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. Furthermore, it is well recognized that in a master-planned, amenitized, community with a golf club, that property values are higher than in other similar communities. Dating back to the mid-1990s academic studies have demonstrated that homes in golf course communities enjoyed price premiums of 7.6% or more.6 A recent study by Realtor.com found that homes with the word “golf” in their listing description had median listing prices about 25 percent higher than those in the overall counties7 According to a recent Wallstreet Journal article when a course closes, prices for nearby homes typically fall about 25%. Furthermore, prices can plummet 40% or 50% if a contentious legal battle arises, as potential home buyers balk at the uncertainty accompanying litigation.8

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
6 A. Quang Do and Gary Grudnitski, (May 1995), “Golf courses and residential house prices: An empirical examination, The Journal of Real Estate Finance and Economics Volume 10, Issue 3, pp 261–270
7 Taylor, Candace (June 10, 2019), “Golf Owners Find Themselves in a Hole”, The Wallstreet Journal.
8 IBID

4

As discussed herein, the average assessment (principal per unit) for the Series 2024 Bonds would be
$17,138. The total amount of the proposed assessments would vary from $10,070 to $40,863 based on the 50%/50% methodology previously used for the bond assessments as described below.

The proposed assessments would amount to 1.6% to 8.3% (average of 2.73%) of the market values of homes (also referred to as the just values) as estimated by the Manatee County Property Appraiser as of 2022. Since 2017, property values of UPRD properties have increased by 37.5% based on data via the Manatee County Property Appraiser.
In light of these facts, it is clear that the improvement and enhancement of recreational facilities will confer a special benefit on the properties in UPRD that will bear the assessments. Property owners’ property values will be protected, and the owners will gain enhanced enjoyment from public ownership. The value of these benefits will clearly exceed their costs, ranging from 1.6% to 8.3% (average of 2.73%) of home values as of 2022.

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.

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.

5

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.

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,

6

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.

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.9 Property taxes are based on taxable value.

9 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

7

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.

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.

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)).

