|
Projected Tax Rate Impacts
<br />Year
<br />Total
<br />Levy
<br />Projected
<br />Tax Capacity
<br />(5% Gnm99
<br />Tax Rate
<br />brad
<br />Pinjected
<br />Tax Capacity
<br />(7.5% Growth)
<br />Tax Rate
<br />hnpact
<br />Prqjected
<br />Tax Capacity
<br />(10% Growth)
<br />Tax Rate
<br />Int
<br />2005
<br />236,538
<br />15,468,021
<br />1.529%
<br />15,468,021
<br />1.529%
<br />15,468,021
<br />1.529%
<br />2006
<br />347,500
<br />16,241,422
<br />2.140%
<br />16,628,123
<br />2.090%
<br />17,014,03
<br />2.042%
<br />2007
<br />444,29)
<br />17,053,493
<br />2.605%
<br />17,875,732
<br />2.485%
<br />18,716,305
<br />2.373%
<br />2008
<br />613,920
<br />17,906,168
<br />3.429%
<br />19,215,874
<br />3.195%
<br />20,587,936
<br />2.982%
<br />2039
<br />797,105
<br />18,931,476
<br />4.240%
<br />20,657,065
<br />3.859%
<br />22,646,730
<br />3.520%
<br />2010
<br />1,008,105
<br />19,741,550
<br />5.107%
<br />22335,345
<br />4.540%
<br />24,911,403
<br />4.047%
<br />2311
<br />1,117,890
<br />20,728,628
<br />5393%
<br />23,871,820
<br />4.623%
<br />27,402,543
<br />4.080%
<br />2012
<br />1231,0*)
<br />21,765,(
<br />5.656%
<br />25,662,207
<br />4.797%
<br />30,142,797
<br />4.08491
<br />2013
<br />1,348,605
<br />22,853,312
<br />5.901%
<br />27,586,872
<br />4.889%
<br />33,357,077
<br />4.067%
<br />2014
<br />1,473,290
<br />23,995,977
<br />6.140%
<br />29,655 :.:.:
<br />4.968%
<br />36,472784
<br />4.039%
<br />Public S,ctor
<br />Springsted
<br />7.000%
<br />6.000%
<br />5.000%
<br />4.000%
<br />3.000%
<br />2.000%
<br />1.080%
<br />0.000%
<br />City of Lino Lakes, Minnesota
<br />PMP Financing Plan - Projected Tax Rate Impacts
<br />-
<br />_--.--!--
<br />1
<br />2005 2006 2007 2008 2009
<br />2010 2011
<br />2012 2013
<br />2014
<br />-4-Projected Tax Rate Impact (5% Growth)
<br />-dr-Projected Tax Rale Impact (10% Growth)
<br />-M- Projected Ta
<br />Rate Impact (7.5% Growth)
<br />Public Sector- Adviw,s
<br />Springsted
<br />9
<br />
|