|
<br />~
<br />
<br /> CITY OF ROSEVILLE, MN
<br />SCHEDULE A SPECIAL ASSESSMENT BOND ISSUE
<br /> SERIES 17
<br /> SCHEDULE OF TAX LEVY
<br /> ASSESSMENT CAPirO
<br />YEAR PERIOD PRINCIPAL INTEREST P&I 105% RECEIPTS · lEVY INTEREST
<br />--------- -------- ----------- ----------------- ----------------- ----------- ----------- ----------- -----------
<br /> $0
<br />91 $0 $57,226 $57,226 60,087 98,412 $240,000 $278,325
<br />92 9/1-3/1 85,000 112,455 197,455 207,328 94,593 112,735
<br />93 9/1-3/1 90,000 108,275 198,275 208,189 90,773 117,416
<br />94 9/1-311 95,000 103,717 198,717 208,653 86,953 121,700
<br />95 9/1-3/1 100,000 98,742 198,742 208,679 83,134 125 ,546
<br />96 9/1-3/1 105,000 93,307 198,307 208,222 79,314 128,908
<br />97 9/1-3/1 110,000 87,447 197,447 207,319 75,494 131,825
<br />98 9/1-3/1 120,000 81,062 201,062 211 ,115 71,675 139,440
<br />99 9/1-3/1 125,000 74,140 199,140 209,097 67,855 141,242
<br />00 9/1-3/1 135,000 66,663 201,663 211,746 64,035 147,711
<br />01 9/1-311 145,000 58,470 203,470 213,644 60,216 153,428
<br />02 9/1-311 155,000 49,581 204,581 214,810 56,396 158,414
<br />03 9/1-3/1 165,000 40,020 205,020 215,271 52,576 162,695
<br />04 9/1-3/1 175,000 29,733 204,733 214,970 48,757 166,213
<br />05 9/1-3/1 190,000 18,553 208,553 218,981 44,937 174,044
<br />06 9/1-3/1 205,000 6,355 211,355 221,923 0 221,923
<br />--------- -------- ----------- ----------------- ----------------- ----------- ----------- ----------- -----------
<br /> $2,000,000 $1,085,746 $3.085,746 $3,240,033 $1,075.119 $2,443,239 $278,325
<br />
|