3.c) Property Tax Worksheets C` - , , �
� ,.-� �� � �..�
�� � �
��, r�. �.
Memo
SC��NDIA
To: Mayor and City Council
From: Anne Hurlburt,City Administrator
Date: August 22,2011 for Special Meeting of August 23,2011
Re: Property Tax Impact Worksheets
Washington County has released preliminary data on Pay 2012 Estimated Values and a preliminary
version of their Proposed Pay 2012 Property Tax Impact Worksheet. T'hese worksheets can be used to
esrimate the impact of the 2012 proposed local tax levy on residential homestead taxes.
Because the County is still working on updating their computer system to calculate t�es under the
new laws regarding homesteaded property,these worksheets should be used with caution. The 2012
� values are only an estimate,and actual values will be different. The intent of the spreadsheet is to only
give you a ballpark estimate of the levy impact.
Two versions of the Proposed Pay 2012 Property T�Impact Worksheet have been printed as
examples. The first one assumes the same city property tax levy in 2012 as in 2011. Scandia's
estimated market value from 2011 to 2012 decreased about 1%before the new market value exclusion
for homestead property. After the market value exclusion,taxable market value will go down about
4%. T'hus, even if the levy stays the same,the local tax rate will increase and the individual property
ta�ces are estimated to increase. The market value exclusion does not result in as much savings as did
the homestead credit(for homes valued less than$414,000.) 'The second example shows that even if
the levy was reduced so that there was no local taa�rate increase,individual property taxes would still
rise because of the value changes.
Attachments:
• Proposed Pay 2012 Property Tax Impact Worksheet 1 ($0 Levy Increase)
• Proposed Pay 2012 Property T�Impact Worksheet 2(0%Tax Rate Increase)
• Washington County Preliminary Pay 2012 Estimated Values
� '
� � Proposed Pay 2012 Property Tax Impact Worksheet /
Taxing District: 0400 Scandia (�,� ��d
�
�TEP 1 - Caiculate the Taxing District's Tax Rate:
Actual Proposed %
Item Pay 2017 Pay 2012 Change
A B C
1. Le before reduction for state aids $2,013,651 $2,013,651 0.0%
2. State Aids - $0 $0 0.0%
3. Certifed Propert Tax Le = $2,013,651 $2,013,651 0.0%
4. Fiscal Disparity Portion of Levy - $115,441 $114,802 -0.6%
5. Local Portion of Levy = $1,898,210 $1,898,849 0.0%
6. Local Taxable Value '•Pay 2012 is an ESTIMATE•• 5,656,653 5,419,620 -4.2%
7. Local Tax Rate = 33.557% 35.037°/ 4.4°/
8. Market Value Referenda Levy $0 $0 0.0%
9. Fiscal Disparity Portion of Levy(SDs only) - $0 $0 0.0%
10. Local Portion of Levy = $0 $0 0.0%
11. Referenda Market Value "Pay 2012 is an ESTIMATE'• - 0 0 0.0%
12. Market Value Referenda Rate = 0.00000% 0.00000°/ 0.0°/
STEP 2 - Calculate the Impact of the Taxing DistricYs Rate on Residential Homestead Taxes:
13. Assumes a 0.0% change in market value from 2011 to 2012,which is the city median change.
D E F G H I J K
Market Taxing Total Taxing Taxing
Value Homestead Taxable District Mkt Value District District
� Before Value Market Tax Gross Hstd share of Net
Exclusion Exclusion Value Ca acit Tax Credit Credit Tax
Actual Pa 2011
500,000@1.0% (A7 x G)+ 76,000@.40%
rem 1.25% Al2 X D -rem .09% I x% H - J
14. Estimated Tax District rate as°k of total rate: 40%
15. 261,100 NA 261,100 2,611 $876.17 $137.41 $54.83 $821.34
16. 100,000 NA 100,000 1,000 $335.57 $282.40 $112.68 $222.89
17. 150,000 NA 150,000 1,500 $503.36 $237.40 $94.72 $408.64
18. 250,000 NA 250,000 2,500 $838.93 $147.40 $58.81 $780.12
19. 400,000 NA 400,000 4,000 $1,342.28 $12.40 $4.95 $1,337.33
Pro osed Pa 2012
Pay 2011 MV 76,000 @40% 500,000@1.0% (67 x G)+
X 1.000 -rem 9% D - E rem 1.25% B12 x D H - J
20. 261,100 13,700 247,400 2,474 $866.82 NA NA $866.82
21. 100,000 28,200 71,800 718 $251.57 NA NA $251.57
22. 150,000 23,700 126,300 1,263 $442.52 NA NA $442.52
23. 250,000 14,700 235,300 2,353 $824.42 NA NA $824.42
24. 400,000 1,200 398,800 3,988 1,397.28 NA NA $1,397.28
Percenta e Chan e from 2011 to 2012
25. 0.0% -5.2% -52% -1.1% 5.5°/
26. 0.0% -28.2% -28.2% -25.0% 12.9°/
27. 0.0% -15.8% -15.8% -12.1% 8.3°/
28. 0.0% -5.9% -5.9% -1.7% 5.7°/
� 29. 0.0% -0.3% -0.3% 4.1% 4.5°/
Instructions for Calculating a Residential Homestead Property Tax:
Note: there is a major change in property tax calculation for taxes payable in 2012. The market value homestead credit has �
been eliminated and has been replaced with a market value exclusion for homestead property.
