University Park Recreation District
3501 Quadrangle Blvd., Suite 270, Orlando, FL 32817
Phone: 407-723-5900 Fax: 407-723-5901
http://universityparkrd.com/

The rescheduled meeting of the Board of Supervisors of the University Park Recreation District will be held on Tuesday, July 17, 2026, at 2:00 PM at the Business Offices, 8301 The Park Boulevard, University Park, FL 34201 and virtually.
Meeting ID: 648 161 1158	Passcode: 597609 Join meeting via Zoom:
https://us02web.zoom.us/j/6481611158?pwd=eWEwQ01tWUFSNDJRTUpNbCtoQmpHUT09&o mn=84588938513
Join via mobile:	+16469313860,,6481611158#,,,,*597609# US
+19292056099,,6481611158#,,,,*597609# US (New York)

BOARD OF SUPERVISORS’ MEETING AGENDA

Organizational Matters 	(2:00-2:15PM)
Call to Order
Roll Call to Confirm Quorum
Public Comment Period [for any members of the public desiring to speak on any proposition before the Board]

Administrative Matters	(2:15-2:25PM)
Consideration of Minutes:
June 2, 2026, Board of Supervisors’ Meeting
June 8, 2026, Board of Supervisors’ Special Meeting & Attorney/Client Session
June 9, 2026, Board of Supervisors’ Town Hall Meeting
Public Records Request Summary List
Correspondence Summary List

Staff Report Matters		(2:25-2:40PM)
District Counsel
District Manager
Club Management
Committee Reports
Finance
Strategic Planning

New Business Matters	(2:40-3:30PM)
Review & Discussion of Series 2026 Bonds Financing Schedule and Critical Events & Bond Overview
Presentation of Master Assessment Methodology Related to Series 2026 Bonds
Consideration of Proposal for Financial Advisory and Assessment Consulting Services
Consideration of Bond Counsel Engagement Letter
Consideration of Resolution 2026-20, Scheduling Public Hearing to Equalize Special 2026 Assessments

Old Business Matters	(3:30-3:50PM)
Consideration of Resolution 2026-17, Establishing Governance Committee and Policy and Procedures
Consideration of Resolution 2026-18, Assignment Current Members of Strategic Planning Committee to Designated Seats
Consideration of Resolution 2026-19, Assigning Current Members of the Finance Committee to Designated Seats
Continued Discussion of the Updated PBM Operating Agreement Approved by UPCAI on May 15, 2026
Update of Boardwalk/Outdoor Patio Project
Consideration of Proposal(s) for Fitness Center Refurbishment
Update on Member Pulse Survey – Greg Selep

District Financial Matters 	(3:50-3:52PM)
Ratification of Payment Authorization No. 164

Date	Meeting Type	Time	Location	
July 28, 2026	Board of Supervisors’ Special Meeting	2:00 PM	University Park Business Offices	
August 4, 2026	Special Board of Supervisors’ Meeting & Attorney/Client Session	2:00 PM	University Park Business Offices	
August 11, 2026	Board of Supervisors’ Rescheduled Meeting	2:00 PM	University Park Business Offices	
September 1, 2026	Board of Supervisors’ Meeting	2:00 PM	University Park Business Offices	
September 11, 2026	Board of Supervisors’ Meeting	2:00 PM	University Park Business Offices	
September 29, 2026	Board of Supervisors’ Meeting	2:00 PM	University Park Business Offices	

Supervisor Comments & Future Agenda Items	(3:52-4:00PM)

Adjournment

University Park Recreation District

Consideration of Minutes:

June 2, 2026, Board of Supervisors’
Meeting
June 8, 2026, Board of Supervisors’ Special Meeting & Attorney/Client Session
June 9, 2026, Board of Supervisors’ Town Hall Meeting

MINUTES OF MEETING

UNIVERSITY PARK RECREATION DISTRICT BOARD OF SUPERVISORS’ MEETING
Tuesday, June 2, 2026
2:00 p.m.
Business Offices
8301 The Park Boulevard, University Park, FL 34201
Board Members present in person or via phone: Steve Heitzner	Chairperson
Scott Huebner	2nd Vice Chairperson
Gregory Selep	Board Secretary	( via phone) Steve Swanson	 Treasurer
Also, Present in person or via phone:

Vivian Carvalho	District Manager – PFM Management Services LLC Ashley Quiros	ADM - PFM Management Services LLC	(via Zoom) John Fetsick	General Manager - Country Club
Paul Fay	Country Club
Curtis Nickerson	Director of Properties & Facilities - Country Club Marisa Powers	 District Counsel – Blalock Walters
Mark Barnebey	District Counsel – Blalock Walters Various Audience Members in-person and via Zoom

FIRST ORDER OF BUSINESS	Organizational Matters

Call to Order, Roll Call, and Pledge of Allegiance

The meeting was called to order at 2:01 p.m. by Ms. Carvalho. Those in attendance are outlined above.

The Pledge of Allegiance was recited.

Public Comments

Mr. Underwood commented regarding not filling the vacant Board seat and the status of the appeal.

There were no further public comments at this time.

SECOND ORDER OF BUSINESS	Administrative Matters

Consideration of Minutes:
April 10, 2026, Board of Supervisors’ Meeting
April 28, 2026, Board of Supervisors’ Meeting
May 5, 2026, Board of Supervisors’	Special Meeting & Attorney/Client Session

The Board reviewed the minutes.

Mr. Huebner commented regarding the number of golf memberships being over the amount allowed. Mr. Fetsick gave an overview and noted he will provide the report to the Board.

ON MOTION by Mr. Heitzner, second by Mr. Swanson, with all in favor, the Board of Supervisors for the University Park Recreation District approved the Minutes of the April 10, 2026, Board of Supervisors’ Meeting, the Minutes of the April 28, 2026, Board of Supervisors’ Meeting, and the Minutes of the May 5, 2026, Board of Supervisors’ Special Meeting and Attorney/Client Session.

Public Records Request Summary List

The Board reviewed the Public Records Request Summary List. Ms. Carvalho gave an overview of the public records requests. No action was required.
Correspondence Summary List

The Board reviewed the Correspondence Summary List. It was noted that the correspondence will be included on the District’s website.
Mr. Huebner requested the emails to be attached to the file that is sent to the Board. No action was required.

THIRD ORDER OF BUSINESS	Staff Report Matters District Counsel
Mr. Barnebey noted he has been with the District for eight years and will be transitioning his representation to Ms. Powers. He provided an introduction.

Mr. Heitzner recommended that the District get proposals from other law firms for District Counsel. There was brief discussion regarding the process of selecting District Counsel.
Mr. Barnebey reminded the Board of the Form 1 deadline of July 1.

Mr. Barnebey noted the appeal is still pending. It was noted that the Supreme Court goes on vacation in the middle of June. The Supreme Court has no oral arguments scheduled for July or August, but opinions are still given.

District Manager

No report.

Club Management

Mr. Fetsick noted that a homeowner requested to put in a pool and pool lanai, which requires access to RD property. This is normally approved on a case-by-case basis. Mr. Fetsick recommends approval as this has no impact on the golf course or RD property.

Mr. Barnebey gave an overview of the agreement and cost. It was noted that the resident will be responsible for the cost.

Mr. Fetsick noted the ALC is reviewing the project.

ON MOTION by Mr. Huebner, second by Mr. Hetizner, with all in favor, the Board of Supervisors for the University Park Recreation District approved the Temporary Access Agreement with any costs being paid by the resident and authorized Mr. Fetsick to work with District Counsel.

Committee Reports
Finance

Acknowledgement of	Resignation	of Cathie Schaffer

Mr. Crouch noted that Ms. Schaffer has resigned.

There was discussion regarding the process of selection for a new Committee member. District Management will send out an email blast to residents, and the Board will review the candidates. It was noted this process should be completed as soon as possible, but there are no time constraints.

Mr. Crouch noted the Finance Committee has completed a draft of the Capital Project Approval Process and this will be presented at the next meeting.

Mr. Crouch noted the Finance Committee had reviewed the audit report and budgets. The Committee recommended approval.

Strategic Planning

Mr. Fetsick gave an overview of the kickoff meeting with the consultant. There have been 60 volunteers thus far for the Homeowner Focus Groups, with a cap of 100. Focus Groups will happen over the next couple weeks, with the next Strategic Planning meeting happening on June 10th.

Ms. Loundy noted that the term for the one-year-term members of the Strategic Planning Committee is coming up.

There was brief discussion regarding the terms and the Charter.

FOURTH ORDER OF BUSINESS	Business Matters

Presentation from Phillips Feldman Group and Acceptance of FY 2025 Audit Report

Mr. Carvalho noted the report will be accepted by the Board and filed with the Auditing General.

Mr. Fetsick provided an introduction of the Phillips Feldman Group and recommended approval of the report.

Mr. Phillips gave an overview of the FY 2025 Audit Report. It was noted capital is the biggest issue and has the biggest impact on the District’s financial standing. There were no issues with legal or any fraudulent issues.

Mr. Fetsick gave an overview of the Capital Dues structure. It was noted the capital dues are 5% for all residents, and 10% for all non-residents.

Mr. Swanson commented regarding the FEMA proceeds and UPCAI having insurance related to emergency disasters. Mr. Fetsick gave an overview of the state relief.

There was discussion regarding the auditing financials versus the internal operating financials. Mr. Phillips gave an overview and noted the government statements are on an accrual basis while the fund statements are on a cash basis. It was noted there is a bridge document that can be given to the Board for review.

It was noted the auditing report is due June 30th to the Auditing General.

ON MOTION by Mr. Selep, second by Mr. Swanson, with all in favor, the Board of Supervisors for the University Park Recreation District accepted the FY 2025 Audit Report.

Consideration of Resolution 2026-14, Approving a Preliminary Enterprise Fund (Country Club) Budget for Fiscal Year 2027 and Setting a Public Hearing Date

Ms. Carvalho noted the recommended date of the Public Hearing is September 1, 2026, at 2:00 p.m.

Mr. Fetsick reviewed the budgets. It was noted there were no changes to the Enterprise Fund Budget since previously presented.

There was discussion regarding scheduling the Public Hearing.

ON MOTION by Mr. Heitzner, second by Mr. Swanson, with all in favor, the Board of Supervisors for the University Park Recreation District approved Resolution 2026-14, Approving a Preliminary Enterprise Budget for Fiscal Year 2027 and Setting a Public Hearing Date for September 1, 2026, at 2:00 p.m., at The Business Offices, 8301 The Park Boulevard, University Park, FL 34201.

Consideration of Resolution 2026-15, Approving Preliminary General Fund & Debt Service Budgets for Fiscal Year 2027 and Setting a Public Hearing Date
Ms. Carvalho noted the recommended date of the Public Hearing is September 1, 2026, at 2:00 p.m.

Mr. Fetsick noted the General Fund Budget has increased since previously presented and reviewed those changes. It was noted that the budget has increased by $33,000.00 for Professional Fees, District Management costs, and mailed notices.

There was brief discussion regarding the timeline of special assessments and the increases.

Ms. Carvalho will have Mr. Plenzler contact Mr. Swanson with the details of the methodology report process. She gave an overview of the deadlines related to the methodology.

Mr. Fetsick noted the Debt Service Budget has not changed since previously presented.

It was noted the kitchen project assessment is included in the budget. The budget can always be decreased, but it cannot be increased.

ON MOTION by Mr. Selep, second by Mr. Swanson, with all in favor, the Board of Supervisors for the University Park Recreation District approved Resolution 2026-15, Approving Preliminary General Fund and Debt Service Budgets for Fiscal Year 2027 and Setting a Public Hearing Date for September 1, 2026, at 2:00 p.m., at The Business Offices, 8301 The Park Boulevard, University Park, FL 34201.

Discussion Pertaining to District Counsel Representation

This discussion started during District Counsel’s report.

It was noted the District is not required to complete an RFP process in relation to selecting District Counsel.

Mr. Huebner recommended having the Governance Committee complete this evaluation.

Mr. Selep recommended having a separate Committee of homeowners complete this evaluation. Mr. Swanson agreed.

There was brief discussion regarding the Committee selection process and Board communication. It was noted that any ideas should be sent to District Management. These ideas will be compiled and sent out to the Board.

This item will be kept on the agenda.

Review of Proposed Governance Advisory Committee Purpose and Procedures
Draft Purpose and Procedures – Scott Huebner
District	Counsel’s Comments

Mr. Huebner gave an overview of the purpose and procedures related to the Governance Advisory Committee and questions that were submitted by the Board. It was noted this Committee will include three to five people.

There was discussion regarding the authority of the Committee. District Counsel will work on a Charter document for the purpose and procedures, which includes the authority oversight description.

Committee information will go to Ms. Johnson, the Communications Director, to post for residents.

There was discussion regarding how often the Committee should meet. It was noted the Committee should meet monthly to begin the process.

Any suggestions or comments can be sent to District Counsel. This item will be kept on the agenda.

Consideration of Focused Technology Proposal for Lakeside Room Audio/Visual Equipment Replacement

Mr. Fetsick gave an overview of the proposal and noted the current technology is not ideal. The projector and microphones need to be updated. It was noted this is an HOA request. The proposal is for an amount of $21,487.26 and the HOA will cover 1/3 of the cost. The District will cover 2/3 of the cost. This would allow for more effective meetings, and third-party AV vendors will not have to be hired moving forward.

There was discussion regarding the equipment within the proposal and the possibility of holding Board meetings in the Lakeside Room.

There was also discussion regarding the HOA covering half of the cost.

It was noted this equipment would be capital assets and there would be no tax within the final price.

Mr. Fetsick will follow up with the HOA regarding further accommodation.

Consideration of UES Professional Solutions Proposal for:
Limited Mold Assessment
Asbestos-Containing Materials (ACM) Survey

Mr. Fetsick gave an overview and noted this is one of the steps in the kitchen project process. It was noted that each assessment is $1,500.00, for a total of $3,000.00. There were several proposals received, but this vendor is the recommendation.

Mr. Fetsick also noted there was an emergency mold assessment that took place for the upstairs offices. Mold remediation is ongoing.

There was brief discussion regarding the carpets. It was noted all areas were evaluated. Mr. Fetsick will follow up.

There was discussion regarding the scope of work and tentative findings.

ON MOTION by Mr. Heitzner, second by Mr. Selep, with all in favor, the Board of Supervisors for the University Park Recreation District approved the UES Professional Solutions Proposal for Limited Mold Assessment and Asbestos-Containing Materials Survey.

FIFTH ORDER OF BUSINESS	District Financial Matters

Ratification	of	Payment Authorization No. 161
Mr. Fetsick gave an overview of the payment authorizations. The Board reviewed the payment authorizations.

ON MOTION by Mr. Heitzner, second by Mr. Swanson, with all in favor, the Board of Supervisors for the University Park Recreation District ratified Payment Authorization No. 161.

Supervisor	Requests	&	Future Agenda Items

The upcoming meetings were noted.

Date	Meeting Type	Time	Location	
June 2, 2026	Board of Supervisors’ Meeting	2:00PM	University	Park Business Offices	
June 9, 2026	Town Hall Meeting	2:00 PM	Zoom	
June 10, 2026	Strategic Planning Committee Meeting	3:00 PM	University Park Business Offices	
June 12, 2026	Board of Supervisors’ Meeting	2:00PM	University	Park Business Offices	
June 17, 2026	Finance Committee Meeting	3:00 PM	University	Park Business Offices	
June 30, 2026	Board of Supervisors’ Meeting	2:00PM	University	Park Business Offices	

Ms. Carvalho noted there will be a SHADE meeting on June 8th, at 9:00 a.m. There was brief discussion regarding the Town Hall meeting.
There was lengthy discussion regarding quorum for the upcoming meetings. The Board agreed to move the following meetings:
June 12th meeting to June 23rd
July 10th meeting to July 17th
August 14th meeting to August 11th

Ms. Carvalho will send out updated calendar invites.

Mr. Swanson gave an update regarding the Treasurer responsibilities. This will be sent to District Management.

Mr. Swanson gave an overview of processes that the Finance Committee is working on. These

include CPX, investment guidelines, and purchasing policies.

It was noted the boardwalk discussion will be on the next agenda.

A resident, a Board member of UPCAI, noted that only 1/3 payment was approved for the AV equipment.

Mr. Huebner requested that the cash flow alternative plan be included on the next agenda. There was discussion regarding the cash flow alternative plan.
Mr. Crouch noted there is not enough information to assess in Mr. Huebner’s Executive Summary. Assumptions and details would need to be included along with cash flow uses and sources.

Mr. Huebner gave an overview.

It was noted that Mr. Crouch is willing to meet with Mr. Huebner for discussion but noted that some of the suggestions are not statutory.

This item will be on the next agenda.

There was brief discussion regarding communication with residents. Ms. Carvalho and Mr. Barnebey gave an overview of the process related to communication.

There were no further Supervisor requests at this time.

SIXTH ORDER OF BUSINESS	Adjournment

There was no further business to discuss.

ON MOTION by Mr. Heitzner, second by Mr. Swanson, with all in favor, the June 2, 2026, Board of Supervisors Meeting for the University Park Recreation District was adjourned at 4:12 p.m.

Secretary / Assistant Secretary	Chairperson / Vice Chairperson

MINUTES OF MEETING
UNIVERSITY PARK RECREATION DISTRICT SPECIAL BOARD OF SUPERVISORS’ & ATTORNEY CLIENT SESSION MEETING
Monday, June 8, 2026
9:00 a.m.
Business Offices
8301 The Park Boulevard, University Park, FL 34201
Board Members present in person or via phone: Steve Heitzner	Chairperson
Scott Huebner	2nd Vice Chairperson
Steve Swanson	Treasurer
Greg Selep	Secretary Also, Present in person or via phone:
Vivian Carvalho	District Manager - PFM Management Services LLC Mark Barnebey	District Counsel - Blalock Walters
Fred Moore	District Counsel - Blalock Walters Court Reporter
Michael Dennis	PFM Financial Advisors LLC

FIRST ORDER OF BUSINESS	Organizational Matters Call to Order, Roll Call
The Board of Supervisors’ meeting was called to order at 9:00 a.m. by Ms. Carvalho. Those in
attendance are outlined above.

SECOND ORDER OF BUSINESS	General Business Matters

Attorney-Client Session Meeting Discussion on Appeal Process/ Litigation
This meeting will be held under the Attorney/Client Session provisions available under Florida’s Sunshine Law, Section 286.011(8), Florida Statutes, on Monday, June 8, 2026, and beginning at 9:00 A.M. and lasting approximately ninety (90) minutes at the request of the Attorney for the District. This meeting shall be held at the Business Offices located at 8301 The Park Boulevard, University Park, FL 34201. This meeting shall commence at an open meeting and then will move into an Attorney/Client Session limited in attendance to the District Attorneys, Mark Barnebey and Fred Moore and District Manager Vivian Carvalho who will meet in private with the Board of Supervisors of the University Park Recreation District (Steve Heitzner, Scott Huebner, Greg Selep and Steve Swanson), and a court reporter who will transcribe the full proceedings to be made part of the public record for release at the conclusion of the litigation for the purpose of discussing: settlement negotiations or strategy sessions related to litigation expenditures in the following court

case: Dean Matt v. University Park Recreation District, SC 2024-0990, Lower Tribunal Case No.: 2024-CA-000252. At the conclusion of the private portion of the meeting, the meeting shall then reopen in public.
At the conclusion of the private portion of the meeting, the meeting will continue in public.

Reopen Meeting in Public

The University Park Recreation District Special Board of Supervisors’ Meeting was reopened at 10:39 a.m.

Mr. Barnebey noted that no action was taken at this time. He is requesting an Attorney-Client session for Tuesday, August 4th, 2026, at 9:00 a.m. It will last approximately 90 minutes and will be held at the Business Offices located at 8301 The Park Blvd, University Park, FL 34201. This meeting will be held under the Attorney/Client Session provisions available under Florida’s Sunshine Law, Section 286.011(8), Florida Statutes. This meeting will be limited in attendance to the University Park Recreation District’s Counsel Mark Barnebey and Fred Moore, who will meet in private with the District Board of Supervisors (Steve Heitzner, Scott Huebner, Steve Swanson, Greg Selep), District Manager (Vivian Carvalho) and a court reporter who will transcribe the full proceedings to be made part of the public record for release at the conclusion of the litigation for the purpose of discussing: Dean Matt v. University Park Recreation District, SC 2024-0990, Lower Tribunal Case No.: 2024-CA000252.

Discussion of Primary Banking Relationship and Series 2026 RLOC (Draft 10)

It was noted there were no members of the public present. Mr. Dennis was in attendance to present this item to the Board.

Ms. Carvalho presented the topic and noted this is an option to provide additional funds or alternative financing for the District. This is a Finance Committee recommendation, but the RFP would need to be approved by the Board.

Mr. Dennis gave an overview. It was noted this is a non-binding RFP. This RFP would include a change in banking services, a purchase card, and a revolving line of credit for the District.

This is a recommendation of the Finance Committee. It was noted that Mr. Fetsick, Mr. Fay, and Mr. Crouch have requested this RFP process.

There was discussion regarding the bank options.

ON MOTION by Mr. Swanson, second by Mr. Selep, with all in favor, the Board of Supervisors for the University Park Recreation District approved the Primary Banking Relationship and Series 2026 RLOC (Draft 10) RFP Process.

Supervisor	Requests	&	Public Comments

There was discussion regarding the Town Hall meeting and the presentation of the funding slides. Ms. Carvalho noted she will attend the Town Hall meeting and Mr. Jackson will be moderating. There was brief discussion regarding the presenters.
Mr. Huebner commented regarding the kitchen project.

There was discussion regarding the kitchen project. Mr. Heitzner recommended renaming the rooms within the new kitchen.

There was also discussion regarding the Town Hall deck and the moderator. Mr. Heitzner noted that two slides need to be revised prior to the Town Hall. It was noted the chat needs to be captured within the minutes.

There were no further Supervisor requests or public comments.

THIRD ORDER OF BUSINESS	Adjournment

There was no further business to discuss.

ON MOTION by Mr. Selep, second by Mr. Heitzner, with all in favor, the Board of Supervisors for the University Park Recreation District adjourned the June 8, 2026, Special Board of Supervisors Meeting at 11:01 a.m.

Secretary / Assistant Secretary	Chairperson / Vice Chairperson

MINUTES OF MEETING

UNIVERSITY PARK RECREATION DISTRICT TOWN HALL MEETING
Tuesday, June 9, 2026
2:00 p.m.
Business Offices
8301 The Park Boulevard, University Park, FL 34201
Board Members present in person or via phone: Steve Heitzner	Chairperson
Scott Huebner	2nd Vice Chairperson
Gregory Selep	Board Secretary
Steve Swanson	Treasurer Also, Present in person or via phone:
Vivian Carvalho	District Manager – PFM Management Services LLC
Kwame Jackson	 ADM – PFM Management Services LLC (via Zoom) Michael Beaumier	Osprey Consulting
Chris Gallagher	Hoyt Architects
Paul Guillaume	Professional Restaurants Inc. Design & Equipment Various Audience Members in-person and via Zoom

FIRST ORDER OF BUSINESS	Welcome – Steve Heitzner

Mr. Heitzner opened the Town Hall Meeting and reviewed the agenda topics.

Mr. Heitzner gave an overview of the current kitchen and the reasons for the proposed kitchen project.

It was noted it has been two years, and the District is still waiting for a decision from the Supreme Court. Therefore, additional funding options are being investigated. Mr. Heitzner noted possible settlement options are also being discussed with the litigant.

Mr. Heitzner noted inflation has changed the cost of the kitchen project and a strategic planning consultant has been hired to help navigate strategic and financial planning for ongoing operations.

It was noted the bond is the cheapest form of financing, followed by assessments.

Once all topics have been presented, there will be a Question-and-Answer session fielded by District Management. If questions are not answered, responses will be sent out to residents following the meeting.

Mr. Heitzner introduced those in the room.

SECOND ORDER OF BUSINESS	Financial Summary – Steve Swanson and Dick Crouch

Mr. Swanson thanked Mr. Crouch, Mr. Fay, and the Finance Committee, for their research and guidance.

Mr. Crouch reviewed statistics on net operating surplus, operating cash and investments, capital cash and investments, and membership. These were summarized under Key Performance Indicators.

THIRD ORDER OF BUSINESS	Kitchen Renovation Update - Steve Heitzner and Kitchen Advisory Team

Mr. Heitzner gave an overview of the Kitchen Project Advisory Team and the experts involved in the design thus far.

Mr. Heitzner reviewed the issues with the current kitchen space and design and how these issues impact members and staff. It was noted the current kitchen is 3,538 square feet with cold storage being 349 square feet and dry storage being 813 square feet.

Mr. Gallagher reviewed the proposed kitchen design. It was noted the new kitchen would be 6,190 square feet with cold storage being 773 square feet and dry storage being 1,554 square feet.

Mr. Heitzner noted the strategic location of the Chef’s Office.

Mr. Gallagher noted the proposed kitchen design provides a breakroom and staff restroom.

Mr. Heitzner provided a kitchen space comparison and noted the proposed kitchen design will allow for more efficient meal service during large scale events as well as increased capacity and improved food quality. The staff will be able to have a safer, less congested work environment and more consistent execution and attainable service.

It was noted the design answers all the key issues with the current kitchen.

Mr. Heitzner gave an overview of the kitchen renovation plan budget and the inflation impact. It was noted that the 2026 current plan kitchen budget is $5,800,000.00.

FOURTH ORDER OF BUSINESS	Review Funding Possibilities – Steve Swanson

Mr. Swanson gave an overview of the kitchen funding possibilities, including the bond and assessments. It was noted the bond would need to be approved prior to August 1. If the bond is not released by August 1, homeowners will have to be assessed for the irrigation 2024 Note and tentatively the kitchen project.

It was noted the kitchen renovation work would begin in 2027.

FIFTH ORDER OF BUSINESS	Questions and Answers

Mr. Jackson gave an overview of the question-and-answer process via Zoom chat.

In answering questions from the audience, it was noted the Club would not close during renovations, only modified via a temporary kitchen. Dining spaces will be converted to still serve during the process. The construction will take about 12 months.

It was noted the square footage, and cost of the proposed kitchen is included in the slide presentation, which will be sent out to residents.

The average assessment for the kitchen project and irrigation note would be broken down via a methodology related to 50% fixed and 50% based on the market value of the home. Mr. Crouch noted the kitchen is approximately $6 million dollars and the irrigation note is approximately $5 million dollars. There are 1,200 homes in the District, which is approximately $8,000.00 to
$9,000.00 per home.

It was noted the total cost of the proposed kitchen design allows for overruns.

A resident commented regarding the inadequacy of the front entrance member restrooms. It was noted that has been discussed but is not included in the current scope of work.

It was noted non-resident members will not be assessed, but options are being researched by the Finance Committee to have them contribute as well.

Mr. Crouch gave an overview of other tentative borrowing options and noted that the bond or a referendum are the best choices.

Mr. Crouch noted that no funds would be taken from the existing reserves to fund the kitchen project.

A resident commented regarding the current kitchen being adequate and recommended just replacing items as needed. They also commented regarding the assessment methodology.

Ms. Carvalho noted the assessment methodology would be done just as it was previously.

A resident commented regarding the bond and assessments. It was noted the District is getting approximately 5% for the municipal bond rate.

It was noted that grandfathered non-members who are lot owners will still be paying the assessments. It will be applied to all residents on the tax roll.

A resident commented regarding the cost of the kitchen project from 2022 to 2026. A resident noted the kitchen project cost escalation is included in the slides.

It was noted District Counsel will answer any questions related to the litigation and Supreme Court decision.

A resident commented regarding the cost noted in the 2024 referendum. It was noted that the original bond was in 2019.

Mr. Swanson gave a brief overview of the funding possibilities again. Mr. Jackson noted that each home will be assessed, not each resident.
A resident commented regarding membership and the Club. Mr. Heitzner gave an overview of membership and initiation fees. Mr. Crouch noted the Finance Committee is reviewing the membership options.

A resident commented regarding increasing capital dues and alternative means of assessing. It was noted the Board is looking at all options.

It was noted that the kitchen is in the schematic design process and has not been competitively bid for construction.

There was brief discussion regarding the impact on other capital improvement projects, such as the fitness center.

There was discussion regarding how the Board will proceed if the bond is not approved by August
1. Mr. Crouch gave an overview of the cost of note extension.

SIXTH ORDER OF BUSINESS	Adjournment

Mr. Heitzner thanked the presenters and everyone in attendance. The Town Hall was adjourned.

Secretary / Assistant Secretary	Chairperson / Vice Chairperson

University Park Recreation District

Public Records Request Summary List

Total of All Records Request
Tally of Records	ID# Assignment	Date Updated	Name of File / Subject	Status	Files Released	
1	Additional Documents	9.6.24	Additional Documents	Completed	33	
1	Insurance	9.26.24	Insurance	Completed	8	
1	Additional Records	10.25.24	Additional Records	Completed	3	
1	Additional Document	11.7.24	Additional Document	Completed	1	
1	Additional Document	11.11.24	Additional Document	Completed	5	
1	Additional Document	12.12.24	Additional Document	Completed	2	
1	10.1.24 & 12.19.24 Additional Document	12.19.24	10.1.24 & 12.19.24 Additional Document	Completed	6	
1	Election	2.6.25	Election	Completed	34	
1	4th Election Voter List	2.20.26	4th Election Voter List	Completed	2	
1	4th Election Invalid Ballots 3.14.25	3.14.25	4th Election Invalid Ballots 3.14.25	Completed	1	
1	Official Tally Sheet 3.14.25	3.14.25	Official Tally Sheet 3.14.25	Completed	1	
1	3.31.25	3.31.25	3.31.25	Completed	1	
1	2025 Election	4.5.25	2025 Election	Completed	19	
1	Ballot Results	4.7.25	Ballot Results	Completed	1	
1	4.14.25	4.14.25	4.14.25	Completed	5	
1	Business Plan Group Executive	4.14.25	Business Plan Group Executive	Completed	1	
1	5 Year Plan	5.6.25	5 Year Plan	Completed	17	
1	Organizational Charts	7.15.25	Organizational Charts	Completed	2	
1	Finance & Strategic Planning	7.28.25	Finance & Strategic Planning	Completed	9	
1	Committee Expertise Summary	7.29.25	Committee Expertise Summary	Completed	2	
1	July Board Meetings Attendance	8.1.25	July Board Meetings Attendance	Completed	4	
1	8.7.25 District Financial Reports	8.7.25	8.7.25 District Financial Reports	Completed	5	
1	MD&A Request	8.8.25	MD&A Request	Completed	3	
1	District Financials	8.12.25	District Financials	Completed	2	
1	Irrigation System Evaluation	9.17.25	Irrigation System Evaluatiion	Completed	1	
1	MB 9.18.25	9.18.25	MB 9.18.25	Completed	1	
1	Records Request #1 Fact Focus	10.27.25	Records Request #1 Fact Focus	Completed	3	
1	Records Request #2 Finance Legal Issues	10.27.25	Records Request #2 Finance Legal Issues	Completed	16	
1	Records Request #4 BOS Workshop Cancel	10.27.25	Records Request #4 BOS Workshop Cancellation	Completed	20	
1	Records Request #3 Stock Touting SEC	10.28.25	Records Request #3 Stock Touting SEC	Completed	5	
1	Records Request #9 Proposals	10.28.25	Records Request #9 Proposals	Completed	2	
1	Records Request #9 Proposals	10.28.25	Records Request #9 Proposals	Completed	2	
1	Records Request #7 Finance Cancellation	10.28.25	Records Request #7 Finance Cancellation	Completed	10	
1	Records Request #8 Invoice Redaction	10.28.25	Records Request #8 Invoice Redaction	Completed	2	
1	Records Request #6 9.22.25	10.29.25	Records Request #6 9.22.25	Completed	3	
1	ID#3	11.3.25	ID#3 Public Records Request	Completed	1	
1	ID#1	11.6.25	ID#1 10.29.25	Completed	3	
1	ID#8	11.6.25	ID#8 7.8.24	Completed	5	
1	ID#5	11.6.25	ID#5 7.8.24	Completed	4	
1	Records Request 11.16.23	11.6.25	Records Request 11.16.23	Completed	2	
1	Records Request 2.23.24	11.6.25	Records Request 2.23.24	Completed	2	
1	Records Request 3.22.24	11.6.25	Records Request 3.22.24	Completed	5	
1	Records Request 5.11.24	11.6.25	Records Request 5.11.24	Completed	3	
1	Records Request 5.29.24	11.6.25	Records Request 5.29.24	Completed	4	
1	Records Request 1.22.25	11.6.25	Records Request 1.22.25	Completed	2	

1	Records Request 3.14.25	11.6.25	Records Request 3.14.25	Completed	2	
1	Records Request #5 Varsity Club	11.10.25	Records Request #5 Varsity Club	Completed	8	
1	ID#3	11.18.25	ID#3 11.18.25	Completed	1	
1	ID#2	11.18.25	Records Request ID#2 10.29.25	Completed	16	
1	ID#5	11.18.25	Records Request ID#5 11.16.25	Completed	2	
1	ID#10	12.15.25	E-mails from Mark Invoice	Completed	8	
1	ID#9	12.17.25	ID#9 11.24.25	Completed	1	
1	ID#13	1.8.26	12.29.25 Election Procedure & General Inforamtion Package	Completed	2	
1	ID#15	1.8.26	Dec. Start Mtg Recording, Strategic Planning Committee	Completed	4	
1	ID#17	1.21.26	Zoom Information	Completed	2	
1	ID#6	2.19.26	11.19.25 Maintenance 5-Year Ago	Completed	28	
1	ID#1	2.19.26	ID# 1 7.8.24	Completed	5	
1	ID#6	2.19.26	ID#6 7.8.24	Completed	19	
1	ID#7	2.19.26	ID#7 7.10.24	Completed	23	
1	ID#18	3.12.26	AI Invoice from District Counsel	Completed	2	
1	ID#11	3.12.26 / 5.22.26	Invoices from Mark B Year 2024	Completed	33	
1	ID#12	3.16.26 / 5.22.26	ID #2 10.29.25 (2nd Request)	Completed	72	
1	ID#22	4.21.26	Draft of the Opinion Letter from the Comission on Ethics	Completed	5	
1	ID#19	5.7.26	Funds Transaction Points A, B, C	Completed	43	
1	ID#21	5.7.26	Lewis Longman Walker	Completed	4	
1	ID#20	5.21.26	Lewis Longman Walker	Completed	40	
1	ID#23	5.21.26	Invoices for Security Equipment 1/1/2020	Completed	10	
1	ID#24	5.21.26 / 5.22.26	Emails about Open Seat Position	Completed	14	
			
68	Total of Records Request	7.17.26		
607	Total of Files Released	7.17.26		

University Park Recreation District

Correspondence Summary List

Correspondence Summary List (as of 7/17/2026)

Name	Date Received	Topic	
Dean Matt	5/21/2026	UPRD- Public Records Request Pursuant to Chapter 119, Florida Statutes ID#20, ID#23, ID#24	
Dean Matt	6/9/2026	Point of my question on the Town Hall	
Dean Matt	6/12/2026	Clarifications from a review of the June 10 Strategic Planning Meeting Recording	
Dean Matt	6/15/2026	Recommendation to SCRAP Strategic Planning Committee Pamphlet!	
Dean Matt	6/23/2026	Payment Authorization Missing Page	
Dean Matt	6/23/2026	Correspondence archives	
Steve Ludmerer	6/24/2026	June 23 Special Board Meeting Comments	
Sally Dickson	6/25/2026	From the Desk of Sally Dickson	
Dean Matt	6/26/2026	Comments on Governance Committee document in June 2 Agenda	
Janette Gatesy	6/28/2026	Re: From the Desk of Sally Dickson	
Deborah Van Brunt	6/28/2026	A Letter from Homeowners and Members of University Park	
Bob Wood	6/28/2026	Re: A Letter from Homeowners and Members of University Park	
Barbara Somma	6/28/2026	Re: A Letter from Homeowners and Members of University Park	
Steve Ludmerer	6/30/2026	June 30 Board Meeting Comments	
Jessica Bethoney	7/2/2026	No More Unilateral Actions!	
Ronni Loundy	7/2/2026	Search for General Manager	
Dean Matt	7/11/2026	Re: Join Us for a Farewell Cocktail Gathering Honoring John Fetsick	
Carl Horsely	7/13/2026	Boardwalk Project	

University Park Recreation District

Review & Discussion of Series 2026 Bonds
Financing Schedule and Critical Events & Bond Overview

University Park Recreation District
Non-Ad Valorem Assessment Bonds, Series 2026
July		August		September	
Sun	Mon	Tue	Wed	Thu	Fri	Sat		Sun	Mon	Tue	Wed	Thu	Fri	Sat		Sun	Mon	Tue	Wed	Thu	Fri	Sat	
			1	2	3	4								1				1	2	3	4	5	
5	6	7	8	9	10	11		2	3	4	5	6	7	8		6	7	8	9	10	11	12	
12	13	14	15	16	17	18		9	10	11	12	13	14	15		13	14	15	16	17	18	19	
19	20	21	22	23	24	25		16	17	18	19	20	21	22		20	21	22	23	24	25	26	
26	27	28	29	30	31			23	24	25	26	27	28	29		27	28	29	30				
								30	31														
Preliminary Financing Schedule as of July 15, 2026

Date	Event	Responsibility	
July 10	Distribute Financing Schedule	FA	
July 17	Board Meeting 2:00 PM	All	
	Kick-off Chapter 170 Process		
July 17	Distribute Updated Drafts of POS/NOS/SNOS & Resolution	DC, BC	
	Distribute [Insurance and/or Ratings] Package	FA	
July 28	Distribute Final Draft Resolution	BC	
August 1	TRIM Deadline - 2026 Capital Improvement Assessment	All	
	(Calculation based on the Outstanding Note)		
Week of August 3	[Bond Insurance and/or Ratings] Call	District, FA	
August 4	Board Meeting 2:00 PM	All	
	Approval of Bond Documents		
August 10	Receive [Bond Insurance Bid and/or Ratings]	District, FA	
August 11	Distribute Final Draft POS	DC	
	Publish SNOS (Bond Buyer), POS & NOS	DC, FA	
[August 17/TBD]	Special Board Meeting 2:00 PM	All	
	Equalize Assessments		
August 25	Sale of Bonds	District, FA	
August 26	Distribute 1st Draft OS	DC	
August 28	Distribute Draft Closing Documents (Including Closing Memo)	BC, FA	
September 4	Comments Due on Closing Documents	All	
September 8	Post Final OS	DC	
September 11	Board Meeting 2:00 PM	All	
	Adopt Final Assessments & Pre-Closing		
September 14	Closing	All	
September 15	Final Tax Roll Deadline	All	

Dates are preliminary and subject to change

Legend
District	University Park Recreation District
BC	Bond Counsel – Greenberg Traurig
DC	Disclosure Counsel – Greenberg Traurig
District C	District Counsel – Blalock Walters
FA	Financial Advisor – PFM Financial Advisors LLC
UW	Underwriter - TBD
All	Working Group

University Park Recreation District

Non-Ad Valorem Assessment Bonds, Series 2026 Schedule of Critical Events & Bond Overview

July 2026

PFM Financial Advisors LLC	PFM Management Services 200 S. Orange Ave	LLC
Suite 760	3501 Quadrangle Blvd,
Orlando, FL 32801	Suite 270
Orlando, FL 32817

SERIES 2026 BOND OVER VIEW 

Agenda

 Critical Events from December 2023 to July 2026
 2026 Bond Overview
What’s Happening at a High Level
The Preliminary Timeline in Context
 “Kicking Off” the Chapter 170 Process
What is Chapter 170?
What Happens at “Kick Off” (July 17 Board Meeting)
Why its Important
 Key Terms Referenced

Schedule of Critical Events from December 2023 to July 2026

Schedule of Critical Events from December 2023 to July 2026

  December 2023: Presentation of Methodology, which was adopted by the District
  January 16, 2024: The District held the applicable referendum, which passed by a vote of 579 (yes) to 363 (no)
  April 29, 2024: Bond Validation Hearing
  May 14, 2024: Final judgement validating the bonds
Post judgement proceedings resulted in an appeal to the Supreme Court of Florida. As a result of the appeal proceedings, the District Board pivoted to the issuance of the 2024 Note for interim financing for the golf course irrigation replacement
  June 27, 2024: Resolution 2024-19 was adopted for authorizing the issuance of the 2024 Bonds
 August 12, 2024: Closing for the Series 2024 Note occurred from Regions Capital Advantage, Inc. in an amount not to exceed $5,000,000 providing for a floating interest rate of 79% of 1M Term SOFR + 80 basis points, providing for a period of capitalized interest, with a term not to exceed 2 years
 September 15, 2025: Closing for the Series 2024 Note Extension occurred resulting in a maturity date of August 12, 2027, of the Series 2024 Note
 July 9, 2026: The Supreme Court of Florida issues its decision, “Finding no error, we affirm the final judgement validating the UPRD’s 2024 bond issue”
 July 10, 2026: The Chairman, Head of the Finance Committee, UPCC, District Counsel, Bond Counsel & PFM met to discuss the results of the Supreme Court of Florida’s decision. It was determined that working to close the Series 2026 Bonds (formerly the Series 2024 Bonds) prior to the Final Tax Roll Deadline of September 15, 2026, would be the most cost-effective course of action for the District. To do so, the District would need to initiate the Chapter 170 process at the upcoming July 17, 2026, meeting to allow for the appropriate amount of time to close the 2026 bonds by September 15, 2026

2026 Bond Overview

What’s Happening at a High Level

  As a result of a favorable opinion by the Supreme Court of Florida, University Park Recreation District is issuing Non-Ad Valorem Assessment Bonds, Series 2026. These are a type of special assessment bond — meaning the bonds are repaid not through property taxes based on value (ad valorem), but through fixed assessments levied on properties that benefit from the improvements being financed. The district is essentially borrowing money now (via bond investors) to fund capital improvements, and will repay those investors over time through charges collected from property owners in the district.
  The working group executing this includes:

Bond Counsel (BC) – Greenberg Traurig — provides legal opinions on bond validity & authors various legal documents pertaining to the issuance of bonds
Disclosure Counsel (DC) – Greenberg Traurig — prepares the offering document and the continuing disclosure agreement, and provides certain securities law opinions
District Counsel (District C) – Blalock Walters — handles district-specific legal work

Financial Advisor (FA) – PFM Financial Advisors LLC — structures the deal, advises the district & authors the assessment methodology
Underwriter (UW) – TBD — will purchase the bonds by competitive bid and market the bonds to investors

The District itself, which has ultimate authority over the issuance

The Preliminary Timeline in Context

 The preliminary financing schedule runs July through September 2026, with closing on September 14. The key milestones fall into four phases:
  1. Authorization & Documentation (July)
The board meets July 17 to formally kick off the process. Legal documents — the Preliminary Official Statement (POS), Notice of Sale (NOS), Supplemental Notice (SNOS), and the governing Resolution — are drafted and circulated
  2. Credit & Market Preparation (August 1–11)
The district pursues bond insurance and/or credit ratings, which affect the interest rate investors will demand. The TRIM deadline on August 1 is a Florida-specific requirement ensuring the assessment is properly noticed to property owners. The August 4 board meeting formally approves the bond documents, and on August 11 the official offering documents are published to the market
  3. Assessment Equalization & Sale (Mid-to-Late August)
A Special Board Meeting equalizes the assessments — ensuring each property owner's share is fair and legally defensible. On August 25, bids are opened and the bonds are awarded to the institution providing the lowest interest rate
  4. Closing & Tax Roll Certification (September)
Closing documents are finalized, the board adopts final assessments, and the deal closes September 14. Bonds are redelivered by the winning bidder to individual investors. The September 15 Final Tax Roll Deadline is critical — assessments must be certified to the county tax collector on time or the district loses a full year of collections, resulting in the need for capitalized interest (which would directly offset funds for projects)

Kicking Off the Chapter 170 Process

What Is Chapter 170?

 Florida Statute Chapter 170 is the legal framework that authorizes municipalities and special districts to levy special assessments for local improvements and to issue bonds backed by those assessments. It provides the procedural roadmap the district must follow to:
Legally impose assessments on benefited properties

Issue bonds secured by those assessment revenues

Ensure the process is defensible against legal challenge

What Happens at Kick-Off (July 17 Board Meeting)

  The kick-off initiates the formal statutory sequence, which generally includes:

Resolution of Intent — The board adopts a resolution declaring its intent to make improvements and levy assessments, describing the project and the affected area
Notice to Property Owners — Property owners in the district must be given proper legal notice that assessments are being considered
  Once the process is initiated, the subsequent events to occur are:

Public Hearing — A hearing is scheduled where owners can be heard and object to the assessments

Equalization Hearing — The board equalizes (adjusts) assessments to ensure they are fair and proportionate to benefit received
Final Assessment Resolution — The board formally adopts the final assessment roll

Why its Important

  The Chapter 170 process is the legal backbone of the entire bond issue for several interconnected reasons:

Without valid assessments, there's no revenue stream. The bonds are repaid solely from assessment collections. If the assessments are legally flawed, bond investors have no security.
It creates the lien. Chapter 170 assessments become a lien on the property, giving them priority and making non-payment enforceable — this is what makes the bonds creditworthy to investors.
Procedural compliance protects against challenge. If notice, hearing, and equalization requirements aren't followed precisely, property owners can challenge the assessments in court and potentially invalidate them
It triggers the TRIM notice requirement. Florida's Truth in Millage (TRIM) process, with its August 1 deadline, is intertwined with the assessment levy, requiring the district to notify property owners of the proposed assessment amount — another statutory protection for owners.
Bond counsel's opinion depends on it. Greenberg Traurig (Bond Counsel) will only issue a clean legal opinion — which investors and the market require — if the Chapter 170 process was followed correctly. No clean opinion means no marketable bonds.
 In short, Chapter 170 is not just a procedural formality — it is the legal architecture that makes the entire financing possible and enforceable.

Key Terms Referenced

Key Terms Referenced

 Assessment Methodology: The analytical framework that calculates each property owner's proportionate share of the bond costs, based on the benefit each parcel receives from the improvements financed by the bonds
 Preliminary Official Statement (POS): The initial disclosure document provided to prospective investors, describing the bond terms, the district, the assessments, and associated risks — distributed before the final bond sale
 Summary Notice of Sale (SNOS): A condensed public notice published in the Bond Buyer announcing the upcoming bond sale, key terms, and directing investors to the full Notice of Sale and POS
 Notice of Sale (NOS): The formal legal notice inviting bids or stating negotiated sale terms, specifying the date, time, and conditions under which the bonds will be sold
 Authorizing Resolution: The governing board's official action adopting the legal authority to issue the bonds, levy the assessments, and execute all related financing documents
 Bond Insurance Package: Application materials submitted to a bond insurer to obtain a financial guarantee policy, which enhances the bonds' credit quality and lowers the interest cost to the district
 Bond Ratings Package: Materials submitted to a credit rating agency (e.g., Moody's, S&P) to obtain an independent rating, signaling the bonds' risk level to the investment market
 TRIM Notice: Florida's Truth in Millage notice — a statutory requirement to inform property owners of the proposed assessment amount before formal adoption, with a hard deadline of August 1
 Official Statement (OS): The final, binding disclosure document delivered to bond purchasers at closing, replacing the POS with confirmed terms, final figures, and all required legal opinions
 Final Tax Roll Deadline: The statutory deadline by which the district must certify the final assessment roll to the County Tax Collector, allowing assessments to be placed on the county's tax roll for collection — set at September 15 per the financing schedule. Missing this date would delay collections by a full year, directly impacting the district's ability to service the bonds

University Park Recreation District

Presentation of Master Assessment Methodology Related to Series 2026 Bonds

MASTER ASSESSMENT METHODOLOGY

UNIVERSITY PARK RECREATION DISTRICT SERIES 2026 BOND(S)

November 2023 (adopted December 2023) (Updated July 2026)

Prepared for:

Members of the Board of Supervisors, University Park Recreation District

Prepared on November 3, 2023 (adopted December 8, 2023 and updated July 17, 2026)

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

MASTER ASSESSMENT METHODOLOGY UNIVERSITY PARK RECREATION DISTRICT SERIES 2026 BOND(S)

November 3, 2023 (adopted December 8, 2023 and Updated July 17, 2026)

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

Since the initial consideration and acceptance of this Methodology in December 2023, the District has been subject to the following timeline of events:
Presentation of Methodology in December 2023, which was adopted by the District
The District held the applicable referendum on January 16, 2024, which passed by a vote of 579 (yes) to 363 (no)
Bond Validation hearing on April 29, 2024 (the final judgement validating the bonds was issued on May 14, 2024)
Post judgment proceedings resulted in an appeal to the Supreme Court of Florida
As a result of the appeal proceedings, the District Board pivoted to the issuance of the 2024 Note for interim financing of the golf course irrigation replacement
On August 12, 2024, the closing for the Series 2024 Note occurred from Regions Capital Advantage, Inc. in an amount not-to-exceed $5,000,000 providing for a floating interest rate at 79% of 1M Term SOFR + 80 basis points, providing for a period of capitalized interest, with a term not to exceed 2 years
On September 15, 2025, the closing for the Series 2024 Note Extension occurred resulting in a maturity date of August 12, 2027, of the Series 2024 Note
The Supreme Court of Florida issues its decision on July 9, 2026, “Finding no error, we affirm the final judgment validating the UPRD’s 2024 bond issue.”

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 2026 Bond(s)”). These units represent the source of repayment of the Series 2026 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	$	
New Admin & Activity Ctr Bldg	$6,192,570	
Tennis Fitness Expansion	$2,727,035	
Reconfigure Existing Fitness Ctr	$1,066,910	
Kitchen Renovation	$2,750,434	
Golf Course Irrigation System Replacement**	$6,000,000	
TOTAL*	$18,736,949	
Source: Engineer’s Report (Kimley-Horn & Associates, Inc., December 6, 2023) *subject to change
**a portion of the golf course irrigation system replacement was financed via the 2024 Note described in the background

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.

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

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;
3 595 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

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

As discussed herein, the average assessment (principal per unit) for the Series 2026 Bonds would be
$17,138. The total amount of the proposed assessments would vary from $9,808 to $38,462 based on the 50%/50% methodology previously used for the bond assessments as described below.
The proposed assessments would amount to 1.4% to 3.7% (average of 2.40%) of the market values of homes (also referred to as the just values) as estimated by the Manatee County Property Appraiser as of 2025 (for calendar year 2026). Since 2017, property values of UPRD properties have increased by an estimated 55.9% 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 1.4% to 3.7% (average of 2.40%) of home values as of 2025.
It’s reasonable 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.

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

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 2026 Bond(s). Given the issuance of the Series 2024 Note to fund an element of certain recreational improvements, a portion of project proceeds will be used to pay off the balance of the 2024 Note in the amount of an estimated $5 million. Since the exact interest rate and issuance costs cannot be known with certainty until the Series 2026 Bond(s) are issued, the Series 2026 Bond(s) were based on the following core considerations: 1) a maximum par amount of
$20,600,000, 2) an interest rate of 5.5% and 3) a term of 30 years.
In addition to core considerations, with any issuance of long-term debt there are certain elements standard to an issuance depending on the final structure, such as a debt service reserve account, a capitalized interest account and cost of issuance which pays for costs associated with the necessary legal and professional opinions needed to close the transaction including bond counsel, district counsel, financial advisor, and trustee. Also included in the cost of issuance is any necessary bank placement fee and/or underwriter’s discount, Table 2 summarizes the Series 2026 Bond(s) sizing.

It is important to note that the ultimate structure of the financing and associated financing rate, will impact the funds available for 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 2026 Bond(s)

Category Project Funds
Debt Service Reserve (50% of MADS) Capitalized Interest
Cost of Issuance Competitive Sale Costs Bond Insurance Rounding
Maximum Bond Principal

Average Annual Interest Rate:
Term (Years):
Capitalized Interest (Months):
Maximum Net Annual Debt Service: Maximum Gross Annual Debt Service (1): Source: PFM Financial Advisors LLC

Total Value
$18,500,000
$711,743.75
$616,855.56
$250,000.00
$206,000.00
$313,768.54
$1,632.15
$20,600,000

5.50%
30
7
$1,423,488
$1,530,632

(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 2026 Bond(s) to the benefitting properties in UPRD. For example, it is reasonable to allocate the costs equally to all households per unit since all receive special benefits from the recreational improvements. Alternatively, it is reasonable to allocate a portion of the costs based on the values of the homes. This is because if all homes received an equal percentage benefit from the recreational facilities related to an increase in, or protection of, the value of their property, the more valuable homes receive more dollar value of benefit than do the less valuable homes. In addition, it is reasonable to allocate the costs of the Series 2026 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 2025 market value of the homes for calendar year 2026 as provided by the Manatee County Property Appraiser. 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 in 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 2025 market value of homes in UPRD (for calendar year 2026), the millage required is 0.8222. 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.
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 the fixed valuation date for the 2026 calendar year as provided by the Manatee County Property Appraiser, is appropriate for the following reasons. First, it represents a current set of valuations consistent with the form of the approved methodology which voters approved in advance of its January 2024 referendum. Second, a fixed valuation provides certainty to the properties being assessed that

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 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)).

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 on or before November 1 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.

