November 8, 2023

Property Owner University Park, FL 34201

RE:	University Park Recreation District
Notice of Hearing on Assessments to Property

Dear Property Owner:

You are receiving this notice because Manatee County tax records indicate that you are a property owner within the University Park Recreation District (the “District”). The District is a special-purpose unit of local government that was established pursuant to Chapter 417, Florida Statutes. At the November 3, 2023, meeting of the District’s Board of Supervisors, the District approved The Master Assessment Methodology Report dated November 3, 2023, (the “Assessment Report”) that describes the nature of the improvements that may be acquired or built by the District that benefit the properties throughout the District.

A copy of the Assessment Report is enclosed as Exhibit A. It includes the preliminary assessment roll and the assessments proposed for your property. The Assessment Report allocates the District’s total anticipated debt over all benefited property within Recreation District. The total amount to be levied against each parcel is detailed in the Assessment Report incorporated herein by this reference, as such Assessment Report may be amended at the below referenced hearing.

The assessments will appear on your regular tax bill issued by the Manatee County Tax Collector. As provided in the Assessment Report, the total amount of assessments, as may be imposed in accordance with one or more debt issuances, will constitute a lien against your property that may be prepaid in accordance with Chapter 170, Florida Statutes, or may be paid in not more than thirty (30) annual installments. The failure to pay these assessments will cause a tax certificate to be issued against your property within the District which may result in a loss of title.

In accordance with Chapters 417, 170, and 197, Florida Statutes, this letter is to notify you that a public hearing for the above-mentioned assessments will be held at 1:00 p.m. on December 8, 2023, at University Park Country Club’s Business Center, 8301 The Park Blvd, University Park, Florida 34201. At this hearing, the Board will sit as an equalizing board to hear and consider testimony from any interested property owners as to the propriety and advisability of making the improvements, or some phase thereof, as to the cost thereof, as to the manner of payment thereof, and as to the amount thereof to be assessed against each property so improved. All affected property owners have a right to appear at the hearing and to file written objections with the District Board of Supervisors within twenty (20) days of this notice.

Information concerning the assessments and copies of the documents referred to in this letter are on file and available during normal business hours at the District’s Office, located at 3501 Quadrangle Boulevard, Suite 270, Orlando, FL 32817, or by contacting the District’s Financial Advisor at (407) 723-5900. You may appear at the hearing or submit your comments in advance to the attention of the District Manager at its address above.

Sincerely,

Vivian Carvalho District Manager
University Park Recreation District

Enclosures:
Exhibit A:	Assessment Methodology Report – November 3, 2023

MASTER ASSESSMENT METHODOLOGY

UNIVERSITY PARK RECREATION DISTRICT SERIES 2024 BOND(S)

November 2023

Prepared for:

Members of the Board of Supervisors, University Park Recreation District

Prepared on November 3, 2023

PFM Financial Advisors LLC
3501 Quadrangle Boulevard, Ste 270
Orlando, FL 32817

MASTER ASSESSMENT METHODOLOGY UNIVERSITY PARK RECREATION DISTRICT SERIES 2024 BOND(S)

November 3, 2023

Introduction

Purpose

This “Master Assessment Methodology,” (“Methodology”) provides a system for the allocation of non-ad valorem special assessments securing the repayment of long-term debt planned to be issued by the University Park Recreation District (“UPRD”) to fund beneficial recreational improvements and facilities. The Methodology described herein has two goals: (1) quantifying the special benefits received by properties within the District as a result of the construction of the District’s improvements and facilities, and (2) equitably allocating the costs incurred by the District to provide these benefits to properties in the District.

Background

The UPRD was created by Manatee County Ordinance 18-29 (“Ordinance”) on August 2, 2018 to finance, fund, plan, establish, acquire, construct or reconstruct, enlarge or extend, equip, operate, and maintain Recreation Facilities (“the Club”). The Club includes a 27-hole golf course and practice facilities, a pro shop, a clubhouse with kitchen, administrative and community facilities, tennis courts, a croquet court, a fitness center, a golf cart storage facility, and associated facilities, as well as certain other facilities and parcels of land that are within the University Park Country Club development.1

UPRD is considering the financing of certain recreational improvements and facilities (see Section 1.4). This report provides a funding plan to finance the certain recreational improvements via special assessments.

Special assessments are authorized under Section 2-8-154(o) of the Ordinance providing for the use of non-ad valorem assessments (imposed along with property taxes) pursuant to Chapter 170, F.S. to fund purchase and improvement of the Club. Chapter 170.02 states that “Special assessments against property deemed to be benefited by local improvements, as provided for in s. 170.01, shall be assessed upon the property specially benefited by the improvement in proportion to the benefits to be derived therefrom, said special benefits to be determined and prorated according to the foot frontage of the respective properties specially benefited by said improvement, or by such other method as the governing body of the municipality [or in this case UPRD] may prescribe.”

1 Technically, the University Park Development of Regional Impact approved by Manatee County, as amended

2

Current Land Use Plan for UPRD

As of the date of this report, there are 1,202 single family residential units with UPRD. UPRD intends on financing the certain recreational improvements via bond issuance with a 30-year term (herein after referred to as the (“Series 2024 Bond(s)”). These units represent the source of repayment of the Series 2024 Bond(s) via special assessment.

CIP - Infrastructure Installation

The District will install, repair and/or construct certain recreational improvements as provided in Table 1.

Table 1. Summary of Recreational Improvement Costs*

Category	$	
Golf Course Irrigation & Infrastructure	$6,000,000	
Kitchen Renovation & Modernization	$3,000,000	
Fitness Renovation & Modernization	$3,500,000	
Club Centre-Reception, Activity Rooms, Offices	$5,500,000	
Additional Parking	$500,000	
TOTAL*	$18,500,000	
Source: UPRD, *subject to change based on final price estimates and total includes allowance for escalation and contingencies.

Requirements of a Valid Assessment Methodology

Valid special assessments under Florida law require two things. First, the properties assessed must receive a special benefit from the improvements paid for via the assessments that exceeds the burden of the debt placed upon them. Second, the assessments must be fairly and reasonably allocated to the properties being assessed in proportion to the benefits they will receive.2

If these two characteristics of valid special assessments are adhered to, Florida law provides wide latitude to legislative bodies, such as the District’s Board of Supervisors, in approving special assessments. Indeed, Florida courts have found that mathematical perfection is probably impossible, but if reasonable people disagree the assessment will be upheld. Only if the Board was to act in an arbitrary, capricious or grossly unfair fashion would its assessment method be overturned.

2 595 So.2d 25 (1992) CITY OF BOCA RATON, Florida, Etc., Appellant/Cross-Appellee, v.
STATE of Florida, Etc., et al., Appellees/Cross-Appellant Supreme Court of Florida; Van Assenderp and Solis, “Dispelling the Myths: Florida’s Non Ad Valorem Special Assessment Law”, Florida State University Law Review, Volume 20, Issue 4, pages 822-869;

3

One of the leading cases concerning special assessments is City of Boca Raton v. State of Florida.3 A number of aspects of the Supreme Court’s decision bear on the special assessments contemplated here. Below, is a quote from the decision.

"No system of appraising benefits or assessing costs has yet been devised that is not open to some criticism. None have attained the ideal position of exact equality, but, if assessing boards would bear in mind that benefits actually accruing to the property improved in addition to those received by the community at large must control both as to benefits prorated and the limit of assessments for cost of improvement, the system employed would be as near the ideal as it is humanly possible to make it." While front foot or square foot methodologies for apportioning costs of special improvement projects are more traditional, other methods are permissible. As we stated in South Trail Fire Control District v. State, 273 So.2d 380, 384 (Fla. 1973): “The manner of the assessment is immaterial and may vary within the district, as long as the amount of the assessment for each tract is not in excess of the proportional benefits as compared to other assessments on other tracts.”

In creating the UPRD Manatee County found that “establishment of the UPRD is the preferred mechanism whereby such purchase can be consummated and financed, to the benefit of the public and all residents of the community of University Park.”4 Manatee County also concluded that “All of the territory within the UPRD will be benefitted by the long-term operation and maintenance of the recreational facilities by the UPRD.”5

Special Benefits and General Benefits

Continued enhancement of recreational facilities by UPRD will create both: (1) special benefits to the assessable properties in UPRD and (2) general benefits to properties outside UPRD. However, as discussed below, these general benefits are incidental in nature and are readily distinguishable from the special benefits which accrue to UPRD.

Property owners in UPRD, who would be specially assessed under this plan of finance, will receive special benefits from the recreational improvements. The recreational improvements are an integral part of the University Park development. The residents in UPRD petitioned to form UPRD, and more than 80% of the votes cast voted to form UPRD, subjecting themselves to special assessments as necessary.

There is no doubt that the general public, and property owners outside UPRD, benefit from the recreational improvements. However, these benefits are incidental. Clearly properties outside UPRD do not enjoy the same level of use and enjoyment from the recreational improvements compared to those properties lying inside of the boundaries of UPRD. Furthermore, the recreational improvements are likely to preserve and to enhance property values in UPRD and unlikely to do so for properties outside UPRD.

3 595 So.2d 25 (1992) CITY OF BOCA RATON, Florida, Etc., Appellant/Cross-Appellee, v. STATE of Florida, Etc., et al., Appellees/Cross-Appellant Supreme Court of Florida
4 Manatee County Ordinance 18-29
5 Ibid

4

Special Benefit and Equitable Apportionment

As noted above, valid special assessments must meet the two-pronged test set out in Boca Raton v. Florida. First, the properties assessed must receive a special benefit that exceeds the burden of the debt to be imposed. Second, the assessments must be fairly allocated to the properties being assessed in proportion to the benefits they will receive. As discussed above, the properties to be assessed clearly would receive special benefits in excess of the assessment debt to be imposed. The residents of UPRD, which includes most of the property owners, voted to form UPRD knowing that this exposed them to current and future assessments. This is tantamount to an arms-length transaction where the buyer is willing to make payments (in this case special assessments) to acquire goods and services (in this case recreational improvements). Having satisfied the special benefit prong of the test, the balance of this report focuses on the equitable apportionment prong.

2.0	CIP Plan of Finance

As discussed previously, UPRD is considering financing certain recreational improvements as described in Table 1 via the issuance of its Series 2024 Bond(s). Since the exact interest rate and issuance costs cannot be know with certainty until the Series 2024 Bond(s) are issued, the Series 2024 Bond(s) were sized based on the following core considerations: 1) a maximum par amount of $20,600,000, 2) an interest rate of 5.5% and 3) a term of 30 years.

In addition to core considerations, with any issuance of long-term debt there are certain elements standard to an issuance depending on the final structure, such as a debt service reserve account, a capitalized interest account and cost of issuance which pays for costs associated with the necessary legal and professional opinions needed to close the transaction including bond counsel, district counsel, financial advisor, and trustee. Also included in the cost of issuance is any necessary bank placement fee and/or underwriter’s discount, Table 2 summarizes the Series 2024 Bond(s) sizing.

It is important to note that to the ultimate structure of the financing and associated financing rate, will impact the funds available for the certain recreation improvements. To the extent that the ultimate financing results in project funds not sufficient to cover all costs detailed in Table 1; some elements of the recreation facilities may need to be excluded from the financing.

5

Table 2. Estimated UPRD Financing Details, Series 2024 Bond(s)

Category	Total Value	
Project Funds	$18,500,000	
Debt Service Reserve (50% of MADS)	$711,743.75	
Capitalized Interest	$616,855.56	
Cost of Issuance	$250,000	
Underwriter's Discount	$206,000.00	
Bond Insurance	$313,768.54	
Rounding	$1,632.15	
Maximum Bond Principal	$20,600,000	

Average Annual Interest Rate:	
5.50%	
Term (Years):	30	
Capitalized Interest (Months):	7	
Maximum Net Annual Debt Service:	$1,423,488	
Maximum Gross Annual Debt Service (1):	$1,530,632	
Source: PFM Financial Advisors LLC
(1) Gross assessments represent the assessment placed on the County tax roll each year, if the District elects to use the Uniform Method of collecting non-ad valorem assessments authorized by Chapter 197 of the Florida Statutes. Gross assessments include a 7.0% gross-up to account for the fees of the County Property Appraiser and Tax Collector and the statutory early payment discount.

Assessment Allocation Methodology

Overview

As noted above, the allocation of debt must be equitable and proportionate to the benefits the properties receive. There is a wide array of options available to apportion the costs of the Series 2024 Bond(s) to the benefitting properties in UPRD. For example, it is reasonable to allocate the costs equally to all households per unit since all receive special benefits from the recreational improvements. Alternatively, it is reasonable to allocate a portion of the costs based on the values of the homes. This is because if all homes received an equal percentage benefit from the recreational facilities related to an increase in, or protection of, the value of their property, the more valuable homes receive more dollar value of benefit than do the less valuable homes. In addition, it is reasonable to allocate the costs of the Series 2024 Bond(s) using a combination of a fixed-fee amount and an amount based on home value.

Allocation based upon a fixed fee to defray 50% of the cost, with the balance allocated based on market value is recommended for the following reasons. First, this is the allocation methodology approved for UPRD’s existing Series 2019 Bonds. Second, all homes in UPRD specially benefit from the certain recreational facilities. Therefore, it is reasonable and appropriate for all to share equally in a portion of the Bond cost. Third, it is also reasonable and appropriate to recognize that more valuable homes derive more special benefit in dollar terms than less valuable homes from the recreational facilities. Therefore, an equally weighted assessment allocation is the most equitable option.

6

Allocation Using the 50% / 50% Methodology

The recommended allocation methodology apportions 50% of the annual debt service cost on an equal pro rata basis to all 1,202 homes in UPRD. The remaining 50% is allocated based on the market value of the homes as of September, 2022. Table 3 shows the derivation of the base fee which equals $636.70 per home.

Table 3. Calculation of Base Fee for the 50%/50% Allocation Methodology

Category	Amount	
Debt Service	$1,423,487.50	
Administrative Cost	$107,144.22	
Total Annual Assessment	$1,530,631.72	
50% of Annual Assessment (includes administrative costs)	$765,316	
Number of Homes	1,202	
Base Rate Per Home (includes administrative cost)	$636.70	
Source: PFM Financial Advisors LLC

The balance of the $1,530,631.72 of annual total assessment necessary is allocated through imposing a tax rate, or millage (equal to $1 per $1,000 of market value). Based on the market value of homes in UPRD, the millage required is 0.9296. Market value was selected, because market value is the most equitable basis and it is the basis most consistent with the logic that the special benefit from the recreational facilities is conferred in part based on property value.

The market value of a home (termed “Just Value” in Florida) is the fair market value of the home according to the property assessor in each county (“PA”). The assessed value of a home is equal to the market value less various assessment differentials such as Save Our Homes. The taxable value of a home is its assessed value less exemptions, such as the Homestead Exemption.6 Property taxes are based on taxable value.

Market value is used here for the following reasons. First, as discussed above, a portion of the special benefit from the Club and its facilities accrues to property value. Market value is the value of the property itself, before various adjustments related to assessment differentials or exemptions. Therefore, market value is the appropriate basis. Second, the assessment differentials derived mostly from Save Our Homes limits on assessed value are highly differentiated and based on tenure not on special benefit. Furthermore, the various exemptions, including Homestead, are also not related to special benefit.

6 http://floridarevenue.com/property/Documents/jat.pdf
Also The Florida Supreme Court has interpreted the meaning of "just valuation" and the application of the eight statutory factors that the Property Appraisers must consider in arriving at just value. Case law provides that, “. . . the just valuation at which property must be assessed under the constitution and section 193.011 is synonymous with fair market value, i.e., the amount a purchaser, willing but not obliged to buy, would pay a seller who is willing but not obliged to sell. In arriving at fair market value, the assessor must consider, but not necessarily use, each of the factors set out in section 193.011. Valencia Center, Inc. v. Bystrom, 543 So.2d 214,216 (Fla. 1989) (quoting Walter v. Schuler, 176 So.2d 81 (Fla.1965) and Oyster Pointe Resort Condominium Ass'n v. Nolte, 524 So.2d 415 (Fla.1988)).

7

The use of a fixed valuation date of September 1, 2022 is appropriate for the following reasons. First, it represents a current set of valuations consistent with an approved methodology which voters approved at the formation of the UPRD. Second, a fixed valuation provides certainty to the properties being assessed that their assessment will remain constant. Thus, assessment payers will know with certainty what their assessments will be. Third, a fixed valuation date will result in greater efficiency and lower cost in administering the assessment roll each year.

The tax collectors of Florida send out the tax bills in October of each year for collection of taxes from November through March of the following calendar year. The tax bills show assessed value, exempt value and taxable value. The various millage rates for each taxing authority are separately shown, since their millage rates vary, and the total is then provided. The tax bills do not show the market value (Just Value) of the property. The market value is shown on the top line of the “Notice of Proposed Property Taxes and Proposed or Adopted Non-Ad Valorem Assessments” mailed in late August of each year.

The tax assessment roll proposed in this report showing the proposed UPRD special assessment is provided in Section 4.

4.0	Preliminary Master Assessment Roll

Should UPRD decide to impose assessments as described above, the assessment amount for each property is presented in Exhibit A.