8

Exhibit A – Assessment Roll

9

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	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	1	Albermarle	6805	Chancery PL	34201	1,104.27	$22,385	$1,026.54	$636.70	$1,663.24	
2054102109	AB	2	Albermarle	6801	Chancery PL	34201	1,303.76	$24,881	$1,211.99	$636.70	$1,848.69	
2054102159	AB	3	Albermarle	6734	Chancery PL	34201	2,042.00	$34,117	$1,898.26	$636.70	$2,534.96	
2054102209	AB	4	Albermarle	6730	Chancery CT	34201	1,640.65	$29,095	$1,525.16	$636.70	$2,161.86	
2054102259	AB	5	Albermarle	6726	Chancery PL	34201	1,746.44	$30,419	$1,623.51	$636.70	$2,260.21	
2054102309	AB	6	Albermarle	6722	Chancery PL	34201	1,253.73	$24,255	$1,165.48	$636.70	$1,802.18	
2054102359	AB	7	Albermarle	6718	Chancery PL	34201	1,336.05	$25,285	$1,242.01	$636.70	$1,878.71	
2054102409	AB	8	Albermarle	6714	Chancery PL	34201	1,410.58	$26,217	$1,311.28	$636.70	$1,947.99	
2054102459	AB	9	Albermarle	6710	Chancery PL	34201	2,002.09	$33,617	$1,861.16	$636.70	$2,497.86	
2054102509	AB	10	Albermarle	6706	Chancery PL	34201	1,968.64	$33,199	$1,830.06	$636.70	$2,466.76	
2054102559	AB	11	Albermarle	6702	Chancery Pl	34201	2,049.27	$34,208	$1,905.02	$636.70	$2,541.72	
1919925550	AS	1	Ascot	7411	Ascot Court	34201	507.36	$14,917	$471.65	$636.70	$1,108.35	
1919925600	AS	2	Ascot	7415	Ascot Court	34201	489.54	$14,694	$455.08	$636.70	$1,091.78	
1919925659	AS	3	Ascot	7419	Ascot Court	34201	565.84	$15,648	$526.01	$636.70	$1,162.71	
1919925709	AS	4	Ascot	7423	Ascot Court	34201	507.97	$14,924	$472.21	$636.70	$1,108.91	
1919925758	AS	5	Ascot	7427	Ascot Court	34201	571.04	$15,713	$530.85	$636.70	$1,167.55	
1919925808	AS	6	Ascot	7431	Ascot Court	34201	506.95	$14,912	$471.27	$636.70	$1,107.97	
1919925857	AS	7	Ascot	7503	Ascot Court	34201	677.24	$17,042	$629.57	$636.70	$1,266.27	
1919925907	AS	8	Ascot	7507	Ascot Court	34201	578.65	$15,809	$537.92	$636.70	$1,174.62	
1919925956	AS	9	Ascot	7511	Ascot Court	34201	486.34	$14,654	$452.11	$636.70	$1,088.81	
1919926004	AS	10	Ascot	7515	Ascot Court	34201	566.20	$15,653	$526.34	$636.70	$1,163.05	
1919926053	AS	11	Ascot	7519	Ascot Court	34201	594.06	$16,001	$552.25	$636.70	$1,188.95	
1919926103	AS	12	Ascot	7523	Ascot Court	34201	542.50	$15,356	$504.31	$636.70	$1,141.01	
1919926152	AS	13	Ascot	7527	Ascot Court	34201	542.76	$15,360	$504.55	$636.70	$1,141.25	
1919926202	AS	14	Ascot	7531	Ascot Court	34201	487.22	$14,665	$452.92	$636.70	$1,089.62	
1919926251	AS	15	Ascot	7535	Ascot Court	34201	594.25	$16,004	$552.42	$636.70	$1,189.13	
1919926301	AS	16	Ascot	7540	Ascot Court	34201	522.38	$15,105	$485.61	$636.70	$1,122.31	
1919926350	AS	17	Ascot	7536	Ascot Court	34201	925.76	$20,151	$860.59	$636.70	$1,497.30	
1919926400	AS	18	Ascot	7532	Ascot Court	34201	546.93	$15,412	$508.43	$636.70	$1,145.13	
1919926459	AS	19	Ascot	7528	Ascot Court	34201	489.76	$14,697	$455.29	$636.70	$1,091.99	
1919926509	AS	20	Ascot	7524	Ascot Court	34201	558.98	$15,562	$519.63	$636.70	$1,156.33	
1919926558	AS	21	Ascot	7520	Ascot Court	34201	541.18	$15,340	$503.08	$636.70	$1,139.79	
1919926608	AS	22	Ascot	7516	Ascot Court	34201	539.71	$15,321	$501.72	$636.70	$1,138.42	
1919926657	AS	23	Ascot	7512	Ascot Court	34201	577.72	$15,797	$537.06	$636.70	$1,173.76	
1919926707	AS	24	Ascot	7508	Ascot Court	34201	545.68	$15,396	$507.27	$636.70	$1,143.97	
1919926756	AS	25	Ascot	7504	Ascot Court	34201	552.26	$15,478	$513.39	$636.70	$1,150.09	
1919926806	AS	26	Ascot	7432	Ascot Court	34201	489.55	$14,694	$455.09	$636.70	$1,091.80	
1919926855	AS	27	Ascot	7428	Ascot Court	34201	581.52	$15,844	$540.58	$636.70	$1,177.28	
1919926905	AS	28	Ascot	7424	Ascot Court	34201	497.82	$14,797	$462.77	$636.70	$1,099.48	
1919926954	AS	29	Ascot	7420	Ascot Court	34201	556.12	$15,527	$516.97	$636.70	$1,153.67	
1919927029	AS	30	Ascot	7416	Ascot Court	34201	481.31	$14,591	$447.43	$636.70	$1,084.14	
1919927051	AS	31	Ascot	7412	Ascot Court	34201	468.38	$14,429	$435.41	$636.70	$1,072.11	
1920206559	BO	1	Boltons	7604	Boltons CT	34201	760.67	$18,086	$707.13	$636.70	$1,343.83	
1920206609	BO	2	Boltons	7608	Boltons CT	34201	486.52	$14,656	$452.27	$636.70	$1,088.97	
1920206659	BO	3	Boltons	7612	Boltons CT	34201	632.05	$16,477	$587.56	$636.70	$1,224.26	
1920206709	BO	4	Boltons	7616	Boltons CT	34201	653.62	$16,747	$607.61	$636.70	$1,244.31	
1920206759	BO	5	Boltons	7620	Boltons CT	34201	641.22	$16,591	$596.09	$636.70	$1,232.79	
1920206809	BO	6	Boltons	7624	Boltons CT	34201	666.81	$16,912	$619.87	$636.70	$1,256.57	
1920206859	BO	7	Boltons	7628	Boltons CT	34201	635.27	$16,517	$590.55	$636.70	$1,227.25	
1919927559	CH	1	Chelsea	7304	Chelsea CT	34201	1,506.18	$27,413	$1,400.15	$636.70	$2,036.86	
1919927609	CH	2	Chelsea	7308	Chelsea CT	34201	1,286.49	$24,664	$1,195.93	$636.70	$1,832.63	
1919927659	CH	3	Chelsea	7312	Chelsea CT	34201	1,204.07	$23,633	$1,119.31	$636.70	$1,756.01	
1919927709	CH	4	Chelsea	7316	Chelsea CT	34201	1,272.95	$24,495	$1,183.35	$636.70	$1,820.05	
1919927759	CH	5	Chelsea	7320	Chelsea CT	34201	1,602.75	$28,621	$1,489.93	$636.70	$2,126.63	
1919927809	CH	6	Chelsea	7324	Chelsea CT	34201	1,338.91	$25,320	$1,244.66	$636.70	$1,881.36	
1919927859	CH	7	Chelsea	7328	Chelsea CT	34201	1,273.84	$24,506	$1,184.18	$636.70	$1,820.88	
1919927909	CH	8	Chelsea	7332	Chelsea CT	34201	1,821.71	$31,361	$1,693.48	$636.70	$2,330.18	
1919927959	CH	9	Chelsea	7336	Chelsea CT	34201	1,663.29	$29,379	$1,546.21	$636.70	$2,182.91	
2054143108	DV	1	Devonshire PL	6923	Chancery PL	34201	713.06	$17,490	$662.87	$636.70	$1,299.57	
2054143157	DV	2	Devonshire PL	6919	Chancery PL	34201	699.33	$17,319	$650.11	$636.70	$1,286.81	
2054143207	DV	3	Devonshire PL	6915	Chancery PL	34201	811.97	$18,728	$754.82	$636.70	$1,391.52	
2054143256	DV	4	Devonshire PL	6911	Chancery CT	34201	857.93	$19,303	$797.54	$636.70	$1,434.24	
2054143306	DV	5	Devonshire PL	6907	Chancery CT	34201	676.65	$17,035	$629.02	$636.70	$1,265.72	
2054143355	DV	6	Devonshire PL	6903	Chancery CT	34201	691.00	$17,214	$642.36	$636.70	$1,279.07	
2054143405	DV	7	Devonshire PL	7933	Wyndham CT	34201	701.22	$17,342	$651.86	$636.70	$1,288.56	
2054143454	DV	8	Devonshire PL	7929	Wyndham CT	34201	712.28	$17,480	$662.14	$636.70	$1,298.84	
2054143504	DV	9	Devonshire PL	7925	Wyndham CT	34201	786.95	$18,415	$731.56	$636.70	$1,368.26	
2054143553	DV	10	Devonshire PL	7921	Wyndham CT	34201	816.37	$18,783	$758.90	$636.70	$1,395.61	
2054143603	DV	11	Devonshire PL	7917	Wyndham CT	34201	685.72	$17,148	$637.46	$636.70	$1,274.16	
2054143652	DV	12	Devonshire PL	7913	Wyndham CT	34201	758.92	$18,064	$705.50	$636.70	$1,342.20	
2054143702	DV	13	Devonshire PL	7909	Wyndham CT	34201	609.92	$16,200	$566.98	$636.70	$1,203.69	
2054143751	DV	14	Devonshire PL	7905	Wyndham CT	34201	786.98	$18,415	$731.58	$636.70	$1,368.29	
2054143801	DV	15	Devonshire PL	7918	Wyndham CT	34201	788.76	$18,437	$733.24	$636.70	$1,369.94	
2054143850	DV	16	Devonshire PL	7922	Wyndham CT	34201	665.95	$16,901	$619.07	$636.70	$1,255.77	
2054143900	DV	17	Devonshire PL	7926	Wyndham CT	34201	820.68	$18,837	$762.91	$636.70	$1,399.62	
2054143959	DV	18	Devonshire PL	7930	Wyndham CT	34201	676.36	$17,031	$628.75	$636.70	$1,265.45	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919905107	EC	1	Eaton Place	7535	Eaton CT	34201	673.56	$16,996	$626.14	$636.70	$1,262.85	
1919905156	EC	2	Eaton Place	7531	Eaton CT	34201	692.80	$17,237	$644.03	$636.70	$1,280.73	
1919905206	EC	3	Eaton Place	7527	Eaton CT	34201	594.29	$16,004	$552.46	$636.70	$1,189.16	
1919905255	EC	4	Eaton Place	7523	Eaton CT	34201	717.39	$17,544	$666.89	$636.70	$1,303.59	
1919905305	EC	5	Eaton Place	7519	Eaton CT	34201	715.20	$17,517	$664.86	$636.70	$1,301.56	
1919905354	EC	6	Eaton Place	7515	Eaton CT	34201	742.68	$17,861	$690.40	$636.70	$1,327.11	
1919905404	EC	7	Eaton Place	7511	Eaton CT	34201	756.42	$18,033	$703.17	$636.70	$1,339.87	
1919905453	EC	8	Eaton Place	7507	Eaton CT	34201	785.09	$18,391	$729.83	$636.70	$1,366.53	
1919905503	EC	9	Eaton Place	7503	Eaton CT	34201	724.12	$17,629	$673.15	$636.70	$1,309.85	
1919905552	EC	10	Eaton Place	7501	Eaton CT	34201	651.31	$16,718	$605.47	$636.70	$1,242.17	
1919905602	EC	11	Eaton Place	7421	Eaton Ct	34201	722.80	$17,612	$671.92	$636.70	$1,308.63	
1919905651	EC	12	Eaton Place	7417	Eaton CT	34201	756.32	$18,032	$703.09	$636.70	$1,339.79	
1919905701	EC	13	Eaton Place	7413	Eaton CT	34201	708.82	$17,437	$658.92	$636.70	$1,295.62	
1919905750	EC	14	Eaton Place	7409	Eaton CT	34201	707.73	$17,424	$657.92	$636.70	$1,294.62	
1919905800	EC	15	Eaton Place	7405	Eaton CT	34201	681.13	$17,091	$633.18	$636.70	$1,269.88	
1919905859	EC	16	Eaton Place	7401	Eaton CT	34201	842.45	$19,109	$783.14	$636.70	$1,419.85	
1919905909	EC	17	Eaton Place	7361	Eaton CT	34201	748.37	$17,932	$695.69	$636.70	$1,332.39	
1919905958	EC	18	Eaton Place	7416	Eaton CT	34201	656.12	$16,778	$609.93	$636.70	$1,246.64	
1919906006	EC	19	Eaton Place	7420	Eaton CT	34201	690.22	$17,204	$641.63	$636.70	$1,278.34	
1919906055	EC	20	Eaton Place	7424	Eaton CT	34201	646.19	$16,654	$600.70	$636.70	$1,237.40	
1919906105	EC	21	Eaton Place	7428	Eaton CT	34201	752.84	$17,988	$699.84	$636.70	$1,336.55	
1919906154	EC	22	Eaton Place	6300	Thorndon CL	34201	737.56	$17,797	$685.64	$636.70	$1,322.34	
1919906204	EC	23	Eaton Place	6302	Thorndon CL	34201	685.14	$17,141	$636.91	$636.70	$1,273.61	
1919906253	EC	24	Eaton Place	6304	Thorndon CL	34201	669.68	$16,948	$622.54	$636.70	$1,259.25	
1919906303	EC	25	Eaton Place	6306	Thorndon CL	34201	643.39	$16,619	$598.10	$636.70	$1,234.80	
1919906352	EC	26	Eaton Place	6308	Thornton CL	34201	681.64	$17,097	$633.66	$636.70	$1,270.36	
1919906402	EC	27	Eaton Place	6310	Thornton CL	34201	694.94	$17,264	$646.02	$636.70	$1,282.72	
1919906451	EC	28	Eaton Place	6312	Thorndon CL	34201	663.62	$16,872	$616.90	$636.70	$1,253.61	
1919906501	EC	29	Eaton Place	6314	Thorndon CL	34201	704.76	$17,386	$655.15	$636.70	$1,291.86	
1919906550	EC	30	Eaton Place	6316	Thorndon CL	34201	741.71	$17,849	$689.50	$636.70	$1,326.20	
1919906600	EC	31	Eaton Place	6318	Thorndon CL	34201	771.11	$18,216	$716.83	$636.70	$1,353.53	
1919906659	EC	32	Eaton Place	6322	Thorndon CL	34201	671.83	$16,974	$624.54	$636.70	$1,261.24	
1919906709	EC	33	Eaton Place	6324	Thorndon CL	34201	760.87	$18,088	$707.31	$636.70	$1,344.01	
1919906758	EC	34	Eaton Place	6326	Thorndon CL	34201	539.40	$15,318	$501.43	$636.70	$1,138.14	
1919906808	EC	35	Eaton Place	6328	Thorndon CL	34201	633.14	$16,490	$588.57	$636.70	$1,225.27	
1919906857	EC	36	Eaton Place	6330	Thorndon CL	34201	712.71	$17,486	$662.54	$636.70	$1,299.25	
1919906907	EC	37	Eaton Place	6335	Thorndon CL	34201	634.05	$16,502	$589.42	$636.70	$1,226.12	
1919906956	EC	38	Eaton Place	6337	Thorndon CL	34201	695.56	$17,271	$646.60	$636.70	$1,283.30	
1919907004	EC	39	Eaton Place	7530	Eaton CT	34201	613.18	$16,241	$570.01	$636.70	$1,206.72	
1919907053	EC	40	Eaton Place	7526	Eaton CT	34201	619.22	$16,316	$575.64	$636.70	$1,212.34	
1919907103	EC	41	Eaton Place	7522	Eaton CT	34201	668.25	$16,930	$621.21	$636.70	$1,257.91	
1919907152	EC	42	Eaton Place	7518	Eaton CT	34201	695.06	$17,265	$646.14	$636.70	$1,282.84	
1919907202	EC	43	Eaton Place	7514	Eaton CT	34201	678.28	$17,055	$630.53	$636.70	$1,267.23	
1919907251	EC	44	Eaton Place	7510	Eaton CT	34201	678.25	$17,055	$630.51	$636.70	$1,267.21	
1919907301	EC	45	Eaton Place	7506	Eaton CT	34201	713.54	$17,496	$663.32	$636.70	$1,300.02	
1919907350	EC	46	Eaton Place	7502	Eaton CT	34201	726.84	$17,663	$675.68	$636.70	$1,312.38	
1919907400	EC	47	Eaton Place	6301	Thorndon CL	34201	689.66	$17,198	$641.12	$636.70	$1,277.82	
1919907459	EC	48	Eaton Place	6303	Thorndon CL	34201	723.35	$17,619	$672.43	$636.70	$1,309.13	
1919907509	EC	49	Eaton Place	6305	Thorndon CL	34201	711.53	$17,471	$661.45	$636.70	$1,298.15	
1919907558	EC	50	Eaton Place	6307	Thorndon CL	34201	752.88	$17,988	$699.88	$636.70	$1,336.59	
1919907608	EC	51	Eaton Place	6309	Thorndon CL	34201	706.78	$17,412	$657.03	$636.70	$1,293.73	
1919907657	EC	52	Eaton Place	6311	Thorndon CL	34201	695.47	$17,270	$646.51	$636.70	$1,283.22	
1919907707	EC	53	Eaton Place	6323	Thorndon CL	34201	638.59	$16,559	$593.64	$636.70	$1,230.34	
1919912400	EC	54	Eaton Place Unit II	7357	Eaton CT	34201	749.98	$17,952	$697.18	$636.70	$1,333.89	
1919912459	EC	55	Eaton Place Unit II	7353	Eaton CT	34201	986.10	$20,906	$916.69	$636.70	$1,553.39	
1919912509	EC	56	Eaton Place Unit II	7349	Eaton CT	34201	988.86	$20,941	$919.25	$636.70	$1,555.96	
1919912558	EC	57	Eaton Place Unit II	7345	Eaton CT	34201	835.01	$19,016	$776.23	$636.70	$1,412.93	
1919912608	EC	58	Eaton Place Unit II	7325	Eaton Ct	34201	713.57	$17,497	$663.34	$636.70	$1,300.05	
1919912657	EC	59	Eaton Place Unit II	7321	Eaton CT	34201	726.15	$17,654	$675.04	$636.70	$1,311.74	
1919912707	EC	60	Eaton Place Unit II	7317	Eaton CT	34201	711.35	$17,469	$661.27	$636.70	$1,297.98	
1919912756	EC	61	Eaton Place Unit II	7313	Eaton CT	34201	741.41	$17,845	$689.22	$636.70	$1,325.92	
1919912806	EC	62	Eaton Place Unit II	7309	Eaton Ct	34201	688.73	$17,186	$640.25	$636.70	$1,276.95	
1919912855	EC	63	Eaton Place Unit II	7305	Eaton CT	34201	743.48	$17,871	$691.15	$636.70	$1,327.85	
1919912905	EC	64	Eaton Place Unit II	7301	Eaton CT	34201	735.39	$17,770	$683.62	$636.70	$1,320.32	
1919912954	EC	65	Eaton Place Unit II	7302	Eaton Ct	34201	831.56	$18,973	$773.03	$636.70	$1,409.73	
1919913002	EC	66	Eaton Place Unit II	7306	Eaton CT	34201	769.05	$18,191	$714.91	$636.70	$1,351.61	
1919913051	EC	67	Eaton Place Unit II	7310	Eaton CT	34201	693.58	$17,247	$644.76	$636.70	$1,281.46	
1919913101	EC	68	Eaton Place Unit II	7314	Eaton CT	34201	697.01	$17,289	$647.95	$636.70	$1,284.65	
1919913150	EC	69	Eaton Place Unit II	7318	Eaton CT	34201	606.16	$16,153	$563.49	$636.70	$1,200.19	
1919913200	EC	70	Eaton Place Unit II	7322	Eaton CT	34201	688.29	$17,180	$639.84	$636.70	$1,276.55	
1919913259	EC	71	Eaton Place Unit II	7326	Eaton CT	34201	633.98	$16,501	$589.35	$636.70	$1,226.05	
1919913309	EC	72	Eaton Place Unit II	7330	Eaton CT	34201	685.03	$17,140	$636.81	$636.70	$1,273.51	
1919913358	EC	73	Eaton Place Unit II	7334	Eaton CT	34201	670.06	$16,952	$622.89	$636.70	$1,259.59	
1919913408	EC	74	Eaton Place Unit II	7338	Eaton Ct	34201	744.11	$17,879	$691.73	$636.70	$1,328.43	
1919913457	EC	75	Eaton Place Unit II	7342	Eaton CT	34201	669.71	$16,948	$622.57	$636.70	$1,259.27	
1919913507	EC	76	Eaton Place Unit II	7346	Eaton CT	34201	658.12	$16,803	$611.79	$636.70	$1,248.49	
1919913556	EC	77	Eaton Place Unit II	7350	Eaton CT	34201	583.91	$15,874	$542.81	$636.70	$1,179.51	
1919913606	EC	78	Eaton Place Unit II	7354	Eaton CT	34201	639.66	$16,572	$594.64	$636.70	$1,231.34	
1919913655	EC	79	Eaton Place Unit II	7358	Eaton CT	34201	664.35	$16,881	$617.58	$636.70	$1,254.29	
1919913705	EC	80	Eaton Place Unit II	7362	Eaton CT	34201	660.00	$16,826	$613.54	$636.70	$1,250.25	
1919913754	EC	81	Eaton Place Unit II	7366	Eaton PL	34201	652.93	$16,738	$606.97	$636.70	$1,243.67	
1919913804	EC	82	Eaton Place Unit II	7370	Eaton CT	34201	655.45	$16,769	$609.31	$636.70	$1,246.02	
1919913853	EC	83	Eaton Place Unit II	7400	Eaton Ct	34201	592.27	$15,979	$550.58	$636.70	$1,187.28	
1919913903	EC	84	Eaton Place Unit II	7404	Eaton CT	34201	700.81	$17,337	$651.48	$636.70	$1,288.18	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919913952	EC	85	Eaton Place Unit II	7408	Eaton CT	34201	715.50	$17,521	$665.13	$636.70	$1,301.83	
1919914000	EC	86	Eaton Place Unit II	7412	Eaton CT	34201	592.38	$15,980	$550.68	$636.70	$1,187.38	
2054168559	GR	1	Grosvenor	8305	Grosvenor CT	34201	1,089.46	$22,199	$1,012.77	$636.70	$1,649.47	
2054168609	GR	2	Grosvenor	8309	Grosvenor CT	34201	1,029.20	$21,446	$956.75	$636.70	$1,593.45	
2054168659	GR	3	Grosvenor	8315	Grosvenor CT	34201	1,098.84	$22,317	$1,021.49	$636.70	$1,658.20	
2054168709	GR	4	Grosvenor	8319	Grosvenor CT	34201	1,021.09	$21,344	$949.21	$636.70	$1,585.91	
2054168759	GR	5	Grosvenor	8323	Grosvenor CT	34201	929.83	$20,202	$864.38	$636.70	$1,501.08	
2054168809	GR	6	Grosvenor	8327	Grosvenor CT	34201	1,192.37	$23,487	$1,108.43	$636.70	$1,745.14	
2054168859	GR	7	Grosvenor	8331	Grosvenor CT	34201	1,157.19	$23,047	$1,075.73	$636.70	$1,712.43	
2054168909	GR	8	Grosvenor	8335	Grosvenor CT	34201	1,301.02	$24,846	$1,209.44	$636.70	$1,846.14	
2054168959	GR	9	Grosvenor	8339	Grosvenor CT	34201	1,001.54	$21,099	$931.04	$636.70	$1,567.74	
2054169009	GR	10	Grosvenor	8403	Grosvenor CT	34201	1,175.01	$23,270	$1,092.30	$636.70	$1,729.00	
2054169059	GR	11	Grosvenor	8407	Grosvenor CT	34201	1,071.61	$21,976	$996.18	$636.70	$1,632.88	
2054169109	GR	12	Grosvenor	8411	Grosvenor CT	34201	1,112.78	$22,491	$1,034.45	$636.70	$1,671.15	
2054169159	GR	13	Grosvenor	8415	Grosvenor CT	34201	1,105.28	$22,397	$1,027.48	$636.70	$1,664.18	
2054169209	GR	14	Grosvenor	8419	Grosvenor CT	34201	1,003.99	$21,130	$933.32	$636.70	$1,570.02	
2054169259	GR	15	Grosvenor	8423	Grosvenor CT	34201	1,018.75	$21,315	$947.04	$636.70	$1,583.74	
2054169309	GR	16	Grosvenor	8418	Grosvenor CT	34201	1,270.02	$24,458	$1,180.62	$636.70	$1,817.33	
2054169359	GR	17	Grosvenor	8414	Grosvenor CT	34201	1,281.51	$24,602	$1,191.31	$636.70	$1,828.01	
