|
EXHIBIT C
<br />Tax Levy
<br />Post -Sale Tax Levies
<br />Payment
<br />Date
<br />Principal
<br />Coupon
<br />Interest
<br />Total P+I
<br />105%
<br />Ove rlevy
<br />Levy Amount
<br />Levy/Collect
<br />Year
<br />02/01/2022
<br />-
<br />-
<br />260,486.72
<br />260,486.72
<br />273,511.06
<br />273,511.06
<br />2020/2021
<br />02/01/2023
<br />335,000.00
<br />5.000%
<br />239,222.50
<br />574,222.50
<br />602,933.63
<br />602,933.63
<br />2021/2022
<br />02/01/2024
<br />355,000.00
<br />5.000%
<br />222,472.50
<br />577,472.50
<br />606,346.13
<br />606,346.13
<br />2022/2023
<br />02/01/2025
<br />375,000.00
<br />5.000%
<br />204,722.50
<br />579,722.50
<br />608,708.63
<br />608,708.63
<br />2023/2024
<br />02/01/2026
<br />390,000.00
<br />5.000%
<br />185,972.50
<br />575,972.50
<br />604,771.13
<br />604,771.13
<br />2024/2025
<br />02/01/2027
<br />405,000.00
<br />5.000%
<br />166,472.50
<br />571,472.50
<br />600,046.13
<br />600,046.13
<br />2025/2026
<br />02/01/2028
<br />425,000.00
<br />4.000%
<br />146,222.50
<br />571,222.50
<br />599,783.63
<br />599,783.63
<br />2026/2027
<br />02/01/2029
<br />445,000.00
<br />4.000%
<br />129,222.50
<br />574,222.50
<br />602,933.63
<br />602,933.63
<br />2027/2028
<br />02/01/2030
<br />460,000.00
<br />4.000%
<br />111,422.50
<br />571,422.50
<br />599,993.63
<br />599,993.63
<br />2028/2029
<br />02/01/2031
<br />480,000.00
<br />2.000%
<br />93,022.50
<br />573,022.50
<br />601,673.63
<br />601,673.63
<br />2029/2030
<br />02/01/2032
<br />495,000.00
<br />1.000%
<br />83,422.50
<br />578,422.50
<br />607,343.63
<br />607,343.63
<br />2030/2031
<br />02/01/2033
<br />495,000.00
<br />1.100%
<br />78,472.50
<br />573,472.50
<br />602,146.13
<br />602,146.13
<br />2031/2032
<br />02/01/2034
<br />500,000.00
<br />1.200%
<br />73,027.50
<br />573,027.50
<br />601,678.88
<br />601,678.88
<br />2032/2033
<br />02/01/2035
<br />505,000.00
<br />1.300%
<br />67,027.50
<br />572,027.50
<br />600,628.88
<br />600,628.88
<br />2033/2034
<br />02/01/2036
<br />515,000.00
<br />1.400%
<br />60,462.50
<br />575,452.50
<br />604,235.63
<br />604,235.63
<br />2034/2035
<br />02/01/2037
<br />520,000.00
<br />1.500%
<br />53,252.50
<br />573,252.50
<br />601,915.13
<br />601,915.13
<br />2035/2036
<br />02/01/2038
<br />530,000.00
<br />1.550%
<br />45,452.50
<br />575,452.50
<br />604,225.13
<br />604,225.13
<br />2036/2037
<br />02/01/2039
<br />540,000.00
<br />1.600%
<br />37,237.50
<br />577,237.50
<br />606,099.38
<br />606,099.38
<br />2037/2038
<br />02/01/2040
<br />545,000.00
<br />1.650%
<br />28,597.50
<br />573,597.50
<br />602,277.38
<br />602,277.38
<br />2038/2039
<br />02/01/2041
<br />555,000.00
<br />1.700%
<br />19,605.00
<br />574,605.00
<br />603,335.25
<br />603,335.25
<br />2039/2040
<br />02/01/2042
<br />565,000.00
<br />1.800%
<br />10,170.00
<br />575,170.00
<br />603,928.50
<br />603,928.50
<br />2040/2041
<br />Total
<br />$9,435,000.00
<br />$2,315,966.72
<br />$11,750,966.72
<br />$12,338,515.06
<br />$12,338,515.06
<br />*To be paid, in pan, by a deposit to the debt service fund in the amount of $4,114.04, which represents rounding.
<br />EL 185-64-684074.v2 C-1
<br />
|