|
EXHIBIT C
<br />TAX LEVY
<br />Post -Sale Tax Levies
<br />Payment
<br />Date
<br />Principal
<br />Coupon
<br />Interest
<br />Total P+1
<br />105%
<br />Ova rievy
<br />Levy
<br />Amount
<br />Levy/Collect
<br />Year
<br />02/01/2022
<br />870,000.00
<br />5,000%
<br />215,812.33
<br />1,085,812.33
<br />1,140,102.95
<br />1,140,102.95
<br />2020/2021
<br />02/01/2023
<br />940,000.00
<br />5.000%
<br />154,695.00
<br />1,094,695.00
<br />1,149,429.75
<br />1,149,429.75
<br />2021/2022
<br />02/01/2024
<br />295,000.00
<br />5.000%
<br />107,695.00
<br />402,695.00
<br />422,829.75
<br />422,829.75
<br />2022/2023
<br />02/01/2025
<br />305,000.00
<br />5.000%
<br />92,945.00
<br />397,945.00
<br />417,842.25
<br />417,842.25
<br />2023/2024
<br />02/01/2026
<br />320,000.00
<br />5.000%
<br />77,695.00
<br />397,695.00
<br />417,579.75
<br />417,579.75
<br />2024/2025
<br />02/01/2027
<br />340,000.00
<br />5.000%
<br />61,695.00
<br />401,695.00
<br />421,779.75
<br />421,779.75
<br />2025/2026
<br />02/01/2028
<br />355,000.00
<br />4.000%
<br />44,695.00
<br />399,695.00
<br />419,679.75
<br />419,679.75
<br />2026/2027
<br />02/01/2029
<br />365,000.00
<br />4.000%
<br />30,495.00
<br />395,495.00
<br />415,269.75
<br />415,269.75
<br />2027/2028
<br />02/01/2030
<br />380,000.00
<br />1.000%
<br />15,895.00
<br />395,895.00
<br />415,689.75
<br />415,689.75
<br />2028/2029
<br />02/01/2031
<br />385,000.00
<br />1.000%
<br />12,095.00
<br />397,095.00
<br />416,949.75
<br />416,949.75
<br />2029/2030
<br />02/01/2032
<br />390,000.00
<br />1.000%
<br />8,245.00
<br />398,245.00
<br />418,157.25
<br />418,157.25
<br />2030/2031
<br />02/01/2033
<br />395,000.00
<br />1.100%
<br />4,345.00
<br />399,345.00
<br />419,312.25
<br />419,312.25
<br />2031/2032
<br />Total
<br />$5,340,000,00
<br />-
<br />$826,307.33
<br />$6,166,307.33
<br />$6,474,622.70
<br />$6,474,622.70
<br />C-1
<br />EL185-66-684471.v2
<br />
|