Laserfiche WebLink
PROJECTED INCOME <br /> <br /> TO <br /> <br /> CITY OF RAMSEY <br /> <br /> THESE PROJECTIONS ARE BASED UPON CURRENT VOLUME LEVELS (see Page 2) <br />ADJUSTED FOR A 7 1/2% VOLUb~ INCREASE EACH YEAR, AND ASSUMING 6,% C.P.I. <br />PRICE INCREASES EACH YEAR. <br /> <br />7 1/2% VOLUME <br />INCREASE IN YARDS <br /> <br />..1977 55,815 <br />1978 60,001 <br />1979 64,501 <br />1980 69,338 <br />1981 74,539 <br /> <br />PROJECTED GATE TOTAL TO RAMSEY <br />YARDAGE FOR YEAR AT 2.2¢ PER YD. <br /> <br /> 800,016 7o..%,~'~o ' $17,600 <br /> <br />860,017 g~/, o¢o $18,920 ;';, 9o% 3/ <br /> <br />924,518 $20,339 <br /> <br />993,856 $21,865 <br /> <br />1,068,395 <br /> <br />$23,505 <br /> <br />FIVE YEAR SUB TOTAL <br /> <br />4,646,802 (A) <br /> <br />$102,229 <br /> <br />1982 <br />1983 <br /> <br /> $87,922 (B) <br /> <br />$1Ol,589 <br /> <br />(A) <br /> <br />Projected gate yards necessary to complete the Ski Hill are <br />~6,924,762. Should the Ski Hill be completed in the first <br />five years, Ramsey would receive 6,924,762 yards times 2.2¢ <br />per yard or $152,345. <br /> <br />(B) <br /> <br />Amounts for 1982 and 1983 are based on $4,000 plus 10% of <br />revenue over $50,000 per month. <br /> <br /> <br />