|
EXHIBIT C
<br />TAX LEVY
<br />Less: Special
<br />Assessment
<br />Levy
<br />Collection
<br />_ Date
<br />Total P+I OF
<br />105%Levy
<br />Revenue*
<br />Net Levy
<br />Year
<br />Year
<br />02/01/2024
<br />92,420.83 (92,420.83)
<br />-
<br />-
<br />-
<br />02/012025
<br />432,300.00 -
<br />453,915.00
<br />102,202.31
<br />351,712.69
<br />2023
<br />2024
<br />02/012026
<br />433,800.00 -
<br />455,490.00
<br />102,202.31
<br />353,287.69
<br />2024
<br />2025
<br />02/01/2027
<br />434,550.00 -
<br />456,277.50
<br />102,202.31
<br />354,075.19
<br />2025
<br />2026
<br />-02/0l-/2028
<br />434—,550:00
<br />56-277-50
<br />10-2-,20231----3
<br />54,075:19
<br />202(�-20217-
<br />02/012029
<br />433,800.00 -
<br />455,490.00
<br />102,202.31
<br />353,287.69
<br />2027
<br />2028
<br />02/01/2030
<br />432,300.00 -
<br />453,915.00
<br />102,202.32
<br />351,712.68
<br />2028
<br />2029
<br />02/012031
<br />435,050.00 -
<br />456,802.50
<br />102,202.31
<br />354,600.19
<br />2029
<br />2030
<br />02/012032
<br />431,800.00 -
<br />453,390.00
<br />102,202.31
<br />351,187.69
<br />2030
<br />2031
<br />-02-/0-1-/2033-
<br />43-2,800:00 -
<br />454,440.00--
<br />102,202 3
<br />352-2-37.69----203-1
<br />2032-
<br />02/012034
<br />436,800.00 -
<br />458,640.00
<br />102,202.32
<br />356,437.68
<br />2032
<br />2033
<br />02/012035
<br />- -
<br />-
<br />102,202.31
<br />-
<br />2033
<br />2034
<br />02/01/2036
<br />- -
<br />-
<br />102,202.31
<br />-
<br />2034
<br />2035
<br />02/01/2037
<br />- -
<br />-
<br />102,202.32
<br />-
<br />2035
<br />2036
<br />Total $4,430,170.83 (92,420.83) $4,554,637.50 $1,533,034.70 $3,532,614.38
<br />*Special assessment revenue is based on assessments totaling $1,091,600 assessed at a rate of4.50%, spread
<br />over 15 years with equal annual payments.
<br />LA515-123-868187.v3 C-1
<br />
|