8

Exhibit A – Assessment Roll

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054102059	AB	Albermarle	1,104.27	$22,385	$1,026.54	$636.70	$1,663.24	
2054102109	AB	Albermarle	1,303.76	$24,881	$1,211.99	$636.70	$1,848.69	
2054102159	AB	Albermarle	2,042.00	$34,117	$1,898.26	$636.70	$2,534.96	
2054102209	AB	Albermarle	1,640.65	$29,095	$1,525.16	$636.70	$2,161.86	
2054102259	AB	Albermarle	1,746.44	$30,419	$1,623.51	$636.70	$2,260.21	
2054102309	AB	Albermarle	1,253.73	$24,255	$1,165.48	$636.70	$1,802.18	
2054102359	AB	Albermarle	1,336.05	$25,285	$1,242.01	$636.70	$1,878.71	
2054102409	AB	Albermarle	1,410.58	$26,217	$1,311.28	$636.70	$1,947.99	
2054102459	AB	Albermarle	2,002.09	$33,617	$1,861.16	$636.70	$2,497.86	
2054102509	AB	Albermarle	1,968.64	$33,199	$1,830.06	$636.70	$2,466.76	
2054102559	AB	Albermarle	2,049.27	$34,208	$1,905.02	$636.70	$2,541.72	
1919925550	AS	Ascot	507.36	$14,917	$471.65	$636.70	$1,108.35	
1919925600	AS	Ascot	489.54	$14,694	$455.08	$636.70	$1,091.78	
1919925659	AS	Ascot	565.84	$15,648	$526.01	$636.70	$1,162.71	
1919925709	AS	Ascot	507.97	$14,924	$472.21	$636.70	$1,108.91	
1919925758	AS	Ascot	571.04	$15,713	$530.85	$636.70	$1,167.55	
1919925808	AS	Ascot	506.95	$14,912	$471.27	$636.70	$1,107.97	
1919925857	AS	Ascot	677.24	$17,042	$629.57	$636.70	$1,266.27	
1919925907	AS	Ascot	578.65	$15,809	$537.92	$636.70	$1,174.62	
1919925956	AS	Ascot	486.34	$14,654	$452.11	$636.70	$1,088.81	
1919926004	AS	Ascot	566.20	$15,653	$526.34	$636.70	$1,163.05	
1919926053	AS	Ascot	594.06	$16,001	$552.25	$636.70	$1,188.95	
1919926103	AS	Ascot	542.50	$15,356	$504.31	$636.70	$1,141.01	
1919926152	AS	Ascot	542.76	$15,360	$504.55	$636.70	$1,141.25	
1919926202	AS	Ascot	487.22	$14,665	$452.92	$636.70	$1,089.62	
1919926251	AS	Ascot	594.25	$16,004	$552.42	$636.70	$1,189.13	
1919926301	AS	Ascot	522.38	$15,105	$485.61	$636.70	$1,122.31	
1919926350	AS	Ascot	925.76	$20,151	$860.59	$636.70	$1,497.30	
1919926400	AS	Ascot	546.93	$15,412	$508.43	$636.70	$1,145.13	
1919926459	AS	Ascot	489.76	$14,697	$455.29	$636.70	$1,091.99	
1919926509	AS	Ascot	558.98	$15,562	$519.63	$636.70	$1,156.33	
1919926558	AS	Ascot	541.18	$15,340	$503.08	$636.70	$1,139.79	
1919926608	AS	Ascot	539.71	$15,321	$501.72	$636.70	$1,138.42	
1919926657	AS	Ascot	577.72	$15,797	$537.06	$636.70	$1,173.76	
1919926707	AS	Ascot	545.68	$15,396	$507.27	$636.70	$1,143.97	
1919926756	AS	Ascot	552.26	$15,478	$513.39	$636.70	$1,150.09	
1919926806	AS	Ascot	489.55	$14,694	$455.09	$636.70	$1,091.80	
1919926855	AS	Ascot	581.52	$15,844	$540.58	$636.70	$1,177.28	
1919926905	AS	Ascot	497.82	$14,797	$462.77	$636.70	$1,099.48	
1919926954	AS	Ascot	556.12	$15,527	$516.97	$636.70	$1,153.67	
1919927029	AS	Ascot	481.31	$14,591	$447.43	$636.70	$1,084.14	
1919927051	AS	Ascot	468.38	$14,429	$435.41	$636.70	$1,072.11	
1920206559	BO	Boltons	760.67	$18,086	$707.13	$636.70	$1,343.83	
1920206609	BO	Boltons	486.52	$14,656	$452.27	$636.70	$1,088.97	
1920206659	BO	Boltons	632.05	$16,477	$587.56	$636.70	$1,224.26	
1920206709	BO	Boltons	653.62	$16,747	$607.61	$636.70	$1,244.31	
1920206759	BO	Boltons	641.22	$16,591	$596.09	$636.70	$1,232.79	
1920206809	BO	Boltons	666.81	$16,912	$619.87	$636.70	$1,256.57	
1920206859	BO	Boltons	635.27	$16,517	$590.55	$636.70	$1,227.25	
1919927559	CH	Chelsea	1,506.18	$27,413	$1,400.15	$636.70	$2,036.86	
1919927609	CH	Chelsea	1,286.49	$24,664	$1,195.93	$636.70	$1,832.63	
1919927659	CH	Chelsea	1,204.07	$23,633	$1,119.31	$636.70	$1,756.01	
1919927709	CH	Chelsea	1,272.95	$24,495	$1,183.35	$636.70	$1,820.05	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919927759	CH	Chelsea	1,602.75	$28,621	$1,489.93	$636.70	$2,126.63	
1919927809	CH	Chelsea	1,338.91	$25,320	$1,244.66	$636.70	$1,881.36	
1919927859	CH	Chelsea	1,273.84	$24,506	$1,184.18	$636.70	$1,820.88	
1919927909	CH	Chelsea	1,821.71	$31,361	$1,693.48	$636.70	$2,330.18	
1919927959	CH	Chelsea	1,663.29	$29,379	$1,546.21	$636.70	$2,182.91	
2054143108	DV	Devonshire PL	713.06	$17,490	$662.87	$636.70	$1,299.57	
2054143157	DV	Devonshire PL	699.33	$17,319	$650.11	$636.70	$1,286.81	
2054143207	DV	Devonshire PL	811.97	$18,728	$754.82	$636.70	$1,391.52	
2054143256	DV	Devonshire PL	857.93	$19,303	$797.54	$636.70	$1,434.24	
2054143306	DV	Devonshire PL	676.65	$17,035	$629.02	$636.70	$1,265.72	
2054143355	DV	Devonshire PL	691.00	$17,214	$642.36	$636.70	$1,279.07	
2054143405	DV	Devonshire PL	701.22	$17,342	$651.86	$636.70	$1,288.56	
2054143454	DV	Devonshire PL	712.28	$17,480	$662.14	$636.70	$1,298.84	
2054143504	DV	Devonshire PL	786.95	$18,415	$731.56	$636.70	$1,368.26	
2054143553	DV	Devonshire PL	816.37	$18,783	$758.90	$636.70	$1,395.61	
2054143603	DV	Devonshire PL	685.72	$17,148	$637.46	$636.70	$1,274.16	
2054143652	DV	Devonshire PL	758.92	$18,064	$705.50	$636.70	$1,342.20	
2054143702	DV	Devonshire PL	609.92	$16,200	$566.98	$636.70	$1,203.69	
2054143751	DV	Devonshire PL	786.98	$18,415	$731.58	$636.70	$1,368.29	
2054143801	DV	Devonshire PL	788.76	$18,437	$733.24	$636.70	$1,369.94	
2054143850	DV	Devonshire PL	665.95	$16,901	$619.07	$636.70	$1,255.77	
2054143900	DV	Devonshire PL	820.68	$18,837	$762.91	$636.70	$1,399.62	
2054143959	DV	Devonshire PL	676.36	$17,031	$628.75	$636.70	$1,265.45	
1919905107	EC	Eaton Place	673.56	$16,996	$626.14	$636.70	$1,262.85	
1919905156	EC	Eaton Place	692.80	$17,237	$644.03	$636.70	$1,280.73	
1919905206	EC	Eaton Place	594.29	$16,004	$552.46	$636.70	$1,189.16	
1919905255	EC	Eaton Place	717.39	$17,544	$666.89	$636.70	$1,303.59	
1919905305	EC	Eaton Place	715.20	$17,517	$664.86	$636.70	$1,301.56	
1919905354	EC	Eaton Place	742.68	$17,861	$690.40	$636.70	$1,327.11	
1919905404	EC	Eaton Place	756.42	$18,033	$703.17	$636.70	$1,339.87	
1919905453	EC	Eaton Place	785.09	$18,391	$729.83	$636.70	$1,366.53	
1919905503	EC	Eaton Place	724.12	$17,629	$673.15	$636.70	$1,309.85	
1919905552	EC	Eaton Place	651.31	$16,718	$605.47	$636.70	$1,242.17	
1919905602	EC	Eaton Place	722.80	$17,612	$671.92	$636.70	$1,308.63	
1919905651	EC	Eaton Place	756.32	$18,032	$703.09	$636.70	$1,339.79	
1919905701	EC	Eaton Place	708.82	$17,437	$658.92	$636.70	$1,295.62	
1919905750	EC	Eaton Place	707.73	$17,424	$657.92	$636.70	$1,294.62	
1919905800	EC	Eaton Place	681.13	$17,091	$633.18	$636.70	$1,269.88	
1919905859	EC	Eaton Place	842.45	$19,109	$783.14	$636.70	$1,419.85	
1919905909	EC	Eaton Place	748.37	$17,932	$695.69	$636.70	$1,332.39	
1919905958	EC	Eaton Place	656.12	$16,778	$609.93	$636.70	$1,246.64	
1919906006	EC	Eaton Place	690.22	$17,204	$641.63	$636.70	$1,278.34	
1919906055	EC	Eaton Place	646.19	$16,654	$600.70	$636.70	$1,237.40	
1919906105	EC	Eaton Place	752.84	$17,988	$699.84	$636.70	$1,336.55	
1919906154	EC	Eaton Place	737.56	$17,797	$685.64	$636.70	$1,322.34	
1919906204	EC	Eaton Place	685.14	$17,141	$636.91	$636.70	$1,273.61	
1919906253	EC	Eaton Place	669.68	$16,948	$622.54	$636.70	$1,259.25	
1919906303	EC	Eaton Place	643.39	$16,619	$598.10	$636.70	$1,234.80	
1919906352	EC	Eaton Place	681.64	$17,097	$633.66	$636.70	$1,270.36	
1919906402	EC	Eaton Place	694.94	$17,264	$646.02	$636.70	$1,282.72	
1919906451	EC	Eaton Place	663.62	$16,872	$616.90	$636.70	$1,253.61	
1919906501	EC	Eaton Place	704.76	$17,386	$655.15	$636.70	$1,291.86	
1919906550	EC	Eaton Place	741.71	$17,849	$689.50	$636.70	$1,326.20	
1919906600	EC	Eaton Place	771.11	$18,216	$716.83	$636.70	$1,353.53	
1919906659	EC	Eaton Place	671.83	$16,974	$624.54	$636.70	$1,261.24	
1919906709	EC	Eaton Place	760.87	$18,088	$707.31	$636.70	$1,344.01	
1919906758	EC	Eaton Place	539.40	$15,318	$501.43	$636.70	$1,138.14	
1919906808	EC	Eaton Place	633.14	$16,490	$588.57	$636.70	$1,225.27	
1919906857	EC	Eaton Place	712.71	$17,486	$662.54	$636.70	$1,299.25	
1919906907	EC	Eaton Place	634.05	$16,502	$589.42	$636.70	$1,226.12	
1919906956	EC	Eaton Place	695.56	$17,271	$646.60	$636.70	$1,283.30	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919907004	EC	Eaton Place	613.18	$16,241	$570.01	$636.70	$1,206.72	
1919907053	EC	Eaton Place	619.22	$16,316	$575.64	$636.70	$1,212.34	
1919907103	EC	Eaton Place	668.25	$16,930	$621.21	$636.70	$1,257.91	
1919907152	EC	Eaton Place	695.06	$17,265	$646.14	$636.70	$1,282.84	
1919907202	EC	Eaton Place	678.28	$17,055	$630.53	$636.70	$1,267.23	
1919907251	EC	Eaton Place	678.25	$17,055	$630.51	$636.70	$1,267.21	
1919907301	EC	Eaton Place	713.54	$17,496	$663.32	$636.70	$1,300.02	
1919907350	EC	Eaton Place	726.84	$17,663	$675.68	$636.70	$1,312.38	
1919907400	EC	Eaton Place	689.66	$17,198	$641.12	$636.70	$1,277.82	
1919907459	EC	Eaton Place	723.35	$17,619	$672.43	$636.70	$1,309.13	
1919907509	EC	Eaton Place	711.53	$17,471	$661.45	$636.70	$1,298.15	
1919907558	EC	Eaton Place	752.88	$17,988	$699.88	$636.70	$1,336.59	
1919907608	EC	Eaton Place	706.78	$17,412	$657.03	$636.70	$1,293.73	
1919907657	EC	Eaton Place	695.47	$17,270	$646.51	$636.70	$1,283.22	
1919907707	EC	Eaton Place	638.59	$16,559	$593.64	$636.70	$1,230.34	
1919912400	EC	Eaton Place Unit II	749.98	$17,952	$697.18	$636.70	$1,333.89	
1919912459	EC	Eaton Place Unit II	986.10	$20,906	$916.69	$636.70	$1,553.39	
1919912509	EC	Eaton Place Unit II	988.86	$20,941	$919.25	$636.70	$1,555.96	
1919912558	EC	Eaton Place Unit II	835.01	$19,016	$776.23	$636.70	$1,412.93	
1919912608	EC	Eaton Place Unit II	713.57	$17,497	$663.34	$636.70	$1,300.05	
1919912657	EC	Eaton Place Unit II	726.15	$17,654	$675.04	$636.70	$1,311.74	
1919912707	EC	Eaton Place Unit II	711.35	$17,469	$661.27	$636.70	$1,297.98	
1919912756	EC	Eaton Place Unit II	741.41	$17,845	$689.22	$636.70	$1,325.92	
1919912806	EC	Eaton Place Unit II	688.73	$17,186	$640.25	$636.70	$1,276.95	
1919912855	EC	Eaton Place Unit II	743.48	$17,871	$691.15	$636.70	$1,327.85	
1919912905	EC	Eaton Place Unit II	735.39	$17,770	$683.62	$636.70	$1,320.32	
1919912954	EC	Eaton Place Unit II	831.56	$18,973	$773.03	$636.70	$1,409.73	
1919913002	EC	Eaton Place Unit II	769.05	$18,191	$714.91	$636.70	$1,351.61	
1919913051	EC	Eaton Place Unit II	693.58	$17,247	$644.76	$636.70	$1,281.46	
1919913101	EC	Eaton Place Unit II	697.01	$17,289	$647.95	$636.70	$1,284.65	
1919913150	EC	Eaton Place Unit II	606.16	$16,153	$563.49	$636.70	$1,200.19	
1919913200	EC	Eaton Place Unit II	688.29	$17,180	$639.84	$636.70	$1,276.55	
1919913259	EC	Eaton Place Unit II	633.98	$16,501	$589.35	$636.70	$1,226.05	
1919913309	EC	Eaton Place Unit II	685.03	$17,140	$636.81	$636.70	$1,273.51	
1919913358	EC	Eaton Place Unit II	670.06	$16,952	$622.89	$636.70	$1,259.59	
1919913408	EC	Eaton Place Unit II	744.11	$17,879	$691.73	$636.70	$1,328.43	
1919913457	EC	Eaton Place Unit II	669.71	$16,948	$622.57	$636.70	$1,259.27	
1919913507	EC	Eaton Place Unit II	658.12	$16,803	$611.79	$636.70	$1,248.49	
1919913556	EC	Eaton Place Unit II	583.91	$15,874	$542.81	$636.70	$1,179.51	
1919913606	EC	Eaton Place Unit II	639.66	$16,572	$594.64	$636.70	$1,231.34	
1919913655	EC	Eaton Place Unit II	664.35	$16,881	$617.58	$636.70	$1,254.29	
1919913705	EC	Eaton Place Unit II	660.00	$16,826	$613.54	$636.70	$1,250.25	
1919913754	EC	Eaton Place Unit II	652.93	$16,738	$606.97	$636.70	$1,243.67	
1919913804	EC	Eaton Place Unit II	655.45	$16,769	$609.31	$636.70	$1,246.02	
1919913853	EC	Eaton Place Unit II	592.27	$15,979	$550.58	$636.70	$1,187.28	
1919913903	EC	Eaton Place Unit II	700.81	$17,337	$651.48	$636.70	$1,288.18	
1919913952	EC	Eaton Place Unit II	715.50	$17,521	$665.13	$636.70	$1,301.83	
1919914000	EC	Eaton Place Unit II	592.38	$15,980	$550.68	$636.70	$1,187.38	
2054168559	GR	Grosvenor	1,089.46	$22,199	$1,012.77	$636.70	$1,649.47	
2054168609	GR	Grosvenor	1,029.20	$21,446	$956.75	$636.70	$1,593.45	
2054168659	GR	Grosvenor	1,098.84	$22,317	$1,021.49	$636.70	$1,658.20	
2054168709	GR	Grosvenor	1,021.09	$21,344	$949.21	$636.70	$1,585.91	
2054168759	GR	Grosvenor	929.83	$20,202	$864.38	$636.70	$1,501.08	
2054168809	GR	Grosvenor	1,192.37	$23,487	$1,108.43	$636.70	$1,745.14	
2054168859	GR	Grosvenor	1,157.19	$23,047	$1,075.73	$636.70	$1,712.43	
2054168909	GR	Grosvenor	1,301.02	$24,846	$1,209.44	$636.70	$1,846.14	
2054168959	GR	Grosvenor	1,001.54	$21,099	$931.04	$636.70	$1,567.74	
2054169009	GR	Grosvenor	1,175.01	$23,270	$1,092.30	$636.70	$1,729.00	
2054169059	GR	Grosvenor	1,071.61	$21,976	$996.18	$636.70	$1,632.88	
2054169109	GR	Grosvenor	1,112.78	$22,491	$1,034.45	$636.70	$1,671.15	
2054169159	GR	Grosvenor	1,105.28	$22,397	$1,027.48	$636.70	$1,664.18	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054169209	GR	Grosvenor	1,003.99	$21,130	$933.32	$636.70	$1,570.02	
2054169259	GR	Grosvenor	1,018.75	$21,315	$947.04	$636.70	$1,583.74	
2054169309	GR	Grosvenor	1,270.02	$24,458	$1,180.62	$636.70	$1,817.33	
2054169359	GR	Grosvenor	1,281.51	$24,602	$1,191.31	$636.70	$1,828.01	
2054169409	GR	Grosvenor	1,305.46	$24,902	$1,213.57	$636.70	$1,850.27	
2054169459	GR	Grosvenor	1,529.59	$27,706	$1,421.92	$636.70	$2,058.62	
2054169509	GR	Grosvenor	1,001.42	$21,098	$930.93	$636.70	$1,567.63	
2054169559	GR	Grosvenor	1,479.21	$27,076	$1,375.08	$636.70	$2,011.78	
2054169609	GR	Grosvenor	1,163.34	$23,124	$1,081.45	$636.70	$1,718.15	
2054169659	GR	Grosvenor	1,295.42	$24,776	$1,204.24	$636.70	$1,840.94	
2054169709	GR	Grosvenor	1,363.52	$25,628	$1,267.54	$636.70	$1,904.25	
2054169759	GR	Grosvenor	1,304.27	$24,887	$1,212.46	$636.70	$1,849.16	
2054169809	GR	Grosvenor	1,561.08	$28,100	$1,451.20	$636.70	$2,087.90	
2054169859	GR	Grosvenor	1,470.29	$26,964	$1,366.80	$636.70	$2,003.50	
2054169909	GR	Grosvenor	1,257.47	$24,301	$1,168.96	$636.70	$1,805.66	
2054169959	GR	Grosvenor	1,134.80	$22,767	$1,054.92	$636.70	$1,691.63	
1919601102	HE	Henley	638.32	$16,555	$593.39	$636.70	$1,230.09	
1919601151	HE	Henley	588.11	$15,927	$546.71	$636.70	$1,183.41	
1919601201	HE	Henley	601.94	$16,100	$559.57	$636.70	$1,196.27	
1919601250	HE	Henley	642.09	$16,602	$596.89	$636.70	$1,233.59	
