|
EXHIBIT C
<br />LEVIES AND SPECIAL ASSESSMENTS
<br />Assessments
<br />Date
<br />Principal
<br />Coupon
<br />Interest
<br />Total P+1
<br />12/31/2025
<br />49,133.00
<br />5.000%
<br />24,566.50
<br />73,699.50
<br />12/31/2026
<br />49,133.00
<br />5.000%
<br />22,109.86
<br />71,242.86
<br />12/31/2027
<br />49,133.00
<br />5.000%
<br />19,653.20
<br />68,786.20
<br />12/31/2028
<br />49,133.00
<br />5.000%
<br />17,196.56
<br />66,329.56
<br />12/31/2029
<br />49,133.00
<br />5.000%
<br />14,739.90
<br />63,872.90
<br />12/31/2030
<br />49,133.00
<br />5.000%
<br />12,283.26
<br />61,416.26
<br />12/31/2031
<br />49,133.00
<br />5.000%
<br />9,826.60
<br />58,959.60
<br />12/31/2032
<br />49,133.00
<br />5.000%
<br />7,369.96
<br />56,502.96
<br />12/31/2033
<br />49,133.00
<br />5.000%
<br />4,913.30
<br />54,046.30
<br />12/31/2034
<br />49,133.00
<br />5.000%
<br />2,456.66
<br />51,589.66
<br />Total
<br />$491,330.00
<br />-
<br />$135,115.80
<br />$626,445.80
<br />Significant Dates
<br />Filing Date
<br />1/01/2025
<br />First Payment Date
<br />12/31/2025
<br />Tax Levy Schedule
<br />Tax
<br />Tax
<br />Bond
<br />Levy
<br />Collect
<br />Pay
<br />Year
<br />Year
<br />Year
<br />Total P+1
<br />Net New D/S
<br />P & 1 @105%
<br />Assessments
<br />Net Levy
<br />2023
<br />2024
<br />2025
<br />-
<br />-
<br />-
<br />-
<br />-
<br />2024
<br />2025
<br />2026
<br />115,533.33
<br />115,533.33
<br />121,310.00
<br />73,699.50
<br />47,610.50
<br />2025
<br />2026
<br />2027
<br />246,650.00
<br />246,650.00
<br />258,982.50
<br />71,242.86
<br />187,739.64
<br />2026
<br />2027
<br />2028
<br />248,650.00
<br />248,650.00
<br />261,082.50
<br />68,786.20
<br />192,296.30
<br />2027
<br />2028
<br />2029
<br />250,150.00
<br />250,150.00
<br />262,657.50
<br />66,329.56
<br />196,327.94
<br />2028
<br />2029
<br />2030
<br />251,150.00
<br />251,150.00
<br />263,707.50
<br />63,872.90
<br />199,834.60
<br />2029
<br />2030
<br />2031
<br />246,650.00
<br />246,650.00
<br />258,982.50
<br />61,416.26
<br />197,566.24
<br />2030
<br />2031
<br />2032
<br />246,900.00
<br />246,900.00
<br />259,245.00
<br />58,959.60
<br />200,285.40
<br />2031
<br />2032
<br />2033
<br />246,650.00
<br />246,650.00
<br />258,982.50
<br />56,502.96
<br />202,479.54
<br />2032
<br />2033
<br />2034
<br />250,900.00
<br />250,900.00
<br />263,445.00
<br />54,046.30
<br />209,398.70
<br />2033
<br />2034
<br />2035
<br />244,400.00
<br />244,400.00
<br />256,620.00
<br />51,589.66
<br />205,030.34
<br />Total - - $2,347,633.33 $2,347,633.33 $2,4659015.00 $626,445.80 $1,838,569.20
<br />Bond Data
<br />Dated Date 10/01/2024
<br />Call Date 2/01/2033
<br />
|