|
Post sale
<br />1,340,000
<br />City of Hugo, Minnesota
<br />General Obligation Capital Improvment Plan Bonds, Series 2010A
<br />Current and Full Advance Refunding of Series 1998 and 2001
<br />Post -Sale Tax Levies
<br />Pay Year
<br />Principal
<br />Coupon
<br />Interest
<br />Total P+I
<br />105% Ovedevy
<br />Levy Amount
<br />Levy/Collect
<br />Years
<br />02/01/2011
<br />185,000.00
<br />2.000%
<br />13,900.00
<br />198,900.00
<br />208,845.00
<br />208,845.00
<br />2009/2010
<br />02/01/2012
<br />210,000.00
<br />2.000%
<br />24,100.00
<br />234,100.00
<br />245,805.00
<br />245,805.00
<br />2010/2011
<br />02/01/2013
<br />215,000.00
<br />2.000%
<br />19,900.00
<br />234,900.00
<br />246,645.00
<br />246,645.00
<br />2011/2012
<br />02/01/2014
<br />210,000.00
<br />2.000%
<br />15,600.00
<br />225,600.00
<br />236,880.00
<br />236,880.00
<br />2012/2013
<br />02/01/2015
<br />125.000.00
<br />2.000%
<br />11,400.00
<br />136,400.00
<br />143,220.00
<br />143,220.00
<br />2013/2014
<br />02/01/2016
<br />130,000.00
<br />2.000%
<br />8,900.00
<br />138,900.00
<br />145,845.00
<br />145,845.00
<br />2014/2015
<br />02/01/2017
<br />130,000.00
<br />2.250%
<br />6,300.00
<br />136,300.00
<br />143,115.00
<br />143,115.00
<br />2015/2016
<br />02/01/2018
<br />135,000.00
<br />2.500%
<br />3,375.00
<br />138,375.00
<br />145,293.75
<br />145,293.75
<br />2016/2017
<br />Total
<br />$1,340,000.00
<br />-
<br />$103,475.00
<br />$1,443,475.00
<br />$1,515,648.75
<br />$1,515,648.75
<br />.*Tis AV/JA RA ;'All. /a / Aean .wmmrry / 7'1!11 IO / //;49,IAI
<br />j Springsted
<br />2582009v1
<br />
|