|
EXHIBIT C
<br />TAX LEVY SCHEDULE
<br />Tax Levy Schedule
<br />Tax
<br />Tax
<br />Bond
<br />Tax
<br />Levy
<br />Collect
<br />Pay
<br />Funds on
<br />Abatement
<br />Year
<br />Year
<br />Year
<br />Total P+1
<br />Hand
<br />Net New D/S
<br />P & 1 @105%
<br />Revenue
<br />Net Levy
<br />2025
<br />2026
<br />2027
<br />171,126.39
<br />(171,126.39)
<br />-
<br />-
<br />-
<br />-
<br />2026
<br />2027
<br />2028
<br />633,500.00
<br />633,500.00
<br />665,175.00
<br />390,000.00
<br />275,175.00
<br />2027
<br />2028
<br />2029
<br />629,000.00
<br />629,000.00
<br />660,450.00
<br />405,000.00
<br />255,450.00
<br />2028
<br />2029
<br />2030
<br />628,750.00
<br />628,750.00
<br />660,187.50
<br />425,000.00
<br />235,187.50
<br />2029
<br />2030
<br />2031
<br />632,500.00
<br />632,500.00
<br />664,125.00
<br />450,000.00
<br />214,125.00
<br />2030
<br />2031
<br />2032
<br />630,000.00
<br />630,000.00
<br />661,500.00
<br />470,000.00
<br />191,500.00
<br />2031
<br />2032
<br />2033
<br />631,500.00
<br />631,500.00
<br />663,075.00
<br />495,000.00
<br />168,075.00
<br />2032
<br />2033
<br />2034
<br />631,750.00
<br />631,750.00
<br />663,337.50
<br />520,000.00
<br />143,337.50
<br />2033
<br />2034
<br />2035
<br />630,750.00
<br />630,750.00
<br />662,287.50
<br />545,000.00
<br />117,287.50
<br />2034
<br />2035
<br />2036
<br />628,500.00
<br />628,500.00
<br />659,925.00
<br />570,000.00
<br />89,925.00
<br />2035
<br />2036
<br />2037
<br />630,000.00
<br />630,000.00
<br />661,500.00
<br />600,000.00
<br />61,500.00
<br />Total
<br />-
<br />-
<br />$6,477,376.39
<br />(171,126.39)
<br />$6,306,250.00
<br />$6,621,562.50
<br />S4,870,000.00
<br />$1,751,562.50
<br />Bond Data
<br />Dated Date 5/1812026
<br />Call Date 2/01/2036
<br />C-1
<br />4931-4985-5651.3
<br />
|