|
CITY OF LINO LAKES
<br />2019 Proposed General Fund
<br />Net Tax Capacity Calculation
<br />Actual Actual Adopted Actual Proposed
<br />2016 2017 2018 2018 2019
<br />Taxable Market Value 1,699,288,883 1,808,417,118 1,962,454,648 1,959,826,108 2,086,113,493
<br />Annual % Change
<br />0.29% 6.42% 8.52% 8.37% 6.44%
<br />Total Net Tax Capacity Value 18,440,817 19,643,805 21,320,744 21,289,294 22,661,135
<br />Less FD Contribution in Value 1,115,822 1,168,180 1,215,580 1,215,584 1,322,826
<br />Less Captured Value for Tax Increment 261,525 293,970 421,342 421,495 421,495
<br />Total Net Tax Capacity Value 17,063,470 18,181,655 19,683,822 19,652,215 20,916,814
<br />Annual % Change 0.20% 6.55% 8.26% 8.09% 6.43%
<br />Total Levy
<br />Less FD Distribution
<br />Total Net Levy for Tax Rate
<br />Annual % Change
<br />Net Tax Capacity Rate Calculation
<br />Actual Actual Adopted Actual Proposed
<br />2016 2017 2018 2018 2019
<br />9,058,428 9,491,855 9,776,732 9,776,732 10,162,007
<br />1,206,188
<br />1,284,902 1,360,639
<br />1,360,639 1,434, 676
<br />7,852,240 8,206,953 8,416,093 8,416,093 8,727,331
<br />5.34%
<br />4.52%
<br />2.55%
<br />76
<br />2.55%
<br />3.70%
<br />2.4.
<br />
|