Laserfiche WebLink
Exhibit IV SPRINGSTED Page 18 Estimated Impact on Other Taxing Jurisdictions ReportCity of Lino Lakes, MinnesotaTax Increment Financing (Economic Development) District No. 1-12Clearwater Creek Business Park ProjectDraft TIF Plan Exhibits: Based on EMV of $18.2M - Construct 2016-2017WithoutProject or TIF District With Project and TIF DistrictProjected Hypothetical2015/2016 2015/2016 Retained New Hypothetical Hypothetical Tax GeneratedTaxable 2015/2016 Taxable Captured Taxable Adjusted Decrease In by RetainedTaxing Net Tax Local Net Tax Net Tax Net Tax Local Local CapturedJurisdiction Capacity (1) Tax Rate Capacity (1) + Capacity = Capacity Tax Rate (*) Tax Rate (*) N.T.C. (*)City of Lino Lakes 17,063,470 46.019% 17,063,470 $259,407 17,322,877 45.330% 0.689% 117,589Anoka County 265,016,460 38.894% 265,016,460 259,407 265,275,867 38.856% 0.038% 100,795ISD # 12 25,985,579 36.426% 25,985,579 259,407 26,244,986 36.066% 0.360% 93,558 Other (2) --- 6.405% --- 259,407 --- 6.405% --- --- Totals 127.744% 126.657% 1.087% * Statement 1: If the projected Retained Captured Net Tax Capacity of the TIF District was hypothetically available to each ofthe taxing jurisdictions above, the result would be a lower local tax rate (see Hypothetical Adjusted Tax Rate above)which would produce the same amount of taxes for each taxing jurisdiction. In such a case, the total local tax ratewould decrease by 1.087% (see Hypothetical Decrease in Local Tax Rate above). The hypothetical tax that theRetained Captured Net Tax Capacity of the TIF District would generate is also shown above.Statement 2: Since the projected Retained Captured Net Tax Capacity of the TIF District is not available to the taxing jurisdictions,then there is no impact on taxes levied or local tax rates. (1) Taxable net tax capacity = total net tax capacity - captured TIF - fiscal disparity contribution, if applicable. (2) The impact on these taxing jurisdictions is negligible since they represent only 5.01% of the total tax rate.