|
12831294v1
<br />
<br /> B-1
<br />
<br />EXHIBIT B
<br />
<br />TAX LEVY SCHEDULE
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />
<br />Payment
<br />Date
<br />Principal Coupon Interest Total P+I 105%
<br />Overlevy
<br />Levy Amount Levy/Collection
<br />Year
<br />02/01/2022 155,000.00 5.000% 247,065.42 402,065.42 422,168.69 422,168.69 2020/2021
<br />02/01/2023 225,000.00 5.000% 191,675.00 416,675.00 437,508.75 437,508.75 2021/2022
<br />02/01/2024 235,000.00 5.000% 180,425.00 415,425.00 436,196.25 436,196.25 2022/2023
<br />02/01/2025 245,000.00 5.000% 168,675.00 413,675.00 434,358.75 434,358.75 2023/2024
<br />02/01/2026 260,000.00 5.000% 156,425.00 416,425.00 437,246.25 437,246.25 2024/2025
<br />02/01/2027 270,000.00 5.000% 143,425.00 413,425.00 434,096.25 434,096.25 2025/2026
<br />02/01/2028 285,000.00 4.000% 129,925.00 414,925.00 435,671.25 435,671.25 2026/2027
<br />02/01/2029 295,000.00 4.000% 118,525.00 413,525.00 434,201.25 434,201.25 2027/2028
<br />02/01/2030 310,000.00 4.000% 106,725.00 416,725.00 437,561.25 437,561.25 2028/2029
<br />02/01/2031 320,000.00 1.000% 94,325.00 414,325.00 435,041.25 435,041.25 2029/2030
<br />02/01/2032 325,000.00 1.100% 91,125.00 416,125.00 436,931.25 436,931.25 2030/2031
<br />02/01/2033 330,000.00 1.200% 87,550.00 417,550.00 438,427.50 438,427.50 2031/2032
<br />02/01/2034 330,000.00 1.300% 83,590.00 413,590.00 434,269.50 434,269.50 2032/2033
<br />02/01/2035 335,000.00 1.400% 79,300.00 414,300.00 435,015.00 435,015.00 2033/2034
<br />02/01/2036 340,000.00 1.500% 74,610.00 414,610.00 435,340.50 435,340.50 2034/2035
<br />02/01/2037 345,000.00 1.550% 69,510.00 414,510.00 435,235.50 435,235.50 2035/2036
<br />02/01/2038 350,000.00 1.600% 64,162.50 414,162.50 434,870.63 434,870.63 2036/2037
<br />02/01/2039 355,000.00 1.650% 58,562.50 413,562.50 434,240.63 434,240.63 2037/2038
<br />02/01/2040 365,000.00 1.700% 52,705.00 417,705.00 438,590.25 438,590.25 2038/2039
<br />02/01/2041 370,000.00 2.000% 46,500.00 416,500.00 437,325.00 437,325.00 2039/2040
<br />02/01/2042 375,000.00 2.000% 39,100.00 414,100.00 434,805.00 434,805.00 2040/2041
<br />02/01/2043 385,000.00 2.000% 31,600.00 416,600.00 437,430.00 437,430.00 2041/2042
<br />02/01/2044 390,000.00 2.000% 23,900.00 413,900.00 434,595.00 434,595.00 2042/2043
<br />02/01/2045 400,000.00 2.000% 16,100.00 416,100.00 436,905.00 436,905.00 2043/2044
<br />02/01/2046 405,000.00 2.000% 8,100.00 413,100.00 433,755.00 433,755.00 2044/2045
<br />Total $8,000,000.00 - $2,363,605.42 $10,363,605.42 $10,881,785.69 $10,881,785.69 -
|