|
EXHIBIT C
<br />LEVIES AND SPECIAL ASSESSMENTS
<br />Assessments
<br />Date
<br />Principal
<br />Coupon
<br />Interest
<br />Total P+I
<br />12/31/2026
<br />34,768.39
<br />5.441%
<br />22,480.71
<br />57,249.10
<br />12/31/2027
<br />34,768.39
<br />5.441%
<br />20,588.92
<br />55,357.31
<br />12/31/2028
<br />34,768.38
<br />5.441%
<br />18,697.16
<br />53,465.54
<br />12/31 /2029
<br />34,768.38
<br />5.441%
<br />16,805.38
<br />51,573.76
<br />12/31 /2030
<br />34,768.38
<br />5.441 %
<br />14,913.58
<br />49,681.96
<br />12/31 /2031
<br />34,768.38
<br />5.441%
<br />13,021 M
<br />47,790.20
<br />12/31/2032
<br />34,768.38
<br />5.441%
<br />11,130.04
<br />45,898.42
<br />12/31/2033
<br />34,768.38
<br />5.441%
<br />9,238.26
<br />44,006.64
<br />12/31/2034
<br />34,768.38
<br />5.441%
<br />7,346.48
<br />42,114.86
<br />12/31/2035
<br />34,768.37
<br />5.441%
<br />5,454.70
<br />_ 40,223.07
<br />12/31/2036
<br />12,392.77
<br />5.750%
<br />3,562.92
<br />15,955.69
<br />12/31 /2037
<br />12,392.77
<br />5.750%
<br />2,850.34
<br />15,243.11
<br />12/31/2038
<br />12,392.77
<br />5.750%
<br />2,137.76
<br />14,530.53
<br />12/31/2039
<br />12,392.77
<br />5.750%
<br />1,425.16
<br />13,817.93
<br />12/31/2040
<br />12,392.77
<br />5.750%
<br />712.58
<br />13,105.35
<br />Total
<br />$409,647.66
<br />-
<br />$150,365.81
<br />$560,013.47
<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+I
<br />Net New D/S
<br />P & 1 @105%
<br />Assessments
<br />Net Levy
<br />2024
<br />2025
<br />2025
<br />2026
<br />2026
<br />2027
<br />-
<br />115,344.37
<br />115,344.37
<br />-
<br />121,111.59
<br />57,249.10
<br />63,862.49
<br />2026
<br />2027
<br />2028
<br />206,612.50
<br />206,612.50
<br />216,943.13
<br />55,357.31
<br />161,585.82
<br />2027
<br />2028
<br />2029
<br />200,112.50
<br />200,112.50
<br />210,118.13
<br />53,465.54
<br />156,652.59
<br />2028
<br />2029
<br />2030
<br />198,612.50
<br />198,612.50
<br />208,543.13
<br />51,573.76
<br />156,969.37
<br />2029
<br />2030
<br />203-1
<br />196,862.50
<br />196,862.50
<br />206,705.63
<br />49,681.96
<br />157,023.67
<br />2030
<br />2031
<br />2032
<br />199,862.50
<br />199,862.50
<br />209,855.63
<br />47,790.20
<br />162,065.43
<br />2031
<br />2032
<br />2033
<br />197,362.50
<br />197,362.50
<br />207,230.63
<br />45,898.42
<br />161,332.21
<br />2032
<br />2033
<br />2034
<br />189,612.50
<br />189,612.50
<br />199,093.13
<br />44,006.64
<br />155,086.49
<br />2033
<br />2034
<br />2035
<br />191,862.50
<br />191,862.50
<br />2.01,455.63
<br />42,114.86
<br />159,340.77
<br />2034
<br />2035
<br />2036
<br />188,612.50
<br />188,612.50
<br />198,043.13
<br />40,223.07
<br />157,820.06
<br />2035
<br />2036
<br />2037
<br />55,112.50
<br />55,112.50
<br />57,868.13
<br />15,955.69
<br />41,912.44
<br />2036
<br />2037
<br />2038
<br />52,862.50
<br />52,862.50
<br />55,505.63
<br />15,243.11
<br />40,262.52
<br />2037
<br />2038
<br />2039
<br />56,062.50
<br />56,062.50
<br />58,865.63
<br />14,530.53
<br />44,335.10
<br />2038
<br />2039
<br />2040
<br />54,062.50
<br />54,062.50
<br />56,765.63
<br />13,817.93
<br />42,947.70
<br />2039
<br />2040
<br />2041
<br />52,062.50
<br />52,062.50
<br />54,665.63
<br />13,105.35
<br />41,560.28
<br />Total
<br />$2,155,019.37
<br />$2,155,019.37
<br />$2,262,770.34
<br />S560,013.47
<br />$1,702,756.87
<br />
|