Laserfiche WebLink
1991 (BASE YEAR) 1 <br /> HACA CALCULATION v. <br /> ,ARDEN HILLS l ISD#621 SD#623 ' <br /> o #1 #2 . <br /> 1. NTC (HACA CLASS RATES) _ 13,283,045: 235,571` ' <br /> 2_ F.D. CONTRIBUTION `.97826 2,744,756 2,667 - <br /> i 3. TIF NTC* .97826 29,682 i - <br /> r 4. P.LINE CR. NTC* .97826 <br /> 5. TAXABLE NTC (1-2-3-4) i t 10,566,282 232,962 <br /> _ <br /> o <br /> o 0 6. UTJ RATIO 1.000000 1.000000_ • <br /> N 7. ALLOCATED TAXABLE NTC(5*6) f <br /> 10,566,282• 232,962i <br /> o • <br /> CV . <br /> 8. SCHOOL TAX CAP. RATE I- 44.56300 49.22500 . <br /> 0 9 EQUALIZED LEVY PERCENTAGE 0.784236 ± 0.748148 , _ <br /> 10. EQUALIZED TAX CAP.RATE (8*9) 34.94791 36.82759 . - <br /> 11. TOTAL TAX CAP. RATE 89.38100 94.04300 <br /> 12. TOTAL NON-EQUAL.RATE(11-10) 54.43309 57.21541 <br /> 0 13. TAXABLE GTC i 1 12,445,122 309,319 r <br /> o 14. NON-EQUAL. GROSS TAX(12 13) 6,774,264 176,978`: <br /> I <br /> C" 15. COST OF LIVING FACTOR 1.0394 ; 1.0394 <br /> i <br /> 16. HOUSEHOLD FACTOR 1.00691_1 <br /> 1.00691 1 <br /> `0 17. ADJ. N-EQ. GR. TAX(14*15`16) t 7,089,823: 185,222 <br /> X - <br /> x rI <br /> 18. SUBTRACTION FACTOR(7`12*.9767) I 5,617,543 130,185. <br /> 19. INITIAL HACA(17-18) I 1,472,281° 55,038 <br /> 31. CITY TAX PROPORTION(RATE%) I - 0.172340~ 0.163960 <br /> '32. CITY INITIAL HACA 19"31 253,733 9 024` 262 7571 _ <br /> x 11 1 i i <br /> Note: the city tax proportion is obtained by dividing the city local tax rate by the total local tax rate excluding the equalized portion <br /> Hof the school district rate. 1 i I I <br /> D <br /> a_ <br /> l <br />