|
Future Levy Impact:2019 Certificates
<br />1%Total w/ 5%
<br />Principal Interest Total Overlevy Balance
<br />2019 Certificates Issued 388,535
<br />2020 126,000 7,447 133,447 140,119 262,535
<br />2021 131,000 2,625 133,625 140,307 131,535
<br />2022 131,535 1,315 132,850 139,493 0
<br />Totals 388,535 11,389 399,924 419,919
<br />1%Total w/ 5%
<br />Principal Interest Total Overlevy Balance
<br />2019 Certificates Issued 388,535
<br />2020 75,000 7,447 82,447 86,569 313,535
<br />2021 77,000 6,009 83,009 87,160 236,535
<br />2022 78,000 4,534 82,534 86,660 158,535
<br />2023 79,000 3,039 82,039 86,141 79,535
<br />2024 79,535 1,524 81,059 85,112 0
<br />Totals 388,535 22,554 411,089 431,642
<br />City of Lino Lakes
<br />2019 Proposed Capital Equipment Replacement
|