Westside Community Development District

Agenda August 13, 2019

-.             - -	-

Westside
Community Development District

135 W. Central Blvd., Suite 320, Orlando, FL 32801
Phone: 407-841-5524- Fax: 407-839-1526

August 6, 2019

Board of Supervisors Westside Community Development District

Dear  Board Members:

The Board of Supervisors of Westside Community Development District will meet Tuesday, August 13, 2019 at 11:00 AM at the Offices of Hanson, Walter & Associates, 8 Broadway Avenue, Suite 104, Kissimmee, FL 34741. Following is the advance agenda for the meeting:

Roll Call
Public Comment Period
Organizational Matters
A Appointment of Individuals to Fulfill Seats #3 & #5
Administration of Oaths of Office to Newly Appointed Board Members
Election of Officers
Consideration of Resolution 2019-22 Electing Officers
Approval of Minutes of the July 3, 2019 Meeting
Public Hearing
A Consideration of Resolution 2019-23 Adopting the Fiscal Year 2020 Budget and Relating to the Annual Apprpriations
B.  Consideration	of	Resolution	2019-24	Imposing   Special   Assessments	and Certifying an Assessment Roll
Financing Matters - Series 2005 & 2007 Refunding
A Consideration of Preliminary Special Assessment Methodology
Consideration of Resolution 2019-25 Declaring Special Assessments
Consideration of Resolution 2019-26 Setting a Public Hearing for Special Assessments
Financing Matters - Parcel K
A Consideration of Engineer's Report
Consideration of Master Assessment Methodology
Consideration of Resolution 2019-27 Declaring Special Assessments
Consideration of Resolution 2019-28 Setting a Public Hearing for Special Assessments
Staff Reports
Attorney
Engineer
District Manager's Report
Approval of Check Register
Balance Sheet and Income Statement
Approval of Fiscal Year 2020 Meeting Schedule
Discussion of Direct Bill Status
Supervisor's Requests
Other Business

Adjournment

The second order of business is the Public Comment Period where the public has  an opportunity to be heard on propositions coming before the Board as reflected on  the  agenda, and any other items.

The third order of business is the Organizational Matters. Section A is the appointment of individuals to fulfill Seats #3 & #5 and Section B is the administration of the Oath of Office to the newly appointed Board Members. There is no back-up material. Section C is the election of officers and Section Dis the consideration of Resolution 2019-22 electing officers. A copy of the Resolution is enclosed for your review.

The fourth order of business is the approval of the minutes of the July 3, 2019 meeting. The minutes are enclosed for your review.

The fifth order of business opens the public hearing for the Fiscal Year 2020 budget and assessments. Section A is the consideration of Resolution 2019-23 Adopting the Fiscal Year 2020 budget and relating to the annual appropriations. A copy of the Resolution  and  proposed budget are enclosed for your review. Section B is the consideration of Resolution 2019-24 imposing special assessments and certifying an assessment roll. A copy of the Resolution is enclosed for your review and the assessment roll will be available at the meeting for review.

The sixth order of business is financing matters for the Series 2005 & 2007 refunding. Section A is the consideration of the Preliminary Special Assessment Methodology report. A copy of the report is enclosed for your review. Section B is the consideration of Resolution 2019-25 declaring special assessments and Section C is the consideration of Resolution 2019-26 setting a public hearing for special assessments.  Both Resolutions will be provided under separate cover.

The seventh order of business is the financing matters for the Parcel K project. Section A is the consideration of the Engineer's Report. A copy of the report is enclosed for  your  review. Section B is the consideration of the Master Assessment Methodology Report. A copy of the report is enclosed for your review. Section C is the consideration of Resolution 2019-27 declaring special assessments and Section Dis the consideration of Resolution 2019-28 setting a public hearing for special assessments. Both Resolutions will be provided under separate cover.

The eighth order of business is the Staff Reports. Section C is the District Manager's Report. Section 1 includes the check register for approval and Section 2 includes the balance sheet and income statement for your review. Section 3 is the discussion of the direct bill status. A copy of the summary is enclosed for your review. Section 4 is the approval of the Fiscal Year 2020 meeting schedule. A sample meeting notice is enclosed for your review.

The balance of the agenda will be discussed at the meeting. In the meantime, if you have any questions, please contact me.

µ

Sincerely,

George S. Flint District Manager

CC:	Jan Carpenter, District Counsel Mark Vincutonis, District Engineer Darrin Mossing, GMS

Enclosures

S E.CTION Il l

S ECTION D

RESOLUTION 2019-22

A RESOLUTION ELECTING OFFICERS OF THE WESTSIDE COMMUNITY DEVELOPMENT DISTRICT

WHEREAS, the Board of Supervisors of the Westside Community Development District at a regular business eeting held on August 13, 2019 desires to elect the below recited persons to the offices specified.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE WESTSIDE COMMUNITY DEVELOPMENT DISTRICT:

1. The following persons were elected to the offices shown, to wit:

Chairman
Vice Chairman Treasurer
Assistant Treasurer Secretary
Assistant Secretary Assistant Secretary Assistant Secretary Assistant Secretary

PASSED AND ADOPTED THIS 13th DAY OF AUGUST, 2019.

Chairman / Vice Chairman

Secretary / Assistant Secretary

M INUTES

MINUTES OF MEETING WESTSIDE
COMMUNITY DEVELOPMENT DISTRICT

The regular meeting of the Board of Supervisors of the Westside Community Development District was held Wednesday, July 3, 2019 at 11:00 a.m. at the offices of Hanson Walter & Associates, 8 Broadway Avenue, Suite 104, Kissimmee, Florida.

Present and constituting a quorum were:

Bennett Ruedas Tom Franklin Scott Stewart Steven Rivera

Also present were:

Jason Showe Andrew d' Adesky Mark Vincutonis William Viasalyers Justin Rowan

Chairman Vice Chairman
Assistant Secretary Assistant Secretary

District Manager District Counsel District Engineer Field Manager
MBS Capital Markets

FIRST ORDER OF BUSINESS	Roll Call
Mr. Showe called the meeting to order and called the roll.

SECOND ORDER OF BUSINESS	Public Comment Period
There being none, the next item followed.

THIRD ORDER OF BUSINESS	Organizational Matters
Acceptance of Resignation of Keith Trace and Appointment of Individual to Fill the Board Vacancy with a Term Ending November 2020

On MOTION by Mr. Franklin seconded by Mr. Ruedas with all in favor Keith Trace's resignation was accepted.

Mr. Showe asked is there a nomination to fill that seat?

On MOTION by Mr. Ruedas seconded by Mr. Stewart with all in favor Steven Rivera was appointed to fill the unexpired term of office.

Appointment of Individuals to Fill Seats 3 & 5
This item deferred.

Administration of Oath of Office to Newly Appointed Board Members
Mr. Showe being a notary public of the State of Florida Administered the oath of office  to Mr. Rivera.
Mr. Showe stated behind the Oath of Office form is an information page and if you will fill that out before you leave today so we will have your contact information. Next is the Form 1 Statement of Financial Interests and this is required to be completed and turned in to the Supervisor of Elections in the County in which you reside within 30 days of today.  Behind that  is the final form financial statement and is required to be completed and filed within 60 days of leaving office and is there for information. As a member of the Board you are entitled to receive compensation of $200 per meeting and you can accept or waive compensation. The last item is a booklet on the Florida Commission on Ethics Guide to the Sunshine Amendment. As a Board Member you are now a public official and you cannot discuss anything that may come up for a vote with another Board Member outside of a publicly noticed meeting. That includes emails,  text messages, phone calls, any social media. You will notice when you get emails from us if other Board Members are on it, it will say please do not reply to all at the bottom as a reminder. You are not required to keep records from any of these meetings, that is our job as District Manager, we are the official record keeper. If you do keep anything we recommend you keep it separate from your personal files so if there is a public records request it is in one spot and your personal files are not intermingled.
Mr. d' Adesky stated we will send you a packet of information.

Consideration of Resolution 2019-19 Electing Officers
Mr. Showe stated at this time you have no Chair and we need to elect officers. At this time Ariel Lovera in our office serves as Treasurer, George Flint is Secretary and Jason Showe is an Assistant Secretary.

2

Mr. d' Adesky stated in order to execute checks they have to have their staff able to sign checks and other documents.
Mr. Showe stated Mr. Franklin serves as Vice Chair, Mr. Stewart and Mr. Ruedas serve as Assistant Secretaries.

On MOTION by Mr. Stewart seconded by Mr. Franklin with all in favor Resolution 2019-19 was approved reflecting the following officers: Mr. Ruedas Chairman, Torn Franklin Vice Chairman, Ariel Lovera Treasurer, George Flint Secretary, Scott Stewart, Steven Rivera and Jason Showe Assistant Secretaries.

FOURTH ORDER OF BUSINESS	Approval of the Minutes of the June 5, 2019
Meeting

On MOTION by Mr. Franklin seconded by Mr. Ruedas with all in favor the minutes of the June 5, 2019 meeting were approved, as presented.

FIFTH ORDER OF BUSINESS	Review and Acceptance of Fiscal Year 2018
Audit Report
Mr. Showe gave an overview of the audit report and stated we continue to have the same findings that we have had since 2011 related to the debt service payments not being made. The rest of the items they look at are in compliance and Counsel has reviewed it.
Mr. d' Adesky stated we have reviewed it and it is as clean as possible with the exception of the bonds that we have no power to correct.
Mr. Showe stated there are management responses to all these findings and the findings have been in there since 2011 and 2012.

On MOTION by Mr. Stewart seconded by Mr. Franklin with all in favor the Fiscal Year 2018 Audit was accepted and staff was authorized to transmit the final report to the State of Florida.

SIXTH ORDER OF BUSINESS	Consideration of Acquisition Agreement
Mr. d' Adesky stated the acquisition agreement is with Pulte for Windsor at Westside. They still have not given us comments on this document despite the fact that we sent it to them

3

in early May. We are approving it in substantially final form assuming they might have some minor comments. Having an acquisition agreement in advance will allow them to convey any infrastructure prior to the actual closing on the bonds and will allow those  pieces  of infrastructure to be reimbursable on the bond series. If they don't close we have a bond funding agreement so they are going to be paying my bills for the work we are doing on this currently. This is the same form we have used for Mattamy.

On MOTION by Mr. Ruedas seconded by Mr. Stewart with all in favor the acquisition agreement with Pulte for Windsor at Westside was approved in substantially final form and the Chairman was authorized to execute the agreement.

SEVENTH ORDER OF BUSINESS

This item was tabled.

EIGHTH ORDER OF BUSINESS

Consideration	of	Resolution	2019-20 Ratifying Conveyance of Property

Consideration of Resolution 2019-21

Mr. d'Adesky stated Resolution 2019-21 is approval of the execution of the Phase 2 Plat, approval of the dedications on the plat and approval of prior actions, severability, effective date. The dedications really don't change it is really how they drew the lines in the plat that change. It doesn't really impact anything that is coming to the CDD or add extra burden for the CDD in terms of maintenance or operational responsibilities.
Mr. Ruedas stated from what I understand in talking to the surveyor the geometry is identical to what was done before. What happened was an older version of the plat was platted, not the current version of the plat and a lot of things had changed between then and when we went in for platting and was inadvertently recorded. This replat changed that, it is not a scrivener's error it had to be a replat because  of tract names and easements from the old version to the intended version. We have taken measures to make sure that none of the property  had  been conveyed to anybody prior to the replat other than the pond.
Mr. d' Adesky stated the pond that is going to be transferred to the District the one that is marked Tract P3A Water Management Area, the way pond P3 was originally platted and transferred to the CDD it actually overlaps on lots 489, 488, 487 and 486. When we transferred out and transferred back those lots will be Mattamy lots. It still serves the same function for the

4

District, it still forms a component of the same stormwater system that is going to able to service that phase of the development.
Mr. Ruedas stated this resolution pretty much gives us the greenlight to be in front of Osceola County in case they are looking for it, which we anticipate they are.
Mr. d' Adesky stated this is pretty much the Osceola County required resolution, we use it in all our Districts in Osceola County.

On MOTION by Mr. Franklin seconded by Mr. Stewart with all in favor Resolution 2019-21 was approved.

NINTH ORDER OF BUSINESS	Presentation by MBS Capital Markets
Mr. Rowan stated I wanted to revisit an opportunity to refinance the Districts 2005 and 2007 bonds. At the last Board meeting I made a presentation that based on the interest rates we had assumed a month or two ago that a refunding could generate about 7% annual reduction in debt service for the 2005 Bonds and a 17% annual reduction in the debt service for the 2007 bonds. The Board had wanted to digest all that. Upon doing some additional research on timing the way the indentures dictate when the bonds can be refinanced is on any interest payment date, which is May 1 or November 1 and then there also needs to be a 30-day notice period to existing bondholders if bonds are going to be called. That means going forward we have to close on the bonds by October 1st of this year or April 1st of next year; those are the only two opportunities.
Mr. Stewart asked do the savings you mentioned include the cost of refinancing?
Mr. Rowan stated those are net costs of refinancing. The Board would  need  to go through most likely the assessment process because the principal amount of the bonds may increase slightly about 2% because we are rolling the closing costs into the new bond issue even though there still is a reduction in debt service. If we want to meet that deadline by this October, we would need to start the assessment process at the next Board meeting.
Mr. d' Adesky asked didn't we do an authorization resolution for this? I know we approved the underwriting agreement at the last meeting. I will bring an authorization resolution back to the next meeting that will ratify prior actions because we are going to have to do some work on this in good faith and based on this Board's direction that a refinancing is beneficial to the District.

5

Mr. Franklin stated it is, wasn't there would be no reason to do it; a 7% or 17% on the overall is gigantic.
Mr. Ruedas asked do you have the details on exactly what the principal increase would be and does that take into consideration that savings?
Mr. Rowan stated yes, I like to use the analogy that if you were refinancing  your mortgage you can roll in the closing costs of the mortgage and still have a reduction in the monthly payment as a result of lower interest rates.
Mr. Ruedas stated you have looked at the life of it and said 7% and 17% difference including rolling in the closing costs.
Mr. Rowan stated correct and again on each of those deals it is about a $200,000 increase in the total principal of the bonds that are outstanding today.
Mr. Showe stated because we are increasing principal we do have to send mailed notices to all the residents alerting them that we are increasing principal, however, their assessments will likely go down.
Mr. Ruedas asked can this all be done by August 1st?
Mr. d' Adesky stated yes.  We know it is coming, we can prepare the form of the letter  and have it ready to go and pretty much pull the trigger at the next meeting.
Technically this item and the plat was not on the agenda, there are no members of the public here it is just staff so we don't have to take additional public comment on those items.
I don't see any problem with the timeline, it is feasible to get it done by October 1st• Mr. Franklin stated if something changes before that we have the option not to do it. Mr. d' Adesky stated right.
Mr. Ruedas asked what interest rate are we at now?
Mr. Rowan stated on these refinancing's we assumed a 4.3% on each of them and rates have not moved dramatically in the last month. The existing rates are 5.65% and 7.2%.
Mr. Franklin stated I would say move forward with this.
Mr. d' Adesky stated we will bring back the appropriate resolutions and notices for the next meeting. Based on the agreement we had at the last meeting you are directing us to do this consensually as a Board.  We can bring all those items back for the next meeting and if we have to we can call a special meeting.

6

Mr. Rowan stated with respect to notices we are also looking at a concurrent schedule with Pulte's bond issuance and starting the assessment process at the next Board meeting as well so there will be two separate notices.

TENTH ORDER OF BUSINESS	Staff Reports
Attorney
Mr. d' Adesky stated we are going to contact Pulte about their timeline in getting document comments. They had some internal checklist they had us help them with, which was just for their own corporate business.
I think we had a question and I don't know that we resolved it on the road conveyance and whether that was finalized.
Mr. Showe stated I will double check on that.

Engineer
There being none, the next item followed.

Manager
Approval of Check Register
Mr. Showe presented the check register from May 29, 2019 through June 26, 2019 in the amount of $399,574.67.

On MOTION by Mr. Franklin seconded by Mr. Stewart with all in favor the check register was approved.

Balance Sheet and Income Statement
A copy of the balance sheet and income statement were included in the agenda package.

Discussion of Direct Bill Status
A copy of the direct bill status was included in the agenda package.

Statement of Financial Interests Filing Reminder
Mr. Showe stated Mr. Stewart and Ms. Nyariri have not turned in their forms yet.

7

ELEVENTH ORDER OF BUSINESS	Supervisor's Requests
There being none, the next item followed.

TWELFTH ORDER OF BUSINESS
There being none,

Other Business

On MOTION by Mr. Stewart seconded by Mr. Franklin with all in favor the meeting adjourned at 11:32 a.m.

Secretary/Assistant Secretary	ChairmanNice Chairman

8

S	ECTION V

S ECTION A

RESOLUTION 2019-23

THE ANNUAL APPROPRIATION RESOLUTION OF THE WESTSIDE COMMUNITY DEVELOPMENT DISTRICT (THE "DISTRICT") RELATING TO THE ANNUAL APPROPRIATIONS AND ADOPTING THE BUDGET FOR THE FISCAL YEAR BEGINNING OCTOBER 1, 2019, AND ENDING SEPTEMBER 30, 2020.

WHEREAS, the District Manager has, prior to the fifteenth (15th) day in June 2019, submitted to the Board of Supervisors (the "Board") a proposed budget for the next ensuing budget year along with an explanatory and complete financial plan for each fund of the Westside Community Development District, pursuant to the provisions of Section 190.008(2)(a), Florida Statutes; and

WHEREAS, at least sixty (60) days prior to the adoption of the proposed annual budget (the "Proposed Budget"), the District filed a copy of the Proposed Budget with the local governing authorities having jurisdiction over the area included in the District pursuant to the provisions of Section 190.008(2)(b), Florida Statutes; and

WHEREAS, the Board set August 13, 2019, as the date for a public hearing thereon and caused  notice   of   such   public   hearing   to  be  given   by   publication   pursuant  to  Section  l 90.008(2)(a), Florida Statutes; and

WHEREAS, Section 190.008(2)(a), Florida Statutes, requires that, prior to October I, of each year, the District Board by passage of the Annual Appropriation Resolution shall adopt a budget for the ensuing fiscal year and appropriate such sums of money as the Board deems necessary to defray all expenditures of the District during the ensuing fiscal year; and

WHEREAS, the District Manager has prepared a Proposed Budget, whereby the budget shall project the cash receipts and disbursements anticipated during a given time  period, including reserves for contingencies for emergency or other unanticipated expenditures during the fiscal year.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF WESTSIDE COMMUNITY DEVELOPMENT DISTRICT;

Section 1.	Budget

That the Board of Supervisors has reviewed the District Manager's Proposed  Budget, a copy of which is on file with the office of the District Manager and at the District's Records Office, and hereby approves certain amendments thereto, as shown in  Section 2 below.

That the District Manager's Proposed Budget, attached hereto as Exhibit "A," as amended by the Board, is hereby adopted in accordance with the provisions  of Section 190.008(2)(a), Florida Statutes, and incorporated herein by reference;

provided, however, that the comparative figures contained in the adopted budget may be subsequently revised as deemed necessary by the District Manager to reflect actual revenues and expenditures for Fiscal Year 2019 and/or revised projections for Fiscal Year 2020.

That the adopted budget, as amended, shall be maintained in the office of the District Manager and at the District's Records Office and identified as "The Budget for Westside Community Development District for the Fiscal Year Ending September 30, 2020," as adopted by the Board of Supervisors on August 13, 2019.

Section 2.	Appropriations

There is hereby appropriated out of the revenues of the Westside Community Development District, for the fiscal year beginning October 1, 2019, and ending September 30, 2020, the sum of$ 	to be raised by the levy of assessments and/or otherwise, which sum is deemed by the Board of Supervisors to be necessary to defray all expenditures of the District during said budget year, to be divided and appropriated in the following fashion:

TOTAL GENERAL FUND	$_	_

_	_	_	_

DEBT SERVICE FUND(S) -  SERIES 2005-1 & 2005-2	$_	_

_	_	_	_

DEBT SERVICE FUND(S)- SERIES 2007-1 & 2007-2	$ 	_

DEBT SERVICE  FUND(S)- SERIES 2018	$_	_

_	_	_	_

DEBT SERVICE FUND(S)- SERIES 2019	$_	_

_	_	_	_

TOTAL ALL FUNDS	$-------
Section 3.	Supplemental Appropriations

The Board may authorize by resolution, supplemental appropriations or revenue changes for any lawful purpose from funds on hand or estimated to be received within the fiscal year as follows:

Board may authorize a transfer of the unexpended balance or portion thereof of any appropriation item.