While the credit reduced total property taxes by an amount that was supposed to be paid by the state ($11.1 million in the
county in 2011), the market value exclusion will reduce the faxable value of homestead property. It wiN not reduce taxes in
total, it will change who is responsible for paying the tax and potentially shift it to other properties.
The extent of the shift will vary from jurisdiction to jurisdiction depending on the number and value of homesteads and the
extent of the value exclusion. Since this will reduce the tax base, which increases tax rates, this change can affect all types
of property, not just residential homesteads.
D. Market Value of Residential Homestead
Assumes that the Pay 2012 market value changed from Pay 2011 by 0.0%.
Countywide,the median change in market value from Pay 2011 to Pay 2012 is-2.8%.
E. Calculate the homestead market value exclusion-NEW FOR 2012
40%of the first 76,000 of market value(D),reduced by 9%on the market value over 76,000
The exclusion decreases as the market value over 76,000 increases, until a 414,000 home receives 0 exclusion.
F. Calculate Taxable Market Value
Maricet Value before Exclusion(D)-homestead market value exclusion(E).
G. Calculate the Net Tax Caaacitv of a Residential Homestead
Pay 2011: 1 st 500,000 of(F)Taxable Market Value @ 1.00%, remainder @ 1.25%
Pay 2012: 1 st 500,000 of(F)Taxable Market Value @ 1.00%, remainder @ 1.25%
H. Calculate the taxinq district's portion of the Gross Tax
Pay 2011: multiply the Pay 2011 net tax capacity(G)by the Pay 2011 tax capacity local tax rate(A7), plus
multiply the Pay 2011 market value before exclusion(D)by the Pay 2011 market value tax rate(Al2)
Pay 2012: multiply the Pay 2012 net tax capacity(G)by the Pay 2012 tax capacity local tax rate(67),plus �
multiply the Pay 2012 market value before exclusion(D)by the Pay 2012 market value tax rate(812)
I. Calculate the total market value homestead credit-2011 ONLY, ELIMINATED FOR 2012
0.40%of the first 76,000 of market value(D), reduced by 0 .09%on the market value over 76,000
The credit decreases as the market value over 76,000 increases, until a 414,000 home receives 0 credit.
J. Calculate the taxina districYs estimated share of market value homestead credit
The credit is apportioned to all taxing districts based on their share of the total tax rate.
Example of 150,000 home : (76,000 x.40%_$304) - (74,000 x.09%_$66.60) _$237.40
Assume the city is 30%of the total tax,then the city receives 30%of the Credit $237.40 x 30% _ $7122
The actual percentage will vary depending on the combination of county,city/town,school,and special taxing
districts. See sheet"Line 14 data"for actual percentages from Pay 2011.
K. Calculate the taxins�districYs�ortion of the Net Tax
Gross Tax(H)minus the taxing districYs share of credit(J)
20-24. Line 20 will default to the median value for the jurisdiction for taxes payable in 2012.
25-29. Calculate the%increase/decrease from 2011 to 2012
(2012-2011)/2011
�
� � Pro osed Pa 2012 Property Tax Impact Worksheet �
p Y
Taxing District: 0400 Scandia Q � rG�k
/�{a.� ��'�
�EP 1 - Calculate the Taxing District's Tax Rate:
Actual Proposed %
Item Pay 2011 Pay 2012 Change
A B C
1. Le before reduction for state aids $2,013,651 $1,933,450 -4 0°ro
2. State Aids - $0 $0 0.0%
3. Certifed Propert Tax Le = $2,013,651 $1,933,450 -4.0°/a
4. Fiscal Disparity Portion of Levy - $115,441 $114,802 -0.6%
5. Local Portion of Levy = $1,898,210 $1,818,648 -4.2°/a
g. Local Taxable Value "Pay 2012 is an ESTIMATE•' 5,656,653 5,419,620 -42%
7. Local Tax Rate = 33.557% 33.557°/ 0.0°/
8. Market Value Referenda Levy $0 $0 0.0%
9. Fiscal Disparity Portion of Levy(SDs only) - $0 $0 0.0%
10. Local Portion of Levy = $0 $0 0.0%
11. Referenda Market Value '�Pay 2012 is an ESTIMATE*' 0 0 0.0%
12. Market Value Referenda Rate = 0.00000% 0.00000°/ 0.0°/
STEP 2 - Calculate the Impact of the Taxing District's Rate on Residential Homestead Taxes:
13. Assumes a 0.0% change in market value from 2011 to 2012,which is the city median change.
D E F G H I J K
Market Taxing Totaf Taxing Taxing
Value Homestead Taxable District Mkt Value District District
� Before Value Market Tax Gross Hstd share of Net
Exclusion Exclusion Value Ca acit Tax Credit Credit Tax
Actual Pa 2011
500,000@1.0% (A7 x G)+ 76,000@.40%
rem 1.25% Al2 X D -rem .09°� I x% H - J
14. Estimated Tax District rate as%of total rate: 40%
15. 261,100 NA 261,100 2,611 $876.17 $137.41 $54.83 $821.34
16. 100,000 NA 100,000 1,000 $335.57 $282.40 $112.68 $222.89
17. 150,000 NA 150,000 1,500 $503.36 $237.40 $94.72 $408.64
18. 250,000 NA 250,000 2,500 $838.93 $147.40 $58.81 $780.12
19. 400,000 NA 400,000 4,000 $1,342.28 $12.40 $4.95 $1,337.33
Pro osed Pa 2012
Pay 2011 MV 76,000 @40°/a 500,000@1.0% (67 x G)+
X 1.000 -rem 9% D - E rem 1.25°k 612 x D H - J
20. 261,100 13,700 247,400 2,474 $830.20 NA NA $830.20
21. 100,000 28,200 71,800 718 $240.94 NA NA $240.94
22. 150,000 23,700 126,300 1,263 $423.82 NA NA $423.82
23. 250,000 14,700 235,300 2,353 $789.60 NA NA $789.60
24. 400,000 1,200 398,800 3,988 $1,338.25 NA NA 1,338.25
Percenta e Chan e from 2011 to 2012
25. 0.0% -5.2% ` �`:'.- 1.1%
26. 0.0% -28.2% -28.2% -28.2% 8.1°/
27. 0.0% -15.8% -15.8% -15.8% 3.7°/
28. 0.0% -5.9% -5.9% -5.9% 1.2°/
� 29. 0.0% -0.3% -�.3% -0.3% 0.1°/
Instructions for Calculating a Residential Homestead Property Tax:
Note: there is a major change in property tax calculation for taxes payable in 2012. The market value homestead credit has �
been eliminated and has been replaced wifh a market value exclusion for homestead property.
While the credit reduced tota/property taxes by an amount that was supposed to be paid by the state ($11.1 million in the
county in 2011), the market value exclusion will reduce the taxable value of homestead property. !t will not reduce taxes in
total, it will change who is responsible for paying the tax and potentially shift if to other properties.
The extent of the shiff will vary from jurisdiction to jurisdiction depending on the number and value of homesteads and the
extent of the value exclusion. Since this will reduce the tax base, which increases tax rates, this change can affect al!types
of property, not just residential homesteads.
D. Market Value of Residential Homestead
Assumes that the Pay 2012 market value changed from Pay 2011 by 0.0%.
Countywide,the median change in market value from Pay 2011 to Pay 2012 is-2.8%.
E. Calculate the homestead market value exclusion-NEW FOR 2012
40%of the first 76,000 of market value(D),reduced by 9%on the market value over 76,000
The exclusion decreases as the market value over 76,000 increases, until a 414,000 home receives 0 exclusion.
F. Calculate Taxable Market Value
Market Value before Exclusion(D)-homestead market value exclusion(E).
G. Calculate the Net Tax Caaacitv of a Residential Homestead
Pay 2011: 1st 500,000 of(F)Taxable Market Value @ 1.00%, remainder @ 1.25%
Pay 2012: 1 st 500,000 of(F)Taxable Market Value @ 1.00%,remainder @ 1.25%
H. Calcutate the taxins�districYs portion of the Gross Tax
Pay 2011: multiply the Pay 2011 net tax capacity(G)by the Pay 2011 tax capacity local tax rate(A7), plus
multiply the Pay 2011 market value before exclusion(D)by the Pay 2011 market value tax rate(Al2)
Pay 2012: multiply the Pay 2012 net tax capacity(G)by the Pay 2012 tax capacity local tax rate(B7), plus �
multiply the Pay 2012 market value before exclusion(D)by the Pay 2012 market value tax rate(B12)
I. Calculate the total market value homestead credit-2011 ONLY, ELIMINATED FOR 2012
0.40%of the first 76,000 of market value(D),reduced by 0 .09%on the market value over 76,000
The credit decreases as the market value over 76,000 increases, until a 414,000 home receives 0 credit.
