HomeMy WebLinkAboutCC 12.6.16 TNT Hearing backup eeeeee e eeeeeeeeeeeeee e eeeee e eeeee e
M1 O V• IO ^ O r 7 7 M 0 �O R o0 7 N " O M O �D In O In O ^ O O m r cN O O r
.�., p C ^ M tt M N 00 O 00 00 C f+l O V1 m vi N p m 0 00 w rM1 0 0 C N V N ON O O %D
O N L ^ N N vl .� �O Vf q p m O N N
v1 O O N o 0 r O O p p M1 0 0 0 0 0 0 0 0 N Cl w O O4 0 00 h CD CDh CD vl
M1 O O r 0 0 'IT CDO h v1 N N N O v� O 69 0 0 'O m CDC N 00 o` O 00 as iA O M1
y 00 p O N r C 00 O O 00 00 00 I M1 ID O\ O N 00 O r 00 �D O O N to O lD
r D\ vi N in N O p fV 0o d ri m I ; M r O r N V m 7 00
C 9 O �O r r vi 69 6g O H9 m wa N 00 M 7 69 69 O N 63 69
N �7 00 ir9 69 ^� 69 N 0069 69 69 69 fA- It 69 69 N
� 69 GA
Vi 6n 69
N 10 O T V' O ^ vn O O O M1 w r vi M ^ O of M ID P ^ 00 M1 O 0 0 0
:' r O r V•i r �/'� M N O h O ao m r r r m p 0 0, M M V' h o0 h O m vi O 7
In O' V' 00 V .-• M O N ^ 00 00 6A fA O\ M N V .• M1 .• b ^ '7 N N O .-
_ �O bol O N Ol N M N ^' 10 r N Q+ 00 e+i T N V�Vl Vl O Q�
rl M ^ �--� u•' O ^ 69(19 69 CDM O\ 69 V1 V3 fA of O I -n 6A 6A ^' CDM 69 69 m
i• N 69 69 N 69 69 6% mm �D 69 69(19 91 69 69
K GA 69
00 O O 00 O O 10 O O O O O O O O O O O O O ON Cl b 0 of p a O vn h O O O
rn O O O O O CD CD w69 0 0 0 0 0 0 h h fA 69 (V O of o V O p O r O O O`
o o �n r o v o�D Wn nl o 00 �n o r ^ vi ^- cy o 0 00
l� Vl M ^ N m 00�O fV�/1 N 00 1G N V1 u'i %C r 6A
69 69 O In 7 69 N 69 r O_ '7 V3 69 �D N Vf 6N9 6�9 M
O 69 fA 69 N 6A 6A(A 69 N 0\ 69 Vi 49 401)
m
N N 6A fA V3 69 69
69 fA
D\ M 7 M1 H OY r O O O O N .D m CD O r 0 0 N 710 O1 00 ^ V1 �O CD H m O`
N r r CD N �1 m to 00 69 in .-� V1 % ^ M m O V'1 fA M1 N 'D v 00 m M M 00 r
,f� q It 00 b r N m R a, n In %D '- O In N N O\ N " r 00 %D Ow O ^ O 'D r V1
^ 7 O 00 Ol Vf 00 N 00 Vi M fV'R N N O� 69 C, N r T w nl r-V1 m G,49 (n"1- M D`
O m _r 10 O fA 69 N m v 'A 69 fA 7 N ^ h 6A N N N 69 fA 69 m
f l N iA(A f.9 Vl 7 6A 69 69 N w .-- 69 69 6A N 69 69
N N 6H 69 69 69
6A 69
O 'o 00 N N N O O O O ^ 7 7 T r 0 0 O, O 10 10 O, N O M O O O N
m O m 0 d• N O O N O ��OO 'O N -n O O (A _ o, V V o, O w O� O O Vi O T
^ O+ l� O 00 7 ^ O� oo O O� Uf 7 �D N 00 %ci V r IO n O ID
