Laserfiche WebLink
EXHIBIT C <br />TAX LEVY SCHEDULE <br />City of Lino Lakes, Minnesota <br />$4,195,000 General Obligation Bonds, Series 2025A <br />Street Reconstruction <br />Tax Levy Schedule <br />Tax <br />Tax <br />Bond <br />Levy <br />Collect <br />Pay <br />Available City <br />Year <br />Year <br />Year <br />Total PA <br />Funds <br />Not New DIS <br />P & 1 g105% <br />Net Levy <br />2024 <br />2025 <br />2026 <br />105,312.92 <br />(105,3I2.92) <br />- <br />- <br />- <br />2025 <br />2026 <br />2027 <br />387,450.00 <br />- <br />387,450.00 <br />406.811.50 <br />406.822.50 <br />2026 <br />2027 <br />202E <br />387,700.00 <br />- <br />387,700.00 <br />407.085,00 <br />407.095 00 <br />2027 <br />202E <br />2029 <br />317,450.00 <br />- <br />387,450.00 <br />406.812,50 <br />406,822 50 <br />2028 <br />2029 <br />2030 <br />336,700.00 <br />356,700.00 <br />406.035,00 <br />406.035.00 <br />2029 <br />2030 <br />2031 <br />390,450.00 <br />- <br />390,450.00 <br />409.972,50 <br />409.972 50 <br />2030 <br />2031 <br />2032 <br />3U,450.00 <br />- <br />388,450.00 <br />407.972.50 <br />407,872.50 <br />2031 <br />2032 <br />2033 <br />390950.00 <br />- <br />3".M-00 <br />410.497.50 <br />410.497 50 <br />2032 <br />2033 <br />2034 <br />387,700.00 <br />- <br />3V,700.00 <br />407.085.00 <br />407.095.00 <br />2033 <br />2034 <br />2035 <br />3U$50.00 <br />388950.00 <br />408.397,50 <br />408.397.50 <br />2034 <br />2035 <br />2036 <br />329.450.00 <br />- <br />389.450.00 <br />408.922,50 <br />409.922.50 <br />2035 <br />2036 <br />2037 <br />389.200.00 <br />- <br />389.200 00 <br />408.660,00 <br />409.660 00 <br />2036 <br />2037 <br />2038 <br />386.400.00 <br />396.400 00 <br />405.720,00 <br />405.72000 <br />2037 <br />203E <br />2039 <br />388.200.00 <br />- <br />398.200 00 <br />407.610.00 <br />407.6I0 00 <br />203E <br />2039 <br />2040 <br />389.400.00 <br />389.400,00 <br />409.870.00 <br />409,870.00 <br />2039 <br />2040 <br />2041 <br />390,000.00 <br />390,000.00 <br />409,500.00 <br />409,500.00 <br />Tural <br />56,933,7612.921 <br />088,12M) <br />S6,328,464.N <br />56,119,87:39 <br />36,119,87L" <br />Bond Data <br />Daad Dar <br />VIC= <br />Calt Da4a 2/012035 <br />C-1 <br />Page 57 of 142 <br />