Exhibit A – Assessment Roll

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054102059	AB	1	Albermarle	6805	Chancery PL	34201	1,264.13	29,765.53	$22,558	$1,039.39	$636.70	$1,676.09	
2054102109	AB	2	Albermarle	6801	Chancery PL	34201	1,334.93	31,990.99	$23,341	$1,097.60	$636.70	$1,734.30	
2054102159	AB	3	Albermarle	6734	Chancery PL	34201	2,281.44	43,102.87	$33,815	$1,875.84	$636.70	$2,512.54	
2054102209	AB	4	Albermarle	6730	Chancery CT	34201	1,823.67	38,203.78	$28,749	$1,499.45	$636.70	$2,136.15	
2054102259	AB	5	Albermarle	6726	Chancery PL	34201	1,945.34	40,917.22	$30,096	$1,599.49	$636.70	$2,236.19	
2054102309	AB	6	Albermarle	6722	Chancery PL	34201	1,387.17	32,511.57	$23,919	$1,140.55	$636.70	$1,777.25	
2054102359	AB	7	Albermarle	6718	Chancery PL	34201	1,604.45	34,975.28	$26,324	$1,319.20	$636.70	$1,955.90	
2054102409	AB	8	Albermarle	6714	Chancery PL	34201	1,564.13	34,931.94	$25,877	$1,286.05	$636.70	$1,922.76	
2054102459	AB	9	Albermarle	6710	Chancery PL	34201	2,236.65	43,648.99	$33,319	$1,839.01	$636.70	$2,475.71	
2054102509	AB	10	Albermarle	6706	Chancery PL	34201	2,192.62	42,995.06	$32,832	$1,802.81	$636.70	$2,439.51	
2054102559	AB	11	Albermarle	6702	Chancery Pl	34201	2,284.76	44,262.45	$33,852	$1,878.57	$636.70	$2,515.27	
1919925550	AS	1	Ascot	7411	Ascot Court	34201	738.72	20,665.87	$16,744	$607.39	$636.70	$1,244.09	
1919925600	AS	2	Ascot	7415	Ascot Court	34201	596.58	20,372.76	$15,171	$490.51	$636.70	$1,127.22	
1919925659	AS	3	Ascot	7419	Ascot Court	34201	925.48	21,523.14	$18,810	$760.95	$636.70	$1,397.65	
1919925709	AS	4	Ascot	7423	Ascot Court	34201	615.88	20,647.78	$15,384	$506.39	$636.70	$1,143.09	
1919925758	AS	5	Ascot	7427	Ascot Court	34201	695.57	21,500.05	$16,266	$571.91	$636.70	$1,208.61	
1919925808	AS	6	Ascot	7431	Ascot Court	34201	619.35	20,660.33	$15,423	$509.24	$636.70	$1,145.94	
1919925857	AS	7	Ascot	7503	Ascot Court	34201	713.46	21,144.70	$16,464	$586.61	$636.70	$1,223.32	
1919925907	AS	8	Ascot	7507	Ascot Court	34201	716.65	21,791.39	$16,499	$589.24	$636.70	$1,225.94	
1919925956	AS	9	Ascot	7511	Ascot Court	34201	594.21	20,296.53	$15,144	$488.57	$636.70	$1,125.27	
1919926004	AS	10	Ascot	7515	Ascot Court	34201	694.68	21,616.96	$16,256	$571.18	$636.70	$1,207.88	
1919926053	AS	11	Ascot	7519	Ascot Court	34201	914.52	22,132.36	$18,689	$751.93	$636.70	$1,388.64	
1919926103	AS	12	Ascot	7523	Ascot Court	34201	665.08	21,211.96	$15,929	$546.84	$636.70	$1,183.54	
1919926152	AS	13	Ascot	7527	Ascot Court	34201	663.36	21,259.63	$15,910	$545.43	$636.70	$1,182.13	
1919926202	AS	14	Ascot	7531	Ascot Court	34201	594.49	20,353.25	$15,148	$488.80	$636.70	$1,125.50	
1919926251	AS	15	Ascot	7535	Ascot Court	34201	759.55	22,308.02	$16,974	$624.52	$636.70	$1,261.22	
1919926301	AS	16	Ascot	7540	Ascot Court	34201	625.49	21,133.87	$15,491	$514.29	$636.70	$1,150.99	
1919926350	AS	17	Ascot	7536	Ascot Court	34201	859.49	23,209.86	$18,080	$706.69	$636.70	$1,343.39	
1919926400	AS	18	Ascot	7532	Ascot Court	34201	672.04	21,237.24	$16,006	$552.57	$636.70	$1,189.27	
1919926459	AS	19	Ascot	7528	Ascot Court	34201	600.40	20,286.87	$15,213	$493.66	$636.70	$1,130.36	
1919926509	AS	20	Ascot	7524	Ascot Court	34201	680.56	21,567.80	$16,100	$559.57	$636.70	$1,196.27	
1919926558	AS	21	Ascot	7520	Ascot Court	34201	663.56	21,267.41	$15,912	$545.59	$636.70	$1,182.29	
1919926608	AS	22	Ascot	7516	Ascot Court	34201	659.41	20,902.40	$15,866	$542.18	$636.70	$1,178.88	
1919926657	AS	23	Ascot	7512	Ascot Court	34201	711.86	21,722.98	$16,446	$585.31	$636.70	$1,222.01	
1919926707	AS	24	Ascot	7508	Ascot Court	34201	671.01	21,228.58	$15,994	$551.72	$636.70	$1,188.42	
1919926756	AS	25	Ascot	7504	Ascot Court	34201	679.15	21,343.05	$16,084	$558.40	$636.70	$1,195.11	
1919926806	AS	26	Ascot	7432	Ascot Court	34201	592.73	20,318.74	$15,128	$487.35	$636.70	$1,124.05	
1919926855	AS	27	Ascot	7428	Ascot Court	34201	715.23	21,873.16	$16,484	$588.07	$636.70	$1,224.77	
1919926905	AS	28	Ascot	7424	Ascot Court	34201	607.59	20,559.83	$15,292	$499.57	$636.70	$1,136.27	
1919926954	AS	29	Ascot	7420	Ascot Court	34201	675.01	21,550.30	$16,039	$555.00	$636.70	$1,191.70	
1919927029	AS	30	Ascot	7416	Ascot Court	34201	582.41	20,240.02	$15,014	$478.87	$636.70	$1,115.57	
1919927051	AS	31	Ascot	7412	Ascot Court	34201	569.83	19,788.42	$14,875	$468.52	$636.70	$1,105.23	
1920206559	BO	1	Boltons	7604	Boltons CT	34201	731.26	21,737.69	$16,661	$601.25	$636.70	$1,237.96	
1920206609	BO	2	Boltons	7608	Boltons CT	34201	635.06	20,888.29	$15,596	$522.16	$636.70	$1,158.86	
1920206659	BO	3	Boltons	7612	Boltons CT	34201	730.63	22,208.58	$16,654	$600.73	$636.70	$1,237.44	
1920206709	BO	4	Boltons	7616	Boltons CT	34201	755.33	22,399.72	$16,927	$621.04	$636.70	$1,257.74	
1920206759	BO	5	Boltons	7620	Boltons CT	34201	910.37	22,032.71	$18,643	$748.52	$636.70	$1,385.23	
1920206809	BO	6	Boltons	7624	Boltons CT	34201	768.82	22,475.81	$17,077	$632.13	$636.70	$1,268.84	
1920206859	BO	7	Boltons	7628	Boltons CT	34201	732.90	22,065.86	$16,679	$602.60	$636.70	$1,239.30	
1919927559	CH	1	Chelsea	7304	Chelsea CT	34201	1,692.86	34,288.32	$27,302	$1,391.90	$636.70	$2,028.60	
1919927609	CH	2	Chelsea	7308	Chelsea CT	34201	1,447.21	31,343.11	$24,584	$1,189.92	$636.70	$1,826.62	
1919927659	CH	3	Chelsea	7312	Chelsea CT	34201	1,353.89	30,278.97	$23,551	$1,113.19	$636.70	$1,749.89	
1919927709	CH	4	Chelsea	7316	Chelsea CT	34201	1,421.09	32,208.87	$24,295	$1,168.44	$636.70	$1,805.14	
1919927759	CH	5	Chelsea	7320	Chelsea CT	34201	1,791.81	37,173.81	$28,397	$1,473.26	$636.70	$2,109.96	
1919927809	CH	6	Chelsea	7324	Chelsea CT	34201	1,494.46	38,584.55	$25,106	$1,228.77	$636.70	$1,865.47	
1919927859	CH	7	Chelsea	7328	Chelsea CT	34201	1,419.30	34,470.92	$24,275	$1,166.97	$636.70	$1,803.67	
1919927909	CH	8	Chelsea	7332	Chelsea CT	34201	2,045.79	41,696.65	$31,207	$1,682.08	$636.70	$2,318.79	
1919927959	CH	9	Chelsea	7336	Chelsea CT	34201	1,851.10	42,281.92	$29,053	$1,522.00	$636.70	$2,158.70	
2054143108	DV	1	Devonshire PL	6923	Chancery PL	34201	817.65	24,574.16	$17,617	$672.29	$636.70	$1,308.99	
2054143157	DV	2	Devonshire PL	6919	Chancery PL	34201	780.56	24,215.95	$17,207	$641.79	$636.70	$1,278.49	
2054143207	DV	3	Devonshire PL	6915	Chancery PL	34201	903.57	26,066.51	$18,568	$742.93	$636.70	$1,379.63	
2054143256	DV	4	Devonshire PL	6911	Chancery CT	34201	956.53	26,168.76	$19,154	$786.48	$636.70	$1,423.18	
2054143306	DV	5	Devonshire PL	6907	Chancery CT	34201	753.36	23,469.31	$16,906	$619.43	$636.70	$1,256.13	
2054143355	DV	6	Devonshire PL	6903	Chancery CT	34201	777.12	23,637.69	$17,169	$638.96	$636.70	$1,275.67	
2054143405	DV	7	Devonshire PL	7933	Wyndham CT	34201	782.08	23,787.33	$17,223	$643.04	$636.70	$1,279.74	
2054143454	DV	8	Devonshire PL	7929	Wyndham CT	34201	794.01	23,990.80	$17,355	$652.85	$636.70	$1,289.55	
2054143504	DV	9	Devonshire PL	7925	Wyndham CT	34201	877.93	25,131.36	$18,284	$721.84	$636.70	$1,358.55	
2054143553	DV	10	Devonshire PL	7921	Wyndham CT	34201	909.18	25,509.87	$18,630	$747.54	$636.70	$1,384.24	
2054143603	DV	11	Devonshire PL	7917	Wyndham CT	34201	761.89	23,463.12	$17,000	$626.44	$636.70	$1,263.14	
2054143652	DV	12	Devonshire PL	7913	Wyndham CT	34201	1,206.26	25,768.30	$21,917	$991.81	$636.70	$1,628.51	
2054143702	DV	13	Devonshire PL	7909	Wyndham CT	34201	929.68	21,595.66	$18,857	$764.40	$636.70	$1,401.10	
2054143751	DV	14	Devonshire PL	7905	Wyndham CT	34201	1,046.77	24,681.49	$20,152	$860.67	$636.70	$1,497.37	
2054143801	DV	15	Devonshire PL	7918	Wyndham CT	34201	877.92	24,994.52	$18,284	$721.84	$636.70	$1,358.54	
2054143850	DV	16	Devonshire PL	7922	Wyndham CT	34201	739.33	23,169.78	$16,750	$607.89	$636.70	$1,244.59	
2054143900	DV	17	Devonshire PL	7926	Wyndham CT	34201	914.17	25,562.33	$18,685	$751.65	$636.70	$1,388.35	
2054143959	DV	18	Devonshire PL	7930	Wyndham CT	34201	750.74	23,334.50	$16,877	$617.27	$636.70	$1,253.97	
1919905107	EC	1	Eaton Place	7535	Eaton CT	34201	746.87	23,795.22	$16,834	$614.09	$636.70	$1,250.79	
1919905156	EC	2	Eaton Place	7531	Eaton CT	34201	768.98	24,208.48	$17,078	$632.27	$636.70	$1,268.97	
1919905206	EC	3	Eaton Place	7527	Eaton CT	34201	696.04	22,962.74	$16,271	$572.30	$636.70	$1,209.00	
1919905255	EC	4	Eaton Place	7523	Eaton CT	34201	797.02	24,527.38	$17,389	$655.32	$636.70	$1,292.02	
1919905305	EC	5	Eaton Place	7519	Eaton CT	34201	794.13	24,490.23	$17,357	$652.95	$636.70	$1,289.65	
1919905354	EC	6	Eaton Place	7515	Eaton CT	34201	899.10	26,139.50	$18,518	$739.26	$636.70	$1,375.96	
1919905404	EC	7	Eaton Place	7511	Eaton CT	34201	842.22	25,057.55	$17,889	$692.48	$636.70	$1,329.19	
1919905453	EC	8	Eaton Place	7507	Eaton CT	34201	870.60	25,540.69	$18,203	$715.82	$636.70	$1,352.52	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919905503	EC	9	Eaton Place	7503	Eaton CT	34201	1,086.08	24,323.13	$20,587	$893.00	$636.70	$1,529.70	
1919905552	EC	10	Eaton Place	7501	Eaton CT	34201	723.06	23,102.25	$16,570	$594.51	$636.70	$1,231.21	
1919905602	EC	11	Eaton Place	7421	Eaton Ct	34201	801.35	24,464.91	$17,437	$658.88	$636.70	$1,295.58	
1919905651	EC	12	Eaton Place	7417	Eaton CT	34201	838.67	24,798.10	$17,850	$689.57	$636.70	$1,326.27	
1919905701	EC	13	Eaton Place	7413	Eaton CT	34201	785.03	23,976.84	$17,256	$645.46	$636.70	$1,282.16	
1919905750	EC	14	Eaton Place	7409	Eaton CT	34201	788.87	23,913.74	$17,299	$648.62	$636.70	$1,285.33	
1919905800	EC	15	Eaton Place	7405	Eaton CT	34201	755.58	23,873.03	$16,930	$621.25	$636.70	$1,257.95	
1919905859	EC	16	Eaton Place	7401	Eaton CT	34201	938.38	26,685.64	$18,953	$771.55	$636.70	$1,408.25	
1919905909	EC	17	Eaton Place	7361	Eaton CT	34201	875.03	25,654.32	$18,252	$719.46	$636.70	$1,356.17	
1919905958	EC	18	Eaton Place	7416	Eaton CT	34201	743.48	23,350.98	$16,796	$611.30	$636.70	$1,248.00	
1919906006	EC	19	Eaton Place	7420	Eaton CT	34201	764.14	24,161.67	$17,025	$628.29	$636.70	$1,264.99	
1919906055	EC	20	Eaton Place	7424	Eaton CT	34201	717.51	23,109.84	$16,509	$589.95	$636.70	$1,226.65	
1919906105	EC	21	Eaton Place	7428	Eaton CT	34201	1,162.79	24,948.20	$21,436	$956.07	$636.70	$1,592.77	
1919906154	EC	22	Eaton Place	6300	Thorndon CL	34201	822.51	24,485.06	$17,671	$676.28	$636.70	$1,312.98	
1919906204	EC	23	Eaton Place	6302	Thorndon CL	34201	761.65	23,749.11	$16,997	$626.24	$636.70	$1,262.94	
1919906253	EC	24	Eaton Place	6304	Thorndon CL	34201	749.92	23,601.07	$16,868	$616.60	$636.70	$1,253.30	
1919906303	EC	25	Eaton Place	6306	Thorndon CL	34201	719.80	23,049.28	$16,534	$591.83	$636.70	$1,228.53	
1919906352	EC	26	Eaton Place	6308	Thornton CL	34201	757.74	23,658.33	$16,954	$623.03	$636.70	$1,259.73	
1919906402	EC	27	Eaton Place	6310	Thornton CL	34201	772.57	24,029.46	$17,118	$635.22	$636.70	$1,271.92	
1919906451	EC	28	Eaton Place	6312	Thorndon CL	34201	737.58	23,395.39	$16,731	$606.45	$636.70	$1,243.15	
1919906501	EC	29	Eaton Place	6314	Thorndon CL	34201	784.68	24,082.18	$17,252	$645.18	$636.70	$1,281.88	
1919906550	EC	30	Eaton Place	6316	Thorndon CL	34201	790.57	23,771.08	$17,317	$650.02	$636.70	$1,286.72	
1919906600	EC	31	Eaton Place	6318	Thorndon CL	34201	856.25	25,116.04	$18,044	$704.02	$636.70	$1,340.73	
1919906659	EC	32	Eaton Place	6322	Thorndon CL	34201	745.39	23,601.49	$16,817	$612.88	$636.70	$1,249.58	
1919906709	EC	33	Eaton Place	6324	Thorndon CL	34201	1,024.36	24,998.94	$19,904	$842.25	$636.70	$1,478.95	
1919906758	EC	34	Eaton Place	6326	Thorndon CL	34201	598.73	20,890.34	$15,194	$492.29	$636.70	$1,128.99	
1919906808	EC	35	Eaton Place	6328	Thorndon CL	34201	702.01	22,889.19	$16,337	$577.21	$636.70	$1,213.91	
1919906857	EC	36	Eaton Place	6330	Thorndon CL	34201	792.91	24,240.55	$17,343	$651.94	$636.70	$1,288.64	
1919906907	EC	37	Eaton Place	6335	Thorndon CL	34201	702.65	23,046.69	$16,344	$577.73	$636.70	$1,214.43	
1919906956	EC	38	Eaton Place	6337	Thorndon CL	34201	866.23	24,727.62	$18,155	$712.23	$636.70	$1,348.93	
1919907004	EC	39	Eaton Place	7530	Eaton CT	34201	947.90	22,490.64	$19,058	$779.37	$636.70	$1,416.08	
1919907053	EC	40	Eaton Place	7526	Eaton CT	34201	697.63	22,577.18	$16,289	$573.60	$636.70	$1,210.30	
1919907103	EC	41	Eaton Place	7522	Eaton CT	34201	742.33	23,504.76	$16,783	$610.35	$636.70	$1,247.06	
1919907152	EC	42	Eaton Place	7518	Eaton CT	34201	772.41	23,974.70	$17,116	$635.09	$636.70	$1,271.79	
1919907202	EC	43	Eaton Place	7514	Eaton CT	34201	762.08	23,481.51	$17,002	$626.59	$636.70	$1,263.29	
1919907251	EC	44	Eaton Place	7510	Eaton CT	34201	753.06	23,677.56	$16,902	$619.18	$636.70	$1,255.88	
1919907301	EC	45	Eaton Place	7506	Eaton CT	34201	792.17	24,014.73	$17,335	$651.34	$636.70	$1,288.04	
1919907350	EC	46	Eaton Place	7502	Eaton CT	34201	807.04	24,565.97	$17,500	$663.56	$636.70	$1,300.27	
1919907400	EC	47	Eaton Place	6301	Thorndon CL	34201	766.80	23,781.02	$17,054	$630.48	$636.70	$1,267.18	
1919907459	EC	48	Eaton Place	6303	Thorndon CL	34201	804.73	24,409.30	$17,474	$661.66	$636.70	$1,298.37	
1919907509	EC	49	Eaton Place	6305	Thorndon CL	34201	790.65	24,313.43	$17,318	$650.08	$636.70	$1,286.78	
1919907558	EC	50	Eaton Place	6307	Thorndon CL	34201	837.80	24,992.26	$17,840	$688.86	$636.70	$1,325.56	
1919907608	EC	51	Eaton Place	6309	Thorndon CL	34201	785.12	24,203.47	$17,257	$645.54	$636.70	$1,282.24	
1919907657	EC	52	Eaton Place	6311	Thorndon CL	34201	772.92	23,927.24	$17,122	$635.51	$636.70	$1,272.21	
1919907707	EC	53	Eaton Place	6323	Thorndon CL	34201	708.42	22,957.13	$16,408	$582.47	$636.70	$1,219.17	
1919912400	EC	54	Eaton Place Unit II	7357	Eaton CT	34201	831.62	25,105.85	$17,772	$683.77	$636.70	$1,320.48	
1919912459	EC	55	Eaton Place Unit II	7353	Eaton CT	34201	1,024.76	26,628.68	$19,909	$842.57	$636.70	$1,479.28	
1919912509	EC	56	Eaton Place Unit II	7349	Eaton CT	34201	1,270.89	26,037.44	$22,632	$1,044.94	$636.70	$1,681.65	
1919912558	EC	57	Eaton Place Unit II	7345	Eaton CT	34201	927.54	26,546.66	$18,833	$762.64	$636.70	$1,399.34	
1919912608	EC	58	Eaton Place Unit II	7325	Eaton Ct	34201	1,021.14	24,156.74	$19,869	$839.60	$636.70	$1,476.30	
1919912657	EC	59	Eaton Place Unit II	7321	Eaton CT	34201	804.83	24,709.60	$17,475	$661.74	$636.70	$1,298.44	
1919912707	EC	60	Eaton Place Unit II	7317	Eaton CT	34201	787.93	24,356.09	$17,288	$647.85	$636.70	$1,284.55	
1919912756	EC	61	Eaton Place Unit II	7313	Eaton CT	34201	821.71	24,902.00	$17,662	$675.62	$636.70	$1,312.32	
1919912806	EC	62	Eaton Place Unit II	7309	Eaton Ct	34201	761.95	24,016.22	$17,001	$626.49	$636.70	$1,263.19	
1919912855	EC	63	Eaton Place Unit II	7305	Eaton CT	34201	824.11	25,170.56	$17,688	$677.60	$636.70	$1,314.30	
1919912905	EC	64	Eaton Place Unit II	7301	Eaton CT	34201	815.13	24,990.89	$17,589	$670.21	$636.70	$1,306.92	
1919912954	EC	65	Eaton Place Unit II	7302	Eaton Ct	34201	934.22	26,481.95	$18,907	$768.13	$636.70	$1,404.83	
1919913002	EC	66	Eaton Place Unit II	7306	Eaton CT	34201	867.83	24,767.93	$18,172	$713.54	$636.70	$1,350.24	
1919913051	EC	67	Eaton Place Unit II	7310	Eaton CT	34201	770.31	23,989.97	$17,093	$633.36	$636.70	$1,270.06	
1919913101	EC	68	Eaton Place Unit II	7314	Eaton CT	34201	936.35	24,230.31	$18,931	$769.88	$636.70	$1,406.59	
1919913150	EC	69	Eaton Place Unit II	7318	Eaton CT	34201	671.16	22,472.76	$15,996	$551.83	$636.70	$1,188.54	
1919913200	EC	70	Eaton Place Unit II	7322	Eaton CT	34201	780.56	23,768.68	$17,207	$641.79	$636.70	$1,278.49	
1919913259	EC	71	Eaton Place Unit II	7326	Eaton CT	34201	909.62	22,907.53	$18,635	$747.90	$636.70	$1,384.60	
1919913309	EC	72	Eaton Place Unit II	7330	Eaton CT	34201	760.35	23,786.70	$16,983	$625.18	$636.70	$1,261.88	
1919913358	EC	73	Eaton Place Unit II	7334	Eaton CT	34201	1,051.02	24,161.69	$20,199	$864.17	$636.70	$1,500.87	
1919913408	EC	74	Eaton Place Unit II	7338	Eaton Ct	34201	825.05	24,382.37	$17,699	$678.37	$636.70	$1,315.07	
1919913457	EC	75	Eaton Place Unit II	7342	Eaton CT	34201	744.06	23,514.37	$16,803	$611.78	$636.70	$1,248.48	
1919913507	EC	76	Eaton Place Unit II	7346	Eaton CT	34201	898.31	23,398.72	$18,510	$738.60	$636.70	$1,375.31	
1919913556	EC	77	Eaton Place Unit II	7350	Eaton CT	34201	646.48	22,025.68	$15,723	$531.55	$636.70	$1,168.25	
1919913606	EC	78	Eaton Place Unit II	7354	Eaton CT	34201	718.62	21,957.90	$16,521	$590.86	$636.70	$1,227.56	
1919913655	EC	79	Eaton Place Unit II	7358	Eaton CT	34201	738.80	23,259.55	$16,744	$607.45	$636.70	$1,244.15	
1919913705	EC	80	Eaton Place Unit II	7362	Eaton CT	34201	734.49	23,079.26	$16,697	$603.91	$636.70	$1,240.62	
1919913754	EC	81	Eaton Place Unit II	7366	Eaton PL	34201	724.67	23,195.82	$16,588	$595.83	$636.70	$1,232.54	
1919913804	EC	82	Eaton Place Unit II	7370	Eaton CT	34201	836.55	23,175.92	$17,826	$687.82	$636.70	$1,324.52	
1919913853	EC	83	Eaton Place Unit II	7400	Eaton Ct	34201	943.57	21,950.87	$19,010	$775.82	$636.70	$1,412.52	
1919913903	EC	84	Eaton Place Unit II	7404	Eaton CT	34201	779.23	24,873.16	$17,192	$640.70	$636.70	$1,277.40	
1919913952	EC	85	Eaton Place Unit II	7408	Eaton CT	34201	910.71	24,539.92	$18,647	$748.80	$636.70	$1,385.50	
1919914000	EC	86	Eaton Place Unit II	7412	Eaton CT	34201	656.83	22,191.68	$15,837	$540.06	$636.70	$1,176.76	
2054168559	GR	1	Grosvenor	8305	Grosvenor CT	34201	1,217.37	29,964.81	$22,040	$1,000.94	$636.70	$1,637.64	
2054168609	GR	2	Grosvenor	8309	Grosvenor CT	34201	1,149.12	26,511.70	$21,285	$944.82	$636.70	$1,581.52	
2054168659	GR	3	Grosvenor	8315	Grosvenor CT	34201	1,233.04	30,394.23	$22,214	$1,013.83	$636.70	$1,650.53	
2054168709	GR	4	Grosvenor	8319	Grosvenor CT	34201	1,139.02	26,545.03	$21,173	$936.52	$636.70	$1,573.22	
2054168759	GR	5	Grosvenor	8323	Grosvenor CT	34201	1,255.58	27,814.60	$22,463	$1,032.36	$636.70	$1,669.06	
2054168809	GR	6	Grosvenor	8327	Grosvenor CT	34201	1,338.71	28,033.09	$23,383	$1,100.71	$636.70	$1,737.41	
2054168859	GR	7	Grosvenor	8331	Grosvenor CT	34201	1,294.96	26,617.95	$22,899	$1,064.74	$636.70	$1,701.44	
2054168909	GR	8	Grosvenor	8335	Grosvenor CT	34201	1,458.43	32,564.83	$24,708	$1,199.15	$636.70	$1,835.85	
2054168959	GR	9	Grosvenor	8339	Grosvenor CT	34201	1,120.61	28,856.98	$20,969	$921.38	$636.70	$1,558.08	
2054169009	GR	10	Grosvenor	8403	Grosvenor CT	34201	1,330.04	31,431.95	$23,287	$1,093.58	$636.70	$1,730.29	
2054169059	GR	11	Grosvenor	8407	Grosvenor CT	34201	1,199.21	29,599.25	$21,839	$986.01	$636.70	$1,622.71	
2054169109	GR	12	Grosvenor	8411	Grosvenor CT	34201	1,258.55	27,497.82	$22,496	$1,034.80	$636.70	$1,671.50	
2054169159	GR	13	Grosvenor	8415	Grosvenor CT	34201	1,242.07	27,300.12	$22,314	$1,021.25	$636.70	$1,657.95	
2054169209	GR	14	Grosvenor	8419	Grosvenor CT	34201	1,127.05	26,855.13	$21,041	$926.68	$636.70	$1,563.38	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054169259	GR	15	Grosvenor	8423	Grosvenor CT	34201	1,142.33	26,258.74	$21,210	$939.24	$636.70	$1,575.94	
2054169309	GR	16	Grosvenor	8418	Grosvenor CT	34201	1,436.52	30,818.08	$24,465	$1,181.13	$636.70	$1,817.83	
2054169359	GR	17	Grosvenor	8414	Grosvenor CT	34201	1,450.80	32,393.12	$24,623	$1,192.87	$636.70	$1,829.57	
2054169409	GR	18	Grosvenor	8410	Grosvenor CT	34201	1,309.81	27,498.54	$23,063	$1,076.95	$636.70	$1,713.65	
2054169459	GR	19	Grosvenor	8406	Grosvenor CT	34201	1,715.61	35,761.44	$27,554	$1,410.61	$636.70	$2,047.31	
2054169509	GR	20	Grosvenor	8402	Grosvenor CT	34201	1,118.56	29,255.07	$20,947	$919.70	$636.70	$1,556.40	
2054169559	GR	21	Grosvenor	8334	Grosvenor CT	34201	1,659.30	35,559.76	$26,930	$1,364.30	$636.70	$2,001.00	
2054169609	GR	22	Grosvenor	8330	Grosvenor CT	34201	1,302.29	30,388.04	$22,980	$1,070.76	$636.70	$1,707.47	
2054169659	GR	23	Grosvenor	8326	Grosvenor CT	34201	1,456.78	32,851.40	$24,689	$1,197.79	$636.70	$1,834.49	
2054169709	GR	24	Grosvenor	8322	Grosvenor CT	34201	1,333.81	32,956.30	$23,329	$1,096.68	$636.70	$1,733.39	
2054169759	GR	25	Grosvenor	8318	Grosvenor CT	34201	1,516.32	32,888.15	$25,348	$1,246.74	$636.70	$1,883.44	
2054169809	GR	26	Grosvenor	8314	Grosvenor CT	34201	1,763.20	36,960.70	$28,080	$1,449.73	$636.70	$2,086.43	
2054169859	GR	27	Grosvenor	8310	Grosvenor CT	34201	1,458.71	43,411.04	$24,711	$1,199.38	$636.70	$1,836.08	
2054169909	GR	28	Grosvenor	8306	Grosvenor CT	34201	1,409.93	32,572.04	$24,171	$1,159.27	$636.70	$1,795.97	
2054169959	GR	29	Grosvenor	8304	Grosvenor CT	34201	1,277.20	27,453.04	$22,702	$1,050.14	$636.70	$1,686.84	
1919601102	HE	1	Henley	6940	Cumberland Terrace	34201	796.23	22,138.31	$17,380	$654.67	$636.70	$1,291.37	
1919601151	HE	2	Henley	6936	Cumberland Terrace	34201	721.65	21,290.92	$16,555	$593.35	$636.70	$1,230.06	
1919601201	HE	3	Henley	6932	Cumberland Terrace	34201	741.73	21,149.21	$16,777	$609.87	$636.70	$1,246.57	
1919601250	HE	4	Henley	6928	Cumberland Terrace	34201	801.58	21,934.42	$17,439	$659.07	$636.70	$1,295.77	
1919601300	HE	5	Henley	6924	Cumberland Terrace	34201	717.73	21,232.91	$16,511	$590.13	$636.70	$1,226.83	
1919601359	HE	6	Henley	6920	Cumberland Terrace	34201	746.52	21,399.87	$16,830	$613.80	$636.70	$1,250.50	
1919601409	HE	7	Henley	6901	Cumberland Terrace	34201	1,057.28	24,842.18	$20,269	$869.31	$636.70	$1,506.02	
1919601458	HE	8	Henley	6905	Cumberland Terrace	34201	1,237.67	27,495.47	$22,265	$1,017.63	$636.70	$1,654.34	
1919601508	HE	9	Henley	6909	Cumberland Terrace	34201	1,107.55	26,443.34	$20,825	$910.65	$636.70	$1,547.35	
1919601557	HE	10	Henley	6915	Cumberland Terrace	34201	853.77	22,561.21	$18,017	$701.98	$636.70	$1,338.69	
1919601607	HE	11	Henley	6919	Cumberland Terrace	34201	869.20	22,238.96	$18,187	$714.67	$636.70	$1,351.37	
1919601656	HE	12	Henley	6923	Cumberland Terr	34201	773.48	21,864.78	$17,128	$635.97	$636.70	$1,272.67	
1919601706	HE	13	Henley	6927	Cumberland Terr	34201	727.60	21,315.96	$16,620	$598.24	$636.70	$1,234.94	
1919601755	HE	14	Henley	6931	Cumberland Terrace	34201	763.20	21,686.88	$17,014	$627.52	$636.70	$1,264.22	
1919601805	HE	15	Henley	6935	Cumberland Terrace	34201	820.62	22,543.15	$17,650	$674.72	$636.70	$1,311.43	
1919601854	HE	16	Henley	6943	Cumberland Terrace	34201	781.28	21,726.52	$17,215	$642.38	$636.70	$1,279.08	
1919601904	HE	17	Henley	6947	Cumberland Terrace	34201	954.80	23,598.72	$19,135	$785.05	$636.70	$1,421.76	
1919601953	HE	18	Henley	6951	Cumberland Terrace	34201	762.16	21,856.00	$17,003	$626.66	$636.70	$1,263.36	
1919602001	HE	19	Henley	7014	Lancaster Court	34201	737.54	21,550.65	$16,731	$606.42	$636.70	$1,243.12	
1919602050	HE	20	Henley	7010	Lancaster Court	34201	734.75	21,277.21	$16,700	$604.12	$636.70	$1,240.82	
1919602100	HE	21	Henley	7006	Lancaster Court	34201	752.59	21,512.92	$16,897	$618.79	$636.70	$1,255.49	
1919602159	HE	22	Henley	7002	Lancaster Court	34201	1,312.95	25,885.31	$23,098	$1,079.53	$636.70	$1,716.23	
1919602209	HE	23	Henley	7003	Lancaster Court	34201	1,078.91	25,678.22	$20,508	$887.09	$636.70	$1,523.80	
1919602258	HE	24	Henley	7007	Lancaster Court	34201	1,278.99	27,700.97	$22,722	$1,051.61	$636.70	$1,688.31	
1919602308	HE	25	Henley	7011	Lancaster Court	34201	1,067.67	25,336.28	$20,384	$877.85	$636.70	$1,514.55	
1919602357	HE	26	Henley	7015	Lancaster CT	34201	895.35	23,553.52	$18,477	$736.17	$636.70	$1,372.87	
1919602407	HE	27	Henley	7019	Lancaster Court	34201	1,050.08	25,243.43	$20,189	$863.39	$636.70	$1,500.09	
1919602456	HE	28	Henley	7023	Lancaster Court	34201	1,021.27	23,679.26	$19,870	$839.70	$636.70	$1,476.41	
1919602506	HE	29	Henley	7027	Lancaster CT	34201	711.72	20,436.81	$16,445	$585.19	$636.70	$1,221.89	
1919602555	HE	30	Henley	7031	Lancaster CT	34201	672.44	20,654.00	$16,010	$552.89	$636.70	$1,189.59	
1919602605	HE	31	Henley	7035	Lancaster Court	34201	756.40	20,964.96	$16,939	$621.92	$636.70	$1,258.62	
1919602654	HE	32	Henley	7039	Lancaster Court	34201	787.22	21,838.10	$17,280	$647.26	$636.70	$1,283.97	
2054148559	HF	1	Heathfield	7738	Heathfield CT	34201	787.43	24,410.42	$17,283	$647.44	$636.70	$1,284.14	
2054148609	HF	2	Heathfield	7734	Heathfield CT	34201	806.45	24,708.74	$17,493	$663.08	$636.70	$1,299.78	
2054148659	HF	3	Heathfield	7730	Heathfield CT	34201	994.42	27,191.68	$19,573	$817.63	$636.70	$1,454.33	
2054148709	HF	4	Heathfield	7726	Heathfield CT	34201	865.88	25,527.12	$18,151	$711.94	$636.70	$1,348.64	
2054148759	HF	5	Heathfield	7722	Heathfield CT	34201	785.19	24,449.50	$17,258	$645.60	$636.70	$1,282.30	
2054148809	HF	6	Heathfield	7718	Heathfield CT	34201	926.33	26,284.44	$18,820	$761.65	$636.70	$1,398.35	
2054148859	HF	7	Heathfield	7714	Heathfield CT	34201	1,039.70	24,594.18	$20,074	$854.86	$636.70	$1,491.56	
2054148909	HF	8	Heathfield	7710	Heathfield CT	34201	908.73	26,103.86	$18,625	$747.17	$636.70	$1,383.87	
2054148959	HF	9	Heathfield	7706	Heathfield CT	34201	917.84	26,250.73	$18,726	$754.66	$636.70	$1,391.36	
2054149009	HF	10	Heathfield	7676	Heathfield CT	34201	1,164.35	29,971.68	$21,453	$957.35	$636.70	$1,594.05	
2054149059	HF	11	Heathfield	7672	Heathfield CT	34201	1,133.20	29,418.98	$21,109	$931.74	$636.70	$1,568.44	
2054149109	HF	12	Heathfield	7668	Heathfield CT	34201	1,084.37	27,791.14	$20,568	$891.59	$636.70	$1,528.29	
2054149159	HF	13	Heathfield	7658	Heathfield CT	34201	906.05	26,092.65	$18,595	$744.97	$636.70	$1,381.67	
2054149209	HF	14	Heathfield	7652	Heathfield CT	34201	919.95	26,292.51	$18,749	$756.39	$636.70	$1,393.10	
2054149259	HF	15	Heathfield	7646	Heathfield CT	34201	912.88	26,248.96	$18,671	$750.58	$636.70	$1,387.28	
2054149309	HF	16	Heathfield	7640	Heathfield CT	34201	945.57	26,716.62	$19,033	$777.46	$636.70	$1,414.16	
2054149359	HF	17	Heathfield	7634	Heathfield CT	34201	945.14	27,006.77	$19,028	$777.11	$636.70	$1,413.81	
2054149409	HF	18	Heathfield	7618	Heathfield CT	34201	840.44	25,236.47	$17,869	$691.02	$636.70	$1,327.73	
2054149459	HF	19	Heathfield	7610	Heathfield CT	34201	860.16	25,479.96	$18,087	$707.24	$636.70	$1,343.94	
2054149509	HF	20	Heathfield	7604	Heathfield CT	34201	923.75	26,407.43	$18,791	$759.52	$636.70	$1,396.22	
2054149559	HF	21	Heathfield	7603	Heathfield CT	34201	875.95	26,531.04	$18,262	$720.22	$636.70	$1,356.92	
2054149609	HF	22	Heathfield	7607	Heathfield CT	34201	1,247.72	30,340.04	$22,376	$1,025.89	$636.70	$1,662.60	
2054149659	HF	23	Heathfield	7611	Heathfield CT	34201	865.84	25,198.60	$18,150	$711.91	$636.70	$1,348.61	
2054149709	HF	24	Heathfield	7615	Heathfield CT	34201	858.95	25,142.74	$18,074	$706.24	$636.70	$1,342.95	
2054149759	HF	25	Heathfield	7619	Heathfield CT	34201	751.69	23,712.71	$16,887	$618.05	$636.70	$1,254.75	
2054149809	HF	26	Heathfield	7623	Heathfield CT	34201	852.31	25,008.18	$18,001	$700.78	$636.70	$1,337.49	
2054149859	HF	27	Heathfield	7627	Heathfield CT	34201	1,033.63	28,756.73	$20,007	$849.87	$636.70	$1,486.57	
2054149909	HF	28	Heathfield	7631	Heathfield CT	34201	823.13	24,971.55	$17,678	$676.79	$636.70	$1,313.49	
2054149959	HF	29	Heathfield	7635	Heathfield CT	34201	928.66	25,524.46	$18,845	$763.56	$636.70	$1,400.26	
2054150009	HF	30	Heathfield	7639	Heathfield CT	34201	690.73	23,130.49	$16,213	$567.93	$636.70	$1,204.63	
2054150059	HF	31	Heathfield	7643	Heathfield CT	34201	832.56	25,095.65	$17,782	$684.54	$636.70	$1,321.25	
2054150109	HF	32	Heathfield	7647	Heathfield CT	34201	955.96	26,886.97	$19,147	$786.00	$636.70	$1,422.70	
2054150159	HF	33	Heathfield	7651	Heathfield CT	34201	907.35	26,134.15	$18,610	$746.03	$636.70	$1,382.74	
2054150209	HF	34	Heathfield	7655	Heathfield CT	34201	1,000.29	27,433.26	$19,638	$822.45	$636.70	$1,459.16	
2054150259	HF	35	Heathfield	7659	Heathfield CT	34201	1,174.29	26,774.48	$21,564	$965.52	$636.70	$1,602.22	
2054150309	HF	36	Heathfield	7663	Heathfield PL	34201	864.79	25,460.80	$18,139	$711.04	$636.70	$1,347.75	
2054150359	HF	37	Heathfield	7667	Heathfield CT	34201	789.42	23,784.09	$17,305	$649.08	$636.70	$1,285.78	
2054130055	HG	1	Hampton Green	6416	Berkshire PL	34201	487.82	18,711.43	$13,967	$401.09	$636.70	$1,037.80	
2054130105	HG	2	Hampton Green	6412	Berkshire PL	34201	475.43	18,241.80	$13,830	$390.90	$636.70	$1,027.61	
2054130154	HG	3	Hampton Green	6408	Berkshire PL	34201	475.43	18,241.80	$13,830	$390.90	$636.70	$1,027.61	
2054130204	HG	4	Hampton Green	6403	Berkshire PL	34201	431.88	17,721.87	$13,348	$355.10	$636.70	$991.80	
2054130253	HG	5	Hampton Green	6407	Berkshire PL	34201	506.54	18,637.00	$14,174	$416.48	$636.70	$1,053.18	
2054130303	HG	6	Hampton Green	6411	Berkshire PL	34201	498.84	18,543.92	$14,089	$410.15	$636.70	$1,046.85	
2054130352	HG	7	Hampton Green	6415	Berkshire PL	34201	437.45	17,841.90	$13,410	$359.68	$636.70	$996.38	
2054130402	HG	8	Hampton Green	6419	Berkshire PL	34201	478.02	18,391.07	$13,859	$393.03	$636.70	$1,029.73	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054130451	HG	9	Hampton Green	6423	Berkshire PL	34201	614.70	18,940.86	$15,371	$505.42	$636.70	$1,142.12	
2054130501	HG	10	Hampton Green	6427	Berkshire PL	34201	493.30	18,633.90	$14,028	$405.60	$636.70	$1,042.30	
2054130550	HG	11	Hampton Green	6431	Berkshire PL	34201	426.64	17,653.60	$13,290	$350.79	$636.70	$987.50	
2054130600	HG	12	Hampton Green	6435	Berkshire PL	34201	577.31	18,938.95	$14,957	$474.67	$636.70	$1,111.37	
2054130659	HG	13	Hampton Green	6406	Addington PL	34201	455.21	18,060.25	$13,606	$374.28	$636.70	$1,010.98	
2054130709	HG	14	Hampton Green	6410	Addington PL	34201	465.14	18,244.24	$13,716	$382.45	$636.70	$1,019.15	
2054130758	HG	15	Hampton Green	6414	Addington PL	34201	476.24	18,204.72	$13,839	$391.57	$636.70	$1,028.27	
2054130808	HG	16	Hampton Green	6418	Addington PL	34201	498.89	18,549.20	$14,090	$410.19	$636.70	$1,046.89	
2054130857	HG	17	Hampton Green	6422	Addington PL	34201	431.77	17,717.91	$13,347	$355.01	$636.70	$991.71	
2054130907	HG	18	Hampton Green	6426	Addington PL	34201	487.27	18,725.89	$13,961	$400.64	$636.70	$1,037.35	
2054130956	HG	19	Hampton Green	6405	Addington PL	34201	587.28	20,118.70	$15,068	$482.87	$636.70	$1,119.57	
2054131004	HG	20	Hampton Green	6409	Addington PL	34201	537.39	18,817.38	$14,516	$441.85	$636.70	$1,078.55	
2054131053	HG	21	Hampton Green	6413	Addington PL	34201	552.84	20,230.45	$14,687	$454.55	$636.70	$1,091.26	
2054131103	HG	22	Hampton Green	6417	Addington PL	34201	456.64	18,808.93	$13,622	$375.46	$636.70	$1,012.16	
2054131152	HG	23	Hampton Green	6421	Addington PL	34201	509.78	19,540.05	$14,210	$419.15	$636.70	$1,055.85	
2054131202	HG	24	Hampton Green	6502	Berkshire PL	34201	437.77	17,738.37	$13,413	$359.94	$636.70	$996.64	
2054131251	HG	25	Hampton Green	6506	Berkshire PL	34201	424.52	17,625.37	$13,267	$349.05	$636.70	$985.75	
2054131301	HG	26	Hampton Green	6510	Berkshire PL	34201	491.70	18,603.85	$14,010	$404.29	$636.70	$1,040.99	
2054131350	HG	27	Hampton Green	6529	Berkshire PL	34201	561.20	19,792.57	$14,779	$461.43	$636.70	$1,098.13	
2054131400	HG	28	Hampton Green	6525	Berkshire PL	34201	520.08	18,927.57	$14,324	$427.62	$636.70	$1,064.32	
2054131459	HG	29	Hampton Green	6521	Berkshire PL	34201	507.52	19,304.87	$14,185	$417.29	$636.70	$1,053.99	
2054131509	HG	30	Hampton Green	6517	Berkshire PL	34201	515.51	19,095.88	$14,274	$423.86	$636.70	$1,060.56	
2054131558	HG	31	Hampton Green	6513	Berkshire PL	34201	450.79	18,335.58	$13,557	$370.65	$636.70	$1,007.35	
2054131608	HG	32	Hampton Green	6509	Berkshire PL	34201	489.05	18,848.25	$13,981	$402.10	$636.70	$1,038.81	
2054131657	HG	33	Hampton Green	6505	Berkshire PL	34201	486.96	18,787.27	$13,958	$400.38	$636.70	$1,037.09	
2054131707	HG	34	Hampton Green	6501	Berkshire PL	34201	546.00	19,388.01	$14,611	$448.93	$636.70	$1,085.63	
2054138058	HG	35	Hampton Green Unit II	6414	Saunton PL	34201	662.53	21,532.03	$15,901	$544.75	$636.70	$1,181.45	
2054138129	HG	36	Hampton Green Unit II	6410	Saunton PL	34201	675.60	21,665.49	$16,045	$555.49	$636.70	$1,192.19	
2054138157	HG	37	Hampton Green Unit II	6408	Saunton PL	34201	694.86	21,609.16	$16,258	$571.32	$636.70	$1,208.03	
2054138229	HG	38	Hampton Green Unit II	6406	Saunton PL	34201	740.22	22,313.09	$16,760	$608.62	$636.70	$1,245.32	
2054138279	HG	39	Hampton Green Unit II	6404	Saunton PL	34201	724.51	22,353.99	$16,586	$595.70	$636.70	$1,232.41	
2054138329	HG	40	Hampton Green Unit II	6402	Saunton PL	34201	624.04	21,571.55	$15,475	$513.09	$636.70	$1,149.80	
2054138355	HG	41	Hampton Green Unit II	6401	Saunton PL	34201	529.25	20,232.03	$14,426	$435.16	$636.70	$1,071.86	
2054138405	HG	42	Hampton Green Unit II	6403	Saunton PL	34201	438.06	17,811.64	$13,417	$360.18	$636.70	$996.88	
2054138454	HG	43	Hampton Green Unit II	6407	Saunton PL	34201	482.47	18,421.81	$13,908	$396.70	$636.70	$1,033.40	
2054138504	HG	44	Hampton Green Unit II	6411	Saunton PL	34201	482.65	18,559.28	$13,910	$396.84	$636.70	$1,033.55	
2054138553	HG	45	Hampton Green Unit II	6415	Saunton PL	34201	531.93	19,210.32	$14,455	$437.36	$636.70	$1,074.06	
2054138603	HG	46	Hampton Green Unit II	8041	Hampton CT	34201	577.18	20,349.55	$14,956	$474.57	$636.70	$1,111.27	
2054138652	HG	47	Hampton Green Unit II	8037	Hampton CT	34201	548.01	19,924.84	$14,633	$450.58	$636.70	$1,087.28	
2054138702	HG	48	Hampton Green Unit II	8033	Hampton CT	34201	576.54	20,282.47	$14,949	$474.04	$636.70	$1,110.74	
2054138751	HG	49	Hampton Green Unit II	8029	Hampton CT	34201	524.38	19,582.60	$14,372	$431.15	$636.70	$1,067.85	
2054138801	HG	50	Hampton Green Unit II	8025	Hampton CT	34201	499.21	19,219.96	$14,093	$410.46	$636.70	$1,047.16	
2054138850	HG	51	Hampton Green Unit II	8021	Hampton CT	34201	511.09	19,481.16	$14,225	$420.22	$636.70	$1,056.93	
2054138900	HG	52	Hampton Green Unit II	8017	Hampton CT	34201	531.72	19,709.70	$14,453	$437.19	$636.70	$1,073.89	
2054138959	HG	53	Hampton Green Unit II	8015	Hampton CT	34201	497.30	19,141.75	$14,072	$408.89	$636.70	$1,045.59	
2054139007	HG	54	Hampton Green Unit II	8009	Hampton CT	34201	539.32	19,831.04	$14,537	$443.44	$636.70	$1,080.14	
2054139056	HG	55	Hampton Green Unit II	8005	Hampton CT	34201	430.22	17,702.66	$13,330	$353.73	$636.70	$990.43	
2054139106	HG	56	Hampton Green Unit II	8001	Hampton CT	34201	475.74	18,553.25	$13,833	$391.16	$636.70	$1,027.86	
2054139155	HG	57	Hampton Green Unit II	8010	Hampton CT	34201	530.64	18,843.41	$14,441	$436.30	$636.70	$1,073.01	
2054139205	HG	58	Hampton Green Unit II	8006	Hampton CT	34201	531.83	19,902.43	$14,454	$437.28	$636.70	$1,073.98	
2054139254	HG	59	Hampton Green Unit II	8002	Hampton CT	34201	569.24	20,568.97	$14,868	$468.04	$636.70	$1,104.74	
2054139304	HG	60	Hampton Green Unit II	7964	Hampton CT	34201	573.34	20,201.59	$14,914	$471.41	$636.70	$1,108.11	
2054139353	HG	61	Hampton Green Unit II	7960	Hampton CT	34201	567.23	20,007.61	$14,846	$466.39	$636.70	$1,103.09	
2054139403	HG	62	Hampton Green Unit II	7956	Hampton CT	34201	578.03	20,237.67	$14,965	$475.26	$636.70	$1,111.97	
2054139452	HG	63	Hampton Green Unit II	7952	Hampton CT	34201	507.97	19,261.51	$14,190	$417.66	$636.70	$1,054.37	
2054139502	HG	64	Hampton Green Unit II	7948	Hampton CT	34201	556.88	20,141.38	$14,731	$457.88	$636.70	$1,094.58	
2054139551	HG	65	Hampton Green Unit II	7944	Hampton CT	34201	569.52	20,204.55	$14,871	$468.27	$636.70	$1,104.97	
2054139601	HG	66	Hampton Green Unit II	7940	Hampton CT	34201	561.16	20,195.68	$14,779	$461.39	$636.70	$1,098.09	
2054139650	HG	67	Hampton Green Unit II	7936	Hampton CT	34201	552.68	20,435.39	$14,685	$454.42	$636.70	$1,091.12	
2054139700	HG	68	Hampton Green Unit II	7932	Hampton CT	34201	598.78	20,377.46	$15,195	$492.33	$636.70	$1,129.03	
2054139759	HG	69	Hampton Green Unit II	7928	Hampton CT	34201	549.58	19,182.93	$14,651	$451.87	$636.70	$1,088.58	
2054139809	HG	70	Hampton Green Unit II	7924	Hampton CT	34201	556.66	20,135.56	$14,729	$457.70	$636.70	$1,094.40	
2054139858	HG	71	Hampton Green Unit II	7920	Hampton CT	34201	463.32	18,739.71	$13,696	$380.95	$636.70	$1,017.65	
2054139908	HG	72	Hampton Green Unit II	7916	Hampton CT	34201	504.83	18,879.11	$14,155	$415.08	$636.70	$1,051.78	
2054139957	HG	73	Hampton Green Unit II	7912	Hampton CT	34201	466.72	17,849.63	$13,734	$383.75	$636.70	$1,020.45	
2054140005	HG	74	Hampton Green Unit II	7908	Hampton CT	34201	431.12	17,813.90	$13,340	$354.47	$636.70	$991.18	
2054140054	HG	75	Hampton Green Unit II	7904	Hampton CT	34201	438.97	17,812.22	$13,427	$360.93	$636.70	$997.63	
2054140104	HG	76	Hampton Green Unit II	7901	Hampton CT	34201	506.35	19,511.12	$14,172	$416.33	$636.70	$1,053.03	
2054140153	HG	77	Hampton Green Unit II	7903	Hampton CT	34201	472.76	19,185.19	$13,800	$388.71	$636.70	$1,025.41	
2054140203	HG	78	Hampton Green Unit II	7905	Hampton CT	34201	498.48	19,201.22	$14,085	$409.86	$636.70	$1,046.56	
2054140252	HG	79	Hampton Green Unit II	7907	Hampton CT	34201	501.84	18,642.26	$14,122	$412.62	$636.70	$1,049.32	
2054140302	HG	80	Hampton Green Unit II	7909	Hampton CT	34201	434.98	17,770.23	$13,382	$357.65	$636.70	$994.35	
2054140351	HG	81	Hampton Green Unit II	6403	Wentworth Crossing	34201	482.70	18,581.65	$13,911	$396.88	$636.70	$1,033.59	
2054140401	HG	82	Hampton Green Unit II	6407	Wentworth Crossing	34201	432.88	17,677.34	$13,359	$355.92	$636.70	$992.62	
2054140450	HG	83	Hampton Green Unit II	6411	Wentworth Crossing	34201	472.36	18,237.96	$13,796	$388.38	$636.70	$1,025.09	
2054140500	HG	84	Hampton Green Unit II	6415	Wentworth Crossing	34201	453.64	18,087.46	$13,589	$372.99	$636.70	$1,009.69	
2054140559	HG	85	Hampton Green Unit II	6419	Wentworth Crossing	34201	486.69	19,154.93	$13,955	$400.16	$636.70	$1,036.86	
2054140609	HG	86	Hampton Green Unit II	6420	Wentworth Crossing	34201	468.30	18,706.45	$13,751	$385.04	$636.70	$1,021.74	
2054140658	HG	87	Hampton Green Unit II	6416	Wentworth Crossing	34201	503.38	18,759.87	$14,139	$413.88	$636.70	$1,050.59	
2054140708	HG	88	Hampton Green Unit II	6412	Wentworth Crossing	34201	557.65	18,668.19	$14,740	$458.51	$636.70	$1,095.21	
2054140757	HG	89	Hampton Green Unit II	6408	Wentworth Crossing	34201	517.99	19,043.90	$14,301	$425.90	$636.70	$1,062.60	
2054140807	HG	90	Hampton Green Unit II	6404	Wentworth Crossing	34201	492.12	18,719.63	$14,015	$404.63	$636.70	$1,041.33	
1919701050	HI	1	Highgate	7219	Marston CT	34201	725.66	21,569.01	$16,599	$596.65	$636.70	$1,233.35	
1919701100	HI	2	Highgate	7215	Marston CT	34201	754.25	21,815.13	$16,915	$620.16	$636.70	$1,256.86	
1919701159	HI	3	Highgate	7211	Marston CT	34201	996.89	22,055.48	$19,600	$819.66	$636.70	$1,456.36	
1919701209	HI	4	Highgate	7123	Marston CT	34201	789.34	22,081.01	$17,304	$649.01	$636.70	$1,285.71	
1919701258	HI	5	Highgate	7119	Marston CT	34201	696.74	21,022.57	$16,279	$572.87	$636.70	$1,209.57	
1919701308	HI	6	Highgate	7115	Marston CT	34201	714.42	21,273.02	$16,475	$587.40	$636.70	$1,224.11	
1919701357	HI	7	Highgate	7109	Marston LN	34201	778.26	21,970.80	$17,181	$639.90	$636.70	$1,276.60	
1919701407	HI	8	Highgate	7105	Marston CT	34201	667.07	20,739.65	$15,951	$548.48	$636.70	$1,185.18	
1919701456	HI	9	Highgate	7101	Marston CT	34201	778.43	22,038.55	$17,183	$640.04	$636.70	$1,276.74	
1919701506	HI	10	Highgate	7102	Marston CT	34201	768.68	21,895.06	$17,075	$632.02	$636.70	$1,268.72	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919701555	HI	11	Highgate	7106	Marston CT	34201	760.21	21,964.21	$16,981	$625.06	$636.70	$1,261.76	
1919701605	HI	12	Highgate	7110	Marston CT	34201	682.67	21,146.77	$16,123	$561.30	$636.70	$1,198.00	
1919701654	HI	13	Highgate	7114	Marston CT	34201	734.37	21,557.56	$16,695	$603.81	$636.70	$1,240.51	
1919701704	HI	14	Highgate	7118	Marston CT	34201	684.84	21,144.23	$16,147	$563.08	$636.70	$1,199.79	
1919701753	HI	15	Highgate	7122	Marston CT	34201	745.74	21,888.87	$16,821	$613.16	$636.70	$1,249.86	
1919701803	HI	16	Highgate	7204	Marston CT	34201	646.80	20,667.73	$15,726	$531.81	$636.70	$1,168.51	
1919701852	HI	17	Highgate	7208	Marston CT	34201	796.47	22,463.41	$17,383	$654.87	$636.70	$1,291.57	
1919701902	HI	18	Highgate	7212	Marston CT	34201	813.23	22,628.76	$17,568	$668.65	$636.70	$1,305.35	
1919701951	HI	19	Highgate	7216	Marston CT	34201	665.17	20,893.44	$15,930	$546.91	$636.70	$1,183.61	
1919702009	HI	20	Highgate	7220	Marston CT	34201	796.99	22,458.82	$17,388	$655.30	$636.70	$1,292.00	
1919924504	HP	1	Hyde Park	7302	Westminster Court	34201	1,579.28	34,940.39	$26,045	$1,298.51	$636.70	$1,935.21	
1919924553	HP	2	Hyde Park	7306	Westminster Court	34201	1,335.17	29,579.27	$23,344	$1,097.80	$636.70	$1,734.50	
1919924603	HP	3	Hyde Park	7310	Westminster Court	34201	1,209.64	28,410.46	$21,955	$994.59	$636.70	$1,631.29	
1919924652	HP	4	Hyde Park	7314	Westminster Court	34201	1,293.01	29,768.90	$22,877	$1,063.14	$636.70	$1,699.84	
1919924702	HP	5	Hyde Park	7318	Westminster Court	34201	1,603.41	34,114.33	$26,312	$1,318.35	$636.70	$1,955.05	
1919924751	HP	6	Hyde Park	7322	Westminster Court	34201	1,931.88	38,546.28	$29,947	$1,588.42	$636.70	$2,225.12	
1919924801	HP	7	Hyde Park	7323	Westminster Court	34201	1,661.48	34,763.80	$26,955	$1,366.10	$636.70	$2,002.80	
1919924850	HP	8	Hyde Park	7319	Westminster Court	34201	1,091.59	26,947.24	$20,648	$897.52	$636.70	$1,534.22	
1919924900	HP	9	Hyde Park	7315	Westminster Court	34201	1,226.74	28,588.47	$22,144	$1,008.65	$636.70	$1,645.35	
1919924959	HP	10	Hyde Park	7311	Westminster Court	34201	1,211.10	25,189.71	$21,971	$995.78	$636.70	$1,632.48	
1919925006	HP	11	Hyde Park	7307	Westminster Court	34201	1,233.33	28,300.21	$22,217	$1,014.06	$636.70	$1,650.77	
1919925055	HP	12	Hyde Park	7303	Westminster CT	34201	1,259.83	28,813.88	$22,510	$1,035.85	$636.70	$1,672.55	
1919918704	KN	1	Knightsbridge	7304	Barclay CT	34201	1,322.13	31,682.98	$23,199	$1,087.07	$636.70	$1,723.78	
1919918753	KN	2	Knightsbridge	7308	Barclay CT	34201	1,117.11	29,106.75	$20,931	$918.50	$636.70	$1,555.21	
1919918803	KN	3	Knightsbridge	7312	Barclay CT	34201	1,079.23	32,409.18	$20,512	$887.36	$636.70	$1,524.07	
1919918852	KN	4	Knightsbridge	7316	Barclay CT	34201	1,665.83	37,964.95	$27,003	$1,369.67	$636.70	$2,006.37	
1919918902	KN	5	Knightsbridge	7320	Barclay CT	34201	2,339.37	62,941.96	$34,456	$1,923.47	$636.70	$2,560.17	
1919918951	KN	6	Knightsbridge	7324	Barclay CT	34201	1,093.33	33,665.23	$20,668	$898.95	$636.70	$1,535.65	
1919919009	KN	7	Knightsbridge	7328	Barclay CT	34201	1,160.07	34,953.42	$21,406	$953.83	$636.70	$1,590.53	
1919919058	KN	8	Knightsbridge	7332	Barclay CT	34201	1,047.59	28,971.94	$20,161	$861.34	$636.70	$1,498.05	
1919919108	KN	9	Knightsbridge	7336	Barclay CT	34201	1,206.96	34,170.31	$21,925	$992.38	$636.70	$1,629.08	
1919919157	KN	10	Knightsbridge	7340	Barclay CT	34201	976.99	27,069.06	$19,380	$803.29	$636.70	$1,440.00	
1919919207	KN	11	Knightsbridge	7344	Barclay CT	34201	1,020.40	27,780.72	$19,861	$838.99	$636.70	$1,475.69	
1919919256	KN	12	Knightsbridge	7348	Barclay CT	34201	979.64	27,518.17	$19,410	$805.47	$636.70	$1,442.17	
1919919306	kN	13	Knightsbridge	7343	Barclay CT	34201	1,102.88	29,365.77	$20,773	$906.80	$636.70	$1,543.50	
1919919355	KN	14	Knightsbridge	7339	Barclay CT	34201	1,309.85	27,374.60	$23,064	$1,076.98	$636.70	$1,713.68	
1919919405	KN	15	Knightsbridge	7313	Barclay CT	34201	1,477.16	28,850.79	$24,915	$1,214.54	$636.70	$1,851.24	
1919919454	KN	16	Knightsbridge	7309	Barclay CT	34201	1,641.34	30,522.85	$26,732	$1,349.54	$636.70	$1,986.24	
1919919504	KN	17	Knightsbridge	7305	Barclay CT	34201	1,143.83	29,852.21	$21,226	$940.47	$636.70	$1,577.17	
2054163559	KW	1	Kenwood Park	8106	Dukes Wood CT	34201	699.02	22,355.57	$16,304	$574.75	$636.70	$1,211.45	
2054163609	KW	2	Kenwood Park	8110	Dukes Wood CT	34201	694.36	22,337.79	$16,253	$570.91	$636.70	$1,207.61	
2054163659	KW	3	Kenwood Park	8114	Dukes Wood CT	34201	626.37	21,093.65	$15,500	$515.01	$636.70	$1,151.71	
2054163709	KW	4	Kenwood Park	8118	Dukes Wood CT	34201	689.51	22,168.78	$16,199	$566.93	$636.70	$1,203.63	
2054163759	KW	5	Kenwood Park	8122	Dukes Wood CT	34201	627.95	21,503.66	$15,518	$516.31	$636.70	$1,153.02	
2054163809	KW	6	Kenwood Park	8126	Dukes Wood CT	34201	689.21	22,200.69	$16,196	$566.68	$636.70	$1,203.38	
2054163859	KW	7	Kenwood Park	8130	Dukes Wood CT	34201	671.32	21,910.07	$15,998	$551.97	$636.70	$1,188.67	
2054163909	KW	8	Kenwood Park	8134	Dukes Wood CT	34201	594.93	20,885.66	$15,152	$489.16	$636.70	$1,125.87	
2054163959	KW	9	Kenwood Park	8138	Dukes Wood CT	34201	673.41	21,763.85	$16,021	$553.69	$636.70	$1,190.39	