Board may authorize an appropriation from the unappropriated balance of any fund.

Board  may •increase any  revenue  or  income  budget  amount  to  reflect  receipt  of any additional unbudgeted monies and make the corresponding change to appropriations or the unappropriated balance.

The District Manager and Treasurer shall have the power within a given fund to authorize the transfer of any unexpected balance of any appropriation item or any portion thereof, provided such transfers do not exceed Ten Thousand ($10,000) Dollars or have the effect of causing more than 10% of the total appropriation of a given program or project to be transferred previously approved transfers included. Such transfer shall not have the effect of causing a more than
$10,000 or 10% increase, previously approved transfers included, to the original budget appropriation for the receiving program. Transfers within a program or project may be approved by the Board of Supervisors. The District Manager or Treasurer must establish administrative procedures which require information on the request forms proving that such transfer requests comply with this section.

Introduced, considered favorably, and adopted this 13th day of August, 2019.

ATTEST:		WESTSIDE	COMMUNITY DEVELOPMENT DISTRICT

Secretary/ Assistant Secretary

By:_ _ Its:,_ _

_   _   _   _ _

_   _   _   _  _

_   _ _

_   _  _

_ _ _ _ _

_ _ _ _ _

Westside
Community Development District

Proposed Budget Fiscal Year 2020

Presented by:

Westside
Community Development District

Table of Contents

1	Genera I Fund

2-8	General Fund Narrative

9	Series 2005-1 and 2005-2 Debt Service

10-11	Series 2005-1 and 2005-2 Amortization Schedules

12	Series 2007-1 and 2007-2 Debt Service

13-14	Series 2007-1 and 2007-2 Amortization Schedules

15	Series 2018 Debt Service

16-17	Series 2018 Amortization

Allocation Methodology- Series 2018

Series 2019 Debt Service

20-21	Series 2019 Amortization

Allocation Methodology - Series 2019

Capital Reserve Fund

Westside  CommuniQ!: Den:lopment Disb:ict

General Fund
Fiscal Year 2020

ADOPTED
BUDGET	ACTUAL
THRU	PROJECTED
NEXT	TOTAL
PROJECTED	PROPOSED
BUDGET	
FY 2019	D6/30/19	3MONTliS	9/30/19	FY2D20	

Maintenance Assessments	$681,730	$661,884	$19,846	$681,730	$589,434	
Maintenance Assessments - West Lucaya	$0	$2,829	$0	$2,829	$0	
Interest Income	$5,000	$10,015	$3,000	$13,015	$5,000	
Carry Forward Balance	$0	$0	$0	$0	$128,004	
TOTAL REVENUES	$686,730	$674,729	$22,846	$697,575	$722,437	

EXPENDITURES:						
Administrati ve;						
Supeivisor Fees	$12,000	$2,400	$3,000	$5,400	$12,000	
FICA Expense	$918	$184	$225	$409	$918	
Engineering Fees	$10,500	$1,419	$1,000	$2,419	$10,500	
Legal Services	$40,000	$12,839	$8,000	$20,839	$40,000	
Arbitrage	$1,350	$900	$1,000	$1,900	$3,250	
Management Fees	$39,784	$29,838	$9,946	$39,784	$40,978	
Information Technology	$1,000	$750	$250	$1,000	$2,200	
Dissemination	$9,500	$9,208	$1,750	$10,958	$16,500	
Trustee Fee	$6,000	$3,717	$5,475	$9,192	$14,667	
Assessment Roll Services	$5,000	$5,000	$0	$5,000	$10,000	
Auditing Services	$3,975	$3,825	$0	$3,825	$3,975	
Telephone	$100	$23	$20	$43	$100	
Postage	$2,250	$1,107	$1,144	$2,250	$2,250	
Insurance - General Liability	$8,600	$7,736	$0	$7,736	$8,600	
Printing and Binding	$1,500	$673	$827	$1,500	$1,500	
Legal Advertising	$1,800	$1,076	$724	$1,800	$1,800	
Miscellaneous Services	$1 , 250	$588	$80	$668	$1,250	
Office Supplies	$400	$61	$30	$91	$400	
Property Appraiser's Fee	$600	$555	$0	$555	$600	
Property Taxes	$10	$4	$0	$4	$10	
Dues, licenses & Subscriptions	$175	$175	$0	$175	$175	
Settlement Agreement Payment	$50,000	$53,750	$□	$53,750	$50,000	
TOTAL ADMIIIIISTRATIVE	$196,712	$135,828	$33,470	$169,298	$221,673	

Maintenance·						
Landscape Maintenance	$163,170	$113,963	$37,988	$151,950	$181,110	
Irrigation Repairs	$15,000	$2,578	$3,750	$6,328	$15,000	
Plant Replacement	$30,000	$0	$7,500	$7,500	$30,000	
Electric	$1,500	$232	$75	$307	$1,500	
Streetllghtlng	$73,000	$39,508	$13,200	$52,708	$73,000	
Irrigation Water	$58,000	$26,491	$900	$27,391	$58,000	
Property Insurance	$1,100	$923	$0	$923	$1,100	
Field Management	$18,566	$13,925	$4,642	$18,566	$19,123	
Lake & Wetland Maintenance	$22,800	$8,400	$3,300	$11,700	$22,800	
Misc. Contingency	$30 ,000	$5,558	$7,500	$13,058	$30,000	
Stormwater/Lake Repair	$15,000	$0	$3,750	$3,750	$15,000	
    TOTAL MAINTENANCE	$428,136	$211,Sn	$82,604 	$294,181	 	$446,633 	
TOTAL EXPENDITURES	$624,848	$347,405	$116,074	$463,479	$668,306	

Other Sources/(Uses)			
Transfer Out - Capital Reserve	($61,883)	$0	($61,883)	($61,883)	($54,132)	
SUBTOTAL OTHER SOURCES/(USESI		!$61,8831	 	$0	($61,883) 	!$61,883)	 	($54,132)	
EXCESS REVENUES (EXPENDITURES)	$0	$327,324	($155,111)	$172,213	$0	
illQlI	illQlll	illQll	illllli!	
Net Assessments	$681,730	$681,730	$681,730	$589,434	
Add: Discounts & Collections	 $43,515	$43,515	$43,515	$37 623		
Gross Assessments	$725,245	$725,245	$725,245	$627,057		
Units	      4720	4609	4609	3985		
Per Unit Assessment	$154	$157	$157	$157	

Net Assessments	
$681,730	$681,730	$681,730	$589,434	
Total Developable Uni ts	      4720	4609	4609	3985		
Total Net Assessments 	$144	$148	$148	$148	

REVENUES

Maintenance Assessments

The District will levy a Non-Ad Valorem assessment on all the assessable property within the District in order to pay for the operating expenditures during the Fiscal Year.

Interest Income

The District earns interest income on their checking account with SunTrust Bank. Interest is calculated on the average monthly collected balance in the operating.

EXPENDITURES

Administrative:

Su pervisor Fees

The Florida Statutes allows each board member to receive $200 per meeting not to exceed $4,800 in one year. The amount for the fiscal year is based upon 5 supervisors attending 12 meetings.

FICA Expense

Represents the Employer's share of Social Security and Medicare taxes withheld from Board of Supervisors checks.

En gineering Fees

The District's engineer, Hanson, Walter & Associates, will provide general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review of invoices, and other specifically requested assignments.

Legal Services

The District's legal counsel, Latham, Shuker, Eden & Beaudine, will provide general legal services to the District, i.e. attendance and preparation for monthly meetings, review of operating and maintenance contracts, and other specifically requested assignments.

2

Ar bitrage

The District has contracted with AMTEC, an independent certified public accountant, to annually calculate the District's Arbitrage Rebate Liability on the Series 2005, 2007, 2018, 2019 and the anticipated 2019 Special Assessment Revenue Bonds.

M anagement Fees

The District has contracted with Governmental Management Services-Central Florida, LLC to provide Management, Accounting and Recording Secretary Services for the District. The services include, but not limited to, recording and transcription of board meetings, administrative services, budget preparation, all financial reporting, annual audits, etc.

Information Technolo gy

Represents costs related to the District's accounting and information systems, District's website creation and maintenance, electronic compliance with Florida Statutes and other electronic data requirements.

Dissemination

The District is required by the Security and Exchange Commission to comply with Rule 15c2-12(b)(5) which relates to additional report requirements for unrated bond issues. The District has contracted with Lerner Reporting Services, Inc. to provide this service and the amount is based upon this contract. Governmental Management Services-Central Florida LLC provides this service for Debt Service Series 2018, Series 2019 and the anticipated Series 2019.

Trustee Fee

The District will pay annual fees for Series 2005, 2007, 2018, 2019 and the anticipated 2019 Special Assessment Revenue Bonds that are deposited with a Trustee at US Bank, N.A.

Assessment Roll Services

The District has contracted with Governmental Management Services-Central Florida, LLC for the collection of prepaid assessments, updating the District's Tax Roll and levying the annual assessment.

3

Auditing Services

The District is required to conduct an annual audit of its financial records by an Independent Certified Public Accounting Firm. The District has hired Berger, Toombs, Elam, Gaines & Frank.

Telephone

Telephone and fax machine expenses.

Postage

Represents postage cost used for District mailings including agenda packages, vendor checks and other correspondence.

Insurance - General Liabilit y

The District's general liability and public official's liability insurance coverage is provided by the Florida Insurance Alliance (FIA). FIA specializes in providing insurance coverage to governmental agencies.

Pri nting and Bin ding

Includes copy charges for printing of agenda packages, required mailings, and other special projects.

Legal Adve rt ising

The District is required to advertise various notices for monthly Board meetings and other public hearings in a newspaper of general circulation.

Miscellaneous Services

Bank charges and any other miscellaneous charges incurred by the District.

Office Supplies

Supplies used in the preparation and binding of agenda packages, required mailings, and other special projects.

4

Property Appraiser's Fee

Represents a fee charged by Osceola County Property Appraiser's office for assessment administration services.

Pro perty Taxes

Represents the estimated Non-Ad Valorem assessments on District property levied by Osceola County.

Dues, Licenses & Subscription s

The District is required to pay an annual fee to the Department of Economic Opportunity for $175. This is the only anticipated expenditure for this category .

Settlement Agreement Pa yment

Represents amount due on November 15, 2020 to JR. Davis Construction Company, Inc. per the Settlement Agreement dated November 10, 2014. The remaining two payments are as follow:

November 1, 2019
November  1, 2020

$50,000
$25,000

MAINTENANCE:

Lan dscape Maintenance

The District currently has a contract to maintain the landscaping starting at US 192 South to Goodman Road/ Florence Villa Grove Road intersection within the District, including: General (mowing, edging, trimming, weeding, pruning and maintenance), irrigation inspection, fertilization, Solara pond mowings and pest control services. The District has contracted with Yellowstone Landscape. Down To Earth (DTE) to provide same services to exterior landscape as part of Landscape Cost Share with Windsor at Westside CDD.

Description	Monthly
Amount	Annual
Amount	
Landscape Maintenance - Yellowstone	$12,662	$151,950	
Exterior Landscape& Irrigation - DTE	$935	$11,220	
Solara Phase 2 Pond Mowing - Yellowstone	$320	$3,840	
Roadway Extension - Yellowstone	$1,175	$14,100	
Total		$181,110	

5

Irrigation Repairs

The District pays Yellowstone Landscape for various repairs/replacements to the irrigation systems that include but are not limited to spray heads, nozzles, rotors, controllers, etc. any increase in amount is based on proposal by Yellowstone Landscape.

Plant Replacement 

Represents costs for maintenance of tree, shrub and other plant material replacements. Amount includes an enhancement proposal by Yellowstone Landscape.

Electric

The District has the following utility account(s) with Duke Energy to provide electricity for the common areas.

Account#	

Address	Estimated
Monthly Amount	Estimated
Annual Amount	
15704 70086	9000 W lrlo Bronson Memorial Hwy	$100	$1,200	
	Contingency	$25	$300	
Total			$1,500	

Str eetlight s

The District maintains the following streetlights with Duke Energy along Westside Boulevard.

Account#	

Address	Estimated Monthly Amount	Estimated Annual
Amount	
09047 36125	000 Westside Blvd Lite, Entrance	$4,412	$52,944	
	Contingency - Streetlight Additions		$20,056	
Total			$73,000	

6

Irri gation Water

The District has the following utility accounts with Toho Water Authority for reclaimed water.

Account#	

Address	Estimated
Monthly Amount	Estimated Annual
Amount	
2118575-920460	0 Westside Blvd Reclaim D	$2,094	$25,132	
2118575-1129340	0 Westside Blvd Reclaim	$2,610	$31,316	
2118575-1124768	2400 Blk Even Westside Blvd	$21	$252	
	Contingency		$1,300	
Total			$58,000	

Pro perty Insurance

The District's property insurance coverage is provided by Florida Insurance Alliance (FIA). FIA specializes in providing insurance coverage to governmental agencies.

Field M anagement

Provide onsite field management of contracts for District services such as landscape and lake maintenance. Services to include weekly site inspections, meetings with contractors, monitoring of utility accounts, attend Board meetings and respond to property owner phone calls and emails.

Lake and Wetland Maintenance

The District has a permit obligation to comply with certain conditions  for  the establishment and maintenance and monitoring of  upland/wetland conservation  areas and for maintenance of the lakes. The amount is based on current contracts with Aquatic Weed Management and Bio-tech Consulting Inc.

Monthly	Annual
Description	Amount	Amount	
Stormwater Pond Plant Management	$600 Mitigation Maintenance

Total	$7,200
$15,600	
	$22,800	

7

Miscellaneous Cont ingency

Any other miscellaneous charges incurred by the District.

St or mwater/ Lake Repair

Represents contingency for potential repairs to stormwater system.

Transfer Out - Capital Reserve

Estimated funds to be transferred to the Capital Projects funds for any capital outlay expenses.

8

Westside
Community Development District

Debt Service Fund
Series 2005-1 and Series 2005-2
Fiscal Year 2020

	ADOPTED
BUDGET	PROPOSED
BUDGET	
	FY 2019	FY 2020	

REVENUES:			
Assessments - Series 2005-1	$1,214,786	$607,104	
Assessments - Series 2005-2	$0	$180,010	
Carry Forward Surplus	$8,559	$256,227	

TOTAL REVENUES	 	$1,223,345	$1,043,341 

EXPENDITURES:		
Series 2005/ 2005-1
Interest - 11/1	
$399,173	
$192,806	
Interest - 5/1	$399,173	$192,806	
Principal - 5/1	$425,000	$225,000	
Series 2005-2
Interest - 11/1	
$0	
$63,421	
Interest - 5/1	$0	$63,421	
Principal - 5/1	$0	$75,000	
TOTAL EXPENDITURES	 	$1,223,345	$812,455	
EXCESS REVENUES/(EXPENDITURES)	 	$0		$230,886 	
Series 2005-1 November 1st Interest Payment	$186,450	
Series 2005-2 November 1st Interest Payment	 	$61,303	
Total	$247,753	

9

Date	Balance	Rate	Principal	Interest	Annual	
						
11/1/19	$ 6,825,000	5.65%		192,806.25	$	335,696	
5/1/20	$ 6,825,000	5.65%	225,000	192,806.25	$	
11/1/20	$ 6,600,000	5.65%		186;450.00	$	604,256	
5/1/21	$ 6,600,000	5.65%	235,000	186,450.00	$	
11/1/21	$ 6,365,000	5.65%		179,811.25	$	601,261	
5/1/22	$ 6,365,000	5.65%	250,000	179,811.25	$	
11/1/22	$ 6,115,000	5.65%		172,748.75	$	602,560	
5/1/23	$ 6,115,000	5.65%	270,000	172,748.75	$	
11/1/23	$ 5,845,000	5.65%		165,121.25	$	607,870	
5/1/24	$ 5,845,000	5.65%	285,000	165,121.25	$	
11/1/24	$ 5,560,000	5.65%		157,070.00	$	607,191	
5/1/25	$ 5,560,000	5.65%	295,000	157,070.00	$	
11/1/25	$ 5,265,000	5.65%		148,736.25	$	600,806	
5/1/26	$ 5,265,000	5.65%	315,000	148,736.25	$	
11/1/26	$ 4,950,000	5.65%		139,837.50	$	603,574	
5/1/27	$ 4,950,000	5.65%	335,000	139,837.50	$	
11/1/27	$ 4,615,000	5.65%		130,373.75	$	605,211	
5/1/28	$ 4,615,000	5.65%	355,000	130,373.75	$	
11/1/28	$ 4,260,000	5.65%		120,345.00	$	605,719	
5/1/29	$ 4,260,000	5.65%	370,000	120,345.00	$	
11/1/29	$ 3,890,000	5.65%		109,892.50	$	600,238	
5/1/30	$ 3,890,000	5.65%	395,000	109,892.50	$	
11/1/30	$ 3,495,000	5.65%		98,733.75	$	603,626	
5/1/31	$ 3,495,000	5.65%	420,000	98,733.75	$	
11/1/31	$ 3,075,000	5.65%		86,868.75	$	605,603	
5/1/32	$	3,075,000	5.65%	445,000	86,868.75	$	
11/1/32	$ 2,630,000	5.65%		74,297.50	$	606,166	
5/1/33	$	2,630,000	5.65%	470,000	74,297.50	$	
11/1/33	$ 2,160,000	5.65%		61,020.00	$	605,318	
5/1/34	$ 2,160,000	5.65%	495,000	61,020.00	$	
11/1/34	$ 1,665,000	5.65%		47,036.25	$	603,056	
5/1/35	$ 1,665,000	5.65%	525,000	47,036.25	$	
11/1/35	$ 1,140,000	5.65%		32,205.00	$	604,241	
5/1/36	$ 1,140,000	5.65%	555,000	32,205.00	$	
11/1/36	$	585,000	5.65%		16,526.25	$	603,731	
5/1/37	$	585,000	5.65%	585,000	16,526.25	$	601,526	
Totals			6,945,000	$	4,262,650	$ 11, 207,6so1	

10

Date	Balance	Rate	Principal	Interest	Annual	
						
11 /1/19	$	2,245,000	5.65%		63,421.25	$	110,952	
5/1/20	$	2,245,000	5.65%	75,000	63,421.25	$	
11/1/20	$ 2,170,000	5.65%		61,302.50	$	199,724	
5/1/21	$	2,170,000	5.65%	80,000	61,302.50	$	
11/1/21	$	2,090,000	5.65%		59,042.50	$	200,345	
5/1/22	$	2,090,000	5.65%	85,000	59,042 .50	$	
11/1/22	$	2,005,000	5.65%		56,641.25	$	200,684	
5/1/23	$	2,005,000	5.65%	85,000	56,641.25	$	
11/1/23	$	1,920,000	5.65%		54,240.00	$	195,881	
5/1/24	$	1,920,000	5.65%	90,000	54,240.00	$	
11/1/24	$	1,830,000	5.65%		51,697.50	$	195,938	
5/1/25	$ 1,830,000	5.65%	100,000	51,697.50	$	
11/1/25	$	1,730,000	5.65%		48,872.50	$	200,570	
5/1/26	$	1,730,000	5.65%	105,000	48,872.50	$	
11/1/26	$	1,625,000	5.65%		45,906.25	$	199,779	
5/1/27	$	1,625,000	5.65%	110,000	45,906.25	$	
11/1/27	$	1,515,000	5.65%		42,798.75	$	198,705	
5/1/28	$	1,515,000	5.65%	115,000	42,798.75	$	
11/1/28	$	1,400,000	5.65%		39,550.00	$	197,349	
5/1/29	$	1,400,000	5.65%	125,000	39,550.00	$	
11/1/29	$	1,275,000	5.65%		36,018.75	$	200,569	
5/1/30	$	1,275,000	5.65%	130,000	36,018.75	$	
11/1/30	$	1,145,000	5.65%		32,346.25	$	198,365	
5/1/31	$	1,145,000	5.65%	135,000	32,346.25	$	
11/1/31	$	1,010,000	5.65%		28,532.50	$	195,879	
5/1/32	$ 1,010,000	5.65%	145,000	28,532.50	$	
11/1/32	$	865,000	5.65%		24,436 .25	$	197,969	
5/1/33	$	865,000	5.65%	155,000	24,436.25	$	
11/1/33	$	710,000	5.65%		20,057.50	$	199,494	
5/1/34	$	710,000	5.65%	165,000	20,057.50	$	
11/1/34	$	545,000	5.65%		15,396.25	$	200,454	
5/1/35	$	545,000	5.65%	170,000	15,396.25	$	
11/1/35	$	375,000	5.65%		10,593.75	$	195,990	
5/1/36	$	375,000	5.65%	180,000	10,593.75	$	
11/1/36	$	195,000	5.65%		5,508.75	$	196,103	
5/1/37	$	195,000	5.65%	195,000	5,508.75	$	200,509	
Totals			2,285,000	$	1,400,256	$	3,6ss,2s6 1	