J. Calculate the taxins�dist�ict's estimated share of market value homestead credit
The credit is apportioned to all taxing districts based on their share of the total tax rate.
Example of 150,000 home : (76,000 x.40%_$304) - (74,000 x.09%_$66.60) _$237.40
Assume the city is 30%of the total tax,then the city receives 30%of the Credit $237.40 x 30% _ $71.22
The actual percentage will vary depending on the combination of county,city/town,school, and special taxing
districts. See sheet"Line 14 data"for actual percentages from Pay 2011.
K. Calculate the taxina district's nortion of the Net 7ax
Gross Tax(H)minus the taxing districYs share of credit(J)
20-24. Line 20 will default to the median value for the jurisdiction for taxes payable in 2012.
25-29. Calculate the%increase/decrease from 2011 to 2012
(2012-2011)/2011
�
• �r s
WASHINGTON COUNTY
PRELIMINARY PAY 2012 ESTIMATED VALUES
Note: theae values are only a VERY PRELIMINARY ESTIMATE of Pay 2012,they a►e not flnal. They reflect the ESTIMATED impact of the
change from homeatead credit to a homestead value exclusion. They also Include atate determined utility values from the prlor year.
They are being provided to give a rough idea of the magnRude of the change.
Rnel 2011 Relimin Esfimated 2D12
New Eatlmekd RMsendum Taebb Fbeal Tacebb Nnv Eadmded Rdsendum To�able Feed T�cebb
Conatruc- Merket Maket M�ket T�c Dhpfiqr ior Conatruo- Maket Mrkd Maket Tm� Dlsp�ily for
7mc AuM tloe Value Vdue Vdue C�aeiqr Powwtins TIF Contrlbutlon LTR tlon Vdue Vdue Vdue Cepaelh Powerllns TIF Contributlon LTR
2 1,724,000 293,970,800 277,226,200 287,342,100 3029936 0 0 27869 300206 3262100 295179100 277875,800 285,545,600 3,004,476 0 0 26,528 2.977,
Deomark 851,300 388,368,600 265,950,300 330,268,200 3429382 0 0 189357 3240 1312.900 364609300 257660100 320306,600 3,314,835 0 0 177,875 3,136,
M 2,440,400 709,458,300 559,613,300 649,524,000 6747957 0 0 92389 6,655 2,995,100 585,6b8600 465165500 536016,500 5,527,112 0 0 93,477 5,433,63
11 Cbud lsland 161,600 42,612,700 39,032,100 42,42�,300 468 724 0 0 i6 883 451 841 222,800 41 319 000 37 798 900 39 676,700 432 288 0 0 29,884 402,
14 StiAwaler T 872,200 410,952,100 362,854,500 387,577,400 3 940 376 0 0 28188 3,912 21 540 900 376 975 800 331 034 200 349 295,400 3,541,095 0 0 35,672 3,505,42
17 WestLakelaiM 4,834,800 593,701,600 568,562700 583647600 6064186 0 0 106364 59578 1811700 568,245700 543,567,300 551,649,700 5,730380 0 0 103,661 5,626,71
100 AIlon 3,790,600 572,986900 489,142500 544094,100 5791,974 0 6138 205878 5579,7 2184,500 525,164,500 455,907,100 497,950,300 5,309931 0 6,563 237,110 5,066,2
200 B 1,785,500 242,728,300 241.035,000 242,205,300 2939,567 0 153,776 236,170 2,549821 2,962,400 229,026,000 227,523,200 216,613,200 2,673,664 0 161,939 281,394 2,230,331
300 BircMwood 649,500 140,382,800 136,516,100 139721,500 1480042 0 0 0 1480,04 1,044.500 140,597800 136,726,100 136,199,700 1,444,676 0 0 0 1,444,67
00 Scandia 1,745,000 593,479,900 484,309,000 564,112,500 5,777,932 1464 0 119,815 5,6566 2,105,600 585,959,800 479,156,200 541,037,200 5,541,941 1,464 0 120,857 5.419,6
500 DeAwood 1,610,000 334,355,100 322 210 700 333,180.500 3 824 901 0 0 117 415 3 707,48 920,400 320,974,500 309 544,500 318,982,000 3,651,2114 0 0 118,293 3 532,917
FaestLake 7,373,900 1,943,740,000 1,&45,938,200 1902,239,900 21762W6 1682 1170273 2,050304 18,539,81 8,331,100 1,852,293,600 1,769,899,400 1,735,1W,600 19,972,728 1,682 1,273,776 1,970,848 16,787,0
700 Hu 32.319,200 1,360,991,900 1,250,178,600 1,303,298,400 14,274,115 3011 888742 971,723 12,630, 22,800,100 1,341,182,000 1,242,732,600 1,212,465,600 13,329,561 3,011 88,210 969,060 12,249,
00 LakeEhno 8,591,000 1,173,962,G00 1,101,492900 1142936,500 12899790 559 0 902618 1199661 17375100 7,081,320700 1,018721100 1037,915,500 11,751,333 559 0 904,896 10,845,67
