HomeMy WebLinkAbout1098 Plan for Industrial Development Project for Premium Waters, Inc BILL NO. 2072-005 ORDINANCE NO. ��
AN ORDINANCE APPROVING A PLAN FOR AN INDUSTRIAL DEVELOPMENT PROJECT FOR
PREMIUM WATERS, INC.
WHEREAS, the City of Riverside, Missouri, a fourth-class city and political subdivision of
the State of Missouri (the "City"), is authorized and empowered pursuant to the provisions of
Article VI, Section 27(b) of the Missouri Constitution, as amended, and Sections 100.010 through
100.200, inclusive, of the Revised Statutes of Missouri, as amended (RSMo) (collectively, the
"AcY'), to purchase, construct, extend and improve certain projects (as defined in Section 100.010
RSMo) and to issue industrial development revenue bonds for the purpose of providing funds to
pay the costs of such projects and to lease or othervvise dispose of such projects to private
persons or corporations for manufacturing, commercial, warehousing and industrial development
purposes upon such terms and conditions as the City shall deem advisable; and
WHEREAS, Section 100.050 RSMo requires the City to prepare a plan in connection
with any industrial development project undertaken pursuant to the Act; and
WHEREAS, a Plan for an Industrial Development Project dated December 29, 2011 (the
"Plan") for Premium Waters, Inc., a Minnesota corporation (the "Company"), was prepared and
distributed to the taxing jurisdictions along with notice of a public hearing to be held by the City
on February 7, 2012; and
WHEREAS, on February 7, 2012 the public hearing on the Plan was held by the City;
and
WHEREAS, the Board of Aldermen hereby finds and determines that it is desirable for
the improvement of the economic welfare and development of the City and within the public
purposes of the Act that the City approve the Plan pursuant to the Act; and
NOW, THEREFORE, BE IT ORDAINED BY THE BOARD OF ALDERMEN OF THE CITY
OF RIVERSIDE, MISSOURI, AS FOLLOWS:
SECTION 1—APPROVAL OF THE PLAN. The Board of Aldermen hereby finds that: (a)
proper notice as required by the Act was properly given to all taxing jurisdictions regarding the
proposed Plan and (b) it has fairly and duly considered all comments submitted to the Board of
Aldermen regarding the proposed Plan. The Board of Aldermen hereby approve the Plan in the
form of ExhibitA attached hereto.
SECTION 2- FURTHER AUTHORITY. The City shall, and the officials, agents and
employees of the City are hereby authorized to, take such further action, and execute such
other documents, certificates and instruments as may be necessary or desirable to carry out
and comply with the intent of this Ordinance.
SECTION 3- EFFECTIVE DATE. This Ordinance shall be in full force and effect from
and after its passage and approval.
BE IT REMEMBERED that the above was read two times by heading only, passed and
approved by a majority of the Board of Aldermen and APPROVED by the Mayor of the City of
Riverside, Missouri, this 7th day of February, 2012.
. ,��i.QiQ���
" � Kathleen L. Rose, Mayor
.a
ATTEST: �
_ �.•. ` - �����
Ro4in Littrell,.City Clerk
APPROV S TO FORM:
N c n, City Attorney
-2-
NOTICE OF POBLIC HEARING
The Ciry of Riverside, Missouri will hold a public hearing at City Hall, 2950 N. W. Vivion Road
in Riverside, Missouri, on February 7, 2012, at 7:00 p.m. or as soon thereafter as it may be heard,
regarding the issuance by the City of its tax-exempt industrial revenue bonds in a principal amount not to
exceed $10,00Q000, for the purpose of financing the acquisition, construction and equipping of an
approximately 165,000 square foot manufacturing facility with related office space to be located on
approximately 14.4 acres generally located at 4301 NW Mattox Road in the City of Riverside, Missouri
and the proposed lease of the Project by the City to Premium Waters, Inc, a Minnesota corporation or an
affiliate.
The hearing will be open [o the public and will provide a reasonable opportunity for interested
persons to express their views, both orally and in writing, on the proposed issuance of bonds and the location
and nawre of the project. Written comments with respect to said project may also be submitted to the
undersigned prior to the hearing.
