|
4908-6676-6901.2 C-1
<br />EXHIBIT C
<br />
<br />TAX LEVY
<br />
<br />
<br />Date Total P+I 105% Levy
<br />Less: Special
<br />Assessment
<br />Revenue*Net Levy Levy Year
<br />Collection
<br />Year
<br />02/01/2026 ----
<br />02/01/2027 262,605.56 275,735.84 63,182.22 212,553.62 2025 2026
<br />02/01/2028 262,750.00 275,887.50 63,182.22 212,705.28 2026 2027
<br />02/01/2029 259,000.00 271,950.00 63,182.23 208,767.77 2027 2028
<br />02/01/2030 260,000.00 273,000.00 63,182.22 209,817.78 2028 2029
<br />02/01/2031 260,500.00 273,525.00 63,182.22 210,342.78 2029 2030
<br />02/01/2032 260,500.00 273,525.00 63,182.23 210,342.77 2030 2031
<br />02/01/2033 260,000.00 273,000.00 63,182.23 209,817.77 2031 2032
<br />02/01/2034 264,000.00 277,200.00 63,182.23 214,017.77 2032 2033
<br />02/01/2035 259,600.00 272,580.00 63,182.23 209,397.77 2033 2034
<br />02/01/2036 260,000.00 273,000.00 63,182.22 209,817.78 2034 2035
<br />02/01/2037 -- 63,182.23 -2035 2036
<br />02/01/2038 -- 63,182.23 -2036 2037
<br />02/01/2039 -- 63,182.23 -2037 2038
<br />02/01/2040 -- 63,182.22 -2038 2039
<br />02/01/2041 -- 63,182.22 -2039 2040
<br />Total $2,608,955.56 $2,739,403.34 $947,733.38 $2,107,581.09
<br />*Special assessment revenue is based on assessments totaling $630,000 assessed at a rate of 5.50% (1% over the
<br />average coupon, rounded up to the nearest 0.25%), spread over 15 years with equal annual payments.
|