2054169409	GR	18	Grosvenor	8410	Grosvenor CT	34201	1,305.46	$24,902	$1,213.57	$636.70	$1,850.27	
2054169459	GR	19	Grosvenor	8406	Grosvenor CT	34201	1,529.59	$27,706	$1,421.92	$636.70	$2,058.62	
2054169509	GR	20	Grosvenor	8402	Grosvenor CT	34201	1,001.42	$21,098	$930.93	$636.70	$1,567.63	
2054169559	GR	21	Grosvenor	8334	Grosvenor CT	34201	1,479.21	$27,076	$1,375.08	$636.70	$2,011.78	
2054169609	GR	22	Grosvenor	8330	Grosvenor CT	34201	1,163.34	$23,124	$1,081.45	$636.70	$1,718.15	
2054169659	GR	23	Grosvenor	8326	Grosvenor CT	34201	1,295.42	$24,776	$1,204.24	$636.70	$1,840.94	
2054169709	GR	24	Grosvenor	8322	Grosvenor CT	34201	1,363.52	$25,628	$1,267.54	$636.70	$1,904.25	
2054169759	GR	25	Grosvenor	8318	Grosvenor CT	34201	1,304.27	$24,887	$1,212.46	$636.70	$1,849.16	
2054169809	GR	26	Grosvenor	8314	Grosvenor CT	34201	1,561.08	$28,100	$1,451.20	$636.70	$2,087.90	
2054169859	GR	27	Grosvenor	8310	Grosvenor CT	34201	1,470.29	$26,964	$1,366.80	$636.70	$2,003.50	
2054169909	GR	28	Grosvenor	8306	Grosvenor CT	34201	1,257.47	$24,301	$1,168.96	$636.70	$1,805.66	
2054169959	GR	29	Grosvenor	8304	Grosvenor CT	34201	1,134.80	$22,767	$1,054.92	$636.70	$1,691.63	
1919601102	HE	1	Henley	6940	Cumberland Terrace	34201	638.32	$16,555	$593.39	$636.70	$1,230.09	
1919601151	HE	2	Henley	6936	Cumberland Terrace	34201	588.11	$15,927	$546.71	$636.70	$1,183.41	
1919601201	HE	3	Henley	6932	Cumberland Terrace	34201	601.94	$16,100	$559.57	$636.70	$1,196.27	
1919601250	HE	4	Henley	6928	Cumberland Terrace	34201	642.09	$16,602	$596.89	$636.70	$1,233.59	
1919601300	HE	5	Henley	6924	Cumberland Terrace	34201	584.92	$15,887	$543.75	$636.70	$1,180.45	
1919601359	HE	6	Henley	6920	Cumberland Terrace	34201	604.14	$16,128	$561.62	$636.70	$1,198.32	
1919601409	HE	7	Henley	6901	Cumberland Terrace	34201	836.14	$19,030	$777.28	$636.70	$1,413.98	
1919601458	HE	8	Henley	6905	Cumberland Terrace	34201	865.44	$19,397	$804.52	$636.70	$1,441.22	
1919601508	HE	9	Henley	6909	Cumberland Terrace	34201	833.39	$18,996	$774.73	$636.70	$1,411.43	
1919601557	HE	10	Henley	6915	Cumberland Terrace	34201	679.10	$17,065	$631.30	$636.70	$1,268.00	
1919601607	HE	11	Henley	6919	Cumberland Terrace	34201	677.48	$17,045	$629.79	$636.70	$1,266.49	
1919601656	HE	12	Henley	6923	Cumberland Terr	34201	623.18	$16,366	$579.31	$636.70	$1,216.02	
1919601706	HE	13	Henley	6927	Cumberland Terr	34201	586.83	$15,911	$545.52	$636.70	$1,182.22	
1919601755	HE	14	Henley	6931	Cumberland Terrace	34201	615.99	$16,276	$572.63	$636.70	$1,209.33	
1919601805	HE	15	Henley	6935	Cumberland Terrace	34201	667.54	$16,921	$620.55	$636.70	$1,257.25	
1919601854	HE	16	Henley	6943	Cumberland Terrace	34201	628.49	$16,432	$584.25	$636.70	$1,220.95	
1919601904	HE	17	Henley	6947	Cumberland Terrace	34201	748.16	$17,929	$695.50	$636.70	$1,332.20	
1919601953	HE	18	Henley	6951	Cumberland Terrace	34201	621.36	$16,343	$577.62	$636.70	$1,214.32	
1919602001	HE	19	Henley	7014	Lancaster Court	34201	603.78	$16,123	$561.28	$636.70	$1,197.98	
1919602050	HE	20	Henley	7010	Lancaster Court	34201	590.91	$15,962	$549.31	$636.70	$1,186.02	
1919602100	HE	21	Henley	7006	Lancaster Court	34201	602.60	$16,108	$560.18	$636.70	$1,196.89	
1919602159	HE	22	Henley	7002	Lancaster Court	34201	871.47	$19,472	$810.13	$636.70	$1,446.83	
1919602209	HE	23	Henley	7003	Lancaster Court	34201	799.81	$18,576	$743.51	$636.70	$1,380.21	
1919602258	HE	24	Henley	7007	Lancaster Court	34201	938.93	$20,316	$872.83	$636.70	$1,509.54	
1919602308	HE	25	Henley	7011	Lancaster Court	34201	780.67	$18,336	$725.72	$636.70	$1,362.42	
1919602357	HE	26	Henley	7015	Lancaster CT	34201	668.58	$16,934	$621.52	$636.70	$1,258.22	
1919602407	HE	27	Henley	7019	Lancaster Court	34201	773.50	$18,246	$719.05	$636.70	$1,355.75	
1919602456	HE	28	Henley	7023	Lancaster Court	34201	763.58	$18,122	$709.83	$636.70	$1,346.53	
1919602506	HE	29	Henley	7027	Lancaster CT	34201	526.17	$15,152	$489.14	$636.70	$1,125.84	
1919602555	HE	30	Henley	7031	Lancaster CT	34201	551.01	$15,463	$512.22	$636.70	$1,148.92	
1919602605	HE	31	Henley	7035	Lancaster Court	34201	659.20	$16,816	$612.80	$636.70	$1,249.50	
1919602654	HE	32	Henley	7039	Lancaster Court	34201	625.83	$16,399	$581.77	$636.70	$1,218.47	
2054148559	HF	1	Heathfield	7738	Heathfield CT	34201	704.61	$17,384	$655.01	$636.70	$1,291.71	
2054148609	HF	2	Heathfield	7734	Heathfield CT	34201	721.67	$17,598	$670.87	$636.70	$1,307.58	
2054148659	HF	3	Heathfield	7730	Heathfield CT	34201	879.58	$19,574	$817.66	$636.70	$1,454.37	
2054148709	HF	4	Heathfield	7726	Heathfield CT	34201	773.53	$18,247	$719.08	$636.70	$1,355.78	
2054148759	HF	5	Heathfield	7722	Heathfield CT	34201	702.80	$17,362	$653.33	$636.70	$1,290.03	
2054148809	HF	6	Heathfield	7718	Heathfield CT	34201	825.53	$18,897	$767.42	$636.70	$1,404.12	
2054148859	HF	7	Heathfield	7714	Heathfield CT	34201	712.22	$17,480	$662.08	$636.70	$1,298.79	
2054148909	HF	8	Heathfield	7710	Heathfield CT	34201	810.65	$18,711	$753.58	$636.70	$1,390.29	
2054148959	HF	9	Heathfield	7706	Heathfield CT	34201	819.36	$18,820	$761.69	$636.70	$1,398.39	
2054149009	HF	10	Heathfield	7676	Heathfield CT	34201	1,042.97	$21,618	$969.55	$636.70	$1,606.25	
2054149059	HF	11	Heathfield	7672	Heathfield CT	34201	1,018.52	$21,312	$946.83	$636.70	$1,583.53	
2054149109	HF	12	Heathfield	7668	Heathfield CT	34201	1,079.86	$22,079	$1,003.85	$636.70	$1,640.55	
2054149159	HF	13	Heathfield	7658	Heathfield CT	34201	811.92	$18,727	$754.77	$636.70	$1,391.47	
2054149209	HF	14	Heathfield	7652	Heathfield CT	34201	823.81	$18,876	$765.82	$636.70	$1,402.52	
2054149259	HF	15	Heathfield	7646	Heathfield CT	34201	824.33	$18,882	$766.31	$636.70	$1,403.01	
2054149309	HF	16	Heathfield	7640	Heathfield CT	34201	846.87	$19,164	$787.26	$636.70	$1,423.96	
2054149359	HF	17	Heathfield	7634	Heathfield CT	34201	854.46	$19,259	$794.31	$636.70	$1,431.01	
2054149409	HF	18	Heathfield	7618	Heathfield CT	34201	759.52	$18,072	$706.06	$636.70	$1,342.76	
2054149459	HF	19	Heathfield	7610	Heathfield CT	34201	771.56	$18,222	$717.25	$636.70	$1,353.95	
2054149509	HF	20	Heathfield	7604	Heathfield CT	34201	826.45	$18,909	$768.27	$636.70	$1,404.98	
2054149559	HF	21	Heathfield	7603	Heathfield CT	34201	788.10	$18,429	$732.62	$636.70	$1,369.32	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054149609	HF	22	Heathfield	7607	Heathfield CT	34201	1,105.22	$22,397	$1,027.42	$636.70	$1,664.12	
2054149659	HF	23	Heathfield	7611	Heathfield CT	34201	773.00	$18,240	$718.58	$636.70	$1,355.29	
2054149709	HF	24	Heathfield	7615	Heathfield CT	34201	766.52	$18,159	$712.56	$636.70	$1,349.27	
2054149759	HF	25	Heathfield	7619	Heathfield CT	34201	678.40	$17,057	$630.64	$636.70	$1,267.35	
2054149809	HF	26	Heathfield	7623	Heathfield CT	34201	760.43	$18,083	$706.90	$636.70	$1,343.61	
2054149859	HF	27	Heathfield	7627	Heathfield CT	34201	931.85	$20,228	$866.26	$636.70	$1,502.96	
2054149909	HF	28	Heathfield	7631	Heathfield CT	34201	735.69	$17,773	$683.90	$636.70	$1,320.60	
2054149959	HF	29	Heathfield	7635	Heathfield CT	34201	957.58	$20,550	$890.18	$636.70	$1,526.88	
2054150009	HF	30	Heathfield	7639	Heathfield CT	34201	620.67	$16,334	$576.98	$636.70	$1,213.68	
2054150059	HF	31	Heathfield	7643	Heathfield CT	34201	743.87	$17,876	$691.51	$636.70	$1,328.21	
2054150109	HF	32	Heathfield	7647	Heathfield CT	34201	858.57	$19,311	$798.14	$636.70	$1,434.84	
2054150159	HF	33	Heathfield	7651	Heathfield CT	34201	809.59	$18,698	$752.61	$636.70	$1,389.31	
2054150209	HF	34	Heathfield	7655	Heathfield CT	34201	890.37	$19,709	$827.70	$636.70	$1,464.40	
2054150259	HF	35	Heathfield	7659	Heathfield CT	34201	829.85	$18,951	$771.44	$636.70	$1,408.14	
2054150309	HF	36	Heathfield	7663	Heathfield PL	34201	770.34	$18,207	$716.12	$636.70	$1,352.82	
2054150359	HF	37	Heathfield	7667	Heathfield CT	34201	702.90	$17,363	$653.42	$636.70	$1,290.13	
2054130055	HG	1	Hampton Green	6416	Berkshire PL	34201	437.94	$14,048	$407.11	$636.70	$1,043.82	
2054130105	HG	2	Hampton Green	6412	Berkshire PL	34201	424.97	$13,886	$395.06	$636.70	$1,031.76	
2054130154	HG	3	Hampton Green	6408	Berkshire PL	34201	424.97	$13,886	$395.06	$636.70	$1,031.76	
2054130204	HG	4	Hampton Green	6403	Berkshire PL	34201	386.90	$13,410	$359.66	$636.70	$996.37	
2054130253	HG	5	Hampton Green	6407	Berkshire PL	34201	452.34	$14,228	$420.50	$636.70	$1,057.20	
2054130303	HG	6	Hampton Green	6411	Berkshire PL	34201	445.61	$14,144	$414.24	$636.70	$1,050.94	
2054130352	HG	7	Hampton Green	6415	Berkshire PL	34201	392.46	$13,479	$364.84	$636.70	$1,001.54	
2054130402	HG	8	Hampton Green	6419	Berkshire PL	34201	428.06	$13,925	$397.92	$636.70	$1,034.63	
2054130451	HG	9	Hampton Green	6423	Berkshire PL	34201	457.01	$14,287	$424.84	$636.70	$1,061.54	
2054130501	HG	10	Hampton Green	6427	Berkshire PL	34201	442.90	$14,110	$411.72	$636.70	$1,048.42	
2054130550	HG	11	Hampton Green	6431	Berkshire PL	34201	382.26	$13,352	$355.35	$636.70	$992.05	
2054130600	HG	12	Hampton Green	6435	Berkshire PL	34201	558.97	$15,562	$519.63	$636.70	$1,156.33	
2054130659	HG	13	Hampton Green	6406	Addington PL	34201	407.99	$13,673	$379.27	$636.70	$1,015.97	
2054130709	HG	14	Hampton Green	6410	Addington PL	34201	423.47	$13,867	$393.66	$636.70	$1,030.36	
2054130758	HG	15	Hampton Green	6414	Addington PL	34201	425.79	$13,896	$395.82	$636.70	$1,032.52	
2054130808	HG	16	Hampton Green	6418	Addington PL	34201	407.09	$13,662	$378.43	$636.70	$1,015.13	
2054130857	HG	17	Hampton Green	6422	Addington PL	34201	386.78	$13,408	$359.55	$636.70	$996.26	
2054130907	HG	18	Hampton Green	6426	Addington PL	34201	447.71	$14,170	$416.19	$636.70	$1,052.89	
2054130956	HG	19	Hampton Green	6405	Addington PL	34201	480.12	$14,576	$446.32	$636.70	$1,083.03	
2054131004	HG	20	Hampton Green	6409	Addington PL	34201	407.26	$13,664	$378.59	$636.70	$1,015.29	
2054131053	HG	21	Hampton Green	6413	Addington PL	34201	497.11	$14,788	$462.11	$636.70	$1,098.82	
2054131103	HG	22	Hampton Green	6417	Addington PL	34201	411.57	$13,718	$382.60	$636.70	$1,019.30	
2054131152	HG	23	Hampton Green	6421	Addington PL	34201	458.34	$14,303	$426.08	$636.70	$1,062.78	
2054131202	HG	24	Hampton Green	6502	Berkshire PL	34201	392.08	$13,474	$364.48	$636.70	$1,001.18	
2054131251	HG	25	Hampton Green	6506	Berkshire PL	34201	380.39	$13,328	$353.62	$636.70	$990.32	
2054131301	HG	26	Hampton Green	6510	Berkshire PL	34201	434.26	$14,002	$403.69	$636.70	$1,040.39	
2054131350	HG	27	Hampton Green	6529	Berkshire PL	34201	504.51	$14,881	$468.99	$636.70	$1,105.70	
2054131400	HG	28	Hampton Green	6525	Berkshire PL	34201	465.89	$14,398	$433.10	$636.70	$1,069.80	
2054131459	HG	29	Hampton Green	6521	Berkshire PL	34201	456.37	$14,279	$424.24	$636.70	$1,060.95	
2054131509	HG	30	Hampton Green	6517	Berkshire PL	34201	457.51	$14,293	$425.30	$636.70	$1,062.01	
2054131558	HG	31	Hampton Green	6513	Berkshire PL	34201	404.31	$13,627	$375.85	$636.70	$1,012.55	
2054131608	HG	32	Hampton Green	6509	Berkshire PL	34201	439.21	$14,064	$408.29	$636.70	$1,044.99	
2054131657	HG	33	Hampton Green	6505	Berkshire PL	34201	436.79	$14,034	$406.04	$636.70	$1,042.75	
2054131707	HG	34	Hampton Green	6501	Berkshire PL	34201	473.44	$14,492	$440.11	$636.70	$1,076.81	
2054138058	HG	35	Hampton Green Unit II	6414	Saunton PL	34201	591.80	$15,973	$550.14	$636.70	$1,186.84	
2054138129	HG	36	Hampton Green Unit II	6410	Saunton PL	34201	596.44	$16,031	$554.46	$636.70	$1,191.16	
2054138157	HG	37	Hampton Green Unit II	6408	Saunton PL	34201	789.84	$18,451	$734.24	$636.70	$1,370.94	
2054138229	HG	38	Hampton Green Unit II	6406	Saunton PL	34201	651.80	$16,724	$605.92	$636.70	$1,242.62	
2054138279	HG	39	Hampton Green Unit II	6404	Saunton PL	34201	637.71	$16,548	$592.82	$636.70	$1,229.53	
2054138329	HG	40	Hampton Green Unit II	6402	Saunton PL	34201	551.31	$15,467	$512.50	$636.70	$1,149.20	
2054138355	HG	41	Hampton Green Unit II	6401	Saunton PL	34201	476.64	$14,532	$443.09	$636.70	$1,079.79	
2054138405	HG	42	Hampton Green Unit II	6403	Saunton PL	34201	392.46	$13,479	$364.83	$636.70	$1,001.53	
2054138454	HG	43	Hampton Green Unit II	6407	Saunton PL	34201	432.20	$13,976	$401.78	$636.70	$1,038.48	
2054138504	HG	44	Hampton Green Unit II	6411	Saunton PL	34201	432.81	$13,984	$402.35	$636.70	$1,039.05	
2054138553	HG	45	Hampton Green Unit II	6415	Saunton PL	34201	476.59	$14,532	$443.05	$636.70	$1,079.75	
2054138603	HG	46	Hampton Green Unit II	8041	Hampton CT	34201	509.57	$14,944	$473.70	$636.70	$1,110.40	
2054138652	HG	47	Hampton Green Unit II	8037	Hampton CT	34201	493.13	$14,739	$458.42	$636.70	$1,095.12	
2054138702	HG	48	Hampton Green Unit II	8033	Hampton CT	34201	518.28	$15,053	$481.80	$636.70	$1,118.50	
2054138751	HG	49	Hampton Green Unit II	8029	Hampton CT	34201	467.80	$14,422	$434.87	$636.70	$1,071.58	
2054138801	HG	50	Hampton Green Unit II	8025	Hampton CT	34201	449.33	$14,191	$417.70	$636.70	$1,054.40	
2054138850	HG	51	Hampton Green Unit II	8021	Hampton CT	34201	457.54	$14,293	$425.33	$636.70	$1,062.03	
2054138900	HG	52	Hampton Green Unit II	8017	Hampton CT	34201	475.26	$14,515	$441.81	$636.70	$1,078.51	
2054138959	HG	53	Hampton Green Unit II	8015	Hampton CT	34201	446.97	$14,161	$415.51	$636.70	$1,052.21	
2054139007	HG	54	Hampton Green Unit II	8009	Hampton CT	34201	508.96	$14,937	$473.13	$636.70	$1,109.83	
2054139056	HG	55	Hampton Green Unit II	8005	Hampton CT	34201	385.41	$13,391	$358.28	$636.70	$994.98	
2054139106	HG	56	Hampton Green Unit II	8001	Hampton CT	34201	446.27	$14,152	$414.85	$636.70	$1,051.56	
2054139155	HG	57	Hampton Green Unit II	8010	Hampton CT	34201	466.57	$14,406	$433.73	$636.70	$1,070.43	
2054139205	HG	58	Hampton Green Unit II	8006	Hampton CT	34201	479.62	$14,570	$445.86	$636.70	$1,082.56	
2054139254	HG	59	Hampton Green Unit II	8002	Hampton CT	34201	512.16	$14,977	$476.11	$636.70	$1,112.81	
2054139304	HG	60	Hampton Green Unit II	7964	Hampton CT	34201	501.18	$14,839	$465.90	$636.70	$1,102.60	
2054139353	HG	61	Hampton Green Unit II	7960	Hampton CT	34201	508.41	$14,930	$472.62	$636.70	$1,109.33	
2054139403	HG	62	Hampton Green Unit II	7956	Hampton CT	34201	518.72	$15,059	$482.21	$636.70	$1,118.91	
2054139452	HG	63	Hampton Green Unit II	7952	Hampton CT	34201	456.19	$14,276	$424.08	$636.70	$1,060.78	
2054139502	HG	64	Hampton Green Unit II	7948	Hampton CT	34201	501.20	$14,840	$465.92	$636.70	$1,102.62	
2054139551	HG	65	Hampton Green Unit II	7944	Hampton CT	34201	512.46	$14,981	$476.39	$636.70	$1,113.09	
2054139601	HG	66	Hampton Green Unit II	7940	Hampton CT	34201	505.06	$14,888	$469.50	$636.70	$1,106.21	
2054139650	HG	67	Hampton Green Unit II	7936	Hampton CT	34201	483.12	$14,613	$449.11	$636.70	$1,085.82	
2054139700	HG	68	Hampton Green Unit II	7932	Hampton CT	34201	522.81	$15,110	$486.01	$636.70	$1,122.71	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054139759	HG	69	Hampton Green Unit II	7928	Hampton CT	34201	449.87	$14,197	$418.21	$636.70	$1,054.91	
2054139809	HG	70	Hampton Green Unit II	7924	Hampton CT	34201	501.06	$14,838	$465.79	$636.70	$1,102.49	
2054139858	HG	71	Hampton Green Unit II	7920	Hampton CT	34201	417.25	$13,789	$387.87	$636.70	$1,024.58	
2054139908	HG	72	Hampton Green Unit II	7916	Hampton CT	34201	452.92	$14,236	$421.04	$636.70	$1,057.74	
2054139957	HG	73	Hampton Green Unit II	7912	Hampton CT	34201	413.46	$13,742	$384.36	$636.70	$1,021.06	
2054140005	HG	74	Hampton Green Unit II	7908	Hampton CT	34201	386.12	$13,400	$358.94	$636.70	$995.65	
2054140054	HG	75	Hampton Green Unit II	7904	Hampton CT	34201	393.12	$13,487	$365.45	$636.70	$1,002.15	
2054140104	HG	76	Hampton Green Unit II	7901	Hampton CT	34201	456.54	$14,281	$424.40	$636.70	$1,061.10	
2054140153	HG	77	Hampton Green Unit II	7903	Hampton CT	34201	427.95	$13,923	$397.83	$636.70	$1,034.53	
2054140203	HG	78	Hampton Green Unit II	7905	Hampton CT	34201	412.48	$13,730	$383.44	$636.70	$1,020.15	
2054140252	HG	79	Hampton Green Unit II	7907	Hampton CT	34201	448.26	$14,177	$416.70	$636.70	$1,053.41	
2054140302	HG	80	Hampton Green Unit II	7909	Hampton CT	34201	389.71	$13,445	$362.28	$636.70	$998.98	
2054140351	HG	81	Hampton Green Unit II	6403	Wentworth Crossing	34201	433.04	$13,987	$402.56	$636.70	$1,039.26	
2054140401	HG	82	Hampton Green Unit II	6407	Wentworth Crossing	34201	387.76	$13,420	$360.46	$636.70	$997.16	
2054140450	HG	83	Hampton Green Unit II	6411	Wentworth Crossing	34201	422.71	$13,858	$392.96	$636.70	$1,029.66	
2054140500	HG	84	Hampton Green Unit II	6415	Wentworth Crossing	34201	407.01	$13,661	$378.36	$636.70	$1,015.06	
2054140559	HG	85	Hampton Green Unit II	6419	Wentworth Crossing	34201	439.12	$14,063	$408.21	$636.70	$1,044.91	
2054140609	HG	86	Hampton Green Unit II	6420	Wentworth Crossing	34201	421.51	$13,843	$391.84	$636.70	$1,028.54	
2054140658	HG	87	Hampton Green Unit II	6416	Wentworth Crossing	34201	451.14	$14,213	$419.38	$636.70	$1,056.08	
2054140708	HG	88	Hampton Green Unit II	6412	Wentworth Crossing	34201	439.35	$14,066	$408.43	$636.70	$1,045.13	
2054140757	HG	89	Hampton Green Unit II	6408	Wentworth Crossing	34201	464.75	$14,384	$432.04	$636.70	$1,068.74	
2054140807	HG	90	Hampton Green Unit II	6404	Wentworth Crossing	34201	441.77	$14,096	$410.68	$636.70	$1,047.38	
