Laserfiche WebLink
EXHIBIT B <br />TAX LEVY SCHEDULE <br />$8,170, 000 <br />City of Hugo, Minnesota <br />General Obligation Tax Abatement Bonds, Series 2021A <br />Post Sale <br />Post -Sale Tax Levies <br />Principal <br />Payment Date <br />Levy Amount <br />Levy/Collect Years <br />02/01/2023 <br />303,720.18 <br />2021/2022 <br />02/01/2024 <br />227,379.50 <br />2022/2023 <br />02/O1/2025 <br />215,109.50 <br />2023/2024 <br />02/01/2026 <br />202,209.50 <br />2024/2025 <br />02/01/2027 <br />188,429.50 <br />2025/2026 <br />02/01/2028 <br />174,479.50 <br />2026/2027 <br />02/01/2029 <br />159,899.50 <br />2027/2028 <br />02/01/2030 <br />144,689.50 <br />2028/2029 <br />02/01/2031 <br />128,849.50 <br />2029/2030 <br />02/01/2032 <br />116,684.50 <br />2030/2031 <br />02/01/2033 <br />112,025.75 <br />2031/2032 <br />02/01/2034 <br />106,857.75 <br />2032/2033 <br />02/01/2035 <br />101,170.00 <br />2033/2034 <br />02/01/2036 <br />92,430.00 <br />2034/2035 <br />02/O1/2037 <br />83,230.00 <br />2035/2036 <br />02/O1/2038 <br />74,175.00 <br />2036/2037 <br />02/01/2039 <br />64,910.00 <br />2037/2038 <br />02/01/2040 <br />55,435.00 <br />2038/2039 <br />02/01/2041 <br />45,750.00 <br />2039/2040 <br />02/01/2042 <br />35,855.00 <br />2040/2041 <br />Total <br />$2,633,289.18 <br />IN <br />53590415vl <br />