11

Westside
Community Development District
Debt Service Fund
Series 2007-1 and Series 2007-2
Fiscal Year 2020

	ADOPTED
BUDGET	PROPOSED
BUDGET	
	FY 2019	FY 2020	

REVENUES:				
Assessments - Series 2007-1		$1,427,360	$630,086	
Assessments - Series 2007-2		$0	$63,724	
Carry Forward Surplus		$10,200	$260,100	
TOTAL REVENUES		$1,437,560	$953,909	

EXPENDITURES:				

Series 2007/ 2007-1				
Interest - 11/1		$543,780	$234,720	
Interest - 5/1		$543,780	$234,720	
Principal - 5/1		$350,000	$170,000	

Series 2007-2				
Interest - 11/1		$0	$25,380	
Interest - 5/1		$0	$25,380	
Principal - 5/1		$0	$15,000	

TOTAL EXPENDITURES	 	$1,437,560	$705,200 

EXCESS REVENUES/(EXPENDITURES)	 	$0	$248,709 

12

Date	Balance	Rate	Principal	Interest	Annual	
						
11/1/19	$ 6,520,000	7.20%		234,720.00	$	352,482	
5/1/20	$ 6,520,000	7.20%	170,000	234,720.00	$	
11/1/20	$	6,350 ,000	7.20%		228,600.00	$	633,320	
5/1/21	$ 6,350,000	7.20%	180,000	228,600.00	$	
11/1/21	$ 6,170,000	7.20%		222,120.00	$	630,720	
5/1/22	$	6,170,000	7.20%	190,000	222,120.00	$	
11/1/22	$	5,980,000	7.20%		215,280 .00	$	627,400	
5/1/23	$	5,980,000	7.20%	210,000	215,280.00	$	
11/1/23	$	5,770,000	7.20%		207,720.00	$	633,000	
5/1/24	$	5,770 ,000	7.20%	220,000	207,720.00	$	
11/1/24	$ 5,550,000	7.20%		199,800.00	$	627,520	
5/1/25	$	5,550,000	7.20%	240,000	199,800.00	$	
11/1/25	$	5,310,000	7.20%		191,160.00	$	630,960	
5/1/26	$	5,310,000	7.20%	260,000	191,160.00	$	
11/1/26	$	5,050,000	7.20%		181,800.00	$	632,960	
5/1/27	$	5,050,000	7.20%	275,000	181,800.00	$	
11/1/27	$	4,775,000	7.20%		171,900.00	$	628,700	
5/1/28	$	4,775,000	7.20%	300,000	171,900.00	$	
11/1/28	$	4,475,000	7.20%		161,100.00	$	633,000	
5/1/29	$ 4,475,000	7.20%	315,000	161,100.00	$	
11/1/29	$ 4,160,000	7.20%		149,760.00	$	625,860	
5/1/30	$ 4,160,000	7.20%	345,000	149,760.00	$	
11/1/30	$	3,815,000	7.20%		137,340.00	$	632,100	
5/1/31	$	3,815,000	7.20%	365,000	137,340.00	$	
11/1/31	$ 3,450,000	7.20%		124,200.00	$	626,540	
5/1/32	$ 3,450,000	7.20%	390,000	124,200.00	$	
11/1/32	$	3,060,000	7.20%		110,160.00	$	624,360	
5/1/33	$	3,060,000	7.20%	425,000	110,160.00	$	
11/1/33	$ 2,635,000	7.20%		94,860.00	$	630,020	
5/1/34	$	2,635,000	7.20%	455,000	94,860.00	$	
11/1/34	$	2,180,000	7.20%		78,480.00	$	628,340	
5/1/35	$	2,180,000	7.20%	485,000	78,480.00	$	
11/1/35	$ 1,695,000	7.20%		61,020.00	$	624,500	
5/1/36	$ 1,695,000	7.20%	525,000	61,020.00	$	
11/1/36	$ 1,170,000	7.20%		42,120.00	$	628,140	
5/1/37	$ 1,170,000	7.20%	560,000	42,120.00		
11/1/37	$	610,000	7.20%		21,960 .00	$	624,080	
5/1/38	$	610,000	7.20%	610,000	21,960.00	$	631,960	
Totals			6,610,000	$	5,695,962	$ 12,3os,962 1	

13

Date	Balance	Rate	Principal	Interest	Annual

11/1/19	$	705,000	7.20%		25,380.00	$	38,383	
5/1/20	$	705,000	7.20%	15,000	25,380.00	$	
11/1/20	$	690,000	7.20%		24,840.00	$	65,220	
5/1/21	$	690,000	7.20%	20,000	24,840.00	$	
11/1/21	$	670,000	7.20%		24,120.00	$	68,960	
5/1/22	$	670,000	7.20%	20,000	24,120.00	$	
11/1/22	$	650,000	7.20%		23,400.00	$	67,520	
5/1/23	$	650,000	7.20%	20,000	23,400.00	$	
11/1/23	$	630,000	7.20%		22,680.00	$	66,080	
5/1/24	$	630,000	7.20%	25,000	22,680.00	$	
11/1/24	$	605,000	7.20%		21 ,780 .00	$	69,460	
5/1/25	$	605,000	7.20%	25,000	21,780.00	$	
11/1/25	$	580,000	7.20%		20,880.00	$	67,660	
5/1/26	$	580,000	7.20%	25,000	20,880.00	$	
11/1/26	$	555,000	7.20%		19,980.00	$	65,860	
5/1/27	$	555,000	7.20%	30,000	19,980.00	$	
11/1/27	$	525,000	7.20%		18,900.00	$	68,880	
5/1/28	$	525,000	7.20%	30,000	18,900.00	$	
11/1/28	$	495,000	7.20%		17,820.00	$	66,720	
5/1/29	$	495,000	7.20%	35,000	17,820.00	$	
11/1/29	$	460,000	7.20%		16,560.00	$	69,380	
5/1/30	$	460,000	7.20%	35,000	16,560.00	$	
11/1/30	$	425,000	7.20%		15,300.00	$	66,860	
5/1/31	$	425,000	7.20%	40,000	15,300.00	$	
11/1/31	$	385,000	7.20%		13,860.00	$	69,160	
5/1/32	$	385,000	7.20%	45,000	13,860.00	$	
11/1/32	$	340,000	7.20%		12,240.00	$	71,100	
5/1/33	$	340,000	7.20%	45,000	12,240.00	$	
11/1/33	$	295,000	7.20%		10,620.00	$	67,860	
5/1/34	$	295,000	7.20%	50,000	10,620.00	$	
11/1/34	$	245,000	7.20%		8,820.00	$	69,440	
5/1/35	$	245,000	7.20%	55,000	8,820.00	$	
11/1/35	$	190,000	7.20%		6,840.00	$	70,660	
5/1/36	$	190,000	7.20%	60,000	6,840.00	$	
11/1/36	$	130,000	7.20%		4,680.00	$	71,520	
5/1/37	$	130,000	7.20%	65,000	4,680.00		
11/1/37	$	65,000	7.20%		2,340.00	$	72,020	
5/1/38	$	65,000	7.20%	65,000	2,340.00	$	67,340	

Totals			
715,000	
$	625,083	$	1,340,083 I	

14

Westside
Community: Development District

	Debt Service Fund		
	Series2018		
	Fiscal Year 2020		
	ADOPTED	ACTUAL	PROJECTED	TOTAL	PROPOSED	
	BUDGET	THRU	NEXT	PROJECTED	BUDGET	
	FY 2019	06/30/19	3 MONTHS	9/30/19	FY2020	

REVENUES:					
Assessments	$230,130	$233,993	$0	$233,993	$230,130	
Interest	$0	$445	$120	$565	$0	
Carryforward Surplus (1)	$89,025	$89,305	$0	$89,305	$95,813	

TOTAL REVENUES	 	$319,155	$323,743	$120	$323,863	$325,943

EXPENDITURES:		
Interest -11/1	$89,025	$89,025	$0	$89,025	$87,775	
Interest - 5/1	$89,025	$89,025	$0	$89,025	$87,775	
Principal - 5/1	$50,000	$50,000	$0	$50,000	$55,000	

TOTAL EXPENDITURES	 	$228,050	$228,050	$0	$228,050	$230,550

EXCESS REVENUES/(EXPENDITURES)	 	$91,105	$95,693	$120	$95,813	$95,393

Interest - 11/1/2020	$86,400

(1) Canyforward Surplus is net of Debt Service Reserve Funds

15

Date	Balance	Principal	Interest	Annual	
11/1/19	$ 3,440,000	$	$	87,775.00	$	226,800	
5/1/20	$ 3,440,000	$	55,000	$	87,775.00	$	
11/1/20	$ 3,385,000	$	$	86,400.00	$	229,175	
5/1/21	$ 3,385,000	$	55,000	$	86,400.00	$	
11/1/21	$ 3,330,000	$	$ 85,025.00	$	226,425	
5/1/22	$ 3,330,000	$	60,000	$ 85,025.00	$	
11/1/22	$ 3,270,000	$	$ 83,525.00	$	228,550	
5/1/23	$ 3,270,000	$	60,000	$ 83,525.00	$	
11/1/23	$ 3,210,000	$	$ 82,025.00	$	225,550	
5/1/24	$ 3,210,000	$	65,000	$ 82,025.00	$	
11/1/24	$ 3,145,000	$	$ 80,400.00	$	227,425	
5/1/25	$ 3,145,000	$	70,000	$ 80,400.00	$	
11/1/25	$ 3,075,000	$	$ 78,650.00	$	229,050	
5/1/26	$ 3,075,000	$	70,000	$ 78,650.00	$	
11/1/26	$ 3,005,000	$	$ 76,900.00	$	225,550	
5/1/27	$ 3,005,000	$	75,000	$	76,900.00	$	
11/1/27	$ 2,930,000	$	$	75,025.00	$	226,925	
5/1/28	$ 2,930,000	$	80,000	$ 75,025.00	$	
11/1/28	$ 2,850,000	$	$ 73,025.00	$	228,050	
5/1/29	$ 2,850,000	$	85,000	$ 73,025.00	$	
11/1/29	$ 2,765,000	$	$ 70,900.00	$	228,925	
5/1/30	$ 2,765,000	$	90,000	$ 70,900.00	$	
11/1/30	$	2,675,000	$	$ 68,650.00	$	229,550	
5/1/31	$ 2,675,000	$	95,000	$ 68,650.00	$	
11/1/31	$ 2,580,000	$	$ 66,275.00	$	229,925	
5/1/32	$ 2,580,000	$ 100,000	$	66,275.00	$	
11/1/32	$ 2,480,000	$	$ 63,775.00	$	230,050	
5/1/33	$ 2,480,000	$ 105,000	$	63,775.00	$	
11/1/33	$ 2,375,000	$	$	61,150.00	$	229,925	
5/1/34	$ 2,375,000	$ 110,000	$	61,150.00	$	
11/1/34	$ 2,265,000	$	$	58,400.00	$	229,550	
5/1/35	$ 2,265,000	$ 115,000	$ 58,400.00	$	
11/1/35	$ 2,150,000	$	$	55,525.00	$	228,925	

16

Date	Balance	Principal	Interest	Annual	
5/1/36	$ 2,150,000	$ 120,000	$ 55,525.00	$	
11/1/36	$ 2,030,000	$	$ 52,525.00	$	228,050	
5/1/37	$ 2,030,000	$ 125,000	$ 52,525 .00	$	
11/1/37	$ 1,905,000	$	$ 49,400.00	$	226,925	
5/1/38	$ 1,905,000	$ 130,000	$ 49,400.00	$	
11/1/38	$ 1,775,000	$	$ 46,150.00	$	225,550	
5/1/39	$ 1,775,000	$ 140,000	$ 46,150.00	$	
11/1/39	$ 1,635,000	$	$ 42,510.00	$	228,660	
5/1/40	$ 1,635,000	$ 145,000	$ 42,510.00	$	
11/1/40	$ 1,490,000	$	$ 38,740.00	$	226,250	
5/1/41	$ 1,490,000	$ 155,000	$ 38,740 .00	$	
11/1/41	$ 1,335,000	$	$ 34,710.00	$	228,450	
5/1/42	$ 1,335,000	$ 165,000	$ 34,710.00	$	
11/1/42	$ 1,170,000	$	$ 30,420.00	$	230,130	
5/1/43	$ 1,170,000	$ 170,000	$ 30,420.00	$	
11/1/43	$ 1,000,000	$	$ 26,000.00	$	226,420	
5/1/44	$ 1,000,000	$ 180,000	$ 26,000.00	$	
11/1/44	$	820,000	$	$ 21,320.00	$	227,320	
5/1/45	$	820,000	$ 190,000	$ 21,320.00	$	
11/1/45	$	630,000	$	$ 16,38 0.00	$	227,700	
5/1/46	$	630,000	$ 200,000	$ 16,380.00	$	
11/1/46	$	430,000	$	$ 11,180.00	$	227,560	
5/1/47	$	430,000	$ 210,000	$ 11,180.00	$	
11/1/47	$	220,000	$	$	5,720.00	$	226,900	
5/1/48	$	220,000	$ 220,000	$	5,720.00	$	
11/1/48	$	$	$	$	225,720	
Totals	$ 3,490,000	$ 3,466,663.33	$	6,956,663 1	

17

WESTSIDE
COMMUNTIY DEVELOPMENT DISTRICT SPECIAL ASSESSMENT REVENUE BONDS, SERIES 2018

 	PRODUCT	

Townhomes
Single Family 40'
Single Family 50'

TOTAL	ALLOCATION METHODOLOGY - SERIES 2018 BONDS
For Solara Phase 1 Assessment Area

Net Annual	Gross Annual
Allocation of Par			Maximum		Debt		Debt Debt Per Product	Total Par	Annual  Debt	Assesssment	Assessment Per
No. of Units	Type	Debt Per Unit	Service	Per Unit	Unit (1)

76	$	757,829	$	9,971	$	49,971	$	658	$	699
92	$	1,009,109	$	10,969	$	66,540	$	723	$	769
144	$	1,723,062	$	11,966	$	113,618	$	789	$	839

312	$	3,490,000	$	230,129	

(1) This amount includes collection fees and early payment discounts when collected on the Osceola County Tax Bill
* Unit mix is subject to change based on market and other factors	

18

Westside
Community Development District

Debt Service Fund Series2019
Fiscal Year 2020

	PROPOSED
BUDGET		ACTUAL
THRU	PROJECTED
NEXT	TOTAL
PROJECTED	PROPOSED
BUDGET	
	FY 2019		06/30/19	3MONTHS	9/30/19	FY 2020	

REVENUES:							
Bonds Proceeds		$0	$186,374	$0	$0	$0	
Assessments		$0	$0	$0	$0	$203,190	
Interest		$0	$89	$120	$209	$0	
Carryforward Surplus (1)		$0	$0	$0	$0	$84,779	

TOTAL REVENUES	 $0	$186,463	$120	$209	$287,969

EXPENDITURES:		
Interest• 11/1	$0	$0	$0	$0	$84,779	
Interest - 5/1	$0	$0	$0	$0	$73,721	
Principal - 5/1	$0	$0	$0	$0	$55,000	

TOTAL EXPENDITURES	 $0		$0		$0		$0	$213,499 EXCESS REVENUES/(EXPENDITURES)	 $0	$186,463	$120	$209		$74,470
Interest - 11/1/2020	$72,724

(1)'Cariyforward Surplus is net of Debt Service Reserve Funds

19

Date	Balance	Principal	Interest	Annual

11/1/19	$ 3,230,000	$	$ 84,779	$ 84,779	
5/1/20	$ 3,230,000	$	55,000	$ 73,721	$	
11/1/20	$ 3,175,000	$	$ 72,724	$ 201,444	
5/1/21	$ 3,175,000	$	55,000	$ 72,724	$	
11/1/21	$ 3,120,000	$	$ 71,727	$ 199,451	
5/1/22	$ 3,120,000	$	60,000	$ 71,727	$	
11/1/22	$ 3,060,000	$	$ 70,639	$ 202,366	
5/1/23	$ 3,060,000	$	60,000	$ 70,639	$	
11/1/23	$ 3,000,000	$	$ 69,552	$ 200,191	
5/1/24	$ 2,935,000	$	65,000	$ 69,552	$	
11/1/24	$ 2,935,000	$	$ 68,374	$ 202,926	
5/1/25	$ 2,935,000	$	65,000	$ 68,374	$	
11/1/25	$ 2,870,000	$	$ 67,106	$ 200,480	
5/1/26	$ 2,870,000	$	70,000	$ 67,106	$	
11/1/26	$ 2,800,000	$	$ 65,741	$ 202,848	
5/1/27	$ 2,800,000	$	70,000	$ 65,741	$	
11/1/27	$ 2,730,000	$	$ 64,376	$ 200,118	
5/1/28	$ 2,730,000	$	75,000	$ 64,376	$	
11/1/28	$ 2,655,000	$	$ 62,914	$ 202,290	
5/1/29	$ 2,580,000	$	75,000	$ 62,914	$	
11/1/29	$ 2,580,000	$	$ 61,451	$ 199,365	
5/1/30	$ 2,580,000	$	80,000	$ 61,451	$	
11/1/30	$ 2,500,000	$	$ 59,601	$ 201,053	
5/1/31	$ 2,500,000	$	85,000	$ 59,601	$	
11/1/31	$ 2,415,000	$	$ 57,636	$ 202,237	
5/1/32	$ 2,415 ,000	$	90,000	$ 57,636	$	
11/1/32	$ 2,325,000	$	$ 55,554	$ 203,190	
5/1/33	$ 2,325,000	$	90,000	$ 55,554	$	
11/1/33	$ 2,235,000	$	$ 53,473	$ 199,028	
5/1/34	$ 2,235,000	$	95,000	$ 53,473	$	
11/1/34	$ 2,140,000	$	$ 51,276	$ 199,749	
5/1/35	$ 2,140,000	$	100,000	$ 51,276	$	
11/1/35	$ 2,040,000	$	$ 48,964	$ 200,240	
5/1/36	$ 2,040,000	$	105,000	$ 48,964	$	
11/1/36	$ 1,935,000	$	$ 46,536	$ 200,499	
5/1/37	$ 1,935,000	$	110,000	$ 46,536	$	
11/1/37	$ 1,825,000	$	$ 43,992	$ 200,528	
5/1/38	$ 1,825,000	$	115,000	$ 43,992	$	

20

11/1/38	$ 1,710,000	$	$	41,333	$	200,324	
5/1/39	$ 1,590,000	$	120,000	$	41,333	$	
11/1/39	$ 1,590,000	$	$	38,558	$	199,890	
5/1/40	$ 1,590,000	$	125,000	$	38,558	$	
11/1/40	$ 1,465,000	$	$	35,526	$	199,084	
5/1/41	$ 1,465,000	$	135,000	$	35,526	$	
11/1/41	$ 1,330,000	$	$	32,253	$	202,779	
5/1/42	$ 1,330,000	$	140,000	$	32,253	$	
11/1/42	$ 1,190,000	$	$	28,858	$	201,110	
5/1/43	$ 1,190,000	$	145,000	$	28,858	$	
11/1/43	$ 1,045,000	$	$	25,341	$	199,199	
5/1/44	$ 1,045,000	$	155,000	$	25,341	$	
11/1/44	$	890,000	$	$	21,583	$	201,924	
5/1/45	$	890,000	$	160,000	$	21,583	$	
11/1/45	$	730,000	$	$	17,703	$	199,285	
5/1/46	$	730,000	$	170,000	$	17,703	$	
11/1/46	$	560 ,000	$	$	13,580	$	201,283	
5/1/47	$	560,000	$	180,000	$	13,580	$	
11/1/47	$	380,000	$	$	9,215	$	202,795	
5/1/48	$	380,000	$	185,000	$	9,215	$	
11/1/48	$	195,000	$	$	4,729	$	198,944	
5/1/49	$	195,000	$	195,000	$	4,729	$	199,729	
Totals	$ 3,230,000	$ 2,879,124	$ 6,109,124		

