|
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 />CItyTaxCapadtyzilate
<br />City of Lino Lakes
<br />Net Tax Capacity Calculation
<br />Adopted
<br />2009
<br />Adopted
<br />2010
<br />Estimated
<br />2011
<br />Difference
<br />2,134,558,200
<br />5.57%
<br />23,196,932
<br />1,461,587
<br />664,119
<br />2,001,889,600
<br />(6.22 %)
<br />22,070,825
<br />1,697,800
<br />327,659
<br />1,811,830,300
<br />(9.49 %)
<br />19,801,201
<br />1,576,360
<br />253,376
<br />(190,059,300)
<br />(2,269,624)
<br />(121,440)
<br />(74,283)
<br />21,071,226 20,045,366
<br />3.91% (4.87 %)
<br />Net Tax Capacity Rate Calculation
<br />Actual
<br />2009
<br />9,244,338
<br />1,082,933
<br />Actual
<br />2010
<br />8,695,414
<br />1,097,539
<br />17,971,465 (2,073,901)
<br />(10.35 %)
<br />Estimated
<br />2011
<br />8,660,000
<br />1,111,501
<br />8,161,405
<br />3.29%
<br />7,597,875
<br />(6.90 %)
<br />38.732% 37.905%
<br />7,548,499
<br />(0.65 %)
<br />42:004%'
<br />
|