1919601300	HE	Henley	584.92	$15,887	$543.75	$636.70	$1,180.45	
1919601359	HE	Henley	604.14	$16,128	$561.62	$636.70	$1,198.32	
1919601409	HE	Henley	836.14	$19,030	$777.28	$636.70	$1,413.98	
1919601458	HE	Henley	865.44	$19,397	$804.52	$636.70	$1,441.22	
1919601508	HE	Henley	833.39	$18,996	$774.73	$636.70	$1,411.43	
1919601557	HE	Henley	679.10	$17,065	$631.30	$636.70	$1,268.00	
1919601607	HE	Henley	677.48	$17,045	$629.79	$636.70	$1,266.49	
1919601656	HE	Henley	623.18	$16,366	$579.31	$636.70	$1,216.02	
1919601706	HE	Henley	586.83	$15,911	$545.52	$636.70	$1,182.22	
1919601755	HE	Henley	615.99	$16,276	$572.63	$636.70	$1,209.33	
1919601805	HE	Henley	667.54	$16,921	$620.55	$636.70	$1,257.25	
1919601854	HE	Henley	628.49	$16,432	$584.25	$636.70	$1,220.95	
1919601904	HE	Henley	748.16	$17,929	$695.50	$636.70	$1,332.20	
1919601953	HE	Henley	621.36	$16,343	$577.62	$636.70	$1,214.32	
1919602001	HE	Henley	603.78	$16,123	$561.28	$636.70	$1,197.98	
1919602050	HE	Henley	590.91	$15,962	$549.31	$636.70	$1,186.02	
1919602100	HE	Henley	602.60	$16,108	$560.18	$636.70	$1,196.89	
1919602159	HE	Henley	871.47	$19,472	$810.13	$636.70	$1,446.83	
1919602209	HE	Henley	799.81	$18,576	$743.51	$636.70	$1,380.21	
1919602258	HE	Henley	938.93	$20,316	$872.83	$636.70	$1,509.54	
1919602308	HE	Henley	780.67	$18,336	$725.72	$636.70	$1,362.42	
1919602357	HE	Henley	668.58	$16,934	$621.52	$636.70	$1,258.22	
1919602407	HE	Henley	773.50	$18,246	$719.05	$636.70	$1,355.75	
1919602456	HE	Henley	763.58	$18,122	$709.83	$636.70	$1,346.53	
1919602506	HE	Henley	526.17	$15,152	$489.14	$636.70	$1,125.84	
1919602555	HE	Henley	551.01	$15,463	$512.22	$636.70	$1,148.92	
1919602605	HE	Henley	659.20	$16,816	$612.80	$636.70	$1,249.50	
1919602654	HE	Henley	625.83	$16,399	$581.77	$636.70	$1,218.47	
2054148559	HF	Heathfield	704.61	$17,384	$655.01	$636.70	$1,291.71	
2054148609	HF	Heathfield	721.67	$17,598	$670.87	$636.70	$1,307.58	
2054148659	HF	Heathfield	879.58	$19,574	$817.66	$636.70	$1,454.37	
2054148709	HF	Heathfield	773.53	$18,247	$719.08	$636.70	$1,355.78	
2054148759	HF	Heathfield	702.80	$17,362	$653.33	$636.70	$1,290.03	
2054148809	HF	Heathfield	825.53	$18,897	$767.42	$636.70	$1,404.12	
2054148859	HF	Heathfield	712.22	$17,480	$662.08	$636.70	$1,298.79	
2054148909	HF	Heathfield	810.65	$18,711	$753.58	$636.70	$1,390.29	
2054148959	HF	Heathfield	819.36	$18,820	$761.69	$636.70	$1,398.39	
2054149009	HF	Heathfield	1,042.97	$21,618	$969.55	$636.70	$1,606.25	
2054149059	HF	Heathfield	1,018.52	$21,312	$946.83	$636.70	$1,583.53	
2054149109	HF	Heathfield	1,079.86	$22,079	$1,003.85	$636.70	$1,640.55	
2054149159	HF	Heathfield	811.92	$18,727	$754.77	$636.70	$1,391.47	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054149209	HF	Heathfield	823.81	$18,876	$765.82	$636.70	$1,402.52	
2054149259	HF	Heathfield	824.33	$18,882	$766.31	$636.70	$1,403.01	
2054149309	HF	Heathfield	846.87	$19,164	$787.26	$636.70	$1,423.96	
2054149359	HF	Heathfield	854.46	$19,259	$794.31	$636.70	$1,431.01	
2054149409	HF	Heathfield	759.52	$18,072	$706.06	$636.70	$1,342.76	
2054149459	HF	Heathfield	771.56	$18,222	$717.25	$636.70	$1,353.95	
2054149509	HF	Heathfield	826.45	$18,909	$768.27	$636.70	$1,404.98	
2054149559	HF	Heathfield	788.10	$18,429	$732.62	$636.70	$1,369.32	
2054149609	HF	Heathfield	1,105.22	$22,397	$1,027.42	$636.70	$1,664.12	
2054149659	HF	Heathfield	773.00	$18,240	$718.58	$636.70	$1,355.29	
2054149709	HF	Heathfield	766.52	$18,159	$712.56	$636.70	$1,349.27	
2054149759	HF	Heathfield	678.40	$17,057	$630.64	$636.70	$1,267.35	
2054149809	HF	Heathfield	760.43	$18,083	$706.90	$636.70	$1,343.61	
2054149859	HF	Heathfield	931.85	$20,228	$866.26	$636.70	$1,502.96	
2054149909	HF	Heathfield	735.69	$17,773	$683.90	$636.70	$1,320.60	
2054149959	HF	Heathfield	957.58	$20,550	$890.18	$636.70	$1,526.88	
2054150009	HF	Heathfield	620.67	$16,334	$576.98	$636.70	$1,213.68	
2054150059	HF	Heathfield	743.87	$17,876	$691.51	$636.70	$1,328.21	
2054150109	HF	Heathfield	858.57	$19,311	$798.14	$636.70	$1,434.84	
2054150159	HF	Heathfield	809.59	$18,698	$752.61	$636.70	$1,389.31	
2054150209	HF	Heathfield	890.37	$19,709	$827.70	$636.70	$1,464.40	
2054150259	HF	Heathfield	829.85	$18,951	$771.44	$636.70	$1,408.14	
2054150309	HF	Heathfield	770.34	$18,207	$716.12	$636.70	$1,352.82	
2054150359	HF	Heathfield	702.90	$17,363	$653.42	$636.70	$1,290.13	
2054130055	HG	Hampton Green	437.94	$14,048	$407.11	$636.70	$1,043.82	
2054130105	HG	Hampton Green	424.97	$13,886	$395.06	$636.70	$1,031.76	
2054130154	HG	Hampton Green	424.97	$13,886	$395.06	$636.70	$1,031.76	
2054130204	HG	Hampton Green	386.90	$13,410	$359.66	$636.70	$996.37	
2054130253	HG	Hampton Green	452.34	$14,228	$420.50	$636.70	$1,057.20	
2054130303	HG	Hampton Green	445.61	$14,144	$414.24	$636.70	$1,050.94	
2054130352	HG	Hampton Green	392.46	$13,479	$364.84	$636.70	$1,001.54	
2054130402	HG	Hampton Green	428.06	$13,925	$397.92	$636.70	$1,034.63	
2054130451	HG	Hampton Green	457.01	$14,287	$424.84	$636.70	$1,061.54	
2054130501	HG	Hampton Green	442.90	$14,110	$411.72	$636.70	$1,048.42	
2054130550	HG	Hampton Green	382.26	$13,352	$355.35	$636.70	$992.05	
2054130600	HG	Hampton Green	558.97	$15,562	$519.63	$636.70	$1,156.33	
2054130659	HG	Hampton Green	407.99	$13,673	$379.27	$636.70	$1,015.97	
2054130709	HG	Hampton Green	423.47	$13,867	$393.66	$636.70	$1,030.36	
2054130758	HG	Hampton Green	425.79	$13,896	$395.82	$636.70	$1,032.52	
2054130808	HG	Hampton Green	407.09	$13,662	$378.43	$636.70	$1,015.13	
2054130857	HG	Hampton Green	386.78	$13,408	$359.55	$636.70	$996.26	
2054130907	HG	Hampton Green	447.71	$14,170	$416.19	$636.70	$1,052.89	
2054130956	HG	Hampton Green	480.12	$14,576	$446.32	$636.70	$1,083.03	
2054131004	HG	Hampton Green	407.26	$13,664	$378.59	$636.70	$1,015.29	
2054131053	HG	Hampton Green	497.11	$14,788	$462.11	$636.70	$1,098.82	
2054131103	HG	Hampton Green	411.57	$13,718	$382.60	$636.70	$1,019.30	
2054131152	HG	Hampton Green	458.34	$14,303	$426.08	$636.70	$1,062.78	
2054131202	HG	Hampton Green	392.08	$13,474	$364.48	$636.70	$1,001.18	
2054131251	HG	Hampton Green	380.39	$13,328	$353.62	$636.70	$990.32	
2054131301	HG	Hampton Green	434.26	$14,002	$403.69	$636.70	$1,040.39	
2054131350	HG	Hampton Green	504.51	$14,881	$468.99	$636.70	$1,105.70	
2054131400	HG	Hampton Green	465.89	$14,398	$433.10	$636.70	$1,069.80	
2054131459	HG	Hampton Green	456.37	$14,279	$424.24	$636.70	$1,060.95	
2054131509	HG	Hampton Green	457.51	$14,293	$425.30	$636.70	$1,062.01	
2054131558	HG	Hampton Green	404.31	$13,627	$375.85	$636.70	$1,012.55	
2054131608	HG	Hampton Green	439.21	$14,064	$408.29	$636.70	$1,044.99	
2054131657	HG	Hampton Green	436.79	$14,034	$406.04	$636.70	$1,042.75	
2054131707	HG	Hampton Green	473.44	$14,492	$440.11	$636.70	$1,076.81	
2054138058	HG	Hampton Green Unit II	591.80	$15,973	$550.14	$636.70	$1,186.84	
2054138129	HG	Hampton Green Unit II	596.44	$16,031	$554.46	$636.70	$1,191.16	
2054138157	HG	Hampton Green Unit II	789.84	$18,451	$734.24	$636.70	$1,370.94	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054138229	HG	Hampton Green Unit II	651.80	$16,724	$605.92	$636.70	$1,242.62	
2054138279	HG	Hampton Green Unit II	637.71	$16,548	$592.82	$636.70	$1,229.53	
2054138329	HG	Hampton Green Unit II	551.31	$15,467	$512.50	$636.70	$1,149.20	
2054138355	HG	Hampton Green Unit II	476.64	$14,532	$443.09	$636.70	$1,079.79	
2054138405	HG	Hampton Green Unit II	392.46	$13,479	$364.83	$636.70	$1,001.53	
2054138454	HG	Hampton Green Unit II	432.20	$13,976	$401.78	$636.70	$1,038.48	
2054138504	HG	Hampton Green Unit II	432.81	$13,984	$402.35	$636.70	$1,039.05	
2054138553	HG	Hampton Green Unit II	476.59	$14,532	$443.05	$636.70	$1,079.75	
2054138603	HG	Hampton Green Unit II	509.57	$14,944	$473.70	$636.70	$1,110.40	
2054138652	HG	Hampton Green Unit II	493.13	$14,739	$458.42	$636.70	$1,095.12	
2054138702	HG	Hampton Green Unit II	518.28	$15,053	$481.80	$636.70	$1,118.50	
2054138751	HG	Hampton Green Unit II	467.80	$14,422	$434.87	$636.70	$1,071.58	
2054138801	HG	Hampton Green Unit II	449.33	$14,191	$417.70	$636.70	$1,054.40	
2054138850	HG	Hampton Green Unit II	457.54	$14,293	$425.33	$636.70	$1,062.03	
2054138900	HG	Hampton Green Unit II	475.26	$14,515	$441.81	$636.70	$1,078.51	
2054138959	HG	Hampton Green Unit II	446.97	$14,161	$415.51	$636.70	$1,052.21	
2054139007	HG	Hampton Green Unit II	508.96	$14,937	$473.13	$636.70	$1,109.83	
2054139056	HG	Hampton Green Unit II	385.41	$13,391	$358.28	$636.70	$994.98	
2054139106	HG	Hampton Green Unit II	446.27	$14,152	$414.85	$636.70	$1,051.56	
2054139155	HG	Hampton Green Unit II	466.57	$14,406	$433.73	$636.70	$1,070.43	
2054139205	HG	Hampton Green Unit II	479.62	$14,570	$445.86	$636.70	$1,082.56	
2054139254	HG	Hampton Green Unit II	512.16	$14,977	$476.11	$636.70	$1,112.81	
2054139304	HG	Hampton Green Unit II	501.18	$14,839	$465.90	$636.70	$1,102.60	
2054139353	HG	Hampton Green Unit II	508.41	$14,930	$472.62	$636.70	$1,109.33	
2054139403	HG	Hampton Green Unit II	518.72	$15,059	$482.21	$636.70	$1,118.91	
2054139452	HG	Hampton Green Unit II	456.19	$14,276	$424.08	$636.70	$1,060.78	
2054139502	HG	Hampton Green Unit II	501.20	$14,840	$465.92	$636.70	$1,102.62	
2054139551	HG	Hampton Green Unit II	512.46	$14,981	$476.39	$636.70	$1,113.09	
2054139601	HG	Hampton Green Unit II	505.06	$14,888	$469.50	$636.70	$1,106.21	
2054139650	HG	Hampton Green Unit II	483.12	$14,613	$449.11	$636.70	$1,085.82	
2054139700	HG	Hampton Green Unit II	522.81	$15,110	$486.01	$636.70	$1,122.71	
2054139759	HG	Hampton Green Unit II	449.87	$14,197	$418.21	$636.70	$1,054.91	
2054139809	HG	Hampton Green Unit II	501.06	$14,838	$465.79	$636.70	$1,102.49	
2054139858	HG	Hampton Green Unit II	417.25	$13,789	$387.87	$636.70	$1,024.58	
2054139908	HG	Hampton Green Unit II	452.92	$14,236	$421.04	$636.70	$1,057.74	
2054139957	HG	Hampton Green Unit II	413.46	$13,742	$384.36	$636.70	$1,021.06	
2054140005	HG	Hampton Green Unit II	386.12	$13,400	$358.94	$636.70	$995.65	
2054140054	HG	Hampton Green Unit II	393.12	$13,487	$365.45	$636.70	$1,002.15	
2054140104	HG	Hampton Green Unit II	456.54	$14,281	$424.40	$636.70	$1,061.10	
2054140153	HG	Hampton Green Unit II	427.95	$13,923	$397.83	$636.70	$1,034.53	
2054140203	HG	Hampton Green Unit II	412.48	$13,730	$383.44	$636.70	$1,020.15	
2054140252	HG	Hampton Green Unit II	448.26	$14,177	$416.70	$636.70	$1,053.41	
2054140302	HG	Hampton Green Unit II	389.71	$13,445	$362.28	$636.70	$998.98	
2054140351	HG	Hampton Green Unit II	433.04	$13,987	$402.56	$636.70	$1,039.26	
2054140401	HG	Hampton Green Unit II	387.76	$13,420	$360.46	$636.70	$997.16	
2054140450	HG	Hampton Green Unit II	422.71	$13,858	$392.96	$636.70	$1,029.66	
2054140500	HG	Hampton Green Unit II	407.01	$13,661	$378.36	$636.70	$1,015.06	
2054140559	HG	Hampton Green Unit II	439.12	$14,063	$408.21	$636.70	$1,044.91	
2054140609	HG	Hampton Green Unit II	421.51	$13,843	$391.84	$636.70	$1,028.54	
2054140658	HG	Hampton Green Unit II	451.14	$14,213	$419.38	$636.70	$1,056.08	
2054140708	HG	Hampton Green Unit II	439.35	$14,066	$408.43	$636.70	$1,045.13	
2054140757	HG	Hampton Green Unit II	464.75	$14,384	$432.04	$636.70	$1,068.74	
2054140807	HG	Hampton Green Unit II	441.77	$14,096	$410.68	$636.70	$1,047.38	
1919701050	HI	Highgate	652.24	$16,729	$606.33	$636.70	$1,243.03	
1919701100	HI	Highgate	671.63	$16,972	$624.36	$636.70	$1,261.06	
1919701159	HI	Highgate	682.78	$17,111	$634.72	$636.70	$1,271.42	
1919701209	HI	Highgate	708.71	$17,436	$658.82	$636.70	$1,295.53	
1919701258	HI	Highgate	626.99	$16,413	$582.86	$636.70	$1,219.56	
1919701308	HI	Highgate	643.06	$16,615	$597.80	$636.70	$1,234.50	
1919701357	HI	Highgate	698.71	$17,311	$649.53	$636.70	$1,286.23	
1919701407	HI	Highgate	601.22	$16,091	$558.90	$636.70	$1,195.60	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919701456	HI	Highgate	699.85	$17,325	$650.59	$636.70	$1,287.29	
1919701506	HI	Highgate	690.92	$17,213	$642.29	$636.70	$1,278.99	
1919701555	HI	Highgate	682.87	$17,113	$634.80	$636.70	$1,271.51	
1919701605	HI	Highgate	615.21	$16,266	$571.90	$636.70	$1,208.60	
1919701654	HI	Highgate	654.65	$16,759	$608.57	$636.70	$1,245.27	
1919701704	HI	Highgate	616.39	$16,281	$573.00	$636.70	$1,209.71	
1919701753	HI	Highgate	670.86	$16,962	$623.63	$636.70	$1,260.34	
1919701803	HI	Highgate	583.18	$15,865	$542.13	$636.70	$1,178.83	
1919701852	HI	Highgate	715.35	$17,519	$665.00	$636.70	$1,301.70	
1919701902	HI	Highgate	729.90	$17,701	$678.52	$636.70	$1,315.22	
1919701951	HI	Highgate	598.99	$16,063	$556.83	$636.70	$1,193.53	
1919702009	HI	Highgate	715.85	$17,525	$665.46	$636.70	$1,302.16	
1919924504	HP	Hyde Park	1,278.18	$24,561	$1,188.21	$636.70	$1,824.91	
1919924553	HP	Hyde Park	1,199.68	$23,578	$1,115.23	$636.70	$1,751.93	
1919924603	HP	Hyde Park	1,080.37	$22,086	$1,004.33	$636.70	$1,641.03	
1919924652	HP	Hyde Park	1,151.10	$22,971	$1,070.07	$636.70	$1,706.77	
1919924702	HP	Hyde Park	1,445.19	$26,650	$1,343.46	$636.70	$1,980.16	
1919924751	HP	Hyde Park	1,735.97	$30,288	$1,613.78	$636.70	$2,250.48	
1919924801	HP	Hyde Park	1,481.44	$27,104	$1,377.16	$636.70	$2,013.87	
1919924850	HP	Hyde Park	984.35	$20,884	$915.06	$636.70	$1,551.76	
1919924900	HP	Hyde Park	1,103.76	$22,378	$1,026.07	$636.70	$1,662.77	
1919924959	HP	Hyde Park	1,079.46	$22,074	$1,003.48	$636.70	$1,640.18	
1919925006	HP	Hyde Park	1,098.98	$22,319	$1,021.63	$636.70	$1,658.33	
1919925055	HP	Hyde Park	1,132.58	$22,739	$1,052.86	$636.70	$1,689.56	
1919918704	KN	Knightsbridge	1,187.29	$23,423	$1,103.71	$636.70	$1,740.41	
1919918753	KN	Knightsbridge	1,006.13	$21,157	$935.31	$636.70	$1,572.01	
1919918803	KN	Knightsbridge	974.71	$20,764	$906.10	$636.70	$1,542.80	
1919918852	KN	Knightsbridge	1,491.15	$27,225	$1,386.19	$636.70	$2,022.89	
1919918902	KN	Knightsbridge	2,432.51	$39,002	$2,261.28	$636.70	$2,897.98	