 	Date	Balance	Principal	Interest	Annual

I

21

WESTSIDE
COMMUNITY DEVELOPMENT DISTRICT SPECIAL ASSESSMENT REVENUE BONDS, SERIES 2019

 	PRODUCT	

Townhomes Single Family 40'
Single Family 50'

TOTAL	ALLOCATION METHODOLOGY - SERIES 2019 BONDS
For Solara Phase 2 Assessment Area

Net Annual	Gross Annual
Allocation of Par			Maximum		Debt		Debt Debt Per Product	Total Par	Annual  Debt	Assesssment	Assessment Per
No. of Units	Type	Debt Per Unit	Service	Per Unit	Unit (1)

86	$	895,487	$	12,495	$	56,507	$	657	$	699
122	$	1,397,376	$	11,454	$	88,189	$	723	$	769
75	$	937,137	$	10,413	$	59,150	$	789	$	839

283	$	3,230,000	$	203,846	

(1) This amount includes collection fees and early payment discounts when collected on the Osceola County Tax Bill
* Unit mix is subject to change based on market and other factors	

22

Westside
Communi1;Jl Development District
Capital Reserve Fund
Fiscal Year 2020

	ADOPTED
BUDGET	ACTUAL
THRU	PROJECTED
NEXT	TOTAL
PROJECTED	PROPOSED
BUDGET	
	FY2019	06/30/19	3 MONTHS	09/30/19	FY2020	

REVENUES:						
Beginning Fund Balance	$0	$299,094	$0	$299,094	$366,672	
Transfer In	$61,883	$0	$61,883	$61,883	$54,132	
Interest Income	$0	$5,695	$0	$5,695	$5,000	
TOTAL REVENUES	$61,883	$304,789	$61,883	$366,672	$425,803	

EXPENDITURES:						
Capital Outlay	$0	$0	$0	$0	$0	
TOTAL EXPENDITURES	$0	$0	$0	$0	$0	
						
EXCESS REVENUES/(EXPENDITURES)	$61,883	$304,789	$61,883	$366,672	$425,803	

•

23

SECTION 8

RESOLUTION 2019-24

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE WESTSIDE COMMUNITY DEVELOPMENT DISTRICT IMPOSING SPECIAL ASSESSMENTS AND CERTIFYING AN ASSESSMENT ROLL; PROVIDING A SEVERABILITY CLAUSE; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the Westside Community Development District ("the District") is a local unit of special-purpose government established pursuant to Chapter 190, Florida Statutes for the purpose of providing, operating and maintaining infrastructure improvements, facilities and services to the lands within the District; and

WHEREAS, the District is located in Osceola County, Florida (the "County"); and

WHEREAS, the District has constructed or acquired various infrastructure improvements and provides certain services in accordance with the District's adopted Improvement Plan and Chapter 190, Florida Statutes; and

WHEREAS, the Board of Supervisors of the District ("Board") hereby determines to undertake various operations and maintenance activities described in the District's budget for Fiscal Year 2019-2020 ("Operations and Maintenance Budget"), attached hereto as Exhibit "A" and incorporated by reference herein; and

WHEREAS, the District must obtain sufficient funds to provide for the operation and maintenance of the services and facilities provided by the District as described in the District's budget for Fiscal Year 2019-2020; and

WHEREAS, the provision of such services, facilities, and operations is a benefit to lands within the District; and

WHEREAS, Chapter 190, Florida Statutes, provides that the District may impose special assessments on benefitted lands within the District; and

WHEREAS, The District has previously levied an assessment for debt service, which the District desires to collect on the tax roll for platted lots and a portion of unplatted lots pursuant to the Uniform Method and which is also indicated on Exhibit "A"; and

WHEREAS, Chapter 197, Florida Statutes, provides a mechanism pursuant to which such special assessments may be placed on the tax roll and collected by the local tax collector ("Uniform Method"); and

WHEREAS, the District has previously evidenced its intention to utilize this Uniform Method; and

WHEREAS, the District has approved an Agreement with the Tax Collector of  the County to provide for the collection of the special assessments under the Uniform Method; and

WHEREAS, it is in the best interests of the District to proceed with the imposition of the special assessments for operations and maintenance on platted and unplatted lots as set forth in the budget; and

WHEREAS, the District desires to levy and directly collect, on a portion of the unplatted lands, special assessments reflecting their portion of the District's operations and maintenance budget; and

WHEREAS, it is in the best interests of the District to adopt the Assessment Roll of the Westside Community Development District (the "Assessment Roll") attached to this Resolution as Exhibit "B" and incorporated as a material part of this Resolution by this reference, and to certify the Assessment Roll for the assessments to be collected on the tax roll to the County Tax Collector pursuant to the Uniform Method; and

WHEREAS, it is in the best interests of the District to permit the District Manager to amend the Assessment Roll adopted herein, including that portion certified to the County Tax Collector by this Resolution, as the Property Appraiser updates the property roll for the County, for such time as authorized by Florida law.

NOW,	THEREFORE,	BE	IT	RESOLVED	BY	THE	BOARD	OF SUPERVISORS OF THE WESTSIDE COMMUNITY DEVELOPMENT DISTRICT:

SECTION 1. BENEFIT. The provision of the services, facilities, and operations as described in Exhibit "A" confer a special and peculiar benefit to the lands within the District, which benefits exceed or equal the costs of the assessments. The allocation of the costs to the specially benefitted lands is shown in Exhibits "A" and "B."

SECTION 2. ASSESSMENT INPOSITION. A special assessment for operation and maintenance as provided for in Chapter 190, Florida Statutes, is hereby imposed and levied on benefitted lands within the District in accordance with Exhibits "A" and "B." The lien of the special assessments for operations and maintenance imposed and levied by this Resolution shall be effective upon passage of this Resolution.

SECTION 3. COLLECTION. The collection of the previously levied debt service assessments and operation and maintenance special assessments on platted lots and a portion of the unplatted lots shall be at the same time and in the same manner as County taxes  in accordance with the Uniform Method, as set forth in Exhibits "A" and "B." The  previously levied debt services assessments and operations and maintenance assessments on a portion of the unplatted lands will be collected directly by the District in accordance with Florida law, as set forth in Exhibits "A" and "B." Assessments directly collected  by the District are due according to the following schedule: 50% due no later than November 1, 2019, 25% due no later than February I, 2020 and 25% due no later than May 1, 2020. In the event that an assessment payment is not made in accordance with the schedule stated above, such assessment and any

future scheduled assessment payments due for Fiscal Year 2020 shall be delinquent and shall accrue penalties and interest in the amount of one percent (1%) per month plus all costs of collection and enforcement, and shall either be enforced pursuant to a foreclosure action, or, at the District's discretion, collected pursuant to the Uniform Method on a future tax bill, which amount may include penalties, interest, and costs of collection and enforcement. In the event an assessment subject to direct collection by the District shall be delinquent, the District Manager and District Counsel, without further authorization by the Board, may initiate foreclosure proceedings to collect and enforce the delinquent and remaining assessments.

SECTION 4. ASSESSMENT ROLL. The District's Assessment Roll, attached to this Resolution as Exhibit "B," is hereby certified. That portion of the District's Assessment Roll which is to be collected on the tax roll is hereby certified to the County Tax Collector and shall be collected by the County Tax Collector in the same manner and time as County taxes. The proceeds there from shall be paid to the Westside Community Development District.

SECTION 5. ASSESSMENT ROLL AMENDMENT. The District Manager shall keep appraised of all updates made to the County property roll by Property Appraiser after the date of this Resolution , and shall amend the District's Assessment Roll in accordance with any such updates, for such time as authorized by Florida law, to the County property roll. After any amendment of the Assessment Roll, the District Manager shall file the updates to the tax roll in the District records.

SECTION 6. SEVERABILITY. The invalidity or unenforceability of any one or more provisions of this Resolution shall not affect the validity or enforceability of the remaining portions of this Resolution, or any part thereof.

SECTION 7. EFFECTIVE DATE. This Resolution shall take effect  upon the passage and adoption of this Resolution by the Board of Supervisors of the Westside Community Development District.

PASSED AND ADOPTED this 13th day of August, 2019.

ATTEST:		WESTSIDE	COMMUNITY DEVELOPMENT DISTRICT

Secretary/ Assistant Secretary

By:_

_ _ _

_ _ _ _ _

_ _ _

_ _ _

Its:- - - - - - - - - - - - - - -

--·-· . . ;.::.....

S ECl lON VI

S ECTION A

We stside Community De velopment District

Preliminary Special Assessment Methodology Report for the Capital Improvement Revenue Refunding Bonds Series 2019

August 6, 2019

Prepared by

Governmental Management Services - Central Florida, LLC

Table of Contents
1.0	Executive Summary	1
2.0	The Series 2019 Bonds  ....................... ....................................................3..
3.0	Allocation Methodology	4
4.0	Preliminary Assessment Roll	5
5.0	Appendix - Section 1 Series 2005-1 Portion Tables:
Table 1   Development Program	6
Table 2   Series 2019  Bonds- Sources and  Uses of Funds	7
Table 3   Allocation of Series 2019 Par Debt per Unit	8
Table 4   Allocation of Series 2019 Annual Assessments per Unit.	9
Table 5 Assessment Roll	10
6.0	Appendix - Section 2 Series 2007-1 Portion Tables:
Table 6   Development Program	29
Table 7   Series 2019 Bonds -  Sources and  Uses	30
Table 8   Allocation  of Series 2019 Par Debt per Unit	31
Table 9    Allocation  of Series  2019 Annual Assessments per  Unit	32
Table 10  Assessment Roll	33
7.0	Appendix - Section 3 Summary of Assessments Tables:
Table 11 Summary of Assessments	55

Executive Summary

The Westside Community Development District (the "District") is contemplating the issuance of its Capital Improvement Revenue Refunding Bonds, Series 2019 (the "Series 2019 Refunding Bonds"). The Series 2019 Refunding Bonds are being issued to refund the District's Special Assessment Revenue Bonds, Series 2005-1 (the "Series 2005-1 Bonds") and the Special Assessment Revenue Bonds, Series 2007-1 (the "Series 2007-1 Bonds(collectively, "Bifurcated Bonds") outstanding in the principal amount of $13,345,000. This Special Assessment Methodology Report for the Capital Improvement    Revenue    Refunding    Bonds,    Series  2019
{"Assessment Report") provides a methodology for allocating the Bifurcated Bonds consistent with the  methodology adopted by the District in the issuance of the Series 2005-1 Bonds and Series 2007-1 Bonds. This Assessment Report is consistent with the allocation of the Bifurcated Bond debt to properties based upon the special benefits  each  received from the original infrastructure program. This report is designed  to  conform  to  the  requirements  of  Chapters 170.
190 and 197 Florida Statutes with respect  to  special assessments and is consistent with our understanding of  the case law on this subject.

The Westside Community Development District was established by Ordinance No. 04-34 of the Board of County Commissioners of Osceola County, Florida enacted on September 2, 2004. The District boundaries were enlarged pursuant to Ordinance No. 07-19 of the Board of County Commissioners of the County enacted on August 24, 2007. The District encompasses approximately 1,149 acres of land in Osceola County.

The District originally issued two separate bond issues, the Special Assessment · Revenue Bonds, Series 2005 dated December    1,   2005   (11Se ries   2005   Bonds")    and    Special Assessment Revenue Bonds, Series 2007 dated December l . 2007  (11 Se ries 2007 Bonds"}{collectively "Series  2005 and  2007 Bonds"). The Series  2005 and  2007 Bonds  were  bifurcated  into the Series 2005-1 Bonds. Series 2005-2 Bonds, Unexchanged Series 2005 Bonds, Series 2007-1 Bonds, Series

2007-2  Bonds  and	Unexchanged Series 2007 Bond s. (See Information Memorandum dated April 18, 2019).

Series 2019 Refunding Bonds (Series 2005-1 Bonds):
The Board of Supervisors will adopt a Resolution approving the sale and terms of the District issuing it's Series 2019 Refunding Bonds for the portion that will refund the Series 2005-1 Bonds. Proceeds from the  portion of the Series 2019 Refunding Bonds  to refund the Series 2005-1 Bonds will be used  to  (i)  Refund and defease all of the outstanding principal  amount  of  the  Series 2005-1 Bonds; ii) pay certain costs associated with the issuance of the Series 2019 Refunding Bonds; (iii)  make deposits into the reserve  account  and  (iv)  fund  a  portion  of the November l , 2019 interest payment.

In anticipation of the District's issuance of the Series 2019 Refunding Bonds, this Assessment Report  has been  prepared for the purpose of (i) confirming the benefit inuring to  real property making up the  1,165  single  family  and  townhome units (the" Series 2005-1 Refunding Assessment Area"); and (ii) re-levying the Series 2005-1 Assessments to  reflect  the financing terms of the Series 2005-1 Portion of the Series 2019 Refunding Bonds utilized to refund the  Series  2005-1  Bonds, the repayment of which the Series  2005-1  Assessments  shall be pledged to upon closing (the "Series 2019 Refunding Assessments").

Series 2019 Refunding Bonds (Series 2007-1 Bonds):

The Board of Supervisors will adopt a Resolution approving the sale and terms of the District issuing it's Series 2019 Refunding Bonds for the portion that will refund the Series 2007-1 Bonds. Proceeds from the portion of the Series 2019 Refunding Bonds  to refund the Series 2007-1 Bonds will be  used to  (i)  Refund and defease all of the outstanding principal  amount  of  the Series 2007-1 Bonds; ii) pay certain costs associated with the issuance of the Series 2019 Refunding Bonds; (iii) make  deposits into the reserve  account  and  {iv)  fund  a  portion  of the November 1, 2019 interest payment.

In anticipation of the District's issuance of the Series 2019 Refunding Bonds, this Assessment Report has been prepared for the purpose of (il confirming the benefit inuring to real property making up the 1,994 single family and townhome

units {the" Series 2007-1 Refunding Assessment Area"); and (ii) re-levying the Series 2007-1 Assessments to  reflect  the financing terms of the Series 2007-1 Portion of the Series 2019 Refunding Bonds utilized to refund the  Series  2007-1  Bonds, the repayment of which the  Series  2007-1  Assessments  shall be pledged to upon closing (the "Series 2019 Refunding Assessments").

2.0	The Series 2019 Bonds

Series 2005-1 Portion:
The Series 2005-1 Portion of the Series 2019 Refunding Bonds will be used to refund and defease the Series 2005-1 Bonds presently outstanding in the par amount of $6,825,000. A portion of the proceeds from the sale of the Series 2019 Refunding Bonds and funds available by liquidating the Series 2005-1 Revenue Account and Reserve Account will total
$531,925 which monies will be used to (i) make a cash deposit into the refunding escrow account; {ii) fund a portion of the debt service reserve account: (iii) fund a portion of the November 1, 2019 interest payment and {iv) fund a portion of the cost of issuance including Underwriters Discount Fee. A description of the sources and uses of funds is  attached hereto as Table 2 and incorporated by reference herein.

The Series 2005-1 Portion of the Series 2019 Refunding Bonds are term bonds with a par amount of $7,095,000 and an average coupon rate of 4.33%. Debt Service on the term bonds will begin on May 1, 2020 with principal amortization beginning on May 1, 2020 continuing through May l, 2037.

The maximum annual debt service assessment revenues necessary for debt service on the Series 2005-1 Portion of the Series 2019 Refunding Bonds is $567,931 net of collection costs, and early payment discounts. This is based on a par issue of $7,095,000 with a final maturity of May l, 2037.

Series 2007-1 Portion:

The Series 2007-1 Portion of the Series 2019 Refunding Bonds will be used to refund and defease the Series 2007-1 Bonds

presently outstanding in the par amount of $6,520,000. A portion of the proceeds from the sale of the Series 2019 Refunding Bonds and funds available by liquidating the Series 2007-1 Revenue Account and Reserve Account will total
$591,288 which monies will be used to (i) make a cash deposit into the refunding escrow account; (ii) fund a portion of the debt service reserve account; {iii) fund a portion of the November 1, 2019 interest payment and (iv) fund a portion of the cost of issuance including Underwriters Discount Fee. A description of the sources and uses of funds is attached  hereto as Table 2 and incorporated by reference herein.

The Series 2007-1 Portion of the Series 2019 Refunding Bonds are term bonds with a par amount of $6,725,000 and an average coupon rate of 4.38%. Debt Service on the term bonds will begin on May 1, 2020 with principal amortization beginning on May 1, 2020 continuing through May 1, 2038.

The maximum annual debt service assessment revenues necessary for debt service on the Series 2007-1 Portion of the Series 2019 Refunding Bonds is $523,065 net of collection costs, and early payment discounts. This is based on a par issue of $6,725,000 with a final maturity of May l , 2038.

3.0	Allocation Methodology

Series 2005- 1 Portion:
As described above, the District is planning to issue $7,095,000 of the Series 2005-1 Portion of the Series 2019 Refunding Bonds to refund and defease the Series 2005-1 Bonds. The Series 2005-1 Portion of the 2019 Refunding Assessments will be allocated to the benefited parcels using the  same methodology as was previously adopted by the District 's Board of Supervisors. The allocation of the Series 2005-1 Portion of the 2019 Refunding Assessments as set forth herein will result in the District annually certifying for collection  special assessments in the amounts set forth on Table 5 the Assessment roll.

Series 2007-1 Portion:
As described above, the District is planning to issue $6,725,000 of the Series 2007-1 Portion of the Series 2019 Refunding Bonds to refund and defease the Series 2007-1 Bonds. The Series

2007-1 Portion of the 2019 Refunding Assessments will be allocated to the benefited parcels using  the  same methodology as was previously adopted by  the  District's Board of Supervisors. The allocation of the Series 2007-1 Portion of the 2019 Refunding Assessments as set forth herein will result in the District annually certifying  for  collection special assessments in the amounts set forth on Table 10 the Assessment roll.

4.0	Assessment Rolls

The assessment rolls reflecting the allocation of Series 2019 Refunding Assessments securing repayment of the Series 2019 Refunding Bonds are attached hereto as Tables 5, 10 and 11.

- . . ..

. . . ..
t • I •

I                    •      •	1

I        •	I

..         ...  . . -'	...

. . . . . .

