Laserfiche WebLink
53590415v1 <br /> <br /> B-1 <br /> <br /> <br />EXHIBIT B <br />TAX LEVY SCHEDULE <br /> <br /> <br /> <br /> <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 Levy/Collect Years <br /> <br /> <br /> <br />02/01/2023 303,720.18 2021/2022 <br />02/01/2024 227,379.50 2022/2023 <br />02/01/2025 215,109.50 2023/2024 <br />02/01/2026 202,209.50 2024/2025 <br />02/01/2027 188,429.50 2025/2026 <br />02/01/2028 174,479.50 2026/2027 <br />02/01/2029 159,899.50 2027/2028 <br />02/01/2030 144,689.50 2028/2029 <br />02/01/2031 128,849.50 2029/2030 <br />02/01/2032 116,684.50 2030/2031 <br />02/01/2033 112,025.75 2031/2032 <br />02/01/2034 106,857.75 2032/2033 <br />02/01/2035 101,170.00 2033/2034 <br />02/01/2036 92,430.00 2034/2035 <br />02/01/2037 83,230.00 2035/2036 <br />02/01/2038 74,175.00 2036/2037 <br />02/01/2039 64,910.00 2037/2038 <br />02/01/2040 55,435.00 2038/2039 <br />02/01/2041 45,750.00 2039/2040 <br />02/01/2042 35,855.00 2040/2041 <br /> <br /> <br />Total $2,633,289.18 -