2054164009	KW	10	Kenwood Park	8142	Dukes Wood CT	34201	619.23	21,136.74	$15,421	$509.14	$636.70	$1,145.84	
2054164059	KW	11	Kenwood Park	8146	Dukes Wood CT	34201	650.78	21,447.35	$15,770	$535.08	$636.70	$1,171.78	
2054164109	KW	12	Kenwood Park	8150	Dukes Wood CT	34201	678.71	21,972.33	$16,079	$558.04	$636.70	$1,194.75	
2054164159	KW	13	Kenwood Park	8154	Dukes Wood CT	34201	625.26	21,109.55	$15,488	$514.10	$636.70	$1,150.80	
2054164209	KW	14	Kenwood Park	8119	Dukes Wood CT	34201	574.11	20,641.10	$14,922	$472.05	$636.70	$1,108.75	
2054164259	KW	15	Kenwood Park	8115	Dukes Wood CT	34201	653.39	21,649.69	$15,799	$537.23	$636.70	$1,173.93	
2054164309	KW	16	Kenwood Park	8187	Abington CT	34201	576.41	20,621.67	$14,947	$473.93	$636.70	$1,110.63	
2054164359	KW	17	Kenwood Park	8183	Abington CT	34201	684.26	22,079.45	$16,141	$562.61	$636.70	$1,199.31	
2054164409	KW	18	Kenwood Park	8179	Abingdon CT	34201	733.58	22,637.55	$16,687	$603.16	$636.70	$1,239.87	
2054164459	KW	19	Kenwood Park	8175	Abingdon CT	34201	642.83	21,477.03	$15,682	$528.54	$636.70	$1,165.25	
2054164539	KW	20	Kenwood Park		Abingdon CT	34201	705.89	25,368.70	$16,380	$580.39	$636.70	$1,217.10	
2054164549	KW	21	Kenwood Park	8171	Abingdon CT	34201	112.00		$9,808	$92.09	$636.70	$728.79	
2054164609	KW	22	Kenwood Park	8163	Abingdon CT	34201	618.66	21,242.99	$15,415	$508.67	$636.70	$1,145.38	
2054164659	KW	23	Kenwood Park	8159	Abington CT	34201	722.92	22,555.18	$16,569	$594.40	$636.70	$1,231.10	
2054164709	KW	24	Kenwood Park	8155	Abingdon CT	34201	639.78	21,587.15	$15,649	$526.04	$636.70	$1,162.74	
2054164759	KW	25	Kenwood Park	8151	Abingdon CT	34201	586.18	20,718.64	$15,056	$481.96	$636.70	$1,118.67	
2054164809	KW	26	Kenwood Park	8147	Abingdon CT	34201	669.58	21,613.03	$15,978	$550.54	$636.70	$1,187.24	
2054164859	KW	27	Kenwood Park	8143	Abingdon CT	34201	768.10	22,059.13	$17,069	$631.54	$636.70	$1,268.25	
2054164909	KW	28	Kenwood Park	8139	Abingdon CT	34201	637.46	21,446.54	$15,623	$524.13	$636.70	$1,160.83	
2054164959	KW	29	Kenwood Park	8135	Abingdon Ct	34201	673.27	21,849.21	$16,019	$553.58	$636.70	$1,190.28	
2054165009	KW	30	Kenwood Park	8131	Abingdon CT	34201	631.01	21,124.38	$15,552	$518.83	$636.70	$1,155.53	
2054165059	KW	31	Kenwood Park	8127	Abington CT	34201	683.98	22,298.96	$16,138	$562.38	$636.70	$1,199.08	
2054165109	KW	32	Kenwood Park	8123	Abington CT	34201	727.64	22,901.27	$16,621	$598.28	$636.70	$1,234.98	
2054165159	KW	33	Kenwood Park	8119	Abingdon CT	34201	759.17	23,705.00	$16,970	$624.20	$636.70	$1,260.90	
2054165209	KW	34	Kenwood Park	8115	Abingdon CT	34201	735.31	23,337.29	$16,706	$604.59	$636.70	$1,241.29	
2054165259	KW	35	Kenwood Park	8109	Abington CT	34201	753.57	23,981.45	$16,908	$619.60	$636.70	$1,256.30	
2054165309	KW	36	Kenwood Park	8202	Abingdon CT	34201	650.10	21,582.68	$15,763	$534.52	$636.70	$1,171.22	
2054165359	KW	37	Kenwood Park	8206	Abingdon CT	34201	649.99	21,514.01	$15,762	$534.43	$636.70	$1,171.13	
2054165409	KW	38	Kenwood Park	8210	Abingdon CT	34201	626.66	21,321.08	$15,504	$515.25	$636.70	$1,151.96	
2054165459	KW	39	Kenwood Park	8214	Abingdon CT	34201	626.89	21,331.32	$15,506	$515.44	$636.70	$1,152.14	
2054165509	KW	40	Kenwood Park	8218	Abingdon CT	34201	621.56	21,454.31	$15,447	$511.05	$636.70	$1,147.75	
2054165559	KW	41	Kenwood Park	8226	Abingdon CT	34201	619.43	21,221.23	$15,424	$509.31	$636.70	$1,146.01	
2054165609	KW	42	Kenwood Park	8230	Abingdon CT	34201	711.78	22,048.54	$16,445	$585.23	$636.70	$1,221.94	
2054165659	KW	43	Kenwood Park	8234	Abingdon CT	34201	681.40	21,368.66	$16,109	$560.25	$636.70	$1,196.96	
2054165709	KW	44	Kenwood Park	8238	Abingdon CT	34201	764.30	23,114.36	$17,027	$628.42	$636.70	$1,265.13	
2054165759	KW	45	Kenwood Park	8242	Abingdon CT	34201	724.02	22,938.83	$16,581	$595.30	$636.70	$1,232.00	
2054165809	KW	46	Kenwood Park	8316	Abingdon CT	34201	963.95	22,681.10	$19,236	$792.58	$636.70	$1,429.28	
2054165859	KW	47	Kenwood Park	8322	Abingdon CT	34201	582.13	20,495.05	$15,011	$478.64	$636.70	$1,115.34	
2054165909	KW	48	Kenwood Park	8326	Abingdon CT	34201	658.08	21,738.13	$15,851	$541.08	$636.70	$1,177.78	
2054165959	KW	49	Kenwood Park	8330	Abingdon CT	34201	707.70	22,437.99	$16,400	$581.88	$636.70	$1,218.58	
2054166009	KW	50	Kenwood Park	8334	Adingdon CT	34201	659.83	21,784.99	$15,871	$542.52	$636.70	$1,179.23	
2054166059	KW	51	Kenwood Park	8338	Abingdon CT	34201	694.12	22,286.00	$16,250	$570.72	$636.70	$1,207.42	
2054166109	KW	52	Kenwood Park	8305	Abingdon CT	34201	601.48	21,129.92	$15,225	$494.55	$636.70	$1,131.25	
2054166159	KW	53	Kenwood Park	8309	Abingdon CT	34201	677.07	22,053.71	$16,061	$556.70	$636.70	$1,193.40	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054166209	KW	54	Kenwood Park	8315	Abingdon CT	34201	684.92	22,182.07	$16,148	$563.15	$636.70	$1,199.85	
2054166259	KW	55	Kenwood Park	8319	Abingdon CT	34201	624.96	21,310.75	$15,485	$513.85	$636.70	$1,150.56	
2054166309	KW	56	Kenwood Park	8323	Abingdon CT	34201	718.65	22,880.37	$16,521	$590.88	$636.70	$1,227.58	
2054166359	KW	57	Kenwood Park	8331	Abingdon CT	34201	831.34	22,933.60	$17,768	$683.54	$636.70	$1,320.24	
2054166409	KW	58	Kenwood Park	8335	Abingdon Ct	34201	672.51	22,357.20	$16,011	$552.95	$636.70	$1,189.65	
2054166459	KW	59	Kenwood Park	8339	Abingdon CT	34201	973.37	22,505.42	$19,340	$800.32	$636.70	$1,437.02	
2054166509	KW	60	Kenwood Park	8343	Abingdon CT	34201	634.31	21,510.06	$15,588	$521.54	$636.70	$1,158.24	
2054166559	KW	61	Kenwood Park	8347	Abington CT	34201	677.97	22,009.41	$16,071	$557.43	$636.70	$1,194.14	
2054166609	KW	62	Kenwood Park	8351	Abingdon CT	34201	721.69	22,628.06	$16,555	$593.38	$636.70	$1,230.08	
2054166659	KW	63	Kenwood Park	8403	Abingdon CT	34201	677.33	22,428.77	$16,064	$556.92	$636.70	$1,193.62	
2054166709	KW	64	Kenwood Park	8407	Abingdon CT	34201	643.30	21,852.74	$15,688	$528.93	$636.70	$1,165.64	
2054166759	KW	65	Kenwood Park	8417	Abingdon CT	34201	853.49	22,556.07	$18,014	$701.75	$636.70	$1,338.45	
2054166809	KW	66	Kenwood Park	8421	Abingdon CT	34201	697.20	22,391.86	$16,284	$573.25	$636.70	$1,209.95	
2054166859	KW	67	Kenwood Park	8425	Abingdon CT	34201	619.79	21,308.51	$15,427	$509.60	$636.70	$1,146.30	
2054166909	KW	68	Kenwood Park	8429	Abingdon CT	34201	752.31	22,927.03	$16,894	$618.56	$636.70	$1,255.26	
2054166959	KW	69	Kenwood Park	8433	Abington CT	34201	603.64	20,780.46	$15,249	$496.32	$636.70	$1,133.02	
2054167009	KW	70	Kenwood Park	8432	Abingdon CT	34201	699.23	22,119.41	$16,307	$574.92	$636.70	$1,211.62	
2054167059	KW	71	Kenwood Park	8428	Abingdon CT	34201	670.22	21,089.49	$15,986	$551.07	$636.70	$1,187.77	
2054167109	KW	72	Kenwood Park	8424	Abingdon CT	34201	653.88	21,642.10	$15,805	$537.63	$636.70	$1,174.33	
2054167159	KW	73	Kenwood Park	8420	Abingdon CT	34201	573.16	20,655.56	$14,912	$471.26	$636.70	$1,107.97	
2054167209	KW	74	Kenwood Park	8416	Abingdon CT	34201	623.34	21,175.65	$15,467	$512.52	$636.70	$1,149.22	
2054167259	KW	75	Kenwood Park	8412	Abingdon CT	34201	659.81	21,765.72	$15,870	$542.50	$636.70	$1,179.21	
2054167309	KW	76	Kenwood Park	8408	Abingdon CT	34201	634.42	21,345.59	$15,589	$521.63	$636.70	$1,158.33	
2054167359	KW	77	Kenwood Park	8404	Abingdon CT	34201	659.41	21,713.60	$15,866	$542.18	$636.70	$1,178.88	
2054151059	LA	1	Langley	6901	Langley Place	34201	1,126.59	28,095.94	$21,036	$926.30	$636.70	$1,563.00	
2054151109	LA	2	Langley	6905	Langley Place	34201	1,009.19	26,876.08	$19,737	$829.77	$636.70	$1,466.48	
2054151159	LA	3	Langley	6909	Langley Place	34201	1,355.39	30,430.37	$23,568	$1,114.43	$636.70	$1,751.13	
2054151209	LA	4	Langley	6915	Langley Place	34201	1,152.91	27,136.12	$21,327	$947.94	$636.70	$1,584.65	
2054151259	LA	5	Langley	6919	Langley Place	34201	931.57	23,695.09	$18,878	$765.95	$636.70	$1,402.65	
2054151309	LA	6	Langley	6923	Langley Place	34201	1,010.11	24,580.70	$19,747	$830.53	$636.70	$1,467.23	
2054151359	LA	7	Langley	6927	Langley Place	34201	916.45	24,332.61	$18,710	$753.52	$636.70	$1,390.22	
2054151409	LA	8	Langley	6931	Langley Place	34201	1,034.10	25,042.05	$20,012	$850.25	$636.70	$1,486.95	
2054151459	LA	9	Langley	7003	Langley Place	34201	1,080.28	25,664.86	$20,523	$888.22	$636.70	$1,524.93	
2054151509	LA	10	Langley	7007	Langley Place	34201	1,219.60	26,998.12	$22,065	$1,002.77	$636.70	$1,639.48	
2054151559	LA	11	Langley	7011	Langley Place	34201	1,185.99	26,905.06	$21,693	$975.14	$636.70	$1,611.84	
2054151609	LA	12	Langley	7015	Langley Place	34201	1,336.89	25,700.66	$23,363	$1,099.21	$636.70	$1,735.91	
2054151659	LA	13	Langley	7019	Langley Place	34201	1,227.18	27,141.66	$22,149	$1,009.01	$636.70	$1,645.71	
2054151709	LA	14	Langley	7023	Langley Place	34201	976.94	24,683.72	$19,380	$803.25	$636.70	$1,439.96	
2054151789	LA	15	Langley	7027	Langley Place	34201	981.22	24,741.05	$19,427	$806.78	$636.70	$1,443.48	
2054151829	LA	16	Langley	7031	Langley Place	34201	1,010.34	25,264.75	$19,749	$830.72	$636.70	$1,467.42	
2054151859	LA	17	Langley	7034	Langley Place	34201	941.70	23,060.40	$18,990	$774.28	$636.70	$1,410.98	
2054151909	LA	18	Langley	7030	Langley Place	34201	959.31	23,724.51	$19,185	$788.76	$636.70	$1,425.46	
2054151959	LA	19	Langley	7026	Langley Place	34201	908.33	23,122.64	$18,620	$746.84	$636.70	$1,383.54	
2054152009	LA	20	Langley	7022	Langley Place	34201	830.46	22,359.97	$17,759	$682.82	$636.70	$1,319.52	
2054152059	LA	21	Langley	7018	Langley Place	34201	1,202.48	23,483.86	$21,875	$988.70	$636.70	$1,625.40	
2054152109	LA	22	Langley	7014	Langley Place	34201	916.11	23,355.19	$18,707	$753.24	$636.70	$1,389.94	
2054152159	LA	23	Langley	7010	Langley Place	34201	942.63	23,575.66	$19,000	$775.04	$636.70	$1,411.75	
2054152209	LA	24	Langley	7006	Langley Place	34201	861.10	22,560.98	$18,098	$708.01	$636.70	$1,344.71	
2054152259	LA	25	Langley	7002	Langley Place	34201	860.85	22,684.97	$18,095	$707.81	$636.70	$1,344.51	
2054152309	LA	26	Langley	6930	Langley Place	34201	1,019.85	24,417.21	$19,854	$838.53	$636.70	$1,475.24	
2054152359	LA	27	Langley	6922	Langley Place	34201	870.26	22,839.24	$18,199	$715.54	$636.70	$1,352.24	
2054152409	LA	28	Langley	6918	Langley Place	34201	917.59	23,441.85	$18,723	$754.46	$636.70	$1,391.16	
2054152459	LA	29	Langley	6910	Langley Place	34201	919.85	23,319.23	$18,748	$756.32	$636.70	$1,393.02	
2054152509	LA	30	Langley	6906	Langley Place	34201	831.36	22,410.52	$17,769	$683.55	$636.70	$1,320.26	
2054152559	LA	31	Langley	6902	Langley Place	34201	869.57	22,804.18	$18,192	$714.98	$636.70	$1,351.68	
2054171059	LD	1	Landsdowne	6750	Curzon Terrace	34201	740.97	21,437.25	$16,768	$609.23	$636.70	$1,245.94	
2054171109	LD	2	Landsdowne	6748	Curzon Terrace	34201	784.07	22,460.61	$17,245	$644.68	$636.70	$1,281.38	
2054171159	LD	3	Landsdowne	6744	Curzon Terrace	34201	767.30	22,283.25	$17,060	$630.89	$636.70	$1,267.59	
2054171209	LD	4	Landsdowne	6740	Curzon Terrace	34201	755.38	21,692.19	$16,928	$621.08	$636.70	$1,257.78	
2054171259	LD	5	Landsdowne	6736	Curzon Terrace	34201	805.67	22,580.69	$17,484	$662.43	$636.70	$1,299.13	
2054171309	LD	6	Landsdowne	6732	Curzon Terrace	34201	757.42	21,991.30	$16,951	$622.76	$636.70	$1,259.47	
2054171359	LD	7	Landsdowne	6728	Curzon Terrace	34201	752.49	21,947.36	$16,896	$618.71	$636.70	$1,255.41	
2054171409	LD	8	Landsdowne	6724	Curzon Terrace	34201	782.08	22,412.18	$17,223	$643.03	$636.70	$1,279.74	
2054171459	LD	9	Landsdowne	6711	Curzon Terrace	34201	951.42	26,039.46	$19,097	$782.27	$636.70	$1,418.97	
2054171509	LD	10	Landsdowne	6715	Curzon Terrace	34201	960.20	25,721.93	$19,194	$789.49	$636.70	$1,426.19	
2054171559	LD	11	Landsdowne	6719	Curzon Terrace	34201	941.31	25,867.57	$18,985	$773.96	$636.70	$1,410.67	
2054171609	LD	12	Landsdowne	6723	Curzon Terrace	34201	845.72	23,882.73	$17,928	$695.37	$636.70	$1,332.07	
2054171659	LD	13	Landsdowne	6727	Curzon Terrace	34201	826.21	23,627.73	$17,712	$679.33	$636.70	$1,316.03	
2054171709	LD	14	Landsdowne	6731	Curzon Terrace	34201	858.33	24,064.17	$18,067	$705.73	$636.70	$1,342.43	
2054171759	LD	15	Landsdowne	6735	Curzon Terrace	34201	856.88	23,934.89	$18,051	$704.54	$636.70	$1,341.24	
2054171809	LD	16	Landsdowne	6739	Curzon Terrace	34201	847.19	24,728.97	$17,944	$696.58	$636.70	$1,333.28	
2054171859	LD	17	Landsdowne	6743	Curzon Terrace	34201	826.68	23,225.68	$17,717	$679.71	$636.70	$1,316.41	
2054171909	LD	18	Landsdowne	6747	Curzon Terrace	34201	821.33	23,214.42	$17,658	$675.31	$636.70	$1,312.01	
2054171959	LD	19	Landsdowne	6751	Curzon Terrace	34201	839.57	23,708.93	$17,860	$690.30	$636.70	$1,327.01	
2054153059	LG	1	Lenox Gardens	6905	Lennox Place	34201	583.62	19,926.24	$15,027	$479.87	$636.70	$1,116.57	
2054153109	LG	2	Lenox Gardens	6909	Lennox Place	34201	573.11	19,938.57	$14,911	$471.22	$636.70	$1,107.92	
2054153159	LG	3	Lenox Gardens	6915	Lennox Place	34201	647.50	20,736.44	$15,734	$532.39	$636.70	$1,169.09	
2054153209	LG	4	Lenox Gardens	6919	Lennox Place	34201	528.73	19,093.29	$14,420	$434.73	$636.70	$1,071.43	
2054153259	LG	5	Lenox Gardens	6923	Lennox Place	34201	528.17	19,017.37	$14,414	$434.27	$636.70	$1,070.97	
2054153309	LG	6	Lenox Gardens	6927	Lennox Place	34201	595.13	19,408.80	$15,155	$489.33	$636.70	$1,126.03	
2054153359	LG	7	Lenox Gardens	6931	Lennox Place	34201	675.72	21,180.17	$16,046	$555.58	$636.70	$1,192.29	
2054153409	LG	8	Lenox Gardens	6935	Lennox Place	34201	584.81	19,881.01	$15,040	$480.84	$636.70	$1,117.54	
2054153459	LG	9	Lenox Gardens	6939	Lennox Place	34201	569.76	19,869.26	$14,874	$468.47	$636.70	$1,105.17	
2054153509	LG	10	Lenox Gardens	6943	Lennox Place	34201	631.48	20,753.48	$15,557	$519.21	$636.70	$1,155.91	
2054153559	LG	11	Lenox Gardens	6947	Lennox Place	34201	624.49	20,670.71	$15,480	$513.47	$636.70	$1,150.17	
2054153609	LG	12	Lenox Gardens	7003	Lennox Place	34201	607.65	20,492.33	$15,293	$499.62	$636.70	$1,136.32	
2054153659	LG	13	Lenox Gardens	7007	Lennox Place	34201	625.63	20,667.50	$15,492	$514.40	$636.70	$1,151.10	
2054153709	LG	14	Lenox Gardens	7011	Lennox Place	34201	526.83	19,959.92	$14,399	$433.17	$636.70	$1,069.87	
2054153759	LG	15	Lenox Gardens	7013	Lennox Place	34201	695.31	21,613.49	$16,263	$571.70	$636.70	$1,208.40	
2054153809	LG	16	Lenox Gardens	7017	Lennox Place	34201	580.06	19,809.60	$14,988	$476.94	$636.70	$1,113.64	
2054153859	LG	17	Lenox Gardens	7021	Lennox Place	34201	628.04	20,651.90	$15,519	$516.38	$636.70	$1,153.08	
2054153909	LG	18	Lenox Gardens	7025	Lennox Place	34201	568.28	19,654.17	$14,858	$467.25	$636.70	$1,103.95	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054153959	LG	19	Lenox Gardens	7029	Lennox Place	34201	564.67	19,628.54	$14,818	$464.28	$636.70	$1,100.98	
2054154009	LG	20	Lenox Gardens	7033	Lennox Place	34201	607.56	20,286.92	$15,292	$499.55	$636.70	$1,136.25	
2054154059	LG	21	Lenox Gardens	7037	Lennox Place	34201	551.08	19,491.89	$14,667	$453.10	$636.70	$1,089.81	
2054154109	LG	22	Lenox Gardens	7041	Lennox Place	34201	661.34	20,357.91	$15,887	$543.76	$636.70	$1,180.46	
2054154159	LG	23	Lenox Gardens	7045	Lennox Place	34201	702.25	21,582.91	$16,340	$577.40	$636.70	$1,214.10	
2054154209	LG	24	Lenox Gardens	7049	Lennox Place	34201	625.28	20,704.18	$15,488	$514.12	$636.70	$1,150.82	
2054154259	LG	25	Lenox Gardens	7053	Lennox Place	34201	619.74	20,628.23	$15,427	$509.56	$636.70	$1,146.26	
2054154309	LG	26	Lenox Gardens	7020	Lennox Place	34201	531.67	19,505.90	$14,452	$437.15	$636.70	$1,073.85	
2054154359	LG	27	Lenox Gardens	7016	Lennox Place	34201	568.62	19,660.64	$14,861	$467.53	$636.70	$1,104.23	
2054154409	LG	28	Lenox Gardens	7012	Lennox Place	34201	569.08	19,889.70	$14,866	$467.91	$636.70	$1,104.61	
2054154459	LG	29	Lenox Gardens	7008	Lennox Place	34201	686.66	21,279.93	$16,168	$564.59	$636.70	$1,201.29	
2054154509	LG	30	Lenox Gardens	7004	Lennox Place	34201	622.31	20,593.58	$15,455	$511.68	$636.70	$1,148.38	
2054154559	LG	31	Lenox Gardens	6944	Lennox Place	34201	618.35	20,489.30	$15,412	$508.42	$636.70	$1,145.12	
2054154609	LG	32	Lenox Gardens	6940	Lennox Place	34201	643.94	20,583.92	$15,695	$529.46	$636.70	$1,166.16	
2054154659	LG	33	Lenox Gardens	6936	Lennox Place	34201	569.75	19,395.62	$14,874	$468.46	$636.70	$1,105.16	
2054154709	LG	34	Lenox Gardens	6932	Lennox Place	34201	610.42	20,080.23	$15,324	$501.90	$636.70	$1,138.60	
2054154759	LG	35	Lenox Gardens	6928	Lennox Place	34201	664.40	21,122.80	$15,921	$546.28	$636.70	$1,182.98	
2054154809	LG	36	Lenox Gardens	6924	Lennox Place	34201	571.27	19,903.68	$14,891	$469.71	$636.70	$1,106.41	
2054154859	LG	37	Lenox Gardens	6920	Lennox Place	34201	582.04	19,925.94	$15,010	$478.56	$636.70	$1,115.26	
2054154909	LG	38	Lenox Gardens	6916	Lennox Place	34201	590.18	20,004.93	$15,100	$485.26	$636.70	$1,121.96	
2054154959	LG	39	Lenox Gardens	6912	Lennox Place	34201	587.64	19,819.75	$15,072	$483.16	$636.70	$1,119.87	
2054155009	LG	40	Lenox Gardens	6908	Lennox Place	34201	700.98	21,458.57	$16,326	$576.36	$636.70	$1,213.06	
2054155059	LG	41	Lenox Gardens	6904	Lennox Place	34201	654.73	21,044.71	$15,814	$538.33	$636.70	$1,175.04	
1919908606	MF	1	Mayfair	7424	Mayfair CT	34201	1,803.26	39,178.24	$28,524	$1,482.67	$636.70	$2,119.37	
1919908663	MF	2&3	Mayfair	7420	Mayfair CT	34201	2,677.80	58,311.03	$38,201	$2,201.73	$636.70	$2,838.43	
1919908754	MF	4	Mayfair	7412	Mayfair CT	34201	1,045.99	28,567.57	$20,144	$860.03	$636.70	$1,496.73	
1919908804	MF	5	Mayfair	7408	Mayfair CT	34201	1,101.46	29,395.77	$20,758	$905.64	$636.70	$1,542.34	
1919908853	MF	6	Mayfair	7404	Mayfair CT	34201	1,054.87	28,791.93	$20,242	$867.33	$636.70	$1,504.03	
1919908903	MF	7	Mayfair	7322	Mayfair CT	34201	1,036.94	28,102.57	$20,044	$852.58	$636.70	$1,489.29	
1919908952	MF	8	Mayfair	7318	Mayfair CT	34201	1,178.71	30,178.18	$21,612	$969.15	$636.70	$1,605.86	
1919909000	MF	9	Mayfair	7314	Mayfair CT	34201	1,488.26	39,242.51	$25,038	$1,223.67	$636.70	$1,860.37	
1919909059	MF	10	Mayfair	7310	Mayfair CT	34201	1,072.21	29,165.46	$20,434	$881.59	$636.70	$1,518.29	
1919909109	MF	11	Mayfair	7306	Mayfair CT	34201	1,247.92	31,321.53	$22,378	$1,026.06	$636.70	$1,662.76	
1919909158	MF	12	Mayfair	7302	Mayfair CT	34201	1,091.27	28,953.83	$20,645	$897.26	$636.70	$1,533.96	
2054146754	ML	1	Marlow	7211	Marlow PL	34201	1,103.40	28,642.38	$20,779	$907.23	$636.70	$1,543.94	
2054146804	ML	2	Marlow	7215	Marlow Pl	34201	1,196.07	28,485.11	$21,805	$983.43	$636.70	$1,620.13	
2054146853	ML	3	Marlow	7219	Marlow PL	34201	1,138.85	28,796.58	$21,171	$936.38	$636.70	$1,573.09	
2054146903	ML	4	Marlow	7227	Marlow Pl	34201	1,423.44	28,683.56	$24,320	$1,170.37	$636.70	$1,807.07	
2054146952	ML	5	Marlow	7239	Marlow PL	34201	989.97	26,992.72	$19,524	$813.97	$636.70	$1,450.67	
2054147000	ML	6	Marlow	7251	Marlow PL	34201	1,076.90	24,963.61	$20,486	$885.44	$636.70	$1,522.15	
2054147059	ML	7	Marlow	7255	Marlow Pl	34201	840.39	22,501.14	$17,869	$690.98	$636.70	$1,327.68	
2054147109	ML	8	Marlow	7259	Marlow Pl	34201	883.82	26,095.69	$18,349	$726.69	$636.70	$1,363.39	
2054147158	ML	9	Marlow	7258	Marlow Pl	34201	960.15	26,657.03	$19,194	$789.45	$636.70	$1,426.15	
2054147208	ML	10	Marlow	7254	Marlow Pl	34201	966.88	23,840.93	$19,268	$794.99	$636.70	$1,431.69	
2054147257	ML	11	Marlow	7250	Marlow PL	34201	1,057.60	31,082.47	$20,272	$869.57	$636.70	$1,506.28	
2054147307	ML	12	Marlow	7246	Marlow Pl	34201	975.20	26,791.17	$19,360	$801.83	$636.70	$1,438.53	
2054147356	ML	13	Marlow	7242	Marlow PL	34201	982.23	26,948.96	$19,438	$807.60	$636.70	$1,444.31	
2054147406	ML	14	Marlow	7238	Marlow PL	34201	1,093.38	32,046.82	$20,668	$899.00	$636.70	$1,535.70	
2054147455	ML	15	Marlow	7234	Marlow Pl	34201	1,142.83	27,602.14	$21,215	$939.65	$636.70	$1,576.35	
2054147505	ML	16	Marlow	7230	Marlow Pl	34201	1,049.35	30,129.00	$20,181	$862.79	$636.70	$1,499.49	
2054147554	ML	17	Marlow	7226	Marlow PL	34201	1,021.54	27,596.56	$19,873	$839.93	$636.70	$1,476.63	
2054147604	ML	18	Marlow	7222	Marlow PL	34201	863.75	26,367.51	$18,127	$710.19	$636.70	$1,346.89	
2054147653	ML	19	Marlow	7218	Marlow PL	34201	974.93	27,857.50	$19,357	$801.60	$636.70	$1,438.31	
2054147703	ML	20	Marlow	7214	Marlow PL	34201	965.59	27,015.43	$19,254	$793.92	$636.70	$1,430.63	
2054147752	ML	21	Marlow	7210	Marlow PL	34201	887.20	23,733.07	$18,387	$729.47	$636.70	$1,366.17	
2054147802	ML	22	Marlow	7206	Marlow Pl	34201	916.23	23,914.44	$18,708	$753.34	$636.70	$1,390.04	
1919702504	NH	1	Nottinghill	7346	Kensington CT	34201	431.07	17,975.11	$13,339	$354.43	$636.70	$991.13	
1919702553	NH	2	Nottinghill	7342	Kensington CT	34201	531.58	18,355.59	$14,451	$437.07	$636.70	$1,073.78	
1919702603	NH	3	Nottinghill	7338	Kensington CT	34201	575.31	19,903.80	$14,935	$473.03	$636.70	$1,109.73	
1919702652	NH	4	Nottinghill	7334	Kensington CT	34201	401.45	17,588.08	$13,011	$330.08	$636.70	$966.78	
1919702702	NH	5	Nottinghill	7330	Kensington CT	34201	443.68	18,141.46	$13,479	$364.80	$636.70	$1,001.50	
1919702751	NH	6	Nottinghill	7326	Kensington CT	34201	427.13	18,114.43	$13,296	$351.19	$636.70	$987.89	
1919702801	NH	7	Nottinghill	7322	Kensington CT	34201	522.16	18,691.97	$14,347	$429.33	$636.70	$1,066.03	
1919702850	NH	8	Nottinghill	7318	Kensington CT	34201	390.08	17,441.56	$12,886	$320.73	$636.70	$957.44	
1919702900	NH	9	Nottinghill	7314	Kensington CT	34201	407.75	17,587.24	$13,081	$335.26	$636.70	$971.96	
1919702959	NH	10	Nottinghill	7310	Kensington CT	34201	436.63	18,369.26	$13,401	$359.00	$636.70	$995.71	
1919703007	NH	11	Nottinghill	7306	Kensington CT	34201	436.89	18,170.16	$13,404	$359.21	$636.70	$995.92	
1919703056	NH	12	Nottinghill	7302	Kensington CT	34201	572.07	18,665.39	$14,899	$470.36	$636.70	$1,107.06	
1919703106	NH	13	Nottinghill	7226	Kensington CT	34201	460.48	18,345.86	$13,665	$378.61	$636.70	$1,015.31	
1919703155	NH	14	Nottinghill	7220	Kensington CT	34201	576.34	18,921.61	$14,947	$473.87	$636.70	$1,110.58	
1919703205	NH	15	Nottinghill	7214	Kensington CT	34201	432.20	17,431.62	$13,352	$355.36	$636.70	$992.06	
1919703254	NH	16	Nottinghill	7208	Kensington CT	34201	560.08	18,459.94	$14,767	$460.51	$636.70	$1,097.21	
1919703304	NH	17	Nottinghill	7142	Kensington CT	34201	541.25	18,631.13	$14,558	$445.02	$636.70	$1,081.72	
1919703353	NH	18	Nottinghill	7138	Kensington CT	34201	427.87	18,028.20	$13,304	$351.80	$636.70	$988.50	
1919703403	NH	19	Nottinghill	7134	Kensington CT	34201	431.33	18,074.59	$13,342	$354.64	$636.70	$991.35	
1919703452	NH	20	Nottinghill	7130	Kensington CT	34201	441.53	18,283.46	$13,455	$363.03	$636.70	$999.74	
1919703502	NH	21	Nottinghill	7126	Kensington CT	34201	434.43	18,129.59	$13,376	$357.20	$636.70	$993.90	
1919703551	NH	22	Nottinghill	7122	Kensington CT	34201	548.02	18,622.10	$14,633	$450.59	$636.70	$1,087.29	
1919703601	NH	23	Nottinghill	7118	Kensington CT	34201	437.75	18,187.33	$13,413	$359.93	$636.70	$996.63	
1919703650	NH	24	Nottinghill	7114	Kensington CT	34201	473.02	18,543.71	$13,803	$388.92	$636.70	$1,025.63	
1919703700	NH	25	Nottinghill	7101	Kensington CT	34201	560.77	19,690.32	$14,774	$461.07	$636.70	$1,097.77	
1919703759	NH	26	Nottinghill	7105	Kensington CT	34201	580.47	19,001.29	$14,992	$477.27	$636.70	$1,113.98	
1919703809	NH	27	Nottinghill	7109	Kensington CT	34201	590.53	19,302.73	$15,104	$485.54	$636.70	$1,122.25	
1919703858	NH	28	Nottinghill	7115	Kensington CT	34201	556.17	18,963.04	$14,724	$457.29	$636.70	$1,094.00	
1919703908	NH	29	Nottinghill	7119	Kensington CT	34201	455.31	18,265.24	$13,607	$374.36	$636.70	$1,011.06	
1919703957	NH	30	Nottinghill	7123	Kensington CT	34201	478.17	18,860.07	$13,860	$393.16	$636.70	$1,029.86	
1919704005	NH	31	Nottinghill	7127	Kensington CT	34201	557.87	19,019.65	$14,742	$458.69	$636.70	$1,095.39	
1919704054	NH	32	Nottinghill	7131	Kensington CT	34201	518.36	18,705.78	$14,305	$426.20	$636.70	$1,062.90	
1919704104	NH	33	Nottinghill	7135	Kensington CT	34201	575.06	18,949.45	$14,933	$472.83	$636.70	$1,109.53	
1919704153	NH	34	Nottinghill	7139	Kensington CT	34201	570.39	18,922.24	$14,881	$468.98	$636.70	$1,105.68	
1919704203	NH	35	Nottinghill	7203	Kensington CT	34201	553.22	19,561.60	$14,691	$454.87	$636.70	$1,091.57	
1919704252	NH	36	Nottinghill	7207	Kensington CT	34201	550.54	19,500.41	$14,661	$452.66	$636.70	$1,089.37	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919704302	NH	37	Nottinghill	7211	Kensington CT	34201	581.63	19,147.92	$15,005	$478.23	$636.70	$1,114.93	
1919704351	NH	38	Nottinghill	7215	Kensington CT	34201	571.91	18,858.95	$14,898	$470.24	$636.70	$1,106.94	
1919704401	NH	39	Nottinghill	7219	Kensington CT	34201	574.21	18,814.61	$14,923	$472.12	$636.70	$1,108.82	
1919704450	NH	40	Nottinghill	7223	Kensington CT	34201	535.59	18,390.76	$14,496	$440.37	$636.70	$1,077.08	
1919704500	NH	41	Nottinghill	7227	Kensington CT	34201	576.18	19,808.46	$14,945	$473.75	$636.70	$1,110.45	
1919704559	NH	42	Nottinghill	7231	Kensington CT	34201	463.09	18,086.92	$13,693	$380.76	$636.70	$1,017.46	
1919704609	NH	43	Nottinghill	7235	Kensington CT	34201	500.99	19,002.75	$14,113	$411.92	$636.70	$1,048.62	
1919704658	NH	44	Nottinghill	7239	Kensington CT	34201	479.74	18,751.12	$13,878	$394.45	$636.70	$1,031.15	
1919704708	NH	45	Nottinghill	7323	Kensington CT	34201	472.95	18,631.62	$13,803	$388.87	$636.70	$1,025.57	
1919704757	NH	46	Nottinghill	7327	Kensington CT	34201	505.79	19,313.02	$14,166	$415.87	$636.70	$1,052.57	
1919704807	NH	47	Nottinghill	7331	Kensington CT	34201	577.58	19,038.71	$14,960	$474.90	$636.70	$1,111.60	
1919704856	NH	48	Nottinghill	7335	Kensington CT	34201	583.99	19,307.38	$15,031	$480.16	$636.70	$1,116.86	
1919704906	NH	49	Nottinghill	7339	Kensington CT	34201	559.72	19,105.77	$14,763	$460.21	$636.70	$1,096.91	
1919704955	NH	50	Nottinghill	7343	Kensington CT	34201	588.31	19,538.09	$15,079	$483.72	$636.70	$1,120.42	
1919705002	NH	51	Nottinghill	7347	Kensington CT	34201	572.26	18,981.29	$14,902	$470.52	$636.70	$1,107.23	
1919705051	NH	52	Nottinghill	7351	Kensington CT	34201	553.84	18,724.33	$14,698	$455.38	$636.70	$1,092.08	
2054133059	RG	1	Regents	8226	Regents Ct	34201	1,222.83	26,931.85	$22,101	$1,005.43	$636.70	$1,642.13	
2054133109	RG	2	Regents	8222	Regents CT	34201	901.08	27,315.81	$18,540	$740.88	$636.70	$1,377.59	
2054133158	RG	3	Regents	8218	Regents CT	34201	794.33	25,269.45	$17,359	$653.11	$636.70	$1,289.81	
2054133208	RG	4	Regents	8214	Regents CT	34201	814.83	26,428.79	$17,586	$669.97	$636.70	$1,306.67	
2054133257	RG	5	Regents	8210	Regents CT	34201	840.54	24,882.17	$17,870	$691.11	$636.70	$1,327.81	
2054133307	RG	6	Regents	8206	Regents CT	34201	770.30	24,847.19	$17,093	$633.35	$636.70	$1,270.05	
2054133356	RG	7	Regents	8202	Regents CT	34201	839.17	25,803.96	$17,855	$689.98	$636.70	$1,326.68	
2054133406	RG	8	Regents	8140	Regents CT	34201	822.95	25,908.58	$17,676	$676.64	$636.70	$1,313.35	
2054133455	RG	9	Regents	8136	Regents Ct	34201	891.70	26,977.47	$18,436	$733.17	$636.70	$1,369.87	
2054133505	RG	10	Regents	8132	Regents CT	34201	840.07	26,041.72	$17,865	$690.72	$636.70	$1,327.42	
2054133554	RG	11	Regents	8128	Regents CT	34201	911.88	26,997.81	$18,660	$749.76	$636.70	$1,386.46	
2054133604	RG	12	Regents	8124	Regents CT	34201	823.17	25,171.93	$17,678	$676.82	$636.70	$1,313.52	
2054133653	RG	13	Regents	8227	Regents Ct	34201	771.72	24,376.06	$17,109	$634.52	$636.70	$1,271.22	
2054133703	RG	14	Regents	8223	Regents CT	34201	795.40	24,904.68	$17,371	$653.99	$636.70	$1,290.69	
2054133752	RG	15	Regents	8215	Regents CT	34201	801.43	24,703.32	$17,437	$658.95	$636.70	$1,295.65	
2054133802	RG	16	Regents	8211	Regents CT	34201	879.06	25,697.82	$18,297	$722.78	$636.70	$1,359.48	
2054133851	RG	17	Regents	8207	Regents CT	34201	804.71	25,319.45	$17,474	$661.65	$636.70	$1,298.35	
2054133950	RG	19	Regents	8141	Regents CT	34201	850.92	26,191.43	$17,985	$699.64	$636.70	$1,336.34	
2054134008	RG	20	Regents	8137	Regents CT	34201	852.09	26,989.90	$17,998	$700.60	$636.70	$1,337.30	
2054134057	RG	21	Regents	8133	Regents Ct	34201	875.99	26,247.03	$18,263	$720.25	$636.70	$1,356.95	
2054134107	RG	22	Regents	8129	Regents CT	34201	821.43	25,426.89	$17,659	$675.39	$636.70	$1,312.09	
2054134156	RG	23	Regents	8125	Regents CT	34201	1,049.15	25,693.58	$20,179	$862.63	$636.70	$1,499.33	
2054134206	RG	24	Regents	8123	Regents CT	34201	893.29	26,383.06	$18,454	$734.48	$636.70	$1,371.18	
2054134255	RG	25	Regents	8121	Regents CT	34201	745.89	23,244.49	$16,823	$613.29	$636.70	$1,249.99	
2054134709	RG	26	Regents	8119	Regents CT	34201	730.19	23,740.75	$16,649	$600.37	$636.70	$1,237.07	
2054134759	RG	27	Regents	8117	Regents CT	34201	734.45	24,111.39	$16,696	$603.88	$636.70	$1,240.58	
2054144205	RP	1	Richmond Park	8002	Collingwood CT	34201	1,029.53	26,502.06	$19,962	$846.50	$636.70	$1,483.20	
2054144254	RP	2	Richmond Park	8006	Collingwood CT	34201	1,105.62	27,990.08	$20,804	$909.06	$636.70	$1,545.76	
2054144304	RP	3	Richmond Park	8010	Collingwood CT	34201	922.86	26,238.37	$18,781	$758.79	$636.70	$1,395.49	
2054144353	RP	4	Richmond Park	8014	Collingwood CT	34201	1,124.82	28,440.65	$21,016	$924.85	$636.70	$1,561.55	
2054144403	RP	5	Richmond Park	8018	Collingwood CT	34201	1,028.11	27,197.36	$19,946	$845.33	$636.70	$1,482.03	
2054144452	RP	6	Richmond Park	8022	Collingwood CT	34201	1,044.65	26,819.29	$20,129	$858.93	$636.70	$1,495.63	
2054144502	RP	7	Richmond Park	8026	Collingwood CT	34201	943.05	26,020.70	$19,005	$775.39	$636.70	$1,412.10	
2054144551	RP	8	Richmond Park	8030	Collingwood CT	34201	923.63	25,167.48	$18,790	$759.43	$636.70	$1,396.13	
2054144601	RP	9	Richmond Park	8034	Collingwood CT	34201	920.58	25,363.49	$18,756	$756.92	$636.70	$1,393.62	
2054144650	RP	10	Richmond Park	8040	Collingwood CT	34201	1,413.98	33,583.23	$24,216	$1,162.60	$636.70	$1,799.30	
2054144700	RP	11	Richmond Park	8104	Collingwood CT	34201	1,195.10	28,254.03	$21,794	$982.63	$636.70	$1,619.33	
2054144759	RP	12	Richmond Park	8108	Collingwood CT	34201	1,008.48	27,477.94	$19,729	$829.19	$636.70	$1,465.89	
2054144809	RP	13	Richmond Park	8112	Collingwood CT	34201	1,364.95	33,428.49	$23,673	$1,122.28	$636.70	$1,758.99	
2054144858	RP	14	Richmond Park	8116	Collingwood CT	34201	1,002.02	26,966.90	$19,657	$823.88	$636.70	$1,460.58	
2054144908	RP	15	Richmond Park	8120	Collingwood CT	34201	1,068.76	26,706.29	$20,396	$878.75	$636.70	$1,515.46	
2054144957	RP	16	Richmond Park	8124	Collingwood CT	34201	871.16	24,576.77	$18,209	$716.28	$636.70	$1,352.98	
2054145004	RP	17	Richmond Park	8128	Collingwood CT	34201	1,080.29	27,199.36	$20,523	$888.23	$636.70	$1,524.93	
2054145053	RP	18	Richmond Park	8132	Collingwood Ct	34201	1,050.30	27,002.03	$20,191	$863.57	$636.70	$1,500.28	
2054145103	RP	19	Richmond Park	8136	Collingwood CT	34201	1,080.40	27,738.31	$20,525	$888.32	$636.70	$1,525.02	
2054145152	RP	20	Richmond Park	8140	Collingwood CT	34201	1,182.97	28,891.97	$21,660	$972.66	$636.70	$1,609.36	
2054145202	RP	21	Richmond Park	8144	Collingwood CT	34201	1,134.74	29,872.69	$21,126	$933.00	$636.70	$1,569.70	
2054145251	RP	22	Richmond Park	8148	Collingwood CT	34201	1,139.56	29,323.59	$21,179	$936.96	$636.70	$1,573.66	
2054145301	RP	23	Richmond Park	8152	Collingwood CT	34201	1,046.53	27,809.51	$20,150	$860.48	$636.70	$1,497.18	
2054145350	RP	24	Richmond Park	8156	Collingwood CT	34201	1,051.31	28,177.15	$20,203	$864.40	$636.70	$1,501.11	
2054145400	RP	25	Richmond Park	8160	Collingwood CT	34201	931.29	25,432.57	$18,875	$765.72	$636.70	$1,402.43	
2054145459	RP	26	Richmond Park	8164	Collingwood CT	34201	917.32	25,829.84	$18,720	$754.24	$636.70	$1,390.94	
2054145509	RP	27	Richmond Park	8168	Collingwood CT	34201	1,101.77	27,857.04	$20,761	$905.89	$636.70	$1,542.59	
2054145558	RP	28	Richmond Park	8172	Collingwood CT	34201	945.77	25,755.15	$19,035	$777.63	$636.70	$1,414.33	
2054145608	RP	29	Richmond Park	8176	Collingwood CT	34201	1,013.66	26,542.08	$19,786	$833.45	$636.70	$1,470.15	
2054145657	RP	30	Richmond Park	8180	Collingwood CT	34201	1,032.20	26,865.40	$19,991	$848.69	$636.70	$1,485.39	
2054145707	RP	31	Richmond Park	8184	Collingwood CT	34201	989.90	27,177.87	$19,523	$813.91	$636.70	$1,450.61	
2054145756	RP	32	Richmond Park	8129	Collingwood CT	34201	904.47	24,725.27	$18,578	$743.67	$636.70	$1,380.37	
2054145806	RP	33	Richmond Park	8125	Collingwood CT	34201	930.90	24,934.07	$18,870	$765.40	$636.70	$1,402.10	
2054145855	RP	34	Richmond Park	8121	Collingwood CT	34201	962.94	25,041.44	$19,225	$791.74	$636.70	$1,428.44	
2054145905	RP	35	Richmond Park	8117	Collingwood CT	34201	835.81	23,544.96	$17,818	$687.21	$636.70	$1,323.92	
2054145954	RP	36	Richmond Park	8113	Collingwood CT	34201	788.25	22,577.60	$17,292	$648.11	$636.70	$1,284.82	
2054146002	RP	37	Richmond Park	8109	Collingwood CT	34201	746.61	21,780.38	$16,831	$613.87	$636.70	$1,250.57	
2054146051	RP	38	Richmond Park	8105	Collingwood CT	34201	817.24	23,074.02	$17,613	$671.95	$636.70	$1,308.65	
2054146101	RP	39	Richmond Park	8039	Collingwood CT	34201	943.93	27,044.02	$19,014	$776.11	$636.70	$1,412.82	
2054146150	RP	40	Richmond Park	8035	Collingwood CT	34201	882.25	23,972.58	$18,332	$725.40	$636.70	$1,362.11	
2054146200	RP	41	Richmond Park	8031	Collingwood CT	34201	973.78	25,476.19	$19,345	$800.66	$636.70	$1,437.36	
2054146259	RP	42	Richmond Park	8027	Collingwood CT	34201	871.65	24,143.42	$18,215	$716.68	$636.70	$1,353.38	
2054146309	RP	43	Richmond Park	8023	Collingwood CT	34201	887.91	24,376.27	$18,395	$730.06	$636.70	$1,366.76	
2054146358	RP	44	Richmond Park	8019	Collingwood Ct	34201	1,002.18	24,668.41	$19,659	$824.01	$636.70	$1,460.71	
2054162309	SG	1	Sloane Gardens	7922	Sloane Gardens CT	34201	1,537.40	33,700.91	$25,582	$1,264.08	$636.70	$1,900.78	
2054162359	SG	2	Sloane Gardens	7918	Sloane Gardens CT	34201	1,425.28	32,011.59	$24,341	$1,171.88	$636.70	$1,808.59	
2054162409	SG	3	Sloane Gardens	7914	Sloane Gardens CT	34201	1,362.08	31,133.42	$23,642	$1,119.93	$636.70	$1,756.63	
2054162459	SG	4	Sloane Gardens	7910	Sloane Gardens CT	34201	1,257.37	33,370.49	$22,483	$1,033.83	$636.70	$1,670.53	
2054162509	SG	5	Sloane Gardens	7906	Sloane Gardens CT	34201	1,601.18	38,792.47	$26,287	$1,316.52	$636.70	$1,953.22	
2054162559	SG	6	Sloane Gardens	7902	Sloane Gardens CT	34201	1,572.67	33,923.40	$25,972	$1,293.07	$636.70	$1,929.77	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054162609	SG	7	Sloane Gardens	7820	Sloane Gardens CT	34201	1,391.54	31,688.33	$23,968	$1,144.15	$636.70	$1,780.85	
2054162659	SG	8	Sloane Gardens	7816	Sloane Gardens CT	34201	1,662.70	34,625.56	$26,968	$1,367.10	$636.70	$2,003.80	
2054162709	SG	9	Sloane Gardens	7812	Sloane Gardens CT	34201	1,583.17	39,335.98	$26,088	$1,301.71	$636.70	$1,938.41	
2054162759	SG	10	Sloane Gardens	7808	Sloane Gardens CT	34201	1,735.53	35,843.88	$27,774	$1,426.98	$636.70	$2,063.68	
2054162809	SG	11	Sloane Gardens	7804	Sloane Gardens CT	34201	2,701.36	48,516.34	$38,462	$2,221.10	$636.70	$2,857.81	
2054162859	SG	12	Sloane Gardens	7722	Sloane Gardens CT	34201	1,409.77	32,714.86	$24,169	$1,159.14	$636.70	$1,795.84	
2054162909	SG	13	Sloane Gardens	7718	Sloane Gardens CT	34201	1,588.85	35,329.65	$26,151	$1,306.38	$636.70	$1,943.08	
2054162959	SG	14	Sloane Gardens	7714	Sloane Gardens CT	34201	2,072.16	41,098.46	$31,499	$1,703.76	$636.70	$2,340.46	
2054163009	SG	15	Sloane Gardens	7710	Sloane Gardens CT	34201	1,654.10	36,507.89	$26,873	$1,360.02	$636.70	$1,996.73	
2054163059	SG	16	Sloane Gardens	7706	Sloane Gardens CT	34201	1,785.41	38,210.04	$28,326	$1,467.99	$636.70	$2,104.69	
2054155859	SH	1	Stanhope Place	7001	Stanhope Pl	34201	766.99	21,695.38	$17,056	$630.63	$636.70	$1,267.33	
2054155909	SH	2	Stanhope Place	7005	Stanhope PL	34201	895.27	23,097.37	$18,476	$736.10	$636.70	$1,372.81	
2054155959	SH	3	Stanhope Place	7009	Stanhope PL	34201	869.63	24,977.27	$18,192	$715.02	$636.70	$1,351.73	
2054156009	SH	4	Stanhope Place	7015	Stanhope PL	34201	786.26	21,875.95	$17,270	$646.47	$636.70	$1,283.17	
2054156059	SH	5	Stanhope Place	7019	Stanhope PL	34201	1,005.12	24,352.46	$19,692	$826.43	$636.70	$1,463.13	
2054156109	SH	6	Stanhope Place	7023	Stanhope PL	34201	942.19	23,706.09	$18,995	$774.68	$636.70	$1,411.39	
2054156159	SH	7	Stanhope Place	7027	Stanhope PL	34201	917.17	23,381.17	$18,718	$754.12	$636.70	$1,390.82	
2054156209	SH	8	Stanhope Place	7031	Stanhope Pl	34201	1,007.54	24,397.64	$19,718	$828.42	$636.70	$1,465.12	
2054156259	SH	9	Stanhope Place	7035	Stanhope PL	34201	759.30	21,653.48	$16,971	$624.31	$636.70	$1,261.01	
2054156309	SH	10	Stanhope Place	7039	Stanhope Pl	34201	881.39	22,845.24	$18,322	$724.69	$636.70	$1,361.39	
2054156359	SH	11	Stanhope Place	7043	Stanhope Pl	34201	920.80	23,285.27	$18,758	$757.10	$636.70	$1,393.80	
2054156409	SH	12	Stanhope Place	7047	Stanhope Pl	34201	1,148.06	25,946.45	$21,273	$943.96	$636.70	$1,580.66	
2054156459	SH	13	Stanhope Place	7051	Stanhope Pl	34201	1,005.77	26,784.03	$19,699	$826.96	$636.70	$1,463.66	
2054156509	SH	14	Stanhope Place	7052	Stanhope PL	34201	1,179.80	29,058.06	$21,624	$970.05	$636.70	$1,606.75	
2054156559	SH	15	Stanhope Place	7048	Stanhope PL	34201	1,038.94	23,702.58	$20,066	$854.23	$636.70	$1,490.93	
2054156609	SH	16	Stanhope Place	7044	Stanhope PL	34201	945.26	22,891.79	$19,029	$777.21	$636.70	$1,413.91	
2054156659	SH	17	Stanhope Place	7040	Stanhope PL	34201	994.18	23,163.14	$19,570	$817.43	$636.70	$1,454.13	
2054156709	SH	18	Stanhope Place	7032	Stanhope PL	34201	1,157.81	27,239.53	$21,381	$951.97	$636.70	$1,588.68	
2054156759	SH	19	Stanhope Place	7028	Stanhope PL	34201	961.60	22,763.03	$19,210	$790.64	$636.70	$1,427.35	
2054156809	SH	20	Stanhope Place	7024	Stanhope Pl	34201	868.66	23,528.73	$18,181	$714.22	$636.70	$1,350.93	
2054156859	SH	21	Stanhope Place	7020	Stanhope Pl	34201	947.39	23,764.21	$19,053	$778.96	$636.70	$1,415.66	
2054156909	SH	22	Stanhope Place	7016	Stanhope PL	34201	813.46	22,228.67	$17,571	$668.84	$636.70	$1,305.54	
2054156959	SH	23	Stanhope Place	7012	Stanhope PL	34201	793.14	24,044.41	$17,346	$652.13	$636.70	$1,288.83	
2054157009	SH	24	Stanhope Place	7008	Stanhope PL	34201	925.73	23,444.64	$18,813	$761.15	$636.70	$1,397.85	
2054157059	SH	25	Stanhope Place	7004	Stanhope Pl	34201	1,143.75	25,813.52	$21,226	$940.41	$636.70	$1,577.11	
2054157109	SH	26	Stanhope Place	6922	Stanhope PL	34201	949.68	23,932.96	$19,078	$780.84	$636.70	$1,417.55	
2054157159	SH	27	Stanhope Place	6918	Stanhope PL	34201	931.42	23,580.78	$18,876	$765.83	$636.70	$1,402.53	
2054157209	SH	28	Stanhope Place	6914	Stanhope Pl	34201	973.23	23,681.24	$19,339	$800.20	$636.70	$1,436.91	
2054157259	SH	29	Stanhope Place	6910	Stanhope PL	34201	1,033.73	24,898.32	$20,008	$849.95	$636.70	$1,486.65	
2054157309	SH	30	Stanhope Place	6906	Stanhope PL	34201	908.03	22,724.16	$18,617	$746.59	$636.70	$1,383.30	
2054135054	SJ	27	St. James	6681	St. James Crossing	34201	571.94	21,289.68	$14,898	$470.26	$636.70	$1,106.96	
2054135104	SJ	28	St. James	6677	St. James Crossing	34201	647.60	22,149.51	$15,735	$532.46	$636.70	$1,169.17	
2054135153	SJ	29	St. James	6673	St. James Crossing	34201	700.71	23,541.70	$16,323	$576.13	$636.70	$1,212.83	
2054135203	SJ	30	St. James	6659	St. James Crossing	34201	804.01	24,446.59	$17,466	$661.07	$636.70	$1,297.77	
2054135252	SJ	31	St. James	6657	St. James Crossing	34201	577.60	21,314.07	$14,961	$474.91	$636.70	$1,111.61	
2054135302	SJ	32	St. James	6653	St. James Crossing	34201	728.90	23,279.64	$16,635	$599.31	$636.70	$1,236.01	
2054135351	SJ	33	St. James	6649	St. James Crossing	34201	635.35	22,169.06	$15,600	$522.40	$636.70	$1,159.10	
2054135401	SJ	34	St. James	6645	St. James Crossing	34201	700.86	23,166.31	$16,325	$576.26	$636.70	$1,212.96	
2054135450	SJ	35	St. James	6641	St. James Crossing	34201	1,290.88	24,773.26	$22,854	$1,061.38	$636.70	$1,698.08	
2054135500	SJ	36	St. James	6637	St. James Crossing	34201	738.06	22,600.24	$16,736	$606.84	$636.70	$1,243.54	
2054135559	SJ	37	St. James	6633	St. James Crossing	34201	584.66	20,972.69	$15,039	$480.72	$636.70	$1,117.42	
2054135609	SJ	38	St. James	6629	St. James Crossing	34201	595.89	21,474.30	$15,163	$489.95	$636.70	$1,126.65	
2054135658	SJ	39	St. James	6625	St. James Crossing	34201	635.38	21,729.13	$15,600	$522.42	$636.70	$1,159.12	
2054135708	SJ	40	St. James	6628	St. James Crossing	34201	553.45	20,331.98	$14,693	$455.06	$636.70	$1,091.76	
2054135757	SJ	41	St. James	6632	St. James Crossing	34201	676.97	22,672.89	$16,060	$556.62	$636.70	$1,193.32	
2054135807	SJ	42	St. James	6652	St. James Crossing	34201	604.17	21,137.04	$15,255	$496.76	$636.70	$1,133.46	
2054135856	SJ	43	St. James	6656	St. James Crossing	34201	608.77	21,194.18	$15,306	$500.54	$636.70	$1,137.25	
2054135906	SJ	44	St. James	6660	St. James Crossing	34201	678.25	22,002.34	$16,074	$557.67	$636.70	$1,194.37	
2054135955	SJ	45	St. James	6664	St. James Crossing	34201	579.25	20,945.74	$14,979	$476.27	$636.70	$1,112.97	
2054136003	SJ	46	St. James	6668	St. James Crossing	34201	536.94	20,130.46	$14,511	$441.48	$636.70	$1,078.18	
2054136052	SJ	47	St. James	6672	St. James Crossing	34201	542.69	20,228.01	$14,574	$446.21	$636.70	$1,082.91	
2054136102	SJ	48	St. James	6676	St. James Crossing	34201	675.25	22,195.34	$16,041	$555.20	$636.70	$1,191.90	
2054136151	SJ	49	St. James	6680	St. James Crossing	34201	613.81	21,304.67	$15,361	$504.68	$636.70	$1,141.38	
2054136201	SJ	50	St. James	6682	St. James Crossing	34201	696.66	21,735.62	$16,278	$572.80	$636.70	$1,209.51	
2054136250	SJ	51	St. James	6620	Hunter Combe CR	34201	655.70	22,084.38	$15,825	$539.13	$636.70	$1,175.83	
2054136300	SJ	52	St. James	6616	Hunter Combe CR	34201	564.81	20,599.49	$14,819	$464.39	$636.70	$1,101.09	
2054136359	SJ	53	St. James	6608	Hunter Combe CR	34201	613.18	21,659.18	$15,354	$504.16	$636.70	$1,140.87	
2054136409	SJ	54	St. James	6604	Hunter Combe CR	34201	651.65	22,392.93	$15,780	$535.80	$636.70	$1,172.50	
2054136458	SJ	55	St. James	6603	Hunter Combe CR	34201	569.10	20,721.03	$14,867	$467.92	$636.70	$1,104.62	
2054136508	SJ	56	St. James	6607	Hunter Combe CR	34201	587.11	21,256.86	$15,066	$482.73	$636.70	$1,119.43	
2054136557	SJ	57	St. James	6615	Hunter Combe CR	34201	607.73	21,674.96	$15,294	$499.68	$636.70	$1,136.38	
2054136607	SJ	58	St. James	6619	Hunter Combe CR	34201	599.59	21,336.40	$15,204	$492.99	$636.70	$1,129.70	
2054136656	SJ	59	St. James	8115	Fairhaven Glen	34201	749.99	23,624.35	$16,868	$616.66	$636.70	$1,253.36	
2054136706	SJ	60	St. James	8113	Fairhaven Glen	34201	660.60	22,358.92	$15,879	$543.15	$636.70	$1,179.85	
2054136755	SJ	61	St. James	8111	Fairhaven Glen	34201	779.07	22,778.74	$17,190	$640.57	$636.70	$1,277.27	
2054136805	SJ	62	St. James	8109	Fairhaven Glen	34201	716.84	23,553.73	$16,501	$589.39	$636.70	$1,226.10	
2054136854	SJ	63	St. James	8105	Fairhaven Glen	34201	643.25	22,248.08	$15,687	$528.89	$636.70	$1,165.59	
2054136904	SJ	64	St. James	8033	Fairhaven Glen	34201	652.99	22,378.29	$15,795	$536.90	$636.70	$1,173.60	
2054136953	SJ	65	St. James	8029	Fairhaven Glen	34201	734.43	23,729.81	$16,696	$603.86	$636.70	$1,240.56	
2054137001	SJ	66	St. James	8025	Fairhaven Glen	34201	647.06	22,784.70	$15,729	$532.02	$636.70	$1,168.72	
2054142050	SJ	67	St. James Park Unit II	8021	Fairhaven Glen	34201	672.70	23,619.70	$16,013	$553.11	$636.70	$1,189.81	
2054142100	SJ	68	St. James Park Unit II	8017	Fairhaven Glen	34201	641.55	23,103.86	$15,668	$527.49	$636.70	$1,164.19	
2054142159	SJ	69	St. James Park Unit II	8013	Fairhaven Glen	34201	674.24	22,857.32	$16,030	$554.37	$636.70	$1,191.07	
2054142209	SJ	70	St. James Park Unit II	8009	Fairhaven Glen	34201	752.01	23,568.58	$16,891	$618.31	$636.70	$1,255.02	
2054142258	SJ	71	St. James Park Unit II	8005	Fairhaven Glen	34201	690.54	22,881.23	$16,210	$567.78	$636.70	$1,204.48	
2054142308	SJ	72	St. James Park Unit II	8001	Fairhaven Glen	34201	829.70	26,591.91	$17,750	$682.19	$636.70	$1,318.90	
2054142357	SJ	73	St. James Park Unit II	8010	Fairhaven Glen	34201	586.49	20,223.59	$15,059	$482.22	$636.70	$1,118.92	
2054142407	SJ	74	St. James Park Unit II	6601	St. James Crossing	34201	698.30	22,219.94	$16,296	$574.16	$636.70	$1,210.86	
2054142456	SJ	75	St. James Park Unit II	6609	St. James Crossing	34201	538.73	19,950.26	$14,531	$442.96	$636.70	$1,079.66	