Lakeland Shores 39,600 61,884,400 61,697,700 61,697,700 688 830 0 0 15 288 673,56 0 58,372 300 57,947,100 56,767,400 631 979 0 0 16,403 615,57
1000 Mahtome6 2,847,600 969,411,100 962 777 600 966 965 800 10 519 092 0 143 989 424 402 9 950 701 3 640 200 923,362,900 916 906 000 891 135 200 9 705 000 0 155,157 443,272 9,106,571
1100 Marine on St Crouc 298,200 145,908,400 136,652,300 145 501900 1 550 595 0 0 37 682 1,512 91 230,100 132,913 600 125,980 Z00 129,946,500 1,387 652 0 0 37.893 1,349,75
1200 615,500 305,356,600 295,211,800 303534700 3,867151 0 0 594,438 3272,71 224,000 300,625,100 290,685200 279,710,600 3,626,231 0 0 552,792 3,073,4
1300 StPaulPark 593,500 340,501,800 329,521,500 331,813,100 3,736,543 0 491,177 307,081 2,938, 1,246,800 344,696,100 333,390,700 300,159,200 3,514,370 0 362,797 299,156 2,852,41
1400 LandfaN 0 7,450,400 7,450,400 7,450,400 1M 0&5 0 59 344 55,030 29,711 0 7,450,400 7,450,400 7,450,400 144,085 0 65,860 52,665 25,
1500 S6Auvaler C' 9,434,500 1,951 589,800 t,937 664 B00 1 946 424 700 22 439101 0 3 029 280 2 275 690 17134131 12 461 300 1 905 921 200 1890 349 600 1 811 178 000 20 948 331 0 2176 661 2 240 7&4 16,530,
1600 WiAemie 182,500 39,415,300 39,171,100 39,226,000 434737 0 0 33901 400, 672,600 37244500 37027200 33,D22,300 374,389 0 0 33,456 340,93
1700 OakPark ' 2,223,500 674,199,100 669,699,500 669,938,700 10427300 0 0 2,117,456 8,309, 1,784,800 661,433,200 656,817,000 636,230,100 10,038,914 0 33,829 2.336,405 7,668,
1800 StM sPdnt 13,000 75,W6,200 70,932,400 75,076,200 816102 0 0 0 81610 t85,600 70,425,100 66,285000 68419,700 743,931 0 0 0 743,931
1900 Lakeland 2,713,900 227,148.800 221,101,300 226,363,500 2,478,513 0 36,998 89,305 2,352,21 1,139,200 215,439.000 210,321,500 204,574,400 2,252,577 0 41,525 102,910 2,108,14
Lake St Croa Beach 142.800 100,262,000 98,399,100 99,837100 1 022 514 0 0 14 650 1,007. 181,800 92,199,500 90,540,300 83,393,400 856,801 0 0 15,089 841,71
100 PineS ' 221,500 54,052,900 53,951.200 53.951,200 551,698 0 0 3211 548,48 32,100 52,656,300 52,566,700 51.848,800 530,259 0 0 5,913 524,34
Co Grove 23,071,400 2.756,698,100 2,612971100 2,69564t900 29770125 0 913,350 2191,320 26,665p5 15,967,800 2.724,906.400 2,580,325100 2,464.472,000 27,426,810 0 960,577 2.Q53,300 24,412,93
500 Wood 8(1,098,700 6,773,474,700 6 585 922 300 6 679 079,200 77 524 331 0 179 236 8 540113 68,804 98 93,768,600 6,698,801,200 6,517 351 400 6,325 590100 73,712163 0 193,449 7,552,261 65,966 45
Oakdale 9,373,000 2,337,628,800 2,308,547,300 2,328,961,900 28,074429 0 452,415 3,869,678 23,752, 14,597700 2,269,112,200 2,238,172,000 2,087,021,700 25,551,140 0 540,239 3,706,827 21,304,07
00 Grxrt 1,885,100 798.611,200 728,754,600 769,005,000 8,084,778 2,315 0 174,712 7,907,71 2,088,300 700,034,800 644,817,700 669,930,900 7,021,411 2,345 0 157.967 6,861,
500 Has' 0 2,315,700 2,291,900 2,315700 40761 0 0 12374 28,38 0 2448,100 2,424,300 2,424,300 43,177 0 0 14,240 28,931
While Bear Lake 0 37,071,000 36,859.800 36,859,800 458,450 0 0 N,654 410, 223,200 36,696,400 36,492.800 34,692.900 439.621 0 U 47.429 392,19
dTofal 202,503,300 26,458,947,900 25103,579.200 25892,219,800 295060,091 9.061 7,304818 25,869,016 261,877,1 216,333,300 25,543,235,100 24,309,164,200 23,976.731,700 274,174,O6t 9,061 6,000,002 24,758,337 243,406661
8I19/2011 DepaAment oi PropeAy RccoMa and Taxpayer Services
� � �
WASHINGTON COUNTY
PRELIMINARY PAY 2012 ESTIMATED VALUES
Note: these values are only a VERY PRELIMINARY ESTIMATE ot Pay 2012,they are not flnal. They reflect the ESTIMATED impact of the
change from homestead credit to a homestead value exclualon. They atso Include atate detertnined utllity valuea from the pHor year.
