|
Actual Actual Adopted Actual Proposed
<br />2023 2024 2025 2025 2026
<br />Taxable Market Value 3,287,882,335 3,539,171,941 3,581,879,847 3,565,047,754 3,776,348,611 *
<br />Annual % Change 27.06% 7.64% 1.21% 0.73% 5.93%
<br />Actual Actual Adopted Actual Adopted
<br />2023 2024 2025 2025 2026
<br />Total Tax Capacity Value 35,452,015 38,846,166 39,533,445 39,247,363 41,640,292 *
<br />Less FD Contribution in Value (1,502,577) (1,820,393) (2,342,867) (2,342,867) (2,318,228)
<br />Less Captured Value for Tax Increment (1,041,739) (1,399,596) (1,017,937) (1,013,861) (1,009,794) *
<br />Total Net Tax Capacity Value 32,907,699 35,626,177 36,172,641 35,890,635 38,312,270
<br />Annual % Change 29.14% 8.26% 1.53% 0.74% 6.75%
<br />Total Levy 12,893,915 14,120,928 15,591,090 15,591,090 18,120,307
<br />Less FD Distribution (1,384,776) (1,260,837) (1,460,414) (1,460,414) (1,574,621)
<br />Total Net Levy for Tax Rate 11,509,139 12,860,091 14,130,676 14,130,676 16,545,686
<br />Annual % Change 12.49% 11.74% 9.88% 9.88% 17.09%
<br />City Tax Capacity Rate 34.974%36.097%39.065%39.373%43.186%
<br />*Anoka County payable 2026 proposed values as of 07/30/2025. Final values are subject to change.
<br />CITY OF LINO LAKES
<br />2026 PROPOSED TAX CAPACITY RATE
<br />8
<br />Page 77 of 228
|