|
<br /> $9,700,000
<br /> City of Roseville, Minnesota
<br /> General Obligation Municipal Building Bonds
<br /> Series 2003A Post Sale
<br /> POST-SALE TAX LEVIES
<br />Date Principal Coupon Interest Total P+I 105% Overlevy Levy Amount Levy Year
<br />3/01/2004 - - 342,371.25 342,371.25 359,489.81 -
<br />3/01/2005 165,000.00 2.500% 342,371.25 507,371.25 532,739.81 892,229.63 2003 *
<br />3/01/2006 535,000.00 2.500% 338,246.25 873,246.25 916,908.56 916,908.56 2004
<br />3/01/2007 545,000.00 2.750% 324,871.25 869,871.25 913,364.81 913,364.81 2005
<br />3/01/2008 565,000.00 2.750% 309,883.75 874,883.75 918,627.94 918,627.94 2006
<br />3/01/2009 580,000.00 3.000% 294,346.25 874,346.25 918,063.56 918,063.56 2007
<br />3/01/2010 605,000.00 3.250% 276,946.25 881,946.25 926,043.56 926,043.56 2008
<br />3/01/2011 625,000.00 3.500% 257,283.75 882,283.75 926,397.94 926,397.94 2009
<br />3/01/2012 650,000.00 3.750% 235,408.75 885,408.75 929,679.19 929,679.19 2010
<br />3/01/2013 680,000.00 3.750% 211,033.75 891,033.75 935,585.44 935,585.44 2011
<br />3/01/2014 705,000.00 3.750% 185,533.75 890,533.75 935,060.44 935,060.44 2012
<br />3/01/2015 740,000.00 3.750% 159,096.25 899,096.25 944,051.06 944,051.06 2013
<br />3/01/2016 770,000.00 3.850% 131,346.25 901,346.25 946,413.56 946,413.56 2014
<br />3/01/2017 805,000.00 3.900% 101,701.25 906,701.25 952,036.31 952,036.31 2015
<br />3/01/2018 845,000.00 4.000% 70,306.25 915,306.25 961,071.56 961 ,071.56 2016
<br />3/01/2019 885,000.00 4.125% 36,506.25 921,506.25 967,581.56 967,581.56 2017
<br />Total 9,700,000.00 - 3,617,252.50 13,317,252.50 13,983,115.13 13,983,115.13 -
<br />
<br />* The 2003 levy includes an amount sufficient to reimburse the City for funds temporarily advanced for the March 1,
<br />2004 interest payment.
<br />
<br />Springsted Incorporated
<br />Advisors to the Public Sector
<br />
<br />File = ROSEVILLE.SF-Serles 2003A Post Sale- SINGLE PURPOSE
<br />2/10/2003 11:34 AM
<br />
|