CITY OF RIVERSIDE, MISSOURI
Robin Littrell, City Clerk
2950N.W. Vivion Road
Riverside, Missouri 64150
NOTICE TO TAXING JURiSDICTIONS ON ATTACHED LIST
Re: Notice of Public Hearing — Premiuro Waters, Inc. Project
On behalf of the City of Riverside, Missouri (the "City"), please fmd enclosed a copy of the
proposed Plan for an Industrial Development Project for Premium Waters, Ina ("Plan"), which
also contains a Cost Benefit Analysis on the affected ffi�cingjurisdicrions.
It is anticipated that the Company will make payments in lieu of ta�ces for each year that any real
property is owned by the City in amount equal to 100% of the property taxes that otherwise
would have been payable on such real property and such payments in lieu of tases will be
captured and applied in accordance with the L-385 Levee Redevelopment Plen thru 2029.
It is anticipated that the Company or the lessee of the persona] property will make payments in
lieu of taxes for each yeaz that any personal property is owned by the City in an amount equal to
75% of the property taxes that otherwise would have been payable on such personal property.
It is anficipated that the construction materials used to constnict the Project and personal property
constituring a part of the Proj ect will be exempt from state and local sales taxes.
The City anticipates considering an Ordinance to approve the Plan at its regulaz meeting on
Tuesday, February 7, 20l I at 7:00 PM at Ciry Hall located az 2950 N.W. Vivion Road, Riverside,
Missouri. The Plan, if approved, consists of acquiring, constructing, improving purchasing,
equipping and installi�g approximately 165,000 square feet of industrial building consisting of
approximately 158,500 square feet of manufacturing space and approximately 6,500 squaze feet
of office space to be located on approximately 14.4 acres generally located at 4301 NW Mattox
Road in the City of Riverside, Missouri, for industrial development putposes as further described
in the attached Plan.
The City invites all affected taYing districts to attend the meeting on February 7, 2011 and to
make oral comments on the proposed Plan to the City or to provide written comments to the City
on the Plan prior to the meering. All comments of the taxing districts will be fairly and duly
considered by the City.
A copy of the Plan and Cost Benefit Malysis for the proposed project is enclosed and also will be
on file in the office of the City Clerk and will be available for public inspection during normal
business hours.
Any questions should be directed to Mike Duffy, Director of Community Development for the
City at (816) 741-3993.
Dated: December 29, 2011
CIT]' OF RiVERSIDE, MLSSOURI
2950 N.W. Vivion Road
Riverside, Missouri 64150
BEFORE THE
BOARD OFALDERMEN
OF
CITY OF RTVERSIDE, MISSOURI
PLAN FOR AN INDUSTRIAL DEVELOPMENT PROJECT
FOR
PREMIUM WATERS, INC.
DECEMBER 29, 2011
PLAN FOR AN TNDUSTRIAI. DEVELOPMENT Pi20JECT FOR
PREMNM WATERS, INC.
TO: BOARD OF ALDERMEN OF THE CITY OF RIVERSIDE, NIISSOURI
Premium Waters, Inc., a Minnesota corporation (the "Company") has proposed this plan for an
industrial development project as described herein to City of Riverside, Missouri (ihe "City"), for approval,
to be carried out pursuant to Article V[, Section 27(b) of the Missouri Constitution, as amended, Sections
1U0.010 to 100200, inclusive, of the Missouri Revised Statutes, as amended, and in support of said
application submits the following:
1. Descriution of the Proiect. The Project consists of acquiring, constructing, improving
purchasing, equipping and installing an approximately 165,000 square feet of industrial
building consisting of approximately 158,500 square feet of manufacturing space and
approximately 6,500 square feet of office space to be located on approximately 14.4 acres
generally located at 4301 NW Mattox Road in the City of Riverside, Missowi, for industrisl
development purposes (the "ProjeM").
2. Estimate of the Cost of the ProieM. The total aggegate cost of the Project is estimated ro
be $33,610,000 (excluding infrastructure, land and site development costs).
3. Source of Funda to be Exaended for the Proiect The source of funds to be expended for
the Project will be the proceeds of $33,610,000 estimated aggregate principal amount of
Taxable Industrial Revenue Bonds (the "Bonds") to be issued by the CiTy for the Project in
multiple series.