They are being provided to give a rough idea of the magnRude of the change.
Flnel 2011 Prelimin Estimated 2012
New Eatlmeted Refxe�dum TaKabb Flacal Tmceble New Eatlmaled Fteterendum Tm�able Fud T�ebb
Conatrue- Markel Maket Maket Tmc Diapaiqr for Construc- Merket Market Maket Taoc Diaperity for
Tmc Authori do� Vdue Velue Value Capaciqr PoweAine TIF Contributbn LTR don Vdue Value Vdue Capaciq� Powerlins TIF ConMbutbn LTR
200 Hastin 695,700 424,412,400 302,495,000 366,057,600 3,853,191 0 0 230,575 3,622,67 1,385,400 401,518,000 293,259,800 353,876,000 3,721,727 0 0 218,573 3,503,1
22 NStPaulMl f0ak 11,754,100 3,360,902,700 3,316.035,200 3,348,488,700 42517712 0 511,759 7,423812 34562141 19,682,700 3,239,238,300 3,194,146200 3,021,872,900 38896053 0 606,099 6,802,157 31,487,79
24 WhiteBearLake 31,936,500 1,134,086,600 1,091756,900 1,104085200 12324,715 0 668,742 883684 1077228 23,112800 1,125985500 1090400,900 1,025,832,600 11,506,433 0 88,210 897,028 10,521,1
31 Forest Lake 9,600,200 2,746,208,400 2,475,719 700 2 648105100 29 421,328 4 857 1,170 273 2 270,7(12 25 975 4 10 899,100 2,614,609 500 2 374154 300 2,428,317 400 27,100,882 4,857 1 213,176 2,195,386 23,667,
32 Mahtomedi 5,952,200 2,063,722,900 1,996,489,800 2,038,980,800 22,185,289 2719 143,989 709,643 21,328,93 6,050,500 1,934,191,100 1,876,203,800 1,870,681,100 20,371,365 2,719 155,157 727,918 19,465,571
833 SoutliWashin n 80,622,100 8,527,605,400 8,208,261,700 8,3�2,646,200 93,044,443 0 1,583,783 7,024,577 84,436,10 76,601,100 8,426,259,700 8,118,465,600 7,812,221,900 67,341,639 0 1,516,823 6,411,106 79,413.71
834 StiAv2ter 61,698,900 8,116,192,600 7,641521,000 7,933581800 90,898857 1167 3,226,292 7308385 80,363,01 78,269,700 7713,132,700 7,290771.500 7,325108,400 84,439266 1,167 2.420.537 7,488,881 74,528.681
144 Chis Lakes 43,600 &5,816,700 71,299,900 80,274,400 814556 318 0 17698 796,54 332,000 86,300,300 71761,900 78,621400 796696 318 0 17,286 719,
r�dTotal 202,503,300 26,458,947900 25,703,579200 25.892219,800 295060097 9061 7304618 25869076 261,877,1 216.333,300 25543,235100 24,309164200 23916,731700 274174061 9,061 6,000,002 24,758,337 243,406,661
None 12,657,200 2,598,567,100 2,552,958,600 2,583,254,600 30,997,917 0 2,051,496 3,061,433 25,684,98 12,280,200 2,508,957,700 2,462,856,800 2,380,513,400 28,835,9�6 0 1,445,619 3.260,659 24,129,6
10 CamekanMarine 9,902,300 1,571,229,400 1,303,292,300 1,478,220,500 15,284,599 0 0 213,259 15,071, 13035,800 1,422,020,100 1,185,583,200 1,319,658,100 13,567,931 0 0 217,553 13,370,37
14 SoulhWashin 84,870,500 8,838,266,500 8,514,744,800 8,701,252,000 98,512,953 0 1,487,755 8,965,457 88059,741 93476300 9,090,192,500 6,663,765,000 8,452733,400 95,837677 0 1,413,202 8,314,756 86,109,71