y r O O+ oo N 7 Vim N lD �O h M N M1 V•1 DD
p U M ^ V 69 h 6A 69 N N N fA N 69 69 M h O_ h fA T N fA 6N9 m
PI Q N 69 69 69 N4A 6A fA 69 69 6�9 69 69 69 6960� 69 69
(1 N
69 6A
N C
W U
K C
a ao u w
j y 3 p E
E 0, o d
d O > E h U U U y d: 'g C V1 C t" C
v a c y u 0 0 u a U i, a •0 x a $ ul a" C
m U U tz U
N , a eoc w._ cu � u
o F 0 °3 y .L v .9 a ° z = •5 U u H c o c U
� o � y � u QO � v '5a°i ? 'a � � = oA h � � m � �' 0m
E UO �Lc U a3C7zgxo � O W W Un. € ma � x n1W u S�
O « G r +. o0CD «_ oo ^ mo0000000 .0v a oo0n110 ^ U MvirD+ ^ u
0 3 (0 N m R N X 00 aD oo N M 'It Vn �o r w O O_ N N N N N 0 0 0 0 ^ fry
C E �] 0 0 0 0 O� �D G ^ ^ N N N N N N N N N '0 �O E U O
E Y ^ m C N N N N N N N N N N N N 6o 7 r ,A. m m m m M i"
W o % (; m ;lr; (� n E it 'nrnMMMMmmMmmmmm c mi�IM (1 (�1 ar � mMr� rlM a.
Y ]eqo 0 0 0 0 0 c o 0 6 0 0 0 o d $ g g g o o "' E o0 0 0 (D ' o 0 0 0 0
O O O O O O 'O O O O O O O O pp O O N O(0 O O O O O O N C O p p (D 0 0 0 0 0 0 0 0 0 0 C 0 0 0 0 0 O O O O O
°o E o0 0 0 0 o c . o0 4 4 o o o g oqqooqu o 0 0 0 0 0 0 0 0 04c T °ua 0 0 0 0 0 0 �- o 0 (D 0 0 0 0000 0 0 (D 0 .� o 0 0 0 0 0 5 oo 0oy Q Z gqqoqq Y v Oo0ogo0000000 0 o00 0 o A ^4 4 Oo
V q o 0 0 0 0 o H :a o 0 0 0 0 0 0 0 0 0 0 0 0 o F 5 0 0 0 0 o F U o 0 6 0 (D
rn � I� 00000Mo v� z Z
00 W. roocooc- o o
0 0 0 0 N
O O O O O O O O O O O 10 O O �D a
O O O O O O 69 O O O O o0 69 69 m �n
V1 V1 O O O V1 O O O t1 M
10 10 V v1 �6 69 O O l-
69 Vf Vf 69 d9 Vi 69 ^ O^ °�
�0% M M
fA 69
D\ N Q Q Q O 0 0 0 N O, O O O� o
O O r'Ml z z z 69 CD O O P 69 Orn
69 Vi O m Vl Vi 7
Vt �n �q Vl b 00 m
fA 69 fA N 69 N N
d' R
69 s9
O O O Q Q Q O CD O O CD- a
O O v01 z z z b9 VOl O O Vl 69 Vl
Vl V1 IA � V1 T V1 ul
6�9 (A f9 69 V
M M
69 69
ol tT V1 Q Q Q N O O o0 I- O [�
r Oro z z z NR O O 69 o, O tr s.9 0o n
00 0o N M l-
v V' 69 PI fN 10 �O
(A 6S V3 69 IO �O
6M9 6M9
t- r O Q Q Q m V7 1) O 10 t- O CIt� •e
O z z z 00 N 00 O c M Eli
69 69 .-• 69 69 fr9 N 7
69 69 M
69 69
IInn v
O N
7 A
C A C
tn
y N A N 00
c 'O c O U m W C �-�• C
^ _ V
EJ 00 Im
c ❑ R ° v o w .� w
u ! u rZ 4G y F" r°n
C i o
10 M M C of
3 I% 7
o o o 0 0 o r > c s >
c y u
o �- o '0 0 0 C.
