|
General Fund Levy
<br />CITY OF LINO LAKES
<br />2012 - 2016 Estimated Tax Levy
<br />Pay Pay Pay Pay Pay Pay Pay
<br />2010 2011 2012 2013 2014 2015 2016
<br />7,816,232 7,719,240 7,192,818 8,056,797 8,309,071 8,608,180 8,881,872
<br />Debt Levy
<br />Taxable G.O. Imp Bond 2003B 23,524 21,917 20,248•,; 23,781 -
<br />G.O. Imp Refunding Bond 2005B 124,176 124,172 134,863 134,528 155,782 - -
<br />G.O. Tax Abatement Bond 2006C (YMCA) 140,091 196,581 235,011 + 245511 264,458 278,140 285,411
<br />G.O. CIP Bond 2006E ** 322,470 325,410 408,720 59;060 443,940 449,820 460,110
<br />Certificate of Indebtedness 2007 60,349, - - -
<br />Certificate of indebtedness 2008 81,732 80,808
<br />Certificate of Indebtedness 2009 126,840 127,008
<br />Certificate of Indebtedness 2010 64,864 64,61:7 :, 64,890
<br />Certificate of Indebtedness 2011 43,365 ;� 42,851 43,481 -
<br />Certificate of Indebtedness 2012 54,469 53,561 54,086 -
<br />Certificate of Indebtedness 2013 - 54,469 53,561 54,086
<br />Total Debt Levy 879,182 940,760 1,034,441 1,025,090 1,015,691 835,607 799,607
<br />Total Levy 8,695,414 8,66 7, 259 9,081 887 ;!•' "9,324,762 9,443,787 9,681,479
<br />Net Levy 8,695,414 8,660,000 8279,081,887 9,324,762 9,443,787 9,681,479
<br />Referendum Levies
<br />G.O. Improvement Bond 2012A
<br />Total
<br />** Is decreased by School District tease - through June,
<br />General Levy x Max A. nual No Growth'lncrease (3.9 %)
<br />Amount. Needed General Levy Exceeds Levy'Gap
<br />172,935 165,231 161,818 163,656
<br />172,935
<br />165,231
<br />161,818 163,656
<br />7,192,818 7,473,338 7,764,798 8,067,625 8,382,263
<br />583,459 544,273
<br />540,555 499,609
<br />2
<br />
|