1919701050	HI	1	Highgate	7219	Marston CT	34201	652.24	$16,729	$606.33	$636.70	$1,243.03	
1919701100	HI	2	Highgate	7215	Marston CT	34201	671.63	$16,972	$624.36	$636.70	$1,261.06	
1919701159	HI	3	Highgate	7211	Marston CT	34201	682.78	$17,111	$634.72	$636.70	$1,271.42	
1919701209	HI	4	Highgate	7123	Marston CT	34201	708.71	$17,436	$658.82	$636.70	$1,295.53	
1919701258	HI	5	Highgate	7119	Marston CT	34201	626.99	$16,413	$582.86	$636.70	$1,219.56	
1919701308	HI	6	Highgate	7115	Marston CT	34201	643.06	$16,615	$597.80	$636.70	$1,234.50	
1919701357	HI	7	Highgate	7109	Marston LN	34201	698.71	$17,311	$649.53	$636.70	$1,286.23	
1919701407	HI	8	Highgate	7105	Marston CT	34201	601.22	$16,091	$558.90	$636.70	$1,195.60	
1919701456	HI	9	Highgate	7101	Marston CT	34201	699.85	$17,325	$650.59	$636.70	$1,287.29	
1919701506	HI	10	Highgate	7102	Marston CT	34201	690.92	$17,213	$642.29	$636.70	$1,278.99	
1919701555	HI	11	Highgate	7106	Marston CT	34201	682.87	$17,113	$634.80	$636.70	$1,271.51	
1919701605	HI	12	Highgate	7110	Marston CT	34201	615.21	$16,266	$571.90	$636.70	$1,208.60	
1919701654	HI	13	Highgate	7114	Marston CT	34201	654.65	$16,759	$608.57	$636.70	$1,245.27	
1919701704	HI	14	Highgate	7118	Marston CT	34201	616.39	$16,281	$573.00	$636.70	$1,209.71	
1919701753	HI	15	Highgate	7122	Marston CT	34201	670.86	$16,962	$623.63	$636.70	$1,260.34	
1919701803	HI	16	Highgate	7204	Marston CT	34201	583.18	$15,865	$542.13	$636.70	$1,178.83	
1919701852	HI	17	Highgate	7208	Marston CT	34201	715.35	$17,519	$665.00	$636.70	$1,301.70	
1919701902	HI	18	Highgate	7212	Marston CT	34201	729.90	$17,701	$678.52	$636.70	$1,315.22	
1919701951	HI	19	Highgate	7216	Marston CT	34201	598.99	$16,063	$556.83	$636.70	$1,193.53	
1919702009	HI	20	Highgate	7220	Marston CT	34201	715.85	$17,525	$665.46	$636.70	$1,302.16	
1919924504	HP	1	Hyde Park	7302	Westminster Court	34201	1,278.18	$24,561	$1,188.21	$636.70	$1,824.91	
1919924553	HP	2	Hyde Park	7306	Westminster Court	34201	1,199.68	$23,578	$1,115.23	$636.70	$1,751.93	
1919924603	HP	3	Hyde Park	7310	Westminster Court	34201	1,080.37	$22,086	$1,004.33	$636.70	$1,641.03	
1919924652	HP	4	Hyde Park	7314	Westminster Court	34201	1,151.10	$22,971	$1,070.07	$636.70	$1,706.77	
1919924702	HP	5	Hyde Park	7318	Westminster Court	34201	1,445.19	$26,650	$1,343.46	$636.70	$1,980.16	
1919924751	HP	6	Hyde Park	7322	Westminster Court	34201	1,735.97	$30,288	$1,613.78	$636.70	$2,250.48	
1919924801	HP	7	Hyde Park	7323	Westminster Court	34201	1,481.44	$27,104	$1,377.16	$636.70	$2,013.87	
1919924850	HP	8	Hyde Park	7319	Westminster Court	34201	984.35	$20,884	$915.06	$636.70	$1,551.76	
1919924900	HP	9	Hyde Park	7315	Westminster Court	34201	1,103.76	$22,378	$1,026.07	$636.70	$1,662.77	
1919924959	HP	10	Hyde Park	7311	Westminster Court	34201	1,079.46	$22,074	$1,003.48	$636.70	$1,640.18	
1919925006	HP	11	Hyde Park	7307	Westminster Court	34201	1,098.98	$22,319	$1,021.63	$636.70	$1,658.33	
1919925055	HP	12	Hyde Park	7303	Westminster CT	34201	1,132.58	$22,739	$1,052.86	$636.70	$1,689.56	
1919918704	KN	1	Knightsbridge	7304	Barclay CT	34201	1,187.29	$23,423	$1,103.71	$636.70	$1,740.41	
1919918753	KN	2	Knightsbridge	7308	Barclay CT	34201	1,006.13	$21,157	$935.31	$636.70	$1,572.01	
1919918803	KN	3	Knightsbridge	7312	Barclay CT	34201	974.71	$20,764	$906.10	$636.70	$1,542.80	
1919918852	KN	4	Knightsbridge	7316	Barclay CT	34201	1,491.15	$27,225	$1,386.19	$636.70	$2,022.89	
1919918902	KN	5	Knightsbridge	7320	Barclay CT	34201	2,432.51	$39,002	$2,261.28	$636.70	$2,897.98	
1919918951	KN	6	Knightsbridge	7324	Barclay CT	34201	980.74	$20,839	$911.71	$636.70	$1,548.41	
1919919009	KN	7	Knightsbridge	7328	Barclay CT	34201	1,045.34	$21,647	$971.75	$636.70	$1,608.46	
1919919058	KN	8	Knightsbridge	7332	Barclay CT	34201	945.42	$20,397	$878.87	$636.70	$1,515.58	
1919919108	KN	9	Knightsbridge	7336	Barclay CT	34201	1,082.38	$22,111	$1,006.19	$636.70	$1,642.89	
1919919157	KN	10	Knightsbridge	7340	Barclay CT	34201	865.02	$19,391	$804.13	$636.70	$1,440.83	
1919919207	KN	11	Knightsbridge	7344	Barclay CT	34201	917.94	$20,054	$853.32	$636.70	$1,490.03	
1919919256	KN	12	Knightsbridge	7348	Barclay CT	34201	874.53	$19,510	$812.97	$636.70	$1,449.67	
1919919306	kN	13	Knightsbridge	7343	Barclay CT	34201	989.29	$20,946	$919.66	$636.70	$1,556.36	
1919919355	KN	14	Knightsbridge	7339	Barclay CT	34201	863.40	$19,371	$802.62	$636.70	$1,439.32	
1919919405	KN	15	Knightsbridge	7313	Barclay CT	34201	946.94	$20,416	$880.28	$636.70	$1,516.99	
1919919454	KN	16	Knightsbridge	7309	Barclay CT	34201	1,051.55	$21,725	$977.53	$636.70	$1,614.23	
1919919504	KN	17	Knightsbridge	7305	Barclay CT	34201	995.32	$21,022	$925.26	$636.70	$1,561.96	
2054163559	KW	1	Kenwood Park	8106	Dukes Wood CT	34201	655.20	$16,766	$609.08	$636.70	$1,245.78	
2054163609	KW	2	Kenwood Park	8110	Dukes Wood CT	34201	650.31	$16,705	$604.53	$636.70	$1,241.24	
2054163659	KW	3	Kenwood Park	8114	Dukes Wood CT	34201	563.98	$15,625	$524.28	$636.70	$1,160.98	
2054163709	KW	4	Kenwood Park	8118	Dukes Wood CT	34201	645.72	$16,648	$600.27	$636.70	$1,236.97	
2054163759	KW	5	Kenwood Park	8122	Dukes Wood CT	34201	587.61	$15,921	$546.25	$636.70	$1,182.95	
2054163809	KW	6	Kenwood Park	8126	Dukes Wood CT	34201	644.78	$16,636	$599.39	$636.70	$1,236.09	
2054163859	KW	7	Kenwood Park	8130	Dukes Wood CT	34201	629.07	$16,439	$584.79	$636.70	$1,221.49	
2054163909	KW	8	Kenwood Park	8134	Dukes Wood CT	34201	555.69	$15,521	$516.58	$636.70	$1,153.28	
2054163959	KW	9	Kenwood Park	8138	Dukes Wood CT	34201	630.66	$16,459	$586.27	$636.70	$1,222.97	
2054164009	KW	10	Kenwood Park	8142	Dukes Wood CT	34201	580.11	$15,827	$539.27	$636.70	$1,175.98	
2054164059	KW	11	Kenwood Park	8146	Dukes Wood CT	34201	598.97	$16,063	$556.81	$636.70	$1,193.51	
2054164109	KW	12	Kenwood Park	8150	Dukes Wood CT	34201	635.20	$16,516	$590.49	$636.70	$1,227.19	
2054164159	KW	13	Kenwood Park	8154	Dukes Wood CT	34201	586.20	$15,903	$544.94	$636.70	$1,181.64	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054164209	KW	14	Kenwood Park	8119	Dukes Wood CT	34201	538.49	$15,306	$500.58	$636.70	$1,137.29	
2054164259	KW	15	Kenwood Park	8115	Dukes Wood CT	34201	611.81	$16,223	$568.74	$636.70	$1,205.45	
2054164309	KW	16	Kenwood Park	8187	Abington CT	34201	540.93	$15,337	$502.85	$636.70	$1,139.55	
2054164359	KW	17	Kenwood Park	8183	Abington CT	34201	640.87	$16,587	$595.76	$636.70	$1,232.46	
2054164409	KW	18	Kenwood Park	8179	Abingdon CT	34201	686.47	$17,158	$638.15	$636.70	$1,274.85	
2054164459	KW	19	Kenwood Park	8175	Abingdon CT	34201	602.02	$16,101	$559.65	$636.70	$1,196.35	
2054164529	KW	20 & 21	Kenwood Park	8171	Abingdon CT	34201	659.96	$16,826	$613.51	$636.70	$1,250.21	
2054164609	KW	22	Kenwood Park	8163	Abingdon CT	34201	579.80	$15,823	$538.98	$636.70	$1,175.69	
2054164659	KW	23	Kenwood Park	8159	Abington CT	34201	676.50	$17,033	$628.88	$636.70	$1,265.58	
2054164709	KW	24	Kenwood Park	8155	Abingdon CT	34201	598.90	$16,062	$556.75	$636.70	$1,193.45	
2054164759	KW	25	Kenwood Park	8151	Abingdon CT	34201	549.36	$15,442	$510.69	$636.70	$1,147.39	
2054164809	KW	26	Kenwood Park	8147	Abingdon CT	34201	626.69	$16,410	$582.58	$636.70	$1,219.28	
2054164859	KW	27	Kenwood Park	8143	Abingdon CT	34201	640.23	$16,579	$595.17	$636.70	$1,231.87	
2054164909	KW	28	Kenwood Park	8139	Abingdon CT	34201	597.92	$16,050	$555.83	$636.70	$1,192.53	
2054164959	KW	29	Kenwood Park	8135	Abingdon Ct	34201	630.16	$16,453	$585.81	$636.70	$1,222.51	
2054165009	KW	30	Kenwood Park	8131	Abingdon CT	34201	591.26	$15,966	$549.64	$636.70	$1,186.34	
2054165059	KW	31	Kenwood Park	8127	Abington CT	34201	641.48	$16,595	$596.32	$636.70	$1,233.02	
2054165109	KW	32	Kenwood Park	8123	Abington CT	34201	675.98	$17,026	$628.40	$636.70	$1,265.10	
2054165159	KW	33	Kenwood Park	8119	Abingdon CT	34201	710.02	$17,452	$660.04	$636.70	$1,296.75	
2054165209	KW	34	Kenwood Park	8115	Abingdon CT	34201	687.48	$17,170	$639.09	$636.70	$1,275.79	
2054165259	KW	35	Kenwood Park	8109	Abington CT	34201	706.41	$17,407	$656.69	$636.70	$1,293.39	
2054165309	KW	36	Kenwood Park	8202	Abingdon CT	34201	598.03	$16,051	$555.94	$636.70	$1,192.64	
2054165359	KW	37	Kenwood Park	8206	Abingdon CT	34201	604.40	$16,131	$561.86	$636.70	$1,198.56	
2054165409	KW	38	Kenwood Park	8210	Abingdon CT	34201	586.91	$15,912	$545.60	$636.70	$1,182.30	
2054165459	KW	39	Kenwood Park	8214	Abingdon CT	34201	587.20	$15,916	$545.87	$636.70	$1,182.57	
2054165509	KW	40	Kenwood Park	8218	Abingdon CT	34201	617.33	$16,293	$573.87	$636.70	$1,210.57	
2054165559	KW	41	Kenwood Park	8226	Abingdon CT	34201	579.02	$15,813	$538.26	$636.70	$1,174.96	
2054165609	KW	42	Kenwood Park	8230	Abingdon CT	34201	665.60	$16,896	$618.75	$636.70	$1,255.45	
2054165659	KW	43	Kenwood Park	8234	Abingdon CT	34201	593.64	$15,996	$551.86	$636.70	$1,188.56	
2054165709	KW	44	Kenwood Park	8238	Abingdon CT	34201	715.02	$17,515	$664.69	$636.70	$1,301.39	
2054165759	KW	45	Kenwood Park	8242	Abingdon CT	34201	675.99	$17,026	$628.41	$636.70	$1,265.11	
2054165809	KW	46	Kenwood Park	8316	Abingdon CT	34201	627.23	$16,416	$583.08	$636.70	$1,219.78	
2054165859	KW	47	Kenwood Park	8322	Abingdon CT	34201	546.20	$15,403	$507.75	$636.70	$1,144.45	
2054165909	KW	48	Kenwood Park	8326	Abingdon CT	34201	615.69	$16,272	$572.35	$636.70	$1,209.05	
2054165959	KW	49	Kenwood Park	8330	Abingdon CT	34201	662.22	$16,854	$615.61	$636.70	$1,252.31	
2054166009	KW	50	Kenwood Park	8334	Adingdon CT	34201	616.71	$16,285	$573.30	$636.70	$1,210.00	
2054166059	KW	51	Kenwood Park	8338	Abingdon CT	34201	648.87	$16,687	$603.20	$636.70	$1,239.90	
2054166109	KW	52	Kenwood Park	8305	Abingdon CT	34201	563.56	$15,620	$523.89	$636.70	$1,160.59	
2054166159	KW	53	Kenwood Park	8309	Abingdon CT	34201	634.63	$16,509	$589.96	$636.70	$1,226.66	
2054166209	KW	54	Kenwood Park	8315	Abingdon CT	34201	641.36	$16,593	$596.21	$636.70	$1,232.91	
2054166259	KW	55	Kenwood Park	8319	Abingdon CT	34201	585.46	$15,894	$544.25	$636.70	$1,180.95	
2054166309	KW	56	Kenwood Park	8323	Abingdon CT	34201	672.15	$16,978	$624.84	$636.70	$1,261.54	
2054166359	KW	57	Kenwood Park	8331	Abingdon CT	34201	679.23	$17,067	$631.42	$636.70	$1,268.12	
2054166409	KW	58	Kenwood Park	8335	Abingdon Ct	34201	630.11	$16,452	$585.75	$636.70	$1,222.46	
2054166459	KW	59	Kenwood Park	8339	Abingdon CT	34201	668.31	$16,930	$621.27	$636.70	$1,257.97	
2054166509	KW	60	Kenwood Park	8343	Abingdon CT	34201	594.72	$16,010	$552.86	$636.70	$1,189.56	
2054166559	KW	61	Kenwood Park	8347	Abington CT	34201	634.65	$16,509	$589.98	$636.70	$1,226.68	
2054166609	KW	62	Kenwood Park	8351	Abingdon CT	34201	675.12	$17,016	$627.59	$636.70	$1,264.30	
2054166659	KW	63	Kenwood Park	8403	Abingdon CT	34201	635.53	$16,520	$590.79	$636.70	$1,227.49	
2054166709	KW	64	Kenwood Park	8407	Abingdon CT	34201	602.77	$16,110	$560.34	$636.70	$1,197.05	
2054166759	KW	65	Kenwood Park	8417	Abingdon CT	34201	650.88	$16,712	$605.07	$636.70	$1,241.77	
2054166809	KW	66	Kenwood Park	8421	Abingdon CT	34201	652.79	$16,736	$606.84	$636.70	$1,243.54	
2054166859	KW	67	Kenwood Park	8425	Abingdon CT	34201	580.99	$15,838	$540.09	$636.70	$1,176.79	
2054166909	KW	68	Kenwood Park	8429	Abingdon CT	34201	703.59	$17,372	$654.07	$636.70	$1,290.77	
2054166959	KW	69	Kenwood Park	8433	Abington CT	34201	566.36	$15,655	$526.49	$636.70	$1,163.19	
2054167009	KW	70	Kenwood Park	8432	Abingdon CT	34201	652.99	$16,739	$607.02	$636.70	$1,243.72	
2054167059	KW	71	Kenwood Park	8428	Abingdon CT	34201	622.82	$16,361	$578.98	$636.70	$1,215.68	
2054167109	KW	72	Kenwood Park	8424	Abingdon CT	34201	610.78	$16,211	$567.78	$636.70	$1,204.49	
2054167159	KW	73	Kenwood Park	8420	Abingdon CT	34201	537.71	$15,296	$499.86	$636.70	$1,136.56	
2054167209	KW	74	Kenwood Park	8416	Abingdon CT	34201	581.65	$15,846	$540.71	$636.70	$1,177.41	
2054167259	KW	75	Kenwood Park	8412	Abingdon CT	34201	615.74	$16,273	$572.39	$636.70	$1,209.10	
2054167309	KW	76	Kenwood Park	8408	Abingdon CT	34201	592.66	$15,984	$550.94	$636.70	$1,187.65	
2054167359	KW	77	Kenwood Park	8404	Abingdon CT	34201	615.95	$16,275	$572.59	$636.70	$1,209.29	
2054151059	LA	1	Langley	6901	Langley Place	34201	1,019.74	$21,327	$947.96	$636.70	$1,584.66	
2054151109	LA	2	Langley	6905	Langley Place	34201	903.85	$19,877	$840.23	$636.70	$1,476.93	
2054151159	LA	3	Langley	6909	Langley Place	34201	1,216.00	$23,783	$1,130.40	$636.70	$1,767.10	
2054151209	LA	4	Langley	6915	Langley Place	34201	1,023.74	$21,377	$951.68	$636.70	$1,588.38	
2054151259	LA	5	Langley	6919	Langley Place	34201	835.05	$19,016	$776.27	$636.70	$1,412.97	
2054151309	LA	6	Langley	6923	Langley Place	34201	904.88	$19,890	$841.19	$636.70	$1,477.89	
2054151359	LA	7	Langley	6927	Langley Place	34201	889.74	$19,701	$827.11	$636.70	$1,463.81	
2054151409	LA	8	Langley	6931	Langley Place	34201	925.59	$20,149	$860.44	$636.70	$1,497.14	
2054151459	LA	9	Langley	7003	Langley Place	34201	973.24	$20,745	$904.73	$636.70	$1,541.43	
2054151509	LA	10	Langley	7007	Langley Place	34201	1,087.22	$22,171	$1,010.69	$636.70	$1,647.39	
2054151559	LA	11	Langley	7011	Langley Place	34201	1,069.25	$21,947	$993.99	$636.70	$1,630.69	
2054151609	LA	12	Langley	7015	Langley Place	34201	970.87	$20,716	$902.53	$636.70	$1,539.23	
2054151659	LA	13	Langley	7019	Langley Place	34201	1,094.67	$22,265	$1,017.61	$636.70	$1,654.31	
2054151709	LA	14	Langley	7023	Langley Place	34201	878.70	$19,563	$816.84	$636.70	$1,453.55	
2054151789	LA	15	Langley	7027	Langley Place	34201	882.38	$19,609	$820.26	$636.70	$1,456.97	
2054151829	LA	16	Langley	7031	Langley Place	34201	906.18	$19,906	$842.39	$636.70	$1,479.10	
2054151859	LA	17	Langley	7034	Langley Place	34201	795.82	$18,526	$739.80	$636.70	$1,376.50	
2054151909	LA	18	Langley	7030	Langley Place	34201	848.03	$19,179	$788.33	$636.70	$1,425.03	
2054151959	LA	19	Langley	7026	Langley Place	34201	808.27	$18,681	$751.38	$636.70	$1,388.08	
2054152009	LA	20	Langley	7022	Langley Place	34201	746.96	$17,914	$694.38	$636.70	$1,331.09	
2054152059	LA	21	Langley	7018	Langley Place	34201	855.40	$19,271	$795.19	$636.70	$1,431.89	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054152109	LA	22	Langley	7014	Langley Place	34201	823.47	$18,872	$765.50	$636.70	$1,402.21	
2054152159	LA	23	Langley	7010	Langley Place	34201	838.68	$19,062	$779.64	$636.70	$1,416.35	
2054152209	LA	24	Langley	7006	Langley Place	34201	768.17	$18,180	$714.09	$636.70	$1,350.80	
2054152259	LA	25	Langley	7002	Langley Place	34201	767.37	$18,170	$713.35	$636.70	$1,350.05	
2054152309	LA	26	Langley	6930	Langley Place	34201	906.48	$19,910	$842.67	$636.70	$1,479.37	
2054152359	LA	27	Langley	6922	Langley Place	34201	775.24	$18,268	$720.67	$636.70	$1,357.37	
2054152409	LA	28	Langley	6918	Langley Place	34201	817.86	$18,801	$760.29	$636.70	$1,396.99	
2054152459	LA	29	Langley	6910	Langley Place	34201	818.97	$18,815	$761.32	$636.70	$1,398.02	
2054152509	LA	30	Langley	6906	Langley Place	34201	734.26	$17,755	$682.57	$636.70	$1,319.28	
2054152559	LA	31	Langley	6902	Langley Place	34201	767.77	$18,175	$713.72	$636.70	$1,350.42	
2054171059	LD	1	Landsdowne	6750	Curzon Terrace	34201	658.07	$16,802	$611.75	$636.70	$1,248.45	
2054171109	LD	2	Landsdowne	6748	Curzon Terrace	34201	695.66	$17,273	$646.69	$636.70	$1,283.40	
2054171159	LD	3	Landsdowne	6744	Curzon Terrace	34201	682.23	$17,105	$634.21	$636.70	$1,270.91	
2054171209	LD	4	Landsdowne	6740	Curzon Terrace	34201	671.80	$16,974	$624.51	$636.70	$1,261.21	
2054171259	LD	5	Landsdowne	6736	Curzon Terrace	34201	713.37	$17,494	$663.16	$636.70	$1,299.86	
2054171309	LD	6	Landsdowne	6732	Curzon Terrace	34201	671.79	$16,974	$624.50	$636.70	$1,261.20	
2054171359	LD	7	Landsdowne	6728	Curzon Terrace	34201	667.91	$16,925	$620.90	$636.70	$1,257.60	
2054171409	LD	8	Landsdowne	6724	Curzon Terrace	34201	693.35	$17,244	$644.55	$636.70	$1,281.25	
2054171459	LD	9	Landsdowne	6711	Curzon Terrace	34201	860.93	$19,340	$800.33	$636.70	$1,437.03	
2054171509	LD	10	Landsdowne	6715	Curzon Terrace	34201	972.36	$20,734	$903.92	$636.70	$1,540.62	
2054171559	LD	11	Landsdowne	6719	Curzon Terrace	34201	847.02	$19,166	$787.39	$636.70	$1,424.09	
2054171609	LD	12	Landsdowne	6723	Curzon Terrace	34201	756.97	$18,040	$703.69	$636.70	$1,340.39	
2054171659	LD	13	Landsdowne	6727	Curzon Terrace	34201	739.77	$17,824	$687.70	$636.70	$1,324.40	
2054171709	LD	14	Landsdowne	6731	Curzon Terrace	34201	767.39	$18,170	$713.37	$636.70	$1,350.07	
2054171759	LD	15	Landsdowne	6735	Curzon Terrace	34201	765.68	$18,149	$711.78	$636.70	$1,348.48	
2054171809	LD	16	Landsdowne	6739	Curzon Terrace	34201	757.39	$18,045	$704.08	$636.70	$1,340.78	
2054171859	LD	17	Landsdowne	6743	Curzon Terrace	34201	739.95	$17,827	$687.87	$636.70	$1,324.57	
2054171909	LD	18	Landsdowne	6747	Curzon Terrace	34201	735.65	$17,773	$683.87	$636.70	$1,320.57	
2054171959	LD	19	Landsdowne	6751	Curzon Terrace	34201	750.70	$17,961	$697.85	$636.70	$1,334.55	
2054153059	LG	1	Lenox Gardens	6905	Lennox Place	34201	480.05	$14,575	$446.26	$636.70	$1,082.96	
2054153109	LG	2	Lenox Gardens	6909	Lennox Place	34201	468.37	$14,429	$435.40	$636.70	$1,072.10	
2054153159	LG	3	Lenox Gardens	6915	Lennox Place	34201	530.91	$15,211	$493.54	$636.70	$1,130.24	