0 O �' o O RL
" o t 933 > gggq
[ o 0 o W µt ° 0000 0 o p o 0
u F- o ^ zW ^
e e e e e e e a e e e e e e e e e e e e e e e Il e
r oo cI r O oI M In -n It 7 cI N r 1D a` M In T O O In In vl
L = C In ID r t` ID N oD vl O oo --. oD h r oo .-� O N O O O [{
rl - 'D t+ O to O O In M M .� N �CD ri " In �O O oo .-� O O C w o0
�� D = N D� N ^ N N O N N
m0Ool- Mov 1D r v alnln In o0000o O rn rn
ON 10 O M O O In In vl S N S m of N oo r 0 In O 69 O N N N
00 �--L �00 In O ID M ri W O cl t1 l V In In N I O r N It
- IC 00 IT v1�o M �o c1 m fl0 t-V V r r N r 10 10 M
.. V O 69 N N M 10 O V 10 It m V) 69 vl oI 10 r N fA %D In In
hl - 6q 69 66%69 69 69 mcA 6A mfA 7 7 a 14 fA O 4�91 6)O iA
6A 69 69
�o O M r = D\ CDN O �D 'D V v1 'D C V m O �° Il'I (D r In of
O to In w 10 10 ^ of N O O O w r 10 O
V m
10 r, o0 O lD r- lc ID r O O O In O lD CI cl N o O �O ^ 00 00
, N 2 m oI N In O l��r P N I/1!.'! 1- � � M 10
9d O N_ 10 m r r N r In M 6'f In N n1 w N fA to 10 O D\
N O V 4A r fA N GA iA r h Am 619 N 69 N In 7 " 69 0 .-
y Q fA K 64 fA 69 fA 69 69 69 fA
d 64 fA fA
In M O In N O N In O O N M 10 O O In O O O O O Vt O O
In O m oo O w In �o o m N 10 O In M 00 O In Co O O m N N
w 'D O O e+' o r N m r In O N O ck R OL O a0 M c+l
In p vj y oo In In th o tz t:O tF r- N �-- .m. r 'D In ^ v
M N In th M 10 69 6A r 00 N 69 69 V m m
rI M Vi M 6'i N 6A lA T In fA m fA N N V V 6A 69 oI N N
69 69 6A to (IS 69 Iq 6'3 FA 69 fA 69
�D m O oa, nl C. O N O 00 10 of In In In O In O O w O m
O w ton °\ g S h \O % r m tY oo r Io O r t- r-
R-t'Ic O l R N V' 1 M1 T In In M N N
T M D� N 00 r In 00 00 1'11 M W r oo n In -� .^ OI OI
R M Vi M M �D N N In 10 v1 DD 69 O m N o0 N 6n oC .-
t`1 :J IA In N Vi Vi O In 6A M 69 b5 N m N 69 fA Io N N
e� 69 Vf fA 6A fA VI IA 69 6s 69 V9
69 6A
m ID a0 M_ 7 O r oo m
m r of V1 OI ID O 00 r oo 10 r 7 N In N r r
00 O.W In r to I1 InIt r fL Hl O oI (IL Cl M lc N M r^ .- ^
7 ea o, %D cs l'N�D �o M In 7 O m m m O O �D � �M Itl vl m r r
