Laserfiche WebLink
R Vi <br />d R <br />¢`a <br />Base Value Assumptions - Page 1 <br />Ce Q <br />WJ <br />- a <br />Iw <br />w W <br />w <br />-Off ■ <br />XII <br />0 <br />N <br />N <br />0 <br />Delta Mod Tech - No Inflation <br />City of Ramsey, MN <br />185,000 sq. ft. Manufacturing <br />Economic Development <br />• 0 0 0 0 <br />0 0000 <br />o )noocN <br />o N N <br />U <br />N <br />00 <br />'Do <br />I� N <br />00 <br />(0 <br />IY 7 <br />Q • N <br />m a) a _ <br />m Ur.m = m <br />U m m 1 m <br />m&' a) m Z <br />O O a o o --o o m ▪ o 0 <br />O O m (3 O O O O m O O -p <br />O- R O O � N O O � 0 0 _R O O �p <br />m <br />E o 0 0— p COO COO (J O O <br />k d 10 10 U ar .� 10 10 o '0 '0 N 00. <br />p) <br />11J V) VT (0 0)0 VT VT V7 V7 -E V) V) E <br />xgq 0 o 0 -� O <br />(mYo�U 1 �c,E0EOEOZ <br />2 <br />(0 <br />N O <br />m <br />E U <br />00 <br />00 <br />ON <br />ONO <br />) O m <br />N = O <br />E (0 -RO = m <br />0 0 <br />C O C <br />• Z I <br />0) <br />m <br />E <br />Q <br />0 <br />N <br />(9CV N CV O COV m R o 0 0 0 0-0 <br />M a 7 c) N O <br />0" N O N N O <br />N 00N01a- CO.. <br />NV 0NONN 0 <br />N rm C0C0 V CO <br />C V CO O- m W V <br />C <br />C <br />a) Z <br />m EO_ O <br />C O <br />N m <br />O C N a)7 R <br />R E 0 • N -O W <br />d O C j N O <br />U S)y <br />O N <br />CM N C Q N N O C R <br />o d E m m Y o ',Boo <br />} N <br />R O U N y W F m N -p O <br />C Z -O C p 0 .- C m m- -O <br />o.. ' m SOD o-p x 2 E m <br />C d N O U p — <br />•C > m, N o N <br />it.-N N <br />E 2 ' `m m02W)w.0JI Q <br />7 3k > N C R N f/1 O f/1 f/1 C x x <br />? U C` w a -p 5 E C i N F N N N F X F <br />ry , -o. <br />a C N V N N P O W_ W X N O� lL U 3 <br />R ._ 0 N R O Q J d (0 d d <br />F gO7 EJ-p> <br />U O C R m O O m 0 E 0 0 O-E.3 <br />tl) N O C y g R N X m (0 t/1 T ( X Y <br />DUww ii0(J>¢iniTiig(J ink <br />Om) <br />X <br />M2. <br />> N <br />O � <br />C O <br />U <br />a <br />0 <br />F <br />0 <br />C <br />0 <br />Z <br />0 <br />2 <br />ce <br />0 <br />LL <br />co <br />w <br />Q <br />w <br />Q <br />m <br />.2cn <br />0 <br />V N <br />0 a o <br />0 <br />U <br />0) <br />R "Tura <br />Enz 1— R <br />5 <br />O] <br />R <br />tl) <br />N <br />a <br />c <br />0 <br />0 <br />a <br />0 <br />0. <br />co <br />0 0 <br />00 <br />00 <br />co <br />00 <br />0 0 <br />0 <br />0 <br />0 <br />O <br />0 <br />O <br />co <br />CO <br />0 <br />0 <br />0 <br />m <br />O <br />N <br />co <br />4) <br />co <br />0 <br />0 <br />N <br />M <br />N <br />N <br />O <br />Z <br />innsota\Ramsey\Housing - Economic - Redevelopment\TIF\TIF Districts\TIF Distrcit No. 17 - Delta ModTech\TIF Runs\TIF PLAN CASHFLOW <br />Prepared by Ehlers & Associates, Inc. - Estimates Only <br />