|
Post-Sale Tax Levies
<br />Payment PrincipalCouponInterestTotal P+I105% Levy Levy/Collect
<br />DateOverlevyAmountYear
<br />02/01/2022870,000.005.000%215,812.331,085,812.331,140,102.951,140,102.952020/2021
<br />02/01/2023940,000.005.000%154,695.001,094,695.001,149,429.751,149,429.752021/2022
<br />02/01/2024295,000.005.000%107,695.00402,695.00422,829.75422,829.752022/2023
<br />02/01/2025305,000.005.000%92,945.00397,945.00417,842.25417,842.252023/2024
<br />02/01/2026320,000.005.000%77,695.00397,695.00417,579.75417,579.752024/2025
<br />02/01/2027340,000.005.000%61,695.00401,695.00421,779.75421,779.752025/2026
<br />02/01/2028355,000.004.000%44,695.00399,695.00419,679.75419,679.752026/2027
<br />02/01/2029365,000.004.000%30,495.00395,495.00415,269.75415,269.752027/2028
<br />
<br />02/01/2030380,000.001.000%15,895.00395,895.00415,689.75415,689.752028/2029
<br />02/01/2031385,000.001.000%12,095.00397,095.00416,949.75416,949.752029/2030
<br />02/01/2032390,000.001.000%8,245.00398,245.00418,157.25418,157.252030/2031
<br />02/01/2033395,000.001.100%4,345.00399,345.00419,312.25419,312.252031/2032
<br />Total$5,340,000.00-$826,307.33$6,166,307.33$6,474,622.70$6,474,622.70-
<br />
<br />EXHIBIT C
<br />TAX LEVY
<br />
<br />
<br />
<br />C-1
<br />EL185-66-684471.v2
<br />
<br />
|