Section 1 - Series 2019 Refunding Bonds
(Assessment Area 2005-1)

Wesfside Community Development Disfrlct Development Program - Assessment Area 2005-1

Land Use and Subdivision:	

Single Family 70' - Calabria	Units

75	
Paradise Palms - LR	553	
Townhome - Caribe Cove	187	
Single Family 50' - Tuscany	68	
Townhome - Bayhama Bay II	170	
Townhome - Golden Cay	124	
Townhome - Parcel K	100	
Single Family 40' - Parcel K	77	
Single Family 50' - Parcel K	14	
Townhome - Parcel L	158	
Single Family 50' - Parcel L	192	
Townhome- Parcel M1	276	
Total	 	1,994		

Prepared By

Governmental Management Services-Central Florida, LLC

Preliminary Bond Sizing

Sources

Par amount of Bond Issue original Issue Discount Liquidation of DSRF
Liquidation of Revenue Account Total Sources

$7 ,095 ,000 ($66,865)
$304,436
$227,489

$7,560,059

Westside Community Development District
Series 2019 Refunding Bonds - Sources and Uses of Funds Assessment Area 2005-1

Escrow Deposits	$6,990,790	
Reserve Fund @ 50% of MADS	$283,966	
Interest to 11/1/19	$49,693	
Cost of Issuance	$128,347	
Underwriter's Discount	$106,425	
Additional Proceeds	 	$840 	
Total Uses	$7,560,059	

Principal Amortization Installments	18	
Avera ae Coupon	4.33%	
Estimated Par Amount	$7,095,000	
Esflmated Maximum Annual Debt Service (net)	$567,931	
Final Maturity Date	5/1/37	

Provided by: MBS Capital Markets, LLC

Prepared By

Governmental Management Services-Central Florida, LLC

TABLE3
Westside Communffy Development Dlstrid
ADocation of Series 2019 Bonds - Assessment Area 2005-1
ParDebf PerUnit

	Total	Allocated		
Number of	Current	Current	Series	Series 2019	Per Unit	
Land Use and    Subdivision :	Units	Ba la nc e / Un it	 Par  Debt	2019 Debt	Debt/UoH;	Debt Increase

Single Family 70' - Calabria	75	$10,748	$806,099	$825,519	$11,007	$259	
Townhome - Paradise Palms (LR)	553	$0	$0	$0	$0	$0	
Townhome - Cerlbe Cove	187	$5,374	$1,004,936	$1,029,147	$5,503	$129	
Single Family 50' - Tuscany	68	$6,449	$438,518	$448,205	$6,591	$142	
Townhome - Bayhama Bay II	170	$5,374	$913,578	$935,588	$5,503	$129	
Townhome - Golden Cay	124	$4,854	$601,886	$616,392	$4,971	$117	
Townhome - Parcel K	100	$5,303	$530,298	$549,271	$5,493	$190	
Single Family 40' - Parcel K	77	$5,833	$449,155	$465,232	$6,042	$20!;!	
Single Family 50' - Parcel K	14	$6,363	$89,087	$92,278	$6,591	$228	
Townhome - Parcel L	158	$5,140	$812,071	$867,848	$5,493	$353	
Single Family 50' - Parcel L	192	$6,169	$1,184,373	$1,265,520	$6,591	$423	
Townhome- Parcel M1	276	$0	$0	$0	$0	$0	
Total	 	1994			$6,830,000	$7,095,000			

Prepared By

Govemamental Management Sentices - Central Florida, LLC

TABLl:4
Westside Community Development Dis1rict
Allocation of Series 2019 Bonds • Assessment Area 2005-1
Annual Assessments Per Unit

Ref11nded	Refunded Series		Net Change Or!Qlna1 2005·1	Total	Series 2019		2019 Net	in Assessments
 	  Number or	 	k1Se$$ments	Series 2005-1	 	Annual	Annual Debt	Per Unit	
Land Use and subdMs	...l.!t!i§.	PerUntt net	Am!ssmenls	Assessments Assessmet rec untt	wjlh Refunding

Single Family 7D'• Calabria	75	$941.84	$70,638	11.64%	$66,080.07	$881.07	($60.77)	
Townhome •Paradise Palms	553	$0.0D	$0	0.00%	$0.DD	$0.00	$0.00	
Townhome • Csribe Cove	187	$-470.92	$88.062	14.51%	$82.379.82	$440.53	($30.39)	
SingleFamlly 50' - Tuscany	68	$564.00	$38,352	6.32%	$35,877.33	$527.61	($36.39)	
Townhame • Bayhama Bay II	170	$-470.92	.OS6	13.19%	$74.890.74	$440.53	($30.39)	
Townhome • Golden Cay	124	$425.35	$52,743	8.69%	$49.340.12	$397.9D	($27.45)	
Townhorne - Parcel K	100	$470.00	$47,000	7.74%	$43,967.31	$439.67	($30.33)	
Single Family 40' - Parcel K	77	:f,517.00	$39.809	6.56%	$37,240.31	$483.6-4	($33.36)	
Single Family 50' • Parcel K	14	$564.00	$7.896	1.30%	$7.386.51	$527.61	($36.39)	
Townhome - Pa11:el L	158	$-470.00	$74,260	12.23%	$69.468.36	$439.67	($30.33)	
Single Famlly 50' •Parcel L	192	$564.00	$108,288	17.84%	$101.300.69	$527.61	($36.39)	
Townhame. Parml M1	276	$0.00	$0	0.00%	$0.00	$0.00	$0.00	
 	 	
Total	 	1,994		 	$607,105	 	$567,931 

Maximum Annual Debt	 	S567,9311 

AU assessments presented are net of early payment discount 4% and collection costs of 2%

Prepcued By

Tables
Westside CDO
Series 2019 Bonds -Assessment Roll -Assessment Area 2005-1

Parcel ID#	
Subdivision	

Lot#	

Unil5	

Product	Par Debt
Per Unit	Net Annual
Per Unit	
Gross Annua I
Per Unit	
06-25-27-2521-0001-0010	CALABRIA		1	SF-70	$ 11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0020	CALABRIA	2	1	SF-70	$ 11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0030	CALABRIA	3	l	SF-70	$ 11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0040	CALABRIA	4	1	SF-70	$ 11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0050	CALABRIA	5	1	SF-70	$ 11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0060	CALABRIA	6	1	SF-70	$ 11,006,92	$	881.07	$	937.31	
06-25-27-2521-0001-0070	CALABRIA	7	1	SF-70	$    11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0080	CALABRIA	8	1	SF •70	$ 11,006.92	$	881.07	$	937.31	
06-25-27-2521-0001-0090	CALABRIA	9	1	SF  - 70     $   11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0100	CALABRIA	10	1	S F - 70    $    11,006.92    $	881.07    $ 	937.31
06•25-27-2521-0001-0110	CALABRIA	11	1	SF-70    $    11,006.92    $	881.07    $ 	937.31
06-25-27-2521-0001-0120	CALABRIA	12	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0130	CALABRIA	13	1	SF-70     $    11,006.92    $	881.07    $	937.31
06-25-27•2521-0001-0140	CALABRIA	14	1	SF  - 70     $   11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0150	CALABRIA	15	1	SF-70      $    11,006.92    $	881.07    $	937.31
06-25-27-2521-0001-0160	CALABRIA	16	1	SF-70      $    11,006.92    $	881,07    $	937.31
06-25-27-2521-0001-0170	CALABRIA	17	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0180	CALABRIA	18	1	SF-70     $    11,006.92    $	B81.07   $	937.31
06-25-27-2521 -0001 -0190	CALABRIA	19	1	SF - 70     $    11,006.92    $	B81.07   $	937 .31
06-25-27-2521-0001-0200	CALABRIA	20	1	SF - 70     $   11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0210	CALABRIA	21	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0220	CALABRIA	22	1	SF-70      $    11,006.92    $	881.07    $	937.31
06•25-27-2521-0001-0230	CALABRIA	23	1	SF-70     $    11,006.92     $	881.07   $	937.31
06-25-27-2521-0001-0240	CALABRIA	24	1	SF-70    $    11,006.92   $	881.07    $ 	937.31
06-25-27-2521-00D1 -0250	CALABRIA	25	1	SF  - 70	$     11 ,0 06.92   $	881.07    $ 	937.31
06-25-27-2521-0001-0260	CALABRIA	26	l	SF-70     $    11,006.92    $	881.07    $	937.31
06-25-27-2521-0001-0270	CALABRIA	27	1	SF - 70     $    11,006.92    $	881.07    $	937.31
06-25-27-252-10001-0280	CALABRIA	28	1	SF - 70    $    11,006 .92   $	881.07   $	937.31
06-25-27-2521-0001-0290	CALABRIA	29	1	SF -70	$    11,006.92    $	881.07    $	937.31
DB-25-27-2521-0001-0300	CALABRIA	30	1	SF - 70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0310	CALABRIA	31	1	SF - 70	$    11,006.92   $	881.07    $	937.31
06-25•27•2521-()001-0320	CALABRIA	32	l	SF-70      s  11,005.92    $	881.07   $	937.31
06-25-27-2521-0001-0330	CALABRIA	33	1	SF-70     $    11,006.92    $	881.07   $	937 .31
06-25-27-2521-0001-0340	CALABRIA	34	1	SF - 70     $    11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0350	CALABRIA	35	l	SF-70     $   11,006.92    $	881.07   $	937.31
06-25-27-2521--0D01-0360	CALABRIA	36	1	SF-70     $    11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0370	CALABRIA	37	1	SF • 70     $    11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0380	CALABRIA	38	1	SF.  70     $    11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0390	CALABRIA	39	1	SF - 70    $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0400	CALABRIA	40	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0410	CALABRIA	41	1	SF - 70	$    11,006.92   $	881.07    $	937.31
06-25-27-2521-()001-0420	CALABRIA	42	l	SF - 70     $     11,006 .92   $	881.07    $	937.31
06-25-27-2521-0001-0430	CALABRIA	43	1	SF-70      $    11,006.92    $	B81.07   $	937.31
06-25-27-2521-0001-0440	CALABRIA	44	l	SF-70     $    11,006.92    $	881.07    $	937.31
06-25-27-2521-0001-0450	CALABRIA	45	l	S F - 70     $   11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0460	CALABRIA	46	1	SF - 70    $  11,006 .92   $	881.07   $	937.31
06-25-27-2521-0001-0470	CALABRIA	47	1	SF - 70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0480	CALABRIA	48	1	SF· 70     $    11,006.92    $	881.07    $	937.31
06-25-27-2521-0001-0490	CALABRIA	49	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0500	CALABRIA	50	1	SF - 70     $    11,006.92    $	881.07    $	937.31
06-25-27-2521-0001-0510	CALABRIA	51	1	SF - 70    s  11,006.92   $	881.07    $	937.31
06-25-27-2521-0001-0520	CALABRIA	52	1	SF-70     $     11,006.92    $	881.07    $	937.31
06-26-27-2521-0001 -0530	CALABRIA	53	l	SF-70     $    11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0540	CALABRIA	64	1	SF-70     $    11,006.92   $	881.07    $ 	937.31
06·25-27-2521-0001-0550	CALABRIA	55	l	SF-70      $    11,006.92    $	881.07    $	937.a1
06-25-27-2521-0001-0560	CALABRIA	56	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0570	CALABRIA	57	1	SF-7D     $    11,006.92    $	881.07    s	937.31

Parcel ID#	Subdivision	lot#   Units  Product         Per Unit	Per Unit	Per Unit
06-25-27-2521-0001-0580	CALABRIA	58	1	SF-70     $     11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0590	CALABRIA	59	l	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521--0001-0600	CALABRIA	60	1	SF·  70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0610	CALABRIA	61	1	SF-70    $    11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0620	CALABRIA	62	1	SF-70    $    11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0630	CALABRIA	63	l	SF-70    $    11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0640	CALABRIA	64	1	SF-70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521--0001-0650	CALABRIA	65	l	SF-70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0660	CALABRIA	66	1	SF-70    $    11,006.92   $	881.07   $	937.31
06·25-27-2521-0001-0670	CALABRIA	67	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-00D1-068D	CALABRIA	68	1	SF-70     $    11,006.92    $	881.07   $	937.31
06-25-27-2521-0001-0690	CALABRIA	69	1	SF-70     $    11,006.92     $	881.07   $	937.31
06-25-27-2521-0001-0700	CALABRIA	70	1	SF-70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0710	CALABRIA	71	1	SF-70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0720	CALABRIA	72	l	SF-  70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0730	CALABRIA	73	1	SF-70     $   11,006.92   $	881.07   $	937.31
06-25-27-2521-0001-0740	CALABRIA	74	1	SF-70    $    11,006.92   $	881.07   $	937.31
06-25-27-5459-0001-0690	CALABRIA	75	1	SF-70    $    11,006.92   $	881. 07   $	937.31
06-25-27-3041-0001-0470     PARADISE PALMS	47        1	TH  $	$	$
06-25-27-3041-0001-0480        PARADISE PALMS	48   1	TH  $	$	$
06-25-27-3041-0001-0490        PARADISE PALMS	49         l	TH  $	$	$
06-25-27-3041-0001-0500        PARADISE PALMS	50         1         TH       $	$	$
06-25-27-3041-0001-0510        PARADISE PALMS	51          1         TH  $	$	$
06-25-27-3041-0001-0520        PARADISE PALMS	52         1	TH  $	$	$
06-25-27-3041-0001-0530        PARADISE PALMS	53         1	TH  $	$	$
06-25-27-3041-0001-0540     PARADISE PALMS	54        1	TH  $	$	$
06-25-27-3041-0001-0550        PARADISE PALMS	55	TH  $	$	$
06-25-27-3041-0001-0560     PARADISE PALMS	56         1	TH  $	$	$
06·25·27-3041-0001-0570        PARADISE PALMS	57         1	TH  $	$	$ D6-25-27-3041-00D1-0580       PARADISE PALMS	58         1	TH  $	$	$ 06-25-27-3041-0001-0590        PARADISE PALMS	59          1	TH        $	$	$
06-25-27-3041-0001-0600        PARADISE PALMS	60         1	TH  $	$	$
06-25-27-3041-0001-0610     PARADISE PALMS	61        1	TH  $	$	$
06-25-27-3041-0001-0620     PARADISE PALMS	62        1	TH  $	$	$
06-25-27-3041-0001-0630     PARADISE PALMS	63         1         TH  $	$	$
06-25-27-3041-0001-0640        PARADISE PALMS	64   1	TH  $	$	$
06-25-27-3041-0001-0650        PARADISE PALMS	65         1	TH  $	$	$
06-25-27-3041-0001-0660        PARADISE PALMS	66         1         TH  $	$	s
06-25-27-3041-0001-0670        PARADISE PALMS	67         1	TH  $	$	$
06-25-27-3041-0001-0680        PARADISE PALMS	68         l	TH       $	$	$
06-25-27-3041-0001-069D        PARADISE PALMS	69         1	TH      $	$	$
06-25-27-3041-0001-0700        PARADISE PALMS	70         1	TH  $	$	$
06-25-27-3041-0001-0710        PARADISE PALMS	71         1	TH  $	$	$
06-25-27-3041-0001-0720        PARADISE PALMS	72         1	TH  $	$	$
06-25-27-3041-0001-0730        PARADISE PALMS	73         1	TH  $	$	$
06-26-27-3041-0001-0740        PARADISE PALMS	74         l	TH      $	$	$
06-25-27-3041-0001-0750        PARADISE PALMS	75         1	TH  $	$	$
06·25-27-3041-0001-0760     PARADISE PALMS	76        1	TH  $	$	$
06-25-27-3041-0001-0770     PARADISE PALMS	77        1         TH  $	$	$
06-25-27-3041-0001-0780      PARADISE PALMS	78        1	TH  $	$	$
06-25-27-3041-0001-0790     PARADISE PALMS	79        1	TH      $	$	$
06-25-27-3041-0001·0800     PARADISE PALMS	80         1	TH  $	$	$
06-25-27-3041-0001-0810        PARADISE PALMS	81         1	TH  $	$	$
06-25-27-3041-0001-0820        PARADISE PALMS	82   1	TH  $	$	$
06-25-27-3041-0001-0830        PARADISE PALMS	83         1	TH  $	$	$
06-25-27-3041-0001-0840        PARADISE PALMS	84   1	TH      $	$	$
06-25-27-3041-0001-0850     PARADISE PALMS	85        1	TH  $	$	$
06-25  7-3041-0001-0860        PARADISE PALMS	86   1	TH  $	$	$
06-25-27-3041-0001-0870        PARADISE PALMS	87         1	TH  $	$	$
06-25-27-3041-0001-0880        PARADISE PALMS	88   1	TH  $	$	$
06·25-27-3041-0001-0890        PARADISE PALMS	89   1	TH  $	$	$
06-25-27-3041-0001-0900        PARADISE PALMS	90         1	TH      $	$	$

Parcel ID#	Subdivision	Lot#   Unlls  Product         Per Unit	PerUnit	Per Unit
06-25-27•3041-0001-0910       PARADISE PALMS	91         l	TH  $	$	$
06-25-27-3041--0001--0920        PARADISE PALMS	92         1	TH  $	$	$
06-25-27-3041--00D1-093D       PARADISE PALMS	93          l	TH  $	$	$
06-25-27-3041--0001-0940        PARADISE PALMS	94          1         TH      $	$	$
06-25-27-3D41--0001-0950     PARADISE PALMS	95         l	TH      $	$	$
06-25-27-3041-0001-0960       PARADISE PALMS	96         1        TH  $	$	$
06-25-27-3041-0001-0970         PARADISE PALMS	97         1	TH  $	$	$
06·25-27-3041-0001-0980         PARADISE PALMS	98          l	TH  $	$	$
06-25-27-3041-0001-0990      PARADISE PALMS	99         1	TH       $	$	$
06-25-27-3041-0001-1000       PARADISE PALMS	100        1	TH       $	$	$
06-25-27-3041-0001-1010       PARADISE PALMS	101         1        lH  $	$	$
06-25-27-3041-0001-1020         PARADISE PALMS	102         l	TH  $	$	$
06-25-27-3041-0001-1030         PARADISE PALMS	103         1         TH  $	$	$
06-25-27-3041-0001-1040       PARADISE PALMS	104        1        TH  $	$	$
06-25-27-3041-0001-1050       PARADISE PALMS	105        1	TH  $	$	$
06-25-27-3041-0001-1060      PARADISE PALMS	106         1         TH        $	$	$
06-25-27-3041-0001-1070      PARADISE PALMS	107        l	TH  $	$	$
06-25-27-3041-0001·1080         PARADISE PALMS	108        1	TH  $	$	$
06-25-27-3041--0001-1090        PARADISE PALMS	109         1	TH  $	$	$
06-25-27-3041--0001-1100        PARADISE PALMS	110         1         TH      $	$	$
06-25-27-3041-0001-1110      PARADISE PALMS	111        l	TH     $	$	$
06-25-27-3041-0001-1120       PARADISE PALMS	112        1	TH     $	$	s
06-25-27-3041--0001-1130         PARADISE PALMS	113         l	TH  $	$	$
06-26-27-3041--0001-1140         PARADISE PALMS	114         l	TH  $	$	$
06·25-27-3041-0D01-1150         PARADISE PALMS	115         1	TH  $	$	$
06-25•27-3D41-0001-1160         PARADISE PALMS	116         1         TH  $	$	$
06-25-27-3041-0001-1170      PARADISE PALMS	117        l	TH      $	$	$
06·25-27-3041-0001-1180      PARADISE PALMS	118        1         TH  $	$	$
06-25-27-3041-0001-1190       PARADISE PALMS	119        1	TH  $	$	$
06-25-27-3041-0001-1200          PARADISE PALMS	120         1	TH  $	$	$
06-25-27-3041-0001-121D         PARADISE PALMS	121         1	TH  $	$	$
06-25-27-3041-0001-1220      PARADISE PALMS	122        1         l'H        $	$	$
06-25-27-3041-0D01-1230         PARADISE PALMS	123         1         TH  $	$	$
06·25-27-3041-0001-1240       PARADISE PALMS	124        l	TH     $	$	$
06-25-27-3041-0001-1250       PARADISE PALMS	125        1	TH  $	s	$
D6 - 25-  27-3041-0001 ·1260     PARADISE PALMS	126         1	TH  $	$	$
D6 -25- 27-3041-00 D1-1270	PARADISE PALMS	127         1	TH       $	$	$
06-25-27-3041-0001-1280         PARADISE PALMS	128         l	TH  $	$	$
06-25-27-3041-0001-1290         PARADISE PALMS	129         1	TH  $	$	$
06-25-27-3041-0001-1300       PARADISE PALMS	130        l	TH  $	$	$
06-25-27-3041-0001-1310       PARADISE PALMS	131        1	TH  $	$	$
06-25-27-3041-0001-1320       PARADISE PALMS	132        1	TH  $	$	s
06-25-27-3041-DOO1-1330        PARADISE PALMS	133         1	TH  $	$	$
06-25-27-3041·0D01-1340         PARADISE PALMS	134         1	TH  $	$	$
06-25-27-3041--00D1-1350        PARADISE PALMS	135         1	TH  $	$	$ D6•25-27-3041--0001-1360       PARADISE PALMS	136         1	TH  $	$	$ 06-25-27-3041-0001·1370         PARADISE PALMS	137         l	TH  $	$	$
06-25-27-3041-0001-1380          PARADISE PALMS	138         l	TH  $	$	$
06-25-27-3041-0001-1390         PARADISE PALMS	139         1         TH  $	$	$
06-25-27-3041-0001-140D         PARADISE PALMS	140         1	TH      $	$	$
06-25-27-3041-0001-1410         PARADISE PALMS	141         1         TH  $	$	$
06-25-27-3041-0001-1420         PARADISE PALMS	142         1	TH  $	$	$
06-26-27-3041-0001-1430       PARADISE PALMS	143        1        TH  $	$	$
06-25•27-3041-0001-1440       PARADISE PALMS	144        1         TH  s	$	$
06-25-27-3041-0001-1450       PARADISE PALMS	145        1	TH  $	$	$
06-25-27-3041-0001-1460       PARADISE PALMS	146        1         TH  $	$	$
06-25-27-3041-0001-1470       PARADISE PALMS	147        l	TH  $	$	$ D6-25-27-3041-0001•1480      PARADISE PALMS	148        1         TH      s	$	$ 06-25-27-3041-00D1-1490      PARADISE PALMS	149        l	TH      $	$	$
06-25-27-3041-0001-1500         PARADISE PALMS	150         1         TH  $	$	$
06-25-27-3041-0001-1510       PARADISE PALMS	151        l	TH  $	$	$
06-25-27-3041-0001-1520       PARADISE PALMS	152        1         TH  $	$	$