4. Statement of the Terms Unou Which the Proiect is to be Leased and Otherwise
Disaosed of bv the Citv. The land and building portion of the Project will be leased (with
an op6on to purchase) to the Company, its affiliate or an assignee. The personal properry
portion of the Project will be leased (with an op6on to purchase) to the Company, its affiliate
or the Company's equipment lender. The lease payments collectively will equal the
principal and interest on the Bonds plus the payments in lieu of taxes. The Bonds will be
payable solely from the revenues derived by the City from the leases or other disposition of
the Project and the Bonds will not be an indebtedness or general obligation, debt or liability
of the City.
5. General Information Concernina the Comnanv. The Company is a Mimmesota
corporation. The principal business of the Company is the manufacture and sale of bottleA
water.
6. Bond Purchase Arranaements. It is expected that the Company, an affiliate of the
Company or the Company's lender will purchase the Bonds.
7. Affected School District. Communiri Colle2e District, Countv and Citv. The Park Hill,
Missouri R-V School District, the Metropolitan Junior College District of Kansas City,
Platte CounTy, Missouri and the City will be aft'ected by the Project.
8. Eaualized Assessed Valoallon. The most recent equalized assessed valuation of all of the
real property to be included in the Project is $-0. The estimated total equalized assessed
valuation after conshvction of the Project for real property to be included in the Project is
$3,555,200 and for personal property is $5,927,400.
9. CosUBenefit AnaWsis. Attached hereto as Eihibit A is the cost/t>enefit analysis ou each
affected school district, Platte County, Missouri, the City and the other affected taxing
jurisdictions, which assumes no tax abatement for real property since the Company will
make payments in lieu of taxes and such payments in lieu of taxes will be captured and
applied in accordance with the I.385 Levee Redevelopment Plan thru 2029.
10. Pavments in Lieu of Taxes. It is anticipated that the Company will make payments in lieu
of tazces for eac6 yeaz that any real property is owned by the City in amount equal to 100°/a
of the property ta�ces that otherwise would have been payable on such real propedy and such
payments in lieu of taxes will be captured and applied in accordance with the L-385 L.evee
Redevelopment Plan thru 2029.
It is anticipated that the Company or the lessee of the personal property will make payments
in lieu of taxes for each year that any personal property is owned by the City in an amount
equal to 75% of the properiy taxes that otherwise would have been payable on such personal
property.
11. Sales Taac ExempUon on Construction Materials and Peisonal Propertv. It is anticipated
that the conshvction materials used to construct the Project and personal property
cons6tuting a part of the Project will be exempt from state and local sales t�vices.
-2-
EXHIBTT A
City of Riverside, Missouri
(Premium Waters, Inc.)
COST BENEFTT ANALYSLS
PLAN FOR INDUSTRIAL DEVELOPMENT PROJECT
/�
GILM�R�EBELL
Table of Contents
I Project Assumptions 1
II Summary of Tax Impact Analysis (Real & Personal Property) 2
III Projected Tas Revenues Without Abatement (Real Property) 3-0
IV Projected Tax Abatement (Real Proper[y) 5
V Projected Taac Revenues Without Abatement (Personal Property) 6-7
VI Projected Tax Abatement (Personal Property) 8
VII Present Value of Abatement for Real & Personal Properly 9
VIII Projected PIL.OT Amount (Real and Personal Property) 10-11
CSry of Rlverside, M'usaurr
Premium Waters, Inc
Casf BrneJ11 Analysis 1229l2011
Project Assumprions
• Initial year laxes essessed 2013
• Appraisedvalueofcommercialrealproperty $11,I1Q000
Appreised value of personal property $17,800,000
Instailation Costs $ 4,700,000
• Bi-annual grow[h rate of appraised value of commercial real property 2.0%
Annual growth rate of appraised value of personal property 0.0%
• Assessed value as e percentage of appraised value commercial real properTy 32.O�o
Assessed value as a perccntage of appraised value personal property 333%
• Na abatement on commercial real property. Company will pay 100%PiLOTS.
• Abatement period for personal proper[y only Years 1- 10
Percentage abatement for personal pmperty 25%
• Total abatement (Personal Property) E 402,584.90
• Present Value to 12/1/2012 of Personal Property Abatement E 376,277.60
• Depreciation Schedule
Class Life
Year 7 5 3
0 100.00% 100.00 100%
I 89.29% � 85.00% 75%
2 70.16% 59.50% 38%
3 55.13 41.65% 5%
4 42.88°/a 24.99% 5%
5 30.63 10.00% 5°/a
6 18.38% 10.00% 5%
7 10.00°/a 10.00% 5%
8 10.00°/a 10.00°/a 5%
9 10.00% 10.00% 5% �
10 ]0.00% 10.00% 5%
GSty ojRivoald{ MLssou�l
Aanium W�en, /rtr.