2054153209	LG	4	Lenox Gardens	6919	Lennox Place	34201	429.79	$13,946	$399.54	$636.70	$1,036.24	
2054153259	LG	5	Lenox Gardens	6923	Lennox Place	34201	433.26	$13,990	$402.76	$636.70	$1,039.47	
2054153309	LG	6	Lenox Gardens	6927	Lennox Place	34201	449.22	$14,189	$417.60	$636.70	$1,054.30	
2054153359	LG	7	Lenox Gardens	6931	Lennox Place	34201	553.59	$15,495	$514.62	$636.70	$1,151.32	
2054153409	LG	8	Lenox Gardens	6935	Lennox Place	34201	481.29	$14,591	$447.41	$636.70	$1,084.11	
2054153459	LG	9	Lenox Gardens	6939	Lennox Place	34201	465.04	$14,387	$432.31	$636.70	$1,069.01	
2054153509	LG	10	Lenox Gardens	6943	Lennox Place	34201	514.96	$15,012	$478.71	$636.70	$1,115.41	
2054153559	LG	11	Lenox Gardens	6947	Lennox Place	34201	510.16	$14,952	$474.25	$636.70	$1,110.95	
2054153609	LG	12	Lenox Gardens	7003	Lennox Place	34201	499.89	$14,823	$464.70	$636.70	$1,101.40	
2054153659	LG	13	Lenox Gardens	7007	Lennox Place	34201	510.11	$14,951	$474.21	$636.70	$1,110.91	
2054153709	LG	14	Lenox Gardens	7011	Lennox Place	34201	470.21	$14,452	$437.11	$636.70	$1,073.81	
2054153759	LG	15	Lenox Gardens	7013	Lennox Place	34201	565.87	$15,649	$526.04	$636.70	$1,162.74	
2054153809	LG	16	Lenox Gardens	7017	Lennox Place	34201	471.17	$14,464	$438.01	$636.70	$1,074.71	
2054153859	LG	17	Lenox Gardens	7021	Lennox Place	34201	511.58	$14,969	$475.57	$636.70	$1,112.27	
2054153909	LG	18	Lenox Gardens	7025	Lennox Place	34201	461.72	$14,346	$429.22	$636.70	$1,065.92	
2054153959	LG	19	Lenox Gardens	7029	Lennox Place	34201	459.13	$14,313	$426.81	$636.70	$1,063.51	
2054154009	LG	20	Lenox Gardens	7033	Lennox Place	34201	495.11	$14,763	$460.26	$636.70	$1,096.96	
2054154059	LG	21	Lenox Gardens	7037	Lennox Place	34201	452.61	$14,232	$420.75	$636.70	$1,057.46	
2054154109	LG	22	Lenox Gardens	7041	Lennox Place	34201	573.55	$15,745	$533.18	$636.70	$1,169.88	
2054154159	LG	23	Lenox Gardens	7045	Lennox Place	34201	566.69	$15,659	$526.80	$636.70	$1,163.50	
2054154209	LG	24	Lenox Gardens	7049	Lennox Place	34201	510.93	$14,961	$474.96	$636.70	$1,111.66	
2054154259	LG	25	Lenox Gardens	7053	Lennox Place	34201	506.24	$14,903	$470.60	$636.70	$1,107.30	
2054154309	LG	26	Lenox Gardens	7020	Lennox Place	34201	455.58	$14,269	$423.51	$636.70	$1,060.21	
2054154359	LG	27	Lenox Gardens	7016	Lennox Place	34201	425.05	$13,887	$395.13	$636.70	$1,031.83	
2054154409	LG	28	Lenox Gardens	7012	Lennox Place	34201	467.93	$14,423	$434.99	$636.70	$1,071.69	
2054154459	LG	29	Lenox Gardens	7008	Lennox Place	34201	561.95	$15,600	$522.39	$636.70	$1,159.09	
2054154509	LG	30	Lenox Gardens	7004	Lennox Place	34201	507.17	$14,914	$471.47	$636.70	$1,108.17	
2054154559	LG	31	Lenox Gardens	6944	Lennox Place	34201	503.26	$14,865	$467.83	$636.70	$1,104.53	
2054154609	LG	32	Lenox Gardens	6940	Lennox Place	34201	520.59	$15,082	$483.94	$636.70	$1,120.64	
2054154659	LG	33	Lenox Gardens	6936	Lennox Place	34201	448.84	$14,185	$417.25	$636.70	$1,053.95	
2054154709	LG	34	Lenox Gardens	6932	Lennox Place	34201	498.17	$14,802	$463.11	$636.70	$1,099.81	
2054154759	LG	35	Lenox Gardens	6928	Lennox Place	34201	540.09	$15,326	$502.07	$636.70	$1,138.78	
2054154809	LG	36	Lenox Gardens	6924	Lennox Place	34201	466.82	$14,410	$433.96	$636.70	$1,070.66	
2054154859	LG	37	Lenox Gardens	6920	Lennox Place	34201	478.80	$14,559	$445.09	$636.70	$1,081.80	
2054154909	LG	38	Lenox Gardens	6916	Lennox Place	34201	484.59	$14,632	$450.48	$636.70	$1,087.18	
2054154959	LG	39	Lenox Gardens	6912	Lennox Place	34201	480.66	$14,583	$446.82	$636.70	$1,083.53	
2054155009	LG	40	Lenox Gardens	6908	Lennox Place	34201	573.66	$15,746	$533.28	$636.70	$1,169.98	
2054155059	LG	41	Lenox Gardens	6904	Lennox Place	34201	536.57	$15,282	$498.80	$636.70	$1,135.50	
1919908606	MF	1	Mayfair	7424	Mayfair CT	34201	1,612.57	$28,744	$1,499.06	$636.70	$2,135.76	
1919908663	MF	2&3	Mayfair	7420	Mayfair CT	34201	2,581.25	$40,863	$2,399.55	$636.70	$3,036.25	
1919908754	MF	4	Mayfair	7412	Mayfair CT	34201	943.52	$20,373	$877.10	$636.70	$1,513.80	
1919908804	MF	5	Mayfair	7408	Mayfair CT	34201	991.57	$20,975	$921.77	$636.70	$1,558.47	
1919908853	MF	6	Mayfair	7404	Mayfair CT	34201	949.79	$20,452	$882.93	$636.70	$1,519.63	
1919908903	MF	7	Mayfair	7322	Mayfair CT	34201	932.50	$20,236	$866.86	$636.70	$1,503.56	
1919908952	MF	8	Mayfair	7318	Mayfair CT	34201	1,058.94	$21,818	$984.40	$636.70	$1,621.10	
1919909000	MF	9	Mayfair	7314	Mayfair CT	34201	1,304.22	$24,886	$1,212.42	$636.70	$1,849.12	
1919909059	MF	10	Mayfair	7310	Mayfair CT	34201	962.61	$20,612	$894.85	$636.70	$1,531.55	
1919909109	MF	11	Mayfair	7306	Mayfair CT	34201	1,116.55	$22,538	$1,037.95	$636.70	$1,674.66	
1919909158	MF	12	Mayfair	7302	Mayfair CT	34201	972.58	$20,737	$904.12	$636.70	$1,540.83	
2054146754	ML	1	Marlow	7211	Marlow PL	34201	977.85	$20,803	$909.02	$636.70	$1,545.72	
2054146804	ML	2	Marlow	7215	Marlow Pl	34201	1,147.80	$22,929	$1,067.01	$636.70	$1,703.71	
2054146853	ML	3	Marlow	7219	Marlow PL	34201	1,002.95	$21,117	$932.35	$636.70	$1,569.05	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054146903	ML	4	Marlow	7227	Marlow Pl	34201	924.23	$20,132	$859.17	$636.70	$1,495.88	
2054146952	ML	5	Marlow	7239	Marlow PL	34201	884.40	$19,634	$822.14	$636.70	$1,458.85	
2054147000	ML	6	Marlow	7251	Marlow PL	34201	947.53	$20,424	$880.83	$636.70	$1,517.53	
2054147059	ML	7	Marlow	7255	Marlow Pl	34201	747.20	$17,917	$694.60	$636.70	$1,331.31	
2054147109	ML	8	Marlow	7259	Marlow Pl	34201	785.64	$18,398	$730.34	$636.70	$1,367.04	
2054147158	ML	9	Marlow	7258	Marlow Pl	34201	862.06	$19,354	$801.38	$636.70	$1,438.08	
2054147208	ML	10	Marlow	7254	Marlow Pl	34201	868.72	$19,438	$807.57	$636.70	$1,444.27	
2054147257	ML	11	Marlow	7250	Marlow PL	34201	939.57	$20,324	$873.43	$636.70	$1,510.13	
2054147307	ML	12	Marlow	7246	Marlow Pl	34201	877.99	$19,554	$816.19	$636.70	$1,452.89	
2054147356	ML	13	Marlow	7242	Marlow PL	34201	884.05	$19,630	$821.82	$636.70	$1,458.52	
2054147406	ML	14	Marlow	7238	Marlow PL	34201	982.30	$20,859	$913.16	$636.70	$1,549.86	
2054147455	ML	15	Marlow	7234	Marlow Pl	34201	926.03	$20,155	$860.85	$636.70	$1,497.55	
2054147505	ML	16	Marlow	7230	Marlow Pl	34201	1,082.78	$22,116	$1,006.56	$636.70	$1,643.27	
2054147554	ML	17	Marlow	7226	Marlow PL	34201	909.78	$19,951	$845.74	$636.70	$1,482.44	
2054147604	ML	18	Marlow	7222	Marlow PL	34201	769.76	$18,200	$715.58	$636.70	$1,352.28	
2054147653	ML	19	Marlow	7218	Marlow PL	34201	861.60	$19,349	$800.95	$636.70	$1,437.66	
2054147703	ML	20	Marlow	7214	Marlow PL	34201	859.36	$19,321	$798.87	$636.70	$1,435.57	
2054147752	ML	21	Marlow	7210	Marlow PL	34201	798.05	$18,554	$741.87	$636.70	$1,378.57	
2054147802	ML	22	Marlow	7206	Marlow Pl	34201	822.98	$18,865	$765.05	$636.70	$1,401.75	
1919702504	NH	1	Nottinghill	7346	Kensington CT	34201	357.70	$13,044	$332.52	$636.70	$969.22	
1919702553	NH	2	Nottinghill	7342	Kensington CT	34201	434.86	$14,010	$404.25	$636.70	$1,040.95	
1919702603	NH	3	Nottinghill	7338	Kensington CT	34201	470.07	$14,450	$436.98	$636.70	$1,073.69	
1919702652	NH	4	Nottinghill	7334	Kensington CT	34201	334.58	$12,755	$311.02	$636.70	$947.73	
1919702702	NH	5	Nottinghill	7330	Kensington CT	34201	367.71	$13,170	$341.83	$636.70	$978.53	
1919702751	NH	6	Nottinghill	7326	Kensington CT	34201	357.17	$13,038	$332.02	$636.70	$968.73	
1919702801	NH	7	Nottinghill	7322	Kensington CT	34201	458.10	$14,300	$425.85	$636.70	$1,062.55	
1919702850	NH	8	Nottinghill	7318	Kensington CT	34201	325.35	$12,640	$302.45	$636.70	$939.15	
1919702900	NH	9	Nottinghill	7314	Kensington CT	34201	339.24	$12,813	$315.36	$636.70	$952.06	
1919702959	NH	10	Nottinghill	7310	Kensington CT	34201	366.50	$13,154	$340.71	$636.70	$977.41	
1919703007	NH	11	Nottinghill	7306	Kensington CT	34201	364.60	$13,131	$338.93	$636.70	$975.64	
1919703056	NH	12	Nottinghill	7302	Kensington CT	34201	397.30	$13,540	$369.33	$636.70	$1,006.03	
1919703106	NH	13	Nottinghill	7226	Kensington CT	34201	383.99	$13,373	$356.96	$636.70	$993.66	
1919703155	NH	14	Nottinghill	7220	Kensington CT	34201	473.41	$14,492	$440.08	$636.70	$1,076.78	
1919703205	NH	15	Nottinghill	7214	Kensington CT	34201	357.75	$13,045	$332.57	$636.70	$969.27	
1919703254	NH	16	Nottinghill	7208	Kensington CT	34201	371.06	$13,211	$344.94	$636.70	$981.64	
1919703304	NH	17	Nottinghill	7142	Kensington CT	34201	444.94	$14,136	$413.62	$636.70	$1,050.32	
1919703353	NH	18	Nottinghill	7138	Kensington CT	34201	357.06	$13,036	$331.93	$636.70	$968.63	
1919703403	NH	19	Nottinghill	7134	Kensington CT	34201	359.78	$13,070	$334.45	$636.70	$971.16	
1919703452	NH	20	Nottinghill	7130	Kensington CT	34201	353.62	$12,993	$328.73	$636.70	$965.43	
1919703502	NH	21	Nottinghill	7126	Kensington CT	34201	362.56	$13,105	$337.04	$636.70	$973.74	
1919703551	NH	22	Nottinghill	7122	Kensington CT	34201	518.46	$15,056	$481.97	$636.70	$1,118.67	
1919703601	NH	23	Nottinghill	7118	Kensington CT	34201	365.43	$13,141	$339.70	$636.70	$976.40	
1919703650	NH	24	Nottinghill	7114	Kensington CT	34201	392.39	$13,478	$364.77	$636.70	$1,001.48	
1919703700	NH	25	Nottinghill	7101	Kensington CT	34201	459.80	$14,322	$427.43	$636.70	$1,064.13	
1919703759	NH	26	Nottinghill	7105	Kensington CT	34201	476.12	$14,526	$442.60	$636.70	$1,079.30	
1919703809	NH	27	Nottinghill	7109	Kensington CT	34201	483.08	$14,613	$449.07	$636.70	$1,085.77	
1919703858	NH	28	Nottinghill	7115	Kensington CT	34201	459.42	$14,317	$427.08	$636.70	$1,063.78	
1919703908	NH	29	Nottinghill	7119	Kensington CT	34201	379.87	$13,322	$353.13	$636.70	$989.83	
1919703957	NH	30	Nottinghill	7123	Kensington CT	34201	399.86	$13,572	$371.72	$636.70	$1,008.42	
1919704005	NH	31	Nottinghill	7127	Kensington CT	34201	460.39	$14,329	$427.98	$636.70	$1,064.68	
1919704054	NH	32	Nottinghill	7131	Kensington CT	34201	397.23	$13,539	$369.27	$636.70	$1,005.97	
1919704104	NH	33	Nottinghill	7135	Kensington CT	34201	471.58	$14,469	$438.39	$636.70	$1,075.09	
1919704153	NH	34	Nottinghill	7139	Kensington CT	34201	467.92	$14,423	$434.98	$636.70	$1,071.68	
1919704203	NH	35	Nottinghill	7203	Kensington CT	34201	451.80	$14,222	$419.99	$636.70	$1,056.69	
1919704252	NH	36	Nottinghill	7207	Kensington CT	34201	423.87	$13,872	$394.03	$636.70	$1,030.73	
1919704302	NH	37	Nottinghill	7211	Kensington CT	34201	472.69	$14,483	$439.42	$636.70	$1,076.12	
1919704351	NH	38	Nottinghill	7215	Kensington CT	34201	466.35	$14,404	$433.52	$636.70	$1,070.22	
1919704401	NH	39	Nottinghill	7219	Kensington CT	34201	464.04	$14,375	$431.38	$636.70	$1,068.08	
1919704450	NH	40	Nottinghill	7223	Kensington CT	34201	437.85	$14,047	$407.03	$636.70	$1,043.74	
1919704500	NH	41	Nottinghill	7227	Kensington CT	34201	469.81	$14,447	$436.74	$636.70	$1,073.44	
1919704559	NH	42	Nottinghill	7231	Kensington CT	34201	403.90	$13,622	$375.47	$636.70	$1,012.17	
1919704609	NH	43	Nottinghill	7235	Kensington CT	34201	413.97	$13,748	$384.83	$636.70	$1,021.54	
1919704658	NH	44	Nottinghill	7239	Kensington CT	34201	398.88	$13,559	$370.80	$636.70	$1,007.50	
1919704708	NH	45	Nottinghill	7323	Kensington CT	34201	393.15	$13,488	$365.48	$636.70	$1,002.18	
1919704757	NH	46	Nottinghill	7327	Kensington CT	34201	422.06	$13,849	$392.35	$636.70	$1,029.05	
1919704807	NH	47	Nottinghill	7331	Kensington CT	34201	470.00	$14,449	$436.92	$636.70	$1,073.62	
1919704856	NH	48	Nottinghill	7335	Kensington CT	34201	481.29	$14,591	$447.41	$636.70	$1,084.11	
1919704906	NH	49	Nottinghill	7339	Kensington CT	34201	462.94	$14,361	$430.36	$636.70	$1,067.06	
1919704955	NH	50	Nottinghill	7343	Kensington CT	34201	480.37	$14,579	$446.56	$636.70	$1,083.26	
1919705002	NH	51	Nottinghill	7347	Kensington CT	34201	470.04	$14,450	$436.95	$636.70	$1,073.65	
1919705051	NH	52	Nottinghill	7351	Kensington CT	34201	452.95	$14,236	$421.07	$636.70	$1,057.77	
2054133059	RG	1	Regents	8226	Regents Ct	34201	1,080.46	$22,087	$1,004.40	$636.70	$1,641.10	
2054133109	RG	2	Regents	8222	Regents CT	34201	814.04	$18,754	$756.74	$636.70	$1,393.44	
2054133158	RG	3	Regents	8218	Regents CT	34201	714.39	$17,507	$664.10	$636.70	$1,300.80	
2054133208	RG	4	Regents	8214	Regents CT	34201	786.95	$18,415	$731.55	$636.70	$1,368.26	
2054133257	RG	5	Regents	8210	Regents CT	34201	886.30	$19,658	$823.92	$636.70	$1,460.62	
2054133307	RG	6	Regents	8206	Regents CT	34201	692.39	$17,232	$643.65	$636.70	$1,280.36	
2054133356	RG	7	Regents	8202	Regents CT	34201	753.40	$17,995	$700.36	$636.70	$1,337.07	
2054133406	RG	8	Regents	8140	Regents CT	34201	744.40	$17,882	$692.00	$636.70	$1,328.70	
2054133455	RG	9	Regents	8136	Regents Ct	34201	804.97	$18,640	$748.31	$636.70	$1,385.01	
2054133505	RG	10	Regents	8132	Regents CT	34201	758.27	$18,056	$704.89	$636.70	$1,341.59	
2054133554	RG	11	Regents	8128	Regents CT	34201	822.46	$18,859	$764.57	$636.70	$1,401.27	
2054133604	RG	12	Regents	8124	Regents CT	34201	735.09	$17,766	$683.35	$636.70	$1,320.05	
2054133653	RG	13	Regents	8227	Regents Ct	34201	696.99	$17,289	$647.93	$636.70	$1,284.63	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054133703	RG	14	Regents	8223	Regents CT	34201	719.32	$17,569	$668.68	$636.70	$1,305.38	
2054133752	RG	15	Regents	8215	Regents CT	34201	720.55	$17,584	$669.83	$636.70	$1,306.53	
2054133802	RG	16	Regents	8211	Regents CT	34201	787.90	$18,427	$732.44	$636.70	$1,369.14	
2054133851	RG	17	Regents	8207	Regents CT	34201	727.58	$17,672	$676.36	$636.70	$1,313.07	
2054133950	RG	19	Regents	8141	Regents CT	34201	736.05	$17,778	$684.24	$636.70	$1,320.94	
2054134008	RG	20	Regents	8137	Regents CT	34201	769.53	$18,197	$715.36	$636.70	$1,352.07	
2054134057	RG	21	Regents	8133	Regents Ct	34201	777.38	$18,295	$722.66	$636.70	$1,359.36	
2054134107	RG	22	Regents	8129	Regents CT	34201	730.37	$17,707	$678.96	$636.70	$1,315.66	
2054134156	RG	23	Regents	8125	Regents CT	34201	783.75	$18,375	$728.58	$636.70	$1,365.29	
2054134206	RG	24	Regents	8123	Regents CT	34201	801.84	$18,601	$745.40	$636.70	$1,382.10	
2054134255	RG	25	Regents	8121	Regents CT	34201	646.30	$16,655	$600.81	$636.70	$1,237.51	
2054134709	RG	26	Regents	8119	Regents CT	34201	656.59	$16,784	$610.37	$636.70	$1,247.07	
2054134759	RG	27	Regents	8117	Regents CT	34201	660.73	$16,836	$614.22	$636.70	$1,250.92	
2054144205	RP	1	Richmond Park	8002	Collingwood CT	34201	923.88	$20,128	$858.85	$636.70	$1,495.55	
2054144254	RP	2	Richmond Park	8006	Collingwood CT	34201	991.31	$20,971	$921.53	$636.70	$1,558.23	
2054144304	RP	3	Richmond Park	8010	Collingwood CT	34201	764.25	$18,131	$710.45	$636.70	$1,347.15	
2054144353	RP	4	Richmond Park	8014	Collingwood CT	34201	988.03	$20,930	$918.48	$636.70	$1,555.18	
2054144403	RP	5	Richmond Park	8018	Collingwood CT	34201	923.21	$20,119	$858.22	$636.70	$1,494.92	
2054144452	RP	6	Richmond Park	8022	Collingwood CT	34201	937.32	$20,296	$871.34	$636.70	$1,508.04	
2054144502	RP	7	Richmond Park	8026	Collingwood CT	34201	853.82	$19,251	$793.72	$636.70	$1,430.42	
2054144551	RP	8	Richmond Park	8030	Collingwood CT	34201	831.21	$18,968	$772.70	$636.70	$1,409.40	
2054144601	RP	9	Richmond Park	8034	Collingwood CT	34201	823.20	$18,868	$765.26	$636.70	$1,401.96	
2054144650	RP	10	Richmond Park	8040	Collingwood CT	34201	1,417.15	$26,299	$1,317.39	$636.70	$1,954.10	
2054144700	RP	11	Richmond Park	8104	Collingwood CT	34201	1,277.24	$24,549	$1,187.34	$636.70	$1,824.04	
2054144759	RP	12	Richmond Park	8108	Collingwood CT	34201	903.40	$19,872	$839.81	$636.70	$1,476.51	
2054144809	RP	13	Richmond Park	8112	Collingwood CT	34201	1,219.30	$23,824	$1,133.47	$636.70	$1,770.17	
2054144858	RP	14	Richmond Park	8116	Collingwood CT	34201	896.54	$19,786	$833.43	$636.70	$1,470.13	
2054144908	RP	15	Richmond Park	8120	Collingwood CT	34201	924.17	$20,131	$859.11	$636.70	$1,495.82	
2054144957	RP	16	Richmond Park	8124	Collingwood CT	34201	775.51	$18,272	$720.92	$636.70	$1,357.62	
2054145004	RP	17	Richmond Park	8128	Collingwood CT	34201	958.08	$20,556	$890.64	$636.70	$1,527.35	
2054145053	RP	18	Richmond Park	8132	Collingwood Ct	34201	940.34	$20,334	$874.15	$636.70	$1,510.85	
2054145103	RP	19	Richmond Park	8136	Collingwood CT	34201	967.06	$20,668	$898.99	$636.70	$1,535.69	
2054145152	RP	20	Richmond Park	8140	Collingwood CT	34201	1,056.11	$21,782	$981.77	$636.70	$1,618.47	
2054145202	RP	21	Richmond Park	8144	Collingwood CT	34201	1,014.63	$21,263	$943.20	$636.70	$1,579.91	
2054145251	RP	22	Richmond Park	8148	Collingwood CT	34201	1,010.15	$21,207	$939.05	$636.70	$1,575.75	
2054145301	RP	23	Richmond Park	8152	Collingwood CT	34201	913.23	$19,995	$848.95	$636.70	$1,485.65	
2054145350	RP	24	Richmond Park	8156	Collingwood CT	34201	935.13	$20,269	$869.30	$636.70	$1,506.01	
2054145400	RP	25	Richmond Park	8160	Collingwood CT	34201	827.71	$18,925	$769.44	$636.70	$1,406.15	
2054145459	RP	26	Richmond Park	8164	Collingwood CT	34201	815.22	$18,768	$757.83	$636.70	$1,394.54	
2054145509	RP	27	Richmond Park	8168	Collingwood CT	34201	976.71	$20,789	$907.95	$636.70	$1,544.66	
2054145558	RP	28	Richmond Park	8172	Collingwood CT	34201	848.89	$19,190	$789.14	$636.70	$1,425.84	
2054145608	RP	29	Richmond Park	8176	Collingwood CT	34201	899.42	$19,822	$836.11	$636.70	$1,472.81	
2054145657	RP	30	Richmond Park	8180	Collingwood CT	34201	909.36	$19,946	$845.35	$636.70	$1,482.05	