2054142506	SJ	76	St. James Park Unit II	6613	St. James Crossing	34201	553.21	20,493.63	$14,691	$454.86	$636.70	$1,091.56	
2054142555	SJ	77	St. James Park Unit II	6617	St. James Crossing	34201	573.07	20,869.25	$14,911	$471.19	$636.70	$1,107.89	
2054142605	SJ	78	St. James Park Unit II	6621	St. James Crossing	34201	505.95	19,505.76	$14,168	$416.00	$636.70	$1,052.70	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054142654	SJ	79	St. James Park Unit II	6620	St. James Crossing	34201	674.21	22,124.60	$16,030	$554.34	$636.70	$1,191.04	
2054142704	SJ	80	St. James Park Unit II	6616	St. James Crossing	34201	606.16	21,171.28	$15,277	$498.40	$636.70	$1,135.10	
2054142753	SJ	81	St. James Park Unit II	6612	St. James Crossing	34201	692.76	23,552.85	$16,235	$569.60	$636.70	$1,206.30	
2054142803	SJ	82	St. James Park Unit II	6608	St. James Crossing	34201	825.83	21,227.26	$17,708	$679.01	$636.70	$1,315.71	
1919919959	SN	1	St. John’s Wood	7222	St. John’s Way	34201	797.64	22,296.38	$17,396	$655.83	$636.70	$1,292.53	
1919920007	SN	2	St. John’s Wood	7218	St. John’s Way	34201	800.94	22,755.12	$17,432	$658.54	$636.70	$1,295.24	
1919920056	SN	3	St. John’s Wood	7210	St. John’s Way	34201	848.30	22,113.46	$17,956	$697.49	$636.70	$1,334.19	
1919920106	SN	4	St. John’s Wood	7206	St. John’s Way	34201	897.25	23,745.71	$18,498	$737.73	$636.70	$1,374.43	
1919920155	SN	5	St. John’s Wood	7202	St. John’s Way	34201	775.70	22,235.65	$17,153	$637.79	$636.70	$1,274.49	
1919920205	SN	6	St. John’s Wood	7124	St. John’s Way	34201	758.72	22,113.62	$16,965	$623.83	$636.70	$1,260.53	
1919920254	SN	7	St. John’s Wood	7120	St. John’s Way	34201	770.59	22,130.84	$17,096	$633.59	$636.70	$1,270.29	
1919920304	SN	8	St. John’s Wood	7116	St. John’s Way	34201	869.30	22,245.96	$18,189	$714.75	$636.70	$1,351.46	
1919920353	SN	9	St. John’s Wood	7112	St. John’s Way	34201	816.15	22,550.95	$17,600	$671.05	$636.70	$1,307.75	
1919920403	SN	10	St. John’s Wood	7108	St. John’s Way	34201	769.24	22,471.83	$17,081	$632.48	$636.70	$1,269.18	
1919920452	SN	11	St. John’s Wood	7104	St. John’s Way	34201	705.62	21,614.33	$16,377	$580.17	$636.70	$1,216.88	
1919920502	SN	12	St. John’s Wood	7105	St. John’s Way	34201	827.92	23,047.21	$17,731	$680.73	$636.70	$1,317.43	
1919920551	SN	13	St. John’s Wood	7109	St. John’s Way	34201	888.00	23,662.64	$18,395	$730.13	$636.70	$1,366.83	
1919920601	SN	14	St. John’s Wood	7115	St. John’s Way	34201	777.40	22,308.27	$17,172	$639.19	$636.70	$1,275.90	
1919920650	SN	15	St. John’s Wood	7117	St. John’s Way	34201	769.43	22,193.80	$17,083	$632.64	$636.70	$1,269.34	
1919920700	SN	16	St. John’s Wood	7121	St. John’s Way	34201	777.15	22,271.66	$17,169	$638.99	$636.70	$1,275.69	
1919920759	SN	17	St. John’s Wood	7125	St. John’s Way	34201	910.16	24,050.90	$18,641	$748.35	$636.70	$1,385.05	
1919920809	SN	18	St. John’s Wood	7203	St. John’s Way	34201	822.26	22,696.07	$17,668	$676.08	$636.70	$1,312.78	
1919920858	SN	19	St. John’s Wood	7207	St. John’s Way	34201	785.34	22,108.50	$17,260	$645.72	$636.70	$1,282.42	
1919920908	SN	20	St. John’s Wood	7211	St. John’s Way	34201	738.85	21,632.56	$16,745	$607.50	$636.70	$1,244.20	
1919920957	SN	21	St. John’s Wood	7215	St. John’s Way	34201	847.75	23,101.65	$17,950	$697.03	$636.70	$1,333.73	
1919909455	VW	1	Virginia Water	7221	Churston LN	34201	548.72	20,732.09	$14,641	$451.17	$636.70	$1,087.87	
1919909505	VW	2	Virginia Water	7217	Churston LN	34201	516.29	20,315.50	$14,282	$424.50	$636.70	$1,061.20	
1919909554	VW	3	Virginia Water	7213	Churston LN	34201	521.23	20,134.70	$14,337	$428.57	$636.70	$1,065.27	
1919909604	VW	4	Virginia Water	7209	Churston LN	34201	419.04	18,688.62	$13,206	$344.54	$636.70	$981.24	
1919909653	VW	5	Virginia Water	7205	Churston LN	34201	485.98	19,402.02	$13,947	$399.58	$636.70	$1,036.28	
1919909703	VW	6	Virginia Water	7201	Churston LN	34201	445.53	19,035.31	$13,499	$366.32	$636.70	$1,003.02	
1919909752	VW	7	Virginia Water	6700	Virginia Crossing	34201	636.68	19,302.73	$15,614	$523.48	$636.70	$1,160.19	
1919909802	VW	8	Virginia Water	6702	Virginia Crossing	34201	555.31	20,879.80	$14,714	$456.58	$636.70	$1,093.28	
1919909851	VW	9	Virginia Water	6706	Virginia Crossing	34201	456.73	19,390.15	$13,623	$375.53	$636.70	$1,012.23	
1919909901	VW	10	Virginia Water	6710	Virginia Crossing	34201	428.65	18,575.18	$13,312	$352.44	$636.70	$989.14	
1919909950	VW	11	Virginia Water	6714	Virginia Crossing	34201	477.23	19,432.61	$13,850	$392.39	$636.70	$1,029.09	
1919910008	VW	12	Virginia Water	6718	Virginia Crossing	34201	406.75	18,467.41	$13,070	$334.43	$636.70	$971.13	
1919910057	VW	13	Virginia Water	6722	Virginia Crossing	34201	456.71	19,425.04	$13,623	$375.51	$636.70	$1,012.21	
1919910107	VW	14	Virginia Water	6726	Virginia Crossing	34201	454.54	19,357.31	$13,599	$373.73	$636.70	$1,010.43	
1919910156	VW	15	Virginia Water	6730	Virginia Crossing	34201	517.14	20,314.13	$14,292	$425.20	$636.70	$1,061.90	
1919910206	VW	16	Virginia Water	6734	Virginia Crossing	34201	519.51	20,292.95	$14,318	$427.15	$636.70	$1,063.85	
1919910255	VW	17	Virginia Water	6738	Virginia Crossing	34201	532.05	20,352.95	$14,457	$437.46	$636.70	$1,074.16	
1919910305	VW	18	Virginia Water	6742	Virginia Crossing	34201	504.23	19,969.18	$14,149	$414.58	$636.70	$1,051.28	
1919910354	VW	19	Virginia Water	6746	Virginia Crossing	34201	469.22	19,376.35	$13,761	$385.80	$636.70	$1,022.50	
1919910404	VW	20	Virginia Water	6733	Virginia Crossing	34201	448.61	18,901.80	$13,533	$368.85	$636.70	$1,005.55	
1919910453	VW	21	Virginia Water	6729	Virginia Crossing	34201	450.36	19,259.32	$13,553	$370.29	$636.70	$1,006.99	
1919910503	VW	22	Virginia Water	6725	Virginia Crossing	34201	566.03	20,234.80	$14,833	$465.40	$636.70	$1,102.10	
1919910552	VW	23	Virginia Water	6721	Virginia Crossing	34201	453.09	19,350.56	$13,583	$372.53	$636.70	$1,009.24	
1919910602	VW	24	Virginia Water	6717	Virginia Crossing	34201	486.53	19,647.74	$13,953	$400.03	$636.70	$1,036.74	
1919910651	VW	25	Virginia Water	6713	Virginia Crossing	34201	517.92	20,241.41	$14,300	$425.84	$636.70	$1,062.54	
1919910701	VW	26	Virginia Water	6709	Virginia Crossing	34201	455.81	19,176.76	$13,613	$374.77	$636.70	$1,011.47	
1919910750	VW	27	Virginia Water	6705	Virginia Crossing	34201	401.80	18,294.75	$13,015	$330.37	$636.70	$967.07	
1919910800	VW	28	Virginia Water	6701	Virginia Crossing	34201	510.72	20,088.73	$14,221	$419.92	$636.70	$1,056.63	
1919910859	VW	29	Virginia Water	7159	Prestwick CT	34201	397.74	18,279.76	$12,970	$327.03	$636.70	$963.73	
1919910909	VW	30	Virginia Water	7155	Prestwick CT	34201	437.91	18,872.24	$13,415	$360.06	$636.70	$996.76	
1919910958	VW	31	Virginia Water	7151	Prestwick CT	34201	448.01	19,109.75	$13,527	$368.36	$636.70	$1,005.06	
1919911006	VW	32	Virginia Water	7147	Prestwick CT	34201	409.33	18,460.57	$13,099	$336.56	$636.70	$973.26	
1919911055	VW	33	Virginia Water	7143	Prestwick CT	34201	536.38	20,344.43	$14,504	$441.02	$636.70	$1,077.72	
1919911105	VW	34	Virginia Water	7139	Prestwick CT	34201	495.35	19,783.63	$14,050	$407.28	$636.70	$1,043.99	
1919911154	VW	35	Virginia Water	7135	Prestwick CT	34201	403.52	18,373.54	$13,034	$331.78	$636.70	$968.49	
1919911204	VW	36	Virginia Water	7131	Prestwick CT	34201	495.44	19,750.58	$14,052	$407.36	$636.70	$1,044.06	
1919911253	VW	37	Virginia Water	7127	Prestwick CT	34201	692.43	21,934.02	$16,231	$569.32	$636.70	$1,206.03	
1919911303	VW	38	Virginia Water	7123	Prestwick CT	34201	454.20	19,213.35	$13,595	$373.45	$636.70	$1,010.15	
1919911352	VW	39	Virginia Water	7119	Prestwick CT	34201	425.59	18,904.34	$13,279	$349.93	$636.70	$986.63	
1919911402	VW	40	Virginia Water	7115	Prestwick CT	34201	401.90	18,349.68	$13,016	$330.45	$636.70	$967.15	
1919911451	VW	41	Virginia Water	7111	Prestwick CT	34201	454.22	19,288.90	$13,595	$373.46	$636.70	$1,010.17	
1919911501	VW	42	Virginia Water	7107	Prestwick CT	34201	450.36	19,259.32	$13,553	$370.29	$636.70	$1,006.99	
1919911550	VW	43	Virginia Water	7103	Prestwick CT	34201	500.66	19,535.81	$14,109	$411.65	$636.70	$1,048.35	
1919911600	VW	44	Virginia Water	7108	Prestwick CT	34201	512.40	20,257.75	$14,239	$421.30	$636.70	$1,058.01	
1919911659	VW	45	Virginia Water	7112	Prestwick CT	34201	435.83	18,988.62	$13,392	$358.35	$636.70	$995.05	
1919911709	VW	46	Virginia Water	7124	Prestwick CT	34201	505.87	19,879.24	$14,167	$415.94	$636.70	$1,052.64	
1919911758	VW	47	Virginia Water	7130	Prestwick CT	34201	502.80	19,873.33	$14,133	$413.41	$636.70	$1,050.11	
1919911808	VW	48	Virginia Water	7138	Prestwick CT	34201	461.80	19,461.38	$13,679	$379.70	$636.70	$1,016.40	
1919914505	VW	49	Virginia Water Unit II	6618	Virginia Crossing	34201	580.43	21,056.44	$14,992	$477.23	$636.70	$1,113.94	
1919914554	VW	50	Virginia Water Unit II	6614	Virginia Crossing	34201	577.88	21,222.79	$14,964	$475.14	$636.70	$1,111.84	
1919914604	VW	51	Virginia Water Unit II	6610	Virginia Crossing	34201	452.76	19,159.12	$13,579	$372.27	$636.70	$1,008.97	
1919914653	VW	52	Virginia Water Unit II	6606	Virginia Crossing	34201	523.80	19,214.21	$14,365	$430.68	$636.70	$1,067.38	
1919914703	VW	53	Virginia Water Unit II	6602	Virginia Crossing	34201	479.70	19,062.41	$13,877	$394.41	$636.70	$1,031.12	
1919914752	VW	54	Virginia Water Unit II	6528	Virginia Crossing	34201	446.74	19,028.89	$13,513	$367.32	$636.70	$1,004.02	
1919914802	VW	55	Virginia Water Unit II	6524	Virginia Crossing	34201	777.20	20,891.46	$17,169	$639.03	$636.70	$1,275.73	
1919914851	VW	56	Virginia Water Unit II	6520	Virginia Crossing	34201	525.16	20,253.49	$14,380	$431.79	$636.70	$1,068.50	
1919914901	VW	57	Virginia Water Unit II	6516	Virginia Crossing	34201	461.67	18,880.97	$13,678	$379.59	$636.70	$1,016.30	
1919914950	VW	58	Virginia Water Unit II	6512	Virginia Crossing	34201	511.13	19,425.79	$14,225	$420.26	$636.70	$1,056.96	
1919915007	VW	59	Virginia Water Unit II	6508	Virginia Crossing	34201	575.64	20,979.60	$14,939	$473.30	$636.70	$1,110.01	
1919915056	VW	60	Virginia Water Unit II	6504	Virginia Crossing	34201	445.54	18,973.87	$13,499	$366.33	$636.70	$1,003.04	
1919915106	VW	61	Virginia Water Unit II	6500	Virginia Crossing	34201	514.96	20,033.82	$14,267	$423.41	$636.70	$1,060.11	
1919915155	VW	62	Virginia Water Unit II	6615	Virginia Crossing	34201	450.50	19,013.99	$13,554	$370.41	$636.70	$1,007.11	
1919915205	VW	63	Virginia Water Unit II	6611	Virginia Crossing	34201	420.29	18,853.72	$13,220	$345.57	$636.70	$982.27	
1919915254	VW	64	Virginia Water Unit II	6607	Virginia Crossing	34201	408.22	18,343.23	$13,086	$335.65	$636.70	$972.35	
1919915304	VW	65	Virginia Water Unit II	6603	Virginia Crossing	34201	411.33	18,442.34	$13,121	$338.20	$636.70	$974.91	
1919915353	VW	66	Virginia Water Unit II	6523	Virginia Crossing	34201	505.81	19,421.55	$14,166	$415.89	$636.70	$1,052.59	
1919915403	VW	67	Virginia Water Unit II	6515	Virginia Crossing	34201	519.07	20,363.43	$14,313	$426.79	$636.70	$1,063.49	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919915452	VW	68	Virginia Water Unit II	6507	Virginia Crossing	34201	409.27	18,529.44	$13,098	$336.51	$636.70	$973.21	
1919915502	VW	69	Virginia Water Unit II	6503	Virginia Crossing	34201	540.07	20,496.31	$14,545	$444.06	$636.70	$1,080.76	
1919915759	VW	70	Virginia Water Unit III	7101	Victoria CL	34201	518.20	20,313.45	$14,303	$426.07	$636.70	$1,062.78	
1919915809	VW	71	Virginia Water Unit III	7105	Victoria Circle	34201	499.46	20,070.66	$14,096	$410.67	$636.70	$1,047.37	
1919915858	VW	72	Virginia Water Unit III	7109	Victoria Circle	34201	499.61	18,563.00	$14,098	$410.79	$636.70	$1,047.49	
1919915908	VW	73	Virginia Water Unit III	7113	Victoria Circle	34201	456.21	19,404.33	$13,617	$375.11	$636.70	$1,011.81	
1919915957	VW	74	Virginia Water Unit III	7117	Victoria Circle	34201	519.73	20,391.75	$14,320	$427.33	$636.70	$1,064.03	
1919916005	VW	75	Virginia Water Unit III	7121	Victoria Circle	34201	478.44	19,525.06	$13,863	$393.38	$636.70	$1,030.08	
1919916054	VW	76	Virginia Water Unit III	7125	Victoria Circle	34201	463.57	19,444.36	$13,699	$381.15	$636.70	$1,017.86	
1919916104	VW	77	Virginia Water Unit III	7129	Victoria CL	34201	496.56	19,027.75	$14,064	$408.28	$636.70	$1,044.98	
1919916153	VW	78	Virginia Water Unit III	7133	Victoria Circle	34201	446.63	18,994.95	$13,511	$367.22	$636.70	$1,003.93	
1919916203	VW	79	Virginia Water Unit III	7110	Victoria Circle	34201	555.41	20,717.05	$14,715	$456.67	$636.70	$1,093.37	
1919916252	VW	80	Virginia Water Unit III	7116	Victoria Circle	34201	572.02	21,125.98	$14,899	$470.32	$636.70	$1,107.02	
1919916302	VW	81	Virginia Water Unit III	7124	Victoria Circle	34201	420.20	18,600.24	$13,219	$345.49	$636.70	$982.19	
1919916351	VW	82	Virginia Water Unit III	7128	Victoria Circle	34201	455.25	19,372.65	$13,607	$374.31	$636.70	$1,011.01	
1919916401	VW	83	Virginia Water Unit III	7132	Victoria Circle	34201	472.97	19,680.56	$13,803	$388.89	$636.70	$1,025.59	
1919916450	VW	84	Virginia Water Unit III	7136	Victoria Circle	34201	531.24	20,477.50	$14,448	$436.79	$636.70	$1,073.49	
1919916500	VW	85	Virginia Water Unit III	7140	Victoria CL	34201	577.33	21,355.02	$14,958	$474.69	$636.70	$1,111.39	
1919916559	VW	86	Virginia Water Unit III	7144	Victoria Circle	34201	521.01	19,032.26	$14,334	$428.38	$636.70	$1,065.09	
1919916609	VW	87	Virginia Water Unit III	7148	Victoria CL	34201	514.16	20,286.34	$14,259	$422.75	$636.70	$1,059.45	
1919916658	VW	88	Virginia Water Unit III	7152	Victoria Circle	34201	511.01	20,022.39	$14,224	$420.16	$636.70	$1,056.86	
1919916708	VW	89	Virginia Water Unit III	7156	Victoria Circle	34201	425.92	18,966.46	$13,282	$350.20	$636.70	$986.90	
1919916757	VW	90	Virginia Water Unit III	7160	Victoria CL	34201	510.24	20,181.83	$14,215	$419.53	$636.70	$1,056.23	
1919916807	VW	91	Virginia Water Unit III	7164	Victoria Circle	34201	571.94	21,088.51	$14,898	$470.26	$636.70	$1,106.96	
1919916856	VW	92	Virginia Water Unit III	7168	Victoria Circle	34201	605.29	20,475.13	$15,267	$497.68	$636.70	$1,134.38	
1919916906	VW	93	Virginia Water Unit III	7172	Victoria Circle	34201	498.32	20,065.68	$14,083	$409.72	$636.70	$1,046.42	
1919916955	VW	94	Virginia Water Unit III	7176	Victoria Circle	34201	683.85	20,812.65	$16,136	$562.27	$636.70	$1,198.97	
1919917003	VW	95	Virginia Water Unit III	7180	Victoria Circle	34201	473.21	19,730.42	$13,805	$389.08	$636.70	$1,025.78	
1919917052	VW	96	Virginia Water Unit III	7184	Victoria CL	34201	425.55	18,659.16	$13,278	$349.89	$636.70	$986.59	
1919917102	VW	97	Virginia Water Unit III	7188	Victoria Circle	34201	531.62	20,550.82	$14,452	$437.11	$636.70	$1,073.81	
1919917151	VW	98	Virginia Water Unit III	7192	Victoria Circle	34201	453.12	19,126.88	$13,583	$372.56	$636.70	$1,009.26	
1919917201	VW	99	Virginia Water Unit III	7196	Victoria Circle	34201	465.03	19,529.50	$13,715	$382.35	$636.70	$1,019.05	
1919917250	VW	100	Virginia Water Unit III	7198	Victoria Circle	34201	569.73	21,076.97	$14,874	$468.44	$636.70	$1,105.15	
1919917300	VW	101	Virginia Water Unit III	7195	Victoria Circle	34201	460.13	19,437.29	$13,661	$378.32	$636.70	$1,015.03	
1919917359	VW	102	Virginia Water Unit III	7191	Victoria CL	34201	535.28	20,343.27	$14,492	$440.11	$636.70	$1,076.81	
1919917409	VW	103	Virginia Water Unit III	7187	Victoria Circle	34201	573.25	21,118.23	$14,913	$471.34	$636.70	$1,108.04	
1919917458	VW	104	Virginia Water Unit III	7183	Victoria Circle	34201	491.17	19,910.32	$14,004	$403.85	$636.70	$1,040.55	
1919917508	VW	105	Virginia Water Unit III	7179	Victoria Circle	34201	425.44	18,661.30	$13,277	$349.80	$636.70	$986.50	
1919917557	VW	106	Virginia Water Unit III	7175	Victoria Circle	34201	476.93	19,535.11	$13,847	$392.14	$636.70	$1,028.84	
1919917607	VW	107	Virginia Water Unit III	7173	Victoria Circle	34201	482.61	19,988.62	$13,909	$396.81	$636.70	$1,033.51	
1919917656	VW	108	Virginia Water Unit III	7171	Victoria Circle	34201	534.00	18,866.89	$14,478	$439.07	$636.70	$1,075.77	
1919917706	VW	109	Virginia Water Unit III	7169	Victoria Circle	34201	495.55	19,982.84	$14,053	$407.45	$636.70	$1,044.15	
1919917755	VW	110	Virginia Water Unit III	7167	Victoria Circle	34201	512.76	20,330.09	$14,243	$421.60	$636.70	$1,058.30	
1919917805	VW	111	Virginia Water Unit III	7165	Victoria Circle	34201	485.98	20,116.56	$13,947	$399.58	$636.70	$1,036.28	
1919917854	VW	112	Virginia Water Unit III	7163	Victoria Circle	34201	438.54	18,884.07	$13,422	$360.58	$636.70	$997.28	
1919917904	VW	113	Virginia Water Unit III	7161	Victoria Circle	34201	521.37	20,115.24	$14,338	$428.68	$636.70	$1,065.38	
1919917953	VW	114	Virginia Water Unit III	7159	Victoria Circle	34201	405.60	18,406.57	$13,057	$333.49	$636.70	$970.19	
1919918001	VW	115	Virginia Water Unit III	7157	Victoria Circle	34201	576.74	21,265.59	$14,951	$474.21	$636.70	$1,110.91	
2054500604	WC	1	Wilton Crescent	7893	Wilton Crescent CL	34201	603.10	20,513.27	$15,243	$495.88	$636.70	$1,132.58	
2054500653	WC	2	Wilton Crescent	7889	Wilton Crescent CL	34201	579.14	20,248.23	$14,978	$476.18	$636.70	$1,112.88	
2054500703	WC	3	Wilton Crescent	7885	Wilton Crescent CL	34201	692.53	21,580.21	$16,232	$569.41	$636.70	$1,206.11	
2054500752	WC	4	Wilton Crescent	7881	Wilton Crescent CL	34201	625.56	21,024.94	$15,491	$514.34	$636.70	$1,151.04	
2054500802	WC	5	Wilton Crescent	7877	Wilton Crescent CL	34201	665.77	21,836.50	$15,936	$547.40	$636.70	$1,184.11	
2054500851	WC	6	Wilton Crescent	7873	Wilton Crescent CL	34201	668.97	21,891.61	$15,972	$550.04	$636.70	$1,186.74	
2054500901	WC	7	Wilton Crescent	7869	Wilton Crescent CL	34201	681.90	22,156.65	$16,115	$560.67	$636.70	$1,197.37	
2054500950	WC	8	Wilton Crescent	7865	Wilton Crescent CL	34201	593.10	20,962.17	$15,132	$487.66	$636.70	$1,124.36	
2054501008	WC	9	Wilton Crescent	7861	Wilton Crescent CL	34201	667.50	21,983.93	$15,955	$548.83	$636.70	$1,185.53	
2054501057	WC	10	Wilton Crescent	7857	Wilton Crescent CL	34201	653.40	21,824.32	$15,799	$537.24	$636.70	$1,173.94	
2054501107	WC	11	Wilton Crescent	7853	Wilton Crescent CL	34201	849.81	23,708.38	$17,973	$698.72	$636.70	$1,335.43	
2054501156	WC	12	Wilton Crescent	7849	Wilton Crescent CL	34201	724.40	22,671.40	$16,585	$595.61	$636.70	$1,232.31	
2054501206	WC	13	Wilton Crescent	7845	Wilton Crescent CL	34201	774.63	22,961.09	$17,141	$636.91	$636.70	$1,273.62	
2054501255	WC	14	Wilton Crescent	7841	Wilton Crescent CL	34201	641.00	21,207.40	$15,662	$527.04	$636.70	$1,163.75	
2054501305	WC	15	Wilton Crescent	7837	Wilton Crescent CL	34201	755.19	22,774.79	$16,926	$620.93	$636.70	$1,257.63	
2054501354	WC	16	Wilton Crescent	7833	Wilton Crescent CL	34201	579.18	19,992.39	$14,978	$476.21	$636.70	$1,112.91	
2054501404	WC	17	Wilton Crescent	7829	Wilton Crescent CL	34201	760.04	20,411.23	$16,980	$624.92	$636.70	$1,261.62	
2054501453	WC	18	Wilton Crescent	7825	Wilton Crescent CL	34201	655.13	21,271.46	$15,819	$538.66	$636.70	$1,175.36	
2054501503	WC	19	Wilton Crescent	7821	Wilton Crescent CL	34201	724.63	21,810.99	$16,588	$595.80	$636.70	$1,232.51	
2054501552	WC	20	Wilton Crescent	7817	Wilton Crescent CL	34201	652.90	21,267.92	$15,794	$536.82	$636.70	$1,173.52	
2054501602	WC	21	Wilton Crescent	7813	Wilton Crescent CL	34201	740.45	22,531.56	$16,763	$608.81	$636.70	$1,245.51	
2054501651	WC	22	Wilton Crescent	7809	Wilton Crescent CL	34201	701.62	21,471.09	$16,333	$576.88	$636.70	$1,213.58	
2054501701	WC	23	Wilton Crescent	7805	Wilton Crescent CL	34201	721.49	22,045.63	$16,553	$593.22	$636.70	$1,229.92	
2054501750	WC	24	Wilton Crescent	7801	Wilton Crescent CL	34201	712.94	21,995.98	$16,458	$586.19	$636.70	$1,222.89	
1919928259	WD	1	Wimbledon	7423	Wimbledon CT	34201	1,841.36	43,354.18	$28,945	$1,514.00	$636.70	$2,150.70	
1919928309	WD	2	Wimbledon	7419	Wimbledon CT	34201	1,933.62	35,048.27	$29,966	$1,589.85	$636.70	$2,226.55	
1919928359	WD	3	Wimbledon	7415	Wimbledon CT	34201	2,004.21	41,574.75	$30,747	$1,647.89	$636.70	$2,284.59	
1919928409	WD	4	Wimbledon	7409	Wimbledon CT	34201	2,261.29	45,280.11	$33,592	$1,859.27	$636.70	$2,495.97	
1919928459	WD	5	Wimbledon	7405	Wimbledon CT	34201	1,534.19	34,757.88	$25,546	$1,261.43	$636.70	$1,898.13	
1919928509	WD	6	Wimbledon	7319	Wimbledon CT	34201	2,261.17	43,670.73	$33,591	$1,859.17	$636.70	$2,495.88	
1919928559	WD	7	Wimbledon	7315	Wimbledon CT	34201	1,920.85	39,653.88	$29,825	$1,579.35	$636.70	$2,216.05	
1919928609	WD	8	Wimbledon	7311	Wimbledon CT	34201	2,131.92	43,599.86	$32,160	$1,752.90	$636.70	$2,389.60	
1919928659	WD	9	Wimbledon	7307	Wimbledon CT	34201	1,612.78	35,638.78	$26,416	$1,326.05	$636.70	$1,962.75	
2054158059	WG	1	Warwick Gardens	8036	Warwick Gardens LN	34201	1,240.92	28,084.28	$22,301	$1,020.30	$636.70	$1,657.01	
2054158109	WG	2	Warwick Gardens	8032	Warwick Gardens LN	34201	1,298.58	28,546.04	$22,939	$1,067.71	$636.70	$1,704.41	
2054158159	WG	3	Warwick Gardens	8028	Warwick Gardens LN	34201	1,037.85	28,753.62	$20,054	$853.33	$636.70	$1,490.04	
2054158209	WG	4	Warwick Gardens	8020	Warwick Gardens LN	34201	1,349.73	32,081.18	$23,505	$1,109.77	$636.70	$1,746.47	
2054158259	WG	5	Warwick Gardens	8006	Warwick Gardens LN	34201	1,362.38	32,634.58	$23,645	$1,120.17	$636.70	$1,756.87	
2054158309	WG	6	Warwick Gardens	7928	Warwick Gardens LN	34201	1,132.49	29,882.09	$21,101	$931.15	$636.70	$1,567.85	
2054158359	WG	7	Warwick Gardens	7916	Warwick Gardens LN	34201	1,173.59	30,523.38	$21,556	$964.94	$636.70	$1,601.65	
2054158409	WG	8	Warwick Gardens	7912	Warwick Gardens LN	34201	877.57	25,733.62	$18,280	$721.55	$636.70	$1,358.25	
2054158459	WG	9	Warwick Gardens	7908	Warwick Gardens LN	34201	1,235.84	31,580.82	$22,245	$1,016.13	$636.70	$1,652.83	
2054158509	WG	10	Warwick Gardens	7904	Warwick Gardens LN	34201	1,137.77	29,900.57	$21,159	$935.49	$636.70	$1,572.20	
2054158559	WG	11	Warwick Gardens	7903	Warwick Gardens LN	34201	1,040.37	27,907.36	$20,082	$855.41	$636.70	$1,492.11	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054158609	WG	12	Warwick Gardens	7907	Warwick Gardens LN	34201	1,319.62	32,200.54	$23,172	$1,085.01	$636.70	$1,721.72	
2054158659	WG	13	Warwick Gardens	7911	Warwick Gardens LN	34201	859.07	25,604.90	$18,075	$706.34	$636.70	$1,343.05	
2054158709	WG	14	Warwick Gardens	7915	Warwick Gardens LN	34201	918.47	27,074.02	$18,733	$755.18	$636.70	$1,391.88	
2054158759	WG	15	Warwick Gardens	7919	Warwick Gardens LN	34201	1,030.58	27,130.83	$19,973	$847.36	$636.70	$1,484.06	
2054158809	WG	16	Warwick Gardens	7923	Warwick Gardens LN	34201	1,393.01	35,024.88	$23,984	$1,145.35	$636.70	$1,782.06	
2054158859	WG	17	Warwick Gardens	7927	Warwick Gardens LN	34201	1,180.41	31,189.88	$21,631	$970.55	$636.70	$1,607.25	
2054158909	WG	18	Warwick Gardens	7931	Warwick Gardens LN	34201	981.02	27,730.18	$19,425	$806.61	$636.70	$1,443.31	
2054158959	WG	19	Warwick Gardens	8005	Warwick Gardens LN	34201	972.58	27,600.03	$19,331	$799.67	$636.70	$1,436.37	
2054159009	WG	20	Warwick Gardens	8009	Warwick Gardens LN	34201	1,207.69	31,729.37	$21,933	$992.98	$636.70	$1,629.68	
2054159059	WG	21	Warwick Gardens	8015	Warwick Gardens LN	34201	1,523.03	33,686.46	$25,423	$1,252.26	$636.70	$1,888.96	
2054159109	WG	22	Warwick Gardens	8019	Warwick Gardens LN	34201	1,361.29	34,007.06	$23,633	$1,119.28	$636.70	$1,755.98	
2054159159	WG	23	Warwick Gardens	8023	Warwick Gardens LN	34201	1,148.13	31,346.58	$21,274	$944.01	$636.70	$1,580.71	
2054159209	WG	24	Warwick Gardens	8027	Warwick Gardens LN	34201	1,115.87	26,682.22	$20,917	$917.48	$636.70	$1,554.18	
2054159259	WG	25	Warwick Gardens	8031	Warwick Gardens LN	34201	1,028.72	28,459.41	$19,953	$845.83	$636.70	$1,482.53	
2054159309	WG	26	Warwick Gardens	8035	Warwick Gardens LN	34201	1,461.14	36,306.79	$24,738	$1,201.38	$636.70	$1,838.08	
2054159359	WG	27	Warwick Gardens	8105	Warwick Gardens LN	34201	1,249.05	31,432.60	$22,391	$1,026.99	$636.70	$1,663.69	
2054159409	WG	28	Warwick Gardens	7203	Chatsworth CT	34201	1,156.66	30,267.96	$21,368	$951.02	$636.70	$1,587.72	
2054159459	WG	29	Warwick Gardens	7207	Chatsworth CT	34201	1,188.02	27,426.51	$21,715	$976.81	$636.70	$1,613.51	
2054159509	WG	30	Warwick Gardens	7211	Chatsworth CT	34201	1,716.29	35,162.23	$27,561	$1,411.16	$636.70	$2,047.86	
2054159559	WG	31	Warwick Gardens	7215	Chatsworth CT	34201	1,021.74	25,580.37	$19,875	$840.09	$636.70	$1,476.79	
2054159609	WG	32	Warwick Gardens	7219	Chatsworth CT	34201	1,052.56	28,922.90	$20,216	$865.43	$636.70	$1,502.14	
2054159659	WG	33	Warwick Gardens	7301	Charsworth CL	34201	1,401.34	29,727.01	$24,076	$1,152.20	$636.70	$1,788.90	
2054159709	WG	34	Warwick Gardens	7305	Chatsworth CT	34201	981.46	27,849.68	$19,430	$806.97	$636.70	$1,443.67	
2054159759	WG	35	Warwick Gardens	7317	Chatsworth CT	34201	902.68	26,931.64	$18,558	$742.19	$636.70	$1,378.90	
2054159809	WG	36	Warwick Gardens	7321	Chatsworth CT	34201	951.27	27,677.32	$19,096	$782.15	$636.70	$1,418.85	
2054159859	WG	37	Warwick Gardens	7325	Chatsworth CT	34201	1,187.54	24,690.05	$21,710	$976.42	$636.70	$1,613.12	
2054159909	WG	38	Warwick Gardens	7329	Chatsworth CT	34201	813.18	22,611.16	$17,568	$668.61	$636.70	$1,305.32	
2054159959	WG	39	Warwick Gardens	7330	Chatsworth CT	34201	1,008.72	27,290.11	$19,731	$829.38	$636.70	$1,466.09	
2054160009	WG	40	Warwick Gardens	7326	Chatsworth CT	34201	928.58	26,290.42	$18,844	$763.49	$636.70	$1,400.19	
2054160059	WG	41	Warwick Gardens	7322	Chatsworth CT	34201	1,022.58	26,874.76	$19,885	$840.78	$636.70	$1,477.48	
2054160109	WG	42	Warwick Gardens	7318	Chatsworth CT	34201	952.69	26,460.47	$19,111	$783.32	$636.70	$1,420.02	
2054160159	WG	43	Warwick Gardens	7314	Chatsworth CT	34201	928.68	25,717.51	$18,846	$763.58	$636.70	$1,400.28	
2054160209	WG	44	Warwick Gardens	7310	Chatsworth CT	34201	1,025.37	27,203.55	$19,916	$843.07	$636.70	$1,479.77	
2054160259	WG	45	Warwick Gardens	7306	Chatsworth CT	34201	917.25	28,784.08	$18,719	$754.18	$636.70	$1,390.88	
2054160309	WG	46	Warwick Gardens	7302	Chatsworth CT	34201	1,049.46	26,847.87	$20,182	$862.89	$636.70	$1,499.59	
2054160359	WG	47	Warwick Gardens	7218	Chatsworth CT	34201	961.51	24,004.98	$19,209	$790.57	$636.70	$1,427.27	
2054160409	WG	48	Warwick Gardens	7214	Chatsworth CT	34201	963.80	25,764.04	$19,234	$792.45	$636.70	$1,429.16	
2054160459	WG	49	Warwick Gardens	7210	Chatsworth CT	34201	871.34	24,969.43	$18,211	$716.43	$636.70	$1,353.13	
2054160509	WG	50	Warwick Gardens	7128	Chatsworth CT	34201	1,045.41	24,941.43	$20,137	$859.56	$636.70	$1,496.26	
2054160559	WG	51	Warwick Gardens	7124	Chatsworth CT	34201	969.12	26,764.94	$19,293	$796.83	$636.70	$1,433.53	
2054160609	WG	52	Warwick Gardens	7120	Chatsworth CT	34201	1,125.76	29,064.84	$21,026	$925.61	$636.70	$1,562.32	
2054160659	WG	53	Warwick Gardens	7108	Chatsworth CT	34201	1,064.89	28,141.93	$20,353	$875.57	$636.70	$1,512.27	
2054160709	WG	54	Warwick Gardens	7104	Chatsworth CT	34201	921.65	25,764.32	$18,768	$757.79	$636.70	$1,394.49	
2054160759	WG	55	Warwick Gardens	7103	Chatsworth CT	34201	758.23	23,421.27	$16,959	$623.43	$636.70	$1,260.13	
2054160809	WG	56	Warwick Gardens	7107	Chatsworth CT	34201	758.20	22,911.18	$16,959	$623.40	$636.70	$1,260.11	
2054160859	WG	57	Warwick Gardens	7111	Chatsworth CT	34201	1,023.40	26,206.49	$19,894	$841.46	$636.70	$1,478.16	
2054160909	WG	58	Warwick Gardens	7115	Chatsworth CT	34201	1,119.10	29,079.31	$20,953	$920.14	$636.70	$1,556.85	
2054160959	WG	59	Warwick Gardens	7119	Chatsworth CT	34201	963.02	26,859.28	$19,226	$791.81	$636.70	$1,428.52	
2054161009	WG	60	Warwick Gardens	7123	Chatsworth CT	34201	987.18	25,563.94	$19,493	$811.67	$636.70	$1,448.38	
2054161069	WG	61&62	Warwick Gardens	7127	Chatsworth CT	34201	1,457.24	47,678.77	$24,695	$1,198.17	$636.70	$1,834.87	
1920200258	WI	1	Whitebridge	7601	Whitebridge Glen	34201	339.10	17,069.61	$12,321	$278.81	$636.70	$915.52	
1920200308	WI	2	Whitebridge	7603	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200357	WI	3	Whitebridge	7605	Whitebridge Glen	34201	343.85	17,175.98	$12,374	$282.72	$636.70	$919.42	
1920200407	WI	4	Whitebridge	7607	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200456	WI	5	Whitebridge	7609	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200506	WI	6	Whitebridge	7611	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200555	WI	7	Whitebridge	7613	Whitebridge Glen	34201	377.76	17,648.52	$12,749	$310.60	$636.70	$947.30	
1920200605	WI	8	Whitebridge	7615	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920200654	WI	9	Whitebridge	7617	Whitebridge Glen	34201	377.80	17,641.54	$12,750	$310.63	$636.70	$947.33	
1920200704	WI	10	Whitebridge	7619	Whitebridge Glen	34201	377.80	17,641.54	$12,750	$310.63	$636.70	$947.33	
1920200753	WI	11	Whitebridge	7621	Whitebridge Glen	34201	385.96	17,749.66	$12,840	$317.34	$636.70	$954.05	
1920200803	WI	12	Whitebridge	7623	Whitebridge Glen	34201	392.10	17,779.89	$12,908	$322.39	$636.70	$959.09	
1920200852	WI	13	Whitebridge	7625	Whitebridge Glen	34201	341.09	17,135.57	$12,343	$280.45	$636.70	$917.15	
1920200902	WI	14	Whitebridge	7627	Whitebridge Glen	34201	341.09	17,135.57	$12,343	$280.45	$636.70	$917.15	
1920202700	WI	15	Whitebridge Unit II	7703	Whitebridge Glen	34201	379.58	17,665.87	$12,769	$312.09	$636.70	$948.80	
1920202759	WI	16	Whitebridge Unit II	7705	Whitebridge Glen	34201	377.31	17,665.87	$12,744	$310.23	$636.70	$946.93	
1920202809	WI	17	Whitebridge Unit II	7707	Whitebridge Glen	34201	359.98	17,411.46	$12,553	$295.98	$636.70	$932.68	
1920202858	WI	18	Whitebridge Unit II	7709	Whitebridge Glen	34201	365.01	17,463.88	$12,608	$300.12	$636.70	$936.82	
1920202908	WI	19	Whitebridge Unit II	7711	Whitebridge Glen	34201	385.58	17,742.67	$12,836	$317.03	$636.70	$953.73	
1920202957	WI	20	Whitebridge Unit II	7713	Whitebridge Glen	34201	355.26	17,328.67	$12,500	$292.10	$636.70	$928.81	
1920203005	WI	21	Whitebridge Unit II	7715	Whitebridge Glen	34201	355.22	17,335.65	$12,500	$292.07	$636.70	$928.77	
1920203054	WI	22	Whitebridge Unit II	7717	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920203104	WI	23	Whitebridge Unit II	7719	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920203153	WI	24	Whitebridge Unit II	7721	Whitebridge Glen	34201	373.43	17,542.15	$12,701	$307.04	$636.70	$943.74	
1920203203	WI	25	Whitebridge Unit II	7723	Whitebridge Glen	34201	335.13	17,060.63	$12,278	$275.55	$636.70	$912.25	
1920203252	WI	26	Whitebridge Unit II	7725	Whitebridge Glen	34201	335.13	17,060.63	$12,278	$275.55	$636.70	$912.25	
1920203302	WI	27	Whitebridge Unit II	7727	Whitebridge Glen	34201	376.98	17,641.38	$12,741	$309.96	$636.70	$946.66	
1920203351	WI	28	Whitebridge Unit II	7729	Whitebridge Glen	34201	372.15	17,532.91	$12,687	$305.99	$636.70	$942.69	
1920203401	WI	29	Whitebridge Unit II	7731	Whitebridge Glen	34201	380.02	17,265.99	$12,774	$312.46	$636.70	$949.16	
1920203450	WI	30	Whitebridge Unit II	7733	Whitebridge Glen	34201	373.72	17,207.33	$12,705	$307.28	$636.70	$943.98	
1920203500	WI	31	Whitebridge Unit II	7735	Whitebridge Glen	34201	372.01	17,161.71	$12,686	$305.87	$636.70	$942.58	
1920203559	WI	32	Whitebridge Unit II	7737	Whitebridge Glen	34201	351.78	16,892.72	$12,462	$289.24	$636.70	$925.94	
1920203609	WI	33	Whitebridge Unit II	7739	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920203658	WI	34	Whitebridge Unit II	7741	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920203708	WI	35	Whitebridge Unit II	7745	Whitebridge Glen	34201	379.62	17,207.33	$12,770	$312.13	$636.70	$948.83	
1920203757	WI	36	Whitebridge Unit II	7749	Whitebridge Glen	34201	389.83	17,308.47	$12,883	$320.53	$636.70	$957.23	
1920204656	WI	37	Whitebridge Unit III	7903	Whitebridge Glen	34201	373.78	17,201.86	$12,705	$307.33	$636.70	$944.03	
1920204706	WI	38	Whitebridge Unit III	7905	Whitebridge Glen	34201	371.75	17,201.40	$12,683	$305.66	$636.70	$942.36	
1920204755	WI	39	Whitebridge Unit III	7907	Whitebridge Glen	34201	378.32	17,702.06	$12,755	$311.06	$636.70	$947.76	
1920204805	WI	40	Whitebridge Unit III	7909	Whitebridge Glen	34201	377.77	17,699.73	$12,749	$310.61	$636.70	$947.31	
1920204854	WI	41	Whitebridge Unit III	7911	Whitebridge Glen	34201	389.36	17,838.80	$12,878	$320.14	$636.70	$956.84	
1920204904	WI	42	Whitebridge Unit III	7913	Whitebridge Glen	34201	381.58	17,737.67	$12,792	$313.74	$636.70	$950.44	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1920204953	WI	43	Whitebridge Unit III	7923	Whitebridge Glen	34201	377.57	17,682.04	$12,747	$310.44	$636.70	$947.14	
1920205000	WI	44	Whitebridge Unit III	7927	Whitebridge Glen	34201	387.09	17,787.13	$12,852	$318.27	$636.70	$954.97	
1920205059	WI	45	Whitebridge Unit III	7931	Whitebridge Glen	34201	335.73	17,098.22	$12,284	$276.04	$636.70	$912.74	
1920205109	WI	46	Whitebridge Unit III	7935	Whitebridge Glen	34201	347.00	17,175.98	$12,409	$285.31	$636.70	$922.01	
1920205158	WI	47	Whitebridge Unit III	7939	Whitebridge Glen	34201	376.98	17,666.68	$12,741	$309.96	$636.70	$946.66	
1920205208	WI	48	Whitebridge Unit III	7943	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920205257	WI	49	Whitebridge Unit III	7947	Whitebridge Glen	34201	378.37	17,705.32	$12,756	$311.10	$636.70	$947.80	
1920205307	WI	50	Whitebridge Unit III	7951	Whitebridge Glen	34201	380.42	17,707.41	$12,779	$312.79	$636.70	$949.49	
1920205356	WI	51	Whitebridge Unit III	7955	Whitebridge Glen	34201	380.42	17,707.41	$12,779	$312.79	$636.70	$949.49	
1920205406	WI	52	Whitebridge Unit III	7959	Whitebridge Glen	34201	377.93	17,672.85	$12,751	$310.74	$636.70	$947.44	
1920205455	WI	53	Whitebridge Unit III	7963	Whitebridge Glen	34201	371.88	17,201.17	$12,684	$305.77	$636.70	$942.47	
1920205505	WI	54	Whitebridge Unit III	7967	Whitebridge Glen	34201	373.71	17,200.89	$12,704	$307.27	$636.70	$943.98	
1920205554	WI	55	Whitebridge Unit III	7944	Whitebridge Glen	34201	384.20	17,308.47	$12,821	$315.90	$636.70	$952.60	
1920205604	WI	56	Whitebridge Unit III	7918	Whitebridge Glen	34201	382.41	17,327.20	$12,801	$314.42	$636.70	$951.13	
1920205653	WI	57	Whitebridge Unit III	7906	Whitebridge Glen	34201	351.78	16,892.72	$12,462	$289.24	$636.70	$925.94	
1920205703	WI	58	Whitebridge Unit III	7902	Whitebridge Glen	34201	372.46	17,207.33	$12,691	$306.24	$636.70	$942.94	
1920203807	WI	67	Whitebridge Unit II	7748	Whitebridge Glen	34201	379.42	17,306.26	$12,768	$311.96	$636.70	$948.66	
1920203856	WI	68	Whitebridge Unit II	7744	Whitebridge Glen	34201	382.20	17,308.47	$12,798	$314.25	$636.70	$950.95	
1920203906	WI	69	Whitebridge Unit II	7742	Whitebridge Glen	34201	341.37	16,756.09	$12,347	$280.68	$636.70	$917.38	
1920203955	WI	70	Whitebridge Unit II	7740	Whitebridge Glen	34201	340.66	16,736.54	$12,339	$280.10	$636.70	$916.80	
1920204003	WI	71	Whitebridge Unit II	7738	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920204052	WI	72	Whitebridge Unit II	7720	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920204102	WI	73	Whitebridge Unit II	7714	Whitebridge Glen	34201	382.26	17,301.48	$12,799	$314.30	$636.70	$951.00	
1920204151	WI	74	Whitebridge Unit II	7712	Whitebridge Glen	34201	374.48	17,200.35	$12,713	$307.90	$636.70	$944.60	
1920204201	WI	75	Whitebridge Unit II	7710	Whitebridge Glen	34201	375.12	17,210.92	$12,720	$308.43	$636.70	$945.13	
1920204250	WI	76	Whitebridge Unit II	7708	Whitebridge Glen	34201	374.00	17,206.98	$12,708	$307.51	$636.70	$944.21	
1920204300	WI	77	Whitebridge Unit II	7706	Whitebridge Glen	34201	327.57	16,521.79	$12,194	$269.33	$636.70	$906.03	
1920204359	WI	78	Whitebridge Unit II	7704	Whitebridge Glen	34201	332.32	16,628.16	$12,246	$273.24	$636.70	$909.94	
1920204409	WI	79	Whitebridge Unit II	7702	Whitebridge Glen	34201	339.89	16,729.55	$12,330	$279.46	$636.70	$916.17	
1920204458	Wi	80	Whitebridge Unit II	7700	Whitebridge Glen	34201	327.32	16,680.02	$12,191	$269.13	$636.70	$905.83	
1920200951	WI	81	Whitebridge	6318	Whitebridge CT	34201	349.00	16,863.16	$12,431	$286.96	$636.70	$923.66	
1920201009	WI	82	Whitebridge	6316	Walton Heath PL	34201	372.14	17,176.03	$12,687	$305.98	$636.70	$942.68	
1920201058	WI	83	Whitebridge	6314	Walton Heath PL	34201	375.31	17,211.71	$12,722	$308.59	$636.70	$945.29	
1920201108	WI	84	Whitebridge	6312	Walton Heath PL	34201	374.48	17,200.35	$12,713	$307.90	$636.70	$944.60	
1920201157	WI	85	Whitebridge	6310	Walton Heath PL	34201	371.48	17,251.86	$12,680	$305.44	$636.70	$942.14	
1920201207	WI	86	Whitebridge	6308	Walton Heath PL	34201	371.48	17,200.35	$12,680	$305.44	$636.70	$942.14	
1920201256	WI	87	Whitebridge	6306	Walton Heath PL	34201	391.20	17,411.86	$12,898	$321.65	$636.70	$958.35	
1920201306	WI	88	Whitebridge	6304	Walton Heath PL	34201	359.53	16,991.38	$12,548	$295.61	$636.70	$932.31	
1920201355	WI	89	Whitebridge	6303	Walton Heath PL	34201	339.06	16,811.83	$12,321	$278.78	$636.70	$915.48	
1920201405	WI	90	Whitebridge	6305	Walton Heath PL	34201	328.73	16,676.35	$12,207	$270.29	$636.70	$906.99	
1920201454	WI	91	Whitebridge	6307	Walton Heath PL	34201	364.45	17,009.47	$12,602	$299.65	$636.70	$936.36	
1920201504	WI	92	Whitebridge	6309	Walton Heath PL	34201	371.48	17,251.86	$12,680	$305.44	$636.70	$942.14	
1920201553	WI	93	Whitebridge	6311	Walton Heath PL	34201	339.06	16,811.83	$12,321	$278.78	$636.70	$915.48	
1920201603	WI	94	Whitebridge	6313	Walton Heath PL	34201	328.73	16,676.35	$12,207	$270.29	$636.70	$906.99	
1920201652	WI	95	Whitebridge	6317	Walton Heath PL	34201	348.41	16,930.63	$12,424	$286.47	$636.70	$923.17	
1920201702	WI	96	Whitebridge	6319	Walton Heath PL	34201	351.39	16,885.73	$12,458	$288.92	$636.70	$925.62	
1920201751	WI	97	Whitebridge	7630	Whitebridge Glen	34201	336.33	16,630.42	$12,291	$276.53	$636.70	$913.24	
1920201801	WI	98	Whitebridge	7628	Whitebridge Glen	34201	337.52	16,694.57	$12,304	$277.52	$636.70	$914.22	
1920201850	WI	99	Whitebridge	7624	Whitebridge Glen	34201	351.39	16,885.73	$12,458	$288.92	$636.70	$925.62	
1920201900	WI	100	Whitebridge	7622	Whitebridge Glen	34201	370.35	17,121.33	$12,667	$304.51	$636.70	$941.21	
1920201959	WI	101	Whitebridge	7612	Whitebridge Glen	34201	328.23	16,730.76	$12,201	$269.87	$636.70	$906.57	
1920202007	WI	102	Whitebridge	7610	Whitebridge Glen	34201	331.94	16,621.18	$12,242	$272.92	$636.70	$909.63	
1920202056	WI	103	Whitebridge	7608	Whitebridge Glen	34201	339.89	16,729.55	$12,330	$279.46	$636.70	$916.17	
1920202106	WI	104	Whitebridge	7606	Whitebridge Glen	34201	331.29	16,571.26	$12,235	$272.39	$636.70	$909.09	
1920202155	WI	105	Whitebridge	7604	Whitebridge Glen	34201	350.62	16,885.97	$12,449	$288.29	$636.70	$924.99	
1920202205	WI	106	Whitebridge	7602	Whitebridge Glen	34201	349.12	16,885.73	$12,432	$287.05	$636.70	$923.76	
1919921559	WW	1	Wentworth	7203	St. George’s Way	34201	603.10	21,462.90	$15,243	$495.88	$636.70	$1,132.58	
1919921609	WW	2	Wentworth	7209	St. George’s Way	34201	492.52	19,667.60	$14,019	$404.95	$636.70	$1,041.66	
1919921658	WW	3	Wentworth	7213	St. George’s Way	34201	526.42	20,003.70	$14,394	$432.83	$636.70	$1,069.53	
1919921708	WW	4	Wentworth	7217	St. George’s Way	34201	527.39	20,437.51	$14,405	$433.63	$636.70	$1,070.33	
1919921757	WW	5	Wentworth	7362	Windemere LN	34201	479.95	19,371.14	$13,880	$394.62	$636.70	$1,031.32	
1919921807	WW	6	Wentworth	7358	Windemere LN	34201	669.67	21,299.57	$15,980	$550.62	$636.70	$1,187.32	
1919921856	WW	7	Wentworth	7354	Windemere LN	34201	481.20	19,703.44	$13,894	$395.65	$636.70	$1,032.36	
1919921906	WW	8	Wentworth	7350	Windemere LN	34201	483.36	19,818.40	$13,918	$397.43	$636.70	$1,034.13	
1919921955	WW	9	Wentworth	7346	Windemere LN	34201	670.59	20,896.39	$15,990	$551.37	$636.70	$1,188.07	
1919922003	WW	10	Wentworth	7342	Windemere LN	34201	647.45	20,350.07	$15,734	$532.34	$636.70	$1,169.04	
1919922052	WW	11	Wentworth	7338	Windemere LN	34201	581.16	21,347.89	$15,000	$477.84	$636.70	$1,114.54	
1919922102	WW	12	Wentworth	7334	Windemere LN	34201	453.59	19,320.60	$13,588	$372.95	$636.70	$1,009.65	
1919922151	WW	13	Wentworth	7330	Windemere LN	34201	586.02	19,890.46	$15,054	$481.83	$636.70	$1,118.54	
1919922201	WW	14	Wentworth	7326	Windemere LN	34201	510.69	20,221.96	$14,220	$419.90	$636.70	$1,056.60	
1919922250	WW	15	Wentworth	7322	Windemere LN	34201	541.68	20,709.77	$14,563	$445.38	$636.70	$1,082.08	
1919922300	WW	16	Wentworth	7318	Windemere LN	34201	517.04	20,253.19	$14,291	$425.12	$636.70	$1,061.82	
1919922359	WW	17	Wentworth	7303	Windemere LN	34201	612.55	21,621.06	$15,347	$503.65	$636.70	$1,140.35	
1919922409	WW	18	Wentworth	7307	Windemere LN	34201	474.21	19,658.38	$13,817	$389.90	$636.70	$1,026.60	
1919922458	WW	19	Wentworth	7311	Windemere LN	34201	541.30	20,730.20	$14,559	$445.06	$636.70	$1,081.77	
1919922508	WW	20	Wentworth	7315	Windemere LN	34201	465.10	19,379.28	$13,716	$382.41	$636.70	$1,019.11	
1919922557	WW	21	Wentworth	7319	Windemere LN	34201	506.57	19,855.04	$14,175	$416.51	$636.70	$1,053.22	
1919922607	WW	22	Wentworth	7323	Windemere LN	34201	563.41	21,009.54	$14,804	$463.24	$636.70	$1,099.95	
1919922656	WW	23	Wentworth	7329	Windemere LN	34201	574.14	21,033.23	$14,922	$472.07	$636.70	$1,108.77	
1919922706	WW	24	Wentworth	7349	Windemere LN	34201	598.39	21,138.16	$15,191	$492.01	$636.70	$1,128.71	
1919922755	WW	25	Wentworth	7353	Windemere LN	34201	492.01	19,982.40	$14,014	$404.54	$636.70	$1,041.24	
1919922805	WW	26	Wentworth	7357	Windemere LN	34201	472.96	19,473.04	$13,803	$388.87	$636.70	$1,025.57	
1919922854	WW	27	Wentworth	7301	St. George’s Way	34201	562.18	20,454.71	$14,790	$462.23	$636.70	$1,098.93	
1919922904	WW	28	Wentworth	7305	St. George’s Way	34201	444.86	19,019.07	$13,492	$365.77	$636.70	$1,002.47	
1919922953	WW	29	Wentworth	7311	St. Georges Way	34201	490.13	19,904.10	$13,993	$403.00	$636.70	$1,039.70	
1919923001	WW	30	Wentworth	7317	St. George’s Way	34201	576.76	21,175.96	$14,951	$474.22	$636.70	$1,110.93	
1919923050	WW	31	Wentworth	7321	St. George’s Way	34201	591.29	21,366.47	$15,112	$486.17	$636.70	$1,122.87	
1919923100	WW	32	Wentworth	7327	St. George’s Way	34201	496.08	20,008.10	$14,059	$407.89	$636.70	$1,044.59	
1919923159	WW	33	Wentworth	7331	St. George’s Way	34201	874.94	21,776.24	$18,251	$719.39	$636.70	$1,356.09	
1919923209	WW	34	Wentworth	7335	St. George’s Way	34201	532.52	20,602.86	$14,462	$437.85	$636.70	$1,074.55	
1919923258	WW	35	Wentworth	7339	St. George’s Way	34201	566.71	21,103.43	$14,840	$465.96	$636.70	$1,102.66	
1919923308	WW	36	Wentworth	7340	St. George’s Way	34201	566.10	21,150.14	$14,833	$465.45	$636.70	$1,102.16	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919923357	WW	37	Wentworth	7336	St. Geoges Way	34201	522.99	20,359.03	$14,356	$430.01	$636.70	$1,066.71	
1919923407	WW	38	Wentworth	7332	St. George’s Way	34201	578.16	21,469.49	$14,967	$475.37	$636.70	$1,112.07	
1919923456	WW	39	Wentworth	7328	St. George’s Way	34201	568.74	21,097.01	$14,863	$467.63	$636.70	$1,104.33	
1919923506	WW	40	Wentworth	7324	St. George’s Way	34201	611.82	21,861.54	$15,339	$503.05	$636.70	$1,139.75	
1919923555	WW	41	Wentworth	7320	St. George’s Way	34201	514.21	20,417.70	$14,259	$422.80	$636.70	$1,059.50	
1919923605	WW	42	Wentworth	7316	St. George’s Way	34201	507.97	20,099.71	$14,190	$417.66	$636.70	$1,054.37	
1919923654	WW	43	Wentworth	7312	St. George’s Way	34201	639.78	22,386.01	$15,649	$526.04	$636.70	$1,162.74	
1919923704	WW	44	Wentworth	7308	St. Geoges Way	34201	531.61	20,790.91	$14,452	$437.09	$636.70	$1,073.80	
1919923753	WW	45	Wentworth	7304	St. George’s Way	34201	552.91	20,973.43	$14,687	$454.61	$636.70	$1,091.31	
1919923803	WW	46	Wentworth	7300	St. George’s Way	34201	477.14	19,931.54	$13,849	$392.31	$636.70	$1,029.01	
1919923852	WW	47	Wentworth	7212	St. Georges Way	34201	656.89	22,596.26	$15,838	$540.11	$636.70	$1,176.81	
1919923902	WW	48	Wentworth	7208	St. George’s Way	34201	662.11	22,696.23	$15,896	$544.40	$636.70	$1,181.10	
1919923951	WW	49	Wentworth	7204	St. George’s Way	34201	691.46	23,098.51	$16,221	$568.53	$636.70	$1,205.23	
							849.18	25,706.15	$17,966	$698.21	$636.70	$1,334.91	
									$20,600,000	$765,315.86	$765,315.86	$1,530,631.72	
Note: Parcel ID 2054120199 is excluded from assessment given that the small amount of acreage within UPRD is associated with a powerline easement and not subject to assessment