Cos/ BeneJ!! Artatys"u -1- 11/79/1011
Summary o( Tax Impact Anelysis
(Real & Personal Property)
Revenue
Taa Revenuefor Value of Generated
Real & Personal Abatement from
Property Without for Personal PILOT
Ta�ng JorisdicHon Abatement P roperty Payments*
StateofMissouri $18,390 $1,822 $16,568
Platte Counry, Missouri 6,130 607 5,523
Health Center 49,041 4,860 44,181
Boazd of Services for the Develo� 79,692 7,897 71,795
Clay-Platte-Ray Mental Health 61,301 6,075 55,227
Mid-Continent Public Library Di� 196,164 19,439 176,726
Senior Citizens Services Fund 30,651 3,037 27,613
Park Hill R-V 3;318,428 328,839 2,989,589
Parkvilfe Special Road District 159,690 15,824 143,866
Metropolitan Junior College Dis[i 143,139 14,184 128,954
M&M Replacement Surchazge 133,210 - 133,210
$4,195,837 $402,585 $3,793,252
'Real and personel propery PILOTs
C'rty of RNerside, Mi.ssouri
Premium Wmers, !ne
Cast BenefU Ana[ysu -2 - 12/29/2011
Projc<ted Tax Revenucc Withoot Abatemmt (Real Property)
EstimatedAssesscdValueofRealProperty 83,555,200 $3,555,200 $3,626,304 S3,626,304 $3,698,830 $3,698,830 53,772,807 $3,772,807
Te�c Rate
"Cacing lurisdiction pa 5100 2013 2016 2015 2016 2017 2078 2U79 2020
StxteofMissouri 0.0300 S 1,067 S 1,067 $ 1,086 S 1,088 $ 1,110 S 1,110 S 1,132 $ 1,132
Plane County, Missouri 0.0100 356 356 363 363 370 370 377 377
Healtli Crnter 0.0800 2,R44 2.844 2,901 2,901 2,959 2,959 3,018 3,018
Board of Secvices fm the Developmentelly Disabled 0.1300 4,622 4,622 4,714 4,714 4,SOS 4,808 4,905 4,905
Clay-Plane-RayMmtalHealth 01000 3�,555 3,555 3,626 3,626 3,699 3,699 3,773 3,773
Mid-Contine¢tPublicLtblaryDiehict 0.3200 11977 11,377 11,604 ll,600 11,836 11,636 12,073 I2,073
Senior Citizens Setvices Fund 0.0500 1,778 1,778 1,813 1,813 1,849 1,849 1,886 1,886
Park}ii1lR-V 5.4133 192,454 192,454 196,303 196,303 200,229 200�29 204,233 204,233
Pazkville Special Road Dittria 02605 9,261 9�61 9,447 9,447 9,635 �. 9,635 9;828 9,928
Me�opolitan Junior College District of K.C. 0.2335 8,301 8,30I 8,467 8,467 8,637 9,637 8,810 8,810
M&MReplecemmtSmcharge 0.3600 12,799 12,799 13,055 13,055 13j16 13�16 13,SS2 13,582
PrajectcdTaCRevenueswithoutAbatement 6.9893 S 248.412 S 248,412 $ 253,381 S 253J8I $ 258,448 $ 258,448 S 263,617 $ 263,617
CSb�ftl�.�das.WcwA
Rmium Wmm, IK
CertBe �Malydr '�' ILTW'fOle
Profeceed Taa Revenua H'ithout Abahmmt (Rni Amperty)
Estimated Asusud Value of Rul Property 53,848,263 S3,848,263
TaY Rste
Taxinglurisdiction per$100 2021 2022 ToWI
StatcofMissouri 0.0300 $ 1,154 $ 1,154 S 11,101
Platte County, Missouri 0.0100 385 385 3,700
Health Center 0.0800 3,079 3,079 29,602
Board of Services for the Develapma�lly Disabled 0.1300 5,003 5,003 48,104
Clay-Plattc-RayMentalHealtL 0.1000 3,848 3,848 37,003
Mid•Continent Pu6iic labrary Dishict 0.3200 12,314 72,314 1 I8,409
Senior Citizens Secvices Fund . 0.0500 1,924 1,924 18,501
Pack }Iill R-V 5.4133 208,318 208,318 2,003,073
- ParkvilltSpecialRoadDistrict 02605 10,025 ]0,025 � 96,392 � .
