|
Taxable Market Value
<br />Annual % Change
<br />Total Net Tax Capacity Value
<br />Less FD Contribution in Value
<br />Less Captured Value for Tax Increment
<br />Total Net Tax Capacity Value
<br />Annual % Change
<br />Total Levy
<br />Less FD Distribution
<br />i' Total Net Levy
<br />% of increase/(decrease)
<br />City of Lino Lakes
<br />Net Tax Capacity Calculation
<br />Adopted
<br />2008
<br />Adopted
<br />2009
<br />Estimated
<br />2010
<br />Difference
<br />2,021,961,000
<br />4.83%
<br />22,092,854
<br />1,282,009
<br />532,660
<br />2,134,558,200
<br />5.57%
<br />23,196,932
<br />1,461,587
<br />664,119
<br />2,009,657,700
<br />(5.85%)
<br />22,123,270
<br />1,697,800
<br />328,898
<br />(124,900,500)
<br />(1,073,662)
<br />236,213
<br />(335,221)
<br />20,278,185
<br />4.67%
<br />21,071,226.
<br />3.91%
<br />Net Tax Capacity Rate Calculation
<br />Adopted
<br />2008
<br />8,866,956
<br />965,414
<br />Actual
<br />2009
<br />9,244,338
<br />1,082,933
<br />20,096,572
<br />(4.63%)
<br />Estimate
<br />2010
<br />8,695,414
<br />1,097,539
<br />7,901,542
<br />4.74%
<br />8,161,405
<br />3.29%
<br />7,597,875
<br />(6.90%)
<br />KtT. i gaci� rR01-i r` r c' i' KW, k� . $ S041i .. 8'{�3 .. s`, ° a 3 . °lo'.
<br />B-8
<br />(974,654)
<br />
|