Laserfiche WebLink
• EXHIBIT 1 <br />1,390,000 <br />City of Hugo (Economic Delopment Authority), Minnesota <br />GO Capital Improvment Plan Refunding Bonds, Series 2010 <br />Current and Full Advance Refunding of Series 1998 and 2001 <br />Debt Service Schedule <br />Date <br />Principal <br />Coupon <br />Interest <br />Total P+I <br />02/01/2011 <br />215,000.00 <br />0.750% <br />14,153.12 <br />229,153.12 <br />02/01/2012 <br />210,000.00 <br />1.100% <br />22,650.00 <br />232,650.00 <br />02/01/2013 <br />220,000.00 <br />1.350% <br />20,340.00 <br />240,340.00 <br />02/01/2014 <br />225,000.00 <br />1.750% <br />17,370.00 <br />242,370.00 <br />02/01/2015 <br />125,000.00 <br />2.100% <br />13,432.50 <br />138,432.50 <br />02/01/2016 <br />130,000.00 <br />2.500% <br />10,807.50 <br />140,807.50 <br />02/01/2017 <br />130,000.00 <br />2.750% <br />7,557.50 <br />137,557.50 <br />02/01/2018 <br />135,000.00 <br />2.950% <br />3,982.50 <br />138,982.50 <br />Total <br />$1,390,000.00 <br />- <br />$110,293.12 <br />$1,500,293.12 <br />Yield Statistics <br />BondYear Dollars............................................................................................................................................................. $5,010.83 <br />AverageLife...................................................................................................................................................................... 3.605 Years <br />AverageCoupon............................................................................................................................................................... 2.2010934% <br />NetInterest Cost (NIC)...................................................................................................................................................... 2.3814027% <br />TrueInterest Cost (TIC).................................................................................................................................................... 2.3776451% <br />Bond Yield for Arbitrage Purposes.................................................................................................................................... 2.1886556% <br />AllInclusive Cost (A1C)..................................................................................................................................................... 3.0964656% <br />IRS Form 8038 <br />NetInterest Cost............................................................................................................................................................... 2.2010934% <br />WeightedAverage Maturity ............................................................................................................................................... 3.605 Years <br />.*rAw20JOReIZ00/, /:M / Ivan'Jbmmnry / 9/20/20/0 / 7:41 AM <br />lig <br />�,#Springstew <br />