University Park Recreation District

Consideration of Proposal for Financial Advisory and Assessment Consulting Services

July 17, 2026

Mr. Steve Heitzner Chairperson
University Park Recreation District 3501 Quadrangle Blvd., Ste 270
Orlando, FL 32817 Dear Mr. Heitzner:

3501 Quadrangle Blvd
Suite 270
Orlando, FL 32817
407.723.5900

pfm.com

As provided for in Exhibit A and Exhibit B of the Agreement for Financial Advisory
Services (“Agreement”) between Fishkind and Associates, Inc. (“Fishkind”) and the University Park Recreation District (the “Client” and/or “District”) dated January 4, 2019 and properly assigned to PFM Financial Advisors, LLC (“PFM”) on April 18, 2019, PFM would be pleased to provide Financial Advisory (“FA”) services associated with the Series 2026 Bonds issuance. In addition, as provided for under Exhibit A “Special Services” of the Agreement, PFM would be pleased to provide assessment consulting services associated with the District’s Series 2026 Bonds and preparation of the applicable assessment methodology documents.

The Agreement currently outlines in proper detail the nature of PFM’s FA services. The Scope of Services below summarizes the financial advisory and assessment consulting services to be provided to the District.

Consistent with the Series 2019 Bonds, PFMFA financial advisory services compensation will be a function of the par amount of bonds sold as part of the Series 2026 Bonds issuance (current estimate of $20,600,000). The Series 2019 Bonds issuance included a fee of $5 per $1,000 of bonds sold (0.005) for the combined financial advisory and special assessment methodology services. With respect to the Series 2026 Bonds, PFMFA’s proposed fee is $4 per $1,000 of bonds sold (0.004). Given the process to date and the delays in bringing this deal to the market, PFM is offering this fee reduction to help the District reduce its costs of issuing the bonds and provide incrementally more bond proceeds to fund the capital improvement plan.

SCOPE OF SERVICES

Financial Advisory Services:

PFMFA will provide the necessary competitive sale services in terms of assisting with the preparation of bond documents, review of bond documents, securing the necessary rating for the Series 2026 Bonds, bond insurance (as applicable) as well as any additional and necessary services to bring a deal to the market. Unlike the Series 2019 Bonds issuance, PFMFA recommends forgoing a Financial Support Services Provider (e.g. Roosevelt Cross or equivalent), which will result in significant cost of issuance (COI) savings.

UPRD July 17, 2026
Page 2

Assessment Consulting Services:

PFM will assist the District in establishing an appropriate assessment methodology to support the issuance of the Series 2026 Bonds. PFM’s assessment consulting services for each phase will include:

Completion of the Chapter 170 process associated with the issuance of the Series 2026 Bonds via the Master Assessment Methodology approved by Florida courts (updated with the appropriate references to issuance year and inclusion of applicable background to date)

Formulation of a supplemental assessment methodology outlining the assessment structure to be used to secure the repayment of the District's debt issuance post completion of the competitive sale process, including applicable assessment roll(s) to be used for bond documents and the district manager for assessment administration purposes.

Attendance to District Board Meetings and any other public hearings or workshops related to the assessment methodology, as determined by the District’s Chairperson, financial advisor, legal counsel, or bond counsel and participation in District staff conference calls, meeting, and workshops related to the adoption and/or implementation of a suitable debt assessment methodology

UPRD July 17, 2026
Page 3

COMPENSATION FOR SERIES 2026 BOND ISSUANCE SERVICES

Financial Advisory Services	$82,400	
Financial Advisory Data Fee	$1,000	
Financial Advisory Expenses	$1,500	
TOTAL:	$84,900	

Subject to the receipt and access to information we deem necessary, in our sole discretion, to complete the tasks outlined above, PFM anticipates being able to complete the scope of work within the scheduled refunding timeline as presented to the Client by its financing team.

Provided the terms are acceptable, please have an authorized official of the Client sign and return a copy of this letter to us to acknowledge acceptance of the terms of this engagement.

Sincerely,

___________________

PFM FINANCIAL ADVISORS LLC

Managing Director

Accepted by:

(Signature)

(Print Name)

(Date)

DISCLOSURE OF CONFLICTS OF INTEREST AND OTHER IMPORTANT MUNICIPAL ADVISORY INFORMATION
PFM Financial Advisors LLC

Introduction

PFM Financial Advisors LLC and PFM Swap Advisors LLC (hereinafter, referred to as “We,” “Us,” or “Our”) are registered municipal advisors with the Securities and Exchange Commission (the “SEC”) and the Municipal Securities Rulemaking Board (the “MSRB”), pursuant to the Securities Exchange Act of 1934 Rule 15Ba1-2. In accordance with MSRB rules, this disclosure statement is provided by Us to each client prior to the execution of its advisory agreement with written disclosures of all material conflicts of interests and legal or disciplinary events that are required to be disclosed with respect to providing financial advisory services pursuant to MSRB Rule G-42(b) and (c) (ii). We employ a number of resources to identify and subsequently manage actual or potential conflicts of interest in addition to disclosing actual and potential conflicts of interest provided herein. PFM does not provide legal, tax, or accounting advice.
How We Identify and Manage Conflicts of Interest
Code of Ethics. The Code requires that all employees conduct all aspects of Our business with the highest standards of integrity, honesty and fair dealing. All employees are required to avoid even the appearance of misconduct or impropriety and avoid actual or apparent conflicts of interest between personal and professional relationships that would or could interfere with an employee’s independent exercise of judgment in performing the obligations and responsibilities owed to a municipal advisor and Our clients.

Policies and Procedures. We have adopted policies and procedures that include specific rules and standards for conduct. Some of these policies and procedures provide guidance and reporting requirements about matters that allows Us to monitor behavior that might give rise to a conflict of interest. These include policies concerning the making of gifts and charitable contributions, entertaining clients, and engaging in outside activities, all of which may involve relationships with clients and others that are important to Our analysis of potential conflicts of interest.

Supervisory Structure. We have both a compliance and supervisory structure in place that enables Us to identify and monitor employees’ activities, both on a transaction and Firm-wide basis, to ensure compliance with appropriate standards. Prior to undertaking any engagement with a new client or an additional engagement with an existing client, appropriate municipal advisory personnel will review the possible intersection of the client’s interests, the proposed engagement, Our engagement personnel, experience and existing obligations to other clients and related parties. This review, together with employing the resources described above, allows Us to evaluate any situations that may be an actual or potential conflict of interest.

Disclosures. We will disclose to clients those situations that We believe would create a material conflict of interest, such as:
1) any advice, service or product that any affiliate may provide to a client that is directly related to the municipal advisory work We perform for such client; 2) any payment made to obtain or retain a municipal advisory engagement with a client; 3) any fee-splitting arrangement with any provider of an investment or services to a client; 4) any conflict that may arise from the type of compensation arrangement We may have with a client; and 5) any other actual or potential situation that We are or become aware of that might constitute a material conflict of interest that could reasonably expect to impair Our ability to provide advice to or on behalf of clients consistent with regulatory requirements. If We identify such situations or circumstances, We will prepare meaningful disclosure that will describe the implications of the situation and how We intend to manage the situation. We will also disclose any legal or disciplinary events that are material to a client’s evaluation or the integrity of Our management or advisory personnel. We will provide this disclosure (or a means to access this information) in writing prior to starting Our proposed engagement, and will provide such additional information or clarification as the client may request. We will also advise Our clients in writing of any subsequent material conflict of interest that may arise, as well as the related implications, Our plan to manage that situation, and any additional information such client may require.

General Conflict of Interest Disclosures
Disclosure of Conflicts Concerning the Firm’s Affiliates
Our affiliates offer a wide variety of financial services, and Our clients may be interested in pursuing services separately provided by an affiliate. The affiliate’s business with the client could create an incentive for Us to recommend a course of action designed to increase the level of the client’s business activities with the affiliate or to recommend against a course of action that would reduce the client’s business activities with the affiliate. In either instance, We may be perceived as recommending services for a client that are not in the best interests of Our clients, but rather are in Our interests or the interests of Our affiliates. Accordingly, We mitigate any perceived conflict of interest that may arise in this situation by disclosing it to the client, and by requiring that there be a review of the municipal securities transaction or municipal financial product to ensure that it is suitable for the client in light of various factors, after reasonable inquiry, including the client’s needs, objectives and financial circumstances. Further, We receive no compensation from Our affiliates with respect to a client introduction or referral. If a client chooses to work with an affiliate, We require that the client consult and enter into a separate agreement for services, so that the client can make an independent, informed, evaluation of the services offered.

Disclosure of Conflicts Related to the Firm’s Compensation
From time to time, We may be compensated by a municipal advisory fee that is or will be set forth in an agreement with the client to be, or that has been, negotiated and entered into in connection with a municipal advisory service. Payment of such fee may be contingent on the closing of the transaction and the amount of the fee may be based, in whole or in part, on a percentage of the principal or par amount of municipal securities or municipal financial product or the complexity of the municipal securities transaction or municipal financial product. While this form of compensation is customary in the municipal securities market, it may be deemed to present a conflict of interest since We may appear to have an incentive to recommend to the client a transaction that is larger in size or more complex than is necessary. Further, We may also receive compensation in the form of a fixed fee arrangement. While this form of compensation is customary, it may also present a potential conflict of interest, if the transaction requires more work than contemplated and We are perceived as recommending a less time consuming alternative contrary to the client’s best interest so as not to sustain a loss. Finally, We may contract with clients on an hourly fee basis. If We do not agree on a maximum amount of hours at the outset of the engagement, this arrangement may pose a conflict of interest as We would not have a financial incentive to recommend an alternative that would result in fewer hours. We manage and mitigate all of these types of conflicts by disclosing the fee structure to the client, and by requiring that there be a review of the municipal securities transaction or municipal financial product to ensure that it is suitable for the client in light of various factors, after reasonable inquiry, including the client’s needs, objectives and financial circumstances.

Disclosure of Conflicts Related to the Firm’s Compensation Structure for Our Registered Advisors. Pursuant to various employee compensation structures, from time to time We offer certain of Our registered municipal advisors (“Registered Advisors”) financial benefits based on his or her business plan, client base, performance, and/or transactions closed. This provides an incentive for such Registered Advisors to seek to retain additional clients and/or transactions or services from clients. While this form of compensation may be customary in some segments of the municipal advisory market, provision of such financial benefits may be deemed to present a conflict of interest. We manage and mitigate these types of conflicts by Registered Advisor’s adherence to Our Code of Ethics and Policies and Procedures, and by requiring that there be a review of the municipal securities transaction or municipal financial product to ensure that it is suitable for the client in light of various factors, after reasonable inquiry, including the client’s needs, objectives and financial circumstances.

Disclosure Concerning Provision of Services to State and Local Government, and Non-Profit Clients
We regularly provide financial advisory services to state and local governments, their agencies, and instrumentalities, and non-profit clients. While Our clients have expressed that this experience in providing services to a wide variety of clients generally provides great benefit for all of Our clients, there may be or may have been clients with interests that are different from (and adverse to) other clients. If for some reason any client sees Our engagement with any other particular client as a conflict, We will mitigate this conflict by engaging in a broad range of conduct, if and as applicable. Such conduct may include one or any combination of the following: 1) disclosing the conflict to the client; 2) requiring that there be a review of the municipal securities transaction or municipal financial product to ensure that it is suitable for the client in light of various factors, including the client’s needs, objectives and financial circumstances; 3) implementing procedures that establishes an “Informational Bubble” that creates physical, technological and procedural barriers and/or separations to ensure that non-public information is isolated to particular area such that certain governmental transaction team members and supporting functions operate separately during the course of work performed; and 4) in the rare event that a conflict cannot be resolved, We will withdraw from the engagement.

Disclosure Related to Legal and Disciplinary Events
As registered municipal advisors with the Securities and Exchange Commission (the “SEC”) and the Municipal Securities Rulemaking Board (the “MSRB”), pursuant to the Securities Exchange Act of 1934 Rule 15Ba1-2, Our legal, disciplinary and judicial events are required to be disclosed on Our forms MA and MA-I filed with the SEC, in ‘Item 9 Disclosure Information’ of form MA, ‘Item 6 Disclosure Information’ of form MA-I, and if applicable, the corresponding disclosure reporting page(s) (“DRP”). To review the foregoing disclosure items and material change(s) or amendment(s), if any, clients may electronically access PFM Financial Advisors LLC filed forms MA and MA-I on the SEC’s Electronic Data Gathering, Analysis, and Retrieval system, listed by date of filing starting with the most recently filed, at:
PFM Financial Advisors LLC –
http://www.sec.gov/cgi-bin/browse-edgar?company=PFM+Financial&owner=exclude&action=getcompany

Specific Conflicts of Interest Disclosures – University Park Recreation District – Series 2026 Bonds

To Our knowledge, following reasonable inquiry, we are not aware of any other actual or potential conflict of interest that could reasonably be anticipated to impair Our ability to provide advice to or on behalf of the client in accordance with applicable standards of conduct of MSRB Rule G-42.

Municipal Advisory Complaint and Client Education Disclosure

The MSRB protects state and local governments and other municipal entities and the public interest by promoting fair and efficient municipal securities markets. To that end, MSRB rules are designed to govern the professional conduct of brokers, dealers, municipal securities dealers and municipal advisors. Accordingly, if you as municipal advisory customer have a complaint about any of these financial professionals, please contact the MSRB’s website at www.msrb.org, and consult the MSRB’s Municipal Advisory Client brochure. The MSRB’s Municipal Advisory Client brochure describes the protections available to municipal advisory clients under MSRB rules, and describes the process for filing a complaint with the appropriate regulatory authority.

PFM’s Financial Advisory services are provided by PFM Financial Advisors LLC. PFM’s Swap Advisory services are provided by PFM Swap Advisors LLC. Both entities are registered municipal advisors with the MSRB and SEC under the Dodd Frank Act of 2010.

University Park Recreation District

Consideration of
Bond Counsel Engagement Letter

July 14, 2026

Board of Supervisors
University Park Recreation District c/o PFM Management Services LLC 3501 Quadrangle Boulevard
Suite 270
Orlando, Florida 32817

Re:  Bond Counsel Services – University Park Recreation District Dear Board Members:
Greenberg Traurig P. A. (“GT” or the “Firm”) has served as bond counsel to the University Park Recreation District (the “District”) since December 2018. Prior financings included issuance of working capital notes, the Series 2019 Bonds, the Series 2024 Draw Down Notes and the Series 2025 Extension of the Series 2024 Notes. The financings included work on the successful voter referendum in 2019 and again in 2023. In April 2023 the District Board approved an engagement letter presented by the Firm to serve as both bond and disclosure counsel for a total of $90,000 net of expenses, “contingent on the successful issuance of the Series 2023 Bonds”. This proposal was made 39 months ago under completely different circumstances. We assumed that the proposed bond issue would be authorized in the fall of 2023, considered by the residents in a referendum in January 2024, and if approved, validated in court as required by law in May, with final documents approved by the Board in June, and issuance in July 2024. All of these events occurred as expected until notice of appeal was provided just prior to the deadline. The 2019 validation had been opposed but not appealed. The District expected opposition but did not expect an appeal, and certainly no one expected this simple case to take almost two years to be resolved by the Florida Supreme Court. Once the appeal was filed and dragged on, we expected to modify our fee agreement upon its conclusion prior to resuming work on the financing. However, because of the timing of the Supreme Court decision on July 9th close to the deadline for placing assessments on the tax roll either for the Bond Anticipation Notes or the Bonds, we have already re-commenced our work on the bond issue in good faith so it can be completed by September.

The Bonds would have been issued in July 2024; they will now be issued at the earliest in September 2026, some 26 months later. During the delay the District was forced to borrow from a bank to finance irrigation improvements, then extend the financing for another year.

For the past 39 months we have not billed the District except for delivering approving opinions on the two note financings, and one small outstanding invoice in June relating to a bank line of credit solicitation. We are now working on preparing documents for issuance of the Series 2026 Bonds. As of July 13th, we had $230,000 of unbilled time on our books, dating back to the planning for the referendum in the summer and fall of 2023. However, unlike your other outside professional consultants who bill the District on a periodic basis and are therefore compensated for their time, we only bill upon completion of a financing. We have a considerable amount of additional work to do to prepare this financing. While we do not expect to be made whole, we feel

Greenberg Traurig, P.A. ׀ Attorneys at Law
333 SE 2nd Avenue ׀ Suite 4400 ׀ Miami, FL 33131 ׀ Tel 305.579.0500 ׀ Fax 305.579.0717

www.gtlaw.com

Board of Supervisors
University Park Recreation District c/o PFM Management Services LLC July 14, 2026
Page 2

that an increase of $50,000 is appropriate to partially compensate the firm for the 26-month delay and the resulting additional time required on the District’s behalf, and to finally complete the work. We will still have to write off the remainder of our time, which is a much larger sum. Our fees for the two roles of bond counsel and disclosure counsel will total $140,000 net of expenses and will be part of the overall costs of issuance that are paid out of bond proceeds along with the other professionals.

The Florida Supreme Court judgment reinforced the District’s right to issue its bonds which should have been allowed to happen over two years ago. We are, in good faith, working intensely on the documents needed for approval at the next Board meeting. We trust that the Board will understand the need for this adjustment in good faith.

Robert C. Gang

Sincerely,

Accepted and agreed to this    day of July, 2026

Authorized Signatory

Greenberg Traurig, P.A.

׀ Attorneys at Law

www.gtlaw.com
ACTIVE 726201385v1

University Park Recreation District

Consideration of Resolution 2026-20, Scheduling Public Hearing to Equalize Special 2026 Assessments

University Park Recreation District

Consideration of Resolution 2026-20 Adopting the Preliminary Assessment Roll and Setting the Equalization Public Hearing

RESOLUTION 2026-20

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT PROVIDING FOR A PORTION OF THE ESTIMATED COST OF THE OPERATIONS AND MAINTENANCE OF THE DISTRICT TO BE DEFRAYED BY THE SPECIAL ASSESSMENT; ADOPTING A PRELIMINARY ASSESSMENT ROLL; ESTABLISHING A DATE, TIME AND LOCATION FOR THE EQUALIZATION HEARING; AND PROVIDING FOR AN EFFECTIVE DATE.

WHEREAS, the University Park Recreation District (“District”) is a local unit of special-purpose government located in Manatee County, and established pursuant to Manatee County Ordinance 18-29 (“Ordinance”) for the purposes of constructing, installing, acquiring, operating and/or maintenance public infrastructure improvements;
WHEREAS, the Board of Supervisors (the “Board”) of the District hereby determines to undertake, operate and/or maintain the District (“Operation and Maintenance”) within the University Park Recreation District;
WHEREAS, it is in the best interest of the District to pay the cost of the Operations and Maintenance by special assessments levied on benefitted lands within the University Park Recreation District (hereinafter, the “Assessments”);

WHEREAS, the District is empowered by the Ordinance and Chapters 170 and 418, Florida Statutes, to finance, fund, plan, operate and maintain the District and to impose, levy and collect the Assessments;

WHEREAS, on November 3, 2023, the Board adopted Resolution 2024-01 declaring the intention to pursue and establish a time and date for holding of a referendum on the Series 2026 Bonds, which such referendum was approved;

WHEREAS, the Board is required to adopt a preliminary assessment roll for the proposed special assessments;

WHEREAS, the Board is required to hold a public hearing to consider, adjust and equalize the assessments as deemed appropriate, based on considerations of justice and right;

WHEREAS, the Board held a public hearing on December 8, 2023 for the purpose of hearing testimony from the affected property owners as to the propriety and advisability of making the improvements and funding them with special assessments and after the public hearing concluded, the Board of Supervisors met as the equalization board to hear

and consider any and all complaints as to the special assessment and adjusted and equalized the assessment on the basis of justice and right, as appropriate and necessary; and

WHEREAS, in an abundance of caution the Board desires to hold an additional public hearing to consider, adjust and equalize the assessments relating to the Series 2026 Bonds, as deemed appropriate, based on justice and right.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT:

The Whereas Clauses are hereby adopted as findings of fact.

Preliminary Assessment Roll, is adopted as provided in Exhibit “A” attached hereto and incorporated herein by reference. The District Manager shall provide notice to the public and property owners in accordance with Section 170.07, Florida Statues.
The public hearing shall be held on 	 at 	 p.m. or as soon as possible as same maybe heard at the Community Center located at 8301 The Park Boulevard, University Park, Florida 34201.
The purpose of the public hearing is to hear testimony from the affected property owners as to the propriety and advisability of making the improvements and funding them with special assessments. After the public hearing is concluded the Board of Supervisors shall meet as the equalization board to hear and consider any and all complaints as to the special assessment and to adjust and equalize the assessment on the basis of justice and right.

The Final Assessments shall be established after a public hearing to be held on 		, and after the equalization hearing. The assessment established shall constitute the “Final Assessment Roll” as referenced in Section 170.08, Florida Statutes.

The Final Assessments shall be levied on all lots and lands adjoining and contiguous and bounding and abutting such improvements or specially benefitted thereby and further designated by the assessment plat hereinafter provided for.

There shall be on file, at the District Records Office, a preliminary assessment plat showing the areas to be assessed, with certain plans and specifications describing the Operations and Maintenance and the Estimated Costs of the Operation and Maintenance, all of which shall be open to inspection by the public.

This Resolution shall become effective upon its passage.

PASSED AND ADOPTED this 	 day of 	, 2026.