1919918951	KN	Knightsbridge	980.74	$20,839	$911.71	$636.70	$1,548.41	
1919919009	KN	Knightsbridge	1,045.34	$21,647	$971.75	$636.70	$1,608.46	
1919919058	KN	Knightsbridge	945.42	$20,397	$878.87	$636.70	$1,515.58	
1919919108	KN	Knightsbridge	1,082.38	$22,111	$1,006.19	$636.70	$1,642.89	
1919919157	KN	Knightsbridge	865.02	$19,391	$804.13	$636.70	$1,440.83	
1919919207	KN	Knightsbridge	917.94	$20,054	$853.32	$636.70	$1,490.03	
1919919256	KN	Knightsbridge	874.53	$19,510	$812.97	$636.70	$1,449.67	
1919919306	kN	Knightsbridge	989.29	$20,946	$919.66	$636.70	$1,556.36	
1919919355	KN	Knightsbridge	863.40	$19,371	$802.62	$636.70	$1,439.32	
1919919405	KN	Knightsbridge	946.94	$20,416	$880.28	$636.70	$1,516.99	
1919919454	KN	Knightsbridge	1,051.55	$21,725	$977.53	$636.70	$1,614.23	
1919919504	KN	Knightsbridge	995.32	$21,022	$925.26	$636.70	$1,561.96	
2054163559	KW	Kenwood Park	655.20	$16,766	$609.08	$636.70	$1,245.78	
2054163609	KW	Kenwood Park	650.31	$16,705	$604.53	$636.70	$1,241.24	
2054163659	KW	Kenwood Park	563.98	$15,625	$524.28	$636.70	$1,160.98	
2054163709	KW	Kenwood Park	645.72	$16,648	$600.27	$636.70	$1,236.97	
2054163759	KW	Kenwood Park	587.61	$15,921	$546.25	$636.70	$1,182.95	
2054163809	KW	Kenwood Park	644.78	$16,636	$599.39	$636.70	$1,236.09	
2054163859	KW	Kenwood Park	629.07	$16,439	$584.79	$636.70	$1,221.49	
2054163909	KW	Kenwood Park	555.69	$15,521	$516.58	$636.70	$1,153.28	
2054163959	KW	Kenwood Park	630.66	$16,459	$586.27	$636.70	$1,222.97	
2054164009	KW	Kenwood Park	580.11	$15,827	$539.27	$636.70	$1,175.98	
2054164059	KW	Kenwood Park	598.97	$16,063	$556.81	$636.70	$1,193.51	
2054164109	KW	Kenwood Park	635.20	$16,516	$590.49	$636.70	$1,227.19	
2054164159	KW	Kenwood Park	586.20	$15,903	$544.94	$636.70	$1,181.64	
2054164209	KW	Kenwood Park	538.49	$15,306	$500.58	$636.70	$1,137.29	
2054164259	KW	Kenwood Park	611.81	$16,223	$568.74	$636.70	$1,205.45	
2054164309	KW	Kenwood Park	540.93	$15,337	$502.85	$636.70	$1,139.55	
2054164359	KW	Kenwood Park	640.87	$16,587	$595.76	$636.70	$1,232.46	
2054164409	KW	Kenwood Park	686.47	$17,158	$638.15	$636.70	$1,274.85	
2054164459	KW	Kenwood Park	602.02	$16,101	$559.65	$636.70	$1,196.35	
2054164529	KW	Kenwood Park	659.96	$16,826	$613.51	$636.70	$1,250.21	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054164609	KW	Kenwood Park	579.80	$15,823	$538.98	$636.70	$1,175.69	
2054164659	KW	Kenwood Park	676.50	$17,033	$628.88	$636.70	$1,265.58	
2054164709	KW	Kenwood Park	598.90	$16,062	$556.75	$636.70	$1,193.45	
2054164759	KW	Kenwood Park	549.36	$15,442	$510.69	$636.70	$1,147.39	
2054164809	KW	Kenwood Park	626.69	$16,410	$582.58	$636.70	$1,219.28	
2054164859	KW	Kenwood Park	640.23	$16,579	$595.17	$636.70	$1,231.87	
2054164909	KW	Kenwood Park	597.92	$16,050	$555.83	$636.70	$1,192.53	
2054164959	KW	Kenwood Park	630.16	$16,453	$585.81	$636.70	$1,222.51	
2054165009	KW	Kenwood Park	591.26	$15,966	$549.64	$636.70	$1,186.34	
2054165059	KW	Kenwood Park	641.48	$16,595	$596.32	$636.70	$1,233.02	
2054165109	KW	Kenwood Park	675.98	$17,026	$628.40	$636.70	$1,265.10	
2054165159	KW	Kenwood Park	710.02	$17,452	$660.04	$636.70	$1,296.75	
2054165209	KW	Kenwood Park	687.48	$17,170	$639.09	$636.70	$1,275.79	
2054165259	KW	Kenwood Park	706.41	$17,407	$656.69	$636.70	$1,293.39	
2054165309	KW	Kenwood Park	598.03	$16,051	$555.94	$636.70	$1,192.64	
2054165359	KW	Kenwood Park	604.40	$16,131	$561.86	$636.70	$1,198.56	
2054165409	KW	Kenwood Park	586.91	$15,912	$545.60	$636.70	$1,182.30	
2054165459	KW	Kenwood Park	587.20	$15,916	$545.87	$636.70	$1,182.57	
2054165509	KW	Kenwood Park	617.33	$16,293	$573.87	$636.70	$1,210.57	
2054165559	KW	Kenwood Park	579.02	$15,813	$538.26	$636.70	$1,174.96	
2054165609	KW	Kenwood Park	665.60	$16,896	$618.75	$636.70	$1,255.45	
2054165659	KW	Kenwood Park	593.64	$15,996	$551.86	$636.70	$1,188.56	
2054165709	KW	Kenwood Park	715.02	$17,515	$664.69	$636.70	$1,301.39	
2054165759	KW	Kenwood Park	675.99	$17,026	$628.41	$636.70	$1,265.11	
2054165809	KW	Kenwood Park	627.23	$16,416	$583.08	$636.70	$1,219.78	
2054165859	KW	Kenwood Park	546.20	$15,403	$507.75	$636.70	$1,144.45	
2054165909	KW	Kenwood Park	615.69	$16,272	$572.35	$636.70	$1,209.05	
2054165959	KW	Kenwood Park	662.22	$16,854	$615.61	$636.70	$1,252.31	
2054166009	KW	Kenwood Park	616.71	$16,285	$573.30	$636.70	$1,210.00	
2054166059	KW	Kenwood Park	648.87	$16,687	$603.20	$636.70	$1,239.90	
2054166109	KW	Kenwood Park	563.56	$15,620	$523.89	$636.70	$1,160.59	
2054166159	KW	Kenwood Park	634.63	$16,509	$589.96	$636.70	$1,226.66	
2054166209	KW	Kenwood Park	641.36	$16,593	$596.21	$636.70	$1,232.91	
2054166259	KW	Kenwood Park	585.46	$15,894	$544.25	$636.70	$1,180.95	
2054166309	KW	Kenwood Park	672.15	$16,978	$624.84	$636.70	$1,261.54	
2054166359	KW	Kenwood Park	679.23	$17,067	$631.42	$636.70	$1,268.12	
2054166409	KW	Kenwood Park	630.11	$16,452	$585.75	$636.70	$1,222.46	
2054166459	KW	Kenwood Park	668.31	$16,930	$621.27	$636.70	$1,257.97	
2054166509	KW	Kenwood Park	594.72	$16,010	$552.86	$636.70	$1,189.56	
2054166559	KW	Kenwood Park	634.65	$16,509	$589.98	$636.70	$1,226.68	
2054166609	KW	Kenwood Park	675.12	$17,016	$627.59	$636.70	$1,264.30	
2054166659	KW	Kenwood Park	635.53	$16,520	$590.79	$636.70	$1,227.49	
2054166709	KW	Kenwood Park	602.77	$16,110	$560.34	$636.70	$1,197.05	
2054166759	KW	Kenwood Park	650.88	$16,712	$605.07	$636.70	$1,241.77	
2054166809	KW	Kenwood Park	652.79	$16,736	$606.84	$636.70	$1,243.54	
2054166859	KW	Kenwood Park	580.99	$15,838	$540.09	$636.70	$1,176.79	
2054166909	KW	Kenwood Park	703.59	$17,372	$654.07	$636.70	$1,290.77	
2054166959	KW	Kenwood Park	566.36	$15,655	$526.49	$636.70	$1,163.19	
2054167009	KW	Kenwood Park	652.99	$16,739	$607.02	$636.70	$1,243.72	
2054167059	KW	Kenwood Park	622.82	$16,361	$578.98	$636.70	$1,215.68	
2054167109	KW	Kenwood Park	610.78	$16,211	$567.78	$636.70	$1,204.49	
2054167159	KW	Kenwood Park	537.71	$15,296	$499.86	$636.70	$1,136.56	
2054167209	KW	Kenwood Park	581.65	$15,846	$540.71	$636.70	$1,177.41	
2054167259	KW	Kenwood Park	615.74	$16,273	$572.39	$636.70	$1,209.10	
2054167309	KW	Kenwood Park	592.66	$15,984	$550.94	$636.70	$1,187.65	
2054167359	KW	Kenwood Park	615.95	$16,275	$572.59	$636.70	$1,209.29	
2054151059	LA	Langley	1,019.74	$21,327	$947.96	$636.70	$1,584.66	
2054151109	LA	Langley	903.85	$19,877	$840.23	$636.70	$1,476.93	
2054151159	LA	Langley	1,216.00	$23,783	$1,130.40	$636.70	$1,767.10	
2054151209	LA	Langley	1,023.74	$21,377	$951.68	$636.70	$1,588.38	
2054151259	LA	Langley	835.05	$19,016	$776.27	$636.70	$1,412.97	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054151309	LA	Langley	904.88	$19,890	$841.19	$636.70	$1,477.89	
2054151359	LA	Langley	889.74	$19,701	$827.11	$636.70	$1,463.81	
2054151409	LA	Langley	925.59	$20,149	$860.44	$636.70	$1,497.14	
2054151459	LA	Langley	973.24	$20,745	$904.73	$636.70	$1,541.43	
2054151509	LA	Langley	1,087.22	$22,171	$1,010.69	$636.70	$1,647.39	
2054151559	LA	Langley	1,069.25	$21,947	$993.99	$636.70	$1,630.69	
2054151609	LA	Langley	970.87	$20,716	$902.53	$636.70	$1,539.23	
2054151659	LA	Langley	1,094.67	$22,265	$1,017.61	$636.70	$1,654.31	
2054151709	LA	Langley	878.70	$19,563	$816.84	$636.70	$1,453.55	
2054151789	LA	Langley	882.38	$19,609	$820.26	$636.70	$1,456.97	
2054151829	LA	Langley	906.18	$19,906	$842.39	$636.70	$1,479.10	
2054151859	LA	Langley	795.82	$18,526	$739.80	$636.70	$1,376.50	
2054151909	LA	Langley	848.03	$19,179	$788.33	$636.70	$1,425.03	
2054151959	LA	Langley	808.27	$18,681	$751.38	$636.70	$1,388.08	
2054152009	LA	Langley	746.96	$17,914	$694.38	$636.70	$1,331.09	
2054152059	LA	Langley	855.40	$19,271	$795.19	$636.70	$1,431.89	
2054152109	LA	Langley	823.47	$18,872	$765.50	$636.70	$1,402.21	
2054152159	LA	Langley	838.68	$19,062	$779.64	$636.70	$1,416.35	
2054152209	LA	Langley	768.17	$18,180	$714.09	$636.70	$1,350.80	
2054152259	LA	Langley	767.37	$18,170	$713.35	$636.70	$1,350.05	
2054152309	LA	Langley	906.48	$19,910	$842.67	$636.70	$1,479.37	
2054152359	LA	Langley	775.24	$18,268	$720.67	$636.70	$1,357.37	
2054152409	LA	Langley	817.86	$18,801	$760.29	$636.70	$1,396.99	
2054152459	LA	Langley	818.97	$18,815	$761.32	$636.70	$1,398.02	
2054152509	LA	Langley	734.26	$17,755	$682.57	$636.70	$1,319.28	
2054152559	LA	Langley	767.77	$18,175	$713.72	$636.70	$1,350.42	
2054171059	LD	Landsdowne	658.07	$16,802	$611.75	$636.70	$1,248.45	
2054171109	LD	Landsdowne	695.66	$17,273	$646.69	$636.70	$1,283.40	
2054171159	LD	Landsdowne	682.23	$17,105	$634.21	$636.70	$1,270.91	
2054171209	LD	Landsdowne	671.80	$16,974	$624.51	$636.70	$1,261.21	
2054171259	LD	Landsdowne	713.37	$17,494	$663.16	$636.70	$1,299.86	
2054171309	LD	Landsdowne	671.79	$16,974	$624.50	$636.70	$1,261.20	
2054171359	LD	Landsdowne	667.91	$16,925	$620.90	$636.70	$1,257.60	
2054171409	LD	Landsdowne	693.35	$17,244	$644.55	$636.70	$1,281.25	
2054171459	LD	Landsdowne	860.93	$19,340	$800.33	$636.70	$1,437.03	
2054171509	LD	Landsdowne	972.36	$20,734	$903.92	$636.70	$1,540.62	
2054171559	LD	Landsdowne	847.02	$19,166	$787.39	$636.70	$1,424.09	
2054171609	LD	Landsdowne	756.97	$18,040	$703.69	$636.70	$1,340.39	
2054171659	LD	Landsdowne	739.77	$17,824	$687.70	$636.70	$1,324.40	
2054171709	LD	Landsdowne	767.39	$18,170	$713.37	$636.70	$1,350.07	
2054171759	LD	Landsdowne	765.68	$18,149	$711.78	$636.70	$1,348.48	
2054171809	LD	Landsdowne	757.39	$18,045	$704.08	$636.70	$1,340.78	
2054171859	LD	Landsdowne	739.95	$17,827	$687.87	$636.70	$1,324.57	
2054171909	LD	Landsdowne	735.65	$17,773	$683.87	$636.70	$1,320.57	
2054171959	LD	Landsdowne	750.70	$17,961	$697.85	$636.70	$1,334.55	
2054153059	LG	Lenox Gardens	480.05	$14,575	$446.26	$636.70	$1,082.96	
2054153109	LG	Lenox Gardens	468.37	$14,429	$435.40	$636.70	$1,072.10	
2054153159	LG	Lenox Gardens	530.91	$15,211	$493.54	$636.70	$1,130.24	
2054153209	LG	Lenox Gardens	429.79	$13,946	$399.54	$636.70	$1,036.24	
2054153259	LG	Lenox Gardens	433.26	$13,990	$402.76	$636.70	$1,039.47	
2054153309	LG	Lenox Gardens	449.22	$14,189	$417.60	$636.70	$1,054.30	
2054153359	LG	Lenox Gardens	553.59	$15,495	$514.62	$636.70	$1,151.32	
2054153409	LG	Lenox Gardens	481.29	$14,591	$447.41	$636.70	$1,084.11	
2054153459	LG	Lenox Gardens	465.04	$14,387	$432.31	$636.70	$1,069.01	
2054153509	LG	Lenox Gardens	514.96	$15,012	$478.71	$636.70	$1,115.41	
2054153559	LG	Lenox Gardens	510.16	$14,952	$474.25	$636.70	$1,110.95	
2054153609	LG	Lenox Gardens	499.89	$14,823	$464.70	$636.70	$1,101.40	
2054153659	LG	Lenox Gardens	510.11	$14,951	$474.21	$636.70	$1,110.91	
2054153709	LG	Lenox Gardens	470.21	$14,452	$437.11	$636.70	$1,073.81	
2054153759	LG	Lenox Gardens	565.87	$15,649	$526.04	$636.70	$1,162.74	
2054153809	LG	Lenox Gardens	471.17	$14,464	$438.01	$636.70	$1,074.71	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054153859	LG	Lenox Gardens	511.58	$14,969	$475.57	$636.70	$1,112.27	
2054153909	LG	Lenox Gardens	461.72	$14,346	$429.22	$636.70	$1,065.92	
2054153959	LG	Lenox Gardens	459.13	$14,313	$426.81	$636.70	$1,063.51	
2054154009	LG	Lenox Gardens	495.11	$14,763	$460.26	$636.70	$1,096.96	
2054154059	LG	Lenox Gardens	452.61	$14,232	$420.75	$636.70	$1,057.46	
2054154109	LG	Lenox Gardens	573.55	$15,745	$533.18	$636.70	$1,169.88	
2054154159	LG	Lenox Gardens	566.69	$15,659	$526.80	$636.70	$1,163.50	
2054154209	LG	Lenox Gardens	510.93	$14,961	$474.96	$636.70	$1,111.66	
2054154259	LG	Lenox Gardens	506.24	$14,903	$470.60	$636.70	$1,107.30	
2054154309	LG	Lenox Gardens	455.58	$14,269	$423.51	$636.70	$1,060.21	
2054154359	LG	Lenox Gardens	425.05	$13,887	$395.13	$636.70	$1,031.83	
2054154409	LG	Lenox Gardens	467.93	$14,423	$434.99	$636.70	$1,071.69	
2054154459	LG	Lenox Gardens	561.95	$15,600	$522.39	$636.70	$1,159.09	
2054154509	LG	Lenox Gardens	507.17	$14,914	$471.47	$636.70	$1,108.17	
2054154559	LG	Lenox Gardens	503.26	$14,865	$467.83	$636.70	$1,104.53	
2054154609	LG	Lenox Gardens	520.59	$15,082	$483.94	$636.70	$1,120.64	
2054154659	LG	Lenox Gardens	448.84	$14,185	$417.25	$636.70	$1,053.95	
2054154709	LG	Lenox Gardens	498.17	$14,802	$463.11	$636.70	$1,099.81	
2054154759	LG	Lenox Gardens	540.09	$15,326	$502.07	$636.70	$1,138.78	
2054154809	LG	Lenox Gardens	466.82	$14,410	$433.96	$636.70	$1,070.66	
2054154859	LG	Lenox Gardens	478.80	$14,559	$445.09	$636.70	$1,081.80	
2054154909	LG	Lenox Gardens	484.59	$14,632	$450.48	$636.70	$1,087.18	
2054154959	LG	Lenox Gardens	480.66	$14,583	$446.82	$636.70	$1,083.53	
2054155009	LG	Lenox Gardens	573.66	$15,746	$533.28	$636.70	$1,169.98	
2054155059	LG	Lenox Gardens	536.57	$15,282	$498.80	$636.70	$1,135.50	
1919908606	MF	Mayfair	1,612.57	$28,744	$1,499.06	$636.70	$2,135.76	
1919908663	MF	Mayfair	2,581.25	$40,863	$2,399.55	$636.70	$3,036.25	
1919908754	MF	Mayfair	943.52	$20,373	$877.10	$636.70	$1,513.80	
1919908804	MF	Mayfair	991.57	$20,975	$921.77	$636.70	$1,558.47	
1919908853	MF	Mayfair	949.79	$20,452	$882.93	$636.70	$1,519.63	
1919908903	MF	Mayfair	932.50	$20,236	$866.86	$636.70	$1,503.56	
1919908952	MF	Mayfair	1,058.94	$21,818	$984.40	$636.70	$1,621.10	
1919909000	MF	Mayfair	1,304.22	$24,886	$1,212.42	$636.70	$1,849.12	
1919909059	MF	Mayfair	962.61	$20,612	$894.85	$636.70	$1,531.55	
1919909109	MF	Mayfair	1,116.55	$22,538	$1,037.95	$636.70	$1,674.66	
1919909158	MF	Mayfair	972.58	$20,737	$904.12	$636.70	$1,540.83	
2054146754	ML	Marlow	977.85	$20,803	$909.02	$636.70	$1,545.72	
2054146804	ML	Marlow	1,147.80	$22,929	$1,067.01	$636.70	$1,703.71	
2054146853	ML	Marlow	1,002.95	$21,117	$932.35	$636.70	$1,569.05	
2054146903	ML	Marlow	924.23	$20,132	$859.17	$636.70	$1,495.88	
2054146952	ML	Marlow	884.40	$19,634	$822.14	$636.70	$1,458.85	
2054147000	ML	Marlow	947.53	$20,424	$880.83	$636.70	$1,517.53	
2054147059	ML	Marlow	747.20	$17,917	$694.60	$636.70	$1,331.31	
2054147109	ML	Marlow	785.64	$18,398	$730.34	$636.70	$1,367.04	
