|
City of Lino Lakes
<br />Net Tax Capacity Calculation
<br />Adopted Adopted Preliminary-Est.
<br />2007 2008 2009 Difference
<br />Taxable Market Value* 1,928,715,900 2,021,961,000 2,096,773,557 74,812,557
<br />Annual % Change 11.37%
<br />Total Net Tax Capacity Value* 20,974,940 22,092,854 22,910,290 817,436
<br />11.269%
<br />Less FD Contribution in Value * 1,172,916 1,282,009 1,300,000 17,991
<br />Less Captured Value for Tax Increment * 428,590 532,660 550,000 17,340
<br />Total Net Tax Capacity Value 19,373,434 20,278,185 21,060,290 782,105
<br />Annual % Change 11.02% 4.67% 3.86%
<br />Total Levy
<br />Less FD Distribution *
<br />Total Net Levy
<br />% of increase /(decrease)
<br />Net Tax Capacity Rate Calculation
<br />Adopted Adopted Preliminary
<br />2007 2008 2009
<br />8,456,328 8,866,956 9,168,587
<br />912,521
<br />965,414 1,000,000
<br />7,543,807
<br />4.51%
<br />7,901,542
<br />4.74%
<br />8,168,587
<br />3.38%
<br />vi
<br />•
<br />•
<br />•
<br />
|