Parcel ID#	Subdivision	Lot#   Units  Product        Per Unit	Per Unit	Per Unit

06-25-27-3041-0001-1530         PARADISE PALMS	153         l	TH  $	$	$
06 -25 -27-3041 -0001-1540       PARADISE PALMS	154         l	TH  $	$	s
06-25-27-3041-0001-1550      PARADISE PALMS	155        1	TH       $	$	$
06-25-27-3041-0001-1560         PARADISE PALMS	156       1	TH  $	$	$ OB-25-27-3041-0001-1570        PARADISE PALMS	157         1	TH  $	$	$ 06-25-27-3041-0001-1580         PARADISE PALMS	15B      1	TH  $	$	$
06-25-27-3041--0001-1590     PARADISE PALMS	159        1	TH       $	$	$
06-25-27-3041-0001-1600       PARADISE PALMS	160        1	TH       $	$	$
06-25-27-3041-0001-1610      PARADISE PALMS	161        1	1l-t      $	$	$
06-25-27-3041--0001-1620     PARADISE PALMS	162        1	TH       $	$	$
06-25-27-3041--00 01-1630       PARADISE PALMS	163         1	TH  $	$	$
06-25-27-3041-0001-1640         PARADISE PALMS	164         1	TH      $	$	$
06-25-27-3041--0001-16   50      PARADISE PALMS	165         1	TH      $	$	$
06-25-27-3041-0001-1660      PARADISE PALMS	166        1	TH       $	$	$
06-25-27-3041-{)001-1670        PARADISE PALMS	167         1	TH       $	$	$
06-25-27-3041-0001-1680      PARADISE PALMS	168        l	TH       $	$	$
06-25-27-3041-0001-1690      PARADISE PALMS	169        1	TH  $	$	$
06-25-27-3041--0001-1700        PARADISE PALMS	170         1	TH  $	$	$
06-25-27-3041-0001-1710         PARADISE PALMS	171         1	TH  $	$	$
06-25-27-3041-0001-1720         PARADISE PALMS	172         1	TH  $	$	$
06-25-27-3041-0001-1730         PARADISE PALMS	173         l	TH  $	$	$
06 -25-27-3041   -0001-1740       PARADISE PALMS	174         1         TH  $	$	$
06-25-27-3041--0001-1750        PARADISE PALMS	175         1	1l-t       $	$	$
06 -25-27-3041   -0001-1760       PARADISE PALMS	176         1	TH      $	$	$
06-25-27-3041-0001-1770         PARADISE PALMS	177         1	TH  $	$	$
06-25  -27 -3041-0001-1780    PARADISE PALMS	178        1	TH       $	$	$
06-25-27-3041-0001- 1790        PARADISE PALMS	179         1	TH  $	$	$
06 -25-27-3   041-0001-1800      PARADISE PALMS	180         1	TH  $	$	$
06 -25-27-3  041-0001-1810        PARADISE PALMS	181         1	TH       $	$	$
06 -25-27-3041   -0001-1820       PARADISE PALMS	182         1	TH      $	$	$
06·25-27-3041-0001·1630         PARADISE PALMS	163         1	TH  $	$	$
06-25-27-3041-0001-1640         PARADISE PALMS	184         l	TH  $	$	$
06-25-27-3041-0001-1850         PARADISE PALMS	185         l	TH  $	$	$
06-25-27-3041-0001-1860      PARADISE PALMS	186        1	TH  $	$	$
06-25-27-3041-0001-1670      PARADISE PALMS	1B7       1	TH      $	$	$
06-25-27-3041-0001-1880      PARADISE PALMS	1B8       l	TH      $	$	$
06 -25-27-3041   -0001-1890      PARADISE PALMS	1B9        l	TH  $	$	$
06-25-27-3041-0001-1900         PARADISE PALMS	190         1         TH  $	$	$
06-25-27-3041-0001-3290      PARADISE PALMS	329        l	TH  s	$	$
06-25-27-3041-0001-3300       PARADISE PALMS	330        1	TH      $	$	$
06·25-27-3041-0001-3310      PARADISE PALMS	331        1	TH      $	$	$
06-25-27-3041-0001-3320         PARADISE PALMS	332         l	TH       $	$	$
06-25-27-3041-0001-3330      PARADISE PALMS	333        l	TH  $	s	$
06-25-27-3041--0001--3340        PARADISE PALMS	334         1	TH  $	$	$
06•25-27-3041-0001-3350         PARADISE PALMS	335         1         TH  $	$	$
06 -25-27-3041   -0001-33 60      PARADISE PALMS	336         1	TH  $	$	$
06-25-27-3041-0001-3370       PARADISE PALMS	337	1l-t      $	$	$
06-25-27-3041-0001-3380         PARADISE PALMS	338         l	TH  $	$	$
06-25-27-3041-0001-3390       PARADISE PALMS	339        1        TH  $	$	$
06-25-27-3041-0001-3400         PARADISE PALMS	340        1	TH  $	$	$
06 -25-27  -3041 -0001-3410      PARADISE PALMS	341        1	TH  $	$	$
06-25-27-3041-0001-3420      PARADISE PALMS	342        l	TH  $	$	$
06-25-27-3041-0001-3430         PARADISE PALMS	343        1	TH  $	$	$
06-25-27-3041-0001-3440       PARADISE PALMS	344        l	TH  $	$	$
06-25-27-4694-0001-0010         PARADISE PALMS	1	TH  $	$	$
06-25-27-4694-0001-0020         PARADISE PALMS	2	1	TH  $	$	$
06-25·27-4694-0001-0030         PARADISE PALMS	3	1	TH  $	$	$
06-25-27-4694-0001-0040         PARADISE PALMS	4	l	TH  $	$	$
06 -25-27 -4694-0001-0050        PARADISE PALMS	5	1         TH  $	$	$
06-25-27-4694-0001-0060         PARADISE PALMS	6	l	TH  $	$	$
06-25-27-4694-0001--0070        PARADISE PALMS	7	1	TH  $	$	$
06-25-27-4694-0001-0080       PARADISE PALMS	6	1	TH      $	$	$

. -  . .  . . :	- -, . .

	Par Debt	Net Annual	Gross Annual		
	Parcel ID#	Subdivision	Lot#	Unit$ Product	Per Unit	Per Unit	Per Unit		
06-25-27-4694-0001-0090	PARADISE PALMS	9	1	TH	$	$	$
06-25-27-4694-0001-0100	PARADISE PALMS	10	1	TH	$	$	$
06-25-27-4694-0001-0110	PARADISE PALMS	11	l	TH	$	$	$
06-25-27-4694-0001-0120	PARADISE PALMS	12	l	TH	$	$	$
06-25-27-4694-0001-0130	PARADISE PALMS	13	1	TH	$	$	$
06-25-27-4694-0001-0140	PARADISE PALMS	14	1	TH	$	$	$
06-25-27-4694-0001-0150	PARADISE PALMS	15	1	TH	$	$	$
06-25-27-4694-0001-0160	PARADISE PALMS	16	l	TH	$	$	$
06-25-27-4694-0001-0170	PARADISE PALMS	17	1	TH	$	$	$
06-25-27-4694-0001-0180	PARADISE PALMS	18	1	TH	$	$	$
06-25-27-4694-0001-0190	PARADISE PALMS	19	1	TH	$	$	$
06·25-27-4694-0001-0200	PARADISE PALM$	20	1	TH	$	$	$
06-25-27-4694-0001-0210	PARADISE PALMS	21	1	TH	$	$	$
06-25-27-4694-0001-0220	PARADISE PALMS	22	1	TH	$	$	$
06-25-27-4694-0001-0230	PARADISE PALMS	23	1	TH	$	$	$
06•25-27-4694-0001-0240	PARADISE PALMS	24	l	TH	$	$	$
06-25-27-4694-0001-0250	PARADISE PALMS	25	1	TH	$	$	$
06-25-27-4694-0001-0260	PARADISE PALMS	26	1	TH	$	$	$
06-25-27-4694-0001-0270	PARADISE PALMS	27	1	TH	$	$	$
06-25-27-4694-0001-0280	PARADISE PALMS	28	1	TH	$	$	s
06-25-27-4694-0001-0290	PARADISE PALMS	29	1	TH	$	$	$
06-25-27-4694-0001-0300	PARADISE PALMS	30	1	TH	$	s	$
06-25-27-4694-0001-0310	PARADISE PALMS	31	1	TH	$	$	$
06-25-27-4694-0001-0320	PARADISE PALMS	32	1	TH	$	$	$
06-25-27-4694-0001-0330	PARADISE PALMS	33	1	TH	$	$	$
06-25-27-4694-0001·0340	PARADISE PALMS	34	l	TH	$	$	$
06-25-27-4694-0001-0350	PARADISE PALMS	35	1	TH	$	$	$
06-25-27-4694-0001-0360	PARADISE PALMS	36	l	TH	$	s	$
06-25-27-4694-0001-0370	PARADISE PALMS	37	1	TH	$	$	$
06-25-27-4694-0001-0380	PARADISE PALMS	38	1	TH	$	$	$
06-25-27-4694-0001-0390	PARADISE PALMS	39	1	TH	$	$	$
06-25-27-4694-0001-0400	PARADISE PALMS	40	1	TH	$	$	$
06-25-27-4694-0001-0410	PARADISE PALMS	41	1	TH	$	$	$
06-25-27-4694-0001-0420	PARADISE PALMS	42	1	TH	$	$	$
06-25-27-4694-0001-0430	PARADISE PALMS	43	l	TH	$	$	$
06-25-27-4694-0001-0440	PARADISE PALMS	44	1	TH	$	$	$
06-25-27-4694-0001-0450	PARADISE PALMS	45	1	TH	s	$	$
06-25-27-4694-0001-0460	PARADISE PALMS	46	1	TH	$	$	$
06-25-27-4694-0001-0470	PARADISE PALMS	47	1	TH	$	$	$
06-25-27-4694-0001-0480	PARADISE PALMS	48	1	TH	$	$	$
06-25-27-4694-0001-0490	PARADISE PALMS	49	1	TH	$	$	$
06-25-27-4694-0001-0500	PARADISE PALMS	50	1	TH	$	$	$
06-25•27-4694-0001-0510	PARADISE PALMS	51	1	TH	$	$	$
06-25-27-4694-0001-0520	PARADISE PALMS	52	1	TH	$	$	$
06-25-27-4694-0001-0530	PARADISE PALMS	53	1	TH	$	$	$
06-25-27-4694-0001-0540	PARADISE PALMS	54	1	TH	$	$	$
06-25-27-4694-0001-1910	PARADISE PALMS	191	1	TH	$	$	$
06-25-27-4694-0001-1920	PARADISE PALMS	192	l	TH	s	$	$
06-25-27-4694-0001-1930	PARADISE PALMS	193	1	TH	$	$	$
06-25-27-4694-0001-1940	PARADISE PALMS	194	1	TH	$	$	$
06-25-27-4694-0001-1950	PARADISE PALMS	195	1	TH	$	$	$
06-25-27-4694-0001-1960	PARADISE PALMS	196	1	TH	$	$	$
06-25-27-4694-0001-1970	PARADISE PALMS	197	1	TH	$	$	$
06-25-27-4694-0001-1980	PARADISE PALMS	198	1	TH	$	$	$
06-25-27-4694-0001-1990	PARADISE PALMS	199	1	TH	$	$	$
06-25-27-4694-0001-2000	PARADISE PALMS	200	1	TH	$	$	$
06-25-27-4694-0001-2010	PARADISE PALMS	201	1	TH	$	$	$
06-25-27-4694-0001-2020	PARADISE PALMS	202	1	TH	s	$	$
06-25-27-4694-0001-2030	PARADISE PALMS	203	1	TH	$	$	$
06•25-27-4694-0001•2040	PARADISE PALMS	204	l	TH	$	$	$
06-25-27-4694-0001-2050	PARADIS!: PALMS	205	1	TH	$	$	$
06-25-27-4694-0001-2060	PARADISE PALMS	206	1	TH	$	$	$

Parcel ID#	Subdivision	Lot#   Units  Product         Per Unit	Per Unit	Per Unit
06 -25-27 -4694-0001-2070        PARADISE PALMS	207         l	TH        $	$	$
06 -25-27 -4694-0001-2080       PARADISE PALMS	208         1	TH  $	$	$
06 -25-27  -4694 -0001-2090      PARADISE PALMS	209         1	TH  $	$	$
06 -25-27  -4694 -0001-2100      PARADISE PALMS	210         1	TH  $	$	$
06-25-27-4694-0001-2110         PARADISE PALMS	211         1         TH  $	$	$
06-25-27-4694-0001-2120         PARADISE PALMS	212         l	TH  $	$	$
06-25-27-4694-0001-2130      PARADISE PALMS	213        1	TH  $	$	$
06-25-27-4694-0001 -2140     PARADISE PALMS	214        1	TH  $	$	$
06-25-27-4694-0001-2150         PARADISE PALMS	215         1	TH  $	$	$
06-25-27-4694--0001-2160	PARADISE PALMS	216         1	TH  $	$	$
06-25-27-4694-0001-2170         PARADISE PALMS	217         1	TH  $	$	$
06-25-27-4694-0001-2180         PARADISE PALMS	218         1	TH  $	$	$
06-25-27   -4694 -0001 -2190      PARADISE PALMS	219         l	TH  $	$	$
06 -25-27  -4694-0001-2200       PARADISE PALMS	220         1	TH  $	$	$
06-25-27-4694-0001-2210      PARADISE PALMS	221        1	TH  $	$	$
06-25-27-4694-0001-2220      PARADISE PALMS	222         1         TH       $	$	$
06·25-27-4694-0001-2230         PARADISE PALMS	223         1         TH  $	$	$
06 · 25•27 -4694-0001-2240	PARADISE PALMS	224        1	TH  $	$	$
06·25-27-4694-0001-2250         PARADISE PALMS	225         1	TH  $	$	$
06-25-27-4694-0001-2260         PARADISE PALMS	226         1         TH  $	$	$
06 -25-27  -4694-0001-  2270      PARADISE PALMS	227         1	TH  $	$	$
06 -25-27 -4694-0001-2280	PARADISE PALMS	228  1	TH  $	$	$
06-25-27-4694-0001-2290         PARADISE PALMS	229         1         TH      $	$	$
06-25-27-4694-0001-230D         PARADISE PALMS	230         1         TH      $	$	$
06-25-27-4694-0001-2310      PARADISE PALMS	231        l	TH       $	$	$
06-25-27-4694-0001-2320      PARADISE PALMS	232        1         TH      $	$	$
06-25-27-4694-0001-2330       PARADISE PALMS	233        1	TH     $	$	$
06-25-27-4694•0001·2340       PARADISE PALMS	234        1	TH       $	$	$
06-25-27-4694-0001-2350      PARADISE PALMS	235        l	TH  $	$	$
06 •25 -27 -4694 -0001-2360       PARADISE PALMS	236         l	TH  $	$	$
06-25-27-4694-0001-2370         PARADISE PALMS	237         1         TH      $	$	$ D6-25-27-4694-0001-2380        PARADISE PALMS	238         1          TH        $	$	$ 06-25-27-4694--0001-2390        PARADISE PALMS	239         1	TH  $	$	$
06-25-27-4694-0001-2400      PARADISE PALMS	240        1         TH      $	$	$
06-25-27-4694 -0001-2410         PARADISE PALMS	241         1         TH  $	$	s
06 -25-27 -4694•0001-2420        PARADISE PALMS	242         1	TH  $	$	$
06·25-27   -4694 -0001-2430       PARADISE PALMS	243         1         TH       $	$	$
06-25-27-4694-0001-2440          PARADISE PALMS	244        1	TH  $	$	$
06 -25-27 -4694 -0D01-24   50    PARADISE PALMS	245         1	TH  $	$	$
06-25-27-4894-0001-2460         PARADISE PALMS	246         1         TH  $	$	$
06-25-27-4694-00D1-2470         PARADISE PALMS	247         1	TH  $	$	$
06·25•27-4694--0001-2480        PARADISE PALMS	248         1         TH  $	$	$
06-25-27-4694-0001-2490         PARADISE PALMS	249         1	TH  $	$	$
06-25-27-4694--0001-2500      PARADISE PALMS	250        1	TH       $	$	$
06-25-27-4694-0001-2510         PARADISE PALMS	251         1	TH  $	$	$
06-25-27-4694--0001-2520         PARADISE PALMS	252         1	TH  $	$	$
06 -25-27  -4694-0001•2530        PARADISE PALMS	253         1	TH  $	$	$
06 · 25-27  -4694 -0001-2540      PARADISE PALMS	254         1	TH  $	$	$
06-25-27-4694-0001-2550       PARADISE PALMS	255        1         TH  $	$	$
06 ·25-27  -4694 -0001-2560       PARADISE PALMS	256         1	TH        $	$	$
06-25-27-4694 -0001-2570         PARADISE PALMS	257         1	TH  $	$	$
06 -25-27  -4694-0001-2580        PARADISE PALMS	258        1	TH  $	$	$
06-25-27-4694-00D1-2590      PARADISE PALMS	259        1         TH  $	$	$
06-25-27-4694-0001-2600       PARADISE PALMS	260        1	TH       $	$	$
06-25-27-4694-0001-2610       PARADISE PALMS	261        1	TH      $	$	$
06-25-27-4694-0001-2620       PARADISE PALMS	262        1         TH  $	$	$
06-25-27-4694-0001-2630       PARADISE PALMS	263        1	TH  $	$	$
06-25-27-4694-0001-2640       PARADISE PALMS	264        1	TH  $	$	$
06-25-27-4694-0001-265D      PARADISE PALMS	265        1	TH       s	$	$
06-25-27-4694-0001-2660       PARADISE PALMS	266        1	TH     $	$	$
06 -25·27  -4694 -0001-2670       PARADISE PALMS	267         1         TH  $	$	$
06-25-27-4694--0001-2680         PARADISE PALMS	268         1	TH  $	$	$