,? minfA mN oo .- Inotnv6s -- ao 00vot�I6A6A r o 0
rJ 6q V N 6A fA o� V1 69 V 69 69 m H9 finVl N N
N Q V3 69 6'3 69 69 69 69 �; IA 4A GA b9 V1
69
G
N
E
a
N
C
O N L O
C
O c E ^ too o f
o ° v E aEi
g y
° c - c `x v ej u ° 2
c '6n ° v u E :9 °i 1 > u
L ° E � F a avi � vi1:4
Ia ii P, W U F a C. a m i% 0.1 W
0> 9 m d O O C 0 0 0 0 0 0 0 0 0 0 0 O O In O O O O
i. Q W N N M 7 O In N In O O O O N N ID O In O
.m-� 7 ^ O� o. E� N N V In r ^ ^ ^ ^ N N N
V m z V ^ N N N N N N N m m m M M M Vl
0 o v o o e
N O O O O
C G O 614
r O
m O O O O Vl
M O 1.4 GS 64 t00"1
n Vi
� GA 69 p
CD
6A �
m
61)
b0 O O O O O
NO 69 6% TA R
1n O
N(A 00
6Y V1 00
6A
6-- O 464 H 609
OL O
O
69 6N9 7
M
6H
m O M
10
1L n O
&S d ClVl
6A 609 NSF] 14
1O
Wq
6'3
� M O O O
n lc C o r
00 0 o v
4A N M_
6A 64 ON M1
IZ
69
N
L
C
E61 v�
7 O
C
d m c
u
E U A F O F
O
O
O
rn
I
O O - 00 00 rn d O r- C O �O d
O O N \�0 O� zt O\ -- C1 N
N Cl 00 � 00 N O cM N In
O � � 't m I'o N N O vi \O
N �n O r- �O O 01 N M r- cV to
N - 00 �.
O O D 01 O'� kn O1 01 M - C*, O
a\ 00 tr) 00 r- N (V kn [- N to
-- to M O\ I- N t-- 01 V) O\ [- 00 -
O cM cr tf \�6 if O\ M c l N - 00
N "t kn O [-- �'O O 01 N M l- 00
00
O r+ IC O\ d- -- O\ O [- 00 't M
00 O to d O O N 00 to
- N V) N N "O 00 M �,o O\
O O - '1t cl� tK N C1 r` M `�
N Vl �D O r- (V
N 00
a1 m Ln 00 \110 00 O �10 N kn O N N
to 00 O \�O kn M 00 v) - \�o O N 00
D\ M Vr G1 N t` r- \�o O �10 O
O N [- N 'ct N 01 l- l- O 00 O d O
N Q to V) O t-- �0 O 0\ M �c v) N
z N - .- . 00 N
00 M O V) \10 00 O O
�- Vim) O 0w0 I t O 00 N1 \�O O1
O 00 It
vC�'� O [� N clq �
z z z `° v
O
O O O O O O O O O O O
0 O O O O O O O O O O O
O 71 O O O O O O O O O O O N p
O M to O O tr vi kn V O O Ln bA
bA Q �D N N M to t� p
t-n [— O\ 00 00 t- s y
a�
U
M
� ? W
H F2" 7b
O v H +Q)�
v� V) V) t4 a) a) a) �. W Q C/) 44
Q) O
as 0
as
ono Q (� QpQQPQQQQQQ
-� O O - - ,-- - -- -� -
U Q N O O O O O CDN N O O O
o c
N t9
C O
U u
N O
C O ap
l
n c
E
o m
w w n
0
m m n C.