2054145707	RP	31	Richmond Park	8184	Collingwood CT	34201	871.59	$19,474	$810.24	$636.70	$1,446.94	
2054145756	RP	32	Richmond Park	8129	Collingwood CT	34201	808.95	$18,690	$752.01	$636.70	$1,388.71	
2054145806	RP	33	Richmond Park	8125	Collingwood CT	34201	831.71	$18,975	$773.17	$636.70	$1,409.87	
2054145855	RP	34	Richmond Park	8121	Collingwood CT	34201	849.45	$19,197	$789.65	$636.70	$1,426.35	
2054145905	RP	35	Richmond Park	8117	Collingwood CT	34201	747.60	$17,922	$694.98	$636.70	$1,331.68	
2054145954	RP	36	Richmond Park	8113	Collingwood CT	34201	704.74	$17,386	$655.13	$636.70	$1,291.83	
2054146002	RP	37	Richmond Park	8109	Collingwood CT	34201	670.53	$16,958	$623.33	$636.70	$1,260.03	
2054146051	RP	38	Richmond Park	8105	Collingwood CT	34201	730.72	$17,711	$679.29	$636.70	$1,315.99	
2054146101	RP	39	Richmond Park	8039	Collingwood CT	34201	835.34	$19,020	$776.54	$636.70	$1,413.24	
2054146150	RP	40	Richmond Park	8035	Collingwood CT	34201	787.47	$18,421	$732.04	$636.70	$1,368.74	
2054146200	RP	41	Richmond Park	8031	Collingwood CT	34201	868.88	$19,440	$807.71	$636.70	$1,444.42	
2054146259	RP	42	Richmond Park	8027	Collingwood CT	34201	778.88	$18,314	$724.05	$636.70	$1,360.75	
2054146309	RP	43	Richmond Park	8023	Collingwood CT	34201	794.88	$18,514	$738.92	$636.70	$1,375.63	
2054146358	RP	44	Richmond Park	8019	Collingwood Ct	34201	867.98	$19,428	$806.88	$636.70	$1,443.59	
2054162309	SG	1	Sloane Gardens	7922	Sloane Gardens CT	34201	1,375.86	$25,783	$1,279.01	$636.70	$1,915.71	
2054162359	SG	2	Sloane Gardens	7918	Sloane Gardens CT	34201	1,269.38	$24,450	$1,180.02	$636.70	$1,816.73	
2054162409	SG	3	Sloane Gardens	7914	Sloane Gardens CT	34201	1,216.92	$23,794	$1,131.26	$636.70	$1,767.96	
2054162459	SG	4	Sloane Gardens	7910	Sloane Gardens CT	34201	1,127.25	$22,672	$1,047.90	$636.70	$1,684.61	
2054162509	SG	5	Sloane Gardens	7906	Sloane Gardens CT	34201	1,431.04	$26,473	$1,330.31	$636.70	$1,967.01	
2054162559	SG	6	Sloane Gardens	7902	Sloane Gardens CT	34201	1,402.10	$26,111	$1,303.40	$636.70	$1,940.11	
2054162609	SG	7	Sloane Gardens	7820	Sloane Gardens CT	34201	1,246.26	$24,161	$1,158.53	$636.70	$1,795.24	
2054162659	SG	8	Sloane Gardens	7816	Sloane Gardens CT	34201	1,485.43	$27,153	$1,380.87	$636.70	$2,017.57	
2054162709	SG	9	Sloane Gardens	7812	Sloane Gardens CT	34201	1,419.66	$26,331	$1,319.73	$636.70	$1,956.43	
2054162759	SG	10	Sloane Gardens	7808	Sloane Gardens CT	34201	1,478.70	$27,069	$1,374.61	$636.70	$2,011.31	
2054162809	SG	11	Sloane Gardens	7804	Sloane Gardens CT	34201	2,405.34	$38,663	$2,236.03	$636.70	$2,872.73	
2054162859	SG	12	Sloane Gardens	7722	Sloane Gardens CT	34201	1,258.07	$24,309	$1,169.51	$636.70	$1,806.22	
2054162909	SG	13	Sloane Gardens	7718	Sloane Gardens CT	34201	1,427.05	$26,423	$1,326.60	$636.70	$1,963.30	
2054162959	SG	14	Sloane Gardens	7714	Sloane Gardens CT	34201	1,853.45	$31,758	$1,722.98	$636.70	$2,359.68	
2054163009	SG	15	Sloane Gardens	7710	Sloane Gardens CT	34201	1,485.51	$27,154	$1,380.94	$636.70	$2,017.64	
2054163059	SG	16	Sloane Gardens	7706	Sloane Gardens CT	34201	1,601.44	$28,605	$1,488.71	$636.70	$2,125.42	
2054155859	SH	1	Stanhope Place	7001	Stanhope Pl	34201	685.34	$17,143	$637.10	$636.70	$1,273.80	
2054155909	SH	2	Stanhope Place	7005	Stanhope PL	34201	803.36	$18,620	$746.81	$636.70	$1,383.51	
2054155959	SH	3	Stanhope Place	7009	Stanhope PL	34201	774.86	$18,263	$720.31	$636.70	$1,357.02	
2054156009	SH	4	Stanhope Place	7015	Stanhope PL	34201	697.52	$17,296	$648.42	$636.70	$1,285.13	
2054156059	SH	5	Stanhope Place	7019	Stanhope PL	34201	901.63	$19,850	$838.17	$636.70	$1,474.87	
2054156109	SH	6	Stanhope Place	7023	Stanhope PL	34201	846.12	$19,155	$786.56	$636.70	$1,423.26	
2054156159	SH	7	Stanhope Place	7027	Stanhope PL	34201	823.04	$18,866	$765.10	$636.70	$1,401.80	
2054156209	SH	8	Stanhope Place	7031	Stanhope Pl	34201	897.36	$19,796	$834.19	$636.70	$1,470.90	
2054156259	SH	9	Stanhope Place	7035	Stanhope PL	34201	679.35	$17,068	$631.53	$636.70	$1,268.23	
2054156309	SH	10	Stanhope Place	7039	Stanhope Pl	34201	785.21	$18,393	$729.94	$636.70	$1,366.64	
2054156359	SH	11	Stanhope Place	7043	Stanhope Pl	34201	819.63	$18,824	$761.93	$636.70	$1,398.64	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054156409	SH	12	Stanhope Place	7047	Stanhope Pl	34201	1,027.03	$21,418	$954.73	$636.70	$1,591.44	
2054156459	SH	13	Stanhope Place	7051	Stanhope Pl	34201	902.17	$19,856	$838.67	$636.70	$1,475.37	
2054156509	SH	14	Stanhope Place	7052	Stanhope PL	34201	1,052.93	$21,742	$978.81	$636.70	$1,615.51	
2054156559	SH	15	Stanhope Place	7048	Stanhope PL	34201	922.52	$20,111	$857.58	$636.70	$1,494.28	
2054156609	SH	16	Stanhope Place	7044	Stanhope PL	34201	847.04	$19,166	$787.42	$636.70	$1,424.12	
2054156659	SH	17	Stanhope Place	7040	Stanhope PL	34201	882.74	$19,613	$820.60	$636.70	$1,457.30	
2054156709	SH	18	Stanhope Place	7032	Stanhope PL	34201	1,080.45	$22,087	$1,004.40	$636.70	$1,641.10	
2054156759	SH	19	Stanhope Place	7028	Stanhope PL	34201	856.69	$19,287	$796.38	$636.70	$1,433.09	
2054156809	SH	20	Stanhope Place	7024	Stanhope Pl	34201	773.65	$18,248	$719.19	$636.70	$1,355.89	
2054156859	SH	21	Stanhope Place	7020	Stanhope Pl	34201	849.83	$19,201	$790.01	$636.70	$1,426.72	
2054156909	SH	22	Stanhope Place	7016	Stanhope PL	34201	726.57	$17,659	$675.42	$636.70	$1,312.13	
2054156959	SH	23	Stanhope Place	7012	Stanhope PL	34201	709.23	$17,442	$659.30	$636.70	$1,296.01	
2054157009	SH	24	Stanhope Place	7008	Stanhope PL	34201	826.40	$18,908	$768.23	$636.70	$1,404.93	
2054157059	SH	25	Stanhope Place	7004	Stanhope Pl	34201	1,023.20	$21,370	$951.17	$636.70	$1,587.88	
2054157109	SH	26	Stanhope Place	6922	Stanhope PL	34201	854.39	$19,258	$794.25	$636.70	$1,430.95	
2054157159	SH	27	Stanhope Place	6918	Stanhope PL	34201	813.24	$18,744	$755.99	$636.70	$1,392.69	
2054157209	SH	28	Stanhope Place	6914	Stanhope Pl	34201	869.41	$19,446	$808.21	$636.70	$1,444.91	
2054157259	SH	29	Stanhope Place	6910	Stanhope PL	34201	924.02	$20,130	$858.98	$636.70	$1,495.68	
2054157309	SH	30	Stanhope Place	6906	Stanhope PL	34201	806.64	$18,661	$749.86	$636.70	$1,386.56	
2054135054	SJ	27	St. James	6681	St. James Crossing	34201	515.56	$15,019	$479.27	$636.70	$1,115.97	
2054135104	SJ	28	St. James	6677	St. James Crossing	34201	582.05	$15,851	$541.08	$636.70	$1,177.78	
2054135153	SJ	29	St. James	6673	St. James Crossing	34201	630.06	$16,452	$585.70	$636.70	$1,222.41	
2054135203	SJ	30	St. James	6659	St. James Crossing	34201	726.46	$17,658	$675.33	$636.70	$1,312.03	
2054135252	SJ	31	St. James	6657	St. James Crossing	34201	522.51	$15,106	$485.73	$636.70	$1,122.43	
2054135302	SJ	32	St. James	6653	St. James Crossing	34201	656.90	$16,788	$610.66	$636.70	$1,247.37	
2054135351	SJ	33	St. James	6649	St. James Crossing	34201	573.54	$15,745	$533.17	$636.70	$1,169.87	
2054135401	SJ	34	St. James	6645	St. James Crossing	34201	632.04	$16,477	$587.55	$636.70	$1,224.26	
2054135450	SJ	35	St. James	6641	St. James Crossing	34201	709.34	$17,444	$659.41	$636.70	$1,296.11	
2054135500	SJ	36	St. James	6637	St. James Crossing	34201	669.44	$16,945	$622.32	$636.70	$1,259.02	
2054135559	SJ	37	St. James	6633	St. James Crossing	34201	524.84	$15,135	$487.89	$636.70	$1,124.60	
2054135609	SJ	38	St. James	6629	St. James Crossing	34201	534.57	$15,257	$496.94	$636.70	$1,133.65	
2054135658	SJ	39	St. James	6625	St. James Crossing	34201	569.79	$15,698	$529.68	$636.70	$1,166.38	
2054135708	SJ	40	St. James	6628	St. James Crossing	34201	498.20	$14,802	$463.13	$636.70	$1,099.83	
2054135757	SJ	41	St. James	6632	St. James Crossing	34201	606.81	$16,161	$564.09	$636.70	$1,200.80	
2054135807	SJ	42	St. James	6652	St. James Crossing	34201	542.03	$15,350	$503.88	$636.70	$1,140.58	
2054135856	SJ	43	St. James	6656	St. James Crossing	34201	546.03	$15,400	$507.59	$636.70	$1,144.29	
2054135906	SJ	44	St. James	6660	St. James Crossing	34201	606.94	$16,163	$564.22	$636.70	$1,200.92	
2054135955	SJ	45	St. James	6664	St. James Crossing	34201	520.74	$15,084	$484.08	$636.70	$1,120.78	
2054136003	SJ	46	St. James	6668	St. James Crossing	34201	482.49	$14,605	$448.52	$636.70	$1,085.22	
2054136052	SJ	47	St. James	6672	St. James Crossing	34201	488.00	$14,675	$453.65	$636.70	$1,090.36	
2054136102	SJ	48	St. James	6676	St. James Crossing	34201	605.22	$16,141	$562.62	$636.70	$1,199.32	
2054136151	SJ	49	St. James	6680	St. James Crossing	34201	551.19	$15,465	$512.39	$636.70	$1,149.10	
2054136201	SJ	50	St. James	6682	St. James Crossing	34201	562.43	$15,606	$522.84	$636.70	$1,159.54	
2054136250	SJ	51	St. James	6620	Hunter Combe CR	34201	587.23	$15,916	$545.90	$636.70	$1,182.60	
2054136300	SJ	52	St. James	6616	Hunter Combe CR	34201	508.11	$14,926	$472.34	$636.70	$1,109.04	
2054136359	SJ	53	St. James	6608	Hunter Combe CR	34201	549.97	$15,450	$511.26	$636.70	$1,147.96	
2054136409	SJ	54	St. James	6604	Hunter Combe CR	34201	583.41	$15,868	$542.34	$636.70	$1,179.05	
2054136458	SJ	55	St. James	6603	Hunter Combe CR	34201	511.84	$14,973	$475.81	$636.70	$1,112.51	
2054136508	SJ	56	St. James	6607	Hunter Combe CR	34201	526.10	$15,151	$489.07	$636.70	$1,125.77	
2054136557	SJ	57	St. James	6615	Hunter Combe CR	34201	545.64	$15,396	$507.23	$636.70	$1,143.93	
2054136607	SJ	58	St. James	6619	Hunter Combe CR	34201	538.50	$15,306	$500.60	$636.70	$1,137.30	
2054136656	SJ	59	St. James	8115	Fairhaven Glen	34201	669.49	$16,945	$622.36	$636.70	$1,259.07	
2054136706	SJ	60	St. James	8113	Fairhaven Glen	34201	596.02	$16,026	$554.06	$636.70	$1,190.77	
2054136755	SJ	61	St. James	8111	Fairhaven Glen	34201	610.54	$16,208	$567.57	$636.70	$1,204.27	
2054136805	SJ	62	St. James	8109	Fairhaven Glen	34201	648.53	$16,683	$602.88	$636.70	$1,239.58	
2054136854	SJ	63	St. James	8105	Fairhaven Glen	34201	580.55	$15,832	$539.68	$636.70	$1,176.38	
2054136904	SJ	64	St. James	8033	Fairhaven Glen	34201	589.38	$15,943	$547.89	$636.70	$1,184.59	
2054136953	SJ	65	St. James	8029	Fairhaven Glen	34201	661.19	$16,841	$614.65	$636.70	$1,251.35	
2054137001	SJ	66	St. James	8025	Fairhaven Glen	34201	583.85	$15,874	$542.75	$636.70	$1,179.45	
2054142050	SJ	67	St. James Park Unit II	8021	Fairhaven Glen	34201	607.02	$16,164	$564.29	$636.70	$1,200.99	
2054142100	SJ	68	St. James Park Unit II	8017	Fairhaven Glen	34201	579.40	$15,818	$538.62	$636.70	$1,175.32	
2054142159	SJ	69	St. James Park Unit II	8013	Fairhaven Glen	34201	608.67	$16,184	$565.83	$636.70	$1,202.53	
2054142209	SJ	70	St. James Park Unit II	8009	Fairhaven Glen	34201	672.73	$16,986	$625.38	$636.70	$1,262.08	
2054142258	SJ	71	St. James Park Unit II	8005	Fairhaven Glen	34201	622.11	$16,352	$578.32	$636.70	$1,215.02	
2054142308	SJ	72	St. James Park Unit II	8001	Fairhaven Glen	34201	750.80	$17,962	$697.95	$636.70	$1,334.65	
2054142357	SJ	73	St. James Park Unit II	8010	Fairhaven Glen	34201	519.47	$15,068	$482.91	$636.70	$1,119.61	
2054142407	SJ	74	St. James Park Unit II	6601	St. James Crossing	34201	623.37	$16,368	$579.49	$636.70	$1,216.19	
2054142456	SJ	75	St. James Park Unit II	6609	St. James Crossing	34201	482.82	$14,610	$448.84	$636.70	$1,085.54	
2054142506	SJ	76	St. James Park Unit II	6613	St. James Crossing	34201	498.13	$14,801	$463.07	$636.70	$1,099.77	
2054142555	SJ	77	St. James Park Unit II	6617	St. James Crossing	34201	515.71	$15,021	$479.41	$636.70	$1,116.11	
2054142605	SJ	78	St. James Park Unit II	6621	St. James Crossing	34201	454.72	$14,258	$422.71	$636.70	$1,059.41	
2054142654	SJ	79	St. James Park Unit II	6620	St. James Crossing	34201	603.65	$16,121	$561.16	$636.70	$1,197.86	
2054142704	SJ	80	St. James Park Unit II	6616	St. James Crossing	34201	543.89	$15,374	$505.61	$636.70	$1,142.31	
2054142753	SJ	81	St. James Park Unit II	6612	St. James Crossing	34201	619.08	$16,314	$575.50	$636.70	$1,212.20	
2054142803	SJ	82	St. James Park Unit II	6608	St. James Crossing	34201	557.81	$15,548	$518.55	$636.70	$1,155.25	
1919919959	SN	1	St. John’s Wood	7222	St. John’s Way	34201	707.63	$17,422	$657.82	$636.70	$1,294.52	
1919920007	SN	2	St. John’s Wood	7218	St. John’s Way	34201	717.07	$17,540	$666.59	$636.70	$1,303.30	
1919920056	SN	3	St. John’s Wood	7210	St. John’s Way	34201	819.64	$18,824	$761.95	$636.70	$1,398.65	
1919920106	SN	4	St. John’s Wood	7206	St. John’s Way	34201	801.33	$18,595	$744.92	$636.70	$1,381.62	
1919920155	SN	5	St. John’s Wood	7202	St. John’s Way	34201	694.77	$17,261	$645.87	$636.70	$1,282.57	
1919920205	SN	6	St. John’s Wood	7124	St. John’s Way	34201	679.61	$17,072	$631.77	$636.70	$1,268.48	
1919920254	SN	7	St. John’s Wood	7120	St. John’s Way	34201	689.58	$17,197	$641.04	$636.70	$1,277.74	
1919920304	SN	8	St. John’s Wood	7116	St. John’s Way	34201	795.67	$18,524	$739.66	$636.70	$1,376.36	
1919920353	SN	9	St. John’s Wood	7112	St. John’s Way	34201	725.21	$17,642	$674.16	$636.70	$1,310.86	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919920403	SN	10	St. John’s Wood	7108	St. John’s Way	34201	689.17	$17,191	$640.65	$636.70	$1,277.36	
1919920452	SN	11	St. John’s Wood	7104	St. John’s Way	34201	632.56	$16,483	$588.04	$636.70	$1,224.74	
1919920502	SN	12	St. John’s Wood	7105	St. John’s Way	34201	740.53	$17,834	$688.40	$636.70	$1,325.10	
1919920551	SN	13	St. John’s Wood	7109	St. John’s Way	34201	794.13	$18,505	$738.23	$636.70	$1,374.93	
1919920601	SN	14	St. John’s Wood	7115	St. John’s Way	34201	696.86	$17,288	$647.81	$636.70	$1,284.51	
1919920650	SN	15	St. John’s Wood	7117	St. John’s Way	34201	689.13	$17,191	$640.62	$636.70	$1,277.32	
1919920700	SN	16	St. John’s Wood	7121	St. John’s Way	34201	696.12	$17,278	$647.12	$636.70	$1,283.82	
1919920759	SN	17	St. John’s Wood	7125	St. John’s Way	34201	813.79	$18,751	$756.51	$636.70	$1,393.21	
1919920809	SN	18	St. John’s Wood	7203	St. John’s Way	34201	733.98	$17,752	$682.32	$636.70	$1,319.02	
1919920858	SN	19	St. John’s Wood	7207	St. John’s Way	34201	702.99	$17,364	$653.51	$636.70	$1,290.21	
1919920908	SN	20	St. John’s Wood	7211	St. John’s Way	34201	661.38	$16,844	$614.82	$636.70	$1,251.52	
1919920957	SN	21	St. John’s Wood	7215	St. John’s Way	34201	757.91	$18,051	$704.56	$636.70	$1,341.26	
1919909455	VW	1	Virginia Water	7221	Churston LN	34201	540.81	$15,335	$502.74	$636.70	$1,139.44	
1919909505	VW	2	Virginia Water	7217	Churston LN	34201	508.88	$14,936	$473.06	$636.70	$1,109.76	
1919909554	VW	3	Virginia Water	7213	Churston LN	34201	512.84	$14,985	$476.74	$636.70	$1,113.44	
1919909604	VW	4	Virginia Water	7209	Churston LN	34201	412.86	$13,734	$383.80	$636.70	$1,020.50	
1919909653	VW	5	Virginia Water	7205	Churston LN	34201	475.94	$14,524	$442.44	$636.70	$1,079.14	
1919909703	VW	6	Virginia Water	7201	Churston LN	34201	438.63	$14,057	$407.75	$636.70	$1,044.46	
1919909752	VW	7	Virginia Water	6700	Virginia Crossing	34201	457.40	$14,292	$425.20	$636.70	$1,061.91	
1919909802	VW	8	Virginia Water	6702	Virginia Crossing	34201	547.22	$15,415	$508.70	$636.70	$1,145.41	
1919909851	VW	9	Virginia Water	6706	Virginia Crossing	34201	450.21	$14,202	$418.52	$636.70	$1,055.22	
1919909901	VW	10	Virginia Water	6710	Virginia Crossing	34201	420.23	$13,827	$390.65	$636.70	$1,027.35	
1919909950	VW	11	Virginia Water	6714	Virginia Crossing	34201	469.33	$14,441	$436.30	$636.70	$1,073.00	
1919910008	VW	12	Virginia Water	6718	Virginia Crossing	34201	400.53	$13,580	$372.34	$636.70	$1,009.04	
1919910057	VW	13	Virginia Water	6722	Virginia Crossing	34201	450.53	$14,206	$418.81	$636.70	$1,055.52	
1919910107	VW	14	Virginia Water	6726	Virginia Crossing	34201	448.02	$14,174	$416.48	$636.70	$1,053.18	
1919910156	VW	15	Virginia Water	6730	Virginia Crossing	34201	509.41	$14,942	$473.55	$636.70	$1,110.25	
1919910206	VW	16	Virginia Water	6734	Virginia Crossing	34201	507.28	$14,916	$471.57	$636.70	$1,108.28	
1919910255	VW	17	Virginia Water	6738	Virginia Crossing	34201	511.30	$14,966	$475.31	$636.70	$1,112.01	
1919910305	VW	18	Virginia Water	6742	Virginia Crossing	34201	497.01	$14,787	$462.02	$636.70	$1,098.73	
1919910354	VW	19	Virginia Water	6746	Virginia Crossing	34201	461.48	$14,343	$429.00	$636.70	$1,065.70	
1919910404	VW	20	Virginia Water	6733	Virginia Crossing	34201	433.04	$13,987	$402.55	$636.70	$1,039.26	
1919910453	VW	21	Virginia Water	6729	Virginia Crossing	34201	443.42	$14,117	$412.20	$636.70	$1,048.91	
1919910503	VW	22	Virginia Water	6725	Virginia Crossing	34201	517.58	$15,045	$481.15	$636.70	$1,117.85	
1919910552	VW	23	Virginia Water	6721	Virginia Crossing	34201	446.71	$14,158	$415.26	$636.70	$1,051.96	
1919910602	VW	24	Virginia Water	6717	Virginia Crossing	34201	478.65	$14,557	$444.96	$636.70	$1,081.66	
1919910651	VW	25	Virginia Water	6713	Virginia Crossing	34201	510.03	$14,950	$474.13	$636.70	$1,110.83	
1919910701	VW	26	Virginia Water	6709	Virginia Crossing	34201	448.46	$14,180	$416.89	$636.70	$1,053.59	
1919910750	VW	27	Virginia Water	6705	Virginia Crossing	34201	395.55	$13,518	$367.71	$636.70	$1,004.41	
1919910800	VW	28	Virginia Water	6701	Virginia Crossing	34201	498.98	$14,812	$463.86	$636.70	$1,100.56	
1919910859	VW	29	Virginia Water	7159	Prestwick CT	34201	391.41	$13,466	$363.86	$636.70	$1,000.56	
1919910909	VW	30	Virginia Water	7155	Prestwick CT	34201	431.03	$13,962	$400.69	$636.70	$1,037.39	