MetropolitanJunimCol]egeDistrittofKC. �02335 8,986 8,986 86,402
M&M Replaceme¢� Surchazge 0.3600 13,854 13,654 133,210
ProjectcdTaxRwenueswilhwtAbetecncnt 6.9873 $ 268,890 $ 268,890 52,585,497
�b!/+�•�•dc
A.M�e.�Wmry t
CwlBsnyieAndy+b '�' lIRMBlI
Projected T�x Abitement '
(Aul Prapvty)
Es�imafed Assnssed Value of Rral Property E3,555,200 53,555,200 $3,626,300 43 626,304 53,698,830 53,698,830 E3,772,807 53,772,807 53,848,263 53,848,263
Abatement Percentage 0° 0% 0%- 0% � 0% 0"/e 0% � 0%
Tax Ra�e
Tazing7u=isdiction perS100 7q13 201! 2015 20t6 2917 2018 2019 1A7A 2021 2022 7ata1
StemofMiuo�ui 0.0300 a - s - s - s - a - a • s - s - s - a - s-
PletteCaunry,Missouri 0.0100 - - • � - - - - - - -
Health Cemer 0.0800 - ' ' ' ' ' " ' " ' '
Boordof5micesfortheDevelo�rcnmmllyDisabled 0.1300 ' - ' ' ' - ' - ' - •
CIay.Platte.RsyMenlalHealth 0.1000 _ " ' ' ' ' _ ' ' ' "
MidCotrtinWPublicLibraryDistnct C.3200 ' " - ' ' ' - " ' - -
Senior Citizens Srnias Fund 0.0500 • - - - - - . _ . . _
Park Hill R-V 5.4133 - - - - - - - _ _ _ _
Pukville Special Roed District 02605 - - - - - - - - - - .
MeROpolilanJuniarCollegeDisttictafK.C. 0.2335 - " ' ' " ' - ' ' ' '
MB.MReplacemrnt$wcltarge 03600 - - - - - - - - - - -
PmjecledTexAbetemrnt 6.9673 S - 5 S Y E S S S S S E-
an fxw.+rsam.w
�s w.i...f.�
rrm.N.wb+x d� immu
inJreeM Tu Aewnwx WiWen AWhm¢
Rsnomlh^P��4')
E#iemtMASCssNVelueo(Pevo�ulP 5 5,93),4W $ 5,1]5,9E6 E 3890JII b $6613% S 2Y21'/59 S 1,551,916 S 9D026 $ SSC,RS S 554,N5 5 SSC<CS
Tmnglunid�rnon epa I ]OU 10I< TWS 2�I6 30I0 201i ]A19 2011 SWI 30Y2 Tobl
SnroafMisuvri u O.a300 S 1,T/6 S I,SSJ 5 1,16] 5 856 S 66/ 5 !IS 5 ]93 S 166 3 166 5 166 t ],290
pYneCOUnry,Mi�muri O.O�W 59J 518 3I9 385 YLt ISi 9] 55 55 55 ],tl0
E{aW�uR 0.0600 4,]42 �.141 ].IU 2.]b9 1.]Ji I,i6! ]16 111 4Q �M 19./39
Bo�rdaf5miculortM1eDe�dapmm[JlyDinbbl 0.1100 ],]06 b,T19 5,056 ],]]A 3,868 ;OfiO 1,165 ]]I i21 ?21 31,SE8
GayPla�tnRryMmWHmIU 0.1000 5,9TI 5,196 3,891 ;ebl i,332 1,5H5 9T5 SSa 554 55t 2d,299
Mq{ tinm�PUbficLibnryDinria 0.J2W 1f,966 16.563 14.6U $ISb ).110 S.M2 3.114 I,Tla I.Yq I.Dt ]])55
SenierCi�ixnsServiresFuM 00500 },96I ;Sie 1,9a5 i,a31 1,111 ]92 �8l ST 2T1 2]) 12,149
M(RH9R-V SU3J 320,868 3W,193 21Q619 ISn,695 120,Yi1 85,]96 S;6J3 Iu,0i4 J0,014 30,D1< 1,)IS,155
PukNlleSpedtlRU�dDissrim 02605 IS,Mi ❑<83 10,ll5 ],45� 5,961 1,139 Z,SJS I,N4 1�49 I,N4 6],3%
Mttro{qlimnJwtiorCollegeDilviuOfKC. 0.935 U,BIO @,OB6 9,085 6,6H1 S,iB! 3,]01 3,3]2 1395 I,MS 1,395 56,T1]
ProjeeedTVRmcnuau�irM1wMbalemenl 6.6Z9J 4 192,ffi] S 343U28 S IS],l53 S 169,631 S 14J,113 5 IOS,W] S 61,485 S I6.J45 5 I6.J�5 5 36.><5 5 1,610,]�0
Not "valudi� inwilevion.....