a w w v c
c c y E
In N N u 7 4J 0Q. 0
w a a E
z °-� mu u E al
0 o 0 o o 0 o o coo o o 0 o 0 m o o o o 0 0 coo o o n a 0 0 o o 0 o o o a o 0 0 0
O O O O O O O oo O O O O O O c? O O O O O O O O O O O O O O o 0 0 o 0 0 0 0 0 N N N
w r. o o o o n v n v v o m o o o 0 0 0 0 0 o o o o 0 o o o 0 0 0 0 o o 0 n n o oq vi
OD Ill V1 V1 V1 O I<1 Ql C' o cn .-I N V} Vl O O O O O O o O O th O O O O V/ O N V1 O VF to O m O tll t/f c{ V1 V'
al c Dl al C 111 0o Ol N m nVl c C C C 0o c N N c w e O c Il) Ol O O
O tD V o Ol n V m No ^ H m o O C lD H N m N o0 Vl O N '-i N n Vf O �}m In V) ID V N Vl an .-I V1 N a H VT N V)VT Vf Vl VT m m VL to to ID ri rl
N N V/V) VT N th th Vf N rl e-1
@ VT N V) t? to
cO
O O o O O o O O O O O o O O o O O O o o o o 0 o o 0 0 o a a o 0 o o o cc O o 0o O o
O O O O o o O O O O O lD O o 0 0 0 O O O o 0 0 0 0 0 0 0 0 0 0 0 0 o o o 0 l0 to M tD N
n O o a 0 n O O O O o .-1 O O o o o O o o o o o 0 o o V o a C 0 0 o 0 o 0 0 w pi al of
Ill N a/T V/ O o O O O o Vl to Vf th c o o cc cc O VT O O O m O O Vl V) O V} O O o o O d' V
Ol O Ol to c n m co rn ID Oo O oo N o0 00 .-I O O C Vl c c oo O no - vl Ln m to O
1p IIl c-I Ol ID V m V ul N oo m rl rl rl m N oo .-1 V1 V oo u} '-1 V u> n to m Vl V
Vl '-I n C N t/T N .-i VT Vl V1 Vf 1n th VT Vf ut V? 'i •-I N N Vf V n '~ n ci
N V1 tN VF to V) V} N VT to � to to c-I
C �
O
a)
O
d
ID
e-I
O
O O O O O O to m m m m O O O O N w o O m oo cc O m C Vl N n cc V o 0 o 0 o cc lD ID
O O O O O O lD m N n W O O O O O to O O .-I N O O O O In n R w O O Ol O O O O O O O m m
'y m coo o 0o n .-I Ol N o o coo N n o0 O m l0 cc n V Ol w R V cc m o o 0 o o o 0 .-1 m
m n Vl V t n V c-I n - m m w V Vl V Ol Ilf to ilT r1 n to N m w N m O to V/ lD V}V?A^ M O
v m a In c .-I v m ID w m n m vt o m to n m
n 00 O m N V m N to o .-I N t+l rl r1 f+l Vf n 00 VT l0 n
N rl m N '-I Vl Vl V) to V V1 tM1 V}to rl rl
O N tM1 N V}V} VT V} In
VT
(0
QI
!a
0
o
H
N
al
Y
ID
a-i
O
N
O O O O O O O O O O O o o o 0 o o o O O O O O O O o o o o o O O O O O O O o o o 0
O O O O O O O O O O O O O O O O o O O O o 0 0 0 0 0 0 0 0 0 0 0 0 o 0 0 0 0 0 0 0
m n O a a o n . o n m V V o O O o . cc cc o o 0 o o o o o o 0 a 0 0 o o o o o w .--1
.o to ur.n an vl vl � to n n v .n to 0 0 .-I o O lD O o yr c o In w o to o c o v* O o o .n yr to vl to
� m m m v w N N m ti .i to ao vl o trl ao '-I o lD o o o m o co o In vl m
w 1p tD tD lD a m V> V .-1 m N '-1 to H rl m N n N N al lD .--I r-I m V l0
t/1 111 N to th .-I to to C u?V}of Vl N V7 VL rl rl VT Vi V1 V}Vf tll
Vf to Vf N
N V}
7
LL
ID
a-1
0
N
N
a1
V �
C L
m u
X E m
m y c m. m
c Ec
N C 0. V al y E
7 E
X N al N yma Q E E T m al m
m C C Oa a1 m m m
@ C O y ._ V O O m x C m m al C L
a E m L° c 'N a c m m c_ L L i
In > > m a a F c
