' (n m O N ci rn O (0 00 N LC)N 0) 0) M 0 00 CO 00 CO CO CO 00 00 00 00 CO 00 <br />O (n CO O M (n N CO N Dl Dl (n CO V M n CO CO o0 0) 0) of 01 of 0) of 0) of CO 0) of <br />O n CO c -I 00 O CO N M Q) N N 00 N N N al (D N N N N N N N N N N N N N <br />00 lD (n N (D (D (n lD n 00 1 N Q) N V 0 N o0 V V V V V V V V V V V V <br />N M (n 00 N LIDryN N CO Cc) M NI LC) M V L) l (D (D (D (D (D (D (D (D (D (D (D (D (D <br />i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) <br />V N (n V <br />V).7 N N of 01 N 0) 0) of N V c-1 (0 N N n n n N n N n N n N <br />.7 00 V.7 c-1 0) 0 (n V 0 V LC) a (0 M (n (n M N N N N N N N N N N N N <br />n c -I 00 0) V 0 0 N 0o (0 00 (0 0 .-1 0l (n o0 0) 0O (n (n (n (n (n (n (n (n (n (n (l) (n <br />(n m 00 O M , V^ of N (n 00 cM-1 V 00 N (0 0 VCO CO 00 03 00 00 00 00 00 00 00 00 <br />N m V n of N N N -1 N N N M CO M V V kr) kr) V) kr) LC) kr) LC) Vl kr) kr)Vl V) Vl V) <br />-v-1 -vi. -Lo.-v-).i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/} i/) i/) i/) i/) i/) i/) i/) i/) i/} i/) i/) <br />O V N V) Vl D n V) 00 M Q) LT N CO 0) (0 O (n .-I of c -I 00 N N N M (n O <br />n 0) N 01 n Nrn N (ln O N 03 rn Q) LT CO n Vl M N CO N of (n (D (n O N N n N <br />0) CO V CO O V O 0) a -I (n N N n n O N 00 M N N V (n 00 N (n 0 (n N n V) <br />1 rn 00 M lD of N (n 0) NM <br />V) lD O <br />N N V (n lD (D (0 N N N N N 00 00 01 <br />- <br />.-1 .-1 N N c-1 .-1 .-1 .-1 N N N N N N c-1 <br />(D M <br />( 1 <br />1 N 0) V M 00 n V) N O 00 n n <br />M N N N i V (n (0 n in o0 <br />v*0l O <br />} V) -Lo. -in i/) i/) i/) i/) i/) i/) V) i/) i/) i/) V} <br />(n m CO 0l 00 (0 N N (0 V V) O `~ c-1 <br />(D M M o V V N 01 (D M a -I N (0 M (n <br />NO , c1 N V (D N CO 01 M 0 0 M N V lD <br />M 01 (n N O N V) (0 M N N <br />V CO N N N M 0) 0 c <br />V (n (D n 00r"N <br />v} v} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} <br />N (0 00 0 01 0 u) .7 of N V CO M M 00 <br />N N O N (0 N Vl (D V N (n n 00 N V <br />O O (n V O n N N N N N V N .--1 <br />Q) N (n Q) M (0 O V 00 N (0 O V 00 M <br />M (n (0 N 00 00 0l of 01 0 0 <br />N N N N N N N N N N N N N N N <br />i/) i/) V) i/) i/) i/) i/) i/) i/) V) i/) V) i/) i/) i/) <br />M N CO NN V N n <br />0 of (D M N N of (D (n CO 00 00 N 00 VM N. <br />V CO l^D (0 00 n NO <br />M 00 (n 0 00 al N 00 N n 0) n 0-1 .-1 00 V o0 O 0-1 0-1 CO (D (D N 0) co o0 V) co co (n <br />CO 01 V n M N N c-1 <br />n N -1 N (n n O 0) 0.7 Cli 1 M (0 ^O 0) N M (n 00 0 M V V v) (D (D N 00 0l of 0 c -I <br />VI.N M V lD N n CO c -I c -I c -I c -I c-1 c1 N N N N M M M M M M M M M M M V V <br />i/) i/) i/) i/) i/) i/) i/) i/). i/) i/) V) i/) i/) i/) i/) i/) i/) V) i/) i/) i/) i/) i/) i/) V) i/) V) i/) i/) i/) <br />r-1 01 10 MI LO 03 OS <br />rn eiin Ill 01 h 0 IMD a ) 01 N (O r-1 in 0) N N Ill ei ff1 ei a m 01 0 01 in 00 01 CO <br />fff O N rn r ff1 N 00 (O O N O O CO In N 01 In N 00 LO in tD 00 M 00 t0 (11 (D 01 <br />01 ce (NM 01 h O ff1 N <br />00 N 0 a 0) in o o0 La. V1 a 0) o0 N o0 0) N .