|
EXHIBIT C
<br />LEVIES AND SPECIAL ASSESSMENTS
<br />Assessments
<br />Date Principal Coupon Interest Total P+I
<br />12/31/2025 49,133.00 5.000%24,566.50 73,699.50
<br />12/31/2026 49,133.00 5.000%22,109.86 71,242.86
<br />12/31/2027 49,133.00 5.000%19,653.20 68,786.20
<br />12/31/2028 49,133.00 5.000%17,196.56 66,329.56
<br />12/31/2029 49,133.00 5.000%14,739.90 63,872.90
<br />12/31/2030 49,133.00 5.000%12,283.26 61,416.26
<br />12/31/2031 49,133.00 5.000%9,826.60 58,959.60
<br />12/31/2032 49,133.00 5.000%7,369.96 56,502.96
<br />12/31/2033 49,133.00 5.000%4,913.30 54,046.30
<br />12/31/2034 49,133.00 5.000%2,456.66 51,589.66
<br />Total $491,330.00 -$135,115.80 $626,445.80
<br />Significant Dates
<br />Filing Date 1/01/2025
<br />First Payment Date 12/31/2025
<br />Tax Levy Schedule
<br />Tax
<br />Levy
<br />Year
<br />Tax
<br />Collect
<br />Year
<br />Bond
<br />Pay
<br />Year Total P+I Net New D/S P & I @105%Assessments Net Levy
<br />2023 2024 2025 -----
<br />2024 2025 2026 115,533.33 115,533.33 121,310.00 73,699.50 47,610.50
<br />2025 2026 2027 246,650.00 246,650.00 258,982.50 71,242.86 187,739.64
<br />2026 2027 2028 248,650.00 248,650.00 261,082.50 68,786.20 192,296.30
<br />2027 2028 2029 250,150.00 250,150.00 262,657.50 66,329.56 196,327.94
<br />2028 2029 2030 251,150.00 251,150.00 263,707.50 63,872.90 199,834.60
<br />2029 2030 2031 246,650.00 246,650.00 258,982.50 61,416.26 197,566.24
<br />2030 2031 2032 246,900.00 246,900.00 259,245.00 58,959.60 200,285.40
<br />2031 2032 2033 246,650.00 246,650.00 258,982.50 56,502.96 202,479.54
<br />2032 2033 2034 250,900.00 250,900.00 263,445.00 54,046.30 209,398.70
<br />2033 2034 2035 244,400.00 244,400.00 256,620.00 51,589.66 205,030.34
<br />Total --$2,347,633.33 $2,347,633.33 $2,465,015.00 $626,445.80 $1,838,569.20
<br />Bond Data
<br />Dated Date 10/01/2024
<br />Call Date 2/01/2033
|