|
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 />az`Capacrty Rate
<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, 044, 643
<br />1,246, 883
<br />280,221
<br />(72,535,900)
<br />(1,738,896)
<br />(329,492)
<br />28,331
<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 />16,517,539
<br />(8.01 %)
<br />Estimated
<br />2012
<br />8,227,259
<br />1,161,407
<br />7,597,875
<br />(6.90 %)
<br />7'905W3,7
<br />7,548,499
<br />(0.65 %)
<br />42.042%
<br />7,065,852
<br />(6.39 %)
<br />42.778% ',
<br />(1,437,735)
<br />
|