2054147158	ML	Marlow	862.06	$19,354	$801.38	$636.70	$1,438.08	
2054147208	ML	Marlow	868.72	$19,438	$807.57	$636.70	$1,444.27	
2054147257	ML	Marlow	939.57	$20,324	$873.43	$636.70	$1,510.13	
2054147307	ML	Marlow	877.99	$19,554	$816.19	$636.70	$1,452.89	
2054147356	ML	Marlow	884.05	$19,630	$821.82	$636.70	$1,458.52	
2054147406	ML	Marlow	982.30	$20,859	$913.16	$636.70	$1,549.86	
2054147455	ML	Marlow	926.03	$20,155	$860.85	$636.70	$1,497.55	
2054147505	ML	Marlow	1,082.78	$22,116	$1,006.56	$636.70	$1,643.27	
2054147554	ML	Marlow	909.78	$19,951	$845.74	$636.70	$1,482.44	
2054147604	ML	Marlow	769.76	$18,200	$715.58	$636.70	$1,352.28	
2054147653	ML	Marlow	861.60	$19,349	$800.95	$636.70	$1,437.66	
2054147703	ML	Marlow	859.36	$19,321	$798.87	$636.70	$1,435.57	
2054147752	ML	Marlow	798.05	$18,554	$741.87	$636.70	$1,378.57	
2054147802	ML	Marlow	822.98	$18,865	$765.05	$636.70	$1,401.75	
1919702504	NH	Nottinghill	357.70	$13,044	$332.52	$636.70	$969.22	
1919702553	NH	Nottinghill	434.86	$14,010	$404.25	$636.70	$1,040.95	
1919702603	NH	Nottinghill	470.07	$14,450	$436.98	$636.70	$1,073.69	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919702652	NH	Nottinghill	334.58	$12,755	$311.02	$636.70	$947.73	
1919702702	NH	Nottinghill	367.71	$13,170	$341.83	$636.70	$978.53	
1919702751	NH	Nottinghill	357.17	$13,038	$332.02	$636.70	$968.73	
1919702801	NH	Nottinghill	458.10	$14,300	$425.85	$636.70	$1,062.55	
1919702850	NH	Nottinghill	325.35	$12,640	$302.45	$636.70	$939.15	
1919702900	NH	Nottinghill	339.24	$12,813	$315.36	$636.70	$952.06	
1919702959	NH	Nottinghill	366.50	$13,154	$340.71	$636.70	$977.41	
1919703007	NH	Nottinghill	364.60	$13,131	$338.93	$636.70	$975.64	
1919703056	NH	Nottinghill	397.30	$13,540	$369.33	$636.70	$1,006.03	
1919703106	NH	Nottinghill	383.99	$13,373	$356.96	$636.70	$993.66	
1919703155	NH	Nottinghill	473.41	$14,492	$440.08	$636.70	$1,076.78	
1919703205	NH	Nottinghill	357.75	$13,045	$332.57	$636.70	$969.27	
1919703254	NH	Nottinghill	371.06	$13,211	$344.94	$636.70	$981.64	
1919703304	NH	Nottinghill	444.94	$14,136	$413.62	$636.70	$1,050.32	
1919703353	NH	Nottinghill	357.06	$13,036	$331.93	$636.70	$968.63	
1919703403	NH	Nottinghill	359.78	$13,070	$334.45	$636.70	$971.16	
1919703452	NH	Nottinghill	353.62	$12,993	$328.73	$636.70	$965.43	
1919703502	NH	Nottinghill	362.56	$13,105	$337.04	$636.70	$973.74	
1919703551	NH	Nottinghill	518.46	$15,056	$481.97	$636.70	$1,118.67	
1919703601	NH	Nottinghill	365.43	$13,141	$339.70	$636.70	$976.40	
1919703650	NH	Nottinghill	392.39	$13,478	$364.77	$636.70	$1,001.48	
1919703700	NH	Nottinghill	459.80	$14,322	$427.43	$636.70	$1,064.13	
1919703759	NH	Nottinghill	476.12	$14,526	$442.60	$636.70	$1,079.30	
1919703809	NH	Nottinghill	483.08	$14,613	$449.07	$636.70	$1,085.77	
1919703858	NH	Nottinghill	459.42	$14,317	$427.08	$636.70	$1,063.78	
1919703908	NH	Nottinghill	379.87	$13,322	$353.13	$636.70	$989.83	
1919703957	NH	Nottinghill	399.86	$13,572	$371.72	$636.70	$1,008.42	
1919704005	NH	Nottinghill	460.39	$14,329	$427.98	$636.70	$1,064.68	
1919704054	NH	Nottinghill	397.23	$13,539	$369.27	$636.70	$1,005.97	
1919704104	NH	Nottinghill	471.58	$14,469	$438.39	$636.70	$1,075.09	
1919704153	NH	Nottinghill	467.92	$14,423	$434.98	$636.70	$1,071.68	
1919704203	NH	Nottinghill	451.80	$14,222	$419.99	$636.70	$1,056.69	
1919704252	NH	Nottinghill	423.87	$13,872	$394.03	$636.70	$1,030.73	
1919704302	NH	Nottinghill	472.69	$14,483	$439.42	$636.70	$1,076.12	
1919704351	NH	Nottinghill	466.35	$14,404	$433.52	$636.70	$1,070.22	
1919704401	NH	Nottinghill	464.04	$14,375	$431.38	$636.70	$1,068.08	
1919704450	NH	Nottinghill	437.85	$14,047	$407.03	$636.70	$1,043.74	
1919704500	NH	Nottinghill	469.81	$14,447	$436.74	$636.70	$1,073.44	
1919704559	NH	Nottinghill	403.90	$13,622	$375.47	$636.70	$1,012.17	
1919704609	NH	Nottinghill	413.97	$13,748	$384.83	$636.70	$1,021.54	
1919704658	NH	Nottinghill	398.88	$13,559	$370.80	$636.70	$1,007.50	
1919704708	NH	Nottinghill	393.15	$13,488	$365.48	$636.70	$1,002.18	
1919704757	NH	Nottinghill	422.06	$13,849	$392.35	$636.70	$1,029.05	
1919704807	NH	Nottinghill	470.00	$14,449	$436.92	$636.70	$1,073.62	
1919704856	NH	Nottinghill	481.29	$14,591	$447.41	$636.70	$1,084.11	
1919704906	NH	Nottinghill	462.94	$14,361	$430.36	$636.70	$1,067.06	
1919704955	NH	Nottinghill	480.37	$14,579	$446.56	$636.70	$1,083.26	
1919705002	NH	Nottinghill	470.04	$14,450	$436.95	$636.70	$1,073.65	
1919705051	NH	Nottinghill	452.95	$14,236	$421.07	$636.70	$1,057.77	
2054133059	RG	Regents	1,080.46	$22,087	$1,004.40	$636.70	$1,641.10	
2054133109	RG	Regents	814.04	$18,754	$756.74	$636.70	$1,393.44	
2054133158	RG	Regents	714.39	$17,507	$664.10	$636.70	$1,300.80	
2054133208	RG	Regents	786.95	$18,415	$731.55	$636.70	$1,368.26	
2054133257	RG	Regents	886.30	$19,658	$823.92	$636.70	$1,460.62	
2054133307	RG	Regents	692.39	$17,232	$643.65	$636.70	$1,280.36	
2054133356	RG	Regents	753.40	$17,995	$700.36	$636.70	$1,337.07	
2054133406	RG	Regents	744.40	$17,882	$692.00	$636.70	$1,328.70	
2054133455	RG	Regents	804.97	$18,640	$748.31	$636.70	$1,385.01	
2054133505	RG	Regents	758.27	$18,056	$704.89	$636.70	$1,341.59	
2054133554	RG	Regents	822.46	$18,859	$764.57	$636.70	$1,401.27	
2054133604	RG	Regents	735.09	$17,766	$683.35	$636.70	$1,320.05	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054133653	RG	Regents	696.99	$17,289	$647.93	$636.70	$1,284.63	
2054133703	RG	Regents	719.32	$17,569	$668.68	$636.70	$1,305.38	
2054133752	RG	Regents	720.55	$17,584	$669.83	$636.70	$1,306.53	
2054133802	RG	Regents	787.90	$18,427	$732.44	$636.70	$1,369.14	
2054133851	RG	Regents	727.58	$17,672	$676.36	$636.70	$1,313.07	
2054133950	RG	Regents	736.05	$17,778	$684.24	$636.70	$1,320.94	
2054134008	RG	Regents	769.53	$18,197	$715.36	$636.70	$1,352.07	
2054134057	RG	Regents	777.38	$18,295	$722.66	$636.70	$1,359.36	
2054134107	RG	Regents	730.37	$17,707	$678.96	$636.70	$1,315.66	
2054134156	RG	Regents	783.75	$18,375	$728.58	$636.70	$1,365.29	
2054134206	RG	Regents	801.84	$18,601	$745.40	$636.70	$1,382.10	
2054134255	RG	Regents	646.30	$16,655	$600.81	$636.70	$1,237.51	
2054134709	RG	Regents	656.59	$16,784	$610.37	$636.70	$1,247.07	
2054134759	RG	Regents	660.73	$16,836	$614.22	$636.70	$1,250.92	
2054144205	RP	Richmond Park	923.88	$20,128	$858.85	$636.70	$1,495.55	
2054144254	RP	Richmond Park	991.31	$20,971	$921.53	$636.70	$1,558.23	
2054144304	RP	Richmond Park	764.25	$18,131	$710.45	$636.70	$1,347.15	
2054144353	RP	Richmond Park	988.03	$20,930	$918.48	$636.70	$1,555.18	
2054144403	RP	Richmond Park	923.21	$20,119	$858.22	$636.70	$1,494.92	
2054144452	RP	Richmond Park	937.32	$20,296	$871.34	$636.70	$1,508.04	
2054144502	RP	Richmond Park	853.82	$19,251	$793.72	$636.70	$1,430.42	
2054144551	RP	Richmond Park	831.21	$18,968	$772.70	$636.70	$1,409.40	
2054144601	RP	Richmond Park	823.20	$18,868	$765.26	$636.70	$1,401.96	
2054144650	RP	Richmond Park	1,417.15	$26,299	$1,317.39	$636.70	$1,954.10	
2054144700	RP	Richmond Park	1,277.24	$24,549	$1,187.34	$636.70	$1,824.04	
2054144759	RP	Richmond Park	903.40	$19,872	$839.81	$636.70	$1,476.51	
2054144809	RP	Richmond Park	1,219.30	$23,824	$1,133.47	$636.70	$1,770.17	
2054144858	RP	Richmond Park	896.54	$19,786	$833.43	$636.70	$1,470.13	
2054144908	RP	Richmond Park	924.17	$20,131	$859.11	$636.70	$1,495.82	
2054144957	RP	Richmond Park	775.51	$18,272	$720.92	$636.70	$1,357.62	
2054145004	RP	Richmond Park	958.08	$20,556	$890.64	$636.70	$1,527.35	
2054145053	RP	Richmond Park	940.34	$20,334	$874.15	$636.70	$1,510.85	
2054145103	RP	Richmond Park	967.06	$20,668	$898.99	$636.70	$1,535.69	
2054145152	RP	Richmond Park	1,056.11	$21,782	$981.77	$636.70	$1,618.47	
2054145202	RP	Richmond Park	1,014.63	$21,263	$943.20	$636.70	$1,579.91	
2054145251	RP	Richmond Park	1,010.15	$21,207	$939.05	$636.70	$1,575.75	
2054145301	RP	Richmond Park	913.23	$19,995	$848.95	$636.70	$1,485.65	
2054145350	RP	Richmond Park	935.13	$20,269	$869.30	$636.70	$1,506.01	
2054145400	RP	Richmond Park	827.71	$18,925	$769.44	$636.70	$1,406.15	
2054145459	RP	Richmond Park	815.22	$18,768	$757.83	$636.70	$1,394.54	
2054145509	RP	Richmond Park	976.71	$20,789	$907.95	$636.70	$1,544.66	
2054145558	RP	Richmond Park	848.89	$19,190	$789.14	$636.70	$1,425.84	
2054145608	RP	Richmond Park	899.42	$19,822	$836.11	$636.70	$1,472.81	
2054145657	RP	Richmond Park	909.36	$19,946	$845.35	$636.70	$1,482.05	
2054145707	RP	Richmond Park	871.59	$19,474	$810.24	$636.70	$1,446.94	
2054145756	RP	Richmond Park	808.95	$18,690	$752.01	$636.70	$1,388.71	
2054145806	RP	Richmond Park	831.71	$18,975	$773.17	$636.70	$1,409.87	
2054145855	RP	Richmond Park	849.45	$19,197	$789.65	$636.70	$1,426.35	
2054145905	RP	Richmond Park	747.60	$17,922	$694.98	$636.70	$1,331.68	
2054145954	RP	Richmond Park	704.74	$17,386	$655.13	$636.70	$1,291.83	
2054146002	RP	Richmond Park	670.53	$16,958	$623.33	$636.70	$1,260.03	
2054146051	RP	Richmond Park	730.72	$17,711	$679.29	$636.70	$1,315.99	
2054146101	RP	Richmond Park	835.34	$19,020	$776.54	$636.70	$1,413.24	
2054146150	RP	Richmond Park	787.47	$18,421	$732.04	$636.70	$1,368.74	
2054146200	RP	Richmond Park	868.88	$19,440	$807.71	$636.70	$1,444.42	
2054146259	RP	Richmond Park	778.88	$18,314	$724.05	$636.70	$1,360.75	
2054146309	RP	Richmond Park	794.88	$18,514	$738.92	$636.70	$1,375.63	
2054146358	RP	Richmond Park	867.98	$19,428	$806.88	$636.70	$1,443.59	
2054162309	SG	Sloane Gardens	1,375.86	$25,783	$1,279.01	$636.70	$1,915.71	
2054162359	SG	Sloane Gardens	1,269.38	$24,450	$1,180.02	$636.70	$1,816.73	
2054162409	SG	Sloane Gardens	1,216.92	$23,794	$1,131.26	$636.70	$1,767.96	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054162459	SG	Sloane Gardens	1,127.25	$22,672	$1,047.90	$636.70	$1,684.61	
2054162509	SG	Sloane Gardens	1,431.04	$26,473	$1,330.31	$636.70	$1,967.01	
2054162559	SG	Sloane Gardens	1,402.10	$26,111	$1,303.40	$636.70	$1,940.11	
2054162609	SG	Sloane Gardens	1,246.26	$24,161	$1,158.53	$636.70	$1,795.24	
2054162659	SG	Sloane Gardens	1,485.43	$27,153	$1,380.87	$636.70	$2,017.57	
2054162709	SG	Sloane Gardens	1,419.66	$26,331	$1,319.73	$636.70	$1,956.43	
2054162759	SG	Sloane Gardens	1,478.70	$27,069	$1,374.61	$636.70	$2,011.31	
2054162809	SG	Sloane Gardens	2,405.34	$38,663	$2,236.03	$636.70	$2,872.73	
2054162859	SG	Sloane Gardens	1,258.07	$24,309	$1,169.51	$636.70	$1,806.22	
2054162909	SG	Sloane Gardens	1,427.05	$26,423	$1,326.60	$636.70	$1,963.30	
2054162959	SG	Sloane Gardens	1,853.45	$31,758	$1,722.98	$636.70	$2,359.68	
2054163009	SG	Sloane Gardens	1,485.51	$27,154	$1,380.94	$636.70	$2,017.64	
2054163059	SG	Sloane Gardens	1,601.44	$28,605	$1,488.71	$636.70	$2,125.42	
2054155859	SH	Stanhope Place	685.34	$17,143	$637.10	$636.70	$1,273.80	
2054155909	SH	Stanhope Place	803.36	$18,620	$746.81	$636.70	$1,383.51	
2054155959	SH	Stanhope Place	774.86	$18,263	$720.31	$636.70	$1,357.02	
2054156009	SH	Stanhope Place	697.52	$17,296	$648.42	$636.70	$1,285.13	
2054156059	SH	Stanhope Place	901.63	$19,850	$838.17	$636.70	$1,474.87	
2054156109	SH	Stanhope Place	846.12	$19,155	$786.56	$636.70	$1,423.26	
2054156159	SH	Stanhope Place	823.04	$18,866	$765.10	$636.70	$1,401.80	
2054156209	SH	Stanhope Place	897.36	$19,796	$834.19	$636.70	$1,470.90	
2054156259	SH	Stanhope Place	679.35	$17,068	$631.53	$636.70	$1,268.23	
2054156309	SH	Stanhope Place	785.21	$18,393	$729.94	$636.70	$1,366.64	
2054156359	SH	Stanhope Place	819.63	$18,824	$761.93	$636.70	$1,398.64	
2054156409	SH	Stanhope Place	1,027.03	$21,418	$954.73	$636.70	$1,591.44	
2054156459	SH	Stanhope Place	902.17	$19,856	$838.67	$636.70	$1,475.37	
2054156509	SH	Stanhope Place	1,052.93	$21,742	$978.81	$636.70	$1,615.51	
2054156559	SH	Stanhope Place	922.52	$20,111	$857.58	$636.70	$1,494.28	
2054156609	SH	Stanhope Place	847.04	$19,166	$787.42	$636.70	$1,424.12	
2054156659	SH	Stanhope Place	882.74	$19,613	$820.60	$636.70	$1,457.30	
2054156709	SH	Stanhope Place	1,080.45	$22,087	$1,004.40	$636.70	$1,641.10	
2054156759	SH	Stanhope Place	856.69	$19,287	$796.38	$636.70	$1,433.09	
2054156809	SH	Stanhope Place	773.65	$18,248	$719.19	$636.70	$1,355.89	
2054156859	SH	Stanhope Place	849.83	$19,201	$790.01	$636.70	$1,426.72	
2054156909	SH	Stanhope Place	726.57	$17,659	$675.42	$636.70	$1,312.13	
2054156959	SH	Stanhope Place	709.23	$17,442	$659.30	$636.70	$1,296.01	
2054157009	SH	Stanhope Place	826.40	$18,908	$768.23	$636.70	$1,404.93	
2054157059	SH	Stanhope Place	1,023.20	$21,370	$951.17	$636.70	$1,587.88	
2054157109	SH	Stanhope Place	854.39	$19,258	$794.25	$636.70	$1,430.95	
2054157159	SH	Stanhope Place	813.24	$18,744	$755.99	$636.70	$1,392.69	
2054157209	SH	Stanhope Place	869.41	$19,446	$808.21	$636.70	$1,444.91	
2054157259	SH	Stanhope Place	924.02	$20,130	$858.98	$636.70	$1,495.68	
2054157309	SH	Stanhope Place	806.64	$18,661	$749.86	$636.70	$1,386.56	
2054135054	SJ	St. James	515.56	$15,019	$479.27	$636.70	$1,115.97	
2054135104	SJ	St. James	582.05	$15,851	$541.08	$636.70	$1,177.78	
2054135153	SJ	St. James	630.06	$16,452	$585.70	$636.70	$1,222.41	
2054135203	SJ	St. James	726.46	$17,658	$675.33	$636.70	$1,312.03	
2054135252	SJ	St. James	522.51	$15,106	$485.73	$636.70	$1,122.43	
2054135302	SJ	St. James	656.90	$16,788	$610.66	$636.70	$1,247.37	
2054135351	SJ	St. James	573.54	$15,745	$533.17	$636.70	$1,169.87	
2054135401	SJ	St. James	632.04	$16,477	$587.55	$636.70	$1,224.26	
2054135450	SJ	St. James	709.34	$17,444	$659.41	$636.70	$1,296.11	
2054135500	SJ	St. James	669.44	$16,945	$622.32	$636.70	$1,259.02	
2054135559	SJ	St. James	524.84	$15,135	$487.89	$636.70	$1,124.60	
2054135609	SJ	St. James	534.57	$15,257	$496.94	$636.70	$1,133.65	
2054135658	SJ	St. James	569.79	$15,698	$529.68	$636.70	$1,166.38	
2054135708	SJ	St. James	498.20	$14,802	$463.13	$636.70	$1,099.83	
2054135757	SJ	St. James	606.81	$16,161	$564.09	$636.70	$1,200.80	
