|
• . • .
<br /> Table 11
<br /> Arden Hills Fiscal Disparities Distribution Revenue by Residential Land Use
<br /> Distribution Factors Distribution Calculations Fiscal Disparities Distribution
<br /> City
<br /> Average Land Use Share
<br /> Fiscal Divided by Distribution Percent of of City
<br /> Popula- Indicated Market Capacity*** Land Use Index for Distribution Distribution Revenue per
<br /> Residential Land Use tion Value** per capita Average Land Use Index from Pool Revenue**** capita
<br /> Bethel 1,788 $45,054,874 $25,198 4.14 7,408 47.16% $497,337 $120,291 $67.28
<br /> Other Exempt 340 $8,567,482 $25,198 4.14 1,409 8.97% $94,572 $22,874 $67.28
<br /> Mobile Home Park 686 $24,261,365 $35,366 2.95 2,025 12.89% $135,954 $32,883 $47.93
<br /> Apartments 155 $11,852,548 $76,468 1.37 212 1.35% $14,207 $3,436 $22.17
<br /> Condominium 104 $6,877,788 $66,133 1.58 164 1.05% $11,022 $2,666 $25.63
<br /> Townhouse 635 $78,575,574 $123,741 0.84 536 3.41% $35,968 $8,700 $13.70
<br /> Other 2-3 family 30 $3,457,571 $115,252 0.91 27 0.17% $1,824 $441 $14.71
<br /> Single Family 5,549 $818,613,562 $147,525 0.71 3,927 25.00% $263,638 $63,766 $11.49
<br /> Subtotals and Averages 9,287 $997,260,763 $107,382 0.97 15,708 100.00% $1,054,522 $255,057 $27.46
<br /> Commercial Residential and
<br /> Other* 265 -- -- -- -- -- $30,090 $7,278 $27.46
<br /> Totals and Averages 9,552 $997,260,763 $104,403 0.97 15,708 100.00% $1,084,613 $262,335 $27.46
<br /> *To simplify calculations,assumed to be the average distribution per capita,since some both contribute to and receive distribution from Fiscal Disparities.
<br /> **Includes a$23,233 per capita share of Commercial/Industrial(after Fiscal Disparities)and other land use taxable market value
<br /> ***Not to be confused with"Tax Capacity"
<br /> **** Share of Pool times 2011 City Tax Rate of 24.187%
<br />
|