|
Post-Sale Tax Levies
<br />Payment PrincipalCouponInterestTotal P+I105% Levy AmountLevy/Collect
<br />DateOverlevyYear
<br />02/01/2022--260,486.72260,486.72273,511.06273,511.06*2020/2021
<br />02/01/2023335,000.005.000%239,222.50574,222.50602,933.63602,933.632021/2022
<br />02/01/2024355,000.005.000%222,472.50577,472.50606,346.13606,346.132022/2023
<br />02/01/2025375,000.005.000%204,722.50579,722.50608,708.63608,708.632023/2024
<br />02/01/2026390,000.005.000%185,972.50575,972.50604,771.13604,771.132024/2025
<br />02/01/2027405,000.005.000%166,472.50571,472.50600,046.13600,046.132025/2026
<br />02/01/2028425,000.004.000%146,222.50571,222.50599,783.63599,783.632026/2027
<br />02/01/2029445,000.004.000%129,222.50574,222.50602,933.63602,933.632027/2028
<br />
<br />02/01/2030460,000.004.000%111,422.50571,422.50599,993.63599,993.632028/2029
<br />02/01/2031480,000.002.000%93,022.50573,022.50601,673.63601,673.632029/2030
<br />02/01/2032495,000.001.000%83,422.50578,422.50607,343.63607,343.632030/2031
<br />02/01/2033495,000.001.100%78,472.50573,472.50602,146.13602,146.132031/2032
<br />02/01/2034500,000.001.200%73,027.50573,027.50601,678.88601,678.882032/2033
<br />02/01/2035505,000.001.300%67,027.50572,027.50600,628.88600,628.882033/2034
<br />02/01/2036515,000.001.400%60,462.50575,462.50604,235.63604,235.632034/2035
<br />02/01/2037520,000.001.500%53,252.50573,252.50601,915.13601,915.132035/2036
<br />02/01/2038530,000.001.550%45,452.50575,452.50604,225.13604,225.132036/2037
<br />02/01/2039540,000.001.600%37,237.50577,237.50606,099.38606,099.382037/2038
<br />EXHIBIT C
<br />02/01/2040545,000.001.650%28,597.50573,597.50602,277.38602,277.382038/2039
<br />02/01/2041555,000.001.700%19,605.00574,605.00603,335.25603,335.252039/2040
<br />02/01/2042565,000.001.800%10,170.00575,170.00603,928.50603,928.502040/2041
<br />Total$9,435,000.00-$2,315,966.72$11,750,966.72$12,338,515.06$12,338,515.06-
<br />
<br />* To be paid, in part, by a deposit to the debt service fund in the amount of $4,114.04, which represents rounding.
<br />
<br />Tax Levy
<br />
<br />
<br />
<br />
<br />
<br />
<br />EL185-64-684074.v2
<br />C-1
<br />
<br />
|