Ramse-Washi 18,907,000 2,625,014,500 2.591141,300 2602791.500 32.726282 0 506,401 5,407887 26672.17 13,782100 2,555,791,100 2,526,037,000 2,365,496100 30,118,455 0 548,367 4,631.172 24,738,91
RiceCreek 39,484,500 3,579,767,500 3382817800 3481541,300 38150263 2171 1,146109 1924674 35,077 33295,200 3,453,454,600 3,283,549700 3,221,087300 35,358509 2,171 592,671 1,905,241 32,858,42
V &anch 27,723,300 4,193,318,100 3,852,604,200 4,047,737,400 44,801,896 1379 107604 2,992,207 41,700,7 40,045,400 3,628,513,000 3,433,669,700 3,436,545,900 38,616,248 1,379 167,936 2,931,363 35,515,57
9 &own's Creek 4,449,400 1,625,357,600 1,543,006,500 1,588,452,800 18,421,201 2,811 1,168,558 1,753,775 15,496,05 5,413,500 1,523,233,500 1,453,354,200 1,452,288,100 16,939,637 2,811 968,335 1,788,933 14,179,
1 ComfortLakeForest 3,972,800 1,427,407,200 1,363,013,700 1,408.969,700 16,165,006 2,700 836,895 1,550,524 13,774,88 5,004800 1,361,072,600 1,300,348,600 1.288,409,400 14,879,628 2,700 863,872 1,WB,G60 12,504,
d Total 201,967,000 26,458,947,900 25,103,579,200 25,892,219.800 295 060,091 9 061 7,304 818 25 869 016 2618771 216 333 300 25 543 235,100 24 309,164,200 23,916,731 700 274174 061 9 061 6,000.002 24,758,337 243.406.661
8/19/2017 Department of Property Records and Taxpayer Servieea
� � �
WASHINGTON COUNTY
PRELIMINARY PAY 2012 ESTIMATED VALUES
2ot2 arv cnen �ram 2m�ro Premnn, 20�2
Cha�ps New Eftlmded Referendum Initlel Haneetead Tmubb FD T�abb
Dusto Conatruc- Merkd I�kd TMVbebre Valus Markd Ts� Porrer- Contri- tor
Tm�� n tlon Ysius Valw F�cluabn Exclu�bn Value Capecilr Ifns Tlf butlon LTR
2 B 1% -1% 90% 0% 0°h 1'k -1% -1% -1% 0% 0°h -5% -1%
penmark 0'6 -6% 54•/. -6% -3% -2% -2% -3% -3% 0°6 0% -6% -3%
M 0% -18% 23% -17% -17% -16% -1% -17% -18% 0°h 0% 1Ye -18%
11 Cbud ISlend 1% -4% 38Ya •3% -3% -3% -4% -6% -8% 0°b � 77°�6 •11%
14 StiMrater T 076 -8% -38% -8% -9% -B% -2% -10% -10% 0°� 0% 2796 -10%
17 West Lakeland 0% -5% -63% -0% -0% -0% -1% -5% -6% 0% 0% -3% -6°/
100 Aflon 0% -9% -02% -8% -7% -7% -2% -8% -8% 0% 6% 15°6 -9%
200 B 176 -7% 66'/� -6% -6% -6% -5% -11% -9% OX SYo 19% -13%
300 Birthwood 1% -1% 81'h 07e 0% 0% -3% 3% -2% 0% 0% 0°h -2%
00 Scanda 076 -2% 21% -1% -1% •1% -3% -4% -4% p% 0% 1% -0°/
DeNwood p% -0% -03% -4% -4% -0% 0% -4% -5% 0°� 0% 1% -5%
Faresl Lake 0% •5% 73°h -5% -0% -0% -5% -9% -8% 0°� 4% -4% •9%
700 Hu 2'/e -3% -29% -1% -1% -1% -6% -7% -7% 0% -67% 2Ye -3%
00 Lake Ekno 1% -9% 102X -8% -8% -8% -2% -9% -9% 0% 09b 0% -10%
Lakaland Shares 0% -6% -100% -6% -6% -6% -2% -8% -6% 0% 0% 796 -9%
1000 Mahtaned 0% -5% 287. -5% -5% -5% -3% -6% -B% 0°6 8% 4% -8%
1100 Marine on St Croa 0% -9% -23% -9% -8% -9% -2°/ -11% -11% 056 0% 1% -11°h
