|
CITY OF LINO LAKES
<br />2016 General Fund Budget/Gap Analysis
<br />Net Tax Capacity Calculation
<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 />Actual
<br />2014
<br />Adopted
<br />2015
<br />Estimate
<br />2016
<br />1,509,921,169 1,696,252,813
<br />(0.65%) 12.34%
<br />16,439,245
<br />1,063,999
<br />232,280
<br />18,354,891
<br />1,072,916
<br />236,506
<br />1,702,582,387
<br />0.37%
<br />18,474,127
<br />1,115,824
<br />251,026
<br />15,142,966
<br />(0.12%)
<br />17,045,469
<br />12.56%
<br />Net Tax Capacity Rate Calculation
<br />2014
<br />Total Levy 8,296,044
<br />Less FD Distribution
<br />Total Net Levy for Tax Rate
<br />1,226,988
<br />2015
<br />8,686,072
<br />1,232,171
<br />17,107,277
<br />0.36%
<br />2016
<br />10, 007, 866
<br />1,206,188
<br />7,069,056
<br />Annual % Change (0.32%)
<br />Projected City Tax Capacity Rate 46.682%
<br />7,453,901
<br />5.44%
<br />8,801,678
<br />18.08%
<br />43.730% 51.450%'
<br />9/18/2015
<br />
|