3 yar Pmpnry� EnnnneE Avmd V�We 5 �00,000 165,900 5'I<,425 38],213 38295 38]95 38,295 38,293 18,M5 I8,]95 38,295
SYnrPnpaeyErtim�nd/.�wttdValn 5 �aO,OW 166,500 1�1325 99,068 693i] 41,608 16,630 IQ650 16,650 16,630 16,650
]-YevPmpmyFi��m��Mw�uiudValoe S I�aoq000 I,995,000 a,a6a,036 3,SOI,i92 3,153,'iN 3,101,856 i,5f9,969 918,081 499,500 /99,500 499,500
5,9Y/,100 S,I15,986 J,890,T13 2,861366 ?EI,t59 I,St4,914 9]l,@6 55<,MS SSI,MS 554443
abd/+�rtM '
v�.a.va.c..r.ow}r
/ � An�Y < /LlYNfI
PrvjecrW TexAbarement
(PersoeslProperty)
Fs�imarodASSessedVaWeofPersonelP�operty 55,927,400 55,175,986 $3,890,T72 S2,SEI,386 $2,221,759 E1,584,914 S 973,026 E554,445 5554,445 $554,445
AbatemcntPercentege 25% 25% 25% 25% 25Yo 25Y� 25% 25Yo 25% 25°/a
Tmc Reh pv
Tacinglurisdiction $t00 2013 7A16 ZO15 2016 2017 2018 2019 207A 2021 7A22 Toml
StateofMiwouri 0.0300 E 445 S 388 S 292 % 215 S 167 S 119 T 73 S a2 E 42 S 42 S 7,B22
Plan<County,Missouri O.O1D� 148 129 97 72 56 40 24 14 14 14 607
Heefth Centu 0.0800 1,185 1,035 778 572 444 3l7 195 ll t lll 1I1 4,660
Board of Services for tlu Devetopc 0.1300 1,926 1,682 1,265 930 722 515 316 180 180 180 7,897
Clay-Natte-RayMenmlHealth 0.1000 1,482 1,294 973 715 555 3% 263 139 139 139 6,075
Mid-ContirientPublicLibreryDist 032D0 4,742 4,141 3,ll3 2,289 1,777 1,268 778 444 444 444 19,439
SeniorCifizensSmicesFwd 0.0500 741 647 486 358 278 198 122 69 69 69 3,037
Park Hiil R-V 5.4133 80,217 7Q048 52,655 38,724 30,068 21,449 13,168 7,503 7,503 7,503 328,839
Parkviile Special Road Diseict 0.?b05 3,860 3,371 2,534 1,863 ] d47 (,032 634 361 361 36] 15,824
MetropolitanJwiorCollegeDistrii 02335 3,460 3,021 2,271 1, 670 I,297 9 2 5 568 324 324 324 1 4, 16 4
ProjectcdTaxAbetement 6.6273 S 98,2D7 $ 85,757 S 64,463 �$ 47,408 5 36,SII S 26?59 S 16,121 S 9,I86 S 9,186 S 9,I86 5402,565
MeJm...rm.um.Wr
rr.�.r..� wre+. i�
fn#6n�CMety`b '�- 1LlYNlt
Prcsent V��e of Abarommf eme8t tor Perwval Propefly
Prnmt ValuM to 12/1/2012
D'ucouotRah9 2.05000°/.
