|
CITY OF LINO LAKES
<br /> DRAFT 2006 -2010 Estimated Tax Levy
<br /> Pay Pay Pay Pay Pay P
<br /> 2005 2006 2007 2008 2009 26.
<br /> General Fund Levy 6,215,313 6,912,873 7,375,802 8,037,777 8,892,062 10,018,756
<br /> General Fund Levy-MVHA Replacement - - 350,000 350,000 350,000 350,000
<br /> Special Levy- PERA Contribution 8,898 9,343 - - - -
<br /> 6,224,211 6,922,216 7,725,802 8,387,777 9,242,062 10,368,756
<br /> Special Levy-Target/Kohls Abatement 118,000 120,410 124,022 48,074 - -
<br /> 118,000 120,410 124,022 48,074 0 0
<br /> Debt Levy
<br /> Public Project Revenue Bond 1999C 135,479 124,992 119,952 109,557 104,570 -
<br /> Civic Complex Bond 1998A ** 332,525 343,382 353,031 361,562 368,387 485,462
<br /> G.O. Improvement Bond 1998E 151,072 152,519 - - - -
<br /> Taxable G.O. Imp Bond 2003E 23,668 22,828 21,845 20,741 19,534 23,524
<br /> G.O. Imp Refunding Bond 2005E - - 97,152 108,141 113,482 124,176
<br /> G.O.Tax Abatement Bond 2006A(YMCA) - - - 83,000 155,975 174,245
<br /> Certificate of Indebtedness 2002 50,085 - - - - -
<br /> Certificate of Indebtedness 2003A 52,605 44,520 - - - -
<br /> Certificate of Indebtedness 2003B 74,550 92,820 - - - -
<br /> Certificate of Indebtedness 2004 107,107 107,856 107,016 - - -
<br /> Certificate of Indebtedness 2005 - 45,364 39,774 40,404 - -
<br /> Certificate of Indebtedness 2006 - - 120,264 120,372 120,120 -
<br /> Certificate of Indebtedness 2007 - - - 85,960 85,260. 87,360
<br /> Certificate of Indebtedness 2008 - - - - 65,380 62,370
<br /> Certificate of Indebtedness 2009 - - - - - 39,550
<br /> Total Debt Levy 927,091 934,281 859,034 929,737 1,032,708 996,687
<br /> Total Levy 7,269,302 7,976,907 8,708,858 9,365,588 10,274,770 11,365,443
<br /> Net Levy 7,269,302 7,976,907 8,708,858 9,365,588 10,274,770 11,365,443
<br /> Referendum Levies
<br /> G.O. Improvement Bond 2007A - - - 241,000 241,000 241,000
<br /> G.O. Improvement Bond 2009A - - - - - 268,652
<br /> Total - - - 241,000 241,000 509,652
<br /> ** Is decreased by School District contribution
<br /> B - 2
<br />
|