1919910958	VW	31	Virginia Water	7151	Prestwick CT	34201	441.69	$14,095	$410.60	$636.70	$1,047.30	
1919911006	VW	32	Virginia Water	7147	Prestwick CT	34201	403.05	$13,612	$374.68	$636.70	$1,011.38	
1919911055	VW	33	Virginia Water	7143	Prestwick CT	34201	515.81	$15,022	$479.50	$636.70	$1,116.20	
1919911105	VW	34	Virginia Water	7139	Prestwick CT	34201	488.19	$14,677	$453.82	$636.70	$1,090.53	
1919911154	VW	35	Virginia Water	7135	Prestwick CT	34201	397.31	$13,540	$369.34	$636.70	$1,006.04	
1919911204	VW	36	Virginia Water	7131	Prestwick CT	34201	487.65	$14,670	$453.32	$636.70	$1,090.02	
1919911253	VW	37	Virginia Water	7127	Prestwick CT	34201	681.12	$17,091	$633.17	$636.70	$1,269.88	
1919911303	VW	38	Virginia Water	7123	Prestwick CT	34201	453.95	$14,248	$422.00	$636.70	$1,058.70	
1919911352	VW	39	Virginia Water	7119	Prestwick CT	34201	419.55	$13,818	$390.01	$636.70	$1,026.71	
1919911402	VW	40	Virginia Water	7115	Prestwick CT	34201	395.70	$13,520	$367.85	$636.70	$1,004.55	
1919911451	VW	41	Virginia Water	7111	Prestwick CT	34201	447.35	$14,166	$415.86	$636.70	$1,052.57	
1919911501	VW	42	Virginia Water	7107	Prestwick CT	34201	443.42	$14,117	$412.20	$636.70	$1,048.91	
1919911550	VW	43	Virginia Water	7103	Prestwick CT	34201	464.32	$14,378	$431.64	$636.70	$1,068.34	
1919911600	VW	44	Virginia Water	7108	Prestwick CT	34201	505.03	$14,888	$469.48	$636.70	$1,106.18	
1919911659	VW	45	Virginia Water	7112	Prestwick CT	34201	436.03	$14,024	$405.33	$636.70	$1,042.04	
1919911709	VW	46	Virginia Water	7124	Prestwick CT	34201	498.18	$14,802	$463.11	$636.70	$1,099.81	
1919911758	VW	47	Virginia Water	7130	Prestwick CT	34201	494.81	$14,760	$459.98	$636.70	$1,096.69	
1919911808	VW	48	Virginia Water	7138	Prestwick CT	34201	452.73	$14,233	$420.86	$636.70	$1,057.56	
1919914505	VW	49	Virginia Water Unit II	6618	Virginia Crossing	34201	571.16	$15,715	$530.95	$636.70	$1,167.66	
1919914554	VW	50	Virginia Water Unit II	6614	Virginia Crossing	34201	569.27	$15,691	$529.20	$636.70	$1,165.90	
1919914604	VW	51	Virginia Water Unit II	6610	Virginia Crossing	34201	445.57	$14,144	$414.20	$636.70	$1,050.90	
1919914653	VW	52	Virginia Water Unit II	6606	Virginia Crossing	34201	433.54	$13,993	$403.02	$636.70	$1,039.73	
1919914703	VW	53	Virginia Water Unit II	6602	Virginia Crossing	34201	467.29	$14,415	$434.40	$636.70	$1,071.10	
1919914752	VW	54	Virginia Water Unit II	6528	Virginia Crossing	34201	439.17	$14,064	$408.25	$636.70	$1,044.96	
1919914802	VW	55	Virginia Water Unit II	6524	Virginia Crossing	34201	560.46	$15,581	$521.01	$636.70	$1,157.71	
1919914851	VW	56	Virginia Water Unit II	6520	Virginia Crossing	34201	516.50	$15,031	$480.14	$636.70	$1,116.85	
1919914901	VW	57	Virginia Water Unit II	6516	Virginia Crossing	34201	454.13	$14,251	$422.16	$636.70	$1,058.86	
1919914950	VW	58	Virginia Water Unit II	6512	Virginia Crossing	34201	568.12	$15,677	$528.13	$636.70	$1,164.83	
1919915007	VW	59	Virginia Water Unit II	6508	Virginia Crossing	34201	566.59	$15,658	$526.71	$636.70	$1,163.41	
1919915056	VW	60	Virginia Water Unit II	6504	Virginia Crossing	34201	438.30	$14,053	$407.45	$636.70	$1,044.15	
1919915106	VW	61	Virginia Water Unit II	6500	Virginia Crossing	34201	494.45	$14,755	$459.64	$636.70	$1,096.35	
1919915155	VW	62	Virginia Water Unit II	6615	Virginia Crossing	34201	445.63	$14,144	$414.26	$636.70	$1,050.96	
1919915205	VW	63	Virginia Water Unit II	6611	Virginia Crossing	34201	414.06	$13,749	$384.92	$636.70	$1,021.62	
1919915254	VW	64	Virginia Water Unit II	6607	Virginia Crossing	34201	401.69	$13,595	$373.41	$636.70	$1,010.11	
1919915304	VW	65	Virginia Water Unit II	6603	Virginia Crossing	34201	398.47	$13,554	$370.42	$636.70	$1,007.13	
1919915353	VW	66	Virginia Water Unit II	6523	Virginia Crossing	34201	450.33	$14,203	$418.63	$636.70	$1,055.33	
1919915403	VW	67	Virginia Water Unit II	6515	Virginia Crossing	34201	511.60	$14,970	$475.59	$636.70	$1,112.29	
1919915452	VW	68	Virginia Water Unit II	6507	Virginia Crossing	34201	403.30	$13,615	$374.91	$636.70	$1,011.61	
1919915502	VW	69	Virginia Water Unit II	6503	Virginia Crossing	34201	531.32	$15,217	$493.92	$636.70	$1,130.63	
1919915759	VW	70	Virginia Water Unit III	7101	Victoria CL	34201	510.52	$14,956	$474.58	$636.70	$1,111.28	
1919915809	VW	71	Virginia Water Unit III	7105	Victoria Circle	34201	491.33	$14,716	$456.74	$636.70	$1,093.45	
1919915858	VW	72	Virginia Water Unit III	7109	Victoria Circle	34201	404.69	$13,632	$376.21	$636.70	$1,012.91	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919915908	VW	73	Virginia Water Unit III	7113	Victoria Circle	34201	449.37	$14,191	$417.73	$636.70	$1,054.44	
1919915957	VW	74	Virginia Water Unit III	7117	Victoria Circle	34201	512.08	$14,976	$476.04	$636.70	$1,112.74	
1919916005	VW	75	Virginia Water Unit III	7121	Victoria Circle	34201	470.67	$14,458	$437.54	$636.70	$1,074.24	
1919916054	VW	76	Virginia Water Unit III	7125	Victoria Circle	34201	456.76	$14,284	$424.61	$636.70	$1,061.31	
1919916104	VW	77	Virginia Water Unit III	7129	Victoria CL	34201	481.40	$14,592	$447.51	$636.70	$1,084.21	
1919916153	VW	78	Virginia Water Unit III	7133	Victoria Circle	34201	439.43	$14,067	$408.50	$636.70	$1,045.20	
1919916203	VW	79	Virginia Water Unit III	7110	Victoria Circle	34201	547.38	$15,417	$508.85	$636.70	$1,145.55	
1919916252	VW	80	Virginia Water Unit III	7116	Victoria Circle	34201	563.13	$15,614	$523.49	$636.70	$1,160.19	
1919916302	VW	81	Virginia Water Unit III	7124	Victoria Circle	34201	409.55	$13,693	$380.73	$636.70	$1,017.43	
1919916351	VW	82	Virginia Water Unit III	7128	Victoria Circle	34201	448.01	$14,174	$416.47	$636.70	$1,053.17	
1919916401	VW	83	Virginia Water Unit III	7132	Victoria Circle	34201	465.76	$14,396	$432.97	$636.70	$1,069.67	
1919916450	VW	84	Virginia Water Unit III	7136	Victoria Circle	34201	517.97	$15,049	$481.51	$636.70	$1,118.21	
1919916500	VW	85	Virginia Water Unit III	7140	Victoria CL	34201	568.22	$15,678	$528.22	$636.70	$1,164.93	
1919916559	VW	86	Virginia Water Unit III	7144	Victoria Circle	34201	439.43	$14,067	$408.50	$636.70	$1,045.20	
1919916609	VW	87	Virginia Water Unit III	7148	Victoria CL	34201	506.76	$14,909	$471.09	$636.70	$1,107.79	
1919916658	VW	88	Virginia Water Unit III	7152	Victoria Circle	34201	502.38	$14,854	$467.02	$636.70	$1,103.72	
1919916708	VW	89	Virginia Water Unit III	7156	Victoria Circle	34201	419.26	$13,814	$389.75	$636.70	$1,026.45	
1919916757	VW	90	Virginia Water Unit III	7160	Victoria CL	34201	502.49	$14,856	$467.12	$636.70	$1,103.82	
1919916807	VW	91	Virginia Water Unit III	7164	Victoria Circle	34201	560.93	$15,587	$521.44	$636.70	$1,158.15	
1919916856	VW	92	Virginia Water Unit III	7168	Victoria Circle	34201	516.57	$15,032	$480.21	$636.70	$1,116.91	
1919916906	VW	93	Virginia Water Unit III	7172	Victoria Circle	34201	487.70	$14,671	$453.37	$636.70	$1,090.08	
1919916955	VW	94	Virginia Water Unit III	7176	Victoria Circle	34201	541.95	$15,349	$503.80	$636.70	$1,140.50	
1919917003	VW	95	Virginia Water Unit III	7180	Victoria Circle	34201	465.49	$14,393	$432.72	$636.70	$1,069.42	
1919917052	VW	96	Virginia Water Unit III	7184	Victoria CL	34201	413.88	$13,747	$384.75	$636.70	$1,021.45	
1919917102	VW	97	Virginia Water Unit III	7188	Victoria Circle	34201	522.77	$15,109	$485.97	$636.70	$1,122.67	
1919917151	VW	98	Virginia Water Unit III	7192	Victoria Circle	34201	445.74	$14,146	$414.36	$636.70	$1,051.06	
1919917201	VW	99	Virginia Water Unit III	7196	Victoria Circle	34201	457.95	$14,299	$425.71	$636.70	$1,062.42	
1919917250	VW	100	Virginia Water Unit III	7198	Victoria Circle	34201	561.09	$15,589	$521.59	$636.70	$1,158.30	
1919917300	VW	101	Virginia Water Unit III	7195	Victoria Circle	34201	453.05	$14,237	$421.16	$636.70	$1,057.87	
1919917359	VW	102	Virginia Water Unit III	7191	Victoria CL	34201	526.64	$15,158	$489.57	$636.70	$1,126.27	
1919917409	VW	103	Virginia Water Unit III	7187	Victoria Circle	34201	560.16	$15,577	$520.73	$636.70	$1,157.43	
1919917458	VW	104	Virginia Water Unit III	7183	Victoria Circle	34201	483.19	$14,614	$449.18	$636.70	$1,085.88	
1919917508	VW	105	Virginia Water Unit III	7179	Victoria Circle	34201	412.11	$13,725	$383.10	$636.70	$1,019.80	
1919917557	VW	106	Virginia Water Unit III	7175	Victoria Circle	34201	469.69	$14,445	$436.63	$636.70	$1,073.33	
1919917607	VW	107	Virginia Water Unit III	7173	Victoria Circle	34201	475.28	$14,515	$441.82	$636.70	$1,078.53	
1919917656	VW	108	Virginia Water Unit III	7171	Victoria Circle	34201	426.37	$13,903	$396.35	$636.70	$1,033.06	
1919917706	VW	109	Virginia Water Unit III	7169	Victoria Circle	34201	487.72	$14,671	$453.39	$636.70	$1,090.09	
1919917755	VW	110	Virginia Water Unit III	7167	Victoria Circle	34201	504.79	$14,884	$469.25	$636.70	$1,105.96	
1919917805	VW	111	Virginia Water Unit III	7165	Victoria Circle	34201	478.04	$14,550	$444.39	$636.70	$1,081.09	
1919917854	VW	112	Virginia Water Unit III	7163	Victoria Circle	34201	431.40	$13,966	$401.03	$636.70	$1,037.74	
1919917904	VW	113	Virginia Water Unit III	7161	Victoria Circle	34201	512.83	$14,985	$476.73	$636.70	$1,113.43	
1919917953	VW	114	Virginia Water Unit III	7159	Victoria Circle	34201	399.30	$13,565	$371.19	$636.70	$1,007.89	
1919918001	VW	115	Virginia Water Unit III	7157	Victoria Circle	34201	566.93	$15,662	$527.02	$636.70	$1,163.72	
2054500604	WC	1	Wilton Crescent	7893	Wilton Crescent CL	34201	510.85	$14,960	$474.89	$636.70	$1,111.59	
2054500653	WC	2	Wilton Crescent	7889	Wilton Crescent CL	34201	512.76	$14,984	$476.67	$636.70	$1,113.37	
2054500703	WC	3	Wilton Crescent	7885	Wilton Crescent CL	34201	611.55	$16,220	$568.50	$636.70	$1,205.20	
2054500752	WC	4	Wilton Crescent	7881	Wilton Crescent CL	34201	560.69	$15,584	$521.22	$636.70	$1,157.92	
2054500802	WC	5	Wilton Crescent	7877	Wilton Crescent CL	34201	596.51	$16,032	$554.52	$636.70	$1,191.22	
2054500851	WC	6	Wilton Crescent	7873	Wilton Crescent CL	34201	599.48	$16,069	$557.28	$636.70	$1,193.98	
2054500901	WC	7	Wilton Crescent	7869	Wilton Crescent CL	34201	611.00	$16,213	$567.99	$636.70	$1,204.69	
2054500950	WC	8	Wilton Crescent	7865	Wilton Crescent CL	34201	533.21	$15,240	$495.68	$636.70	$1,132.38	
2054501008	WC	9	Wilton Crescent	7861	Wilton Crescent CL	34201	598.76	$16,060	$556.61	$636.70	$1,193.32	
2054501057	WC	10	Wilton Crescent	7857	Wilton Crescent CL	34201	585.82	$15,898	$544.59	$636.70	$1,181.29	
2054501107	WC	11	Wilton Crescent	7853	Wilton Crescent CL	34201	753.10	$17,991	$700.09	$636.70	$1,336.79	
2054501156	WC	12	Wilton Crescent	7849	Wilton Crescent CL	34201	649.28	$16,692	$603.58	$636.70	$1,240.28	
2054501206	WC	13	Wilton Crescent	7845	Wilton Crescent CL	34201	689.86	$17,200	$641.30	$636.70	$1,278.00	
2054501255	WC	14	Wilton Crescent	7841	Wilton Crescent CL	34201	571.80	$15,723	$531.55	$636.70	$1,168.25	
2054501305	WC	15	Wilton Crescent	7837	Wilton Crescent CL	34201	673.02	$16,989	$625.64	$636.70	$1,262.34	
2054501354	WC	16	Wilton Crescent	7833	Wilton Crescent CL	34201	510.14	$14,951	$474.23	$636.70	$1,110.93	
2054501404	WC	17	Wilton Crescent	7829	Wilton Crescent CL	34201	529.00	$15,187	$491.76	$636.70	$1,128.46	
2054501453	WC	18	Wilton Crescent	7825	Wilton Crescent CL	34201	579.51	$15,819	$538.72	$636.70	$1,175.42	
2054501503	WC	19	Wilton Crescent	7821	Wilton Crescent CL	34201	632.79	$16,486	$588.25	$636.70	$1,224.95	
2054501552	WC	20	Wilton Crescent	7817	Wilton Crescent CL	34201	577.29	$15,792	$536.66	$636.70	$1,173.36	
2054501602	WC	21	Wilton Crescent	7813	Wilton Crescent CL	34201	663.26	$16,867	$616.57	$636.70	$1,253.27	
2054501651	WC	22	Wilton Crescent	7809	Wilton Crescent CL	34201	618.94	$16,313	$575.37	$636.70	$1,212.07	
2054501701	WC	23	Wilton Crescent	7805	Wilton Crescent CL	34201	632.11	$16,477	$587.62	$636.70	$1,224.32	
2054501750	WC	24	Wilton Crescent	7801	Wilton Crescent CL	34201	630.34	$16,455	$585.97	$636.70	$1,222.67	
1919928259	WD	1	Wimbledon	7423	Wimbledon CT	34201	2,169.86	$35,716	$2,017.12	$636.70	$2,653.83	
1919928309	WD	2	Wimbledon	7419	Wimbledon CT	34201	1,374.80	$25,769	$1,278.03	$636.70	$1,914.73	
1919928359	WD	3	Wimbledon	7415	Wimbledon CT	34201	1,799.14	$31,078	$1,672.50	$636.70	$2,309.20	
1919928409	WD	4	Wimbledon	7409	Wimbledon CT	34201	2,039.68	$34,088	$1,896.11	$636.70	$2,532.81	
1919928459	WD	5	Wimbledon	7405	Wimbledon CT	34201	1,374.25	$25,762	$1,277.52	$636.70	$1,914.22	
1919928509	WD	6	Wimbledon	7319	Wimbledon CT	34201	2,027.88	$33,940	$1,885.13	$636.70	$2,521.83	
1919928559	WD	7	Wimbledon	7315	Wimbledon CT	34201	1,713.05	$30,001	$1,592.47	$636.70	$2,229.17	
1919928609	WD	8	Wimbledon	7311	Wimbledon CT	34201	1,908.94	$32,452	$1,774.57	$636.70	$2,411.27	
1919928659	WD	9	Wimbledon	7307	Wimbledon CT	34201	1,443.13	$26,624	$1,341.55	$636.70	$1,978.25	
2054158059	WG	1	Warwick Gardens	8036	Warwick Gardens LN	34201	1,111.00	$22,469	$1,032.80	$636.70	$1,669.50	
2054158109	WG	2	Warwick Gardens	8032	Warwick Gardens LN	34201	1,161.71	$23,103	$1,079.93	$636.70	$1,716.64	
2054158159	WG	3	Warwick Gardens	8028	Warwick Gardens LN	34201	932.19	$20,232	$866.57	$636.70	$1,503.27	
2054158209	WG	4	Warwick Gardens	8020	Warwick Gardens LN	34201	1,349.12	$25,448	$1,254.16	$636.70	$1,890.86	
2054158259	WG	5	Warwick Gardens	8006	Warwick Gardens LN	34201	1,217.50	$23,801	$1,131.80	$636.70	$1,768.50	
2054158309	WG	6	Warwick Gardens	7928	Warwick Gardens LN	34201	1,015.51	$21,274	$944.02	$636.70	$1,580.72	
2054158359	WG	7	Warwick Gardens	7916	Warwick Gardens LN	34201	1,051.31	$21,722	$977.30	$636.70	$1,614.01	
2054158409	WG	8	Warwick Gardens	7912	Warwick Gardens LN	34201	789.07	$18,441	$733.53	$636.70	$1,370.23	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054158459	WG	9	Warwick Gardens	7908	Warwick Gardens LN	34201	1,106.39	$22,411	$1,028.51	$636.70	$1,665.21	
2054158509	WG	10	Warwick Gardens	7904	Warwick Gardens LN	34201	1,019.50	$21,324	$947.74	$636.70	$1,584.44	
2054158559	WG	11	Warwick Gardens	7903	Warwick Gardens LN	34201	934.18	$20,257	$868.42	$636.70	$1,505.12	
2054158609	WG	12	Warwick Gardens	7907	Warwick Gardens LN	34201	1,163.18	$23,122	$1,081.30	$636.70	$1,718.00	
2054158659	WG	13	Warwick Gardens	7911	Warwick Gardens LN	34201	774.75	$18,262	$720.21	$636.70	$1,356.91	
2054158709	WG	14	Warwick Gardens	7915	Warwick Gardens LN	34201	826.63	$18,911	$768.44	$636.70	$1,405.14	
2054158759	WG	15	Warwick Gardens	7919	Warwick Gardens LN	34201	925.75	$20,151	$860.59	$636.70	$1,497.29	
2054158809	WG	16	Warwick Gardens	7923	Warwick Gardens LN	34201	1,246.89	$24,169	$1,159.12	$636.70	$1,795.83	
2054158859	WG	17	Warwick Gardens	7927	Warwick Gardens LN	34201	1,058.97	$21,818	$984.43	$636.70	$1,621.13	
2054158909	WG	18	Warwick Gardens	7931	Warwick Gardens LN	34201	882.69	$19,613	$820.56	$636.70	$1,457.26	
2054158959	WG	19	Warwick Gardens	8005	Warwick Gardens LN	34201	871.82	$19,476	$810.45	$636.70	$1,447.15	
2054159009	WG	20	Warwick Gardens	8009	Warwick Gardens LN	34201	1,084.26	$22,134	$1,007.94	$636.70	$1,644.64	
2054159059	WG	21	Warwick Gardens	8015	Warwick Gardens LN	34201	1,458.75	$26,820	$1,356.07	$636.70	$1,992.77	
2054159109	WG	22	Warwick Gardens	8019	Warwick Gardens LN	34201	1,212.58	$23,740	$1,127.22	$636.70	$1,763.93	
2054159159	WG	23	Warwick Gardens	8023	Warwick Gardens LN	34201	1,028.56	$21,438	$956.16	$636.70	$1,592.86	
2054159209	WG	24	Warwick Gardens	8027	Warwick Gardens LN	34201	999.11	$21,069	$928.78	$636.70	$1,565.48	
2054159259	WG	25	Warwick Gardens	8031	Warwick Gardens LN	34201	924.78	$20,139	$859.68	$636.70	$1,496.38	
2054159309	WG	26	Warwick Gardens	8035	Warwick Gardens LN	34201	1,301.49	$24,852	$1,209.88	$636.70	$1,846.58	
2054159359	WG	27	Warwick Gardens	8105	Warwick Gardens LN	34201	1,118.36	$22,561	$1,039.64	$636.70	$1,676.34	
2054159409	WG	28	Warwick Gardens	7203	Chatsworth CT	34201	1,037.70	$21,552	$964.65	$636.70	$1,601.35	
2054159459	WG	29	Warwick Gardens	7207	Chatsworth CT	34201	1,062.74	$21,865	$987.93	$636.70	$1,624.63	
2054159509	WG	30	Warwick Gardens	7211	Chatsworth CT	34201	1,351.53	$25,478	$1,256.40	$636.70	$1,893.10	
2054159559	WG	31	Warwick Gardens	7215	Chatsworth CT	34201	919.13	$20,068	$854.43	$636.70	$1,491.13	
2054159609	WG	32	Warwick Gardens	7219	Chatsworth CT	34201	944.37	$20,384	$877.89	$636.70	$1,514.59	
2054159659	WG	33	Warwick Gardens	7301	Charsworth CL	34201	1,251.71	$24,229	$1,163.60	$636.70	$1,800.30	
2054159709	WG	34	Warwick Gardens	7305	Chatsworth CT	34201	880.81	$19,589	$818.81	$636.70	$1,455.51	
2054159759	WG	35	Warwick Gardens	7317	Chatsworth CT	34201	812.38	$18,733	$755.20	$636.70	$1,391.90	
2054159809	WG	36	Warwick Gardens	7321	Chatsworth CT	34201	860.90	$19,340	$800.30	$636.70	$1,437.00	
2054159859	WG	37	Warwick Gardens	7325	Chatsworth CT	34201	852.64	$19,237	$792.62	$636.70	$1,429.32	
2054159909	WG	38	Warwick Gardens	7329	Chatsworth CT	34201	729.90	$17,701	$678.52	$636.70	$1,315.23	
2054159959	WG	39	Warwick Gardens	7330	Chatsworth CT	34201	901.58	$19,849	$838.12	$636.70	$1,474.82	
2054160009	WG	40	Warwick Gardens	7326	Chatsworth CT	34201	831.66	$18,974	$773.11	$636.70	$1,409.82	
2054160059	WG	41	Warwick Gardens	7322	Chatsworth CT	34201	975.01	$20,768	$906.38	$636.70	$1,543.08	
