|
CITY OF LINO LAKES
<br />2008 - 2012 Estimated Tax Levy
<br />Pay Pay Pay Pay Pay Pa.
<br />2007 2008 2009 2010 2011 2012
<br />DRAFT
<br />General Fund Levy 7,430,427 7,903,122 9,106,801 9,481,907 10,182,872 11,133,800
<br />Special Levy - Target/Kohls Abatement 128,568 70,114 -
<br />128,568 70,114 0 0 0 0
<br />Debt Levy
<br />Public Project Revenue Bond 1999C 119,952 109,557 104,570
<br />Civic Complex Bond 1998A ** 177,056 191,213 126,788 -
<br />G.O. Improvement Bond 1998B - - -
<br />Taxable G.O. Imp Bond 2003B 21,844 20,741 19,534 23,524 21,917 20,248
<br />G.O. Imp Refunding Bond 2005B 97,152 108,041 113,482 124,176 124,172 134,863
<br />G.O. Tax Abatement Bond 2006C (YMCA) 86,656 108,591 108,591 140,091 196,581 235,011
<br />G.O. CIP Bond 2006E 125,580 125,580 209,580 442,470 445,410 468,720
<br />Certificate of Indebtedness 2004 107,016 - -
<br />Certificate of Indebtedness 2005 39,774 40,404 -
<br />Certificate of Indebtedness 2006 122,303 122,603 120,120
<br />Certificate of Indebtedness 2007 - 66,990 62,370 60,060
<br />Certificate of Indebtedness 2008 - - 82,975 81,732 80,808
<br />Certificate of Indebtedness 2009 - - - 52,063 50,820 43,680
<br />Total Debt Levy 897,333 893,720 948,010 924,116 919,708 902,
<br />Total Levy 8,456,328 8,866,956 10,054,811 10,406,023 11,102,580 12,036,322
<br />Net Levy 8,456,328 8,866,956 10,054,811 10,406,023 11,102,580 12,036,322
<br />Referendum Levies
<br />G.O. Improvement Bond 2009A - - - 288,205
<br />G.O. Improvement Bond 2011A
<br />Total - - - 288,205
<br />285,997
<br />285,997
<br />288,499
<br />262,585
<br />551,084
<br />** Is decreased by School District contribution
<br />B -2
<br />•
<br />
|