|
•
<br />CITY OF LINO LAKES
<br />2013 - 2017 Estimated Tax Levy
<br />Pay Pay Pay Pay Pay Pay
<br />2012 2013 2014 2015 2016 2017
<br />General Fund Levy 7,192,818 7,190,538 7,846,981 8,262,878 8,538,339 8,799,803
<br />Debt Levy
<br />Taxable G.O. Imp Bond 2003B 20,248 23,781 -
<br />G.O. Imp Refunding Bond 2005B 134,863 134,528 155,782 - -
<br />G.O. Tax Abatement Bond 2006C (YMCA) 235,011 245,511 264,458 278,140 285,411 285,411
<br />G.O. CIP Bond 2006E 408,720 459,060 443,940 449,820 460,110 460,111
<br />G.O. Bond 2012A - 181,151 185,304 184,083 182,538
<br />Certificate of Indebtedness 2007 - - -
<br />Certificate of Indebtedness 2008 -
<br />Certificate of Indebtedness 2009 127,617
<br />Certificate of Indebtedness 2010 64,617 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 />Certificate of Indebtedness 2014 - 51,875 51,010 51,510
<br />Certificate of Indebtedness 2015 - 60,354 59,180
<br />Certificate of Indebtedness 2016 - 55,067
<br />Total Debt Levy 1,034,441 1,025,090 1,196,842 1,072,786 1,095,054 1,093,817
<br />Total Levy 8,227,259 8,215,628 9,043,823 9,335,664 9,633,393 9,893,621
<br />Net Levy 8,227,259 8,215,628 9,043,823 9,335,664 9,633,393 9,893,621
<br />•
<br />Referendum Levies
<br />Total
<br />General Levy x Max Annual No Growth Increase (3.9 %) 7,192,818 7,473,338 7,764,798 8,067,625 8,382,263 8,709,171
<br />Amount Needed General Levy Exceeds Levy Cap
<br />•
<br />- (282,800) 82,183 195,253 156,076 90,632
<br />2
<br />
|