Laserfiche WebLink
Exhibit IV <br />Estimated Impact on Other Taxing Jurisdictions Report <br />City of Lino Lakes, Minnesota <br />Tax Increment Financing (Economic Development) District No. 1-12 <br />Clearwater Creek Business Park Project <br />TIF Plan Exhibits: Based on EMV of $18.2M - Construct 2016-2017 <br />Without <br />Project or TIF District <br />With Project and TIF District <br />Projected <br />Hypothetical <br />2015/2016 <br />2015/2016 <br />Retained <br />New <br />Hypothetical <br />Hypothetical <br />Tax Generated <br />Taxable 2015/2016 <br />Taxable <br />Captured <br />Taxable <br />Adjusted <br />Decrease In <br />by Retained <br />Taxing Net Tax Local <br />Net Tax <br />Net Tax <br />Net Tax <br />Local <br />Local <br />Captured <br />Jurisdiction Capacity (1) Tax Rate <br />Capacity (1) <br />+ Capacity <br />= Capacity <br />Tax Rate (*) <br />Tax Rate (*) <br />N.T.C. (*) <br />City of Lino Lakes 17,063,470 46.019% <br />17,063,470 <br />$259,407 <br />17,322,877 <br />45.330% <br />0.689% <br />117,589 <br />Anoka County 265,016,460 38.894% 265,016,460 259,407 265,275,867 38.856% 0.038% 100,795 <br />ISD # 12 25,985,579 36.426% 25,985,579 259,407 26,244,986 36.066% 0.360% 93,558 <br />Other (2) --- 6.405% --- 259,407 --- 6.405% --- --- <br />Totals 127.744% 126.657% 1.087% <br />* Statement 1: If the projected Retained Captured Net Tax Capacity of the TIF District was hypothetically available to each of <br />the taxing jurisdictions above, the result would be a lower local tax rate (see Hypothetical Adjusted Tax Rate above) <br />which would produce the same amount of taxes for each taxing jurisdiction. In such a case, the total local tax rate <br />would decrease by 1.087% (see Hypothetical Decrease in Local Tax Rate above). The hypothetical tax that the <br />Retained Captured Net Tax Capacity of the TIF District would generate is also shown above. <br />Statement 2: Since the projected Retained Captured Net Tax Capacity of the TIF District is not available to the taxing jurisdictions, <br />then there is no impact on taxes levied or local tax rates. <br />(1) Taxable net tax capacity = total net tax capacity - captured TIF - fiscal disparity contribution, if applicable. <br />(2) The impact on these taxing jurisdictions is negligible since they represent only 5.01 % of the total tax rate. <br />SPRINGSTED Page 18 <br />