Parcel 10 #	Subdivision	lot#   Unlls  Product       Per Unit	PerUnit	Per Unit

06-25-27-4694-0001-2690      PARADISE PALMS	269        1	TH  $	$	$
06-25-27-4694-0001-2700      PARADISE PALMS	270        1	TH     $	$	$
06-25-27-4694-0001-2710      PARADISE PALMS	271        1	TH     $	$	$
06-25-27-4694-0001-2720	PARADISE PALMS	272	1	TH	$	$	$	
06-25-27-4694--0001-2730	PARADISE PALMS	273	1	TH	$	$	$	
06-25-27-4694-0001-2740	PARADISE PALMS	274	1	TH	$	$	$	
06-25-27-4694-0001-2750	PARADISE PALMS	275	1	TH	$	$	$	
06-25-27-4694-0001-2760         PARADISE PALMS	276         1	TH  $	$	$
06-25-27-4694-0001-2770      PARADISE PALMS	277        1         TH      $	$	$
06-25-27-4694-0001-2780      PARADISE PALMS	278        1	TH      $	$	$
06-25-27-4694--0001-2790        PARADISE PALMS	279         1	TH      $	$	$
06-25-27-4694--0001-2800        PARADISE PALMS	280         1	TH  $	$	$
06-25-27-4694--0001-2810        PARADISE PALMS	281         1	TH  $	$	$
06-25-27-4694--0001-2820	PARADISE PALMS	282	1	TH	$	$	$	
06-25-27-4694-0001-2830	PARADISE PALMS	283	1	TH	$	$	$	
06-25-27-4694--0001-2840     PARADISE PALMS	284         1         Tli        $	$	$
06-25-27-4694--0001-2850        PARADISE PALMS	285        1	TH  $	$	$
06-25-27-4694--0001-2860     PARADISE PALMS	286        1        TH  s	$	$
08-25-27-4694-0001-2870      PARADISE PALMS	287        1	TH  s	$	$
06-25-27-4694--0001-2880        PARADISE PALMS	288        1	TH  $	$	$
06-25-27-4696--0001--0010       PARADISE PALMS	1	TH  $	$	$
06-25-27-4696--0001--0020       PARADISE PALMS	1         TH  $	$	$ D6-25•27-4696-0001-0030        PARADISE PALMS	1	TH      $	$	$ 06-25-27-4696-00D1--004D       PARADISE PALMS	1         TH  $	s	$
06-25-27-4696--0001-0050     PARADISE PALMS	1	TH  $	s	$
06-25-27-4696-0DD1-0060        PARADISE PALMS	1	TH  $	$	$
06-25-27-4696--0001-0070        PARADISE PALMS	1	TH  $	$	$
0 6-25-27-4696-0001-0080        PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-00D1-0090      PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-00D1-010D       PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0110         PARADISE PALMS	l	TH  $	$	$
06-25-27-4696·0001--012D        PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001--0130        PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001--0140        PARADISE PALMS	l	TH  $	$	$
06-26-27-4696-0001-0150      PARADISE PALMS	l	TH     $	$	$
06-25-27-4696-0001-0160         PARADISE PALMS	1         TH  $	$	$
06-25-27-4696-0001--0170        PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0180      PARADISE PALMS	1	TH  $	s	$
06-25-27-4696-0001-0190      PARADISE PALMS	1         TH      $	$	$
06-25-27-4696-0001-0200         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0210         PARADISE PALMS	1         TH  $	$	$
06-25-27-4696-0001-0220         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0230         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0240         PARADISE PALMS	1	TH      $	$	$
06-25-27-4696-0001-0250      PARADISE PALMS	1	TH     $	$	$
06-25-27-4696-0001-0260         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0270         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696--0001-0280        PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0290         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0300         PARADISE PALMS	1	TH      $	$	$
06-25-27-4696-0001-0310         PARADISE PALMS	1	TH  $	$	$
06-25;27-4696-0001--0320     PARADISE PALMS	l	TH  $	$	$
06-25-27-4696-0001--0330        PARADISE PALMS	1         TH  $	$	$
06-25-27-4696--0001--0340       PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0350         PARADISE PALMS	1	TH      $	$	$
06-25-27-4696-0001-0360      PARADISE PALMS	1	TH     $	$	$
06-25-27-4696-0001-0370      PARADISE PALMS	l	TH     $	$	$
06-25-27-4696-0001--0380        PARADISE PALMS	1         TH  $	$	$
06-25-27-4696-0001-0390         PARADISE PALMS	1	TH      $	$	$
06-25-27-4696-0001-0400         PARADISE PALMS	1	TH      $	$	$
06-25-27-4696--0001-0410        PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0420      PARADISE PALMS	1	iH       $	$	$

06-25-27-4696-0001-0430	PARADISE PALMS	l	TH	$	$	$	
06-25-27-4698-0001-0440	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696--0001--0450	PARADISE PALMS	1	TH	$	$	$	
06-25-27-41596-0001-0460	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0470	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0480	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0490	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0500	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0510	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0520	PARADISE PALMS	1	TH	$	$	$	
06-25-27-469 6-0001-0530	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0540	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0550	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0560	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0570	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0580	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0590	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0600	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0610	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0620	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696·0001-0630	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0640	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696·0001-0650	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0660	PARADISE PALMS	1	TH	$	$	$	
06·25-27-4696-0001-0670	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696·0001-0680	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0690	PARADISE PALMS	l	TH	$	$	$	
06-25-27-4696-0001-0700	PARADISE PALMS	l	TH	$	$	$	
06-25-27-4696-0001-0710	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0720	PARADISE PALMS	l	TH	$	$	$	
06-25-27-4696.0001-0730	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0740	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0750	PARADISE PALMS	1	TH	$	$	$	
06·25•27-4696-0001-0760	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0770	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0780	PARADISE PALMS	l	TH	$	$	$	
06-25-27-4696-0001-0790	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0800	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0810	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696·0001·0820	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0830	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0840	PARADISE PALMS	1	iH	$	$	$	
06-25-27-4696-0001-0850	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0860	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0870	PARADISE PALMS	1	TH	$	$	$	
06·25-27-4696·0001-0880	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0890	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0900	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0910	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0920	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0930	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0940	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4696-0001-0950	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-0960	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-0970	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-0980	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-0990	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-1000	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-1010	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-1020	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-1030	PARADISE PALMS	1	TH	$	$	$	
06-25-27-4697-0001-1040	PARADISE PALMS	1	TH	$	$	$	

Parcel ID#	Subdivision	Lot#  Units Product	Per Unit	PerUnit	Per Unit

Parcel ID#	Subdivision	Lot#   Units  Product	Per Unit	Per Unit	Per Unit
06-25-27-4697-0001-1050	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1060	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1070	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697--000,_,080	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697--0001-1090	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1100	PARADISE PALMS	l	TH	$	s	$
06-25-27-4697-0001-1110	PARADISE PALMS	1	TH	$	s	$
06-25-27-4697-0001-1120	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1130	PARADISE PALMS	1	TH	$	s	$
06-25-27-4697-0001-1140	PARADISE PALMS	1	TH	$	$	$
06·25-27-4697-0001-1150	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1160	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1170	PARADISE PALMS	l	TH	s	$	$
06-25-27-4697-0001-1180	PARADISE PALMS	1	TH	$	s	$
06•25-27-4697-0001-1190	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1200	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1210	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1220	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1230	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1240	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1250	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1260	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1270	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1280	PARADISE PALMS	1	TH	$	s	$
06-25-27-4697-0001-1290	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1300	PARADISE PALMS	1	TH	$	$	$
06-2q-27-4697-0001-1310	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1320	PARADISE PAI.MS	l	TH	$	$	$
06-25-27-4697-0001-1330	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0D01-1340	PARADISE PALMS	1	TH	$	$	s
06-25-27-4697-0001-1350	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-00D1-1360	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1370	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1380	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1390	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1400	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1410	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1420	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1430	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1440	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1450	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1460	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1470	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1480	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1490	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1500	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1510	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1520	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1530	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1540	PARADISE PALMS	l	TH	$	$	$
06-25-27-4697-0001-1550	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1560	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1570	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1580	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1590	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1600	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1610	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1620	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1630	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1640	PARADISE PALMS	1	TH	$	$	$
06-25-27-4697-0001-1650	PARADISE PALMS	1	TH	$	$	$
06-25.Z7-4697-0001-1660	PARADISE PALMS	1	TH	$	$	$

Parcel ID#	Subdivision	Lot#    Uni!$  Product       Per Unit	Per Unit	Per Unit
06-25-27-4697--0001-1670        PARADISE PALMS	1	TH  $	$	$
06-25-27-4697-0001-1680      PARADISE PALMS	1	TH  s	$	$
06-25-27-4697-0001-1690      PARADISE PALMS	1	TH  $	$	$
06-25-27-4697-0001-1700      PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0010         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0020       PARADISE PALMS	1	TH       $	$	$
06-25-27-4698-0001-0030         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0040         PARADISE PALMS	l	TH  $	$	$
06-25-27-4698-0001-0050        PARADISE:: PALMS	1	TH      $	$	$
06-25-27-4698-0001-0060      PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-0001-0070      PARADISE PALMS	1	TH      $	$	$
06-25-27-4696-0001-0080      PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001-0090         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0100         PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001-0110         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0120         PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-0001-0130         PARADISE PALMS	1	TH      $	$	$
06-25-27-4691Hl001-0140     PARADISE PALMS	1	TH       s	$	$
06-25-27-4698-0001-0150      PARADISE PALMS	1	TH  s	$	$
06-25-27-4698-0001-0160         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0170         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-01BO        PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0190       PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-0001-0200       PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001--0210        PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001--0220        PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001-0230      PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-0001-0240       PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-0001-0250       PARADISE PALMS	1	TH       $	$	$
06-25-27-4698-0001-0260         PARADISE PALMS	1	TH  $	$	$
06-25-2'7-4 698-0001-0270        PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0280         PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001--0290        PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0300         PARADISE PALMS	1	TH  $	$	$
06-25-27-4696-0001-0310       PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001-0320        PARADISE PAI..MS	1	TH  $	$	$
06-25-27-4698-0001-0330       PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001-0340       PARADISE PALMS	1	TH  s	$	$
06-25-27-4698-0001-0350       PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0360       PARADISE PALMS	1         TH      $	$	s
06 -25-27 -4698-0001-0370     PARADISE PALMS	1	TH      $	$	$
06-25•27-4698-0001-03B0         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0390         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0400       PARADISE PALMS	1	TH       $	$	$
06-25-27-4698-0001 -0410      PARADISE PALMS	l	TH  $	$	$
06-25-27-4698-0001-0420      PARADISE PALMS	1	TH       $	$	$
06-25-27-4698-0001-0430         PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0440       PARADISE PALMS	1        TH  $	$	$
06-25-27-4698-0001-0450      PARADISE PALMS	1	TH  $	$	$
06-25-27-4698--0001-0460        PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0470       PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0480         PARADISE PALMS	l	TH  $	$	$
06-25-27-4698--0001-0490         PARADISE PALMS	l	TH  $	$	$ D6-25-27-4698-0001-050D        PARADISE PALMS	1         TH  $	$	$ 06-25-27   -4698-0001-0510       PARADISE PALMS	1	TH  $	$	$
06-25-27-4698--0001-0520      PARADISE PALMS	1	TH      $	$	$
06-25-27-469!HIOO1-0530        PARADISE PALMS	1	TH  $	$	$
06-25-27-4691H1001-0540      PARADISE PALMS	1	TH      $	$	$
06-25-27-4698-0001-0550      PARADISE PALMS	1	TH  $	$	$
06-25-27-4698-0001-0560      PARADISE PALMS	1         TH      $	s	$
08-25-27-4698-0001-0570       PARADISE PALMS	1         TH  $	$	$
06-25-27-4698-0001-0560       PARADISE PALMS	l	TH  $	$	$

Par Debi		Net Annual	Gross Annual Parcel ID#	Subdivision	lot#   Units  Product		Per Unit			PerUnit			Per Unit 06-25-27-4698--0001-0590	PARADISE PALMS		1	TH	$		$				$
06-25-27-4698-0001-0600	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001--0610	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698--0001--0620	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001--0630	PARADISE PALMS	l	TH	$	$	$
06-25-27-4698-0001-0640	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001--0650	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698--0001-0660	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001-0670	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001-0680	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001-0690	PARADISE PALMS	1	TH	$	$	$
06-25-27-4698-0001-0700	PARADISE PALMS	l	TH	$	$	$
06-25-27-4698--0001--0710	PARADISE PALMS	1	TH	$	$	$
06-25-27-3141-0001-1010	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	46B.65
06-25-27-3141-0001-1020	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	46B.65
06-25-27-3141-0001-1030	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-1040	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-1050	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-1060	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-1070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-1080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141--0001-1090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-2010	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-2020	CARIBE COVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3141.0001-2030	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-2040	CARIBE COVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3141--0001 -2050	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3141--0001-2060	CARIBECOVE	1	TH	$	5,503 .46   $	440.53    $	46B.65
06-25-27-3141--0001-2070	CARIBECOVE	l	TH	$	5,503.46    s	440.53    $	468.65
08-25-27-3141-0001-2080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-2090	CARIBECOVE	1	TH	$	5,503.4 6   $	440.53    $	468.65
06-25-27-3141-0001-3010	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141--0001-3020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-3030	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141·0001-3040	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-3050	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-3060	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-3070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141--0001-3080	CARIBECOVE	1	TH	$	5,5 03.46   $	440.53    $	468.65
06-25-27-3141--0001-3090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-4010	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-4020	CARIBECOVE	1	iH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-4030	CARIBE COVE	1	TH	$	5,503.46   $	440.53    $	468.65
06-25-27-3141-0001-4040	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-4050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-4060	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141.0001-4070	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141--0001-4080	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3141-0001-4090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141--0001-5010	CARIBECOVE	l	TH	$	5,5 03.46    $	440.53    $	468 .65
06•25-27-3141-0001-5020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141--0001-5030	CARIBECOVE	1	TH	$	5,503.46   s	440.53    $	468.65
06-25-27-3141--0001-5040	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3141-0001-5050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-1010	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-1020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-1030	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468 .65
06-25-27-3142-0002-1040	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	46B.65
06-25-27-3142-0002-1050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-1060	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-1070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-1080	CARIBE COVE	1	TH	$	5,503 .46    $	440.53   $	468.65

Parcel ID#	Subdivision	lot#  Uni!S Product	Per Unit	Per Unit	Per Unit
06-25-27-3142-0002-1090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-2010	CARIBECOVE	1	TI-i	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-2020	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-2030	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-2040	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-314 2-0002-2050	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-2060	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-2070	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-2080	CARIBECOVE	1	TI-i	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-2090	CARIBECOVE	1	TI-i	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-3D10	CARIBECOVE	1	TH	$	5,503 .46   $	440.53    $	468.65
06-25-27-3142-0002-3020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-3030	CARIBECOVE	1	TH	$	5,503.46    $	440.53   s	468.65
06-25-27-3142-00D2-3040	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06•25-27-3142-0002-3050	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0D02-306D	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3142-0002-3070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-314 2-0002-3080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-3090	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-4010	CARIBE COVE	1	TH	$	5,503.46    $	440.53   s	468.65
06-25·27·3142-0002-4020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-4030	CARIBE COVE	1	TH	$	5,503.46    $	440.53   s	468.65
06-25-27-3142-0002-4040	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-4050	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06•25•27-3142-0002-4060	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3142-0002-4070	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3142-0002-4080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-4090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3142-0002-5010	CARIBE COVE	1	TH	$	5,5 03.46   $	440.53    $	468.65
06-25-27-3142-0002-5020	CARlBE COVE	1	TH	$	5,503 .46  $	440.53    $	468.65
06-25-27-3142-0002-5030	CARIBECOVE	1	TH	$	5,503 .46   $	440.53   $	468.65
06-25-27-3142-0002-5040	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06•25-27-3142-0002-5050	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-1010	CARIBECOVE	1	TH	$	5,503 .46   $	440.53   $	468.65
06-25-27-3143-0003-1020	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3143-0003-1030	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-1040	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3143-0003-1050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-1060	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0D03-1070	CARIBECOVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3143-0003-1080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-1090	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-2010	CARIBE COVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-2020	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-2030	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-2040	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-2050	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3143-0003-2060	CARIBECOVE	1	TH	$	5 ,503.46   $	440.53   $	468.65
06-25-27-3143-0003-2070	CARIBECOVE	1	TH	$	5,5 03.46    $	440.53   $	468.65
06-25-27-3143-0003-2080	CARIBECOVE	l	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-2090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-3010	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3143-0003-3020	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3143-0003-3030	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-314-30003-3040	CARIBE COVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-3050	CARIBECOVE	l	TH	$	5,503.46    $	440.53   $	468.65
06-25·27·3143-0003-3060	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3143-0003-3070	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3143-0003-3080	CARIBECOVE	l	TH	$	5,503.46    $	440.53   $	466.65
06-25-27-3143-0003-3090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-4010	CARIBECOVE	1	TH	$	5,503.46   s	440.53   $	468.65
06-25-27-3143-0003-4020	CARIBECOVE	1	TH	$	5,503 .46   $	440.53   $	468.65

Parcel ID#	Subdivision	Lot#  Units Product	Per Unit	Per Unit	Per Unit
06-25-27-3143-0003-4030	CARIBECOVE	1	TH	$	5,503 .46   $	440 .53   $	468.65
06-25-27-3143-0003-4040	CARIBECOVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3143-0003-4050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-4060	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-4070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-4080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3143-0003-4090	CARIBE COVE	1	TH	$	5 ,5 03.46   $	440.53    $	468.65
06·25-27-3143-0003•501O	CARIBECOVE	1	TH	$	5,503.46    $	440 .53    $	468.65
06-25-27-3143-0003-6020	CARIBECOVE	1	TI-I	$	5,503  .46  $	440.53    $	468.65
06-25-27-3143-0003-5030	CARIBECOVE	1	TI-I	$	5,5 03.46   $	440.53    $	468.65
06-25-27-314 3-0003-5040	CARIBECOVE	1	TH	$	5,5 03.46   $	440.53    $	468.65
06-25-27-314 3-0003-5050	CARIBECOVE	1	TH	$	5,503 .46   $	440 .53    $	468.65
06-25-27-314-40004 -1010	CARIBE COVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-314-40004-1020	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25•27-3144-0004-1030	CARIBECOVE	1	TH	s	5,503.46    $	440.53    $	468.65
06-25-27-314-40004-1040	CARIBECOVE	1	TH	$	5,503.46   $	440.63   $	468.65
06-25-27-3144-0004-1050	CARIBE COVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3144-0004-1060	CARIBE COVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3144-0004-1070	CARIBECOVE	1	TH	$	5,503.46     $	440.53    $	468.65
06-25-27-3144-0004-t O BO	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27•3144-0004-1090	CARIBECOVE	1	TH	$	5,603.46    $	440.53    $	468.65
06-25-27-3144-0004-2010	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-2020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-2030	CARIBECOVE	1	TH	$	5,5 03.46    $	440.63   $	468.65
06-25-27-3144-0004-204 0	CARIBECOVE	1	TH	$	5 ,503 .46   $	440.53    $	468.6 5
06-25-27-3144-0004-2050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-2060	CARIBECOVE	1	TI-I	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-2070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-2080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-2090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144 -0004-3010	CARIBE COVE	1	TH	$	5 ,503.46    $	440.53    $	468.65
06-25-27-3144-0004-3020	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-3030	CARIBECOVE	l	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-3040	CARIBECOVE	1	TH	$	5,5 03.46   $	440.53    $	468.65
06-25-27-314-40004 -3050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-3060	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-3070	CARIBECOVE	l	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3144-0004-3080	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-3090	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-4010	CARIBECOVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06·25-27-3144-0004-4020	CARIBE COVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3144-0004-4030	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-4040	CARIBE COVE	1	TH	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3144-0004-4050	CARIBECOVE	1	TI-I	$	5 ,503.46   $	440.53    $	468.65
06-25-27-3144-0004-4060	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-4070	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-4080	CARIBECOVE	3	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3144-0004-409 0	CARIBECOVE	1	TI-I	$	5,503.46    $	440.53    s	468.65
06-25-27-3144-0004-5010	CARIBECOVE	1	TH	$	5 ,503.46	$	440.53    $	468.65
06-25-27-3144-0004-5020	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-5030	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-5040	CARIBE COVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3144-0004-5050	G.4.RIBECOVE	1	TI-I	$	5,5 03.46    $	440.53    $	468.65
06-25-27-3145-0005-1010	CARIBECOVE	1	TH	$	5,503 . 46   $	440.53    $	468.65
06-25-27-3145-0005-1020	CARIBECOVE	l	TI-I	$	5,503.46    $	440.53    $	468.85
06-25-27-3145-0005-1030	CARIBECOVE	1	TI-I	$	5,503.46    $	440.53    $	468.65
06-25-27-3145-0005-1040	CARIBECOVE	l	TH	$	5, 503.46    $	440.53    $	468.65
06-25-27-3145-0005-1050	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-314 5-0005-2010	CAR18E COVE	1	TH	$	5,5 03.46    $	440.53    $	468.65