2054135807	SJ	St. James	542.03	$15,350	$503.88	$636.70	$1,140.58	
2054135856	SJ	St. James	546.03	$15,400	$507.59	$636.70	$1,144.29	
2054135906	SJ	St. James	606.94	$16,163	$564.22	$636.70	$1,200.92	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054135955	SJ	St. James	520.74	$15,084	$484.08	$636.70	$1,120.78	
2054136003	SJ	St. James	482.49	$14,605	$448.52	$636.70	$1,085.22	
2054136052	SJ	St. James	488.00	$14,675	$453.65	$636.70	$1,090.36	
2054136102	SJ	St. James	605.22	$16,141	$562.62	$636.70	$1,199.32	
2054136151	SJ	St. James	551.19	$15,465	$512.39	$636.70	$1,149.10	
2054136201	SJ	St. James	562.43	$15,606	$522.84	$636.70	$1,159.54	
2054136250	SJ	St. James	587.23	$15,916	$545.90	$636.70	$1,182.60	
2054136300	SJ	St. James	508.11	$14,926	$472.34	$636.70	$1,109.04	
2054136359	SJ	St. James	549.97	$15,450	$511.26	$636.70	$1,147.96	
2054136409	SJ	St. James	583.41	$15,868	$542.34	$636.70	$1,179.05	
2054136458	SJ	St. James	511.84	$14,973	$475.81	$636.70	$1,112.51	
2054136508	SJ	St. James	526.10	$15,151	$489.07	$636.70	$1,125.77	
2054136557	SJ	St. James	545.64	$15,396	$507.23	$636.70	$1,143.93	
2054136607	SJ	St. James	538.50	$15,306	$500.60	$636.70	$1,137.30	
2054136656	SJ	St. James	669.49	$16,945	$622.36	$636.70	$1,259.07	
2054136706	SJ	St. James	596.02	$16,026	$554.06	$636.70	$1,190.77	
2054136755	SJ	St. James	610.54	$16,208	$567.57	$636.70	$1,204.27	
2054136805	SJ	St. James	648.53	$16,683	$602.88	$636.70	$1,239.58	
2054136854	SJ	St. James	580.55	$15,832	$539.68	$636.70	$1,176.38	
2054136904	SJ	St. James	589.38	$15,943	$547.89	$636.70	$1,184.59	
2054136953	SJ	St. James	661.19	$16,841	$614.65	$636.70	$1,251.35	
2054137001	SJ	St. James	583.85	$15,874	$542.75	$636.70	$1,179.45	
2054142050	SJ	St. James Park Unit II	607.02	$16,164	$564.29	$636.70	$1,200.99	
2054142100	SJ	St. James Park Unit II	579.40	$15,818	$538.62	$636.70	$1,175.32	
2054142159	SJ	St. James Park Unit II	608.67	$16,184	$565.83	$636.70	$1,202.53	
2054142209	SJ	St. James Park Unit II	672.73	$16,986	$625.38	$636.70	$1,262.08	
2054142258	SJ	St. James Park Unit II	622.11	$16,352	$578.32	$636.70	$1,215.02	
2054142308	SJ	St. James Park Unit II	750.80	$17,962	$697.95	$636.70	$1,334.65	
2054142357	SJ	St. James Park Unit II	519.47	$15,068	$482.91	$636.70	$1,119.61	
2054142407	SJ	St. James Park Unit II	623.37	$16,368	$579.49	$636.70	$1,216.19	
2054142456	SJ	St. James Park Unit II	482.82	$14,610	$448.84	$636.70	$1,085.54	
2054142506	SJ	St. James Park Unit II	498.13	$14,801	$463.07	$636.70	$1,099.77	
2054142555	SJ	St. James Park Unit II	515.71	$15,021	$479.41	$636.70	$1,116.11	
2054142605	SJ	St. James Park Unit II	454.72	$14,258	$422.71	$636.70	$1,059.41	
2054142654	SJ	St. James Park Unit II	603.65	$16,121	$561.16	$636.70	$1,197.86	
2054142704	SJ	St. James Park Unit II	543.89	$15,374	$505.61	$636.70	$1,142.31	
2054142753	SJ	St. James Park Unit II	619.08	$16,314	$575.50	$636.70	$1,212.20	
2054142803	SJ	St. James Park Unit II	557.81	$15,548	$518.55	$636.70	$1,155.25	
1919919959	SN	St. John’s Wood	707.63	$17,422	$657.82	$636.70	$1,294.52	
1919920007	SN	St. John’s Wood	717.07	$17,540	$666.59	$636.70	$1,303.30	
1919920056	SN	St. John’s Wood	819.64	$18,824	$761.95	$636.70	$1,398.65	
1919920106	SN	St. John’s Wood	801.33	$18,595	$744.92	$636.70	$1,381.62	
1919920155	SN	St. John’s Wood	694.77	$17,261	$645.87	$636.70	$1,282.57	
1919920205	SN	St. John’s Wood	679.61	$17,072	$631.77	$636.70	$1,268.48	
1919920254	SN	St. John’s Wood	689.58	$17,197	$641.04	$636.70	$1,277.74	
1919920304	SN	St. John’s Wood	795.67	$18,524	$739.66	$636.70	$1,376.36	
1919920353	SN	St. John’s Wood	725.21	$17,642	$674.16	$636.70	$1,310.86	
1919920403	SN	St. John’s Wood	689.17	$17,191	$640.65	$636.70	$1,277.36	
1919920452	SN	St. John’s Wood	632.56	$16,483	$588.04	$636.70	$1,224.74	
1919920502	SN	St. John’s Wood	740.53	$17,834	$688.40	$636.70	$1,325.10	
1919920551	SN	St. John’s Wood	794.13	$18,505	$738.23	$636.70	$1,374.93	
1919920601	SN	St. John’s Wood	696.86	$17,288	$647.81	$636.70	$1,284.51	
1919920650	SN	St. John’s Wood	689.13	$17,191	$640.62	$636.70	$1,277.32	
1919920700	SN	St. John’s Wood	696.12	$17,278	$647.12	$636.70	$1,283.82	
1919920759	SN	St. John’s Wood	813.79	$18,751	$756.51	$636.70	$1,393.21	
1919920809	SN	St. John’s Wood	733.98	$17,752	$682.32	$636.70	$1,319.02	
1919920858	SN	St. John’s Wood	702.99	$17,364	$653.51	$636.70	$1,290.21	
1919920908	SN	St. John’s Wood	661.38	$16,844	$614.82	$636.70	$1,251.52	
1919920957	SN	St. John’s Wood	757.91	$18,051	$704.56	$636.70	$1,341.26	
1919909455	VW	Virginia Water	540.81	$15,335	$502.74	$636.70	$1,139.44	
1919909505	VW	Virginia Water	508.88	$14,936	$473.06	$636.70	$1,109.76	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919909554	VW	Virginia Water	512.84	$14,985	$476.74	$636.70	$1,113.44	
1919909604	VW	Virginia Water	412.86	$13,734	$383.80	$636.70	$1,020.50	
1919909653	VW	Virginia Water	475.94	$14,524	$442.44	$636.70	$1,079.14	
1919909703	VW	Virginia Water	438.63	$14,057	$407.75	$636.70	$1,044.46	
1919909752	VW	Virginia Water	457.40	$14,292	$425.20	$636.70	$1,061.91	
1919909802	VW	Virginia Water	547.22	$15,415	$508.70	$636.70	$1,145.41	
1919909851	VW	Virginia Water	450.21	$14,202	$418.52	$636.70	$1,055.22	
1919909901	VW	Virginia Water	420.23	$13,827	$390.65	$636.70	$1,027.35	
1919909950	VW	Virginia Water	469.33	$14,441	$436.30	$636.70	$1,073.00	
1919910008	VW	Virginia Water	400.53	$13,580	$372.34	$636.70	$1,009.04	
1919910057	VW	Virginia Water	450.53	$14,206	$418.81	$636.70	$1,055.52	
1919910107	VW	Virginia Water	448.02	$14,174	$416.48	$636.70	$1,053.18	
1919910156	VW	Virginia Water	509.41	$14,942	$473.55	$636.70	$1,110.25	
1919910206	VW	Virginia Water	507.28	$14,916	$471.57	$636.70	$1,108.28	
1919910255	VW	Virginia Water	511.30	$14,966	$475.31	$636.70	$1,112.01	
1919910305	VW	Virginia Water	497.01	$14,787	$462.02	$636.70	$1,098.73	
1919910354	VW	Virginia Water	461.48	$14,343	$429.00	$636.70	$1,065.70	
1919910404	VW	Virginia Water	433.04	$13,987	$402.55	$636.70	$1,039.26	
1919910453	VW	Virginia Water	443.42	$14,117	$412.20	$636.70	$1,048.91	
1919910503	VW	Virginia Water	517.58	$15,045	$481.15	$636.70	$1,117.85	
1919910552	VW	Virginia Water	446.71	$14,158	$415.26	$636.70	$1,051.96	
1919910602	VW	Virginia Water	478.65	$14,557	$444.96	$636.70	$1,081.66	
1919910651	VW	Virginia Water	510.03	$14,950	$474.13	$636.70	$1,110.83	
1919910701	VW	Virginia Water	448.46	$14,180	$416.89	$636.70	$1,053.59	
1919910750	VW	Virginia Water	395.55	$13,518	$367.71	$636.70	$1,004.41	
1919910800	VW	Virginia Water	498.98	$14,812	$463.86	$636.70	$1,100.56	
1919910859	VW	Virginia Water	391.41	$13,466	$363.86	$636.70	$1,000.56	
1919910909	VW	Virginia Water	431.03	$13,962	$400.69	$636.70	$1,037.39	
1919910958	VW	Virginia Water	441.69	$14,095	$410.60	$636.70	$1,047.30	
1919911006	VW	Virginia Water	403.05	$13,612	$374.68	$636.70	$1,011.38	
1919911055	VW	Virginia Water	515.81	$15,022	$479.50	$636.70	$1,116.20	
1919911105	VW	Virginia Water	488.19	$14,677	$453.82	$636.70	$1,090.53	
1919911154	VW	Virginia Water	397.31	$13,540	$369.34	$636.70	$1,006.04	
1919911204	VW	Virginia Water	487.65	$14,670	$453.32	$636.70	$1,090.02	
1919911253	VW	Virginia Water	681.12	$17,091	$633.17	$636.70	$1,269.88	
1919911303	VW	Virginia Water	453.95	$14,248	$422.00	$636.70	$1,058.70	
1919911352	VW	Virginia Water	419.55	$13,818	$390.01	$636.70	$1,026.71	
1919911402	VW	Virginia Water	395.70	$13,520	$367.85	$636.70	$1,004.55	
1919911451	VW	Virginia Water	447.35	$14,166	$415.86	$636.70	$1,052.57	
1919911501	VW	Virginia Water	443.42	$14,117	$412.20	$636.70	$1,048.91	
1919911550	VW	Virginia Water	464.32	$14,378	$431.64	$636.70	$1,068.34	
1919911600	VW	Virginia Water	505.03	$14,888	$469.48	$636.70	$1,106.18	
1919911659	VW	Virginia Water	436.03	$14,024	$405.33	$636.70	$1,042.04	
1919911709	VW	Virginia Water	498.18	$14,802	$463.11	$636.70	$1,099.81	
1919911758	VW	Virginia Water	494.81	$14,760	$459.98	$636.70	$1,096.69	
1919911808	VW	Virginia Water	452.73	$14,233	$420.86	$636.70	$1,057.56	
1919914505	VW	Virginia Water Unit II	571.16	$15,715	$530.95	$636.70	$1,167.66	
1919914554	VW	Virginia Water Unit II	569.27	$15,691	$529.20	$636.70	$1,165.90	
1919914604	VW	Virginia Water Unit II	445.57	$14,144	$414.20	$636.70	$1,050.90	
1919914653	VW	Virginia Water Unit II	433.54	$13,993	$403.02	$636.70	$1,039.73	
1919914703	VW	Virginia Water Unit II	467.29	$14,415	$434.40	$636.70	$1,071.10	
1919914752	VW	Virginia Water Unit II	439.17	$14,064	$408.25	$636.70	$1,044.96	
1919914802	VW	Virginia Water Unit II	560.46	$15,581	$521.01	$636.70	$1,157.71	
1919914851	VW	Virginia Water Unit II	516.50	$15,031	$480.14	$636.70	$1,116.85	
1919914901	VW	Virginia Water Unit II	454.13	$14,251	$422.16	$636.70	$1,058.86	
1919914950	VW	Virginia Water Unit II	568.12	$15,677	$528.13	$636.70	$1,164.83	
1919915007	VW	Virginia Water Unit II	566.59	$15,658	$526.71	$636.70	$1,163.41	
1919915056	VW	Virginia Water Unit II	438.30	$14,053	$407.45	$636.70	$1,044.15	
1919915106	VW	Virginia Water Unit II	494.45	$14,755	$459.64	$636.70	$1,096.35	
1919915155	VW	Virginia Water Unit II	445.63	$14,144	$414.26	$636.70	$1,050.96	
1919915205	VW	Virginia Water Unit II	414.06	$13,749	$384.92	$636.70	$1,021.62	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919915254	VW	Virginia Water Unit II	401.69	$13,595	$373.41	$636.70	$1,010.11	
1919915304	VW	Virginia Water Unit II	398.47	$13,554	$370.42	$636.70	$1,007.13	
1919915353	VW	Virginia Water Unit II	450.33	$14,203	$418.63	$636.70	$1,055.33	
1919915403	VW	Virginia Water Unit II	511.60	$14,970	$475.59	$636.70	$1,112.29	
1919915452	VW	Virginia Water Unit II	403.30	$13,615	$374.91	$636.70	$1,011.61	
1919915502	VW	Virginia Water Unit II	531.32	$15,217	$493.92	$636.70	$1,130.63	
1919915759	VW	Virginia Water Unit III	510.52	$14,956	$474.58	$636.70	$1,111.28	
1919915809	VW	Virginia Water Unit III	491.33	$14,716	$456.74	$636.70	$1,093.45	
1919915858	VW	Virginia Water Unit III	404.69	$13,632	$376.21	$636.70	$1,012.91	
1919915908	VW	Virginia Water Unit III	449.37	$14,191	$417.73	$636.70	$1,054.44	
1919915957	VW	Virginia Water Unit III	512.08	$14,976	$476.04	$636.70	$1,112.74	
1919916005	VW	Virginia Water Unit III	470.67	$14,458	$437.54	$636.70	$1,074.24	
1919916054	VW	Virginia Water Unit III	456.76	$14,284	$424.61	$636.70	$1,061.31	
1919916104	VW	Virginia Water Unit III	481.40	$14,592	$447.51	$636.70	$1,084.21	
1919916153	VW	Virginia Water Unit III	439.43	$14,067	$408.50	$636.70	$1,045.20	
1919916203	VW	Virginia Water Unit III	547.38	$15,417	$508.85	$636.70	$1,145.55	
1919916252	VW	Virginia Water Unit III	563.13	$15,614	$523.49	$636.70	$1,160.19	
1919916302	VW	Virginia Water Unit III	409.55	$13,693	$380.73	$636.70	$1,017.43	
1919916351	VW	Virginia Water Unit III	448.01	$14,174	$416.47	$636.70	$1,053.17	
1919916401	VW	Virginia Water Unit III	465.76	$14,396	$432.97	$636.70	$1,069.67	
1919916450	VW	Virginia Water Unit III	517.97	$15,049	$481.51	$636.70	$1,118.21	
1919916500	VW	Virginia Water Unit III	568.22	$15,678	$528.22	$636.70	$1,164.93	
1919916559	VW	Virginia Water Unit III	439.43	$14,067	$408.50	$636.70	$1,045.20	
1919916609	VW	Virginia Water Unit III	506.76	$14,909	$471.09	$636.70	$1,107.79	
1919916658	VW	Virginia Water Unit III	502.38	$14,854	$467.02	$636.70	$1,103.72	
1919916708	VW	Virginia Water Unit III	419.26	$13,814	$389.75	$636.70	$1,026.45	
1919916757	VW	Virginia Water Unit III	502.49	$14,856	$467.12	$636.70	$1,103.82	
1919916807	VW	Virginia Water Unit III	560.93	$15,587	$521.44	$636.70	$1,158.15	
1919916856	VW	Virginia Water Unit III	516.57	$15,032	$480.21	$636.70	$1,116.91	
1919916906	VW	Virginia Water Unit III	487.70	$14,671	$453.37	$636.70	$1,090.08	
1919916955	VW	Virginia Water Unit III	541.95	$15,349	$503.80	$636.70	$1,140.50	
1919917003	VW	Virginia Water Unit III	465.49	$14,393	$432.72	$636.70	$1,069.42	
1919917052	VW	Virginia Water Unit III	413.88	$13,747	$384.75	$636.70	$1,021.45	
1919917102	VW	Virginia Water Unit III	522.77	$15,109	$485.97	$636.70	$1,122.67	
1919917151	VW	Virginia Water Unit III	445.74	$14,146	$414.36	$636.70	$1,051.06	
1919917201	VW	Virginia Water Unit III	457.95	$14,299	$425.71	$636.70	$1,062.42	
1919917250	VW	Virginia Water Unit III	561.09	$15,589	$521.59	$636.70	$1,158.30	
1919917300	VW	Virginia Water Unit III	453.05	$14,237	$421.16	$636.70	$1,057.87	
1919917359	VW	Virginia Water Unit III	526.64	$15,158	$489.57	$636.70	$1,126.27	
1919917409	VW	Virginia Water Unit III	560.16	$15,577	$520.73	$636.70	$1,157.43	
1919917458	VW	Virginia Water Unit III	483.19	$14,614	$449.18	$636.70	$1,085.88	
1919917508	VW	Virginia Water Unit III	412.11	$13,725	$383.10	$636.70	$1,019.80	
1919917557	VW	Virginia Water Unit III	469.69	$14,445	$436.63	$636.70	$1,073.33	
1919917607	VW	Virginia Water Unit III	475.28	$14,515	$441.82	$636.70	$1,078.53	
1919917656	VW	Virginia Water Unit III	426.37	$13,903	$396.35	$636.70	$1,033.06	
1919917706	VW	Virginia Water Unit III	487.72	$14,671	$453.39	$636.70	$1,090.09	
1919917755	VW	Virginia Water Unit III	504.79	$14,884	$469.25	$636.70	$1,105.96	
1919917805	VW	Virginia Water Unit III	478.04	$14,550	$444.39	$636.70	$1,081.09	
1919917854	VW	Virginia Water Unit III	431.40	$13,966	$401.03	$636.70	$1,037.74	
1919917904	VW	Virginia Water Unit III	512.83	$14,985	$476.73	$636.70	$1,113.43	
1919917953	VW	Virginia Water Unit III	399.30	$13,565	$371.19	$636.70	$1,007.89	
1919918001	VW	Virginia Water Unit III	566.93	$15,662	$527.02	$636.70	$1,163.72	
2054500604	WC	Wilton Crescent	510.85	$14,960	$474.89	$636.70	$1,111.59	
2054500653	WC	Wilton Crescent	512.76	$14,984	$476.67	$636.70	$1,113.37	
2054500703	WC	Wilton Crescent	611.55	$16,220	$568.50	$636.70	$1,205.20	
2054500752	WC	Wilton Crescent	560.69	$15,584	$521.22	$636.70	$1,157.92	
