|
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 Tax Bond
<br /> Levy Collect Pay Available City
<br /> Year Year Year Total PA Funds Net New DIS P&1 @105-1. Net Levy
<br /> N24 2025 2026 105,312.92 (101,31192)
<br /> 2023 2026 2027 357,450.00 406.622.50 406,$22.50
<br /> 2026 2027 202E 3S?'%')0-00 w,-,mm 407,00.00 407,035.00
<br /> Z027 2025 2029 337.430.00 4064,2s0 40022J0
<br /> 102E 2029 2030 3S6,%,-0-00 M,70= 44,035,00 406,05.00
<br /> 2030 2031 390,450.00 jg�k�4!A.CO 4OP72.50 409,97150
<br /> 2031 2032 M.450.01) 3$MT.00 407172.50 407,$7230
<br /> 1011 2032 2033 390;934-0rj m,95,D.c0 410,497.50 410,07.50
<br /> I'M 203 2034 3V,1VO60 WV"O'ca 407,M,00 407,03.00
<br /> 1033 2034 2035 M-9500 mmm 4M.397.50 405.397.50
<br /> M34 203-5 2036 30,450-00 40922,50
<br /> 2033 20345 2037 3s9'2com 403,660-00
<br /> 1036 2037 2038 336,400-00 3K40-m 405.720.00 W,72040
<br /> 1037 2035 2039 3SS,1C3-O* 3SS.,Mm 407,410.00 407,610.00
<br /> 2039 2040 30,46Qs.0O M,4W.03 40,810M 0S.S7040
<br /> 2039 2040 2041 39594,0.00 -40-40-00 --MMO-00-
<br /> Tote/ - s"933,76.-I.- (1,15.31m) $5,823,AZO.46 J 56,119"572s0 56,119,5"n'.60
<br /> Bond Data
<br /> Dma Do. 731412035
<br /> CaU Dait
<br /> C-1
<br />
|