a d o c a - m c 3 c o t v p E a N � u u m « u
o m m ° a ^ N c v u v m z 'y E m � w Z e. X m
.n j0 m C N m 7 C « N O. u W u C H K y al N L al a+J m O O w N L
> E '` > > a s O E m m m 2 c c u n a s v
0 0 'o•' w c c i m a+ c ` aci T u y m.o L" = to m o m 'm 'm v 2 a°l a d 2 r a u „c,
_ u' Q w c o o n O u 2 c v u u a� c c u m w E on c m
E 7 _ o a o o m a m u o m C N m m w y E a E ar
W m W d am-� m lu m — W m m V V u i E Y m m 2' 4_' a C E m To , aJ m 7• m u C C C ol of Yi C E00 tJ
a) .n-I is W IX C y w N h K V 'O m m La E m C W _O 3 7 ',•--� ,� G G Q m N C N O O N C C N
Jo ?++ w c o 0 X F w Cm m e y o a a 0 00 o m o m a! d a a 7 o o v o w L o
N d V C C C 0 F w a a LL G = 7 } J 0 J V J u H C In C K CC K J J m m u a C Q Q F- a m u d
Proposed Pay 2017 Property Tax Impact Worksheet
Taxing District: 0800 Lake Elmo
STEP 1 - Calculate the Taxing District's Tax Rate:
Actual Proposed %
Item Pay 2016 Pay 2017 Change
A B C
1. Levy before reduction for state aids $3,112,204 $3,080,426 1.0'
2. State Aids $0 $0 0.0%
3. Certifed Property Tax Levy $3,112.204 S3,080,426 -1.021%
4. Fiscal Disparity Portion of Levy $157,509 $161,272 2.4%
5. Local Portion of Levy $2,954,695 $2,919,154 -1?c�0
6. Local Taxable Value 2017 ESTIMATE - 12.775.33E' 13,995.965 9.5%
7. Local Tax Rate = 23.121% 20.857%
8. Market Value Referenda Lev 0.0%
9. Fiscal Disparity Portion of Levy(SD only) - 0.0%
10. Local Portion of Lev = $0 $0 0.0%
11. Referenda Market Value 2077 isao ESTIMATE - 1, i75,646,100 1.278,432.400 8.7%
12. Market Value Referenda Rate = 0.00000% 0.000000/6 0.0%
STEP 2 - Calculate the Impact of the Taxing District's Rate on Residential Homestead Taxes:
13. Assumes a 2.1% change in market value from 2016 to 2017, which is the city median change.
D E F G H
Market Homestead Taxing
Value Market Taxable District
Before Value Market Tax Portion of
Exclusion Exclusion Value Ca aci Tax
Actual Pay 2016
Pay 2016 76,000 @40% 500,000@1.0% (A7 x G)+
MV -rem @ 9% (D)-(E) rem @ 1.25% (Al2 X D)
14. 368,100 4,100 364,000 3,640 $841.60
15. 97,900 28,400 69,500 695 $160.69
16. 146,900 24,000 122,900 1,229 $284.16
17. 244,900 15,200 229,700 2,297 $531.09
18. 391,800 2,000 389,800 3,898 $901.26
Proposed Pay 2017
Pay 2017 Mi 76,000 @40% 500,000@1.0% (B7 x G)+ Tax Increase
X 1.021 rem @ 9% (D)-(E) rem @ 1,25% (B12 x D) (Decrease)
19. 375.800 3,400 372,400 3,724 $776.71 ($64.89)
20. 100,000 28,200 71,800 718 $149.75
21. 150,000 23,700 126,300 1,263 $263.42
22. 250.000 14,700 235,300 2.353 $490.77
23. 400,000 1,200 398,800 3,988 $831.78
Percentage Chan a from 2016 to 2017
24. 2.1% -"17.1% 2.3% 2.3% -7.r"o
25. 2.1% -0.7% 3.3% 3.3% 6.8`io
26. 2.1% -1.3°/b 2.8% 2.8% -7.3%
27. 2.1% -3.3% 2.4% 2.4% -7.6%
28. 2.10/- -40.0% 2.3% 2.3% -7.7%