ATTEST:	BOARD OF SUPERVISORS UNIVERSITY PARK RECREATION DISTRICT

Secretary/Assistant Secretary	Steve Heitzner, Chair

Exhibit A Preliminary Assessments Roll

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054102059	AB	1	Albermarle	6805	Chancery PL	34201	1,264.13	29,765.53	$22,558	$1,039.39	$636.70	$1,676.09	
2054102109	AB	2	Albermarle	6801	Chancery PL	34201	1,334.93	31,990.99	$23,341	$1,097.60	$636.70	$1,734.30	
2054102159	AB	3	Albermarle	6734	Chancery PL	34201	2,281.44	43,102.87	$33,815	$1,875.84	$636.70	$2,512.54	
2054102209	AB	4	Albermarle	6730	Chancery CT	34201	1,823.67	38,203.78	$28,749	$1,499.45	$636.70	$2,136.15	
2054102259	AB	5	Albermarle	6726	Chancery PL	34201	1,945.34	40,917.22	$30,096	$1,599.49	$636.70	$2,236.19	
2054102309	AB	6	Albermarle	6722	Chancery PL	34201	1,387.17	32,511.57	$23,919	$1,140.55	$636.70	$1,777.25	
2054102359	AB	7	Albermarle	6718	Chancery PL	34201	1,604.45	34,975.28	$26,324	$1,319.20	$636.70	$1,955.90	
2054102409	AB	8	Albermarle	6714	Chancery PL	34201	1,564.13	34,931.94	$25,877	$1,286.05	$636.70	$1,922.76	
2054102459	AB	9	Albermarle	6710	Chancery PL	34201	2,236.65	43,648.99	$33,319	$1,839.01	$636.70	$2,475.71	
2054102509	AB	10	Albermarle	6706	Chancery PL	34201	2,192.62	42,995.06	$32,832	$1,802.81	$636.70	$2,439.51	
2054102559	AB	11	Albermarle	6702	Chancery Pl	34201	2,284.76	44,262.45	$33,852	$1,878.57	$636.70	$2,515.27	
1919925550	AS	1	Ascot	7411	Ascot Court	34201	738.72	20,665.87	$16,744	$607.39	$636.70	$1,244.09	
1919925600	AS	2	Ascot	7415	Ascot Court	34201	596.58	20,372.76	$15,171	$490.51	$636.70	$1,127.22	
1919925659	AS	3	Ascot	7419	Ascot Court	34201	925.48	21,523.14	$18,810	$760.95	$636.70	$1,397.65	
1919925709	AS	4	Ascot	7423	Ascot Court	34201	615.88	20,647.78	$15,384	$506.39	$636.70	$1,143.09	
1919925758	AS	5	Ascot	7427	Ascot Court	34201	695.57	21,500.05	$16,266	$571.91	$636.70	$1,208.61	
1919925808	AS	6	Ascot	7431	Ascot Court	34201	619.35	20,660.33	$15,423	$509.24	$636.70	$1,145.94	
1919925857	AS	7	Ascot	7503	Ascot Court	34201	713.46	21,144.70	$16,464	$586.61	$636.70	$1,223.32	
1919925907	AS	8	Ascot	7507	Ascot Court	34201	716.65	21,791.39	$16,499	$589.24	$636.70	$1,225.94	
1919925956	AS	9	Ascot	7511	Ascot Court	34201	594.21	20,296.53	$15,144	$488.57	$636.70	$1,125.27	
1919926004	AS	10	Ascot	7515	Ascot Court	34201	694.68	21,616.96	$16,256	$571.18	$636.70	$1,207.88	
1919926053	AS	11	Ascot	7519	Ascot Court	34201	914.52	22,132.36	$18,689	$751.93	$636.70	$1,388.64	
1919926103	AS	12	Ascot	7523	Ascot Court	34201	665.08	21,211.96	$15,929	$546.84	$636.70	$1,183.54	
1919926152	AS	13	Ascot	7527	Ascot Court	34201	663.36	21,259.63	$15,910	$545.43	$636.70	$1,182.13	
1919926202	AS	14	Ascot	7531	Ascot Court	34201	594.49	20,353.25	$15,148	$488.80	$636.70	$1,125.50	
1919926251	AS	15	Ascot	7535	Ascot Court	34201	759.55	22,308.02	$16,974	$624.52	$636.70	$1,261.22	
1919926301	AS	16	Ascot	7540	Ascot Court	34201	625.49	21,133.87	$15,491	$514.29	$636.70	$1,150.99	
1919926350	AS	17	Ascot	7536	Ascot Court	34201	859.49	23,209.86	$18,080	$706.69	$636.70	$1,343.39	
1919926400	AS	18	Ascot	7532	Ascot Court	34201	672.04	21,237.24	$16,006	$552.57	$636.70	$1,189.27	
1919926459	AS	19	Ascot	7528	Ascot Court	34201	600.40	20,286.87	$15,213	$493.66	$636.70	$1,130.36	
1919926509	AS	20	Ascot	7524	Ascot Court	34201	680.56	21,567.80	$16,100	$559.57	$636.70	$1,196.27	
1919926558	AS	21	Ascot	7520	Ascot Court	34201	663.56	21,267.41	$15,912	$545.59	$636.70	$1,182.29	
1919926608	AS	22	Ascot	7516	Ascot Court	34201	659.41	20,902.40	$15,866	$542.18	$636.70	$1,178.88	
1919926657	AS	23	Ascot	7512	Ascot Court	34201	711.86	21,722.98	$16,446	$585.31	$636.70	$1,222.01	
1919926707	AS	24	Ascot	7508	Ascot Court	34201	671.01	21,228.58	$15,994	$551.72	$636.70	$1,188.42	
1919926756	AS	25	Ascot	7504	Ascot Court	34201	679.15	21,343.05	$16,084	$558.40	$636.70	$1,195.11	
1919926806	AS	26	Ascot	7432	Ascot Court	34201	592.73	20,318.74	$15,128	$487.35	$636.70	$1,124.05	
1919926855	AS	27	Ascot	7428	Ascot Court	34201	715.23	21,873.16	$16,484	$588.07	$636.70	$1,224.77	
1919926905	AS	28	Ascot	7424	Ascot Court	34201	607.59	20,559.83	$15,292	$499.57	$636.70	$1,136.27	
1919926954	AS	29	Ascot	7420	Ascot Court	34201	675.01	21,550.30	$16,039	$555.00	$636.70	$1,191.70	
1919927029	AS	30	Ascot	7416	Ascot Court	34201	582.41	20,240.02	$15,014	$478.87	$636.70	$1,115.57	
1919927051	AS	31	Ascot	7412	Ascot Court	34201	569.83	19,788.42	$14,875	$468.52	$636.70	$1,105.23	
1920206559	BO	1	Boltons	7604	Boltons CT	34201	731.26	21,737.69	$16,661	$601.25	$636.70	$1,237.96	
1920206609	BO	2	Boltons	7608	Boltons CT	34201	635.06	20,888.29	$15,596	$522.16	$636.70	$1,158.86	
1920206659	BO	3	Boltons	7612	Boltons CT	34201	730.63	22,208.58	$16,654	$600.73	$636.70	$1,237.44	
1920206709	BO	4	Boltons	7616	Boltons CT	34201	755.33	22,399.72	$16,927	$621.04	$636.70	$1,257.74	
1920206759	BO	5	Boltons	7620	Boltons CT	34201	910.37	22,032.71	$18,643	$748.52	$636.70	$1,385.23	
1920206809	BO	6	Boltons	7624	Boltons CT	34201	768.82	22,475.81	$17,077	$632.13	$636.70	$1,268.84	
1920206859	BO	7	Boltons	7628	Boltons CT	34201	732.90	22,065.86	$16,679	$602.60	$636.70	$1,239.30	
1919927559	CH	1	Chelsea	7304	Chelsea CT	34201	1,692.86	34,288.32	$27,302	$1,391.90	$636.70	$2,028.60	
1919927609	CH	2	Chelsea	7308	Chelsea CT	34201	1,447.21	31,343.11	$24,584	$1,189.92	$636.70	$1,826.62	
1919927659	CH	3	Chelsea	7312	Chelsea CT	34201	1,353.89	30,278.97	$23,551	$1,113.19	$636.70	$1,749.89	
1919927709	CH	4	Chelsea	7316	Chelsea CT	34201	1,421.09	32,208.87	$24,295	$1,168.44	$636.70	$1,805.14	
1919927759	CH	5	Chelsea	7320	Chelsea CT	34201	1,791.81	37,173.81	$28,397	$1,473.26	$636.70	$2,109.96	
1919927809	CH	6	Chelsea	7324	Chelsea CT	34201	1,494.46	38,584.55	$25,106	$1,228.77	$636.70	$1,865.47	
1919927859	CH	7	Chelsea	7328	Chelsea CT	34201	1,419.30	34,470.92	$24,275	$1,166.97	$636.70	$1,803.67	
1919927909	CH	8	Chelsea	7332	Chelsea CT	34201	2,045.79	41,696.65	$31,207	$1,682.08	$636.70	$2,318.79	
1919927959	CH	9	Chelsea	7336	Chelsea CT	34201	1,851.10	42,281.92	$29,053	$1,522.00	$636.70	$2,158.70	
2054143108	DV	1	Devonshire PL	6923	Chancery PL	34201	817.65	24,574.16	$17,617	$672.29	$636.70	$1,308.99	
2054143157	DV	2	Devonshire PL	6919	Chancery PL	34201	780.56	24,215.95	$17,207	$641.79	$636.70	$1,278.49	
2054143207	DV	3	Devonshire PL	6915	Chancery PL	34201	903.57	26,066.51	$18,568	$742.93	$636.70	$1,379.63	
2054143256	DV	4	Devonshire PL	6911	Chancery CT	34201	956.53	26,168.76	$19,154	$786.48	$636.70	$1,423.18	
2054143306	DV	5	Devonshire PL	6907	Chancery CT	34201	753.36	23,469.31	$16,906	$619.43	$636.70	$1,256.13	
2054143355	DV	6	Devonshire PL	6903	Chancery CT	34201	777.12	23,637.69	$17,169	$638.96	$636.70	$1,275.67	
2054143405	DV	7	Devonshire PL	7933	Wyndham CT	34201	782.08	23,787.33	$17,223	$643.04	$636.70	$1,279.74	
2054143454	DV	8	Devonshire PL	7929	Wyndham CT	34201	794.01	23,990.80	$17,355	$652.85	$636.70	$1,289.55	
2054143504	DV	9	Devonshire PL	7925	Wyndham CT	34201	877.93	25,131.36	$18,284	$721.84	$636.70	$1,358.55	
2054143553	DV	10	Devonshire PL	7921	Wyndham CT	34201	909.18	25,509.87	$18,630	$747.54	$636.70	$1,384.24	
2054143603	DV	11	Devonshire PL	7917	Wyndham CT	34201	761.89	23,463.12	$17,000	$626.44	$636.70	$1,263.14	
2054143652	DV	12	Devonshire PL	7913	Wyndham CT	34201	1,206.26	25,768.30	$21,917	$991.81	$636.70	$1,628.51	
2054143702	DV	13	Devonshire PL	7909	Wyndham CT	34201	929.68	21,595.66	$18,857	$764.40	$636.70	$1,401.10	
2054143751	DV	14	Devonshire PL	7905	Wyndham CT	34201	1,046.77	24,681.49	$20,152	$860.67	$636.70	$1,497.37	
2054143801	DV	15	Devonshire PL	7918	Wyndham CT	34201	877.92	24,994.52	$18,284	$721.84	$636.70	$1,358.54	
2054143850	DV	16	Devonshire PL	7922	Wyndham CT	34201	739.33	23,169.78	$16,750	$607.89	$636.70	$1,244.59	
2054143900	DV	17	Devonshire PL	7926	Wyndham CT	34201	914.17	25,562.33	$18,685	$751.65	$636.70	$1,388.35	
2054143959	DV	18	Devonshire PL	7930	Wyndham CT	34201	750.74	23,334.50	$16,877	$617.27	$636.70	$1,253.97	
1919905107	EC	1	Eaton Place	7535	Eaton CT	34201	746.87	23,795.22	$16,834	$614.09	$636.70	$1,250.79	
1919905156	EC	2	Eaton Place	7531	Eaton CT	34201	768.98	24,208.48	$17,078	$632.27	$636.70	$1,268.97	
1919905206	EC	3	Eaton Place	7527	Eaton CT	34201	696.04	22,962.74	$16,271	$572.30	$636.70	$1,209.00	
1919905255	EC	4	Eaton Place	7523	Eaton CT	34201	797.02	24,527.38	$17,389	$655.32	$636.70	$1,292.02	
1919905305	EC	5	Eaton Place	7519	Eaton CT	34201	794.13	24,490.23	$17,357	$652.95	$636.70	$1,289.65	
1919905354	EC	6	Eaton Place	7515	Eaton CT	34201	899.10	26,139.50	$18,518	$739.26	$636.70	$1,375.96	
1919905404	EC	7	Eaton Place	7511	Eaton CT	34201	842.22	25,057.55	$17,889	$692.48	$636.70	$1,329.19	
1919905453	EC	8	Eaton Place	7507	Eaton CT	34201	870.60	25,540.69	$18,203	$715.82	$636.70	$1,352.52	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919905503	EC	9	Eaton Place	7503	Eaton CT	34201	1,086.08	24,323.13	$20,587	$893.00	$636.70	$1,529.70	
1919905552	EC	10	Eaton Place	7501	Eaton CT	34201	723.06	23,102.25	$16,570	$594.51	$636.70	$1,231.21	
1919905602	EC	11	Eaton Place	7421	Eaton Ct	34201	801.35	24,464.91	$17,437	$658.88	$636.70	$1,295.58	
1919905651	EC	12	Eaton Place	7417	Eaton CT	34201	838.67	24,798.10	$17,850	$689.57	$636.70	$1,326.27	
1919905701	EC	13	Eaton Place	7413	Eaton CT	34201	785.03	23,976.84	$17,256	$645.46	$636.70	$1,282.16	
1919905750	EC	14	Eaton Place	7409	Eaton CT	34201	788.87	23,913.74	$17,299	$648.62	$636.70	$1,285.33	
1919905800	EC	15	Eaton Place	7405	Eaton CT	34201	755.58	23,873.03	$16,930	$621.25	$636.70	$1,257.95	
1919905859	EC	16	Eaton Place	7401	Eaton CT	34201	938.38	26,685.64	$18,953	$771.55	$636.70	$1,408.25	
1919905909	EC	17	Eaton Place	7361	Eaton CT	34201	875.03	25,654.32	$18,252	$719.46	$636.70	$1,356.17	
1919905958	EC	18	Eaton Place	7416	Eaton CT	34201	743.48	23,350.98	$16,796	$611.30	$636.70	$1,248.00	
1919906006	EC	19	Eaton Place	7420	Eaton CT	34201	764.14	24,161.67	$17,025	$628.29	$636.70	$1,264.99	
1919906055	EC	20	Eaton Place	7424	Eaton CT	34201	717.51	23,109.84	$16,509	$589.95	$636.70	$1,226.65	
1919906105	EC	21	Eaton Place	7428	Eaton CT	34201	1,162.79	24,948.20	$21,436	$956.07	$636.70	$1,592.77	
1919906154	EC	22	Eaton Place	6300	Thorndon CL	34201	822.51	24,485.06	$17,671	$676.28	$636.70	$1,312.98	
1919906204	EC	23	Eaton Place	6302	Thorndon CL	34201	761.65	23,749.11	$16,997	$626.24	$636.70	$1,262.94	
1919906253	EC	24	Eaton Place	6304	Thorndon CL	34201	749.92	23,601.07	$16,868	$616.60	$636.70	$1,253.30	
1919906303	EC	25	Eaton Place	6306	Thorndon CL	34201	719.80	23,049.28	$16,534	$591.83	$636.70	$1,228.53	
1919906352	EC	26	Eaton Place	6308	Thornton CL	34201	757.74	23,658.33	$16,954	$623.03	$636.70	$1,259.73	
1919906402	EC	27	Eaton Place	6310	Thornton CL	34201	772.57	24,029.46	$17,118	$635.22	$636.70	$1,271.92	
1919906451	EC	28	Eaton Place	6312	Thorndon CL	34201	737.58	23,395.39	$16,731	$606.45	$636.70	$1,243.15	
1919906501	EC	29	Eaton Place	6314	Thorndon CL	34201	784.68	24,082.18	$17,252	$645.18	$636.70	$1,281.88	
1919906550	EC	30	Eaton Place	6316	Thorndon CL	34201	790.57	23,771.08	$17,317	$650.02	$636.70	$1,286.72	
1919906600	EC	31	Eaton Place	6318	Thorndon CL	34201	856.25	25,116.04	$18,044	$704.02	$636.70	$1,340.73	
1919906659	EC	32	Eaton Place	6322	Thorndon CL	34201	745.39	23,601.49	$16,817	$612.88	$636.70	$1,249.58	
1919906709	EC	33	Eaton Place	6324	Thorndon CL	34201	1,024.36	24,998.94	$19,904	$842.25	$636.70	$1,478.95	
1919906758	EC	34	Eaton Place	6326	Thorndon CL	34201	598.73	20,890.34	$15,194	$492.29	$636.70	$1,128.99	
1919906808	EC	35	Eaton Place	6328	Thorndon CL	34201	702.01	22,889.19	$16,337	$577.21	$636.70	$1,213.91	
1919906857	EC	36	Eaton Place	6330	Thorndon CL	34201	792.91	24,240.55	$17,343	$651.94	$636.70	$1,288.64	
1919906907	EC	37	Eaton Place	6335	Thorndon CL	34201	702.65	23,046.69	$16,344	$577.73	$636.70	$1,214.43	
1919906956	EC	38	Eaton Place	6337	Thorndon CL	34201	866.23	24,727.62	$18,155	$712.23	$636.70	$1,348.93	
1919907004	EC	39	Eaton Place	7530	Eaton CT	34201	947.90	22,490.64	$19,058	$779.37	$636.70	$1,416.08	
1919907053	EC	40	Eaton Place	7526	Eaton CT	34201	697.63	22,577.18	$16,289	$573.60	$636.70	$1,210.30	
1919907103	EC	41	Eaton Place	7522	Eaton CT	34201	742.33	23,504.76	$16,783	$610.35	$636.70	$1,247.06	
1919907152	EC	42	Eaton Place	7518	Eaton CT	34201	772.41	23,974.70	$17,116	$635.09	$636.70	$1,271.79	
1919907202	EC	43	Eaton Place	7514	Eaton CT	34201	762.08	23,481.51	$17,002	$626.59	$636.70	$1,263.29	
1919907251	EC	44	Eaton Place	7510	Eaton CT	34201	753.06	23,677.56	$16,902	$619.18	$636.70	$1,255.88	
1919907301	EC	45	Eaton Place	7506	Eaton CT	34201	792.17	24,014.73	$17,335	$651.34	$636.70	$1,288.04	
1919907350	EC	46	Eaton Place	7502	Eaton CT	34201	807.04	24,565.97	$17,500	$663.56	$636.70	$1,300.27	
1919907400	EC	47	Eaton Place	6301	Thorndon CL	34201	766.80	23,781.02	$17,054	$630.48	$636.70	$1,267.18	
1919907459	EC	48	Eaton Place	6303	Thorndon CL	34201	804.73	24,409.30	$17,474	$661.66	$636.70	$1,298.37	
1919907509	EC	49	Eaton Place	6305	Thorndon CL	34201	790.65	24,313.43	$17,318	$650.08	$636.70	$1,286.78	
1919907558	EC	50	Eaton Place	6307	Thorndon CL	34201	837.80	24,992.26	$17,840	$688.86	$636.70	$1,325.56	
1919907608	EC	51	Eaton Place	6309	Thorndon CL	34201	785.12	24,203.47	$17,257	$645.54	$636.70	$1,282.24	
1919907657	EC	52	Eaton Place	6311	Thorndon CL	34201	772.92	23,927.24	$17,122	$635.51	$636.70	$1,272.21	
1919907707	EC	53	Eaton Place	6323	Thorndon CL	34201	708.42	22,957.13	$16,408	$582.47	$636.70	$1,219.17	
1919912400	EC	54	Eaton Place Unit II	7357	Eaton CT	34201	831.62	25,105.85	$17,772	$683.77	$636.70	$1,320.48	
1919912459	EC	55	Eaton Place Unit II	7353	Eaton CT	34201	1,024.76	26,628.68	$19,909	$842.57	$636.70	$1,479.28	
1919912509	EC	56	Eaton Place Unit II	7349	Eaton CT	34201	1,270.89	26,037.44	$22,632	$1,044.94	$636.70	$1,681.65	
1919912558	EC	57	Eaton Place Unit II	7345	Eaton CT	34201	927.54	26,546.66	$18,833	$762.64	$636.70	$1,399.34	
1919912608	EC	58	Eaton Place Unit II	7325	Eaton Ct	34201	1,021.14	24,156.74	$19,869	$839.60	$636.70	$1,476.30	
1919912657	EC	59	Eaton Place Unit II	7321	Eaton CT	34201	804.83	24,709.60	$17,475	$661.74	$636.70	$1,298.44	
1919912707	EC	60	Eaton Place Unit II	7317	Eaton CT	34201	787.93	24,356.09	$17,288	$647.85	$636.70	$1,284.55	
1919912756	EC	61	Eaton Place Unit II	7313	Eaton CT	34201	821.71	24,902.00	$17,662	$675.62	$636.70	$1,312.32	
1919912806	EC	62	Eaton Place Unit II	7309	Eaton Ct	34201	761.95	24,016.22	$17,001	$626.49	$636.70	$1,263.19	
1919912855	EC	63	Eaton Place Unit II	7305	Eaton CT	34201	824.11	25,170.56	$17,688	$677.60	$636.70	$1,314.30	
1919912905	EC	64	Eaton Place Unit II	7301	Eaton CT	34201	815.13	24,990.89	$17,589	$670.21	$636.70	$1,306.92	
1919912954	EC	65	Eaton Place Unit II	7302	Eaton Ct	34201	934.22	26,481.95	$18,907	$768.13	$636.70	$1,404.83	
1919913002	EC	66	Eaton Place Unit II	7306	Eaton CT	34201	867.83	24,767.93	$18,172	$713.54	$636.70	$1,350.24	
1919913051	EC	67	Eaton Place Unit II	7310	Eaton CT	34201	770.31	23,989.97	$17,093	$633.36	$636.70	$1,270.06	
1919913101	EC	68	Eaton Place Unit II	7314	Eaton CT	34201	936.35	24,230.31	$18,931	$769.88	$636.70	$1,406.59	
1919913150	EC	69	Eaton Place Unit II	7318	Eaton CT	34201	671.16	22,472.76	$15,996	$551.83	$636.70	$1,188.54	
1919913200	EC	70	Eaton Place Unit II	7322	Eaton CT	34201	780.56	23,768.68	$17,207	$641.79	$636.70	$1,278.49	
1919913259	EC	71	Eaton Place Unit II	7326	Eaton CT	34201	909.62	22,907.53	$18,635	$747.90	$636.70	$1,384.60	
1919913309	EC	72	Eaton Place Unit II	7330	Eaton CT	34201	760.35	23,786.70	$16,983	$625.18	$636.70	$1,261.88	
1919913358	EC	73	Eaton Place Unit II	7334	Eaton CT	34201	1,051.02	24,161.69	$20,199	$864.17	$636.70	$1,500.87	
1919913408	EC	74	Eaton Place Unit II	7338	Eaton Ct	34201	825.05	24,382.37	$17,699	$678.37	$636.70	$1,315.07	
1919913457	EC	75	Eaton Place Unit II	7342	Eaton CT	34201	744.06	23,514.37	$16,803	$611.78	$636.70	$1,248.48	
1919913507	EC	76	Eaton Place Unit II	7346	Eaton CT	34201	898.31	23,398.72	$18,510	$738.60	$636.70	$1,375.31	
1919913556	EC	77	Eaton Place Unit II	7350	Eaton CT	34201	646.48	22,025.68	$15,723	$531.55	$636.70	$1,168.25	
1919913606	EC	78	Eaton Place Unit II	7354	Eaton CT	34201	718.62	21,957.90	$16,521	$590.86	$636.70	$1,227.56	
1919913655	EC	79	Eaton Place Unit II	7358	Eaton CT	34201	738.80	23,259.55	$16,744	$607.45	$636.70	$1,244.15	
1919913705	EC	80	Eaton Place Unit II	7362	Eaton CT	34201	734.49	23,079.26	$16,697	$603.91	$636.70	$1,240.62	
1919913754	EC	81	Eaton Place Unit II	7366	Eaton PL	34201	724.67	23,195.82	$16,588	$595.83	$636.70	$1,232.54	
1919913804	EC	82	Eaton Place Unit II	7370	Eaton CT	34201	836.55	23,175.92	$17,826	$687.82	$636.70	$1,324.52	
1919913853	EC	83	Eaton Place Unit II	7400	Eaton Ct	34201	943.57	21,950.87	$19,010	$775.82	$636.70	$1,412.52	
1919913903	EC	84	Eaton Place Unit II	7404	Eaton CT	34201	779.23	24,873.16	$17,192	$640.70	$636.70	$1,277.40	
1919913952	EC	85	Eaton Place Unit II	7408	Eaton CT	34201	910.71	24,539.92	$18,647	$748.80	$636.70	$1,385.50	
1919914000	EC	86	Eaton Place Unit II	7412	Eaton CT	34201	656.83	22,191.68	$15,837	$540.06	$636.70	$1,176.76	
2054168559	GR	1	Grosvenor	8305	Grosvenor CT	34201	1,217.37	29,964.81	$22,040	$1,000.94	$636.70	$1,637.64	
2054168609	GR	2	Grosvenor	8309	Grosvenor CT	34201	1,149.12	26,511.70	$21,285	$944.82	$636.70	$1,581.52	
2054168659	GR	3	Grosvenor	8315	Grosvenor CT	34201	1,233.04	30,394.23	$22,214	$1,013.83	$636.70	$1,650.53	
2054168709	GR	4	Grosvenor	8319	Grosvenor CT	34201	1,139.02	26,545.03	$21,173	$936.52	$636.70	$1,573.22	
2054168759	GR	5	Grosvenor	8323	Grosvenor CT	34201	1,255.58	27,814.60	$22,463	$1,032.36	$636.70	$1,669.06	
2054168809	GR	6	Grosvenor	8327	Grosvenor CT	34201	1,338.71	28,033.09	$23,383	$1,100.71	$636.70	$1,737.41	
2054168859	GR	7	Grosvenor	8331	Grosvenor CT	34201	1,294.96	26,617.95	$22,899	$1,064.74	$636.70	$1,701.44	
2054168909	GR	8	Grosvenor	8335	Grosvenor CT	34201	1,458.43	32,564.83	$24,708	$1,199.15	$636.70	$1,835.85	
2054168959	GR	9	Grosvenor	8339	Grosvenor CT	34201	1,120.61	28,856.98	$20,969	$921.38	$636.70	$1,558.08	
2054169009	GR	10	Grosvenor	8403	Grosvenor CT	34201	1,330.04	31,431.95	$23,287	$1,093.58	$636.70	$1,730.29	
2054169059	GR	11	Grosvenor	8407	Grosvenor CT	34201	1,199.21	29,599.25	$21,839	$986.01	$636.70	$1,622.71	
2054169109	GR	12	Grosvenor	8411	Grosvenor CT	34201	1,258.55	27,497.82	$22,496	$1,034.80	$636.70	$1,671.50	
2054169159	GR	13	Grosvenor	8415	Grosvenor CT	34201	1,242.07	27,300.12	$22,314	$1,021.25	$636.70	$1,657.95	
2054169209	GR	14	Grosvenor	8419	Grosvenor CT	34201	1,127.05	26,855.13	$21,041	$926.68	$636.70	$1,563.38	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054169259	GR	15	Grosvenor	8423	Grosvenor CT	34201	1,142.33	26,258.74	$21,210	$939.24	$636.70	$1,575.94	
2054169309	GR	16	Grosvenor	8418	Grosvenor CT	34201	1,436.52	30,818.08	$24,465	$1,181.13	$636.70	$1,817.83	
2054169359	GR	17	Grosvenor	8414	Grosvenor CT	34201	1,450.80	32,393.12	$24,623	$1,192.87	$636.70	$1,829.57	
2054169409	GR	18	Grosvenor	8410	Grosvenor CT	34201	1,309.81	27,498.54	$23,063	$1,076.95	$636.70	$1,713.65	
2054169459	GR	19	Grosvenor	8406	Grosvenor CT	34201	1,715.61	35,761.44	$27,554	$1,410.61	$636.70	$2,047.31	
2054169509	GR	20	Grosvenor	8402	Grosvenor CT	34201	1,118.56	29,255.07	$20,947	$919.70	$636.70	$1,556.40	
2054169559	GR	21	Grosvenor	8334	Grosvenor CT	34201	1,659.30	35,559.76	$26,930	$1,364.30	$636.70	$2,001.00	
2054169609	GR	22	Grosvenor	8330	Grosvenor CT	34201	1,302.29	30,388.04	$22,980	$1,070.76	$636.70	$1,707.47	
2054169659	GR	23	Grosvenor	8326	Grosvenor CT	34201	1,456.78	32,851.40	$24,689	$1,197.79	$636.70	$1,834.49	
2054169709	GR	24	Grosvenor	8322	Grosvenor CT	34201	1,333.81	32,956.30	$23,329	$1,096.68	$636.70	$1,733.39	
2054169759	GR	25	Grosvenor	8318	Grosvenor CT	34201	1,516.32	32,888.15	$25,348	$1,246.74	$636.70	$1,883.44	
2054169809	GR	26	Grosvenor	8314	Grosvenor CT	34201	1,763.20	36,960.70	$28,080	$1,449.73	$636.70	$2,086.43	
2054169859	GR	27	Grosvenor	8310	Grosvenor CT	34201	1,458.71	43,411.04	$24,711	$1,199.38	$636.70	$1,836.08	
2054169909	GR	28	Grosvenor	8306	Grosvenor CT	34201	1,409.93	32,572.04	$24,171	$1,159.27	$636.70	$1,795.97	
2054169959	GR	29	Grosvenor	8304	Grosvenor CT	34201	1,277.20	27,453.04	$22,702	$1,050.14	$636.70	$1,686.84	
1919601102	HE	1	Henley	6940	Cumberland Terrace	34201	796.23	22,138.31	$17,380	$654.67	$636.70	$1,291.37	
1919601151	HE	2	Henley	6936	Cumberland Terrace	34201	721.65	21,290.92	$16,555	$593.35	$636.70	$1,230.06	
1919601201	HE	3	Henley	6932	Cumberland Terrace	34201	741.73	21,149.21	$16,777	$609.87	$636.70	$1,246.57	
1919601250	HE	4	Henley	6928	Cumberland Terrace	34201	801.58	21,934.42	$17,439	$659.07	$636.70	$1,295.77	
1919601300	HE	5	Henley	6924	Cumberland Terrace	34201	717.73	21,232.91	$16,511	$590.13	$636.70	$1,226.83	
1919601359	HE	6	Henley	6920	Cumberland Terrace	34201	746.52	21,399.87	$16,830	$613.80	$636.70	$1,250.50	
1919601409	HE	7	Henley	6901	Cumberland Terrace	34201	1,057.28	24,842.18	$20,269	$869.31	$636.70	$1,506.02	
1919601458	HE	8	Henley	6905	Cumberland Terrace	34201	1,237.67	27,495.47	$22,265	$1,017.63	$636.70	$1,654.34	
1919601508	HE	9	Henley	6909	Cumberland Terrace	34201	1,107.55	26,443.34	$20,825	$910.65	$636.70	$1,547.35	
1919601557	HE	10	Henley	6915	Cumberland Terrace	34201	853.77	22,561.21	$18,017	$701.98	$636.70	$1,338.69	
1919601607	HE	11	Henley	6919	Cumberland Terrace	34201	869.20	22,238.96	$18,187	$714.67	$636.70	$1,351.37	
1919601656	HE	12	Henley	6923	Cumberland Terr	34201	773.48	21,864.78	$17,128	$635.97	$636.70	$1,272.67	
1919601706	HE	13	Henley	6927	Cumberland Terr	34201	727.60	21,315.96	$16,620	$598.24	$636.70	$1,234.94	
1919601755	HE	14	Henley	6931	Cumberland Terrace	34201	763.20	21,686.88	$17,014	$627.52	$636.70	$1,264.22	
1919601805	HE	15	Henley	6935	Cumberland Terrace	34201	820.62	22,543.15	$17,650	$674.72	$636.70	$1,311.43	
1919601854	HE	16	Henley	6943	Cumberland Terrace	34201	781.28	21,726.52	$17,215	$642.38	$636.70	$1,279.08	
1919601904	HE	17	Henley	6947	Cumberland Terrace	34201	954.80	23,598.72	$19,135	$785.05	$636.70	$1,421.76	
1919601953	HE	18	Henley	6951	Cumberland Terrace	34201	762.16	21,856.00	$17,003	$626.66	$636.70	$1,263.36	
1919602001	HE	19	Henley	7014	Lancaster Court	34201	737.54	21,550.65	$16,731	$606.42	$636.70	$1,243.12	
1919602050	HE	20	Henley	7010	Lancaster Court	34201	734.75	21,277.21	$16,700	$604.12	$636.70	$1,240.82	
1919602100	HE	21	Henley	7006	Lancaster Court	34201	752.59	21,512.92	$16,897	$618.79	$636.70	$1,255.49	
1919602159	HE	22	Henley	7002	Lancaster Court	34201	1,312.95	25,885.31	$23,098	$1,079.53	$636.70	$1,716.23	
1919602209	HE	23	Henley	7003	Lancaster Court	34201	1,078.91	25,678.22	$20,508	$887.09	$636.70	$1,523.80	
1919602258	HE	24	Henley	7007	Lancaster Court	34201	1,278.99	27,700.97	$22,722	$1,051.61	$636.70	$1,688.31	
1919602308	HE	25	Henley	7011	Lancaster Court	34201	1,067.67	25,336.28	$20,384	$877.85	$636.70	$1,514.55	
1919602357	HE	26	Henley	7015	Lancaster CT	34201	895.35	23,553.52	$18,477	$736.17	$636.70	$1,372.87	
1919602407	HE	27	Henley	7019	Lancaster Court	34201	1,050.08	25,243.43	$20,189	$863.39	$636.70	$1,500.09	
1919602456	HE	28	Henley	7023	Lancaster Court	34201	1,021.27	23,679.26	$19,870	$839.70	$636.70	$1,476.41	
1919602506	HE	29	Henley	7027	Lancaster CT	34201	711.72	20,436.81	$16,445	$585.19	$636.70	$1,221.89	
1919602555	HE	30	Henley	7031	Lancaster CT	34201	672.44	20,654.00	$16,010	$552.89	$636.70	$1,189.59	
1919602605	HE	31	Henley	7035	Lancaster Court	34201	756.40	20,964.96	$16,939	$621.92	$636.70	$1,258.62	
1919602654	HE	32	Henley	7039	Lancaster Court	34201	787.22	21,838.10	$17,280	$647.26	$636.70	$1,283.97	
2054148559	HF	1	Heathfield	7738	Heathfield CT	34201	787.43	24,410.42	$17,283	$647.44	$636.70	$1,284.14	
2054148609	HF	2	Heathfield	7734	Heathfield CT	34201	806.45	24,708.74	$17,493	$663.08	$636.70	$1,299.78	
2054148659	HF	3	Heathfield	7730	Heathfield CT	34201	994.42	27,191.68	$19,573	$817.63	$636.70	$1,454.33	
2054148709	HF	4	Heathfield	7726	Heathfield CT	34201	865.88	25,527.12	$18,151	$711.94	$636.70	$1,348.64	
2054148759	HF	5	Heathfield	7722	Heathfield CT	34201	785.19	24,449.50	$17,258	$645.60	$636.70	$1,282.30	
2054148809	HF	6	Heathfield	7718	Heathfield CT	34201	926.33	26,284.44	$18,820	$761.65	$636.70	$1,398.35	
2054148859	HF	7	Heathfield	7714	Heathfield CT	34201	1,039.70	24,594.18	$20,074	$854.86	$636.70	$1,491.56	
2054148909	HF	8	Heathfield	7710	Heathfield CT	34201	908.73	26,103.86	$18,625	$747.17	$636.70	$1,383.87	
2054148959	HF	9	Heathfield	7706	Heathfield CT	34201	917.84	26,250.73	$18,726	$754.66	$636.70	$1,391.36	
2054149009	HF	10	Heathfield	7676	Heathfield CT	34201	1,164.35	29,971.68	$21,453	$957.35	$636.70	$1,594.05	
2054149059	HF	11	Heathfield	7672	Heathfield CT	34201	1,133.20	29,418.98	$21,109	$931.74	$636.70	$1,568.44	
2054149109	HF	12	Heathfield	7668	Heathfield CT	34201	1,084.37	27,791.14	$20,568	$891.59	$636.70	$1,528.29	
2054149159	HF	13	Heathfield	7658	Heathfield CT	34201	906.05	26,092.65	$18,595	$744.97	$636.70	$1,381.67	
2054149209	HF	14	Heathfield	7652	Heathfield CT	34201	919.95	26,292.51	$18,749	$756.39	$636.70	$1,393.10	
2054149259	HF	15	Heathfield	7646	Heathfield CT	34201	912.88	26,248.96	$18,671	$750.58	$636.70	$1,387.28	
2054149309	HF	16	Heathfield	7640	Heathfield CT	34201	945.57	26,716.62	$19,033	$777.46	$636.70	$1,414.16	
2054149359	HF	17	Heathfield	7634	Heathfield CT	34201	945.14	27,006.77	$19,028	$777.11	$636.70	$1,413.81	
2054149409	HF	18	Heathfield	7618	Heathfield CT	34201	840.44	25,236.47	$17,869	$691.02	$636.70	$1,327.73	
2054149459	HF	19	Heathfield	7610	Heathfield CT	34201	860.16	25,479.96	$18,087	$707.24	$636.70	$1,343.94	
2054149509	HF	20	Heathfield	7604	Heathfield CT	34201	923.75	26,407.43	$18,791	$759.52	$636.70	$1,396.22	
2054149559	HF	21	Heathfield	7603	Heathfield CT	34201	875.95	26,531.04	$18,262	$720.22	$636.70	$1,356.92	
2054149609	HF	22	Heathfield	7607	Heathfield CT	34201	1,247.72	30,340.04	$22,376	$1,025.89	$636.70	$1,662.60	
2054149659	HF	23	Heathfield	7611	Heathfield CT	34201	865.84	25,198.60	$18,150	$711.91	$636.70	$1,348.61	
2054149709	HF	24	Heathfield	7615	Heathfield CT	34201	858.95	25,142.74	$18,074	$706.24	$636.70	$1,342.95	
2054149759	HF	25	Heathfield	7619	Heathfield CT	34201	751.69	23,712.71	$16,887	$618.05	$636.70	$1,254.75	
2054149809	HF	26	Heathfield	7623	Heathfield CT	34201	852.31	25,008.18	$18,001	$700.78	$636.70	$1,337.49	
2054149859	HF	27	Heathfield	7627	Heathfield CT	34201	1,033.63	28,756.73	$20,007	$849.87	$636.70	$1,486.57	
2054149909	HF	28	Heathfield	7631	Heathfield CT	34201	823.13	24,971.55	$17,678	$676.79	$636.70	$1,313.49	
2054149959	HF	29	Heathfield	7635	Heathfield CT	34201	928.66	25,524.46	$18,845	$763.56	$636.70	$1,400.26	
2054150009	HF	30	Heathfield	7639	Heathfield CT	34201	690.73	23,130.49	$16,213	$567.93	$636.70	$1,204.63	
2054150059	HF	31	Heathfield	7643	Heathfield CT	34201	832.56	25,095.65	$17,782	$684.54	$636.70	$1,321.25	
2054150109	HF	32	Heathfield	7647	Heathfield CT	34201	955.96	26,886.97	$19,147	$786.00	$636.70	$1,422.70	
2054150159	HF	33	Heathfield	7651	Heathfield CT	34201	907.35	26,134.15	$18,610	$746.03	$636.70	$1,382.74	
2054150209	HF	34	Heathfield	7655	Heathfield CT	34201	1,000.29	27,433.26	$19,638	$822.45	$636.70	$1,459.16	
2054150259	HF	35	Heathfield	7659	Heathfield CT	34201	1,174.29	26,774.48	$21,564	$965.52	$636.70	$1,602.22	
2054150309	HF	36	Heathfield	7663	Heathfield PL	34201	864.79	25,460.80	$18,139	$711.04	$636.70	$1,347.75	
2054150359	HF	37	Heathfield	7667	Heathfield CT	34201	789.42	23,784.09	$17,305	$649.08	$636.70	$1,285.78	
2054130055	HG	1	Hampton Green	6416	Berkshire PL	34201	487.82	18,711.43	$13,967	$401.09	$636.70	$1,037.80	
2054130105	HG	2	Hampton Green	6412	Berkshire PL	34201	475.43	18,241.80	$13,830	$390.90	$636.70	$1,027.61	
2054130154	HG	3	Hampton Green	6408	Berkshire PL	34201	475.43	18,241.80	$13,830	$390.90	$636.70	$1,027.61	
2054130204	HG	4	Hampton Green	6403	Berkshire PL	34201	431.88	17,721.87	$13,348	$355.10	$636.70	$991.80	
2054130253	HG	5	Hampton Green	6407	Berkshire PL	34201	506.54	18,637.00	$14,174	$416.48	$636.70	$1,053.18	
2054130303	HG	6	Hampton Green	6411	Berkshire PL	34201	498.84	18,543.92	$14,089	$410.15	$636.70	$1,046.85	
2054130352	HG	7	Hampton Green	6415	Berkshire PL	34201	437.45	17,841.90	$13,410	$359.68	$636.70	$996.38	
2054130402	HG	8	Hampton Green	6419	Berkshire PL	34201	478.02	18,391.07	$13,859	$393.03	$636.70	$1,029.73	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054130451	HG	9	Hampton Green	6423	Berkshire PL	34201	614.70	18,940.86	$15,371	$505.42	$636.70	$1,142.12	
2054130501	HG	10	Hampton Green	6427	Berkshire PL	34201	493.30	18,633.90	$14,028	$405.60	$636.70	$1,042.30	
2054130550	HG	11	Hampton Green	6431	Berkshire PL	34201	426.64	17,653.60	$13,290	$350.79	$636.70	$987.50	
2054130600	HG	12	Hampton Green	6435	Berkshire PL	34201	577.31	18,938.95	$14,957	$474.67	$636.70	$1,111.37	
2054130659	HG	13	Hampton Green	6406	Addington PL	34201	455.21	18,060.25	$13,606	$374.28	$636.70	$1,010.98	
2054130709	HG	14	Hampton Green	6410	Addington PL	34201	465.14	18,244.24	$13,716	$382.45	$636.70	$1,019.15	
2054130758	HG	15	Hampton Green	6414	Addington PL	34201	476.24	18,204.72	$13,839	$391.57	$636.70	$1,028.27	
2054130808	HG	16	Hampton Green	6418	Addington PL	34201	498.89	18,549.20	$14,090	$410.19	$636.70	$1,046.89	
2054130857	HG	17	Hampton Green	6422	Addington PL	34201	431.77	17,717.91	$13,347	$355.01	$636.70	$991.71	
2054130907	HG	18	Hampton Green	6426	Addington PL	34201	487.27	18,725.89	$13,961	$400.64	$636.70	$1,037.35	
2054130956	HG	19	Hampton Green	6405	Addington PL	34201	587.28	20,118.70	$15,068	$482.87	$636.70	$1,119.57	
2054131004	HG	20	Hampton Green	6409	Addington PL	34201	537.39	18,817.38	$14,516	$441.85	$636.70	$1,078.55	
2054131053	HG	21	Hampton Green	6413	Addington PL	34201	552.84	20,230.45	$14,687	$454.55	$636.70	$1,091.26	
2054131103	HG	22	Hampton Green	6417	Addington PL	34201	456.64	18,808.93	$13,622	$375.46	$636.70	$1,012.16	
2054131152	HG	23	Hampton Green	6421	Addington PL	34201	509.78	19,540.05	$14,210	$419.15	$636.70	$1,055.85	
2054131202	HG	24	Hampton Green	6502	Berkshire PL	34201	437.77	17,738.37	$13,413	$359.94	$636.70	$996.64	
2054131251	HG	25	Hampton Green	6506	Berkshire PL	34201	424.52	17,625.37	$13,267	$349.05	$636.70	$985.75	
2054131301	HG	26	Hampton Green	6510	Berkshire PL	34201	491.70	18,603.85	$14,010	$404.29	$636.70	$1,040.99	
2054131350	HG	27	Hampton Green	6529	Berkshire PL	34201	561.20	19,792.57	$14,779	$461.43	$636.70	$1,098.13	
2054131400	HG	28	Hampton Green	6525	Berkshire PL	34201	520.08	18,927.57	$14,324	$427.62	$636.70	$1,064.32	
2054131459	HG	29	Hampton Green	6521	Berkshire PL	34201	507.52	19,304.87	$14,185	$417.29	$636.70	$1,053.99	
2054131509	HG	30	Hampton Green	6517	Berkshire PL	34201	515.51	19,095.88	$14,274	$423.86	$636.70	$1,060.56	
2054131558	HG	31	Hampton Green	6513	Berkshire PL	34201	450.79	18,335.58	$13,557	$370.65	$636.70	$1,007.35	
2054131608	HG	32	Hampton Green	6509	Berkshire PL	34201	489.05	18,848.25	$13,981	$402.10	$636.70	$1,038.81	
2054131657	HG	33	Hampton Green	6505	Berkshire PL	34201	486.96	18,787.27	$13,958	$400.38	$636.70	$1,037.09	
2054131707	HG	34	Hampton Green	6501	Berkshire PL	34201	546.00	19,388.01	$14,611	$448.93	$636.70	$1,085.63	
2054138058	HG	35	Hampton Green Unit II	6414	Saunton PL	34201	662.53	21,532.03	$15,901	$544.75	$636.70	$1,181.45	
2054138129	HG	36	Hampton Green Unit II	6410	Saunton PL	34201	675.60	21,665.49	$16,045	$555.49	$636.70	$1,192.19	
2054138157	HG	37	Hampton Green Unit II	6408	Saunton PL	34201	694.86	21,609.16	$16,258	$571.32	$636.70	$1,208.03	
2054138229	HG	38	Hampton Green Unit II	6406	Saunton PL	34201	740.22	22,313.09	$16,760	$608.62	$636.70	$1,245.32	
2054138279	HG	39	Hampton Green Unit II	6404	Saunton PL	34201	724.51	22,353.99	$16,586	$595.70	$636.70	$1,232.41	
2054138329	HG	40	Hampton Green Unit II	6402	Saunton PL	34201	624.04	21,571.55	$15,475	$513.09	$636.70	$1,149.80	
2054138355	HG	41	Hampton Green Unit II	6401	Saunton PL	34201	529.25	20,232.03	$14,426	$435.16	$636.70	$1,071.86	
2054138405	HG	42	Hampton Green Unit II	6403	Saunton PL	34201	438.06	17,811.64	$13,417	$360.18	$636.70	$996.88	
2054138454	HG	43	Hampton Green Unit II	6407	Saunton PL	34201	482.47	18,421.81	$13,908	$396.70	$636.70	$1,033.40	
2054138504	HG	44	Hampton Green Unit II	6411	Saunton PL	34201	482.65	18,559.28	$13,910	$396.84	$636.70	$1,033.55	
2054138553	HG	45	Hampton Green Unit II	6415	Saunton PL	34201	531.93	19,210.32	$14,455	$437.36	$636.70	$1,074.06	
2054138603	HG	46	Hampton Green Unit II	8041	Hampton CT	34201	577.18	20,349.55	$14,956	$474.57	$636.70	$1,111.27	
2054138652	HG	47	Hampton Green Unit II	8037	Hampton CT	34201	548.01	19,924.84	$14,633	$450.58	$636.70	$1,087.28	
2054138702	HG	48	Hampton Green Unit II	8033	Hampton CT	34201	576.54	20,282.47	$14,949	$474.04	$636.70	$1,110.74	
2054138751	HG	49	Hampton Green Unit II	8029	Hampton CT	34201	524.38	19,582.60	$14,372	$431.15	$636.70	$1,067.85	
2054138801	HG	50	Hampton Green Unit II	8025	Hampton CT	34201	499.21	19,219.96	$14,093	$410.46	$636.70	$1,047.16	
2054138850	HG	51	Hampton Green Unit II	8021	Hampton CT	34201	511.09	19,481.16	$14,225	$420.22	$636.70	$1,056.93	
2054138900	HG	52	Hampton Green Unit II	8017	Hampton CT	34201	531.72	19,709.70	$14,453	$437.19	$636.70	$1,073.89	
2054138959	HG	53	Hampton Green Unit II	8015	Hampton CT	34201	497.30	19,141.75	$14,072	$408.89	$636.70	$1,045.59	
2054139007	HG	54	Hampton Green Unit II	8009	Hampton CT	34201	539.32	19,831.04	$14,537	$443.44	$636.70	$1,080.14	
2054139056	HG	55	Hampton Green Unit II	8005	Hampton CT	34201	430.22	17,702.66	$13,330	$353.73	$636.70	$990.43	
2054139106	HG	56	Hampton Green Unit II	8001	Hampton CT	34201	475.74	18,553.25	$13,833	$391.16	$636.70	$1,027.86	
2054139155	HG	57	Hampton Green Unit II	8010	Hampton CT	34201	530.64	18,843.41	$14,441	$436.30	$636.70	$1,073.01	
2054139205	HG	58	Hampton Green Unit II	8006	Hampton CT	34201	531.83	19,902.43	$14,454	$437.28	$636.70	$1,073.98	
2054139254	HG	59	Hampton Green Unit II	8002	Hampton CT	34201	569.24	20,568.97	$14,868	$468.04	$636.70	$1,104.74	
2054139304	HG	60	Hampton Green Unit II	7964	Hampton CT	34201	573.34	20,201.59	$14,914	$471.41	$636.70	$1,108.11	
2054139353	HG	61	Hampton Green Unit II	7960	Hampton CT	34201	567.23	20,007.61	$14,846	$466.39	$636.70	$1,103.09	
2054139403	HG	62	Hampton Green Unit II	7956	Hampton CT	34201	578.03	20,237.67	$14,965	$475.26	$636.70	$1,111.97	
2054139452	HG	63	Hampton Green Unit II	7952	Hampton CT	34201	507.97	19,261.51	$14,190	$417.66	$636.70	$1,054.37	
2054139502	HG	64	Hampton Green Unit II	7948	Hampton CT	34201	556.88	20,141.38	$14,731	$457.88	$636.70	$1,094.58	
2054139551	HG	65	Hampton Green Unit II	7944	Hampton CT	34201	569.52	20,204.55	$14,871	$468.27	$636.70	$1,104.97	
2054139601	HG	66	Hampton Green Unit II	7940	Hampton CT	34201	561.16	20,195.68	$14,779	$461.39	$636.70	$1,098.09	
2054139650	HG	67	Hampton Green Unit II	7936	Hampton CT	34201	552.68	20,435.39	$14,685	$454.42	$636.70	$1,091.12	
2054139700	HG	68	Hampton Green Unit II	7932	Hampton CT	34201	598.78	20,377.46	$15,195	$492.33	$636.70	$1,129.03	
2054139759	HG	69	Hampton Green Unit II	7928	Hampton CT	34201	549.58	19,182.93	$14,651	$451.87	$636.70	$1,088.58	
2054139809	HG	70	Hampton Green Unit II	7924	Hampton CT	34201	556.66	20,135.56	$14,729	$457.70	$636.70	$1,094.40	
2054139858	HG	71	Hampton Green Unit II	7920	Hampton CT	34201	463.32	18,739.71	$13,696	$380.95	$636.70	$1,017.65	
2054139908	HG	72	Hampton Green Unit II	7916	Hampton CT	34201	504.83	18,879.11	$14,155	$415.08	$636.70	$1,051.78	
2054139957	HG	73	Hampton Green Unit II	7912	Hampton CT	34201	466.72	17,849.63	$13,734	$383.75	$636.70	$1,020.45	
2054140005	HG	74	Hampton Green Unit II	7908	Hampton CT	34201	431.12	17,813.90	$13,340	$354.47	$636.70	$991.18	
2054140054	HG	75	Hampton Green Unit II	7904	Hampton CT	34201	438.97	17,812.22	$13,427	$360.93	$636.70	$997.63	
2054140104	HG	76	Hampton Green Unit II	7901	Hampton CT	34201	506.35	19,511.12	$14,172	$416.33	$636.70	$1,053.03	
2054140153	HG	77	Hampton Green Unit II	7903	Hampton CT	34201	472.76	19,185.19	$13,800	$388.71	$636.70	$1,025.41	
2054140203	HG	78	Hampton Green Unit II	7905	Hampton CT	34201	498.48	19,201.22	$14,085	$409.86	$636.70	$1,046.56	
2054140252	HG	79	Hampton Green Unit II	7907	Hampton CT	34201	501.84	18,642.26	$14,122	$412.62	$636.70	$1,049.32	
2054140302	HG	80	Hampton Green Unit II	7909	Hampton CT	34201	434.98	17,770.23	$13,382	$357.65	$636.70	$994.35	
2054140351	HG	81	Hampton Green Unit II	6403	Wentworth Crossing	34201	482.70	18,581.65	$13,911	$396.88	$636.70	$1,033.59	
2054140401	HG	82	Hampton Green Unit II	6407	Wentworth Crossing	34201	432.88	17,677.34	$13,359	$355.92	$636.70	$992.62	
2054140450	HG	83	Hampton Green Unit II	6411	Wentworth Crossing	34201	472.36	18,237.96	$13,796	$388.38	$636.70	$1,025.09	
2054140500	HG	84	Hampton Green Unit II	6415	Wentworth Crossing	34201	453.64	18,087.46	$13,589	$372.99	$636.70	$1,009.69	
2054140559	HG	85	Hampton Green Unit II	6419	Wentworth Crossing	34201	486.69	19,154.93	$13,955	$400.16	$636.70	$1,036.86	
2054140609	HG	86	Hampton Green Unit II	6420	Wentworth Crossing	34201	468.30	18,706.45	$13,751	$385.04	$636.70	$1,021.74	
2054140658	HG	87	Hampton Green Unit II	6416	Wentworth Crossing	34201	503.38	18,759.87	$14,139	$413.88	$636.70	$1,050.59	
2054140708	HG	88	Hampton Green Unit II	6412	Wentworth Crossing	34201	557.65	18,668.19	$14,740	$458.51	$636.70	$1,095.21	
2054140757	HG	89	Hampton Green Unit II	6408	Wentworth Crossing	34201	517.99	19,043.90	$14,301	$425.90	$636.70	$1,062.60	
2054140807	HG	90	Hampton Green Unit II	6404	Wentworth Crossing	34201	492.12	18,719.63	$14,015	$404.63	$636.70	$1,041.33	
1919701050	HI	1	Highgate	7219	Marston CT	34201	725.66	21,569.01	$16,599	$596.65	$636.70	$1,233.35	
1919701100	HI	2	Highgate	7215	Marston CT	34201	754.25	21,815.13	$16,915	$620.16	$636.70	$1,256.86	
1919701159	HI	3	Highgate	7211	Marston CT	34201	996.89	22,055.48	$19,600	$819.66	$636.70	$1,456.36	
1919701209	HI	4	Highgate	7123	Marston CT	34201	789.34	22,081.01	$17,304	$649.01	$636.70	$1,285.71	
1919701258	HI	5	Highgate	7119	Marston CT	34201	696.74	21,022.57	$16,279	$572.87	$636.70	$1,209.57	
1919701308	HI	6	Highgate	7115	Marston CT	34201	714.42	21,273.02	$16,475	$587.40	$636.70	$1,224.11	
1919701357	HI	7	Highgate	7109	Marston LN	34201	778.26	21,970.80	$17,181	$639.90	$636.70	$1,276.60	
1919701407	HI	8	Highgate	7105	Marston CT	34201	667.07	20,739.65	$15,951	$548.48	$636.70	$1,185.18	
1919701456	HI	9	Highgate	7101	Marston CT	34201	778.43	22,038.55	$17,183	$640.04	$636.70	$1,276.74	
1919701506	HI	10	Highgate	7102	Marston CT	34201	768.68	21,895.06	$17,075	$632.02	$636.70	$1,268.72	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919701555	HI	11	Highgate	7106	Marston CT	34201	760.21	21,964.21	$16,981	$625.06	$636.70	$1,261.76	
1919701605	HI	12	Highgate	7110	Marston CT	34201	682.67	21,146.77	$16,123	$561.30	$636.70	$1,198.00	
1919701654	HI	13	Highgate	7114	Marston CT	34201	734.37	21,557.56	$16,695	$603.81	$636.70	$1,240.51	
1919701704	HI	14	Highgate	7118	Marston CT	34201	684.84	21,144.23	$16,147	$563.08	$636.70	$1,199.79	
1919701753	HI	15	Highgate	7122	Marston CT	34201	745.74	21,888.87	$16,821	$613.16	$636.70	$1,249.86	
1919701803	HI	16	Highgate	7204	Marston CT	34201	646.80	20,667.73	$15,726	$531.81	$636.70	$1,168.51	
1919701852	HI	17	Highgate	7208	Marston CT	34201	796.47	22,463.41	$17,383	$654.87	$636.70	$1,291.57	
1919701902	HI	18	Highgate	7212	Marston CT	34201	813.23	22,628.76	$17,568	$668.65	$636.70	$1,305.35	
1919701951	HI	19	Highgate	7216	Marston CT	34201	665.17	20,893.44	$15,930	$546.91	$636.70	$1,183.61	
1919702009	HI	20	Highgate	7220	Marston CT	34201	796.99	22,458.82	$17,388	$655.30	$636.70	$1,292.00	
1919924504	HP	1	Hyde Park	7302	Westminster Court	34201	1,579.28	34,940.39	$26,045	$1,298.51	$636.70	$1,935.21	
1919924553	HP	2	Hyde Park	7306	Westminster Court	34201	1,335.17	29,579.27	$23,344	$1,097.80	$636.70	$1,734.50	
1919924603	HP	3	Hyde Park	7310	Westminster Court	34201	1,209.64	28,410.46	$21,955	$994.59	$636.70	$1,631.29	
1919924652	HP	4	Hyde Park	7314	Westminster Court	34201	1,293.01	29,768.90	$22,877	$1,063.14	$636.70	$1,699.84	
1919924702	HP	5	Hyde Park	7318	Westminster Court	34201	1,603.41	34,114.33	$26,312	$1,318.35	$636.70	$1,955.05	
1919924751	HP	6	Hyde Park	7322	Westminster Court	34201	1,931.88	38,546.28	$29,947	$1,588.42	$636.70	$2,225.12	
1919924801	HP	7	Hyde Park	7323	Westminster Court	34201	1,661.48	34,763.80	$26,955	$1,366.10	$636.70	$2,002.80	
1919924850	HP	8	Hyde Park	7319	Westminster Court	34201	1,091.59	26,947.24	$20,648	$897.52	$636.70	$1,534.22	
1919924900	HP	9	Hyde Park	7315	Westminster Court	34201	1,226.74	28,588.47	$22,144	$1,008.65	$636.70	$1,645.35	
1919924959	HP	10	Hyde Park	7311	Westminster Court	34201	1,211.10	25,189.71	$21,971	$995.78	$636.70	$1,632.48	
1919925006	HP	11	Hyde Park	7307	Westminster Court	34201	1,233.33	28,300.21	$22,217	$1,014.06	$636.70	$1,650.77	
1919925055	HP	12	Hyde Park	7303	Westminster CT	34201	1,259.83	28,813.88	$22,510	$1,035.85	$636.70	$1,672.55	
1919918704	KN	1	Knightsbridge	7304	Barclay CT	34201	1,322.13	31,682.98	$23,199	$1,087.07	$636.70	$1,723.78	
1919918753	KN	2	Knightsbridge	7308	Barclay CT	34201	1,117.11	29,106.75	$20,931	$918.50	$636.70	$1,555.21	
1919918803	KN	3	Knightsbridge	7312	Barclay CT	34201	1,079.23	32,409.18	$20,512	$887.36	$636.70	$1,524.07	
1919918852	KN	4	Knightsbridge	7316	Barclay CT	34201	1,665.83	37,964.95	$27,003	$1,369.67	$636.70	$2,006.37	
1919918902	KN	5	Knightsbridge	7320	Barclay CT	34201	2,339.37	62,941.96	$34,456	$1,923.47	$636.70	$2,560.17	
1919918951	KN	6	Knightsbridge	7324	Barclay CT	34201	1,093.33	33,665.23	$20,668	$898.95	$636.70	$1,535.65	
1919919009	KN	7	Knightsbridge	7328	Barclay CT	34201	1,160.07	34,953.42	$21,406	$953.83	$636.70	$1,590.53	
1919919058	KN	8	Knightsbridge	7332	Barclay CT	34201	1,047.59	28,971.94	$20,161	$861.34	$636.70	$1,498.05	
1919919108	KN	9	Knightsbridge	7336	Barclay CT	34201	1,206.96	34,170.31	$21,925	$992.38	$636.70	$1,629.08	
1919919157	KN	10	Knightsbridge	7340	Barclay CT	34201	976.99	27,069.06	$19,380	$803.29	$636.70	$1,440.00	
1919919207	KN	11	Knightsbridge	7344	Barclay CT	34201	1,020.40	27,780.72	$19,861	$838.99	$636.70	$1,475.69	
1919919256	KN	12	Knightsbridge	7348	Barclay CT	34201	979.64	27,518.17	$19,410	$805.47	$636.70	$1,442.17	
1919919306	kN	13	Knightsbridge	7343	Barclay CT	34201	1,102.88	29,365.77	$20,773	$906.80	$636.70	$1,543.50	
1919919355	KN	14	Knightsbridge	7339	Barclay CT	34201	1,309.85	27,374.60	$23,064	$1,076.98	$636.70	$1,713.68	
1919919405	KN	15	Knightsbridge	7313	Barclay CT	34201	1,477.16	28,850.79	$24,915	$1,214.54	$636.70	$1,851.24	
1919919454	KN	16	Knightsbridge	7309	Barclay CT	34201	1,641.34	30,522.85	$26,732	$1,349.54	$636.70	$1,986.24	
1919919504	KN	17	Knightsbridge	7305	Barclay CT	34201	1,143.83	29,852.21	$21,226	$940.47	$636.70	$1,577.17	
2054163559	KW	1	Kenwood Park	8106	Dukes Wood CT	34201	699.02	22,355.57	$16,304	$574.75	$636.70	$1,211.45	
2054163609	KW	2	Kenwood Park	8110	Dukes Wood CT	34201	694.36	22,337.79	$16,253	$570.91	$636.70	$1,207.61	
2054163659	KW	3	Kenwood Park	8114	Dukes Wood CT	34201	626.37	21,093.65	$15,500	$515.01	$636.70	$1,151.71	
2054163709	KW	4	Kenwood Park	8118	Dukes Wood CT	34201	689.51	22,168.78	$16,199	$566.93	$636.70	$1,203.63	
2054163759	KW	5	Kenwood Park	8122	Dukes Wood CT	34201	627.95	21,503.66	$15,518	$516.31	$636.70	$1,153.02	
2054163809	KW	6	Kenwood Park	8126	Dukes Wood CT	34201	689.21	22,200.69	$16,196	$566.68	$636.70	$1,203.38	
2054163859	KW	7	Kenwood Park	8130	Dukes Wood CT	34201	671.32	21,910.07	$15,998	$551.97	$636.70	$1,188.67	
2054163909	KW	8	Kenwood Park	8134	Dukes Wood CT	34201	594.93	20,885.66	$15,152	$489.16	$636.70	$1,125.87	
2054163959	KW	9	Kenwood Park	8138	Dukes Wood CT	34201	673.41	21,763.85	$16,021	$553.69	$636.70	$1,190.39	
2054164009	KW	10	Kenwood Park	8142	Dukes Wood CT	34201	619.23	21,136.74	$15,421	$509.14	$636.70	$1,145.84	
2054164059	KW	11	Kenwood Park	8146	Dukes Wood CT	34201	650.78	21,447.35	$15,770	$535.08	$636.70	$1,171.78	
2054164109	KW	12	Kenwood Park	8150	Dukes Wood CT	34201	678.71	21,972.33	$16,079	$558.04	$636.70	$1,194.75	
2054164159	KW	13	Kenwood Park	8154	Dukes Wood CT	34201	625.26	21,109.55	$15,488	$514.10	$636.70	$1,150.80	
2054164209	KW	14	Kenwood Park	8119	Dukes Wood CT	34201	574.11	20,641.10	$14,922	$472.05	$636.70	$1,108.75	
2054164259	KW	15	Kenwood Park	8115	Dukes Wood CT	34201	653.39	21,649.69	$15,799	$537.23	$636.70	$1,173.93	
2054164309	KW	16	Kenwood Park	8187	Abington CT	34201	576.41	20,621.67	$14,947	$473.93	$636.70	$1,110.63	
2054164359	KW	17	Kenwood Park	8183	Abington CT	34201	684.26	22,079.45	$16,141	$562.61	$636.70	$1,199.31	
2054164409	KW	18	Kenwood Park	8179	Abingdon CT	34201	733.58	22,637.55	$16,687	$603.16	$636.70	$1,239.87	
2054164459	KW	19	Kenwood Park	8175	Abingdon CT	34201	642.83	21,477.03	$15,682	$528.54	$636.70	$1,165.25	
2054164539	KW	20	Kenwood Park		Abingdon CT	34201	705.89	25,368.70	$16,380	$580.39	$636.70	$1,217.10	
2054164549	KW	21	Kenwood Park	8171	Abingdon CT	34201	112.00		$9,808	$92.09	$636.70	$728.79	
2054164609	KW	22	Kenwood Park	8163	Abingdon CT	34201	618.66	21,242.99	$15,415	$508.67	$636.70	$1,145.38	
2054164659	KW	23	Kenwood Park	8159	Abington CT	34201	722.92	22,555.18	$16,569	$594.40	$636.70	$1,231.10	
2054164709	KW	24	Kenwood Park	8155	Abingdon CT	34201	639.78	21,587.15	$15,649	$526.04	$636.70	$1,162.74	
2054164759	KW	25	Kenwood Park	8151	Abingdon CT	34201	586.18	20,718.64	$15,056	$481.96	$636.70	$1,118.67	
2054164809	KW	26	Kenwood Park	8147	Abingdon CT	34201	669.58	21,613.03	$15,978	$550.54	$636.70	$1,187.24	
2054164859	KW	27	Kenwood Park	8143	Abingdon CT	34201	768.10	22,059.13	$17,069	$631.54	$636.70	$1,268.25	
2054164909	KW	28	Kenwood Park	8139	Abingdon CT	34201	637.46	21,446.54	$15,623	$524.13	$636.70	$1,160.83	
2054164959	KW	29	Kenwood Park	8135	Abingdon Ct	34201	673.27	21,849.21	$16,019	$553.58	$636.70	$1,190.28	
2054165009	KW	30	Kenwood Park	8131	Abingdon CT	34201	631.01	21,124.38	$15,552	$518.83	$636.70	$1,155.53	
2054165059	KW	31	Kenwood Park	8127	Abington CT	34201	683.98	22,298.96	$16,138	$562.38	$636.70	$1,199.08	
2054165109	KW	32	Kenwood Park	8123	Abington CT	34201	727.64	22,901.27	$16,621	$598.28	$636.70	$1,234.98	
2054165159	KW	33	Kenwood Park	8119	Abingdon CT	34201	759.17	23,705.00	$16,970	$624.20	$636.70	$1,260.90	
2054165209	KW	34	Kenwood Park	8115	Abingdon CT	34201	735.31	23,337.29	$16,706	$604.59	$636.70	$1,241.29	
2054165259	KW	35	Kenwood Park	8109	Abington CT	34201	753.57	23,981.45	$16,908	$619.60	$636.70	$1,256.30	
2054165309	KW	36	Kenwood Park	8202	Abingdon CT	34201	650.10	21,582.68	$15,763	$534.52	$636.70	$1,171.22	
2054165359	KW	37	Kenwood Park	8206	Abingdon CT	34201	649.99	21,514.01	$15,762	$534.43	$636.70	$1,171.13	
2054165409	KW	38	Kenwood Park	8210	Abingdon CT	34201	626.66	21,321.08	$15,504	$515.25	$636.70	$1,151.96	
2054165459	KW	39	Kenwood Park	8214	Abingdon CT	34201	626.89	21,331.32	$15,506	$515.44	$636.70	$1,152.14	
2054165509	KW	40	Kenwood Park	8218	Abingdon CT	34201	621.56	21,454.31	$15,447	$511.05	$636.70	$1,147.75	
2054165559	KW	41	Kenwood Park	8226	Abingdon CT	34201	619.43	21,221.23	$15,424	$509.31	$636.70	$1,146.01	
2054165609	KW	42	Kenwood Park	8230	Abingdon CT	34201	711.78	22,048.54	$16,445	$585.23	$636.70	$1,221.94	
2054165659	KW	43	Kenwood Park	8234	Abingdon CT	34201	681.40	21,368.66	$16,109	$560.25	$636.70	$1,196.96	
2054165709	KW	44	Kenwood Park	8238	Abingdon CT	34201	764.30	23,114.36	$17,027	$628.42	$636.70	$1,265.13	
2054165759	KW	45	Kenwood Park	8242	Abingdon CT	34201	724.02	22,938.83	$16,581	$595.30	$636.70	$1,232.00	
2054165809	KW	46	Kenwood Park	8316	Abingdon CT	34201	963.95	22,681.10	$19,236	$792.58	$636.70	$1,429.28	
2054165859	KW	47	Kenwood Park	8322	Abingdon CT	34201	582.13	20,495.05	$15,011	$478.64	$636.70	$1,115.34	
2054165909	KW	48	Kenwood Park	8326	Abingdon CT	34201	658.08	21,738.13	$15,851	$541.08	$636.70	$1,177.78	
2054165959	KW	49	Kenwood Park	8330	Abingdon CT	34201	707.70	22,437.99	$16,400	$581.88	$636.70	$1,218.58	
2054166009	KW	50	Kenwood Park	8334	Adingdon CT	34201	659.83	21,784.99	$15,871	$542.52	$636.70	$1,179.23	
2054166059	KW	51	Kenwood Park	8338	Abingdon CT	34201	694.12	22,286.00	$16,250	$570.72	$636.70	$1,207.42	
2054166109	KW	52	Kenwood Park	8305	Abingdon CT	34201	601.48	21,129.92	$15,225	$494.55	$636.70	$1,131.25	
2054166159	KW	53	Kenwood Park	8309	Abingdon CT	34201	677.07	22,053.71	$16,061	$556.70	$636.70	$1,193.40	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054166209	KW	54	Kenwood Park	8315	Abingdon CT	34201	684.92	22,182.07	$16,148	$563.15	$636.70	$1,199.85	
2054166259	KW	55	Kenwood Park	8319	Abingdon CT	34201	624.96	21,310.75	$15,485	$513.85	$636.70	$1,150.56	
2054166309	KW	56	Kenwood Park	8323	Abingdon CT	34201	718.65	22,880.37	$16,521	$590.88	$636.70	$1,227.58	
2054166359	KW	57	Kenwood Park	8331	Abingdon CT	34201	831.34	22,933.60	$17,768	$683.54	$636.70	$1,320.24	
2054166409	KW	58	Kenwood Park	8335	Abingdon Ct	34201	672.51	22,357.20	$16,011	$552.95	$636.70	$1,189.65	
2054166459	KW	59	Kenwood Park	8339	Abingdon CT	34201	973.37	22,505.42	$19,340	$800.32	$636.70	$1,437.02	
2054166509	KW	60	Kenwood Park	8343	Abingdon CT	34201	634.31	21,510.06	$15,588	$521.54	$636.70	$1,158.24	
2054166559	KW	61	Kenwood Park	8347	Abington CT	34201	677.97	22,009.41	$16,071	$557.43	$636.70	$1,194.14	
2054166609	KW	62	Kenwood Park	8351	Abingdon CT	34201	721.69	22,628.06	$16,555	$593.38	$636.70	$1,230.08	
2054166659	KW	63	Kenwood Park	8403	Abingdon CT	34201	677.33	22,428.77	$16,064	$556.92	$636.70	$1,193.62	
2054166709	KW	64	Kenwood Park	8407	Abingdon CT	34201	643.30	21,852.74	$15,688	$528.93	$636.70	$1,165.64	
2054166759	KW	65	Kenwood Park	8417	Abingdon CT	34201	853.49	22,556.07	$18,014	$701.75	$636.70	$1,338.45	
2054166809	KW	66	Kenwood Park	8421	Abingdon CT	34201	697.20	22,391.86	$16,284	$573.25	$636.70	$1,209.95	
2054166859	KW	67	Kenwood Park	8425	Abingdon CT	34201	619.79	21,308.51	$15,427	$509.60	$636.70	$1,146.30	
2054166909	KW	68	Kenwood Park	8429	Abingdon CT	34201	752.31	22,927.03	$16,894	$618.56	$636.70	$1,255.26	
2054166959	KW	69	Kenwood Park	8433	Abington CT	34201	603.64	20,780.46	$15,249	$496.32	$636.70	$1,133.02	
2054167009	KW	70	Kenwood Park	8432	Abingdon CT	34201	699.23	22,119.41	$16,307	$574.92	$636.70	$1,211.62	
2054167059	KW	71	Kenwood Park	8428	Abingdon CT	34201	670.22	21,089.49	$15,986	$551.07	$636.70	$1,187.77	
2054167109	KW	72	Kenwood Park	8424	Abingdon CT	34201	653.88	21,642.10	$15,805	$537.63	$636.70	$1,174.33	
2054167159	KW	73	Kenwood Park	8420	Abingdon CT	34201	573.16	20,655.56	$14,912	$471.26	$636.70	$1,107.97	
2054167209	KW	74	Kenwood Park	8416	Abingdon CT	34201	623.34	21,175.65	$15,467	$512.52	$636.70	$1,149.22	
2054167259	KW	75	Kenwood Park	8412	Abingdon CT	34201	659.81	21,765.72	$15,870	$542.50	$636.70	$1,179.21	
2054167309	KW	76	Kenwood Park	8408	Abingdon CT	34201	634.42	21,345.59	$15,589	$521.63	$636.70	$1,158.33	
2054167359	KW	77	Kenwood Park	8404	Abingdon CT	34201	659.41	21,713.60	$15,866	$542.18	$636.70	$1,178.88	
2054151059	LA	1	Langley	6901	Langley Place	34201	1,126.59	28,095.94	$21,036	$926.30	$636.70	$1,563.00	
2054151109	LA	2	Langley	6905	Langley Place	34201	1,009.19	26,876.08	$19,737	$829.77	$636.70	$1,466.48	
2054151159	LA	3	Langley	6909	Langley Place	34201	1,355.39	30,430.37	$23,568	$1,114.43	$636.70	$1,751.13	
2054151209	LA	4	Langley	6915	Langley Place	34201	1,152.91	27,136.12	$21,327	$947.94	$636.70	$1,584.65	
2054151259	LA	5	Langley	6919	Langley Place	34201	931.57	23,695.09	$18,878	$765.95	$636.70	$1,402.65	
2054151309	LA	6	Langley	6923	Langley Place	34201	1,010.11	24,580.70	$19,747	$830.53	$636.70	$1,467.23	
2054151359	LA	7	Langley	6927	Langley Place	34201	916.45	24,332.61	$18,710	$753.52	$636.70	$1,390.22	
2054151409	LA	8	Langley	6931	Langley Place	34201	1,034.10	25,042.05	$20,012	$850.25	$636.70	$1,486.95	
2054151459	LA	9	Langley	7003	Langley Place	34201	1,080.28	25,664.86	$20,523	$888.22	$636.70	$1,524.93	
2054151509	LA	10	Langley	7007	Langley Place	34201	1,219.60	26,998.12	$22,065	$1,002.77	$636.70	$1,639.48	
2054151559	LA	11	Langley	7011	Langley Place	34201	1,185.99	26,905.06	$21,693	$975.14	$636.70	$1,611.84	
2054151609	LA	12	Langley	7015	Langley Place	34201	1,336.89	25,700.66	$23,363	$1,099.21	$636.70	$1,735.91	
2054151659	LA	13	Langley	7019	Langley Place	34201	1,227.18	27,141.66	$22,149	$1,009.01	$636.70	$1,645.71	
2054151709	LA	14	Langley	7023	Langley Place	34201	976.94	24,683.72	$19,380	$803.25	$636.70	$1,439.96	
2054151789	LA	15	Langley	7027	Langley Place	34201	981.22	24,741.05	$19,427	$806.78	$636.70	$1,443.48	
2054151829	LA	16	Langley	7031	Langley Place	34201	1,010.34	25,264.75	$19,749	$830.72	$636.70	$1,467.42	
2054151859	LA	17	Langley	7034	Langley Place	34201	941.70	23,060.40	$18,990	$774.28	$636.70	$1,410.98	
2054151909	LA	18	Langley	7030	Langley Place	34201	959.31	23,724.51	$19,185	$788.76	$636.70	$1,425.46	
2054151959	LA	19	Langley	7026	Langley Place	34201	908.33	23,122.64	$18,620	$746.84	$636.70	$1,383.54	
2054152009	LA	20	Langley	7022	Langley Place	34201	830.46	22,359.97	$17,759	$682.82	$636.70	$1,319.52	
2054152059	LA	21	Langley	7018	Langley Place	34201	1,202.48	23,483.86	$21,875	$988.70	$636.70	$1,625.40	
2054152109	LA	22	Langley	7014	Langley Place	34201	916.11	23,355.19	$18,707	$753.24	$636.70	$1,389.94	
2054152159	LA	23	Langley	7010	Langley Place	34201	942.63	23,575.66	$19,000	$775.04	$636.70	$1,411.75	
2054152209	LA	24	Langley	7006	Langley Place	34201	861.10	22,560.98	$18,098	$708.01	$636.70	$1,344.71	
2054152259	LA	25	Langley	7002	Langley Place	34201	860.85	22,684.97	$18,095	$707.81	$636.70	$1,344.51	
2054152309	LA	26	Langley	6930	Langley Place	34201	1,019.85	24,417.21	$19,854	$838.53	$636.70	$1,475.24	
2054152359	LA	27	Langley	6922	Langley Place	34201	870.26	22,839.24	$18,199	$715.54	$636.70	$1,352.24	
2054152409	LA	28	Langley	6918	Langley Place	34201	917.59	23,441.85	$18,723	$754.46	$636.70	$1,391.16	
2054152459	LA	29	Langley	6910	Langley Place	34201	919.85	23,319.23	$18,748	$756.32	$636.70	$1,393.02	
2054152509	LA	30	Langley	6906	Langley Place	34201	831.36	22,410.52	$17,769	$683.55	$636.70	$1,320.26	
2054152559	LA	31	Langley	6902	Langley Place	34201	869.57	22,804.18	$18,192	$714.98	$636.70	$1,351.68	
2054171059	LD	1	Landsdowne	6750	Curzon Terrace	34201	740.97	21,437.25	$16,768	$609.23	$636.70	$1,245.94	
2054171109	LD	2	Landsdowne	6748	Curzon Terrace	34201	784.07	22,460.61	$17,245	$644.68	$636.70	$1,281.38	
2054171159	LD	3	Landsdowne	6744	Curzon Terrace	34201	767.30	22,283.25	$17,060	$630.89	$636.70	$1,267.59	
2054171209	LD	4	Landsdowne	6740	Curzon Terrace	34201	755.38	21,692.19	$16,928	$621.08	$636.70	$1,257.78	
2054171259	LD	5	Landsdowne	6736	Curzon Terrace	34201	805.67	22,580.69	$17,484	$662.43	$636.70	$1,299.13	
2054171309	LD	6	Landsdowne	6732	Curzon Terrace	34201	757.42	21,991.30	$16,951	$622.76	$636.70	$1,259.47	
2054171359	LD	7	Landsdowne	6728	Curzon Terrace	34201	752.49	21,947.36	$16,896	$618.71	$636.70	$1,255.41	
2054171409	LD	8	Landsdowne	6724	Curzon Terrace	34201	782.08	22,412.18	$17,223	$643.03	$636.70	$1,279.74	
2054171459	LD	9	Landsdowne	6711	Curzon Terrace	34201	951.42	26,039.46	$19,097	$782.27	$636.70	$1,418.97	
2054171509	LD	10	Landsdowne	6715	Curzon Terrace	34201	960.20	25,721.93	$19,194	$789.49	$636.70	$1,426.19	
2054171559	LD	11	Landsdowne	6719	Curzon Terrace	34201	941.31	25,867.57	$18,985	$773.96	$636.70	$1,410.67	
2054171609	LD	12	Landsdowne	6723	Curzon Terrace	34201	845.72	23,882.73	$17,928	$695.37	$636.70	$1,332.07	
2054171659	LD	13	Landsdowne	6727	Curzon Terrace	34201	826.21	23,627.73	$17,712	$679.33	$636.70	$1,316.03	
2054171709	LD	14	Landsdowne	6731	Curzon Terrace	34201	858.33	24,064.17	$18,067	$705.73	$636.70	$1,342.43	
2054171759	LD	15	Landsdowne	6735	Curzon Terrace	34201	856.88	23,934.89	$18,051	$704.54	$636.70	$1,341.24	
2054171809	LD	16	Landsdowne	6739	Curzon Terrace	34201	847.19	24,728.97	$17,944	$696.58	$636.70	$1,333.28	
2054171859	LD	17	Landsdowne	6743	Curzon Terrace	34201	826.68	23,225.68	$17,717	$679.71	$636.70	$1,316.41	
2054171909	LD	18	Landsdowne	6747	Curzon Terrace	34201	821.33	23,214.42	$17,658	$675.31	$636.70	$1,312.01	
2054171959	LD	19	Landsdowne	6751	Curzon Terrace	34201	839.57	23,708.93	$17,860	$690.30	$636.70	$1,327.01	
2054153059	LG	1	Lenox Gardens	6905	Lennox Place	34201	583.62	19,926.24	$15,027	$479.87	$636.70	$1,116.57	
2054153109	LG	2	Lenox Gardens	6909	Lennox Place	34201	573.11	19,938.57	$14,911	$471.22	$636.70	$1,107.92	
2054153159	LG	3	Lenox Gardens	6915	Lennox Place	34201	647.50	20,736.44	$15,734	$532.39	$636.70	$1,169.09	
2054153209	LG	4	Lenox Gardens	6919	Lennox Place	34201	528.73	19,093.29	$14,420	$434.73	$636.70	$1,071.43	
2054153259	LG	5	Lenox Gardens	6923	Lennox Place	34201	528.17	19,017.37	$14,414	$434.27	$636.70	$1,070.97	
2054153309	LG	6	Lenox Gardens	6927	Lennox Place	34201	595.13	19,408.80	$15,155	$489.33	$636.70	$1,126.03	
2054153359	LG	7	Lenox Gardens	6931	Lennox Place	34201	675.72	21,180.17	$16,046	$555.58	$636.70	$1,192.29	
2054153409	LG	8	Lenox Gardens	6935	Lennox Place	34201	584.81	19,881.01	$15,040	$480.84	$636.70	$1,117.54	
2054153459	LG	9	Lenox Gardens	6939	Lennox Place	34201	569.76	19,869.26	$14,874	$468.47	$636.70	$1,105.17	
2054153509	LG	10	Lenox Gardens	6943	Lennox Place	34201	631.48	20,753.48	$15,557	$519.21	$636.70	$1,155.91	
2054153559	LG	11	Lenox Gardens	6947	Lennox Place	34201	624.49	20,670.71	$15,480	$513.47	$636.70	$1,150.17	
2054153609	LG	12	Lenox Gardens	7003	Lennox Place	34201	607.65	20,492.33	$15,293	$499.62	$636.70	$1,136.32	
2054153659	LG	13	Lenox Gardens	7007	Lennox Place	34201	625.63	20,667.50	$15,492	$514.40	$636.70	$1,151.10	
2054153709	LG	14	Lenox Gardens	7011	Lennox Place	34201	526.83	19,959.92	$14,399	$433.17	$636.70	$1,069.87	
2054153759	LG	15	Lenox Gardens	7013	Lennox Place	34201	695.31	21,613.49	$16,263	$571.70	$636.70	$1,208.40	
2054153809	LG	16	Lenox Gardens	7017	Lennox Place	34201	580.06	19,809.60	$14,988	$476.94	$636.70	$1,113.64	
2054153859	LG	17	Lenox Gardens	7021	Lennox Place	34201	628.04	20,651.90	$15,519	$516.38	$636.70	$1,153.08	
2054153909	LG	18	Lenox Gardens	7025	Lennox Place	34201	568.28	19,654.17	$14,858	$467.25	$636.70	$1,103.95	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054153959	LG	19	Lenox Gardens	7029	Lennox Place	34201	564.67	19,628.54	$14,818	$464.28	$636.70	$1,100.98	
2054154009	LG	20	Lenox Gardens	7033	Lennox Place	34201	607.56	20,286.92	$15,292	$499.55	$636.70	$1,136.25	
2054154059	LG	21	Lenox Gardens	7037	Lennox Place	34201	551.08	19,491.89	$14,667	$453.10	$636.70	$1,089.81	
2054154109	LG	22	Lenox Gardens	7041	Lennox Place	34201	661.34	20,357.91	$15,887	$543.76	$636.70	$1,180.46	
2054154159	LG	23	Lenox Gardens	7045	Lennox Place	34201	702.25	21,582.91	$16,340	$577.40	$636.70	$1,214.10	
2054154209	LG	24	Lenox Gardens	7049	Lennox Place	34201	625.28	20,704.18	$15,488	$514.12	$636.70	$1,150.82	
2054154259	LG	25	Lenox Gardens	7053	Lennox Place	34201	619.74	20,628.23	$15,427	$509.56	$636.70	$1,146.26	
2054154309	LG	26	Lenox Gardens	7020	Lennox Place	34201	531.67	19,505.90	$14,452	$437.15	$636.70	$1,073.85	
2054154359	LG	27	Lenox Gardens	7016	Lennox Place	34201	568.62	19,660.64	$14,861	$467.53	$636.70	$1,104.23	
2054154409	LG	28	Lenox Gardens	7012	Lennox Place	34201	569.08	19,889.70	$14,866	$467.91	$636.70	$1,104.61	
2054154459	LG	29	Lenox Gardens	7008	Lennox Place	34201	686.66	21,279.93	$16,168	$564.59	$636.70	$1,201.29	
2054154509	LG	30	Lenox Gardens	7004	Lennox Place	34201	622.31	20,593.58	$15,455	$511.68	$636.70	$1,148.38	
2054154559	LG	31	Lenox Gardens	6944	Lennox Place	34201	618.35	20,489.30	$15,412	$508.42	$636.70	$1,145.12	
2054154609	LG	32	Lenox Gardens	6940	Lennox Place	34201	643.94	20,583.92	$15,695	$529.46	$636.70	$1,166.16	
2054154659	LG	33	Lenox Gardens	6936	Lennox Place	34201	569.75	19,395.62	$14,874	$468.46	$636.70	$1,105.16	
2054154709	LG	34	Lenox Gardens	6932	Lennox Place	34201	610.42	20,080.23	$15,324	$501.90	$636.70	$1,138.60	
2054154759	LG	35	Lenox Gardens	6928	Lennox Place	34201	664.40	21,122.80	$15,921	$546.28	$636.70	$1,182.98	
2054154809	LG	36	Lenox Gardens	6924	Lennox Place	34201	571.27	19,903.68	$14,891	$469.71	$636.70	$1,106.41	
2054154859	LG	37	Lenox Gardens	6920	Lennox Place	34201	582.04	19,925.94	$15,010	$478.56	$636.70	$1,115.26	
2054154909	LG	38	Lenox Gardens	6916	Lennox Place	34201	590.18	20,004.93	$15,100	$485.26	$636.70	$1,121.96	
2054154959	LG	39	Lenox Gardens	6912	Lennox Place	34201	587.64	19,819.75	$15,072	$483.16	$636.70	$1,119.87	
2054155009	LG	40	Lenox Gardens	6908	Lennox Place	34201	700.98	21,458.57	$16,326	$576.36	$636.70	$1,213.06	
2054155059	LG	41	Lenox Gardens	6904	Lennox Place	34201	654.73	21,044.71	$15,814	$538.33	$636.70	$1,175.04	
1919908606	MF	1	Mayfair	7424	Mayfair CT	34201	1,803.26	39,178.24	$28,524	$1,482.67	$636.70	$2,119.37	
1919908663	MF	2&3	Mayfair	7420	Mayfair CT	34201	2,677.80	58,311.03	$38,201	$2,201.73	$636.70	$2,838.43	
1919908754	MF	4	Mayfair	7412	Mayfair CT	34201	1,045.99	28,567.57	$20,144	$860.03	$636.70	$1,496.73	
1919908804	MF	5	Mayfair	7408	Mayfair CT	34201	1,101.46	29,395.77	$20,758	$905.64	$636.70	$1,542.34	
1919908853	MF	6	Mayfair	7404	Mayfair CT	34201	1,054.87	28,791.93	$20,242	$867.33	$636.70	$1,504.03	
1919908903	MF	7	Mayfair	7322	Mayfair CT	34201	1,036.94	28,102.57	$20,044	$852.58	$636.70	$1,489.29	
1919908952	MF	8	Mayfair	7318	Mayfair CT	34201	1,178.71	30,178.18	$21,612	$969.15	$636.70	$1,605.86	
1919909000	MF	9	Mayfair	7314	Mayfair CT	34201	1,488.26	39,242.51	$25,038	$1,223.67	$636.70	$1,860.37	
1919909059	MF	10	Mayfair	7310	Mayfair CT	34201	1,072.21	29,165.46	$20,434	$881.59	$636.70	$1,518.29	
1919909109	MF	11	Mayfair	7306	Mayfair CT	34201	1,247.92	31,321.53	$22,378	$1,026.06	$636.70	$1,662.76	
1919909158	MF	12	Mayfair	7302	Mayfair CT	34201	1,091.27	28,953.83	$20,645	$897.26	$636.70	$1,533.96	
2054146754	ML	1	Marlow	7211	Marlow PL	34201	1,103.40	28,642.38	$20,779	$907.23	$636.70	$1,543.94	
2054146804	ML	2	Marlow	7215	Marlow Pl	34201	1,196.07	28,485.11	$21,805	$983.43	$636.70	$1,620.13	
2054146853	ML	3	Marlow	7219	Marlow PL	34201	1,138.85	28,796.58	$21,171	$936.38	$636.70	$1,573.09	
2054146903	ML	4	Marlow	7227	Marlow Pl	34201	1,423.44	28,683.56	$24,320	$1,170.37	$636.70	$1,807.07	
2054146952	ML	5	Marlow	7239	Marlow PL	34201	989.97	26,992.72	$19,524	$813.97	$636.70	$1,450.67	
2054147000	ML	6	Marlow	7251	Marlow PL	34201	1,076.90	24,963.61	$20,486	$885.44	$636.70	$1,522.15	
2054147059	ML	7	Marlow	7255	Marlow Pl	34201	840.39	22,501.14	$17,869	$690.98	$636.70	$1,327.68	
2054147109	ML	8	Marlow	7259	Marlow Pl	34201	883.82	26,095.69	$18,349	$726.69	$636.70	$1,363.39	
2054147158	ML	9	Marlow	7258	Marlow Pl	34201	960.15	26,657.03	$19,194	$789.45	$636.70	$1,426.15	
2054147208	ML	10	Marlow	7254	Marlow Pl	34201	966.88	23,840.93	$19,268	$794.99	$636.70	$1,431.69	
2054147257	ML	11	Marlow	7250	Marlow PL	34201	1,057.60	31,082.47	$20,272	$869.57	$636.70	$1,506.28	
2054147307	ML	12	Marlow	7246	Marlow Pl	34201	975.20	26,791.17	$19,360	$801.83	$636.70	$1,438.53	
2054147356	ML	13	Marlow	7242	Marlow PL	34201	982.23	26,948.96	$19,438	$807.60	$636.70	$1,444.31	
2054147406	ML	14	Marlow	7238	Marlow PL	34201	1,093.38	32,046.82	$20,668	$899.00	$636.70	$1,535.70	
2054147455	ML	15	Marlow	7234	Marlow Pl	34201	1,142.83	27,602.14	$21,215	$939.65	$636.70	$1,576.35	
2054147505	ML	16	Marlow	7230	Marlow Pl	34201	1,049.35	30,129.00	$20,181	$862.79	$636.70	$1,499.49	
2054147554	ML	17	Marlow	7226	Marlow PL	34201	1,021.54	27,596.56	$19,873	$839.93	$636.70	$1,476.63	
2054147604	ML	18	Marlow	7222	Marlow PL	34201	863.75	26,367.51	$18,127	$710.19	$636.70	$1,346.89	
2054147653	ML	19	Marlow	7218	Marlow PL	34201	974.93	27,857.50	$19,357	$801.60	$636.70	$1,438.31	
2054147703	ML	20	Marlow	7214	Marlow PL	34201	965.59	27,015.43	$19,254	$793.92	$636.70	$1,430.63	
2054147752	ML	21	Marlow	7210	Marlow PL	34201	887.20	23,733.07	$18,387	$729.47	$636.70	$1,366.17	
2054147802	ML	22	Marlow	7206	Marlow Pl	34201	916.23	23,914.44	$18,708	$753.34	$636.70	$1,390.04	
1919702504	NH	1	Nottinghill	7346	Kensington CT	34201	431.07	17,975.11	$13,339	$354.43	$636.70	$991.13	
1919702553	NH	2	Nottinghill	7342	Kensington CT	34201	531.58	18,355.59	$14,451	$437.07	$636.70	$1,073.78	
1919702603	NH	3	Nottinghill	7338	Kensington CT	34201	575.31	19,903.80	$14,935	$473.03	$636.70	$1,109.73	
1919702652	NH	4	Nottinghill	7334	Kensington CT	34201	401.45	17,588.08	$13,011	$330.08	$636.70	$966.78	
1919702702	NH	5	Nottinghill	7330	Kensington CT	34201	443.68	18,141.46	$13,479	$364.80	$636.70	$1,001.50	
1919702751	NH	6	Nottinghill	7326	Kensington CT	34201	427.13	18,114.43	$13,296	$351.19	$636.70	$987.89	
1919702801	NH	7	Nottinghill	7322	Kensington CT	34201	522.16	18,691.97	$14,347	$429.33	$636.70	$1,066.03	
1919702850	NH	8	Nottinghill	7318	Kensington CT	34201	390.08	17,441.56	$12,886	$320.73	$636.70	$957.44	
