Laserfiche WebLink
C D u 130 E. Walnut Street PO. Box 1060 Green Bay, WI 54305-1060 <br /> President <br /> Analysis of Collocation vs. Construction of New Tower <br /> Year Annual Collocation Rent* Annual Ground Rent** <br /> 1 $25,200.00 $3,000.00 <br /> 2 $25,956.00 $3,090.00 <br /> 3 $26,734.00 $3,182.00 <br /> 4 $27,536.00 $3,278.00 <br /> 5 $28,362.00 $3,376.00 <br /> 6 $29,213.00 $3,477.00 <br /> 7 $30,090.00 $3,582.00 <br /> 8 $30,992.00 $3,689.00 <br /> 9 $31,922.00 $3,800.00 <br /> 10 $32,880.00 $3,914.00 <br /> 11 $33,866.00 $4,031.00 <br /> 12 $34,882.00 $4,152.00 <br /> 13 $35,928.00 $4,277.00 <br /> 14 $37,006.00 $4,405.00 <br /> 15 $38,117.00 $4,537.00 <br /> 15 Year Total $468,684.00 $55,790.00 <br /> New 300' Tower Construction Cost <br /> Engineering Cost $18,500.00 <br /> Utility Installation $3,000.00 <br /> Tower $29,000.00 <br /> Civil Construction $30,000.00 <br /> Tower Stack $20,000.00 <br /> Fence $8,500.00 <br /> Electrical/grounding $18,000.00 <br /> Total Cost, $127,000.00 <br /> *Collocation rent assumes a monthly rent of$2,100.00per month with three (3%) <br /> percent annual escalators over a fifteen (15)year term. <br /> **Ground rent assumes a monthly of$250.00 per month with 3%annual escalators over a <br /> fifteen (15) year term. <br /> HL gin <br /> of <br /> IT <br /> COMMUNICATIONS <br />