CampntHion Datc: 1271l2012
Prnmt Value fo
Abat<m<ul for D�ys Pment t2/7lL012
Real&P<nonal From Valuc at
Dat< Proo�rtr 12/12012 Fe<wr i05000 %
I7J12013 98,207 360 0.9798I093 96,223.94
I7J[/20I4 85.757 720 0.96002947 ffi,32927
12/12015 fi4,463 l,O80 0.96064737 60,63722
11/i2016 47,408 1,440 0.92165658 43,694.04
12/1l2017 36,811 I,800 0.90304919 33,241.84
17a'1R018 26,259 2,160 0.88481747 23,234.63
12/1Y1019 )6,121 2,520 0.86695384 13,976.46
1]J1Y102Q 9,186 2,880 0.84945065 7,80321
17JI/2021 9,186 3�40 0.83230123 7,645.67
]7/12022 9,186 3,600 0.81549784 7,49131
5002,585 Praent Velue: 5376,277.60
•10.Year Treasury Rate
http:!/msearch.stlouisfed.org/fred2/series/ WGS ]01R �
MMw.�+<xwe.�
si�� wma.. �vc
cmamW�x.b+b d" ivmefr
Projwetl PIIAT Amaunt
(Rol autl Pereonal Property)
EstimatedAnesSedVdueofRmlPropetty $3,555,200 53,555,200 53,616�04 $3,626,304 53,699,830 53,698,830 53,772,807 P3,772,807 Y3,848,263 E3,848,263
Es�imatedAsxessedVelueofP<rsonalProperty 55,977,400 55,175,986 E3,890,7�2 52,861,386 f2,221,759 41,584,914 S 973,026 S 554,445 5 554,445 E 554,445
RolPropertyPll.OT IOOY. 100°k 100% l00% IOO�k 100% 100Ya ]00:6 l0� 10056
PcrxonalAnperryPQA7 75% 75"/0 75% 75Ye 75% 75% 75% 75% 75% 75%
u
iexingJuriSdittion peIS100 2013 2014 2015 2016 3017 2018 2919 2020 2M1 1k22 Tobl
SlatmfMisso�ui 0.0300 E 7,400 S 2,23i S 1,963 S 1,732 5 1,610 S 1,466 S 1,351 S 1,257 $ 1,279 E 1,279 S 16,368
Phne Cowry, Missoud 0.0100 800 744 654 577 537 489 450 419 426 G26 5,523
HeellhCenter 0.0800 6,401 5,950 5�36 4,618 4,292 3,9I0 3,b02 3,357 3411 3,411 G4,181
BoerdofServicssfortheDeveloprs 0.1306 t0,40I 9,668 8,508 7,504 6,9'15 6,354 5,853 5,445 5,543 5,543 71,795
Clay-Platto-Ray Mcntal Heal�h 0.1000 8.001 7,437 6,544 5,772 5,365 4,888 4,503 4,189 4,264 4,264 55,227
Mi0-CominmtPublicLibaryDiso- 03200 25,602 23,799 20,942 18,471 t7,168 15,690 14,408 13,404 13,643 13,645 176,726
SeniorCitians5miasFwd 0.0500 4,000 3,719 3,272 2,886 2,683 ?444 2,251 2,094 2,132 2,132 27,613
Pa`kHiI1R-V 5.4133 433,I05 002,597 354,267 3t2,474 290,432 26i,576 243,738 226,744 230,828 730,628 2,989,589
PvkvilleSpaialROadDistriM 0.2605 20,842 19,374 17,068 15,037 13,976 i2,732 11,729 10,911 11,108 11,108 143,866
Metropoliwi7wiorCollegeDistri� 0.3335 18.682 t7,366 15,281 13.478 12.528 I1.412 10.514 9.780 9.957 9.957 128.954
M&MRepl�wmen�Surcharge 0.3606 12,799 t2,799 13,055 13,055 13,316 13,3t6 13,582 13,582 13,854 t3,854 133,210
PmjectedPII.07' 6.9873 S 543,032 S 505,684 S 446,777 S 395,605 S 368,880 S 737,226 S 3II,981 S 291,116 S 296,M8 S 296,448 d3,793,252
�r4��.�A
q.mi., wrr�, r.�
can�Ww.Nm -f- 1»v»u