|
E
<br />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 />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 />1,699,288,883 1,808,417,118 1,962,454,648 1,959,826,108 2,085,956,381
<br />0.29%
<br />6.42%
<br />8.52%
<br />8.37%
<br />6.44%
<br />18,440,817
<br />19,643,805
<br />21,320,744
<br />21,289,294
<br />22,733,455
<br />1,115, 822
<br />1,168,180
<br />1,215,580
<br />1,215,584
<br />1,322,820
<br />261,525
<br />293,970
<br />421,342
<br />421,495
<br />606,963
<br />17,063,470 18,181,655 19,683,822
<br />0.20% 6.55% 8.26%
<br />Net Tax Capacity Rate Calculation
<br />Actual Actual Adopted
<br />2016 2017 2018
<br />19,652,215 20,803,672
<br />8.09% 5.86%
<br />Actual Proposed
<br />2018 2019
<br />9,058,428 9,491,855 9,776,732 9,776,732 10,055,416
<br />Less FD Distribution
<br />1,206,188
<br />1,284,902
<br />1,360,639
<br />1,360,639
<br />1,375,292
<br />Total Net Levy for Tax Rate
<br />7,852,240
<br />8,206,953
<br />8,416,093
<br />8,416,093
<br />8,680,124
<br />Annual % Change
<br />5.34%
<br />4.52%
<br />2.55%
<br />2.55%
<br />3.14%
<br />E
<br />
|