1919702900	NH	9	Nottinghill	7314	Kensington CT	34201	407.75	17,587.24	$13,081	$335.26	$636.70	$971.96	
1919702959	NH	10	Nottinghill	7310	Kensington CT	34201	436.63	18,369.26	$13,401	$359.00	$636.70	$995.71	
1919703007	NH	11	Nottinghill	7306	Kensington CT	34201	436.89	18,170.16	$13,404	$359.21	$636.70	$995.92	
1919703056	NH	12	Nottinghill	7302	Kensington CT	34201	572.07	18,665.39	$14,899	$470.36	$636.70	$1,107.06	
1919703106	NH	13	Nottinghill	7226	Kensington CT	34201	460.48	18,345.86	$13,665	$378.61	$636.70	$1,015.31	
1919703155	NH	14	Nottinghill	7220	Kensington CT	34201	576.34	18,921.61	$14,947	$473.87	$636.70	$1,110.58	
1919703205	NH	15	Nottinghill	7214	Kensington CT	34201	432.20	17,431.62	$13,352	$355.36	$636.70	$992.06	
1919703254	NH	16	Nottinghill	7208	Kensington CT	34201	560.08	18,459.94	$14,767	$460.51	$636.70	$1,097.21	
1919703304	NH	17	Nottinghill	7142	Kensington CT	34201	541.25	18,631.13	$14,558	$445.02	$636.70	$1,081.72	
1919703353	NH	18	Nottinghill	7138	Kensington CT	34201	427.87	18,028.20	$13,304	$351.80	$636.70	$988.50	
1919703403	NH	19	Nottinghill	7134	Kensington CT	34201	431.33	18,074.59	$13,342	$354.64	$636.70	$991.35	
1919703452	NH	20	Nottinghill	7130	Kensington CT	34201	441.53	18,283.46	$13,455	$363.03	$636.70	$999.74	
1919703502	NH	21	Nottinghill	7126	Kensington CT	34201	434.43	18,129.59	$13,376	$357.20	$636.70	$993.90	
1919703551	NH	22	Nottinghill	7122	Kensington CT	34201	548.02	18,622.10	$14,633	$450.59	$636.70	$1,087.29	
1919703601	NH	23	Nottinghill	7118	Kensington CT	34201	437.75	18,187.33	$13,413	$359.93	$636.70	$996.63	
1919703650	NH	24	Nottinghill	7114	Kensington CT	34201	473.02	18,543.71	$13,803	$388.92	$636.70	$1,025.63	
1919703700	NH	25	Nottinghill	7101	Kensington CT	34201	560.77	19,690.32	$14,774	$461.07	$636.70	$1,097.77	
1919703759	NH	26	Nottinghill	7105	Kensington CT	34201	580.47	19,001.29	$14,992	$477.27	$636.70	$1,113.98	
1919703809	NH	27	Nottinghill	7109	Kensington CT	34201	590.53	19,302.73	$15,104	$485.54	$636.70	$1,122.25	
1919703858	NH	28	Nottinghill	7115	Kensington CT	34201	556.17	18,963.04	$14,724	$457.29	$636.70	$1,094.00	
1919703908	NH	29	Nottinghill	7119	Kensington CT	34201	455.31	18,265.24	$13,607	$374.36	$636.70	$1,011.06	
1919703957	NH	30	Nottinghill	7123	Kensington CT	34201	478.17	18,860.07	$13,860	$393.16	$636.70	$1,029.86	
1919704005	NH	31	Nottinghill	7127	Kensington CT	34201	557.87	19,019.65	$14,742	$458.69	$636.70	$1,095.39	
1919704054	NH	32	Nottinghill	7131	Kensington CT	34201	518.36	18,705.78	$14,305	$426.20	$636.70	$1,062.90	
1919704104	NH	33	Nottinghill	7135	Kensington CT	34201	575.06	18,949.45	$14,933	$472.83	$636.70	$1,109.53	
1919704153	NH	34	Nottinghill	7139	Kensington CT	34201	570.39	18,922.24	$14,881	$468.98	$636.70	$1,105.68	
1919704203	NH	35	Nottinghill	7203	Kensington CT	34201	553.22	19,561.60	$14,691	$454.87	$636.70	$1,091.57	
1919704252	NH	36	Nottinghill	7207	Kensington CT	34201	550.54	19,500.41	$14,661	$452.66	$636.70	$1,089.37	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919704302	NH	37	Nottinghill	7211	Kensington CT	34201	581.63	19,147.92	$15,005	$478.23	$636.70	$1,114.93	
1919704351	NH	38	Nottinghill	7215	Kensington CT	34201	571.91	18,858.95	$14,898	$470.24	$636.70	$1,106.94	
1919704401	NH	39	Nottinghill	7219	Kensington CT	34201	574.21	18,814.61	$14,923	$472.12	$636.70	$1,108.82	
1919704450	NH	40	Nottinghill	7223	Kensington CT	34201	535.59	18,390.76	$14,496	$440.37	$636.70	$1,077.08	
1919704500	NH	41	Nottinghill	7227	Kensington CT	34201	576.18	19,808.46	$14,945	$473.75	$636.70	$1,110.45	
1919704559	NH	42	Nottinghill	7231	Kensington CT	34201	463.09	18,086.92	$13,693	$380.76	$636.70	$1,017.46	
1919704609	NH	43	Nottinghill	7235	Kensington CT	34201	500.99	19,002.75	$14,113	$411.92	$636.70	$1,048.62	
1919704658	NH	44	Nottinghill	7239	Kensington CT	34201	479.74	18,751.12	$13,878	$394.45	$636.70	$1,031.15	
1919704708	NH	45	Nottinghill	7323	Kensington CT	34201	472.95	18,631.62	$13,803	$388.87	$636.70	$1,025.57	
1919704757	NH	46	Nottinghill	7327	Kensington CT	34201	505.79	19,313.02	$14,166	$415.87	$636.70	$1,052.57	
1919704807	NH	47	Nottinghill	7331	Kensington CT	34201	577.58	19,038.71	$14,960	$474.90	$636.70	$1,111.60	
1919704856	NH	48	Nottinghill	7335	Kensington CT	34201	583.99	19,307.38	$15,031	$480.16	$636.70	$1,116.86	
1919704906	NH	49	Nottinghill	7339	Kensington CT	34201	559.72	19,105.77	$14,763	$460.21	$636.70	$1,096.91	
1919704955	NH	50	Nottinghill	7343	Kensington CT	34201	588.31	19,538.09	$15,079	$483.72	$636.70	$1,120.42	
1919705002	NH	51	Nottinghill	7347	Kensington CT	34201	572.26	18,981.29	$14,902	$470.52	$636.70	$1,107.23	
1919705051	NH	52	Nottinghill	7351	Kensington CT	34201	553.84	18,724.33	$14,698	$455.38	$636.70	$1,092.08	
2054133059	RG	1	Regents	8226	Regents Ct	34201	1,222.83	26,931.85	$22,101	$1,005.43	$636.70	$1,642.13	
2054133109	RG	2	Regents	8222	Regents CT	34201	901.08	27,315.81	$18,540	$740.88	$636.70	$1,377.59	
2054133158	RG	3	Regents	8218	Regents CT	34201	794.33	25,269.45	$17,359	$653.11	$636.70	$1,289.81	
2054133208	RG	4	Regents	8214	Regents CT	34201	814.83	26,428.79	$17,586	$669.97	$636.70	$1,306.67	
2054133257	RG	5	Regents	8210	Regents CT	34201	840.54	24,882.17	$17,870	$691.11	$636.70	$1,327.81	
2054133307	RG	6	Regents	8206	Regents CT	34201	770.30	24,847.19	$17,093	$633.35	$636.70	$1,270.05	
2054133356	RG	7	Regents	8202	Regents CT	34201	839.17	25,803.96	$17,855	$689.98	$636.70	$1,326.68	
2054133406	RG	8	Regents	8140	Regents CT	34201	822.95	25,908.58	$17,676	$676.64	$636.70	$1,313.35	
2054133455	RG	9	Regents	8136	Regents Ct	34201	891.70	26,977.47	$18,436	$733.17	$636.70	$1,369.87	
2054133505	RG	10	Regents	8132	Regents CT	34201	840.07	26,041.72	$17,865	$690.72	$636.70	$1,327.42	
2054133554	RG	11	Regents	8128	Regents CT	34201	911.88	26,997.81	$18,660	$749.76	$636.70	$1,386.46	
2054133604	RG	12	Regents	8124	Regents CT	34201	823.17	25,171.93	$17,678	$676.82	$636.70	$1,313.52	
2054133653	RG	13	Regents	8227	Regents Ct	34201	771.72	24,376.06	$17,109	$634.52	$636.70	$1,271.22	
2054133703	RG	14	Regents	8223	Regents CT	34201	795.40	24,904.68	$17,371	$653.99	$636.70	$1,290.69	
2054133752	RG	15	Regents	8215	Regents CT	34201	801.43	24,703.32	$17,437	$658.95	$636.70	$1,295.65	
2054133802	RG	16	Regents	8211	Regents CT	34201	879.06	25,697.82	$18,297	$722.78	$636.70	$1,359.48	
2054133851	RG	17	Regents	8207	Regents CT	34201	804.71	25,319.45	$17,474	$661.65	$636.70	$1,298.35	
2054133950	RG	19	Regents	8141	Regents CT	34201	850.92	26,191.43	$17,985	$699.64	$636.70	$1,336.34	
2054134008	RG	20	Regents	8137	Regents CT	34201	852.09	26,989.90	$17,998	$700.60	$636.70	$1,337.30	
2054134057	RG	21	Regents	8133	Regents Ct	34201	875.99	26,247.03	$18,263	$720.25	$636.70	$1,356.95	
2054134107	RG	22	Regents	8129	Regents CT	34201	821.43	25,426.89	$17,659	$675.39	$636.70	$1,312.09	
2054134156	RG	23	Regents	8125	Regents CT	34201	1,049.15	25,693.58	$20,179	$862.63	$636.70	$1,499.33	
2054134206	RG	24	Regents	8123	Regents CT	34201	893.29	26,383.06	$18,454	$734.48	$636.70	$1,371.18	
2054134255	RG	25	Regents	8121	Regents CT	34201	745.89	23,244.49	$16,823	$613.29	$636.70	$1,249.99	
2054134709	RG	26	Regents	8119	Regents CT	34201	730.19	23,740.75	$16,649	$600.37	$636.70	$1,237.07	
2054134759	RG	27	Regents	8117	Regents CT	34201	734.45	24,111.39	$16,696	$603.88	$636.70	$1,240.58	
2054144205	RP	1	Richmond Park	8002	Collingwood CT	34201	1,029.53	26,502.06	$19,962	$846.50	$636.70	$1,483.20	
2054144254	RP	2	Richmond Park	8006	Collingwood CT	34201	1,105.62	27,990.08	$20,804	$909.06	$636.70	$1,545.76	
2054144304	RP	3	Richmond Park	8010	Collingwood CT	34201	922.86	26,238.37	$18,781	$758.79	$636.70	$1,395.49	
2054144353	RP	4	Richmond Park	8014	Collingwood CT	34201	1,124.82	28,440.65	$21,016	$924.85	$636.70	$1,561.55	
2054144403	RP	5	Richmond Park	8018	Collingwood CT	34201	1,028.11	27,197.36	$19,946	$845.33	$636.70	$1,482.03	
2054144452	RP	6	Richmond Park	8022	Collingwood CT	34201	1,044.65	26,819.29	$20,129	$858.93	$636.70	$1,495.63	
2054144502	RP	7	Richmond Park	8026	Collingwood CT	34201	943.05	26,020.70	$19,005	$775.39	$636.70	$1,412.10	
2054144551	RP	8	Richmond Park	8030	Collingwood CT	34201	923.63	25,167.48	$18,790	$759.43	$636.70	$1,396.13	
2054144601	RP	9	Richmond Park	8034	Collingwood CT	34201	920.58	25,363.49	$18,756	$756.92	$636.70	$1,393.62	
2054144650	RP	10	Richmond Park	8040	Collingwood CT	34201	1,413.98	33,583.23	$24,216	$1,162.60	$636.70	$1,799.30	
2054144700	RP	11	Richmond Park	8104	Collingwood CT	34201	1,195.10	28,254.03	$21,794	$982.63	$636.70	$1,619.33	
2054144759	RP	12	Richmond Park	8108	Collingwood CT	34201	1,008.48	27,477.94	$19,729	$829.19	$636.70	$1,465.89	
2054144809	RP	13	Richmond Park	8112	Collingwood CT	34201	1,364.95	33,428.49	$23,673	$1,122.28	$636.70	$1,758.99	
2054144858	RP	14	Richmond Park	8116	Collingwood CT	34201	1,002.02	26,966.90	$19,657	$823.88	$636.70	$1,460.58	
2054144908	RP	15	Richmond Park	8120	Collingwood CT	34201	1,068.76	26,706.29	$20,396	$878.75	$636.70	$1,515.46	
2054144957	RP	16	Richmond Park	8124	Collingwood CT	34201	871.16	24,576.77	$18,209	$716.28	$636.70	$1,352.98	
2054145004	RP	17	Richmond Park	8128	Collingwood CT	34201	1,080.29	27,199.36	$20,523	$888.23	$636.70	$1,524.93	
2054145053	RP	18	Richmond Park	8132	Collingwood Ct	34201	1,050.30	27,002.03	$20,191	$863.57	$636.70	$1,500.28	
2054145103	RP	19	Richmond Park	8136	Collingwood CT	34201	1,080.40	27,738.31	$20,525	$888.32	$636.70	$1,525.02	
2054145152	RP	20	Richmond Park	8140	Collingwood CT	34201	1,182.97	28,891.97	$21,660	$972.66	$636.70	$1,609.36	
2054145202	RP	21	Richmond Park	8144	Collingwood CT	34201	1,134.74	29,872.69	$21,126	$933.00	$636.70	$1,569.70	
2054145251	RP	22	Richmond Park	8148	Collingwood CT	34201	1,139.56	29,323.59	$21,179	$936.96	$636.70	$1,573.66	
2054145301	RP	23	Richmond Park	8152	Collingwood CT	34201	1,046.53	27,809.51	$20,150	$860.48	$636.70	$1,497.18	
2054145350	RP	24	Richmond Park	8156	Collingwood CT	34201	1,051.31	28,177.15	$20,203	$864.40	$636.70	$1,501.11	
2054145400	RP	25	Richmond Park	8160	Collingwood CT	34201	931.29	25,432.57	$18,875	$765.72	$636.70	$1,402.43	
2054145459	RP	26	Richmond Park	8164	Collingwood CT	34201	917.32	25,829.84	$18,720	$754.24	$636.70	$1,390.94	
2054145509	RP	27	Richmond Park	8168	Collingwood CT	34201	1,101.77	27,857.04	$20,761	$905.89	$636.70	$1,542.59	
2054145558	RP	28	Richmond Park	8172	Collingwood CT	34201	945.77	25,755.15	$19,035	$777.63	$636.70	$1,414.33	
2054145608	RP	29	Richmond Park	8176	Collingwood CT	34201	1,013.66	26,542.08	$19,786	$833.45	$636.70	$1,470.15	
2054145657	RP	30	Richmond Park	8180	Collingwood CT	34201	1,032.20	26,865.40	$19,991	$848.69	$636.70	$1,485.39	
2054145707	RP	31	Richmond Park	8184	Collingwood CT	34201	989.90	27,177.87	$19,523	$813.91	$636.70	$1,450.61	
2054145756	RP	32	Richmond Park	8129	Collingwood CT	34201	904.47	24,725.27	$18,578	$743.67	$636.70	$1,380.37	
2054145806	RP	33	Richmond Park	8125	Collingwood CT	34201	930.90	24,934.07	$18,870	$765.40	$636.70	$1,402.10	
2054145855	RP	34	Richmond Park	8121	Collingwood CT	34201	962.94	25,041.44	$19,225	$791.74	$636.70	$1,428.44	
2054145905	RP	35	Richmond Park	8117	Collingwood CT	34201	835.81	23,544.96	$17,818	$687.21	$636.70	$1,323.92	
2054145954	RP	36	Richmond Park	8113	Collingwood CT	34201	788.25	22,577.60	$17,292	$648.11	$636.70	$1,284.82	
2054146002	RP	37	Richmond Park	8109	Collingwood CT	34201	746.61	21,780.38	$16,831	$613.87	$636.70	$1,250.57	
2054146051	RP	38	Richmond Park	8105	Collingwood CT	34201	817.24	23,074.02	$17,613	$671.95	$636.70	$1,308.65	
2054146101	RP	39	Richmond Park	8039	Collingwood CT	34201	943.93	27,044.02	$19,014	$776.11	$636.70	$1,412.82	
2054146150	RP	40	Richmond Park	8035	Collingwood CT	34201	882.25	23,972.58	$18,332	$725.40	$636.70	$1,362.11	
2054146200	RP	41	Richmond Park	8031	Collingwood CT	34201	973.78	25,476.19	$19,345	$800.66	$636.70	$1,437.36	
2054146259	RP	42	Richmond Park	8027	Collingwood CT	34201	871.65	24,143.42	$18,215	$716.68	$636.70	$1,353.38	
2054146309	RP	43	Richmond Park	8023	Collingwood CT	34201	887.91	24,376.27	$18,395	$730.06	$636.70	$1,366.76	
2054146358	RP	44	Richmond Park	8019	Collingwood Ct	34201	1,002.18	24,668.41	$19,659	$824.01	$636.70	$1,460.71	
2054162309	SG	1	Sloane Gardens	7922	Sloane Gardens CT	34201	1,537.40	33,700.91	$25,582	$1,264.08	$636.70	$1,900.78	
2054162359	SG	2	Sloane Gardens	7918	Sloane Gardens CT	34201	1,425.28	32,011.59	$24,341	$1,171.88	$636.70	$1,808.59	
2054162409	SG	3	Sloane Gardens	7914	Sloane Gardens CT	34201	1,362.08	31,133.42	$23,642	$1,119.93	$636.70	$1,756.63	
2054162459	SG	4	Sloane Gardens	7910	Sloane Gardens CT	34201	1,257.37	33,370.49	$22,483	$1,033.83	$636.70	$1,670.53	
2054162509	SG	5	Sloane Gardens	7906	Sloane Gardens CT	34201	1,601.18	38,792.47	$26,287	$1,316.52	$636.70	$1,953.22	
2054162559	SG	6	Sloane Gardens	7902	Sloane Gardens CT	34201	1,572.67	33,923.40	$25,972	$1,293.07	$636.70	$1,929.77	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054162609	SG	7	Sloane Gardens	7820	Sloane Gardens CT	34201	1,391.54	31,688.33	$23,968	$1,144.15	$636.70	$1,780.85	
2054162659	SG	8	Sloane Gardens	7816	Sloane Gardens CT	34201	1,662.70	34,625.56	$26,968	$1,367.10	$636.70	$2,003.80	
2054162709	SG	9	Sloane Gardens	7812	Sloane Gardens CT	34201	1,583.17	39,335.98	$26,088	$1,301.71	$636.70	$1,938.41	
2054162759	SG	10	Sloane Gardens	7808	Sloane Gardens CT	34201	1,735.53	35,843.88	$27,774	$1,426.98	$636.70	$2,063.68	
2054162809	SG	11	Sloane Gardens	7804	Sloane Gardens CT	34201	2,701.36	48,516.34	$38,462	$2,221.10	$636.70	$2,857.81	
2054162859	SG	12	Sloane Gardens	7722	Sloane Gardens CT	34201	1,409.77	32,714.86	$24,169	$1,159.14	$636.70	$1,795.84	
2054162909	SG	13	Sloane Gardens	7718	Sloane Gardens CT	34201	1,588.85	35,329.65	$26,151	$1,306.38	$636.70	$1,943.08	
2054162959	SG	14	Sloane Gardens	7714	Sloane Gardens CT	34201	2,072.16	41,098.46	$31,499	$1,703.76	$636.70	$2,340.46	
2054163009	SG	15	Sloane Gardens	7710	Sloane Gardens CT	34201	1,654.10	36,507.89	$26,873	$1,360.02	$636.70	$1,996.73	
2054163059	SG	16	Sloane Gardens	7706	Sloane Gardens CT	34201	1,785.41	38,210.04	$28,326	$1,467.99	$636.70	$2,104.69	
2054155859	SH	1	Stanhope Place	7001	Stanhope Pl	34201	766.99	21,695.38	$17,056	$630.63	$636.70	$1,267.33	
2054155909	SH	2	Stanhope Place	7005	Stanhope PL	34201	895.27	23,097.37	$18,476	$736.10	$636.70	$1,372.81	
2054155959	SH	3	Stanhope Place	7009	Stanhope PL	34201	869.63	24,977.27	$18,192	$715.02	$636.70	$1,351.73	
2054156009	SH	4	Stanhope Place	7015	Stanhope PL	34201	786.26	21,875.95	$17,270	$646.47	$636.70	$1,283.17	
2054156059	SH	5	Stanhope Place	7019	Stanhope PL	34201	1,005.12	24,352.46	$19,692	$826.43	$636.70	$1,463.13	
2054156109	SH	6	Stanhope Place	7023	Stanhope PL	34201	942.19	23,706.09	$18,995	$774.68	$636.70	$1,411.39	
2054156159	SH	7	Stanhope Place	7027	Stanhope PL	34201	917.17	23,381.17	$18,718	$754.12	$636.70	$1,390.82	
2054156209	SH	8	Stanhope Place	7031	Stanhope Pl	34201	1,007.54	24,397.64	$19,718	$828.42	$636.70	$1,465.12	
2054156259	SH	9	Stanhope Place	7035	Stanhope PL	34201	759.30	21,653.48	$16,971	$624.31	$636.70	$1,261.01	
2054156309	SH	10	Stanhope Place	7039	Stanhope Pl	34201	881.39	22,845.24	$18,322	$724.69	$636.70	$1,361.39	
2054156359	SH	11	Stanhope Place	7043	Stanhope Pl	34201	920.80	23,285.27	$18,758	$757.10	$636.70	$1,393.80	
2054156409	SH	12	Stanhope Place	7047	Stanhope Pl	34201	1,148.06	25,946.45	$21,273	$943.96	$636.70	$1,580.66	
2054156459	SH	13	Stanhope Place	7051	Stanhope Pl	34201	1,005.77	26,784.03	$19,699	$826.96	$636.70	$1,463.66	
2054156509	SH	14	Stanhope Place	7052	Stanhope PL	34201	1,179.80	29,058.06	$21,624	$970.05	$636.70	$1,606.75	
2054156559	SH	15	Stanhope Place	7048	Stanhope PL	34201	1,038.94	23,702.58	$20,066	$854.23	$636.70	$1,490.93	
2054156609	SH	16	Stanhope Place	7044	Stanhope PL	34201	945.26	22,891.79	$19,029	$777.21	$636.70	$1,413.91	
2054156659	SH	17	Stanhope Place	7040	Stanhope PL	34201	994.18	23,163.14	$19,570	$817.43	$636.70	$1,454.13	
2054156709	SH	18	Stanhope Place	7032	Stanhope PL	34201	1,157.81	27,239.53	$21,381	$951.97	$636.70	$1,588.68	
2054156759	SH	19	Stanhope Place	7028	Stanhope PL	34201	961.60	22,763.03	$19,210	$790.64	$636.70	$1,427.35	
2054156809	SH	20	Stanhope Place	7024	Stanhope Pl	34201	868.66	23,528.73	$18,181	$714.22	$636.70	$1,350.93	
2054156859	SH	21	Stanhope Place	7020	Stanhope Pl	34201	947.39	23,764.21	$19,053	$778.96	$636.70	$1,415.66	
2054156909	SH	22	Stanhope Place	7016	Stanhope PL	34201	813.46	22,228.67	$17,571	$668.84	$636.70	$1,305.54	
2054156959	SH	23	Stanhope Place	7012	Stanhope PL	34201	793.14	24,044.41	$17,346	$652.13	$636.70	$1,288.83	
2054157009	SH	24	Stanhope Place	7008	Stanhope PL	34201	925.73	23,444.64	$18,813	$761.15	$636.70	$1,397.85	
2054157059	SH	25	Stanhope Place	7004	Stanhope Pl	34201	1,143.75	25,813.52	$21,226	$940.41	$636.70	$1,577.11	
2054157109	SH	26	Stanhope Place	6922	Stanhope PL	34201	949.68	23,932.96	$19,078	$780.84	$636.70	$1,417.55	
2054157159	SH	27	Stanhope Place	6918	Stanhope PL	34201	931.42	23,580.78	$18,876	$765.83	$636.70	$1,402.53	
2054157209	SH	28	Stanhope Place	6914	Stanhope Pl	34201	973.23	23,681.24	$19,339	$800.20	$636.70	$1,436.91	
2054157259	SH	29	Stanhope Place	6910	Stanhope PL	34201	1,033.73	24,898.32	$20,008	$849.95	$636.70	$1,486.65	
2054157309	SH	30	Stanhope Place	6906	Stanhope PL	34201	908.03	22,724.16	$18,617	$746.59	$636.70	$1,383.30	
2054135054	SJ	27	St. James	6681	St. James Crossing	34201	571.94	21,289.68	$14,898	$470.26	$636.70	$1,106.96	
2054135104	SJ	28	St. James	6677	St. James Crossing	34201	647.60	22,149.51	$15,735	$532.46	$636.70	$1,169.17	
2054135153	SJ	29	St. James	6673	St. James Crossing	34201	700.71	23,541.70	$16,323	$576.13	$636.70	$1,212.83	
2054135203	SJ	30	St. James	6659	St. James Crossing	34201	804.01	24,446.59	$17,466	$661.07	$636.70	$1,297.77	
2054135252	SJ	31	St. James	6657	St. James Crossing	34201	577.60	21,314.07	$14,961	$474.91	$636.70	$1,111.61	
2054135302	SJ	32	St. James	6653	St. James Crossing	34201	728.90	23,279.64	$16,635	$599.31	$636.70	$1,236.01	
2054135351	SJ	33	St. James	6649	St. James Crossing	34201	635.35	22,169.06	$15,600	$522.40	$636.70	$1,159.10	
2054135401	SJ	34	St. James	6645	St. James Crossing	34201	700.86	23,166.31	$16,325	$576.26	$636.70	$1,212.96	
2054135450	SJ	35	St. James	6641	St. James Crossing	34201	1,290.88	24,773.26	$22,854	$1,061.38	$636.70	$1,698.08	
2054135500	SJ	36	St. James	6637	St. James Crossing	34201	738.06	22,600.24	$16,736	$606.84	$636.70	$1,243.54	
2054135559	SJ	37	St. James	6633	St. James Crossing	34201	584.66	20,972.69	$15,039	$480.72	$636.70	$1,117.42	
2054135609	SJ	38	St. James	6629	St. James Crossing	34201	595.89	21,474.30	$15,163	$489.95	$636.70	$1,126.65	
2054135658	SJ	39	St. James	6625	St. James Crossing	34201	635.38	21,729.13	$15,600	$522.42	$636.70	$1,159.12	
2054135708	SJ	40	St. James	6628	St. James Crossing	34201	553.45	20,331.98	$14,693	$455.06	$636.70	$1,091.76	
2054135757	SJ	41	St. James	6632	St. James Crossing	34201	676.97	22,672.89	$16,060	$556.62	$636.70	$1,193.32	
2054135807	SJ	42	St. James	6652	St. James Crossing	34201	604.17	21,137.04	$15,255	$496.76	$636.70	$1,133.46	
2054135856	SJ	43	St. James	6656	St. James Crossing	34201	608.77	21,194.18	$15,306	$500.54	$636.70	$1,137.25	
2054135906	SJ	44	St. James	6660	St. James Crossing	34201	678.25	22,002.34	$16,074	$557.67	$636.70	$1,194.37	
2054135955	SJ	45	St. James	6664	St. James Crossing	34201	579.25	20,945.74	$14,979	$476.27	$636.70	$1,112.97	
2054136003	SJ	46	St. James	6668	St. James Crossing	34201	536.94	20,130.46	$14,511	$441.48	$636.70	$1,078.18	
2054136052	SJ	47	St. James	6672	St. James Crossing	34201	542.69	20,228.01	$14,574	$446.21	$636.70	$1,082.91	
2054136102	SJ	48	St. James	6676	St. James Crossing	34201	675.25	22,195.34	$16,041	$555.20	$636.70	$1,191.90	
2054136151	SJ	49	St. James	6680	St. James Crossing	34201	613.81	21,304.67	$15,361	$504.68	$636.70	$1,141.38	
2054136201	SJ	50	St. James	6682	St. James Crossing	34201	696.66	21,735.62	$16,278	$572.80	$636.70	$1,209.51	
2054136250	SJ	51	St. James	6620	Hunter Combe CR	34201	655.70	22,084.38	$15,825	$539.13	$636.70	$1,175.83	
2054136300	SJ	52	St. James	6616	Hunter Combe CR	34201	564.81	20,599.49	$14,819	$464.39	$636.70	$1,101.09	
2054136359	SJ	53	St. James	6608	Hunter Combe CR	34201	613.18	21,659.18	$15,354	$504.16	$636.70	$1,140.87	
2054136409	SJ	54	St. James	6604	Hunter Combe CR	34201	651.65	22,392.93	$15,780	$535.80	$636.70	$1,172.50	
2054136458	SJ	55	St. James	6603	Hunter Combe CR	34201	569.10	20,721.03	$14,867	$467.92	$636.70	$1,104.62	
2054136508	SJ	56	St. James	6607	Hunter Combe CR	34201	587.11	21,256.86	$15,066	$482.73	$636.70	$1,119.43	
2054136557	SJ	57	St. James	6615	Hunter Combe CR	34201	607.73	21,674.96	$15,294	$499.68	$636.70	$1,136.38	
2054136607	SJ	58	St. James	6619	Hunter Combe CR	34201	599.59	21,336.40	$15,204	$492.99	$636.70	$1,129.70	
2054136656	SJ	59	St. James	8115	Fairhaven Glen	34201	749.99	23,624.35	$16,868	$616.66	$636.70	$1,253.36	
2054136706	SJ	60	St. James	8113	Fairhaven Glen	34201	660.60	22,358.92	$15,879	$543.15	$636.70	$1,179.85	
2054136755	SJ	61	St. James	8111	Fairhaven Glen	34201	779.07	22,778.74	$17,190	$640.57	$636.70	$1,277.27	
2054136805	SJ	62	St. James	8109	Fairhaven Glen	34201	716.84	23,553.73	$16,501	$589.39	$636.70	$1,226.10	
2054136854	SJ	63	St. James	8105	Fairhaven Glen	34201	643.25	22,248.08	$15,687	$528.89	$636.70	$1,165.59	
2054136904	SJ	64	St. James	8033	Fairhaven Glen	34201	652.99	22,378.29	$15,795	$536.90	$636.70	$1,173.60	
2054136953	SJ	65	St. James	8029	Fairhaven Glen	34201	734.43	23,729.81	$16,696	$603.86	$636.70	$1,240.56	
2054137001	SJ	66	St. James	8025	Fairhaven Glen	34201	647.06	22,784.70	$15,729	$532.02	$636.70	$1,168.72	
2054142050	SJ	67	St. James Park Unit II	8021	Fairhaven Glen	34201	672.70	23,619.70	$16,013	$553.11	$636.70	$1,189.81	
2054142100	SJ	68	St. James Park Unit II	8017	Fairhaven Glen	34201	641.55	23,103.86	$15,668	$527.49	$636.70	$1,164.19	
2054142159	SJ	69	St. James Park Unit II	8013	Fairhaven Glen	34201	674.24	22,857.32	$16,030	$554.37	$636.70	$1,191.07	
2054142209	SJ	70	St. James Park Unit II	8009	Fairhaven Glen	34201	752.01	23,568.58	$16,891	$618.31	$636.70	$1,255.02	
2054142258	SJ	71	St. James Park Unit II	8005	Fairhaven Glen	34201	690.54	22,881.23	$16,210	$567.78	$636.70	$1,204.48	
2054142308	SJ	72	St. James Park Unit II	8001	Fairhaven Glen	34201	829.70	26,591.91	$17,750	$682.19	$636.70	$1,318.90	
2054142357	SJ	73	St. James Park Unit II	8010	Fairhaven Glen	34201	586.49	20,223.59	$15,059	$482.22	$636.70	$1,118.92	
2054142407	SJ	74	St. James Park Unit II	6601	St. James Crossing	34201	698.30	22,219.94	$16,296	$574.16	$636.70	$1,210.86	
2054142456	SJ	75	St. James Park Unit II	6609	St. James Crossing	34201	538.73	19,950.26	$14,531	$442.96	$636.70	$1,079.66	
2054142506	SJ	76	St. James Park Unit II	6613	St. James Crossing	34201	553.21	20,493.63	$14,691	$454.86	$636.70	$1,091.56	
2054142555	SJ	77	St. James Park Unit II	6617	St. James Crossing	34201	573.07	20,869.25	$14,911	$471.19	$636.70	$1,107.89	
2054142605	SJ	78	St. James Park Unit II	6621	St. James Crossing	34201	505.95	19,505.76	$14,168	$416.00	$636.70	$1,052.70	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054142654	SJ	79	St. James Park Unit II	6620	St. James Crossing	34201	674.21	22,124.60	$16,030	$554.34	$636.70	$1,191.04	
2054142704	SJ	80	St. James Park Unit II	6616	St. James Crossing	34201	606.16	21,171.28	$15,277	$498.40	$636.70	$1,135.10	
2054142753	SJ	81	St. James Park Unit II	6612	St. James Crossing	34201	692.76	23,552.85	$16,235	$569.60	$636.70	$1,206.30	
2054142803	SJ	82	St. James Park Unit II	6608	St. James Crossing	34201	825.83	21,227.26	$17,708	$679.01	$636.70	$1,315.71	
1919919959	SN	1	St. John’s Wood	7222	St. John’s Way	34201	797.64	22,296.38	$17,396	$655.83	$636.70	$1,292.53	
1919920007	SN	2	St. John’s Wood	7218	St. John’s Way	34201	800.94	22,755.12	$17,432	$658.54	$636.70	$1,295.24	
1919920056	SN	3	St. John’s Wood	7210	St. John’s Way	34201	848.30	22,113.46	$17,956	$697.49	$636.70	$1,334.19	
1919920106	SN	4	St. John’s Wood	7206	St. John’s Way	34201	897.25	23,745.71	$18,498	$737.73	$636.70	$1,374.43	
1919920155	SN	5	St. John’s Wood	7202	St. John’s Way	34201	775.70	22,235.65	$17,153	$637.79	$636.70	$1,274.49	
1919920205	SN	6	St. John’s Wood	7124	St. John’s Way	34201	758.72	22,113.62	$16,965	$623.83	$636.70	$1,260.53	
1919920254	SN	7	St. John’s Wood	7120	St. John’s Way	34201	770.59	22,130.84	$17,096	$633.59	$636.70	$1,270.29	
1919920304	SN	8	St. John’s Wood	7116	St. John’s Way	34201	869.30	22,245.96	$18,189	$714.75	$636.70	$1,351.46	
1919920353	SN	9	St. John’s Wood	7112	St. John’s Way	34201	816.15	22,550.95	$17,600	$671.05	$636.70	$1,307.75	
1919920403	SN	10	St. John’s Wood	7108	St. John’s Way	34201	769.24	22,471.83	$17,081	$632.48	$636.70	$1,269.18	
1919920452	SN	11	St. John’s Wood	7104	St. John’s Way	34201	705.62	21,614.33	$16,377	$580.17	$636.70	$1,216.88	
1919920502	SN	12	St. John’s Wood	7105	St. John’s Way	34201	827.92	23,047.21	$17,731	$680.73	$636.70	$1,317.43	
1919920551	SN	13	St. John’s Wood	7109	St. John’s Way	34201	888.00	23,662.64	$18,395	$730.13	$636.70	$1,366.83	
1919920601	SN	14	St. John’s Wood	7115	St. John’s Way	34201	777.40	22,308.27	$17,172	$639.19	$636.70	$1,275.90	
1919920650	SN	15	St. John’s Wood	7117	St. John’s Way	34201	769.43	22,193.80	$17,083	$632.64	$636.70	$1,269.34	
1919920700	SN	16	St. John’s Wood	7121	St. John’s Way	34201	777.15	22,271.66	$17,169	$638.99	$636.70	$1,275.69	
1919920759	SN	17	St. John’s Wood	7125	St. John’s Way	34201	910.16	24,050.90	$18,641	$748.35	$636.70	$1,385.05	
1919920809	SN	18	St. John’s Wood	7203	St. John’s Way	34201	822.26	22,696.07	$17,668	$676.08	$636.70	$1,312.78	
1919920858	SN	19	St. John’s Wood	7207	St. John’s Way	34201	785.34	22,108.50	$17,260	$645.72	$636.70	$1,282.42	
1919920908	SN	20	St. John’s Wood	7211	St. John’s Way	34201	738.85	21,632.56	$16,745	$607.50	$636.70	$1,244.20	
1919920957	SN	21	St. John’s Wood	7215	St. John’s Way	34201	847.75	23,101.65	$17,950	$697.03	$636.70	$1,333.73	
1919909455	VW	1	Virginia Water	7221	Churston LN	34201	548.72	20,732.09	$14,641	$451.17	$636.70	$1,087.87	
1919909505	VW	2	Virginia Water	7217	Churston LN	34201	516.29	20,315.50	$14,282	$424.50	$636.70	$1,061.20	
1919909554	VW	3	Virginia Water	7213	Churston LN	34201	521.23	20,134.70	$14,337	$428.57	$636.70	$1,065.27	
1919909604	VW	4	Virginia Water	7209	Churston LN	34201	419.04	18,688.62	$13,206	$344.54	$636.70	$981.24	
1919909653	VW	5	Virginia Water	7205	Churston LN	34201	485.98	19,402.02	$13,947	$399.58	$636.70	$1,036.28	
1919909703	VW	6	Virginia Water	7201	Churston LN	34201	445.53	19,035.31	$13,499	$366.32	$636.70	$1,003.02	
1919909752	VW	7	Virginia Water	6700	Virginia Crossing	34201	636.68	19,302.73	$15,614	$523.48	$636.70	$1,160.19	
1919909802	VW	8	Virginia Water	6702	Virginia Crossing	34201	555.31	20,879.80	$14,714	$456.58	$636.70	$1,093.28	
1919909851	VW	9	Virginia Water	6706	Virginia Crossing	34201	456.73	19,390.15	$13,623	$375.53	$636.70	$1,012.23	
1919909901	VW	10	Virginia Water	6710	Virginia Crossing	34201	428.65	18,575.18	$13,312	$352.44	$636.70	$989.14	
1919909950	VW	11	Virginia Water	6714	Virginia Crossing	34201	477.23	19,432.61	$13,850	$392.39	$636.70	$1,029.09	
1919910008	VW	12	Virginia Water	6718	Virginia Crossing	34201	406.75	18,467.41	$13,070	$334.43	$636.70	$971.13	
1919910057	VW	13	Virginia Water	6722	Virginia Crossing	34201	456.71	19,425.04	$13,623	$375.51	$636.70	$1,012.21	
1919910107	VW	14	Virginia Water	6726	Virginia Crossing	34201	454.54	19,357.31	$13,599	$373.73	$636.70	$1,010.43	
1919910156	VW	15	Virginia Water	6730	Virginia Crossing	34201	517.14	20,314.13	$14,292	$425.20	$636.70	$1,061.90	
1919910206	VW	16	Virginia Water	6734	Virginia Crossing	34201	519.51	20,292.95	$14,318	$427.15	$636.70	$1,063.85	
1919910255	VW	17	Virginia Water	6738	Virginia Crossing	34201	532.05	20,352.95	$14,457	$437.46	$636.70	$1,074.16	
1919910305	VW	18	Virginia Water	6742	Virginia Crossing	34201	504.23	19,969.18	$14,149	$414.58	$636.70	$1,051.28	
1919910354	VW	19	Virginia Water	6746	Virginia Crossing	34201	469.22	19,376.35	$13,761	$385.80	$636.70	$1,022.50	
1919910404	VW	20	Virginia Water	6733	Virginia Crossing	34201	448.61	18,901.80	$13,533	$368.85	$636.70	$1,005.55	
1919910453	VW	21	Virginia Water	6729	Virginia Crossing	34201	450.36	19,259.32	$13,553	$370.29	$636.70	$1,006.99	
1919910503	VW	22	Virginia Water	6725	Virginia Crossing	34201	566.03	20,234.80	$14,833	$465.40	$636.70	$1,102.10	
1919910552	VW	23	Virginia Water	6721	Virginia Crossing	34201	453.09	19,350.56	$13,583	$372.53	$636.70	$1,009.24	
1919910602	VW	24	Virginia Water	6717	Virginia Crossing	34201	486.53	19,647.74	$13,953	$400.03	$636.70	$1,036.74	
1919910651	VW	25	Virginia Water	6713	Virginia Crossing	34201	517.92	20,241.41	$14,300	$425.84	$636.70	$1,062.54	
1919910701	VW	26	Virginia Water	6709	Virginia Crossing	34201	455.81	19,176.76	$13,613	$374.77	$636.70	$1,011.47	
1919910750	VW	27	Virginia Water	6705	Virginia Crossing	34201	401.80	18,294.75	$13,015	$330.37	$636.70	$967.07	
1919910800	VW	28	Virginia Water	6701	Virginia Crossing	34201	510.72	20,088.73	$14,221	$419.92	$636.70	$1,056.63	
1919910859	VW	29	Virginia Water	7159	Prestwick CT	34201	397.74	18,279.76	$12,970	$327.03	$636.70	$963.73	
1919910909	VW	30	Virginia Water	7155	Prestwick CT	34201	437.91	18,872.24	$13,415	$360.06	$636.70	$996.76	
1919910958	VW	31	Virginia Water	7151	Prestwick CT	34201	448.01	19,109.75	$13,527	$368.36	$636.70	$1,005.06	
1919911006	VW	32	Virginia Water	7147	Prestwick CT	34201	409.33	18,460.57	$13,099	$336.56	$636.70	$973.26	
1919911055	VW	33	Virginia Water	7143	Prestwick CT	34201	536.38	20,344.43	$14,504	$441.02	$636.70	$1,077.72	
1919911105	VW	34	Virginia Water	7139	Prestwick CT	34201	495.35	19,783.63	$14,050	$407.28	$636.70	$1,043.99	
1919911154	VW	35	Virginia Water	7135	Prestwick CT	34201	403.52	18,373.54	$13,034	$331.78	$636.70	$968.49	
1919911204	VW	36	Virginia Water	7131	Prestwick CT	34201	495.44	19,750.58	$14,052	$407.36	$636.70	$1,044.06	
1919911253	VW	37	Virginia Water	7127	Prestwick CT	34201	692.43	21,934.02	$16,231	$569.32	$636.70	$1,206.03	
1919911303	VW	38	Virginia Water	7123	Prestwick CT	34201	454.20	19,213.35	$13,595	$373.45	$636.70	$1,010.15	
1919911352	VW	39	Virginia Water	7119	Prestwick CT	34201	425.59	18,904.34	$13,279	$349.93	$636.70	$986.63	
1919911402	VW	40	Virginia Water	7115	Prestwick CT	34201	401.90	18,349.68	$13,016	$330.45	$636.70	$967.15	
1919911451	VW	41	Virginia Water	7111	Prestwick CT	34201	454.22	19,288.90	$13,595	$373.46	$636.70	$1,010.17	
1919911501	VW	42	Virginia Water	7107	Prestwick CT	34201	450.36	19,259.32	$13,553	$370.29	$636.70	$1,006.99	
1919911550	VW	43	Virginia Water	7103	Prestwick CT	34201	500.66	19,535.81	$14,109	$411.65	$636.70	$1,048.35	
1919911600	VW	44	Virginia Water	7108	Prestwick CT	34201	512.40	20,257.75	$14,239	$421.30	$636.70	$1,058.01	
1919911659	VW	45	Virginia Water	7112	Prestwick CT	34201	435.83	18,988.62	$13,392	$358.35	$636.70	$995.05	
1919911709	VW	46	Virginia Water	7124	Prestwick CT	34201	505.87	19,879.24	$14,167	$415.94	$636.70	$1,052.64	
1919911758	VW	47	Virginia Water	7130	Prestwick CT	34201	502.80	19,873.33	$14,133	$413.41	$636.70	$1,050.11	
1919911808	VW	48	Virginia Water	7138	Prestwick CT	34201	461.80	19,461.38	$13,679	$379.70	$636.70	$1,016.40	
1919914505	VW	49	Virginia Water Unit II	6618	Virginia Crossing	34201	580.43	21,056.44	$14,992	$477.23	$636.70	$1,113.94	
1919914554	VW	50	Virginia Water Unit II	6614	Virginia Crossing	34201	577.88	21,222.79	$14,964	$475.14	$636.70	$1,111.84	
1919914604	VW	51	Virginia Water Unit II	6610	Virginia Crossing	34201	452.76	19,159.12	$13,579	$372.27	$636.70	$1,008.97	
1919914653	VW	52	Virginia Water Unit II	6606	Virginia Crossing	34201	523.80	19,214.21	$14,365	$430.68	$636.70	$1,067.38	
1919914703	VW	53	Virginia Water Unit II	6602	Virginia Crossing	34201	479.70	19,062.41	$13,877	$394.41	$636.70	$1,031.12	
1919914752	VW	54	Virginia Water Unit II	6528	Virginia Crossing	34201	446.74	19,028.89	$13,513	$367.32	$636.70	$1,004.02	
1919914802	VW	55	Virginia Water Unit II	6524	Virginia Crossing	34201	777.20	20,891.46	$17,169	$639.03	$636.70	$1,275.73	
1919914851	VW	56	Virginia Water Unit II	6520	Virginia Crossing	34201	525.16	20,253.49	$14,380	$431.79	$636.70	$1,068.50	
1919914901	VW	57	Virginia Water Unit II	6516	Virginia Crossing	34201	461.67	18,880.97	$13,678	$379.59	$636.70	$1,016.30	
1919914950	VW	58	Virginia Water Unit II	6512	Virginia Crossing	34201	511.13	19,425.79	$14,225	$420.26	$636.70	$1,056.96	
1919915007	VW	59	Virginia Water Unit II	6508	Virginia Crossing	34201	575.64	20,979.60	$14,939	$473.30	$636.70	$1,110.01	
1919915056	VW	60	Virginia Water Unit II	6504	Virginia Crossing	34201	445.54	18,973.87	$13,499	$366.33	$636.70	$1,003.04	
1919915106	VW	61	Virginia Water Unit II	6500	Virginia Crossing	34201	514.96	20,033.82	$14,267	$423.41	$636.70	$1,060.11	
1919915155	VW	62	Virginia Water Unit II	6615	Virginia Crossing	34201	450.50	19,013.99	$13,554	$370.41	$636.70	$1,007.11	
1919915205	VW	63	Virginia Water Unit II	6611	Virginia Crossing	34201	420.29	18,853.72	$13,220	$345.57	$636.70	$982.27	
1919915254	VW	64	Virginia Water Unit II	6607	Virginia Crossing	34201	408.22	18,343.23	$13,086	$335.65	$636.70	$972.35	
1919915304	VW	65	Virginia Water Unit II	6603	Virginia Crossing	34201	411.33	18,442.34	$13,121	$338.20	$636.70	$974.91	
1919915353	VW	66	Virginia Water Unit II	6523	Virginia Crossing	34201	505.81	19,421.55	$14,166	$415.89	$636.70	$1,052.59	
1919915403	VW	67	Virginia Water Unit II	6515	Virginia Crossing	34201	519.07	20,363.43	$14,313	$426.79	$636.70	$1,063.49	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919915452	VW	68	Virginia Water Unit II	6507	Virginia Crossing	34201	409.27	18,529.44	$13,098	$336.51	$636.70	$973.21	
1919915502	VW	69	Virginia Water Unit II	6503	Virginia Crossing	34201	540.07	20,496.31	$14,545	$444.06	$636.70	$1,080.76	
1919915759	VW	70	Virginia Water Unit III	7101	Victoria CL	34201	518.20	20,313.45	$14,303	$426.07	$636.70	$1,062.78	
1919915809	VW	71	Virginia Water Unit III	7105	Victoria Circle	34201	499.46	20,070.66	$14,096	$410.67	$636.70	$1,047.37	
1919915858	VW	72	Virginia Water Unit III	7109	Victoria Circle	34201	499.61	18,563.00	$14,098	$410.79	$636.70	$1,047.49	
1919915908	VW	73	Virginia Water Unit III	7113	Victoria Circle	34201	456.21	19,404.33	$13,617	$375.11	$636.70	$1,011.81	
1919915957	VW	74	Virginia Water Unit III	7117	Victoria Circle	34201	519.73	20,391.75	$14,320	$427.33	$636.70	$1,064.03	
1919916005	VW	75	Virginia Water Unit III	7121	Victoria Circle	34201	478.44	19,525.06	$13,863	$393.38	$636.70	$1,030.08	
1919916054	VW	76	Virginia Water Unit III	7125	Victoria Circle	34201	463.57	19,444.36	$13,699	$381.15	$636.70	$1,017.86	
1919916104	VW	77	Virginia Water Unit III	7129	Victoria CL	34201	496.56	19,027.75	$14,064	$408.28	$636.70	$1,044.98	
1919916153	VW	78	Virginia Water Unit III	7133	Victoria Circle	34201	446.63	18,994.95	$13,511	$367.22	$636.70	$1,003.93	
1919916203	VW	79	Virginia Water Unit III	7110	Victoria Circle	34201	555.41	20,717.05	$14,715	$456.67	$636.70	$1,093.37	
1919916252	VW	80	Virginia Water Unit III	7116	Victoria Circle	34201	572.02	21,125.98	$14,899	$470.32	$636.70	$1,107.02	
1919916302	VW	81	Virginia Water Unit III	7124	Victoria Circle	34201	420.20	18,600.24	$13,219	$345.49	$636.70	$982.19	
1919916351	VW	82	Virginia Water Unit III	7128	Victoria Circle	34201	455.25	19,372.65	$13,607	$374.31	$636.70	$1,011.01	
1919916401	VW	83	Virginia Water Unit III	7132	Victoria Circle	34201	472.97	19,680.56	$13,803	$388.89	$636.70	$1,025.59	
1919916450	VW	84	Virginia Water Unit III	7136	Victoria Circle	34201	531.24	20,477.50	$14,448	$436.79	$636.70	$1,073.49	
1919916500	VW	85	Virginia Water Unit III	7140	Victoria CL	34201	577.33	21,355.02	$14,958	$474.69	$636.70	$1,111.39	
1919916559	VW	86	Virginia Water Unit III	7144	Victoria Circle	34201	521.01	19,032.26	$14,334	$428.38	$636.70	$1,065.09	
1919916609	VW	87	Virginia Water Unit III	7148	Victoria CL	34201	514.16	20,286.34	$14,259	$422.75	$636.70	$1,059.45	
1919916658	VW	88	Virginia Water Unit III	7152	Victoria Circle	34201	511.01	20,022.39	$14,224	$420.16	$636.70	$1,056.86	
1919916708	VW	89	Virginia Water Unit III	7156	Victoria Circle	34201	425.92	18,966.46	$13,282	$350.20	$636.70	$986.90	
1919916757	VW	90	Virginia Water Unit III	7160	Victoria CL	34201	510.24	20,181.83	$14,215	$419.53	$636.70	$1,056.23	
1919916807	VW	91	Virginia Water Unit III	7164	Victoria Circle	34201	571.94	21,088.51	$14,898	$470.26	$636.70	$1,106.96	
1919916856	VW	92	Virginia Water Unit III	7168	Victoria Circle	34201	605.29	20,475.13	$15,267	$497.68	$636.70	$1,134.38	
1919916906	VW	93	Virginia Water Unit III	7172	Victoria Circle	34201	498.32	20,065.68	$14,083	$409.72	$636.70	$1,046.42	
1919916955	VW	94	Virginia Water Unit III	7176	Victoria Circle	34201	683.85	20,812.65	$16,136	$562.27	$636.70	$1,198.97	
1919917003	VW	95	Virginia Water Unit III	7180	Victoria Circle	34201	473.21	19,730.42	$13,805	$389.08	$636.70	$1,025.78	
1919917052	VW	96	Virginia Water Unit III	7184	Victoria CL	34201	425.55	18,659.16	$13,278	$349.89	$636.70	$986.59	
1919917102	VW	97	Virginia Water Unit III	7188	Victoria Circle	34201	531.62	20,550.82	$14,452	$437.11	$636.70	$1,073.81	
1919917151	VW	98	Virginia Water Unit III	7192	Victoria Circle	34201	453.12	19,126.88	$13,583	$372.56	$636.70	$1,009.26	
1919917201	VW	99	Virginia Water Unit III	7196	Victoria Circle	34201	465.03	19,529.50	$13,715	$382.35	$636.70	$1,019.05	
1919917250	VW	100	Virginia Water Unit III	7198	Victoria Circle	34201	569.73	21,076.97	$14,874	$468.44	$636.70	$1,105.15	
1919917300	VW	101	Virginia Water Unit III	7195	Victoria Circle	34201	460.13	19,437.29	$13,661	$378.32	$636.70	$1,015.03	
1919917359	VW	102	Virginia Water Unit III	7191	Victoria CL	34201	535.28	20,343.27	$14,492	$440.11	$636.70	$1,076.81	
1919917409	VW	103	Virginia Water Unit III	7187	Victoria Circle	34201	573.25	21,118.23	$14,913	$471.34	$636.70	$1,108.04	
1919917458	VW	104	Virginia Water Unit III	7183	Victoria Circle	34201	491.17	19,910.32	$14,004	$403.85	$636.70	$1,040.55	
1919917508	VW	105	Virginia Water Unit III	7179	Victoria Circle	34201	425.44	18,661.30	$13,277	$349.80	$636.70	$986.50	
1919917557	VW	106	Virginia Water Unit III	7175	Victoria Circle	34201	476.93	19,535.11	$13,847	$392.14	$636.70	$1,028.84	
1919917607	VW	107	Virginia Water Unit III	7173	Victoria Circle	34201	482.61	19,988.62	$13,909	$396.81	$636.70	$1,033.51	
1919917656	VW	108	Virginia Water Unit III	7171	Victoria Circle	34201	534.00	18,866.89	$14,478	$439.07	$636.70	$1,075.77	
1919917706	VW	109	Virginia Water Unit III	7169	Victoria Circle	34201	495.55	19,982.84	$14,053	$407.45	$636.70	$1,044.15	
1919917755	VW	110	Virginia Water Unit III	7167	Victoria Circle	34201	512.76	20,330.09	$14,243	$421.60	$636.70	$1,058.30	
1919917805	VW	111	Virginia Water Unit III	7165	Victoria Circle	34201	485.98	20,116.56	$13,947	$399.58	$636.70	$1,036.28	
1919917854	VW	112	Virginia Water Unit III	7163	Victoria Circle	34201	438.54	18,884.07	$13,422	$360.58	$636.70	$997.28	
1919917904	VW	113	Virginia Water Unit III	7161	Victoria Circle	34201	521.37	20,115.24	$14,338	$428.68	$636.70	$1,065.38	
1919917953	VW	114	Virginia Water Unit III	7159	Victoria Circle	34201	405.60	18,406.57	$13,057	$333.49	$636.70	$970.19	
1919918001	VW	115	Virginia Water Unit III	7157	Victoria Circle	34201	576.74	21,265.59	$14,951	$474.21	$636.70	$1,110.91	
2054500604	WC	1	Wilton Crescent	7893	Wilton Crescent CL	34201	603.10	20,513.27	$15,243	$495.88	$636.70	$1,132.58	
2054500653	WC	2	Wilton Crescent	7889	Wilton Crescent CL	34201	579.14	20,248.23	$14,978	$476.18	$636.70	$1,112.88	
2054500703	WC	3	Wilton Crescent	7885	Wilton Crescent CL	34201	692.53	21,580.21	$16,232	$569.41	$636.70	$1,206.11	
2054500752	WC	4	Wilton Crescent	7881	Wilton Crescent CL	34201	625.56	21,024.94	$15,491	$514.34	$636.70	$1,151.04	
2054500802	WC	5	Wilton Crescent	7877	Wilton Crescent CL	34201	665.77	21,836.50	$15,936	$547.40	$636.70	$1,184.11	
2054500851	WC	6	Wilton Crescent	7873	Wilton Crescent CL	34201	668.97	21,891.61	$15,972	$550.04	$636.70	$1,186.74	
2054500901	WC	7	Wilton Crescent	7869	Wilton Crescent CL	34201	681.90	22,156.65	$16,115	$560.67	$636.70	$1,197.37	
2054500950	WC	8	Wilton Crescent	7865	Wilton Crescent CL	34201	593.10	20,962.17	$15,132	$487.66	$636.70	$1,124.36	
2054501008	WC	9	Wilton Crescent	7861	Wilton Crescent CL	34201	667.50	21,983.93	$15,955	$548.83	$636.70	$1,185.53	
2054501057	WC	10	Wilton Crescent	7857	Wilton Crescent CL	34201	653.40	21,824.32	$15,799	$537.24	$636.70	$1,173.94	
2054501107	WC	11	Wilton Crescent	7853	Wilton Crescent CL	34201	849.81	23,708.38	$17,973	$698.72	$636.70	$1,335.43	
2054501156	WC	12	Wilton Crescent	7849	Wilton Crescent CL	34201	724.40	22,671.40	$16,585	$595.61	$636.70	$1,232.31	
2054501206	WC	13	Wilton Crescent	7845	Wilton Crescent CL	34201	774.63	22,961.09	$17,141	$636.91	$636.70	$1,273.62	
2054501255	WC	14	Wilton Crescent	7841	Wilton Crescent CL	34201	641.00	21,207.40	$15,662	$527.04	$636.70	$1,163.75	
2054501305	WC	15	Wilton Crescent	7837	Wilton Crescent CL	34201	755.19	22,774.79	$16,926	$620.93	$636.70	$1,257.63	
2054501354	WC	16	Wilton Crescent	7833	Wilton Crescent CL	34201	579.18	19,992.39	$14,978	$476.21	$636.70	$1,112.91	
2054501404	WC	17	Wilton Crescent	7829	Wilton Crescent CL	34201	760.04	20,411.23	$16,980	$624.92	$636.70	$1,261.62	
2054501453	WC	18	Wilton Crescent	7825	Wilton Crescent CL	34201	655.13	21,271.46	$15,819	$538.66	$636.70	$1,175.36	
2054501503	WC	19	Wilton Crescent	7821	Wilton Crescent CL	34201	724.63	21,810.99	$16,588	$595.80	$636.70	$1,232.51	
2054501552	WC	20	Wilton Crescent	7817	Wilton Crescent CL	34201	652.90	21,267.92	$15,794	$536.82	$636.70	$1,173.52	
2054501602	WC	21	Wilton Crescent	7813	Wilton Crescent CL	34201	740.45	22,531.56	$16,763	$608.81	$636.70	$1,245.51	
2054501651	WC	22	Wilton Crescent	7809	Wilton Crescent CL	34201	701.62	21,471.09	$16,333	$576.88	$636.70	$1,213.58	
2054501701	WC	23	Wilton Crescent	7805	Wilton Crescent CL	34201	721.49	22,045.63	$16,553	$593.22	$636.70	$1,229.92	
2054501750	WC	24	Wilton Crescent	7801	Wilton Crescent CL	34201	712.94	21,995.98	$16,458	$586.19	$636.70	$1,222.89	
1919928259	WD	1	Wimbledon	7423	Wimbledon CT	34201	1,841.36	43,354.18	$28,945	$1,514.00	$636.70	$2,150.70	
1919928309	WD	2	Wimbledon	7419	Wimbledon CT	34201	1,933.62	35,048.27	$29,966	$1,589.85	$636.70	$2,226.55	
1919928359	WD	3	Wimbledon	7415	Wimbledon CT	34201	2,004.21	41,574.75	$30,747	$1,647.89	$636.70	$2,284.59	
1919928409	WD	4	Wimbledon	7409	Wimbledon CT	34201	2,261.29	45,280.11	$33,592	$1,859.27	$636.70	$2,495.97	
1919928459	WD	5	Wimbledon	7405	Wimbledon CT	34201	1,534.19	34,757.88	$25,546	$1,261.43	$636.70	$1,898.13	
1919928509	WD	6	Wimbledon	7319	Wimbledon CT	34201	2,261.17	43,670.73	$33,591	$1,859.17	$636.70	$2,495.88	
1919928559	WD	7	Wimbledon	7315	Wimbledon CT	34201	1,920.85	39,653.88	$29,825	$1,579.35	$636.70	$2,216.05	
1919928609	WD	8	Wimbledon	7311	Wimbledon CT	34201	2,131.92	43,599.86	$32,160	$1,752.90	$636.70	$2,389.60	
1919928659	WD	9	Wimbledon	7307	Wimbledon CT	34201	1,612.78	35,638.78	$26,416	$1,326.05	$636.70	$1,962.75	
2054158059	WG	1	Warwick Gardens	8036	Warwick Gardens LN	34201	1,240.92	28,084.28	$22,301	$1,020.30	$636.70	$1,657.01	
2054158109	WG	2	Warwick Gardens	8032	Warwick Gardens LN	34201	1,298.58	28,546.04	$22,939	$1,067.71	$636.70	$1,704.41	
2054158159	WG	3	Warwick Gardens	8028	Warwick Gardens LN	34201	1,037.85	28,753.62	$20,054	$853.33	$636.70	$1,490.04	
2054158209	WG	4	Warwick Gardens	8020	Warwick Gardens LN	34201	1,349.73	32,081.18	$23,505	$1,109.77	$636.70	$1,746.47	
2054158259	WG	5	Warwick Gardens	8006	Warwick Gardens LN	34201	1,362.38	32,634.58	$23,645	$1,120.17	$636.70	$1,756.87	
2054158309	WG	6	Warwick Gardens	7928	Warwick Gardens LN	34201	1,132.49	29,882.09	$21,101	$931.15	$636.70	$1,567.85	
2054158359	WG	7	Warwick Gardens	7916	Warwick Gardens LN	34201	1,173.59	30,523.38	$21,556	$964.94	$636.70	$1,601.65	
2054158409	WG	8	Warwick Gardens	7912	Warwick Gardens LN	34201	877.57	25,733.62	$18,280	$721.55	$636.70	$1,358.25	
2054158459	WG	9	Warwick Gardens	7908	Warwick Gardens LN	34201	1,235.84	31,580.82	$22,245	$1,016.13	$636.70	$1,652.83	
2054158509	WG	10	Warwick Gardens	7904	Warwick Gardens LN	34201	1,137.77	29,900.57	$21,159	$935.49	$636.70	$1,572.20	
2054158559	WG	11	Warwick Gardens	7903	Warwick Gardens LN	34201	1,040.37	27,907.36	$20,082	$855.41	$636.70	$1,492.11	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
2054158609	WG	12	Warwick Gardens	7907	Warwick Gardens LN	34201	1,319.62	32,200.54	$23,172	$1,085.01	$636.70	$1,721.72	
2054158659	WG	13	Warwick Gardens	7911	Warwick Gardens LN	34201	859.07	25,604.90	$18,075	$706.34	$636.70	$1,343.05	
2054158709	WG	14	Warwick Gardens	7915	Warwick Gardens LN	34201	918.47	27,074.02	$18,733	$755.18	$636.70	$1,391.88	
2054158759	WG	15	Warwick Gardens	7919	Warwick Gardens LN	34201	1,030.58	27,130.83	$19,973	$847.36	$636.70	$1,484.06	
2054158809	WG	16	Warwick Gardens	7923	Warwick Gardens LN	34201	1,393.01	35,024.88	$23,984	$1,145.35	$636.70	$1,782.06	
2054158859	WG	17	Warwick Gardens	7927	Warwick Gardens LN	34201	1,180.41	31,189.88	$21,631	$970.55	$636.70	$1,607.25	
2054158909	WG	18	Warwick Gardens	7931	Warwick Gardens LN	34201	981.02	27,730.18	$19,425	$806.61	$636.70	$1,443.31	
2054158959	WG	19	Warwick Gardens	8005	Warwick Gardens LN	34201	972.58	27,600.03	$19,331	$799.67	$636.70	$1,436.37	
2054159009	WG	20	Warwick Gardens	8009	Warwick Gardens LN	34201	1,207.69	31,729.37	$21,933	$992.98	$636.70	$1,629.68	
2054159059	WG	21	Warwick Gardens	8015	Warwick Gardens LN	34201	1,523.03	33,686.46	$25,423	$1,252.26	$636.70	$1,888.96	
2054159109	WG	22	Warwick Gardens	8019	Warwick Gardens LN	34201	1,361.29	34,007.06	$23,633	$1,119.28	$636.70	$1,755.98	
2054159159	WG	23	Warwick Gardens	8023	Warwick Gardens LN	34201	1,148.13	31,346.58	$21,274	$944.01	$636.70	$1,580.71	
2054159209	WG	24	Warwick Gardens	8027	Warwick Gardens LN	34201	1,115.87	26,682.22	$20,917	$917.48	$636.70	$1,554.18	
2054159259	WG	25	Warwick Gardens	8031	Warwick Gardens LN	34201	1,028.72	28,459.41	$19,953	$845.83	$636.70	$1,482.53	
2054159309	WG	26	Warwick Gardens	8035	Warwick Gardens LN	34201	1,461.14	36,306.79	$24,738	$1,201.38	$636.70	$1,838.08	
2054159359	WG	27	Warwick Gardens	8105	Warwick Gardens LN	34201	1,249.05	31,432.60	$22,391	$1,026.99	$636.70	$1,663.69	
2054159409	WG	28	Warwick Gardens	7203	Chatsworth CT	34201	1,156.66	30,267.96	$21,368	$951.02	$636.70	$1,587.72	
2054159459	WG	29	Warwick Gardens	7207	Chatsworth CT	34201	1,188.02	27,426.51	$21,715	$976.81	$636.70	$1,613.51	
2054159509	WG	30	Warwick Gardens	7211	Chatsworth CT	34201	1,716.29	35,162.23	$27,561	$1,411.16	$636.70	$2,047.86	
2054159559	WG	31	Warwick Gardens	7215	Chatsworth CT	34201	1,021.74	25,580.37	$19,875	$840.09	$636.70	$1,476.79	
2054159609	WG	32	Warwick Gardens	7219	Chatsworth CT	34201	1,052.56	28,922.90	$20,216	$865.43	$636.70	$1,502.14	
2054159659	WG	33	Warwick Gardens	7301	Charsworth CL	34201	1,401.34	29,727.01	$24,076	$1,152.20	$636.70	$1,788.90	
2054159709	WG	34	Warwick Gardens	7305	Chatsworth CT	34201	981.46	27,849.68	$19,430	$806.97	$636.70	$1,443.67	
2054159759	WG	35	Warwick Gardens	7317	Chatsworth CT	34201	902.68	26,931.64	$18,558	$742.19	$636.70	$1,378.90	
2054159809	WG	36	Warwick Gardens	7321	Chatsworth CT	34201	951.27	27,677.32	$19,096	$782.15	$636.70	$1,418.85	
2054159859	WG	37	Warwick Gardens	7325	Chatsworth CT	34201	1,187.54	24,690.05	$21,710	$976.42	$636.70	$1,613.12	
2054159909	WG	38	Warwick Gardens	7329	Chatsworth CT	34201	813.18	22,611.16	$17,568	$668.61	$636.70	$1,305.32	
2054159959	WG	39	Warwick Gardens	7330	Chatsworth CT	34201	1,008.72	27,290.11	$19,731	$829.38	$636.70	$1,466.09	
2054160009	WG	40	Warwick Gardens	7326	Chatsworth CT	34201	928.58	26,290.42	$18,844	$763.49	$636.70	$1,400.19	
2054160059	WG	41	Warwick Gardens	7322	Chatsworth CT	34201	1,022.58	26,874.76	$19,885	$840.78	$636.70	$1,477.48	
2054160109	WG	42	Warwick Gardens	7318	Chatsworth CT	34201	952.69	26,460.47	$19,111	$783.32	$636.70	$1,420.02	
2054160159	WG	43	Warwick Gardens	7314	Chatsworth CT	34201	928.68	25,717.51	$18,846	$763.58	$636.70	$1,400.28	
2054160209	WG	44	Warwick Gardens	7310	Chatsworth CT	34201	1,025.37	27,203.55	$19,916	$843.07	$636.70	$1,479.77	
2054160259	WG	45	Warwick Gardens	7306	Chatsworth CT	34201	917.25	28,784.08	$18,719	$754.18	$636.70	$1,390.88	
2054160309	WG	46	Warwick Gardens	7302	Chatsworth CT	34201	1,049.46	26,847.87	$20,182	$862.89	$636.70	$1,499.59	
2054160359	WG	47	Warwick Gardens	7218	Chatsworth CT	34201	961.51	24,004.98	$19,209	$790.57	$636.70	$1,427.27	
2054160409	WG	48	Warwick Gardens	7214	Chatsworth CT	34201	963.80	25,764.04	$19,234	$792.45	$636.70	$1,429.16	
2054160459	WG	49	Warwick Gardens	7210	Chatsworth CT	34201	871.34	24,969.43	$18,211	$716.43	$636.70	$1,353.13	
2054160509	WG	50	Warwick Gardens	7128	Chatsworth CT	34201	1,045.41	24,941.43	$20,137	$859.56	$636.70	$1,496.26	
2054160559	WG	51	Warwick Gardens	7124	Chatsworth CT	34201	969.12	26,764.94	$19,293	$796.83	$636.70	$1,433.53	
2054160609	WG	52	Warwick Gardens	7120	Chatsworth CT	34201	1,125.76	29,064.84	$21,026	$925.61	$636.70	$1,562.32	
2054160659	WG	53	Warwick Gardens	7108	Chatsworth CT	34201	1,064.89	28,141.93	$20,353	$875.57	$636.70	$1,512.27	
2054160709	WG	54	Warwick Gardens	7104	Chatsworth CT	34201	921.65	25,764.32	$18,768	$757.79	$636.70	$1,394.49	
2054160759	WG	55	Warwick Gardens	7103	Chatsworth CT	34201	758.23	23,421.27	$16,959	$623.43	$636.70	$1,260.13	
2054160809	WG	56	Warwick Gardens	7107	Chatsworth CT	34201	758.20	22,911.18	$16,959	$623.40	$636.70	$1,260.11	
2054160859	WG	57	Warwick Gardens	7111	Chatsworth CT	34201	1,023.40	26,206.49	$19,894	$841.46	$636.70	$1,478.16	
2054160909	WG	58	Warwick Gardens	7115	Chatsworth CT	34201	1,119.10	29,079.31	$20,953	$920.14	$636.70	$1,556.85	
2054160959	WG	59	Warwick Gardens	7119	Chatsworth CT	34201	963.02	26,859.28	$19,226	$791.81	$636.70	$1,428.52	
2054161009	WG	60	Warwick Gardens	7123	Chatsworth CT	34201	987.18	25,563.94	$19,493	$811.67	$636.70	$1,448.38	
2054161069	WG	61&62	Warwick Gardens	7127	Chatsworth CT	34201	1,457.24	47,678.77	$24,695	$1,198.17	$636.70	$1,834.87	
1920200258	WI	1	Whitebridge	7601	Whitebridge Glen	34201	339.10	17,069.61	$12,321	$278.81	$636.70	$915.52	
1920200308	WI	2	Whitebridge	7603	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200357	WI	3	Whitebridge	7605	Whitebridge Glen	34201	343.85	17,175.98	$12,374	$282.72	$636.70	$919.42	
1920200407	WI	4	Whitebridge	7607	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200456	WI	5	Whitebridge	7609	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200506	WI	6	Whitebridge	7611	Whitebridge Glen	34201	335.51	17,067.61	$12,282	$275.86	$636.70	$912.56	
1920200555	WI	7	Whitebridge	7613	Whitebridge Glen	34201	377.76	17,648.52	$12,749	$310.60	$636.70	$947.30	
1920200605	WI	8	Whitebridge	7615	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920200654	WI	9	Whitebridge	7617	Whitebridge Glen	34201	377.80	17,641.54	$12,750	$310.63	$636.70	$947.33	
1920200704	WI	10	Whitebridge	7619	Whitebridge Glen	34201	377.80	17,641.54	$12,750	$310.63	$636.70	$947.33	
1920200753	WI	11	Whitebridge	7621	Whitebridge Glen	34201	385.96	17,749.66	$12,840	$317.34	$636.70	$954.05	
1920200803	WI	12	Whitebridge	7623	Whitebridge Glen	34201	392.10	17,779.89	$12,908	$322.39	$636.70	$959.09	
1920200852	WI	13	Whitebridge	7625	Whitebridge Glen	34201	341.09	17,135.57	$12,343	$280.45	$636.70	$917.15	
1920200902	WI	14	Whitebridge	7627	Whitebridge Glen	34201	341.09	17,135.57	$12,343	$280.45	$636.70	$917.15	
1920202700	WI	15	Whitebridge Unit II	7703	Whitebridge Glen	34201	379.58	17,665.87	$12,769	$312.09	$636.70	$948.80	
1920202759	WI	16	Whitebridge Unit II	7705	Whitebridge Glen	34201	377.31	17,665.87	$12,744	$310.23	$636.70	$946.93	
1920202809	WI	17	Whitebridge Unit II	7707	Whitebridge Glen	34201	359.98	17,411.46	$12,553	$295.98	$636.70	$932.68	
1920202858	WI	18	Whitebridge Unit II	7709	Whitebridge Glen	34201	365.01	17,463.88	$12,608	$300.12	$636.70	$936.82	
1920202908	WI	19	Whitebridge Unit II	7711	Whitebridge Glen	34201	385.58	17,742.67	$12,836	$317.03	$636.70	$953.73	
1920202957	WI	20	Whitebridge Unit II	7713	Whitebridge Glen	34201	355.26	17,328.67	$12,500	$292.10	$636.70	$928.81	
1920203005	WI	21	Whitebridge Unit II	7715	Whitebridge Glen	34201	355.22	17,335.65	$12,500	$292.07	$636.70	$928.77	
1920203054	WI	22	Whitebridge Unit II	7717	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920203104	WI	23	Whitebridge Unit II	7719	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920203153	WI	24	Whitebridge Unit II	7721	Whitebridge Glen	34201	373.43	17,542.15	$12,701	$307.04	$636.70	$943.74	
1920203203	WI	25	Whitebridge Unit II	7723	Whitebridge Glen	34201	335.13	17,060.63	$12,278	$275.55	$636.70	$912.25	
1920203252	WI	26	Whitebridge Unit II	7725	Whitebridge Glen	34201	335.13	17,060.63	$12,278	$275.55	$636.70	$912.25	
1920203302	WI	27	Whitebridge Unit II	7727	Whitebridge Glen	34201	376.98	17,641.38	$12,741	$309.96	$636.70	$946.66	
1920203351	WI	28	Whitebridge Unit II	7729	Whitebridge Glen	34201	372.15	17,532.91	$12,687	$305.99	$636.70	$942.69	
1920203401	WI	29	Whitebridge Unit II	7731	Whitebridge Glen	34201	380.02	17,265.99	$12,774	$312.46	$636.70	$949.16	
1920203450	WI	30	Whitebridge Unit II	7733	Whitebridge Glen	34201	373.72	17,207.33	$12,705	$307.28	$636.70	$943.98	
1920203500	WI	31	Whitebridge Unit II	7735	Whitebridge Glen	34201	372.01	17,161.71	$12,686	$305.87	$636.70	$942.58	
1920203559	WI	32	Whitebridge Unit II	7737	Whitebridge Glen	34201	351.78	16,892.72	$12,462	$289.24	$636.70	$925.94	
1920203609	WI	33	Whitebridge Unit II	7739	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920203658	WI	34	Whitebridge Unit II	7741	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920203708	WI	35	Whitebridge Unit II	7745	Whitebridge Glen	34201	379.62	17,207.33	$12,770	$312.13	$636.70	$948.83	
1920203757	WI	36	Whitebridge Unit II	7749	Whitebridge Glen	34201	389.83	17,308.47	$12,883	$320.53	$636.70	$957.23	
1920204656	WI	37	Whitebridge Unit III	7903	Whitebridge Glen	34201	373.78	17,201.86	$12,705	$307.33	$636.70	$944.03	
1920204706	WI	38	Whitebridge Unit III	7905	Whitebridge Glen	34201	371.75	17,201.40	$12,683	$305.66	$636.70	$942.36	
1920204755	WI	39	Whitebridge Unit III	7907	Whitebridge Glen	34201	378.32	17,702.06	$12,755	$311.06	$636.70	$947.76	
1920204805	WI	40	Whitebridge Unit III	7909	Whitebridge Glen	34201	377.77	17,699.73	$12,749	$310.61	$636.70	$947.31	
1920204854	WI	41	Whitebridge Unit III	7911	Whitebridge Glen	34201	389.36	17,838.80	$12,878	$320.14	$636.70	$956.84	
1920204904	WI	42	Whitebridge Unit III	7913	Whitebridge Glen	34201	381.58	17,737.67	$12,792	$313.74	$636.70	$950.44	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1920204953	WI	43	Whitebridge Unit III	7923	Whitebridge Glen	34201	377.57	17,682.04	$12,747	$310.44	$636.70	$947.14	
1920205000	WI	44	Whitebridge Unit III	7927	Whitebridge Glen	34201	387.09	17,787.13	$12,852	$318.27	$636.70	$954.97	
1920205059	WI	45	Whitebridge Unit III	7931	Whitebridge Glen	34201	335.73	17,098.22	$12,284	$276.04	$636.70	$912.74	
1920205109	WI	46	Whitebridge Unit III	7935	Whitebridge Glen	34201	347.00	17,175.98	$12,409	$285.31	$636.70	$922.01	
1920205158	WI	47	Whitebridge Unit III	7939	Whitebridge Glen	34201	376.98	17,666.68	$12,741	$309.96	$636.70	$946.66	
1920205208	WI	48	Whitebridge Unit III	7943	Whitebridge Glen	34201	378.18	17,648.52	$12,754	$310.94	$636.70	$947.65	
1920205257	WI	49	Whitebridge Unit III	7947	Whitebridge Glen	34201	378.37	17,705.32	$12,756	$311.10	$636.70	$947.80	
1920205307	WI	50	Whitebridge Unit III	7951	Whitebridge Glen	34201	380.42	17,707.41	$12,779	$312.79	$636.70	$949.49	
1920205356	WI	51	Whitebridge Unit III	7955	Whitebridge Glen	34201	380.42	17,707.41	$12,779	$312.79	$636.70	$949.49	
1920205406	WI	52	Whitebridge Unit III	7959	Whitebridge Glen	34201	377.93	17,672.85	$12,751	$310.74	$636.70	$947.44	
1920205455	WI	53	Whitebridge Unit III	7963	Whitebridge Glen	34201	371.88	17,201.17	$12,684	$305.77	$636.70	$942.47	
1920205505	WI	54	Whitebridge Unit III	7967	Whitebridge Glen	34201	373.71	17,200.89	$12,704	$307.27	$636.70	$943.98	
1920205554	WI	55	Whitebridge Unit III	7944	Whitebridge Glen	34201	384.20	17,308.47	$12,821	$315.90	$636.70	$952.60	
1920205604	WI	56	Whitebridge Unit III	7918	Whitebridge Glen	34201	382.41	17,327.20	$12,801	$314.42	$636.70	$951.13	
1920205653	WI	57	Whitebridge Unit III	7906	Whitebridge Glen	34201	351.78	16,892.72	$12,462	$289.24	$636.70	$925.94	
1920205703	WI	58	Whitebridge Unit III	7902	Whitebridge Glen	34201	372.46	17,207.33	$12,691	$306.24	$636.70	$942.94	
1920203807	WI	67	Whitebridge Unit II	7748	Whitebridge Glen	34201	379.42	17,306.26	$12,768	$311.96	$636.70	$948.66	
1920203856	WI	68	Whitebridge Unit II	7744	Whitebridge Glen	34201	382.20	17,308.47	$12,798	$314.25	$636.70	$950.95	
1920203906	WI	69	Whitebridge Unit II	7742	Whitebridge Glen	34201	341.37	16,756.09	$12,347	$280.68	$636.70	$917.38	
1920203955	WI	70	Whitebridge Unit II	7740	Whitebridge Glen	34201	340.66	16,736.54	$12,339	$280.10	$636.70	$916.80	
1920204003	WI	71	Whitebridge Unit II	7738	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920204052	WI	72	Whitebridge Unit II	7720	Whitebridge Glen	34201	374.86	17,207.33	$12,717	$308.22	$636.70	$944.92	
1920204102	WI	73	Whitebridge Unit II	7714	Whitebridge Glen	34201	382.26	17,301.48	$12,799	$314.30	$636.70	$951.00	
1920204151	WI	74	Whitebridge Unit II	7712	Whitebridge Glen	34201	374.48	17,200.35	$12,713	$307.90	$636.70	$944.60	
1920204201	WI	75	Whitebridge Unit II	7710	Whitebridge Glen	34201	375.12	17,210.92	$12,720	$308.43	$636.70	$945.13	
1920204250	WI	76	Whitebridge Unit II	7708	Whitebridge Glen	34201	374.00	17,206.98	$12,708	$307.51	$636.70	$944.21	
1920204300	WI	77	Whitebridge Unit II	7706	Whitebridge Glen	34201	327.57	16,521.79	$12,194	$269.33	$636.70	$906.03	
1920204359	WI	78	Whitebridge Unit II	7704	Whitebridge Glen	34201	332.32	16,628.16	$12,246	$273.24	$636.70	$909.94	
1920204409	WI	79	Whitebridge Unit II	7702	Whitebridge Glen	34201	339.89	16,729.55	$12,330	$279.46	$636.70	$916.17	
1920204458	Wi	80	Whitebridge Unit II	7700	Whitebridge Glen	34201	327.32	16,680.02	$12,191	$269.13	$636.70	$905.83	
1920200951	WI	81	Whitebridge	6318	Whitebridge CT	34201	349.00	16,863.16	$12,431	$286.96	$636.70	$923.66	
1920201009	WI	82	Whitebridge	6316	Walton Heath PL	34201	372.14	17,176.03	$12,687	$305.98	$636.70	$942.68	
1920201058	WI	83	Whitebridge	6314	Walton Heath PL	34201	375.31	17,211.71	$12,722	$308.59	$636.70	$945.29	
1920201108	WI	84	Whitebridge	6312	Walton Heath PL	34201	374.48	17,200.35	$12,713	$307.90	$636.70	$944.60	
1920201157	WI	85	Whitebridge	6310	Walton Heath PL	34201	371.48	17,251.86	$12,680	$305.44	$636.70	$942.14	
1920201207	WI	86	Whitebridge	6308	Walton Heath PL	34201	371.48	17,200.35	$12,680	$305.44	$636.70	$942.14	
1920201256	WI	87	Whitebridge	6306	Walton Heath PL	34201	391.20	17,411.86	$12,898	$321.65	$636.70	$958.35	
1920201306	WI	88	Whitebridge	6304	Walton Heath PL	34201	359.53	16,991.38	$12,548	$295.61	$636.70	$932.31	
1920201355	WI	89	Whitebridge	6303	Walton Heath PL	34201	339.06	16,811.83	$12,321	$278.78	$636.70	$915.48	
1920201405	WI	90	Whitebridge	6305	Walton Heath PL	34201	328.73	16,676.35	$12,207	$270.29	$636.70	$906.99	
1920201454	WI	91	Whitebridge	6307	Walton Heath PL	34201	364.45	17,009.47	$12,602	$299.65	$636.70	$936.36	
1920201504	WI	92	Whitebridge	6309	Walton Heath PL	34201	371.48	17,251.86	$12,680	$305.44	$636.70	$942.14	
1920201553	WI	93	Whitebridge	6311	Walton Heath PL	34201	339.06	16,811.83	$12,321	$278.78	$636.70	$915.48	
1920201603	WI	94	Whitebridge	6313	Walton Heath PL	34201	328.73	16,676.35	$12,207	$270.29	$636.70	$906.99	
1920201652	WI	95	Whitebridge	6317	Walton Heath PL	34201	348.41	16,930.63	$12,424	$286.47	$636.70	$923.17	
1920201702	WI	96	Whitebridge	6319	Walton Heath PL	34201	351.39	16,885.73	$12,458	$288.92	$636.70	$925.62	
1920201751	WI	97	Whitebridge	7630	Whitebridge Glen	34201	336.33	16,630.42	$12,291	$276.53	$636.70	$913.24	
1920201801	WI	98	Whitebridge	7628	Whitebridge Glen	34201	337.52	16,694.57	$12,304	$277.52	$636.70	$914.22	
1920201850	WI	99	Whitebridge	7624	Whitebridge Glen	34201	351.39	16,885.73	$12,458	$288.92	$636.70	$925.62	
1920201900	WI	100	Whitebridge	7622	Whitebridge Glen	34201	370.35	17,121.33	$12,667	$304.51	$636.70	$941.21	
1920201959	WI	101	Whitebridge	7612	Whitebridge Glen	34201	328.23	16,730.76	$12,201	$269.87	$636.70	$906.57	
1920202007	WI	102	Whitebridge	7610	Whitebridge Glen	34201	331.94	16,621.18	$12,242	$272.92	$636.70	$909.63	
1920202056	WI	103	Whitebridge	7608	Whitebridge Glen	34201	339.89	16,729.55	$12,330	$279.46	$636.70	$916.17	
1920202106	WI	104	Whitebridge	7606	Whitebridge Glen	34201	331.29	16,571.26	$12,235	$272.39	$636.70	$909.09	
1920202155	WI	105	Whitebridge	7604	Whitebridge Glen	34201	350.62	16,885.97	$12,449	$288.29	$636.70	$924.99	
1920202205	WI	106	Whitebridge	7602	Whitebridge Glen	34201	349.12	16,885.73	$12,432	$287.05	$636.70	$923.76	
1919921559	WW	1	Wentworth	7203	St. George’s Way	34201	603.10	21,462.90	$15,243	$495.88	$636.70	$1,132.58	
1919921609	WW	2	Wentworth	7209	St. George’s Way	34201	492.52	19,667.60	$14,019	$404.95	$636.70	$1,041.66	
1919921658	WW	3	Wentworth	7213	St. George’s Way	34201	526.42	20,003.70	$14,394	$432.83	$636.70	$1,069.53	
1919921708	WW	4	Wentworth	7217	St. George’s Way	34201	527.39	20,437.51	$14,405	$433.63	$636.70	$1,070.33	
1919921757	WW	5	Wentworth	7362	Windemere LN	34201	479.95	19,371.14	$13,880	$394.62	$636.70	$1,031.32	
1919921807	WW	6	Wentworth	7358	Windemere LN	34201	669.67	21,299.57	$15,980	$550.62	$636.70	$1,187.32	
1919921856	WW	7	Wentworth	7354	Windemere LN	34201	481.20	19,703.44	$13,894	$395.65	$636.70	$1,032.36	
1919921906	WW	8	Wentworth	7350	Windemere LN	34201	483.36	19,818.40	$13,918	$397.43	$636.70	$1,034.13	
1919921955	WW	9	Wentworth	7346	Windemere LN	34201	670.59	20,896.39	$15,990	$551.37	$636.70	$1,188.07	
1919922003	WW	10	Wentworth	7342	Windemere LN	34201	647.45	20,350.07	$15,734	$532.34	$636.70	$1,169.04	
1919922052	WW	11	Wentworth	7338	Windemere LN	34201	581.16	21,347.89	$15,000	$477.84	$636.70	$1,114.54	
1919922102	WW	12	Wentworth	7334	Windemere LN	34201	453.59	19,320.60	$13,588	$372.95	$636.70	$1,009.65	
1919922151	WW	13	Wentworth	7330	Windemere LN	34201	586.02	19,890.46	$15,054	$481.83	$636.70	$1,118.54	
1919922201	WW	14	Wentworth	7326	Windemere LN	34201	510.69	20,221.96	$14,220	$419.90	$636.70	$1,056.60	
1919922250	WW	15	Wentworth	7322	Windemere LN	34201	541.68	20,709.77	$14,563	$445.38	$636.70	$1,082.08	
1919922300	WW	16	Wentworth	7318	Windemere LN	34201	517.04	20,253.19	$14,291	$425.12	$636.70	$1,061.82	
1919922359	WW	17	Wentworth	7303	Windemere LN	34201	612.55	21,621.06	$15,347	$503.65	$636.70	$1,140.35	
1919922409	WW	18	Wentworth	7307	Windemere LN	34201	474.21	19,658.38	$13,817	$389.90	$636.70	$1,026.60	
1919922458	WW	19	Wentworth	7311	Windemere LN	34201	541.30	20,730.20	$14,559	$445.06	$636.70	$1,081.77	
1919922508	WW	20	Wentworth	7315	Windemere LN	34201	465.10	19,379.28	$13,716	$382.41	$636.70	$1,019.11	
1919922557	WW	21	Wentworth	7319	Windemere LN	34201	506.57	19,855.04	$14,175	$416.51	$636.70	$1,053.22	
1919922607	WW	22	Wentworth	7323	Windemere LN	34201	563.41	21,009.54	$14,804	$463.24	$636.70	$1,099.95	
1919922656	WW	23	Wentworth	7329	Windemere LN	34201	574.14	21,033.23	$14,922	$472.07	$636.70	$1,108.77	
1919922706	WW	24	Wentworth	7349	Windemere LN	34201	598.39	21,138.16	$15,191	$492.01	$636.70	$1,128.71	
1919922755	WW	25	Wentworth	7353	Windemere LN	34201	492.01	19,982.40	$14,014	$404.54	$636.70	$1,041.24	
1919922805	WW	26	Wentworth	7357	Windemere LN	34201	472.96	19,473.04	$13,803	$388.87	$636.70	$1,025.57	
1919922854	WW	27	Wentworth	7301	St. George’s Way	34201	562.18	20,454.71	$14,790	$462.23	$636.70	$1,098.93	
1919922904	WW	28	Wentworth	7305	St. George’s Way	34201	444.86	19,019.07	$13,492	$365.77	$636.70	$1,002.47	
1919922953	WW	29	Wentworth	7311	St. Georges Way	34201	490.13	19,904.10	$13,993	$403.00	$636.70	$1,039.70	
1919923001	WW	30	Wentworth	7317	St. George’s Way	34201	576.76	21,175.96	$14,951	$474.22	$636.70	$1,110.93	
1919923050	WW	31	Wentworth	7321	St. George’s Way	34201	591.29	21,366.47	$15,112	$486.17	$636.70	$1,122.87	
1919923100	WW	32	Wentworth	7327	St. George’s Way	34201	496.08	20,008.10	$14,059	$407.89	$636.70	$1,044.59	
1919923159	WW	33	Wentworth	7331	St. George’s Way	34201	874.94	21,776.24	$18,251	$719.39	$636.70	$1,356.09	
1919923209	WW	34	Wentworth	7335	St. George’s Way	34201	532.52	20,602.86	$14,462	$437.85	$636.70	$1,074.55	
1919923258	WW	35	Wentworth	7339	St. George’s Way	34201	566.71	21,103.43	$14,840	$465.96	$636.70	$1,102.66	
1919923308	WW	36	Wentworth	7340	St. George’s Way	34201	566.10	21,150.14	$14,833	$465.45	$636.70	$1,102.16	

