|
•
<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 />Less FD Distribution
<br />• Total Net Levy
<br />of increase /(decrease)
<br />City Tax C pacif to e',
<br />•
<br />City of Lino Lakes
<br />Net Tax Capacity Calculation
<br />Adopted
<br />2010
<br />Adopted
<br />2011
<br />Estimated
<br />2012
<br />Difference
<br />2,001,889,600
<br />(6.22 %)
<br />22,070,825
<br />1,697,800
<br />327,659
<br />1,804,121,500
<br />(9.88 %)
<br />19,783,539
<br />1,576,375
<br />251,890
<br />1, 731, 585,600
<br />(4.02 %)
<br />18, 794, 362
<br />1,497, 556
<br />239,296
<br />(72, 535, 900)
<br />(989,177)
<br />(78,819)
<br />(12,595)
<br />20,045,366
<br />(4.87 %)
<br />17,955,274
<br />(10.43 %)
<br />Net Tax Capacity Rate Calculation
<br />Actual
<br />2010
<br />8,695,414
<br />1,097,539
<br />Actual
<br />2011
<br />8,660,000
<br />1,111,501
<br />17,057,510
<br />(5.00 %)
<br />Estimated
<br />2012
<br />8,227,259
<br />1,055,926
<br />7,597,875
<br />(6.90 %)
<br />B -8
<br />7,548,499
<br />(0.65 %)
<br />.04
<br />7,171, 333
<br />(5.00 %)
<br />(897,764)
<br />
|