2054500802	WC	Wilton Crescent	596.51	$16,032	$554.52	$636.70	$1,191.22	
2054500851	WC	Wilton Crescent	599.48	$16,069	$557.28	$636.70	$1,193.98	
2054500901	WC	Wilton Crescent	611.00	$16,213	$567.99	$636.70	$1,204.69	
2054500950	WC	Wilton Crescent	533.21	$15,240	$495.68	$636.70	$1,132.38	
2054501008	WC	Wilton Crescent	598.76	$16,060	$556.61	$636.70	$1,193.32	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054501057	WC	Wilton Crescent	585.82	$15,898	$544.59	$636.70	$1,181.29	
2054501107	WC	Wilton Crescent	753.10	$17,991	$700.09	$636.70	$1,336.79	
2054501156	WC	Wilton Crescent	649.28	$16,692	$603.58	$636.70	$1,240.28	
2054501206	WC	Wilton Crescent	689.86	$17,200	$641.30	$636.70	$1,278.00	
2054501255	WC	Wilton Crescent	571.80	$15,723	$531.55	$636.70	$1,168.25	
2054501305	WC	Wilton Crescent	673.02	$16,989	$625.64	$636.70	$1,262.34	
2054501354	WC	Wilton Crescent	510.14	$14,951	$474.23	$636.70	$1,110.93	
2054501404	WC	Wilton Crescent	529.00	$15,187	$491.76	$636.70	$1,128.46	
2054501453	WC	Wilton Crescent	579.51	$15,819	$538.72	$636.70	$1,175.42	
2054501503	WC	Wilton Crescent	632.79	$16,486	$588.25	$636.70	$1,224.95	
2054501552	WC	Wilton Crescent	577.29	$15,792	$536.66	$636.70	$1,173.36	
2054501602	WC	Wilton Crescent	663.26	$16,867	$616.57	$636.70	$1,253.27	
2054501651	WC	Wilton Crescent	618.94	$16,313	$575.37	$636.70	$1,212.07	
2054501701	WC	Wilton Crescent	632.11	$16,477	$587.62	$636.70	$1,224.32	
2054501750	WC	Wilton Crescent	630.34	$16,455	$585.97	$636.70	$1,222.67	
1919928259	WD	Wimbledon	2,169.86	$35,716	$2,017.12	$636.70	$2,653.83	
1919928309	WD	Wimbledon	1,374.80	$25,769	$1,278.03	$636.70	$1,914.73	
1919928359	WD	Wimbledon	1,799.14	$31,078	$1,672.50	$636.70	$2,309.20	
1919928409	WD	Wimbledon	2,039.68	$34,088	$1,896.11	$636.70	$2,532.81	
1919928459	WD	Wimbledon	1,374.25	$25,762	$1,277.52	$636.70	$1,914.22	
1919928509	WD	Wimbledon	2,027.88	$33,940	$1,885.13	$636.70	$2,521.83	
1919928559	WD	Wimbledon	1,713.05	$30,001	$1,592.47	$636.70	$2,229.17	
1919928609	WD	Wimbledon	1,908.94	$32,452	$1,774.57	$636.70	$2,411.27	
1919928659	WD	Wimbledon	1,443.13	$26,624	$1,341.55	$636.70	$1,978.25	
2054158059	WG	Warwick Gardens	1,111.00	$22,469	$1,032.80	$636.70	$1,669.50	
2054158109	WG	Warwick Gardens	1,161.71	$23,103	$1,079.93	$636.70	$1,716.64	
2054158159	WG	Warwick Gardens	932.19	$20,232	$866.57	$636.70	$1,503.27	
2054158209	WG	Warwick Gardens	1,349.12	$25,448	$1,254.16	$636.70	$1,890.86	
2054158259	WG	Warwick Gardens	1,217.50	$23,801	$1,131.80	$636.70	$1,768.50	
2054158309	WG	Warwick Gardens	1,015.51	$21,274	$944.02	$636.70	$1,580.72	
2054158359	WG	Warwick Gardens	1,051.31	$21,722	$977.30	$636.70	$1,614.01	
2054158409	WG	Warwick Gardens	789.07	$18,441	$733.53	$636.70	$1,370.23	
2054158459	WG	Warwick Gardens	1,106.39	$22,411	$1,028.51	$636.70	$1,665.21	
2054158509	WG	Warwick Gardens	1,019.50	$21,324	$947.74	$636.70	$1,584.44	
2054158559	WG	Warwick Gardens	934.18	$20,257	$868.42	$636.70	$1,505.12	
2054158609	WG	Warwick Gardens	1,163.18	$23,122	$1,081.30	$636.70	$1,718.00	
2054158659	WG	Warwick Gardens	774.75	$18,262	$720.21	$636.70	$1,356.91	
2054158709	WG	Warwick Gardens	826.63	$18,911	$768.44	$636.70	$1,405.14	
2054158759	WG	Warwick Gardens	925.75	$20,151	$860.59	$636.70	$1,497.29	
2054158809	WG	Warwick Gardens	1,246.89	$24,169	$1,159.12	$636.70	$1,795.83	
2054158859	WG	Warwick Gardens	1,058.97	$21,818	$984.43	$636.70	$1,621.13	
2054158909	WG	Warwick Gardens	882.69	$19,613	$820.56	$636.70	$1,457.26	
2054158959	WG	Warwick Gardens	871.82	$19,476	$810.45	$636.70	$1,447.15	
2054159009	WG	Warwick Gardens	1,084.26	$22,134	$1,007.94	$636.70	$1,644.64	
2054159059	WG	Warwick Gardens	1,458.75	$26,820	$1,356.07	$636.70	$1,992.77	
2054159109	WG	Warwick Gardens	1,212.58	$23,740	$1,127.22	$636.70	$1,763.93	
2054159159	WG	Warwick Gardens	1,028.56	$21,438	$956.16	$636.70	$1,592.86	
2054159209	WG	Warwick Gardens	999.11	$21,069	$928.78	$636.70	$1,565.48	
2054159259	WG	Warwick Gardens	924.78	$20,139	$859.68	$636.70	$1,496.38	
2054159309	WG	Warwick Gardens	1,301.49	$24,852	$1,209.88	$636.70	$1,846.58	
2054159359	WG	Warwick Gardens	1,118.36	$22,561	$1,039.64	$636.70	$1,676.34	
2054159409	WG	Warwick Gardens	1,037.70	$21,552	$964.65	$636.70	$1,601.35	
2054159459	WG	Warwick Gardens	1,062.74	$21,865	$987.93	$636.70	$1,624.63	
2054159509	WG	Warwick Gardens	1,351.53	$25,478	$1,256.40	$636.70	$1,893.10	
2054159559	WG	Warwick Gardens	919.13	$20,068	$854.43	$636.70	$1,491.13	
2054159609	WG	Warwick Gardens	944.37	$20,384	$877.89	$636.70	$1,514.59	
2054159659	WG	Warwick Gardens	1,251.71	$24,229	$1,163.60	$636.70	$1,800.30	
2054159709	WG	Warwick Gardens	880.81	$19,589	$818.81	$636.70	$1,455.51	
2054159759	WG	Warwick Gardens	812.38	$18,733	$755.20	$636.70	$1,391.90	
2054159809	WG	Warwick Gardens	860.90	$19,340	$800.30	$636.70	$1,437.00	
2054159859	WG	Warwick Gardens	852.64	$19,237	$792.62	$636.70	$1,429.32	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054159909	WG	Warwick Gardens	729.90	$17,701	$678.52	$636.70	$1,315.23	
2054159959	WG	Warwick Gardens	901.58	$19,849	$838.12	$636.70	$1,474.82	
2054160009	WG	Warwick Gardens	831.66	$18,974	$773.11	$636.70	$1,409.82	
2054160059	WG	Warwick Gardens	975.01	$20,768	$906.38	$636.70	$1,543.08	
2054160109	WG	Warwick Gardens	853.20	$19,243	$793.14	$636.70	$1,429.84	
2054160159	WG	Warwick Gardens	823.49	$18,872	$765.52	$636.70	$1,402.22	
2054160209	WG	Warwick Gardens	916.65	$20,037	$852.12	$636.70	$1,488.83	
2054160259	WG	Warwick Gardens	820.85	$18,839	$763.07	$636.70	$1,399.77	
2054160309	WG	Warwick Gardens	1,050.39	$21,711	$976.45	$636.70	$1,613.15	
2054160359	WG	Warwick Gardens	860.00	$19,329	$799.46	$636.70	$1,436.16	
2054160409	WG	Warwick Gardens	854.29	$19,257	$794.15	$636.70	$1,430.86	
2054160459	WG	Warwick Gardens	779.79	$18,325	$724.90	$636.70	$1,361.60	
2054160509	WG	Warwick Gardens	938.28	$20,308	$872.24	$636.70	$1,508.94	
2054160559	WG	Warwick Gardens	871.51	$19,473	$810.16	$636.70	$1,446.86	
2054160609	WG	Warwick Gardens	1,007.99	$21,180	$937.04	$636.70	$1,573.74	
2054160659	WG	Warwick Gardens	957.76	$20,552	$890.34	$636.70	$1,527.04	
2054160709	WG	Warwick Gardens	826.40	$18,908	$768.23	$636.70	$1,404.93	
2054160759	WG	Warwick Gardens	681.69	$17,098	$633.70	$636.70	$1,270.41	
2054160809	WG	Warwick Gardens	682.46	$17,107	$634.42	$636.70	$1,271.12	
2054160859	WG	Warwick Gardens	983.80	$20,877	$914.55	$636.70	$1,551.25	
2054160909	WG	Warwick Gardens	995.62	$21,025	$925.54	$636.70	$1,562.24	
2054160959	WG	Warwick Gardens	862.44	$19,359	$801.74	$636.70	$1,438.44	
2054161009	WG	Warwick Gardens	829.23	$18,944	$770.86	$636.70	$1,407.57	
2054161059	WG	Warwick Gardens	1,241.42	$24,101	$1,154.03	$636.70	$1,790.74	
2054161109	WG	Warwick Gardens	120.00	$10,070	$111.55	$636.70	$748.26	
1920200258	WI	Whitebridge	287.39	$12,165	$267.16	$636.70	$903.86	
1920200308	WI	Whitebridge	285.25	$12,138	$265.17	$636.70	$901.87	
1920200357	WI	Whitebridge	291.95	$12,222	$271.40	$636.70	$908.10	
1920200407	WI	Whitebridge	285.25	$12,138	$265.17	$636.70	$901.87	
1920200456	WI	Whitebridge	285.25	$12,138	$265.17	$636.70	$901.87	
1920200506	WI	Whitebridge	285.25	$12,138	$265.17	$636.70	$901.87	
1920200555	WI	Whitebridge	319.78	$12,570	$297.27	$636.70	$933.97	
1920200605	WI	Whitebridge	319.77	$12,570	$297.26	$636.70	$933.96	
1920200654	WI	Whitebridge	319.44	$12,566	$296.95	$636.70	$933.65	
1920200704	WI	Whitebridge	319.44	$12,566	$296.95	$636.70	$933.65	
1920200753	WI	Whitebridge	326.02	$12,648	$303.07	$636.70	$939.77	
1920200803	WI	Whitebridge	327.83	$12,671	$304.76	$636.70	$941.46	
1920200852	WI	Whitebridge	287.22	$12,163	$267.01	$636.70	$903.71	
1920200902	WI	Whitebridge	287.22	$12,163	$267.01	$636.70	$903.71	
1920202700	WI	Whitebridge Unit II	320.88	$12,584	$298.29	$636.70	$934.99	
1920202759	WI	Whitebridge Unit II	319.24	$12,563	$296.77	$636.70	$933.47	
1920202809	WI	Whitebridge Unit II	305.26	$12,388	$283.77	$636.70	$920.47	
1920202858	WI	Whitebridge Unit II	309.07	$12,436	$287.32	$636.70	$924.02	
1920202908	WI	Whitebridge Unit II	325.69	$12,644	$302.76	$636.70	$939.46	
1920202957	WI	Whitebridge Unit II	301.27	$12,338	$280.06	$636.70	$916.76	
1920203005	WI	Whitebridge Unit II	301.21	$12,337	$280.00	$636.70	$916.71	
1920203054	WI	Whitebridge Unit II	319.77	$12,570	$297.26	$636.70	$933.96	
1920203104	WI	Whitebridge Unit II	319.77	$12,570	$297.26	$636.70	$933.96	
1920203153	WI	Whitebridge Unit II	315.21	$12,513	$293.02	$636.70	$929.72	
1920203203	WI	Whitebridge Unit II	284.92	$12,134	$264.87	$636.70	$901.57	
1920203252	WI	Whitebridge Unit II	284.92	$12,134	$264.87	$636.70	$901.57	
1920203302	WI	Whitebridge Unit II	318.94	$12,559	$296.49	$636.70	$933.19	
1920203351	WI	Whitebridge Unit II	314.30	$12,501	$292.18	$636.70	$928.88	
1920203401	WI	Whitebridge Unit II	320.23	$12,575	$297.68	$636.70	$934.39	
1920203450	WI	Whitebridge Unit II	316.21	$12,525	$293.95	$636.70	$930.65	
1920203500	WI	Whitebridge Unit II	314.26	$12,501	$292.14	$636.70	$928.84	
1920203559	WI	Whitebridge Unit II	297.54	$12,292	$276.60	$636.70	$913.30	
1920203609	WI	Whitebridge Unit II	316.21	$12,525	$293.95	$636.70	$930.65	
1920203658	WI	Whitebridge Unit II	316.21	$12,525	$293.95	$636.70	$930.65	
1920203708	WI	Whitebridge Unit II	317.39	$12,540	$295.05	$636.70	$931.75	
1920203757	WI	Whitebridge Unit II	325.23	$12,638	$302.34	$636.70	$939.04	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1920204656	WI	Whitebridge Unit III	315.49	$12,516	$293.28	$636.70	$929.98	
1920204706	WI	Whitebridge Unit III	313.90	$12,496	$291.80	$636.70	$928.51	
1920204755	WI	Whitebridge Unit III	320.28	$12,576	$297.74	$636.70	$934.44	
1920204805	WI	Whitebridge Unit III	320.01	$12,573	$297.48	$636.70	$934.19	
1920204854	WI	Whitebridge Unit III	329.61	$12,693	$306.40	$636.70	$943.11	
1920204904	WI	Whitebridge Unit III	323.36	$12,615	$300.59	$636.70	$937.30	
1920204953	WI	Whitebridge Unit III	319.53	$12,567	$297.04	$636.70	$933.74	
1920205000	WI	Whitebridge Unit III	327.34	$12,664	$304.29	$636.70	$941.00	
1920205059	WI	Whitebridge Unit III	285.97	$12,147	$265.84	$636.70	$902.54	
1920205109	WI	Whitebridge Unit III	294.91	$12,259	$274.15	$636.70	$910.85	
1920205158	WI	Whitebridge Unit III	318.94	$12,559	$296.49	$636.70	$933.19	
1920205208	WI	Whitebridge Unit III	319.77	$12,570	$297.26	$636.70	$933.96	
1920205257	WI	Whitebridge Unit III	320.41	$12,578	$297.86	$636.70	$934.56	
1920205307	WI	Whitebridge Unit III	322.13	$12,599	$299.45	$636.70	$936.15	
1920205356	WI	Whitebridge Unit III	322.13	$12,599	$299.45	$636.70	$936.15	
1920205406	WI	Whitebridge Unit III	319.81	$12,570	$297.30	$636.70	$934.00	
1920205455	WI	Whitebridge Unit III	313.94	$12,497	$291.84	$636.70	$928.54	
1920205505	WI	Whitebridge Unit III	315.43	$12,515	$293.23	$636.70	$929.93	
1920205554	WI	Whitebridge Unit III	321.02	$12,585	$298.42	$636.70	$935.12	
1920205604	WI	Whitebridge Unit III	298.04	$12,298	$277.06	$636.70	$913.76	
1920205653	WI	Whitebridge Unit III	297.54	$12,292	$276.60	$636.70	$913.30	
1920205703	WI	Whitebridge Unit III	314.57	$12,505	$292.43	$636.70	$929.13	
1920203807	WI	Whitebridge Unit II	320.57	$12,580	$298.00	$636.70	$934.70	
1920203856	WI	Whitebridge Unit II	322.28	$12,601	$299.59	$636.70	$936.29	
1920203906	WI	Whitebridge Unit II	289.21	$12,187	$268.85	$636.70	$905.55	
1920203955	WI	Whitebridge Unit II	288.49	$12,178	$268.18	$636.70	$904.88	
1920204003	WI	Whitebridge Unit II	316.21	$12,525	$293.95	$636.70	$930.65	
1920204052	WI	Whitebridge Unit II	316.21	$12,525	$293.95	$636.70	$930.65	
1920204102	WI	Whitebridge Unit II	322.13	$12,599	$299.45	$636.70	$936.15	
1920204151	WI	Whitebridge Unit II	315.88	$12,521	$293.64	$636.70	$930.34	
1920204201	WI	Whitebridge Unit II	316.42	$12,528	$294.14	$636.70	$930.85	
1920204250	WI	Whitebridge Unit II	315.74	$12,519	$293.51	$636.70	$930.21	
1920204300	WI	Whitebridge Unit II	277.23	$12,038	$257.72	$636.70	$894.42	
1920204359	WI	Whitebridge Unit II	281.79	$12,095	$261.96	$636.70	$898.66	
1920204409	WI	Whitebridge Unit II	288.16	$12,174	$267.87	$636.70	$904.58	
1920204458	Wi	Whitebridge Unit II	277.01	$12,035	$257.51	$636.70	$894.22	
1920200951	WI	Whitebridge	295.45	$12,265	$274.65	$636.70	$911.36	
1920201009	WI	Whitebridge	314.17	$12,500	$292.06	$636.70	$928.76	
1920201058	WI	Whitebridge	316.55	$12,529	$294.27	$636.70	$930.97	
1920201108	WI	Whitebridge	315.88	$12,521	$293.64	$636.70	$930.34	
1920201157	WI	Whitebridge	313.57	$12,492	$291.50	$636.70	$928.20	
1920201207	WI	Whitebridge	313.57	$12,492	$291.50	$636.70	$928.20	
1920201256	WI	Whitebridge	326.20	$12,650	$303.24	$636.70	$939.94	
1920201306	WI	Whitebridge	303.74	$12,369	$282.36	$636.70	$919.06	
1920201355	WI	Whitebridge	287.29	$12,163	$267.06	$636.70	$903.77	
1920201405	WI	Whitebridge	278.99	$12,059	$259.35	$636.70	$896.05	
1920201454	WI	Whitebridge	293.32	$12,239	$272.67	$636.70	$909.38	
1920201504	WI	Whitebridge	313.57	$12,492	$291.50	$636.70	$928.20	
1920201553	WI	Whitebridge	287.29	$12,163	$267.06	$636.70	$903.77	
1920201603	WI	Whitebridge	278.99	$12,059	$259.35	$636.70	$896.05	
1920201652	WI	Whitebridge	294.89	$12,258	$274.13	$636.70	$910.84	
1920201702	WI	Whitebridge	297.21	$12,288	$276.29	$636.70	$912.99	
1920201751	WI	Whitebridge	281.65	$12,093	$261.83	$636.70	$898.53	
1920201801	WI	Whitebridge	285.83	$12,145	$265.71	$636.70	$902.42	
1920201850	WI	Whitebridge	297.21	$12,288	$276.29	$636.70	$912.99	
1920201900	WI	Whitebridge	312.14	$12,474	$290.16	$636.70	$926.87	
1920201959	WI	Whitebridge	278.70	$12,056	$259.08	$636.70	$895.79	
1920202007	WI	Whitebridge	281.46	$12,090	$261.65	$636.70	$898.35	
1920202056	WI	Whitebridge	277.51	$12,041	$257.97	$636.70	$894.68	
1920202106	WI	Whitebridge	280.22	$12,075	$260.49	$636.70	$897.19	
1920202155	WI	Whitebridge	296.80	$12,282	$275.90	$636.70	$912.61	

