|
City of Lino Lakes
<br />Net Tax Capacity Calculation
<br />Taxable Market Value
<br />Annual % Change
<br />Total Net Tax Capacity Value - estimate
<br />Less FD Contribution in Value - estimate
<br />Less Captured Value for Tax Increment - estima
<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 />Actual
<br />2011
<br />Actual
<br />2012
<br />Estimated
<br />2013
<br />Difference
<br />1,804,121,500
<br />(9.88 %)
<br />19,783,539
<br />1, 576,375
<br />251, 890
<br />1,640,455,854
<br />(9.07 %)
<br />17,999,453
<br />1,246, 881
<br />279,219
<br />1,520,678,706
<br />(7.30 %)
<br />16,616,726
<br />1,205, 918
<br />234,471
<br />(119,777,148)
<br />(1,382,727)
<br />(40,963)
<br />(4-4,748)
<br />17,955,274
<br />(10.43 %)
<br />16,473,353
<br />(8.25 %)
<br />Net Tax Capacity Rate Calculation
<br />Adopted
<br />2011
<br />8,660.000
<br />1,111,501
<br />Adopted
<br />2012
<br />8,227,259
<br />1.161,407
<br />15,176,337 (1,297,016)
<br />(7.87 %)
<br />Estimated
<br />2013
<br />8,215,628
<br />1,124,143
<br />7,548,499
<br />(0.65 %)
<br />7.065, 852
<br />(6.39 %)
<br />7,091,485
<br />0.36%
<br />
|