2054160109	WG	42	Warwick Gardens	7318	Chatsworth CT	34201	853.20	$19,243	$793.14	$636.70	$1,429.84	
2054160159	WG	43	Warwick Gardens	7314	Chatsworth CT	34201	823.49	$18,872	$765.52	$636.70	$1,402.22	
2054160209	WG	44	Warwick Gardens	7310	Chatsworth CT	34201	916.65	$20,037	$852.12	$636.70	$1,488.83	
2054160259	WG	45	Warwick Gardens	7306	Chatsworth CT	34201	820.85	$18,839	$763.07	$636.70	$1,399.77	
2054160309	WG	46	Warwick Gardens	7302	Chatsworth CT	34201	1,050.39	$21,711	$976.45	$636.70	$1,613.15	
2054160359	WG	47	Warwick Gardens	7218	Chatsworth CT	34201	860.00	$19,329	$799.46	$636.70	$1,436.16	
2054160409	WG	48	Warwick Gardens	7214	Chatsworth CT	34201	854.29	$19,257	$794.15	$636.70	$1,430.86	
2054160459	WG	49	Warwick Gardens	7210	Chatsworth CT	34201	779.79	$18,325	$724.90	$636.70	$1,361.60	
2054160509	WG	50	Warwick Gardens	7128	Chatsworth CT	34201	938.28	$20,308	$872.24	$636.70	$1,508.94	
2054160559	WG	51	Warwick Gardens	7124	Chatsworth CT	34201	871.51	$19,473	$810.16	$636.70	$1,446.86	
2054160609	WG	52	Warwick Gardens	7120	Chatsworth CT	34201	1,007.99	$21,180	$937.04	$636.70	$1,573.74	
2054160659	WG	53	Warwick Gardens	7108	Chatsworth CT	34201	957.76	$20,552	$890.34	$636.70	$1,527.04	
2054160709	WG	54	Warwick Gardens	7104	Chatsworth CT	34201	826.40	$18,908	$768.23	$636.70	$1,404.93	
2054160759	WG	55	Warwick Gardens	7103	Chatsworth CT	34201	681.69	$17,098	$633.70	$636.70	$1,270.41	
2054160809	WG	56	Warwick Gardens	7107	Chatsworth CT	34201	682.46	$17,107	$634.42	$636.70	$1,271.12	
2054160859	WG	57	Warwick Gardens	7111	Chatsworth CT	34201	983.80	$20,877	$914.55	$636.70	$1,551.25	
2054160909	WG	58	Warwick Gardens	7115	Chatsworth CT	34201	995.62	$21,025	$925.54	$636.70	$1,562.24	
2054160959	WG	59	Warwick Gardens	7119	Chatsworth CT	34201	862.44	$19,359	$801.74	$636.70	$1,438.44	
2054161009	WG	60	Warwick Gardens	7123	Chatsworth CT	34201	829.23	$18,944	$770.86	$636.70	$1,407.57	
2054161059	WG	61	Warwick Gardens	7127	Chatsworth CT	34201	1,241.42	$24,101	$1,154.03	$636.70	$1,790.74	
2054161109	WG	62	Warwick Gardens	7131	Chatsworth CT	34201	120.00	$10,070	$111.55	$636.70	$748.26	
1920200258	WI	1	Whitebridge	7601	Whitebridge Glen	34201	287.39	$12,165	$267.16	$636.70	$903.86	
1920200308	WI	2	Whitebridge	7603	Whitebridge Glen	34201	285.25	$12,138	$265.17	$636.70	$901.87	
1920200357	WI	3	Whitebridge	7605	Whitebridge Glen	34201	291.95	$12,222	$271.40	$636.70	$908.10	
1920200407	WI	4	Whitebridge	7607	Whitebridge Glen	34201	285.25	$12,138	$265.17	$636.70	$901.87	
1920200456	WI	5	Whitebridge	7609	Whitebridge Glen	34201	285.25	$12,138	$265.17	$636.70	$901.87	
1920200506	WI	6	Whitebridge	7611	Whitebridge Glen	34201	285.25	$12,138	$265.17	$636.70	$901.87	
1920200555	WI	7	Whitebridge	7613	Whitebridge Glen	34201	319.78	$12,570	$297.27	$636.70	$933.97	
1920200605	WI	8	Whitebridge	7615	Whitebridge Glen	34201	319.77	$12,570	$297.26	$636.70	$933.96	
1920200654	WI	9	Whitebridge	7617	Whitebridge Glen	34201	319.44	$12,566	$296.95	$636.70	$933.65	
1920200704	WI	10	Whitebridge	7619	Whitebridge Glen	34201	319.44	$12,566	$296.95	$636.70	$933.65	
1920200753	WI	11	Whitebridge	7621	Whitebridge Glen	34201	326.02	$12,648	$303.07	$636.70	$939.77	
1920200803	WI	12	Whitebridge	7623	Whitebridge Glen	34201	327.83	$12,671	$304.76	$636.70	$941.46	
1920200852	WI	13	Whitebridge	7625	Whitebridge Glen	34201	287.22	$12,163	$267.01	$636.70	$903.71	
1920200902	WI	14	Whitebridge	7627	Whitebridge Glen	34201	287.22	$12,163	$267.01	$636.70	$903.71	
1920202700	WI	15	Whitebridge Unit II	7703	Whitebridge Glen	34201	320.88	$12,584	$298.29	$636.70	$934.99	
1920202759	WI	16	Whitebridge Unit II	7705	Whitebridge Glen	34201	319.24	$12,563	$296.77	$636.70	$933.47	
1920202809	WI	17	Whitebridge Unit II	7707	Whitebridge Glen	34201	305.26	$12,388	$283.77	$636.70	$920.47	
1920202858	WI	18	Whitebridge Unit II	7709	Whitebridge Glen	34201	309.07	$12,436	$287.32	$636.70	$924.02	
1920202908	WI	19	Whitebridge Unit II	7711	Whitebridge Glen	34201	325.69	$12,644	$302.76	$636.70	$939.46	
1920202957	WI	20	Whitebridge Unit II	7713	Whitebridge Glen	34201	301.27	$12,338	$280.06	$636.70	$916.76	
1920203005	WI	21	Whitebridge Unit II	7715	Whitebridge Glen	34201	301.21	$12,337	$280.00	$636.70	$916.71	
1920203054	WI	22	Whitebridge Unit II	7717	Whitebridge Glen	34201	319.77	$12,570	$297.26	$636.70	$933.96	
1920203104	WI	23	Whitebridge Unit II	7719	Whitebridge Glen	34201	319.77	$12,570	$297.26	$636.70	$933.96	
1920203153	WI	24	Whitebridge Unit II	7721	Whitebridge Glen	34201	315.21	$12,513	$293.02	$636.70	$929.72	
1920203203	WI	25	Whitebridge Unit II	7723	Whitebridge Glen	34201	284.92	$12,134	$264.87	$636.70	$901.57	
1920203252	WI	26	Whitebridge Unit II	7725	Whitebridge Glen	34201	284.92	$12,134	$264.87	$636.70	$901.57	
1920203302	WI	27	Whitebridge Unit II	7727	Whitebridge Glen	34201	318.94	$12,559	$296.49	$636.70	$933.19	
1920203351	WI	28	Whitebridge Unit II	7729	Whitebridge Glen	34201	314.30	$12,501	$292.18	$636.70	$928.88	
1920203401	WI	29	Whitebridge Unit II	7731	Whitebridge Glen	34201	320.23	$12,575	$297.68	$636.70	$934.39	
1920203450	WI	30	Whitebridge Unit II	7733	Whitebridge Glen	34201	316.21	$12,525	$293.95	$636.70	$930.65	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1920203500	WI	31	Whitebridge Unit II	7735	Whitebridge Glen	34201	314.26	$12,501	$292.14	$636.70	$928.84	
1920203559	WI	32	Whitebridge Unit II	7737	Whitebridge Glen	34201	297.54	$12,292	$276.60	$636.70	$913.30	
1920203609	WI	33	Whitebridge Unit II	7739	Whitebridge Glen	34201	316.21	$12,525	$293.95	$636.70	$930.65	
1920203658	WI	34	Whitebridge Unit II	7741	Whitebridge Glen	34201	316.21	$12,525	$293.95	$636.70	$930.65	
1920203708	WI	35	Whitebridge Unit II	7745	Whitebridge Glen	34201	317.39	$12,540	$295.05	$636.70	$931.75	
1920203757	WI	36	Whitebridge Unit II	7749	Whitebridge Glen	34201	325.23	$12,638	$302.34	$636.70	$939.04	
1920204656	WI	37	Whitebridge Unit III	7903	Whitebridge Glen	34201	315.49	$12,516	$293.28	$636.70	$929.98	
1920204706	WI	38	Whitebridge Unit III	7905	Whitebridge Glen	34201	313.90	$12,496	$291.80	$636.70	$928.51	
1920204755	WI	39	Whitebridge Unit III	7907	Whitebridge Glen	34201	320.28	$12,576	$297.74	$636.70	$934.44	
1920204805	WI	40	Whitebridge Unit III	7909	Whitebridge Glen	34201	320.01	$12,573	$297.48	$636.70	$934.19	
1920204854	WI	41	Whitebridge Unit III	7911	Whitebridge Glen	34201	329.61	$12,693	$306.40	$636.70	$943.11	
1920204904	WI	42	Whitebridge Unit III	7913	Whitebridge Glen	34201	323.36	$12,615	$300.59	$636.70	$937.30	
1920204953	WI	43	Whitebridge Unit III	7923	Whitebridge Glen	34201	319.53	$12,567	$297.04	$636.70	$933.74	
1920205000	WI	44	Whitebridge Unit III	7927	Whitebridge Glen	34201	327.34	$12,664	$304.29	$636.70	$941.00	
1920205059	WI	45	Whitebridge Unit III	7931	Whitebridge Glen	34201	285.97	$12,147	$265.84	$636.70	$902.54	
1920205109	WI	46	Whitebridge Unit III	7935	Whitebridge Glen	34201	294.91	$12,259	$274.15	$636.70	$910.85	
1920205158	WI	47	Whitebridge Unit III	7939	Whitebridge Glen	34201	318.94	$12,559	$296.49	$636.70	$933.19	
1920205208	WI	48	Whitebridge Unit III	7943	Whitebridge Glen	34201	319.77	$12,570	$297.26	$636.70	$933.96	
1920205257	WI	49	Whitebridge Unit III	7947	Whitebridge Glen	34201	320.41	$12,578	$297.86	$636.70	$934.56	
1920205307	WI	50	Whitebridge Unit III	7951	Whitebridge Glen	34201	322.13	$12,599	$299.45	$636.70	$936.15	
1920205356	WI	51	Whitebridge Unit III	7955	Whitebridge Glen	34201	322.13	$12,599	$299.45	$636.70	$936.15	
1920205406	WI	52	Whitebridge Unit III	7959	Whitebridge Glen	34201	319.81	$12,570	$297.30	$636.70	$934.00	
1920205455	WI	53	Whitebridge Unit III	7963	Whitebridge Glen	34201	313.94	$12,497	$291.84	$636.70	$928.54	
1920205505	WI	54	Whitebridge Unit III	7967	Whitebridge Glen	34201	315.43	$12,515	$293.23	$636.70	$929.93	
1920205554	WI	55	Whitebridge Unit III	7944	Whitebridge Glen	34201	321.02	$12,585	$298.42	$636.70	$935.12	
1920205604	WI	56	Whitebridge Unit III	7918	Whitebridge Glen	34201	298.04	$12,298	$277.06	$636.70	$913.76	
1920205653	WI	57	Whitebridge Unit III	7906	Whitebridge Glen	34201	297.54	$12,292	$276.60	$636.70	$913.30	
1920205703	WI	58	Whitebridge Unit III	7902	Whitebridge Glen	34201	314.57	$12,505	$292.43	$636.70	$929.13	
1920203807	WI	67	Whitebridge Unit II	7748	Whitebridge Glen	34201	320.57	$12,580	$298.00	$636.70	$934.70	
1920203856	WI	68	Whitebridge Unit II	7744	Whitebridge Glen	34201	322.28	$12,601	$299.59	$636.70	$936.29	
1920203906	WI	69	Whitebridge Unit II	7742	Whitebridge Glen	34201	289.21	$12,187	$268.85	$636.70	$905.55	
1920203955	WI	70	Whitebridge Unit II	7740	Whitebridge Glen	34201	288.49	$12,178	$268.18	$636.70	$904.88	
1920204003	WI	71	Whitebridge Unit II	7738	Whitebridge Glen	34201	316.21	$12,525	$293.95	$636.70	$930.65	
1920204052	WI	72	Whitebridge Unit II	7720	Whitebridge Glen	34201	316.21	$12,525	$293.95	$636.70	$930.65	
1920204102	WI	73	Whitebridge Unit II	7714	Whitebridge Glen	34201	322.13	$12,599	$299.45	$636.70	$936.15	
1920204151	WI	74	Whitebridge Unit II	7712	Whitebridge Glen	34201	315.88	$12,521	$293.64	$636.70	$930.34	
1920204201	WI	75	Whitebridge Unit II	7710	Whitebridge Glen	34201	316.42	$12,528	$294.14	$636.70	$930.85	
1920204250	WI	76	Whitebridge Unit II	7708	Whitebridge Glen	34201	315.74	$12,519	$293.51	$636.70	$930.21	
1920204300	WI	77	Whitebridge Unit II	7706	Whitebridge Glen	34201	277.23	$12,038	$257.72	$636.70	$894.42	
1920204359	WI	78	Whitebridge Unit II	7704	Whitebridge Glen	34201	281.79	$12,095	$261.96	$636.70	$898.66	
1920204409	WI	79	Whitebridge Unit II	7702	Whitebridge Glen	34201	288.16	$12,174	$267.87	$636.70	$904.58	
1920204458	Wi	80	Whitebridge Unit II	7700	Whitebridge Glen	34201	277.01	$12,035	$257.51	$636.70	$894.22	
1920200951	WI	81	Whitebridge	6318	Whitebridge CT	34201	295.45	$12,265	$274.65	$636.70	$911.36	
1920201009	WI	82	Whitebridge	6316	Walton Heath PL	34201	314.17	$12,500	$292.06	$636.70	$928.76	
1920201058	WI	83	Whitebridge	6314	Walton Heath PL	34201	316.55	$12,529	$294.27	$636.70	$930.97	
1920201108	WI	84	Whitebridge	6312	Walton Heath PL	34201	315.88	$12,521	$293.64	$636.70	$930.34	
1920201157	WI	85	Whitebridge	6310	Walton Heath PL	34201	313.57	$12,492	$291.50	$636.70	$928.20	
1920201207	WI	86	Whitebridge	6308	Walton Heath PL	34201	313.57	$12,492	$291.50	$636.70	$928.20	
1920201256	WI	87	Whitebridge	6306	Walton Heath PL	34201	326.20	$12,650	$303.24	$636.70	$939.94	
1920201306	WI	88	Whitebridge	6304	Walton Heath PL	34201	303.74	$12,369	$282.36	$636.70	$919.06	
1920201355	WI	89	Whitebridge	6303	Walton Heath PL	34201	287.29	$12,163	$267.06	$636.70	$903.77	
1920201405	WI	90	Whitebridge	6305	Walton Heath PL	34201	278.99	$12,059	$259.35	$636.70	$896.05	
1920201454	WI	91	Whitebridge	6307	Walton Heath PL	34201	293.32	$12,239	$272.67	$636.70	$909.38	
1920201504	WI	92	Whitebridge	6309	Walton Heath PL	34201	313.57	$12,492	$291.50	$636.70	$928.20	
1920201553	WI	93	Whitebridge	6311	Walton Heath PL	34201	287.29	$12,163	$267.06	$636.70	$903.77	
1920201603	WI	94	Whitebridge	6313	Walton Heath PL	34201	278.99	$12,059	$259.35	$636.70	$896.05	
1920201652	WI	95	Whitebridge	6317	Walton Heath PL	34201	294.89	$12,258	$274.13	$636.70	$910.84	
1920201702	WI	96	Whitebridge	6319	Walton Heath PL	34201	297.21	$12,288	$276.29	$636.70	$912.99	
1920201751	WI	97	Whitebridge	7630	Whitebridge Glen	34201	281.65	$12,093	$261.83	$636.70	$898.53	
1920201801	WI	98	Whitebridge	7628	Whitebridge Glen	34201	285.83	$12,145	$265.71	$636.70	$902.42	
1920201850	WI	99	Whitebridge	7624	Whitebridge Glen	34201	297.21	$12,288	$276.29	$636.70	$912.99	
1920201900	WI	100	Whitebridge	7622	Whitebridge Glen	34201	312.14	$12,474	$290.16	$636.70	$926.87	
1920201959	WI	101	Whitebridge	7612	Whitebridge Glen	34201	278.70	$12,056	$259.08	$636.70	$895.79	
1920202007	WI	102	Whitebridge	7610	Whitebridge Glen	34201	281.46	$12,090	$261.65	$636.70	$898.35	
1920202056	WI	103	Whitebridge	7608	Whitebridge Glen	34201	277.51	$12,041	$257.97	$636.70	$894.68	
1920202106	WI	104	Whitebridge	7606	Whitebridge Glen	34201	280.22	$12,075	$260.49	$636.70	$897.19	
1920202155	WI	105	Whitebridge	7604	Whitebridge Glen	34201	296.80	$12,282	$275.90	$636.70	$912.61	
1920202205	WI	106	Whitebridge	7602	Whitebridge Glen	34201	297.21	$12,288	$276.29	$636.70	$912.99	
1919921559	WW	1	Wentworth	7203	St. George’s Way	34201	580.69	$15,834	$539.82	$636.70	$1,176.52	
1919921609	WW	2	Wentworth	7209	St. George’s Way	34201	480.21	$14,577	$446.41	$636.70	$1,083.11	
1919921658	WW	3	Wentworth	7213	St. George’s Way	34201	486.76	$14,659	$452.49	$636.70	$1,089.19	
1919921708	WW	4	Wentworth	7217	St. George’s Way	34201	519.08	$15,063	$482.54	$636.70	$1,119.24	
1919921757	WW	5	Wentworth	7362	Windemere LN	34201	471.75	$14,471	$438.54	$636.70	$1,075.24	
1919921807	WW	6	Wentworth	7358	Windemere LN	34201	574.12	$15,752	$533.71	$636.70	$1,170.41	
1919921856	WW	7	Wentworth	7354	Windemere LN	34201	466.75	$14,409	$433.90	$636.70	$1,070.60	
1919921906	WW	8	Wentworth	7350	Windemere LN	34201	475.69	$14,520	$442.20	$636.70	$1,078.90	
1919921955	WW	9	Wentworth	7346	Windemere LN	34201	545.22	$15,390	$506.84	$636.70	$1,143.54	
1919922003	WW	10	Wentworth	7342	Windemere LN	34201	483.70	$14,621	$449.65	$636.70	$1,086.35	
1919922052	WW	11	Wentworth	7338	Windemere LN	34201	571.34	$15,717	$531.12	$636.70	$1,167.82	
1919922102	WW	12	Wentworth	7334	Windemere LN	34201	445.85	$14,147	$414.47	$636.70	$1,051.17	
1919922151	WW	13	Wentworth	7330	Windemere LN	34201	481.72	$14,596	$447.81	$636.70	$1,084.52	
1919922201	WW	14	Wentworth	7326	Windemere LN	34201	502.29	$14,853	$466.94	$636.70	$1,103.64	
1919922250	WW	15	Wentworth	7322	Windemere LN	34201	532.76	$15,234	$495.26	$636.70	$1,131.96	
1919922300	WW	16	Wentworth	7318	Windemere LN	34201	508.65	$14,933	$472.85	$636.70	$1,109.55	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2022 Property Market Value ($000)	
Series 2024 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919922359	WW	17	Wentworth	7303	Windemere LN	34201	589.57	$15,945	$548.07	$636.70	$1,184.77	
1919922409	WW	18	Wentworth	7307	Windemere LN	34201	460.02	$14,324	$427.64	$636.70	$1,064.34	
1919922458	WW	19	Wentworth	7311	Windemere LN	34201	533.48	$15,243	$495.93	$636.70	$1,132.63	
1919922508	WW	20	Wentworth	7315	Windemere LN	34201	455.11	$14,263	$423.08	$636.70	$1,059.78	
1919922557	WW	21	Wentworth	7319	Windemere LN	34201	492.89	$14,736	$458.19	$636.70	$1,094.90	
1919922607	WW	22	Wentworth	7323	Windemere LN	34201	554.62	$15,508	$515.58	$636.70	$1,152.28	
1919922656	WW	23	Wentworth	7329	Windemere LN	34201	567.25	$15,666	$527.32	$636.70	$1,164.03	
1919922706	WW	24	Wentworth	7349	Windemere LN	34201	588.24	$15,929	$546.83	$636.70	$1,183.53	
1919922755	WW	25	Wentworth	7353	Windemere LN	34201	484.42	$14,630	$450.32	$636.70	$1,087.02	
1919922805	WW	26	Wentworth	7357	Windemere LN	34201	465.64	$14,395	$432.86	$636.70	$1,069.57	
1919922854	WW	27	Wentworth	7301	St. George’s Way	34201	544.22	$15,378	$505.91	$636.70	$1,142.61	
1919922904	WW	28	Wentworth	7305	St. George’s Way	34201	437.48	$14,042	$406.68	$636.70	$1,043.38	
1919922953	WW	29	Wentworth	7311	St. Georges Way	34201	482.60	$14,607	$448.63	$636.70	$1,085.33	
1919923001	WW	30	Wentworth	7317	St. George’s Way	34201	567.58	$15,670	$527.63	$636.70	$1,164.33	
1919923050	WW	31	Wentworth	7321	St. George’s Way	34201	575.63	$15,771	$535.11	$636.70	$1,171.81	
1919923100	WW	32	Wentworth	7327	St. George’s Way	34201	487.54	$14,669	$453.22	$636.70	$1,089.92	
1919923159	WW	33	Wentworth	7331	St. George’s Way	34201	602.08	$16,102	$559.70	$636.70	$1,196.40	
1919923209	WW	34	Wentworth	7335	St. George’s Way	34201	523.90	$15,124	$487.02	$636.70	$1,123.72	
1919923258	WW	35	Wentworth	7339	St. George’s Way	34201	557.70	$15,546	$518.44	$636.70	$1,155.14	
1919923308	WW	36	Wentworth	7340	St. George’s Way	34201	551.58	$15,470	$512.75	$636.70	$1,149.46	
1919923357	WW	37	Wentworth	7336	St. Geoges Way	34201	509.01	$14,937	$473.18	$636.70	$1,109.89	
1919923407	WW	38	Wentworth	7332	St. George’s Way	34201	568.69	$15,684	$528.66	$636.70	$1,165.36	
1919923456	WW	39	Wentworth	7328	St. George’s Way	34201	544.00	$15,375	$505.70	$636.70	$1,142.40	
1919923506	WW	40	Wentworth	7324	St. George’s Way	34201	602.98	$16,113	$560.53	$636.70	$1,197.23	
1919923555	WW	41	Wentworth	7320	St. George’s Way	34201	507.03	$14,913	$471.34	$636.70	$1,108.04	
1919923605	WW	42	Wentworth	7316	St. George’s Way	34201	486.05	$14,650	$451.83	$636.70	$1,088.53	
1919923654	WW	43	Wentworth	7312	St. George’s Way	34201	629.25	$16,442	$584.95	$636.70	$1,221.66	
1919923704	WW	44	Wentworth	7308	St. Geoges Way	34201	522.92	$15,111	$486.11	$636.70	$1,122.81	
1919923753	WW	45	Wentworth	7304	St. George’s Way	34201	493.66	$14,745	$458.91	$636.70	$1,095.62	
1919923803	WW	46	Wentworth	7300	St. George’s Way	34201	469.72	$14,446	$436.65	$636.70	$1,073.36	
1919923852	WW	47	Wentworth	7212	St. Georges Way	34201	639.36	$16,568	$594.36	$636.70	$1,231.06	
1919923902	WW	48	Wentworth	7208	St. George’s Way	34201	646.06	$16,652	$600.58	$636.70	$1,237.29	
1919923951	WW	49	Wentworth	7204	St. George’s Way	34201	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