Parcel_ID	

Neigh_Abbr	

Neighborhood_Name	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1920202205	WI	Whitebridge	297.21	$12,288	$276.29	$636.70	$912.99	
1919921559	WW	Wentworth	580.69	$15,834	$539.82	$636.70	$1,176.52	
1919921609	WW	Wentworth	480.21	$14,577	$446.41	$636.70	$1,083.11	
1919921658	WW	Wentworth	486.76	$14,659	$452.49	$636.70	$1,089.19	
1919921708	WW	Wentworth	519.08	$15,063	$482.54	$636.70	$1,119.24	
1919921757	WW	Wentworth	471.75	$14,471	$438.54	$636.70	$1,075.24	
1919921807	WW	Wentworth	574.12	$15,752	$533.71	$636.70	$1,170.41	
1919921856	WW	Wentworth	466.75	$14,409	$433.90	$636.70	$1,070.60	
1919921906	WW	Wentworth	475.69	$14,520	$442.20	$636.70	$1,078.90	
1919921955	WW	Wentworth	545.22	$15,390	$506.84	$636.70	$1,143.54	
1919922003	WW	Wentworth	483.70	$14,621	$449.65	$636.70	$1,086.35	
1919922052	WW	Wentworth	571.34	$15,717	$531.12	$636.70	$1,167.82	
1919922102	WW	Wentworth	445.85	$14,147	$414.47	$636.70	$1,051.17	
1919922151	WW	Wentworth	481.72	$14,596	$447.81	$636.70	$1,084.52	
1919922201	WW	Wentworth	502.29	$14,853	$466.94	$636.70	$1,103.64	
1919922250	WW	Wentworth	532.76	$15,234	$495.26	$636.70	$1,131.96	
1919922300	WW	Wentworth	508.65	$14,933	$472.85	$636.70	$1,109.55	
1919922359	WW	Wentworth	589.57	$15,945	$548.07	$636.70	$1,184.77	
1919922409	WW	Wentworth	460.02	$14,324	$427.64	$636.70	$1,064.34	
1919922458	WW	Wentworth	533.48	$15,243	$495.93	$636.70	$1,132.63	
1919922508	WW	Wentworth	455.11	$14,263	$423.08	$636.70	$1,059.78	
1919922557	WW	Wentworth	492.89	$14,736	$458.19	$636.70	$1,094.90	
1919922607	WW	Wentworth	554.62	$15,508	$515.58	$636.70	$1,152.28	
1919922656	WW	Wentworth	567.25	$15,666	$527.32	$636.70	$1,164.03	
1919922706	WW	Wentworth	588.24	$15,929	$546.83	$636.70	$1,183.53	
1919922755	WW	Wentworth	484.42	$14,630	$450.32	$636.70	$1,087.02	
1919922805	WW	Wentworth	465.64	$14,395	$432.86	$636.70	$1,069.57	
1919922854	WW	Wentworth	544.22	$15,378	$505.91	$636.70	$1,142.61	
1919922904	WW	Wentworth	437.48	$14,042	$406.68	$636.70	$1,043.38	
1919922953	WW	Wentworth	482.60	$14,607	$448.63	$636.70	$1,085.33	
1919923001	WW	Wentworth	567.58	$15,670	$527.63	$636.70	$1,164.33	
1919923050	WW	Wentworth	575.63	$15,771	$535.11	$636.70	$1,171.81	
1919923100	WW	Wentworth	487.54	$14,669	$453.22	$636.70	$1,089.92	
1919923159	WW	Wentworth	602.08	$16,102	$559.70	$636.70	$1,196.40	
1919923209	WW	Wentworth	523.90	$15,124	$487.02	$636.70	$1,123.72	
1919923258	WW	Wentworth	557.70	$15,546	$518.44	$636.70	$1,155.14	
1919923308	WW	Wentworth	551.58	$15,470	$512.75	$636.70	$1,149.46	
1919923357	WW	Wentworth	509.01	$14,937	$473.18	$636.70	$1,109.89	
1919923407	WW	Wentworth	568.69	$15,684	$528.66	$636.70	$1,165.36	
1919923456	WW	Wentworth	544.00	$15,375	$505.70	$636.70	$1,142.40	
1919923506	WW	Wentworth	602.98	$16,113	$560.53	$636.70	$1,197.23	
1919923555	WW	Wentworth	507.03	$14,913	$471.34	$636.70	$1,108.04	
1919923605	WW	Wentworth	486.05	$14,650	$451.83	$636.70	$1,088.53	
1919923654	WW	Wentworth	629.25	$16,442	$584.95	$636.70	$1,221.66	
1919923704	WW	Wentworth	522.92	$15,111	$486.11	$636.70	$1,122.81	
1919923753	WW	Wentworth	493.66	$14,745	$458.91	$636.70	$1,095.62	
1919923803	WW	Wentworth	469.72	$14,446	$436.65	$636.70	$1,073.36	
1919923852	WW	Wentworth	639.36	$16,568	$594.36	$636.70	$1,231.06	
1919923902	WW	Wentworth	646.06	$16,652	$600.58	$636.70	$1,237.29	
1919923951	WW	Wentworth	674.08	$17,003	$626.63	$636.70	$1,263.34	
			761.85	$18,101	$708.22	$636.70	$1,344.92	
				$20,600,000	$765,315.86	$765,315.86	$1,530,631.72