1200 OX -2°/ -64°/ -2% -2% -2% -6% -8% -6% 0% 0% -7% -6%
1300 St Paul Park 0'k 7% 11076 7% 1Y. 1% •11% -10% -&% 0% -26% -3% -3%
1400 L2ndfaA 07s 0% 0% 0% 0% OYe 0% 0% 0% 0% 11% -0% -14%
1500 Sh7M2ta C' 1% -3% 32'b -2% -2% -Z% -5% -7% -7% 0°b -28% -2% -0%
1600 WiAemie 296 -7% 169'/. -6% -5% -6% -11% -16% -14% 0% 0% -1% -15°�
1700 Oak Park Fle' ffi 0% -2% -20% -2% -2% -2% -3% •5% -0% 0°,6 0% 10% �%
1800 St M s Point 0% -6% 1328% -6°/ -7% -7% -2% -9% -9% 0% 0% 094 -9%
1900 L2kel2�ld 1Ys -6% -58% -5% -5% -5% -5% -10% -9% 0% 12% 15X -10%
Lake St Crobc Beach OYo -8% 27°h -8% -8% -8% -9% -16% •16% 0% 0°� 3% -16%
100 Pine S ' 0% 3% -B6% -3% -3% 3% -1% -0% �% 0°,6 0% 84% �%
00 Co Grove 1 Ne -2% -31% -1°/ -1% -1% -7% -9% -8% 0°6 5% -6% -8°/
500 W 1X -2% 17N� -1% -1% -1°/, -4% •5% -5% 0% 87: -12% �%
Oakdale 1% �% S6X -3% -3% -3% -B% -10°/ -9% 0% 79Ye -4% -10%
700 6ront 0% -13% 11Ye -12% -12� -12°/ -1% •13% -13% 0% 0% -10% -13%
500 Hasd 0% 6% 0% 8X 6•� 6% -1% 5% 6% 0% 0% 1596 2%
While 8ea Lake 1 X -2% 0°h -1% -1% -1% -5°/ -6% -0% 0°h 0% D°/ -5%
Total 7% -0% 7°,6 3% -3% -3% -5% -8% -7% 0% •18% -0% -7%
8N9/2011 DepaAment of Property Records anA Taxpeyer Servicea
� � �
WASHINGTON COUNTY
PRELIMINARY PAY 2012 ESTIMATED VALUES
ao�zeNv cnen i►om 2w�co a►ei�,M zmz
Chaips Nen FatlmMad R�hrendum Initl� Hanwteed T.cabN FD TeKeble
Dueto Constuc- Mrlaet Maket iIYNbMore Valus MrkM Tmc Power- Con6�4 b►
Tsc A er tbn V�us Vrw 6cclu�bn bcclwbn VAue Cepeefly IMe TIF butlon LTR
200 HaStin 0�6 -6% 99'/e -5% -3% -Z% -2% -3% -3% 0°h 0% -5% 3%
22 N St PauNN a 1X -�% 67Y. -4% -4% -0% -6% -10% -9% 0°,6 189G -8% -9%
24 YVhite Bear Lake 2% -3% -26% -1% 0% 0% -7% -7/, -7% 0°A -87% 2% -2%
31 Farest Lake OX -5% 14'b -5% -4% -0% -4% -8% -e% OS6 4X -3% -9%
32 Mahfortied OX •7% 2Ye -6% -6% -6% -2% $% -8% 0% 8Ye 396 -9%
633 SouM Washin 1% -2% -5% -1% -1% -1% -6% -7% -6% 096 -0% -9% -6%
34 S67wd�er 1% -6% 27% -5% -5% -5% -3% -8% -7% 0°,6 •25% 2% -7%
144 Chis Lakes 0°h 0'/e 661Ne tY. 1X 1% -3% -2% -2% 0'6 0% -2% -2%
Total 1% -0% 7SG •3% -3% -3% -5% -8% -7% OX -18% �% -7%
None 09L -0% -3% -3% -4% -4/ -0% -8% -7% 0% -30% 796 -7%
0 Camelian Marine 1X -10% 32Y. -9% -9% -9% -2% -11% -11% 0% 076 2Ye -11%
4 Soutli Washin 1% 2X 10Y. 3% 27. 274 -5% -3% -3% 0% -5% -7% -2%
R -Wash' 1% -3% -27% -3% -3% -2% -7% •9% -8% 0°6 8°b -11% -6%
Rfce Creek 1% -0% -16°i -4% -3% -3% -5% -7% -7/, 0% �i8% -1% -6%
� V Brench 1X -14% 41%. -13% -11% -12% -3% -15% -14% 0% 569L -2% -15°/
&own's Creek OX -7% 22Ye -6% -6% -6% -3% -9% -e% OX -17% 2X �%
1 Com(art Lalao-Farest OX •5% 26X -5% -5% -5% -4% -9% -B% OX 3Y. -3% -9°h
Total 1X -0l Tib -3% -3% -3% -5% -8% 7% 09L -16% -0% -7%
8l19/2017 DepaNneM W PropeRy Reeords and Taxpayer Services