Parcel_ID	

Neigh_Abbr	

Lot	

Neighborhood_Name	

Street_No.	

Street_Name	

Zip	2025 Property Market Value ($000)	
Series 2019 Bonds Principal	
Series 2026 Bonds Principal	Market Value
Based Assessment (gross)	
Fixed Fee Per Lot (gross)	Total Annual Assessment (gross)	
1919923357	WW	37	Wentworth	7336	St. Geoges Way	34201	522.99	20,359.03	$14,356	$430.01	$636.70	$1,066.71	
1919923407	WW	38	Wentworth	7332	St. George’s Way	34201	578.16	21,469.49	$14,967	$475.37	$636.70	$1,112.07	
1919923456	WW	39	Wentworth	7328	St. George’s Way	34201	568.74	21,097.01	$14,863	$467.63	$636.70	$1,104.33	
1919923506	WW	40	Wentworth	7324	St. George’s Way	34201	611.82	21,861.54	$15,339	$503.05	$636.70	$1,139.75	
1919923555	WW	41	Wentworth	7320	St. George’s Way	34201	514.21	20,417.70	$14,259	$422.80	$636.70	$1,059.50	
1919923605	WW	42	Wentworth	7316	St. George’s Way	34201	507.97	20,099.71	$14,190	$417.66	$636.70	$1,054.37	
1919923654	WW	43	Wentworth	7312	St. George’s Way	34201	639.78	22,386.01	$15,649	$526.04	$636.70	$1,162.74	
1919923704	WW	44	Wentworth	7308	St. Geoges Way	34201	531.61	20,790.91	$14,452	$437.09	$636.70	$1,073.80	
1919923753	WW	45	Wentworth	7304	St. George’s Way	34201	552.91	20,973.43	$14,687	$454.61	$636.70	$1,091.31	
1919923803	WW	46	Wentworth	7300	St. George’s Way	34201	477.14	19,931.54	$13,849	$392.31	$636.70	$1,029.01	
1919923852	WW	47	Wentworth	7212	St. Georges Way	34201	656.89	22,596.26	$15,838	$540.11	$636.70	$1,176.81	
1919923902	WW	48	Wentworth	7208	St. George’s Way	34201	662.11	22,696.23	$15,896	$544.40	$636.70	$1,181.10	
1919923951	WW	49	Wentworth	7204	St. George’s Way	34201	691.46	23,098.51	$16,221	$568.53	$636.70	$1,205.23	
							849.18	25,706.15	$17,966	$698.21	$636.70	$1,334.91	
									$20,600,000	$765,315.86	$765,315.86	$1,530,631.72	
Note: Parcel ID 2054120199 is excluded from assessment given that the small amount of acreage within UPRD is associated with a powerline easement and not subject to assessment

University Park Recreation District

Consideration of Resolution 2026-17, Establishing Governance Committee and Policy and Procedures

RESOLUTION 2026-17

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT ESTABLISHING A GOVERNANCE ADVISORY COMMITTEE AND PROVIDING FOR POLICIES; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the University Park Recreation District (the “District”) is a local unit of special-purpose government located in Manatee County, and established pursuant to Manatee County Ordinance 2018-29, as amended; and

WHEREAS, the Board finds that it is in the best interests of the District to establish a governance advisory committee; and

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT:

The Whereas Clauses are hereby adopted as findings of fact.

The Governance Advisory Committee is here by established consistent with the Governance Advisory Committee Purpose and Procedures as hereby attached as Exhibit “A” and incorporated herein by reference.

If any provision of this resolution is held to be illegal, the other provisions shall remain in full force and effect.

This resolution shall become effective upon its passage and shall remain in effect unless rescinded or replaced.

PASSED AND ADOPTED THIS     DAY OF 	, 2026.
ATTEST:	UNIVERSITY PARK
RECREATION DISTRICT

By:	
Secretary	Steve Heitzner, Chair

Exhibit “A”

Governance Advisory Committee Purpose and Procedures

Governance Advisory Committee Purpose and Procedures
University Park Recreation District June 2026
Purpose:
The Governance Advisory Committee (the “Committee”) of the University Park Recreation District (the “UPRD”) is a standing committee of the Board of Supervisors (the “Board”).
Its purpose is to provide governance oversight, accountability, governance consistency review, and recommendations to the Board regarding governance structure, governing documents, authority clarification, transparency, and governance-related risk management, while ensuring alignment with UPRD’s mission, vision, and values.
The Committee shall assist the Board in identifying governance best practices and establishing clear, consistent governance standards across UPRD operations, agreements, and related entities.
Authority:
The Committee operates under the authority of and reports to the Board and is subject to the provisions of UPRD’s bylaws and applicable Florida state laws, including but not limited to Sunshine Laws, Public Records Laws, and Ethics Laws.
The Committee is responsible for providing recommendations to the Board regarding governance matters, governance structure, governance consistency, authority clarification, and governance-related operational oversight matters.
The Committee may review governing documents, agreements, policies, procedures, governance structures, and related materials as directed by the Board.
The Committee shall identify areas of ambiguity, overlapping authority, governance inconsistency, or potential contested authority and recommend pathways toward clarification and resolution. Prior to holding any significant discussion on a possible Board action, taking action on any item or authorizing any expenditure, the Committee shall obtain authorization to pursue the matter by motion and approval by the majority of the Board present and voting.
The Committee shall not make legal determinations. All legal interpretations and final governance resolutions shall remain subject to review by District Counsel and approval by the Board.
Composition and Membership:
The Committee shall consist of 5 voting members. It shall have one administrative assistant. There shall be a UPRD Board Supervisor appointed as a non-voting liaison from the Board.
Committee members will be appointed by the Board following the process agreed to by the Board.
The Committee shall include individuals with diverse skills and experience in governance, law, finance, organizational management, strategic planning, risk management, public administration, and other relevant fields.

The Chair of the Committee (the “Chair”) shall be selected by members of the Committee and shall be responsible for setting agendas, facilitating discussions, and reporting to the UPRD Board, among other duties.
Initially, the terms of membership shall be one year for two committee members and two years for three committee members. Initially, seats 1, 3 and 5 on the Committee shall be for one year and seats 2 and 4 shall be for two years. The terms for all Committee seats after the initial terms shall be two years and after the initial appointment, members are eligible for reappointment. Terms are staggered to help ensure continuity. If a Committee member is no longer able to serve, the Board shall appoint a qualified replacement for the remainder of the term.
Committee members may be removed by a super majority vote of the Board (4 out of 5 voting members) with or without cause.
Responsibilities:
Subject to the provisions and requirements of Section 2 herein, the Committee is responsible for providing recommendations to the Board regarding:
Governance Review and Oversight:
Reviewing governance structures, governance processes, and governance accountability standards.
Reviewing governing documents, agreements, policies, procedures, and governance frameworks to identify ambiguity, inconsistencies, or governance gaps.
Identifying areas of overlapping authority, unclear responsibility, or potential contested authority.
Developing recommendations intended to establish governance clarity prior to future Board action or operational implementation.
Recommending governance best practices, governance standards, and governance process improvements.
Governance Consistency and Alignment:
Reviewing governance relationships among the UPRD, Club management, homeowners associations, affiliated entities, and other related organizations.
Evaluating consistency between governing documents, operational practices, Board policies, and existing agreements.
Reviewing governance implications associated with capital projects, financial obligations, strategic initiatives, and long-term operational commitments,
Governance Risk Management:
Identifying governance-related operational, legal, financial, and reputational risks.
Recommending governance-related risk mitigation strategies.
Coordinating governance review efforts with other UPRD committees as appropriate.
Governance Transparency and Accountability:
Recommending measures intended to improve transparency, accountability, governance communication, and public confidence.

Encouraging stakeholder input and engagement consistent with applicable laws and Board direction.
Governance Evaluation and Recommendations:
Developing governance clarification recommendations, governance amendment recommendations, and governance process improvement recommendations for Board consideration.
Recommending pathways toward definitive governance resolution where ambiguity or contested authority exists.
Meetings:
The Committee shall meet monthly or as needed.
Regular meeting dates and times should be specified a year in advance.
The Chair shall prepare and distribute agendas and meeting materials at least one week before meetings. The administrative assistant shall assist with scheduling meeting times and locations.
Minutes of all meetings, including relevant governance review documents, shall be recorded and distributed to Committee members and the Board.
A quorum for meetings shall be three members, which shall be physically present unless otherwise allowed by law.
Matters taken for a vote shall be decided by a simple majority of Committee members present, including members participating remotely.
Reporting:
The Committee shall report to the Board monthly or as needed and at regular Board meetings.
The Chair shall provide updates to the Board regarding Committee activities, findings, and recommendations between regular reports as needed.
Minutes of Committee meetings with attachments shall be posted to the RD website on a timely basis.
Evaluation:
The Committee shall conduct an annual self-evaluation to assess its effectiveness.
The evaluation and recommendations for improvements shall be reported to the Board.
The Board shall evaluate Committee performance and functionality and make changes necessary to improve Committee effectiveness.
Amendments:
These Purpose and Procedures may be amended at any time by a majority vote of the Board members present and voting with input from the Board, Committee members, District Counsel, and stakeholders as appropriate.

University Park Recreation District

Consideration of Resolution 2026-18, Assignment Current Members of Strategic Planning Committee
to Designated Seats

RESOLUTION 2026-18

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT ASSIGNING CURRENT MEMBERS OF THE STRATEGIC PLANNING COMMITTEE TO DESIGNATED SEATS; PROVIDING AN EFFECTIVE DATE FOR TERMS; AND PROVIDING AN EFFECTIVE DATE FOR RESOLUTION.

WHEREAS, the University Park Recreation District (the “District”) is a local unit of special-purpose government located in Manatee County, and established pursuant to Manatee County Ordinance 2018-29, as amended; and

WHEREAS, in July, 2025, the Board created the Strategic Planning Committee with staggard terms for committee members being one and two years initially and two years for subsequent terms; and
WHEREAS, the Board did not initially designate terms for seats;

WHEREAS, in July, 2025, the Board approved Resolution 2026-16 designating terms for the Strategic Planning Committee; and
WHEREAS, the Board desires to assign current members of the Strategic Planning Committee to each
seat.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT:

The Whereas Clauses are hereby adopted as findings of fact.
The Board assigns the current members of the Strategic Planning Committee to each seat as follows:

Seat 1 (2 year term): Ronni Loundy Seat 2 (1 year term): Jim Freedman Seat 3 (2 Year term): Ken Schreder Seat 4 (1 year term): J. Donald Sheets Seat 5 (2 year term): Barbara Somma

The terms shall be effective as of August 1, 2025 with the current terms ending July 31, 2026.
This resolution shall take effect immediately upon adoption.

PASSED AND ADOPTED THIS 	 DAY OF 	, 2026.

ATTEST:	UNIVERSITY PARK RECREATION DISTRICT

By:	
Secretary	Steve Heitzner, Chair

University Park Recreation District

Consideration of Resolution 2026-19, Assigning Current Members of the Finance Committee to Designated Seats

RESOLUTION 2026-19

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT ASSIGNING CURRENT MEMBERS OF THE FINANCE COMMITTEE TO DESIGNATED SEATS; PROVIDING AN EFFECTIVE DATE FOR TERMS; AND PROVIDING AN EFFECTIVE DATE FOR RESOLUTION.

WHEREAS, the University Park Recreation District (the “District”) is a local unit of special-purpose government located in Manatee County, and established pursuant to Manatee County Ordinance 2018-29, as amended; and

WHEREAS, in July, 2025, the Board created the Finance Committee with staggard terms for committee members being one and two years initially and two years for subsequent terms; and
WHEREAS, the Board did not initially designate terms for seats;

WHEREAS, in July, 2025, the Board approved Resolution 2026-16 designating terms for the Finance Committee; and
WHEREAS, the Board desires to assign current members of the Finance Committee to each seat.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE UNIVERSITY PARK RECREATION DISTRICT:

The Whereas Clauses are hereby adopted as findings of fact.
The Board assigns the current members of the Finance Committee to each seat as follows:

Seat 1 (2 year term): Tony Crisafio Seat 2 (1 year term): John Baran
Seat 3 (2 Year term): Richard Crouch Seat 4 (1 year term): Craig Dwight Seat 5 (2 year term): Alan Port

The terms shall be effective as of August 1, 2025 with the current terms ending July 31, 2026.
This resolution shall take effect immediately upon adoption.

PASSED AND ADOPTED THIS     DAY OF 	, 2026.

ATTEST:	UNIVERSITY PARK RECREATION DISTRICT

By:	

Secretary	Steve Heitzner, Chair

University Park Recreation District

Continued Discussion of the Updated PBM Operating Agreement Approved by UPCAI on May 15, 2026

University Park Recreation District

Update of Boardwalk/Outdoor Patio Project

University Park Country Club – Patio Deck Renovation | 7671 The Park Blvd, University Park, FL 34201

WILLIS SMITH CONSTRUCTION, INC.
Conceptual Cost Estimate

Architect:	Hoyt Architects – Sarasota, FL (AA0002434)	
Estimate Basis:	Conceptual – Hoyt Architects SD Drawings (A1.01–A7.01)	
Estimate Date:	June 2026	
Estimate Class:	AACE Class 5 Conceptual (±20–25%)	
Prepared By:	Robbie Gronbach | Willis Smith Construction, Inc.	

OPTION COMPARISON – COST SUMMARY	
Item		OPTION 1		OPTION 2	
General Conditions & Mobilization		$	58,975		51,250	

$

$

Demolition & Tree Removal	$	55,501	$

55,501

Concrete & Masonry (Stem Wall / Footing / SOG)

$	49,071

112,302

$

Structural Framing (Option 1 only)	$	76,100	$	-

Decking Surface (Option 1 only)

$	103,600

-

Aluminum Railings	$	68,600	$

$

Drainage System (Option 2 only)	$	-	$

68,600
27,500

✗ Arborist Report / Tree Removal Permitting

$

435,847

$

339,153

$

87,169

$

33,915

50,873

$

65,377

$

Subtotal – Direct Costs Indirect Cost (15%)
Design Contingency (20%)

24,000

$	24,000

Site Restoration

TOTAL ESTIMATED COST	$588,394	$423,942

KEY QUANTITIES (BASIS OF ESTIMATE)		
Existing Deck Area (total)		1,794 SF	Per A1.02 – Deck Plan (Existing)	
Existing Deck – Demolish (all)		1,794 SF	Full demolition both options	
Proposed New Patio Area		2,640 SF	Per A1.04 – Deck Plan (Proposed)	
Trellis / Pergola Coverage		NA	Per A1.04 – NOT INCLUDED in either option	
Perimeter Stem Wall & Footing (proposed)		~308 LF	Estimated from 2,640 SF irregular plan	
Aluminum Railing (new perimeter)		~280 LF	Exposed edges excl. building attachment	
Mature Trees – Remove (red dots A1.03)		7 EA	Mix of slash pine / live oak – large specimens	
Trellis Bearing Height		NA	Per A3.03 Proposed Elevations	
Slab Depth (Option 2)		4" SOG	Per client scope item 7–8	
Interior PT Deck Footings (Option 1)		~12 EA	Est. at 8' grid within 2,640 SF deck area	
EXCLUSIONS – NOT IN THIS ESTIMATE (EITHER OPTION)				
✗ Pergola / Motorized Louvered Trellis System			1,240 SF under trellis per A1.04/A1.05	
✗ Architect / Structural / MEP Engineering Fees			Design, permitting support, CA services	
✗ Manatee County Building & SWFWMD Permit Fees			by Owner	
✗ Owner's Contingency			Recommend 15–20% on top of GC total	
✗ FF&E (furniture, umbrellas, accessories)			Not a construction cost item	
✗ Electrical / Lighting			Future scope – site lighting, outlets, controls	
✗ Landscaping / Irrigation Restoration			Pending design plan	
✗ Underground Utility Conflicts			Unknown at this stage; verify with utility locates	
			May be required by Manatee County	

DISCLAIMER: This is a conceptual estimate. Accuracy range is ±20–25%. Costs reflect Florida Gulf Coast (Sarasota/Manatee County) market conditions as of June 2026. Unit costs are order-of-magnitude only; actual bid prices will be determined through the competitive bidding process. All quantities are taken from schematic level drawings by Hoyt Architects and must be verified by the design team prior to bidding. Willis Smith Construction, Inc. assumes no liability for variance between this estimate and final construction cost.

ASSUMPTIONS, BASIS OF ESTIMATE & CLARIFICATIONS
University Park Country Club – Patio Renovation	
#	Category	Note / Basis	
1	Quantity Basis	Existing deck = 1,794 SF (A1.02). Proposed patio = 2,640 SF (A1.04). Full demolition of existing deck assumed in both options. Trellis coverage = 1,234 SF (A1.04) — NOT included in either option.	
2	A1.03 Mark-Up	Red dots = 7 mature trees for removal. Green zones est. 700 SF	
3	Stem Wall & Footing	Perimeter stem wall assumed as 8" split face CMU, with continuous footing at -2'-0" (per A3.03 elevation). Total perimeter estimated at ~280 LF based on 2,640 SF irregular plan shape from A1.04.	
4	Option 1 – PT Framing	Pressure-treated framing assumes 6x6 posts on concrete piers at 8' grid, 3-ply beams, and 2x10 joists at 16" OC. Interior piers estimated at 12 EA. All hardware to be hot-dipped galvanized per Florida Building Code exposure requirements.	
5	Option 1 – Trex Decking	Trex Transcend® or Enhance® series assumed (mid-grade). Final product selection (color, profile) to be confirmed with Architect. Hidden fastener system included. High-end Trex Signature® could add $5–10/SF.	
6	Option 2 – Fill Quantity	Fill volume estimated at ~145 CY based on 2,640 SF footprint x 18" average depth (accounting for existing grade variability). Actual quantity to be confirmed by survey/grading plan. Source to be clean structural fill.	
7	Option 2 – Slab Finish	4" concrete SOG per client scope. Broom finish included. Decorative stamped or stained finish is estimated as an optional upgrade line item (3.11) – TBD with Architect.	
8	Option 2 – Drainage	Concrete slab option requires engineered drainage. Minimum 1/8" per foot slope to area drains specified. SWFWMD may require drainage calculations for impervious surface change. This is a critical coordination item.	
9	Aluminum Railings	42" height required by Florida Building Code for elevated structures. Infill type (stainless steel cable) is included as base, TBD with Architect – this could drive a significant cost range ($80–$180/LF for enhanced infill; eg. glass, composite, etc.). Railing quantity estimated at 280 LF perimeter.	
10	Tree Removal	7 trees per red dot count on A1.03. Large slash pines and live oaks in an active club setting require specialized rigging, lifts, and careful debris management. An arborist report and Manatee County tree removal permit will likely be required. Costs do not include regulatory fees.	
11	Trellis / Pergola	The 1,234 SF motorized aluminum louvered pergola shown on A1.04/A1.05 is EXCLUDED from both options per updated scope. If added in the future, estimate
$65–$85/SF installed for a mid-grade system.	
12	Market Conditions	Florida Gulf Coast (Sarasota/Manatee) construction market as of June 2026. Labor is above national average. Material costs remain elevated. Lead time on aluminu railing systems is 8–12 weeks.	
13	Accuracy & Next Steps	Class 5 estimate accuracy is ±20–25%. To improve accuracy, Willis Smith recommends: (1) Arborist report, (2) Civil survey/grade plan, (3) Structural engineer design for footing/stem wall, (4) Railing system selection with Architect.	

OPTION 1	PRESSURE-TREATED WOOD DECK WITH TREX® COMPOSITE DECKING
University Park Country Club – Patio Renovation	
Prepared by Willis Smith Construction, Inc. | June 2026 | Accuracy ±20–25%	
#	Description	Qty	Unit	Unit Cost	Total	
DIVISION 1 GENERAL CONDITIONS & MOBILIZATION	
1.01	Management and Supervision	17.0	WK	$1,650.00	$28,050	
1.02	General Requirements	17.0	WK	$925.00	$15,725	
1.03	Temporary fencing / site security	1.0	LS	$5,500.00	$5,500	
1.04	Dumpster & debris hauling	4.0	EA	$675.00	$2,700	
1.05	Portable facilities / site setup	1.0	LS	$5,500.00	$5,500	
1.06	Final clean-up & punch list	1.0	LS	$1,500.00	$1,500	
				Division 1 Subtotal	$58,975	
DIVISION 2 DEMOLITION & SITE CLEARING	
2.01	Demolish existing PT wood deck – entire area	1,794.0	SF	$5.00	$8,970	
2.02	Remove existing wood perimeter railings	318.0	LF	$10.00	$3,180	
2.03	Remove existing deck footings / concrete piers	25.0	EA	$250.00	$6,250	
2.04	Mature tree removal – large specimens (7 trees per A1.03)	7.0	EA	$3,750.00	$26,250	
2.05	Tree stump grinding & root clearing	7.0	EA	$525.00	$3,675	
2.06	Understory clearing & grubbing (black zone)	1.0	LS	$1,500.00	$1,500	
2.08	Subgrade rough grading & leveling	2,640.0	SF	$2.15	$5,676	
				Division 2 Subtotal	$55,501	
DIVISION 3 CONCRETE – PERIMETER STEM WALL, FOOTINGS & INTERIOR PIERS	
3.01	Continuous perimeter footing – 18"W x 12"D CIP concrete	17.1	CY	$800.00	$13,689	
3.02	Perimeter stem wall – 8" Split Face CMU, ~24" exposed height	822.4	SF	$35.00	$28,783	
3.03	Interior precast concrete framing piers for PT framing	12.0	EA	$550.00	$6,600	
				Division 3 Subtotal	$49,071	
DIVISION 6 PRESSURE-TREATED WOOD FRAMING	
6.02	PT posts – 6x6 on concrete piers, with hardware	12.0	EA	$300.00	$3,600	
6.03	PT beams – 3-ply 2x10 or 4x10, on post caps	2,640.0	SF	$8.00	$21,120	
6.04	PT joists – 2x10 @ 16" OC with joist hangers	2,640.0	SF	$9.00	$23,760	
6.05	PT blocking, bridging & rim boards	2,640.0	SF	$3.00	$7,920	
6.06	Galvanized hardware, joist hangers, post bases, bolts	1.0	LS	$8,500.00	$8,500	
6.07	Perimeter fascia - built-up composite wrap	280.0	LF	$40.00	$11,200	
				Division 6 Subtotal	$76,100	
DIVISION 6B TREX® COMPOSITE DECKING SYSTEM	
6B.01	Trex Transcend® or Enhance® composite deck boards – material	2,640.0	SF	$20.00	$52,800	
6B.02	Trex installation labor – hidden fastener system	2,640.0	SF	$15.00	$39,600	
6B.03	Trex starter boards, fascia boards & trim	280.0	LF	$40.00	$11,200	
				Division 6B Subtotal	$103,600	
DIVISION 5 ALUMINUM RAILING SYSTEM	
5.01	Aluminum perimeter railing – 42" H per code (supply & install)	280.0	LF	$165.00	$46,200	
5.02	Railing infill – stainless steel cable	280.0	LF	$80.00	$22,400	
5.03	Aluminum gate(s) – entry/exit from patio (NOT INCLUDED)	0.0	EA	$3,500.00	-	
				Division 5 Subtotal	$68,600	
DIVISION 32 SITE IMPROVEMENTS & RESTORATION	
32.01	Landscape restoration – replacement plantings (allowance)	1.0	LS	$15,000.00	$15,000	
32.02	Mulch & groundcover re-establishment	1.0	LS	$4,000.00	$4,000	
32.03	Irrigation adjustments (allowance)	1.0	LS	$5,000.00	$5,000	
				Division 32 Subtotal	$24,000	

SUBTOTAL – DIRECT CONSTRUCTION COSTS	$435,847

OPTION 2	CONCRETE SLAB ON GRADE WITH PERIMETER STEM WALL
University Park Country Club – Patio Renovation	
Prepared by Willis Smith Construction, Inc.| June 2026 | Accuracy ±20–25%	
#	Description	Qty	Unit	Unit Cost (High)	Total (High)	
DIVISION 1 GENERAL CONDITIONS & MOBILIZATION	
1.01	Management and Supervision	14.0	WK	$1,650.00	$23,100	
1.02	General Requirements	14.0	WK	$925.00	$12,950	
1.03	Temporary fencing / site security	1.0	LS	$5,500.00	$5,500	
1.04	Dumpster & debris hauling	4.0	EA	$675.00	$2,700	
1.05	Portable facilities / site setup	1.0	LS	$5,500.00	$5,500	
1.06	Final clean-up & punch list	1.0	LS	$1,500.00	$1,500	
Division 1 Subtotal	$51,250	

DIVISION 2 DEMOLITION & SITE CLEARING	
2.01	Demolish existing PT wood deck – entire area	1,794.0	SF	$5.00	$8,970	
2.02	Remove existing wood perimeter railings	318.0	LF	$10.00	$3,180	
2.03	Remove existing deck footings / concrete piers	25.0	EA	$250.00	$6,250	
2.04	Mature tree removal – large specimens (7 trees per A1.03)	7.0	EA	$3,750.00	$26,250	
2.05	Tree stump grinding & root clearing	7.0	EA	$525.00	$3,675	
2.06	Understory clearing & grubbing (black zone)	1.0	LS	$1,500.00	$1,500	
2.08	Subgrade rough grading & leveling	2,640.0	SF	$2.15	$5,676	
				Division 2 Subtotal	$55,501	
DIVISION 3 CONCRETE – PERIMETER STEM WALL, FILL, COMPACTION & SLAB ON GRADE	
3.01	Continuous perimeter footing – 18"W x 12"D CIP concrete	17.1	CY	$800.00	$13,689	
3.02	Perimeter stem wall – 8" Split Face CMU, ~24" exposed height	822.4	SF	$35.00	$28,783	
3.04	Waterproofing / dampproofing of stem wall	822.4	SF	$11.00	$9,046	
3.05	Clean structural fill – import & spread within stem wall	145.0	CY	$55.00	$7,975	
3.07	Mechanical compaction & density testing	2,640.0	SF	$2.00	$5,280	
3.08	4" concrete slab on grade – 3,000 PSI, 6x6 W2.9/W2.9 WWM	2,640.0	SF	$15.00	$39,600	
3.09	Vapor barrier – 10 mil poly under slab	2,640.0	SF	$1.00	$2,640	
3.10	Concrete finish – broom finish base (incl. in slab unit cost)	1.0	LS	-	-	
3.11	Decorative concrete finish upgrade – stamped or stained (OPTION NOT INCLUDED)	2,640.0	SF	-	-	
3.12	Concrete curing & sealer	2,640.0	SF	$1.00	$2,640	
3.13	Control joints – saw-cut at 10' grid	530.0	LF	$5.00	$2,650	
				Division 3 Subtotal	$112,302	
DIVISION 5 ALUMINUM RAILING SYSTEM	
5.01	Aluminum perimeter railing – 42" H per code (supply & install)	280.0	LF	$165.00	$46,200	
5.02	Railing infill – glass panels, cable, or aluminum pickets (TBD w/ Architect)	280.0	LF	$80.00	$22,400	
5.03	Aluminum gate(s) – entry/exit from patio	0.0	EA	$3,500.00	-	
				Division 5 Subtotal	$68,600	
DIVISION 7 DRAINAGE (CRITICAL FOR CONCRETE SLAB OPTION)	
7.01	Surface drainage – area drains in slab	5.0	EA	$2,500.00	$12,500	
7.02	Subsurface drainage piping to daylight / storm system	1.0	LS	$15,000.00	$15,000	
7.03	Slope & pitch verification (min. 1/8" per ft. on slab, included in slab unit cost)	1.0	LS	-	-	
				Division 7 Subtotal	$27,500	
DIVISION 32 SITE IMPROVEMENTS & RESTORATION	
32.01	Landscape restoration – replacement plantings (allowance)	1.0	LS	$15,000.00	$15,000	
32.02	Mulch & groundcover re-establishment	1.0	LS	$4,000.00	$4,000	
32.03	Irrigation adjustments (allowance)	1.0	LS	$5,000.00	$5,000	
Division 32 Subtotal	$24,000	

SUBTOTAL – DIRECT CONSTRUCTION COSTS	$339,153

Option 1 (PT Deck + Trex): ~17 weeks total  | Option 2 (Concrete Slab): ~14 weeks total | ⚠ Durations are preliminary estimates; subject to permitting, weather & subcontractor availability

WILLIS SMITH CONSTRUCTION, INC.
Preliminary Construction Schedule – University Park Country Club Patio Renovation

#	Phase	Activity / Description	Wks	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	

OPTIO N 1  PT DECK WITH TREX® COMPOSITE DECKING  Estimated Duration: ~17 Weeks	
1	Pre-Construction	Permitting, approvals & material procurement	4																		
2	Mobilization	Site setup, temp fencing & staging area	1																		
3	Demolition	Mature tree removal – 7 specimens (rigging required)	2																		
4	Demolition	Demo existing deck, railings & concrete footings	2																		
5	Demolition	Site clearing, grubbing & debris disposal	1																		
6	Concrete	Perimeter footing – excavation, form, pour & cure	2																		
7	Concrete	Perimeter stem wall – forming, pour & cure	2																		
8	Concrete	Interior concrete piers – 35 EA at 8' grid	2																		
9	PT Framing	PT posts, ledger & beam installation	1																		
10	PT Framing	PT joist framing, blocking & bridging	1																		
11	Trex Decking	Trex® composite deck board installation	2																		
12	Aluminum Railings	Perimeter aluminum railing system (supply & install)	2																		
13	Finishes	Perimeter fascia, trim, steps & accessories	1																		
14	Site Work	Landscaping restoration & irrigation adjustments	1																		
15	Closeout	Final inspections, punch list & owner turnover	2																		
ⓘ Key Notes: All durations are preliminary and subject to change pending permit timelines, weather, and subcontractor lead times.	
ESTIMATED TOTAL DURATION							← 17 WEEKS →									

OPTIO N 2  CONCRETE SLAB ON GRADE  Estimated Duration: ~14 Weeks	
1	Pre-Construction	Permitting, approvals & procurement	3																		
2	Mobilization	Site setup, temp fencing & staging area	1																		
3	Demolition	Mature tree removal – 7 specimens (rigging required)	2																		
4	Demolition	Demo existing deck, railings & concrete footings	2																		
5	Demolition	Site clearing, grubbing & debris disposal	1																		
6	Concrete	Perimeter footing – excavation, form, pour & cure	2																		
7	Concrete	Perimeter stem wall – forming, pour & cure	2																		
8	Earthwork	Structural fill import, placement & compaction	2																		
9	Concrete	Drainage, vapor barrier, WWM & slab pour	1																		
10	Concrete	Slab cure – minimum 7 days before loading	1																		
11	Concrete	Decorative finish – stain / stamp / seal (TBD)	1																		
12	Aluminum Railings	Perimeter aluminum railing system (supply & install)	2																		
13	Site Work	Landscaping restoration & irrigation adjustments	1																		
14	Closeout	Final inspections, punch list & owner turnover	2																		

ESTIMATED TOTAL DURATION

ⓘ Key Notes: ⚠Critical path – do not anchor railing until cured	
						← 14 WEEKS →										

SCHEDULE LEGEND

PCN / Closeout

Mobilization / Site

Demolition

Construction

Site Work & LA

⚠ FLORIDA MARKET SCHEDULE NOTES: (1) Manatee County building permit typically 4–8 weeks; tree removal permit adds 2–4 weeks — begin permitting immediately upon project award. (2) Florida rainy season (June–September) can add 10–15% to exterior concrete and framing durations; schedule wet-season pours early morning. (3) Aluminum railing systems typically carry 8–12 week lead time from fabricator — order must be placed concurrent with permit submission. (4) Tree removal by a licensed FL arborist is required; scheduling availability for large-crane rigging in Manatee County can add 1–2 weeks. (5) Concrete cure times are non-negotiable — do not allow construction loading on stem wall or slab before minimum cure per ACI 308.

	
University Park Recreation District

Consideration of Proposal(s) for Fitness Center Refurbishment

University Park Recreation District

Update on Member Pulse Survey

University Park Recreation District

Ratification of Payment Authorization No. 164

6/30/2026

University Park Recreation District

Payment Authorization No. 164

O&M - General Fund Expenses

Vendor
PFM
Phillips Feldman Group

Invoice 142344
154309

Description Business Plus License Annual Renewal Audit Fees

Amount
$	900.00
$	5,026.50

O&M - General Fund Expenses Total	$	5,926.50

	

Asst. Secretary/Secretary

Date	Invoice Number	
June 4, 2026	142344	
Payment Terms	Ou� Qate	
Upon Receipt	June 4, 2026	

pfm

BIii To;		

University Park Recreation District c/o PFM Group Consulting
3501 Quadrangle Blvd., Suite 270
Orlando, FL 32817 United States of America

1735 Market Street 42nd Floor Philadelphia, PA 19103
+1 (215) 5676100

eompany Address:

Remittance Options:
llllLMail.;_		
PFM Group Consulting LLC PO Box 65126
Baltimore, MD 21264-5126
United States of America

RE:	Billable expenses.

Expenses
Total Amount Due

$900.00
lli.!!J!Q

pfm

Da�e	lnvoi9e N1,1mQer	
June 4, 2026	142344	
Payment Terms	0ue Bate	
Upon Receipt	June 4, 2026	

Expense Supporting Detail	

	Worker	TransactlonJ)ate	Amount BIiied	
Software Subscriptions	Jennifer Walden	03/26/26	$900.00	

Software Subscriptions �
Total Expenses: $900.00

box

INVOICE
INV13459344
PO Number:

Sold To:
Pfm Asset Management LLC
Jennifer L Walden

Bill To:
Pfm Asset Management LLC
Jennifer Walden 1735 Market Street 42nd Floor
Philadelphia Pennsylvania 19103 United States

Account Number: Invoice Number: PO Number:
Invoice Date: Payment Due By: Payment Terms: Payment Method:

B01463525 INV13459344

03/26/2026
03/26/2026
Due Upon Receipt CreditCard

Service	Unit Price	Quantity	Subtotal	Tax	TOTAL	
Business Plus Account Licenses
Service Period: 03/26/2026-03/25/2027	$300.00	3	$900.00	$0.00	$900.00	
	Invoice Subtotal:	$900.00	
	Tax:	$0.00	
	Total:	$900.00	
	Balance
Due:	$0.00	
	Currency:	USD	

03/26/2026

Balance Due:

$0.00

Please note that failure to pay this invoice by the due date provided may result in suspension of services and the accrual of a late fee as outlined in the Box Service Agreement.

Payments remitted without reference to relevant invoice number(s) will not be processed and will be returned.

Need to Update your Credit Card? Submit new billing information securely online at: https://app.box.com/update (be sure to login as the Box administrator)

Account Number: Invoice Date: Invoice Number: Payment Due Date: Total Amount Due:

B01463525 03/26/2026 INV13459344 03/26/2026
$0.00

Amount Enclosed: 	

Copy of our W-9: https:l/cloud.app.box.com/v/Box-Billing-W9

For additional Billing information or to pay via credit card, please visit our support site: support.box.com

Box Inc. I 900 Jefferson Ave, Redwood City, CA 94063

Date:	6/11/2026	
Invoice Number:	154309	
Client:	10619	

C/O Paul Fay, Controller University Park Recreation District 7671 The Park Boulevard University Park, FL 34201

Please make your check payable to Phillips Feldman Group and enclose the top portion of this invoice with your payment.

You may make your payment online at www.pfgcpa.com by credit card, debit card or e-check or by calling our office.

For professional services rendered as follows:

Final billing for fees relative to the Audit for the period ending September 30, 2025	$1,773.25

Out of pocket costs including assembly/report production/preparation/electronic	$1,653.25 confirmations/FL auditor general checklists plus manual reports

Time incurred relative to FL auditor general financial condition assessment required by Fl	$955.00 statutes

Time incurred relative to lease accounting review	$645.00

Invoice Total:	$5 026 50

INVOICE
DUE AND PAYABLEUPON RECEIPT
A monthly finance charge of 1 1/2% will be applied on all unpaid items after 30 days.
This monthly finance charge is calculated at an Annual Percentage Rate of 18%.

\ l .� ,·
Phillips Feldman
GROUP

Certified Public Accountants
801 Laurel Oak Drive, Suite 303, Naples, FL 34108
P 239 566 1600 I F 239 566 1901 I pfgcpa.com