-1 ei 00 (D a N Ci Oi 0 (D If Cl? CO <br />N <br />la ."I N n 1.11 (0 00 . e~i emi , ii e 10 ^i erns N N N N fmr1 n1 f 1/1 mr1 f00n COrn0 a a a a Cr Cr 1.11 a s <br />VF VF in. in. V! it VI VF VI VF VF VF VF V! VF VI VF VF VF VF in ih in VF VF VF VF VF VF in <br />0 0 Cr VD c -I 0 N 00 (D .'1 (n M (V 0 V V (n (n M N .-1 CO 0 of 0l CO c-1 01 <br />O n N Q) rn V M vl (D O M M 00 00 CO00 (n N LN N (D (D N 0) O c-1 .-1 (D N 0 <br />O CO M (n V N 01 00 M 0) 0 M (D 0 N CO .-1 00 c-1 c-1 CO 01 rn .7c-1 V O u) (0 O <br />(n Q) Q) (0 M N M V N (D n n V O (n O (n O n v) (D N <br />vi vi V(0 M V "6'e -I <br />(n CO 00 N � (n rn V) V (0 N V N N 0 0 0) o0 O (n N M (D M N (n N N <br />(D M N Q) N (D D n ( 01 M 00 V CO M O CO of N CO M N N N N CO V O N <br />N M (A R rn N (0 03 .'1 V 00 ci (n of V 0) M 00 V Q) O N M (n lD 00 0l c-1 M V (D <br />VI. VI. VI. tn. VI. c-1 .' 1 N N N M M M V V (0 (0 (D (D N n n n n IN N CO CO 00 CO <br />i/) V) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) <br />0 0 00 (n V 0 N .-I 0 CO n O 00 c-1 O of (0 .-I V 00 <br />0 0 In (n V 0) CO e-1 O (D M M (D N M V LC) CO (n 0 <br />0 0) V V M (n V V V V (D 01 M 01 0l M N (D (D N <br />(n N .-i a 0i a (0 0i (0 00 V .'1 O n o (n .'1 o0 ri o0 0 0 0 0 0 0 0 0 0 0 0 <br />((D (D N N CON(Ln ((D ((0 n CO 00 0l 0) ((0 n N CO 0) 0 N CV 0 <br />VI. VI. VI. VI. VI.i/} if).tn.tn.if).tn. <br />N N N N (V (V (V (V (V (V N (V N M M (h M M V .7- <br />V} <br />i/) i/) i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/} i/) i/} i/} <br />0 .7 0 CO N of M 0) N N 0) V .-1 0 N (D N .-1 M n V V (0 .-1 O e-1 (n N M (D M <br />O o) of 00 00 CO 01 01 O N N V (0 00 O N (n 00 N V CO N (D N (D N (0 N 0 V <br />N N 00 Q) O c-1 N M (n lD n 00 0) O N M V Lc; N 00 0) .'1 N a (0 n 00 O c-1 M (n <br />V V) V) In V) V) V) V) (0 (0 (0 (D (D (D (0 (0 (D (D 0'- 0'- N 0'- 0'- n 00 CO 00 CO <br />i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) i/) V) i/) i/) i/) i/) i/} i/} i/) i/) i/) i/) i/) i/) i/) i/) i/) V) i/) i/) i/) <br />0 0 000000000000000000 <br />00000000000000000000 <br />(0(0(0(0(0000000000000000 <br />CO CO M 00 V (n (n (n (n (n (n (n (n (D (D (D (D (D (D (D <br />0 0 0 0 0 0 0 0 0 0 0 <br />of 0 c'1 N M V (n (0 n CO 0) 0 e-1 N M V (n (D N 00 0) 0 e-1 N M V (n (D n 00 0) <br />N N N N N N N N N N M M M M M M M M M M V V V V V V 00 00 00 00 <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 />N CO 0) 0 c-1 N M V (n (D n 00 0) 0 c-1 N M V (n (D N 00 01 0 c-1 N M V (n O n <br />N N N N Ni N N N N N N N (V 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 />N Ni 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 />0 <br />0 <br />0 <br />0 <br />ei <br />Q <br />0 <br />