Parcel ID#	Subdivision	Lot#  Units Product	Per Unit	Per Unit	Per Unit
06-25-27-3145-0005-2020	CARIBECOVE	l	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3145.0D05-2030	CARIBECOVE	1	TH	$	5,503.46   $	440.53    $	468.65
06-25-27-3145-0005-2040	CARIBECOVE	1	TH	$	5,503.46   $	440.53    $	468.65
06-25-27-3145-0005-2050	CARIBECOVE	1	TH	$	5,503.46    $	440.53    $	468.65
06-25-27-3145-0005-301D	CARIBECOVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-314 5-0005-3020	CARIBE COVE	l	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3145-0005-3030	CARIBECOVE	l	TH	$	5,503.46   $	440.53    $	468.65
06-25-27-3145-0005-3040	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3145-0005-3050	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-314 5-0005-4010	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-314 5-0005-4020	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.65
06-25-27-3145.0005-4030	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3145-0005-4040	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3145-0005-4050	CARIBECOVE	1	TH	$	5,503.46   $	440.53    $	468.65
06-25-27-3145-0005-5010	CARIBECOVE	1	TH	$	5,503.46   $	440.53    $	468.65
06-25-27--3145-0005-5020	CARIBECOVE	1	TH	$	5,503.46   $	440.53   $	468.65
06-25-27-3145-0005-5030	CARIBE COVE	1	TH	$	5,503.46    $	440.53   $	468.85
06-25-27-5459-0001-0010	TUSCANY	1	1	SF -50	6,591.25   $	527.61    $	561.28
06-25-27-5459-0001-0020	TUSCANY	2	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0030	TUSCANY	3	1	SF-50	6,591.25  $	527.61   $	561.28
08-25-27-5459-0001-0040	TUSCANY	4	1	SF-50	6,591.25  $	527.61   $	561.2B
06-25-27-5459-0001-0050	TUSCANY	5	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0060	TUSCANY	6	1	SF-50	6,591.25   $	527.61   $	581.28
06-25-27-5459•0001-0070	TUSCANY	7	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0080	TUSCANY	8	l	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0090	TUSCANY	9	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0100	TUSCANY	10	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0110	TUSCANY	11	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0120	TUSCANY	12	1	SF -50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0130	TUSCANY	13	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0140	TUSCANY	14	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0150	TUSCANY	15	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0160	TUSCANY	16	1	SF -50	6,591.25  s	S27.61   $	561.28
08-25-27-5459-0001-0170	TUSCANY	17	1	SF-50	6,591.25   $	527.61   s	561.28
06-25-27-5459-0001-0180	TUSCANY	18	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0190	TUSCANY	19	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0200	TUSCANY	20	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0210	TUSCANY	21	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0220	TUSCANY	22	1	SF -50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0230	TUSCANY	23	1	SF -50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0240	TUSCANY	24	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0250	TUSCANY	25	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0260	TUSCANY	26	1	SF -50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0270	TUSCANY	27	1	SF -50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0280	TUSCANY	28	l	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0290	TUSCANY	29	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0300	TUSCANY	30	l	SF - 50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0310	TUSCANY	31	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0320	TUSCANY	32	l	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0330	TUSCANY	33	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0340	TUSCANY	34	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0350	iUSCANY	35	1	SF-50	6,591.25  $	527.61   $	561.28
06-25-27-5459-0001-0360	TUSCANY	36	1	SF-50	6,591.25   $	527.61   $	561.28
06-25-27-5459-0001-0370	TUSCANY	37	l	SF-50	6,591.25  s	527.61   $	561.28

Parcel ID#	Subdivision	Lat#	Units	Product	Per Unit	PerUnit	Per Unit	
06-25-27-5459-0001-0380	TUSCANY	38	1	SF-50	6,591.25	$	527.61	$	561.2B	
06-25-27-5459-0001-0390	TUSCANY	39	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0400	TUSCANY	40	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0410	TUSCANY	41	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0420	TUSCANY	42	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0430	TUSCANY	43	1	SF-50	6,591.25	$	527.61	$	561.2B	
06-25-27-5459-0001-0440	TUSCANY	44	l	SF-50	6,591.25	$	S27.61	$	561.28	
06-25-27-5459-0001-0450	TUSCANY	45	l	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0460	TUSCANY	46	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0470	TUSCANY	47	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0480	TUSCANY	48	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0490	TUSCANY	49	1	SF -50	6,591.25	$	527.61	$	561.28	
06-25·27-5459-0001-0500	TUSCANY	50	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0510	TUSCANY	51	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0520	TUSCANY	52	l	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0530	TUSCANY	53	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0540	TUSCANY	54	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0550	TUSCANY	55	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0560	TUSCANY	56	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0570	TUSCANY	57	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0580	TUSCANY	58	l	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0590	TUSCANY	59	l	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0600	TUSCANY	60	l	SF-50	6,591.2S	$	527.61	$	561.28	
06-25-27-5459-0001-0610	TUSCANY	61	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0620	TUSCANY	62	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0630	TUSCANY	63	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0640	TUSCANY	64	l	SF· 50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0650	TUSCANY	65	l	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0660	TUSCANY	66	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0670	TUSCANY	67	1	SF-50	6,591.25	$	527.61	$	561.28	
06-25-27-5459-0001-0680	TUSCANY	68	1	SF-50	6,591.25	$	527.61	$	561.28	
07-25-27-3123-0039·1010	BAHAMA BAY II		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-1020	BAHAMA BAY II		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-1030	BAHAMA BAY II		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-1040	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-2010	BAHAMA BAY		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-2020	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-2030	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-2040	BAHAMA BAY		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-3010	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3123-0039-3020	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-1010	BAHAMA BAY		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-1020	BAHAMA BAY		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-1030	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-1040	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-1050	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-1060	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-2010	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-2020	BAHAMA BAY 1		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-2030	BAHAMA BAY II		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-2040	BAHAMA BAY II		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-2050	BAHAMA BAY II		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-2060	BAHAMA BAY II		l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3124-0041-3010	BAHAMA BAY II		l	TH	5,503.46	$	440.53	$	468.65	

Parcel ID#	Subdivision	l.otll   Units Product	Per Unit	Per Unit	Per Unit
07-25-27-3124-0041-3020	BAHAMA BAY II	1	TH	5,503.46	$	440.53    s	46B.65	
07-25-27-3124-0041-3030	BAHAMA BAY II	1	TH	5,503.46	$	440.53   $	46B.65	
07-25-27-3124-0041-3040	BAHAMA BAY	1	TH	5,503,46	$	440.53   $	46B.65	
07-25-27-3125-0042•1010	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3125-0042-1020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3125-0042-1030	BAHAMA BAY	1	TH	S,503,46	$	440.53	$	46B.65	
07-25-27-3125-0042-1 040	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3125--0042-2010	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3125-0042-2020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3125--0D42-2030	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-312 5-0042-2040	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3125-0042-3010	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3125--0042-3020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3126-0043-1010	BAHAMA BAY	1	TH	5,503.46	$	440.S3	$	468.65	
07-25-27-3126-0D43-1020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-1030	BAHAMA.BAY f		1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3126--0043-1040	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126--0043-1050	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3126--0043-1060	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-201O	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-2020	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-2030	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25·27-3126--0043-2040	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126--0043-2050	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3126-0043-2060	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-3010	BAHAMA BAY		1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-3020	BAHAMA BAY 11	1	TH	5,503.46	$	440.53	$	468.66	
07-25-27-3126-0043-3030	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3126-0043-3040	BAHAMA BAYII	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3127-0044•1010	BAHAMA BAY 11	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3127-0D44-1020	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3127-0044-1030	BAHAMA BAY 11	1	TH	5,503 .46	$	440.53	$	468.65	
07-25-27-3127--0044-1040	BAHAMA BAYfl	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3127--0044-2010	BAHAMABAYll	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27•312NI044-2020	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3127-0044-2030	BAHAMA BAY 11	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3127-0044-2040	BAHAMA BAY 11	1	TH	5,503.46	s	440.53	$	468.65	
07-25-27-3127--0044-3010	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3127-0044-3020	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128-0045-1010	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128-0045-1020	BAHAMA SAY II	l	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128-0045•1030	BAHAMA BAYII	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128--0045-1040	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	46B.65	
07-25-27-3128--0045-2010	BAHAMA BAY II	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128-0045-2020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-312B-0045-2030	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128-0045-2040	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3128-0045-3010	BAHAMAaAY	1	TH	5,503.46	$	440.53	$	468,65	
07-25-27-3128-0045-3020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3135--0046-1010	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07•25•27-3135·0046-1020	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3135-0046-1030	BAHAMA BAY	1	TH	5,S03.46	$	440.53	$	468.65	
07-25-27-3135-0046-1040	BAHAMA BAY	1	TH	5,503.46	$	440.53	$	468.65	
07-25-27-3135-0046-1050	BAHAMA BAY	1	TH	5,503 .46	$	440.53	$	468.65	

Parcel ID#	Subdivision	Lot#   Units  Product	Per Unit	Per Unit	Per Unit D7-25-27-3135-0046-1060	BAHAMA BAY II		1	TH		5,503.46   $		440.53    $		468.65
07-25-27•3135-0046-2010	BAHAMA BAY I	1	TH	5,503.46  s	440.53    $	468.65
07-25-27-3135-0046-2020	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27·3135-0046-2030	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3135-0046-2040	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3135-0046-2050	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3135-0046-2060	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3135-0046-3010	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3135-0046-3020	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3135-0046-3030	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3135-0046-3040	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07•25-27-3155-004D-1020	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3155-0040-1030	BAHAMA BAY II	TH	5,503.46   $	440.53    $	468.65
07-25-27-3155-0040-1040	BAHAMA BAY II	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3155-0040-2020	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3155-0040-2030	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3155-0040-2040	BAHAMA BAY II	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3155-0040-3010	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3155-0040-3020	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3157-0047-1010	BAHAMA BAY I	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3157-0047-1020	BAHAMA BAY	1	TH	5,503.45  $	440.53   $	468.65
07-25-27-3157-0047-1030	BAHAMA BAY	1	TH	5,503.46  $	440.S3   $	468.65
07-25-27-3157-0047-1040	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0047-1050	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0047-1060	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3157-0047-2010	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0047-2020	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3157-0047-2030	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3157-0047-2040	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0047-2050	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0D47-2060	BAHAMABAY  l	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0047-3010	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3157-0047-3020	BAHAMA BAY II	1	TH	5,503.46  $	440,53   $	468.65
07-25-27-3157-0047-3030	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3157-0047-3040	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-1010	BAHAMA BAY I	1	TH	5,503.46   $	440,53    $	468.65
07-25-27-3167-0048-1020	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-1030	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3167-0048-1040	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3167-0048-1050	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-1060	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3167-0048-2010	BAHAMA BAY	l	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-2020	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-2030	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-2040	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-2050	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-2060	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3167-0048-3010	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3167-0048-3020	BAHAMA BAY II	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3167-0048-3030	BAHAMA BAY II	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-316 7-0048-3040	BAHAMA BAY II	l	TH	5,503.46   $	440.53    $	468.65
07-25-27-3168-0049-1010	BAHAMA BAY II	1	TH	5,503.46   $	44D.53   $	468.65
07-25-27-3168-0049-1020	BAHAMA BAY 11	l	TH	5,503.46   $	440.53    $	468.65
07-25-27-3168-0049-1030	BAHAMA BAY 11	1	TH	5,503.46   $	440.53    $	468.65

Parcel ID#	Subdivision	Lot#   Unils Product	Per Unit	Per Unit	Per Unit
07-25-27-3168-0049-1040	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3168-0049-2010	BAHAMA BAY II	1	TH	5,503.46   $	440.S:3   $	468.65
07-25-27-3168-0049-2020	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3168-0049-2030	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3168-0049-2040	BAJ;IAMA BAY ll	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3168-0049-3010	BAHAMA BAY II	1	TH	5,S03.46  $	440.53    $	468.65
07-25-27-3168-0049-3020	BAHAMA BAY II	1	TH	5,503.46  s	440.53    $	468.65
07-25-27-3343-0052-1010	BAHAMA BAY II	l	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052-1020	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	46B.65
07-25-27-3343-0052-1030	BAHAMA BAY II	l	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052-1040	BAHAMA BAY II	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-1050	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052·1060	BAHAMA BAY II	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-201D	BAHAMA BAY I	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-2020	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052-2030	BAHAMA BAY	l	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052-2040	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052-2050	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-2060	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-3010	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-3020	BAHAMA BAY I	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3343-0052-3030	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3343-0052-3040	BAHAMA BAY	1	TH	5,503.46  $	440.53   $	468.65
07-25-27-3344-0053-1010	BAHAMA BAY	1	TH	5,503.46   $	440.S3   $	468.65
07-25-27-3344-0053-1020	BAHAMA BAY	l	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-1030	BAHAMA BAY	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-3344-0053-1040	BAHAMA BAY	1	TH	5,503.46   $	440.53   $	468.65
07-25-27-3344-0053-1050	BAHAMA BAY	1	TH	5,503.46   $	440.53   $	468.65
07-25-27-3344-0053-1060	BAHAMA BAY	l	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-2010	BAHAMA BAY	l	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-2020	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-2030	BAHAMA BAY	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-2040	BAHAMA BAY	1	TH	5,503.46  s	440.53   $	468.65
07-25-27-3344-0053-2050	BAHAMA BAY I	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-20 60	BAHAMA BAY II	l	TH	5,503.46  $	440.53   $	468.65
07-25-27-334-M053-3D10	BAHAMA BAYll	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-3020	BAHAMA BAY II	1	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-3030	BAHAMA BAY II	l	TH	5,503.46  $	440.53    $	468.65
07-25-27-3344-0053-3040	BAHAMA BAY II	1	TH	5,503.46   $	440.53    $	468.65
07-25-27-5461-0001-00DO	GOIDENCAV	124	TH	616,391.76   $   49,340.12    $  52,489.49
18-25-27-3160-000A-0080	PARCEL K	100	TH	549,270.86   $   43,967.31    $  46,773.74
18-25-27-3160-000A-0080	PARCEL K	n	SF 40'	465,232.42   $   37,240.31    $  39,617.36
1B-25-27-3160-000A-0080	PARCEL K	14	SF 50'	92,277.51  $	7,386.51    $    7,857.99
18-25-27-3160-000B-0040	PARCELL	158	TH	867,847.97   $   69,468.36    $  73,902.51
18-25-27-3160-000B-0040	PARCELL	192 SF-50'	1,265,520.07   $  101,300.69   $107,766.69
18-25-27-3160-000B-0110	PARCEL M1	276	TH	o.oo $	$
lr otal	7,095,000.00    $ 567,931.25	604,182.18 1

Section 2 - Series 2019 Refunding Bonds
(Assessment Area 2007-1)

TABLE6
Westside Community Development District Development Program - Assessment Area 2007-1

Land Use and Subdivision :

Single Family 70' - Calabria	Uni

75	
Paradise Palms - LR	553	
Townhome - Carlbe Cove	187	
Single Family 50' - Tuscany	68	
Townhome - Bayhama Bay II	170	
Townhome - Golden Cay	124	
Townhome - Parcel K	100	
Single Family 40' - Parcel K	77	
Single Family 50' - Parcel K	14	
Townhome - Parcel L	158	
Single Family 50' - Parcel L	192	
Townhome- Parcel M1	276	
Total	 	1,994		

Prepared By

Governmental Management Services-Central Florida, LLC

.. : ...

TABLE 7
Westside Community Development District
Series 2019 Refunding Bonds - Sources and Uses of Funds Assessment Area - 2007-1

Sources	Preliminary
Bond Sizing	
Par amount of Bond Issue	$6,725,000	
Original Issue Discount	($66,267)	
Liquidation of DSRF	$316,660	
Liquidation of Revenue Account	$274,628	
Total Sources	$7,250,021	

Escrow Deposits	$6,715,600	
Reserve Fund @ 50% of MADS	$261,533	
Interest to l l /1 /19	$47,566	
Cost of Issuance	$121,653	
Underwriter's Discount	$100,875	
Additional Proceeds	 	$2,794 	
Total Uses	$7,250,021	

Principal Amortization Installments	19	
Avera ge Coupon	4.38%	
Estimated Par Amount	$6,725,000	
Estimated Maximum Annual Debt Service (net)	$523,065	
Fi nal Maturity Date	5/1/38	

Provided by: MBS Capital Markets, LLC

Prepared By

Governmental Management Services-Central Florida, LLC

TABLE 8
Series 2019 Refunding Bonds - Sources and Uses of Funds Allocation of Series 2019 Bonds - Assessment Area 2007-1
Par Debt Per Unit

	Total	Allocated		
Number of	Current	Current	Series	Serles2019	Per Unit	
Land Use  and Subdivision  :	Units	Balanc e / Unit 	Par Debt	2019 Debt		Debt/Unit	Debt Increase

Single Family 70' - Calabria	75	$1,741	$130,604	$133,610	$1,781	$40	
Townhome - Paradise Palms {LR)	553	$4,907	$2,713,434	$2,775,945	$5,020	$113	
Townhome - Caribe Cove	187	$1,741	$325,640	$333,135	$1,781	$40	
Single Family 50' - Tuscany	68	$1,741	$118,414	$121,140	$1,781	$40	
Townhome - Bayhama Bay II	170	$1,741	$296,036	$302,850	$1,781	$40	
Townhome - Golden Cay	124	$1,742	$215,952	$220,902	$1,781	$40	
Townhome - Parcel K	100	$1,713	$171,292	$178,147	$1,781	$69	
Single Family 40' - Parcel K	77	$1,713	$131,895	$137,173	$1,781	$69	
Single Family 50' - Parcel K	14	$1,713	$23,981	$24,941	$1,781	$69	
Townhome - Parcel L	158	$1,671	$264,094	$281,472	$1,781	$110	
Single Family 50' - Parcel L	192	$1,671	$320,924	$342,042	$1,781	$110	
Townhome- Parcel M1	276	$6,550	$1,807,734	$1,873,644	$6,789	$239	
Total	 	1994			$6,520,000	$6,725,000			
			
Prepared By				

Govemamental Management Services - Central Florida, LLC

TABLE 9
Westside CommunHy Development District
ADocatlon of Series 2019 Bonds - Assessment Area 2007-1
Annual Assessments Per Unit

		Original 2007-1	Total	Serles 2019	Series 2019 Net	Net Change in	
	Number of	Assessments	Series 2007•1	Annual	Annual Debt	Assessments	
Land Use and Subdjvision ;	JJ.nilii	Per Unit net	Assessments	Assessments	Assessmet Per Unit	l!!JLDlt	

Single Family 70' - Calabria	75	$167.00	$12,525	1.99%	$10.392.08	$138.56	
Townhome - Paradise Palms (LR)	553	$470.57	$260.225	41.28%	$215,910.76	$390.44	
Townhome - Caribe Cove	187	$167.00	$31.229	4.95%	$25.910.93	$138.56	
Single Family 50' • Tuscany	68	$167.00	$11.356	1.80%	$9◄. 22.16	$138.56	
Townhome -Beyhama Bay II	170	$167.00	$28,390	4.50%	$23,555.39	$138.56	
Townhome - Golden Cay	124	$167.00	$20,708	3.28%	$17,181.58	$138.56	
Townhome - Parcel K	100	$167.00	$16,700	2.65%	$13.856.11	$138.56	
Single Family 40' - Parcel K	77	$167.00	$12.859	2.04%	$10,669.21	$138.56	
Single Family 50' - Parcel K	14	$167.00	$2,338	0.37%	$1.939.86	$138.56	
Townhome - Parcel L	158	$167.00	$26,386	4.19%	$21.892.66	$138.56	
Single Family 50'- Parcel L	192	$167.00	$32.06,4	5.09%	$26,603.74	$138.56	
Townhome• Parcel M1	276	$636.38	$175,641	27.86%	$145,730.53	$528.01	

($28.44)
($80.13)

◄)

($28.44) ($2B.4 1$28.44)
1$28.441

◄)

◄)

1$28.441 ($28.44) ($284.
($28.4
{$28.4,4)
($108.37)

Tola!        1,994		 	$630 ,421	100%	$523,065	

Maximum Annual Debt	 	$523,0651	

All oi.sessmenls presented are net of early payment discount 4% and collectlon costs of 2%

Table 10
Westside CDD
Series 2019 Bonds -Assessment Roll -Assessment Area 2007-1

Parcel ID#	Subdivision	
Lot#	

Units	
Product	Par Debt
Per Unit	Net Annual
Per Unit	Gross Annual
Per Unit	
06-25-27-2521-0001-0010	CALABRIA	1	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0020	CALABRIA	2	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0030	CALABRIA	3	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0040	CALABRIA	4	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0050	CALABRIA	5	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0060	CALABRIA	6	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0070	CALABRIA	7	1	SF- 70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0080	CALABRIA	8	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0090	CALABRIA	9	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0100	CALABRIA	10	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0110	CALABRIA	11	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0120	CALABRIA	12	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0130	CALABRIA	13	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0140	CALABRIA	14	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0150	CALABRIA	15	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0160	CALABRIA	16	1	SF- 70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0170	CALABRIA	17	1	SF- 70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0180	CALABRIA	18	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0190	CALABRIA	19	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0200	CALABRIA	20	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0210	CALABRIA	21	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0220	CALABRIA	22	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0230	CALABRIA	23	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0240	CALABRIA	24	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0250	CALABRIA	25	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0260	CALABRIA	26	1	SF-70	$	1,781.47	$	138.56	$	147,41	
06-25-27-2521-0001-0270	CALABRIA	27	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0280	CALABRIA	28	1	SF - 70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0290	CALABRIA	29	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0300	CALABRIA	30	1	SF-70	$	1,781.47	$	138.56	$	147.41	
05-25-21-2521-0001-031o	CALABRIA	31	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0320	CALABRIA	32	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0330	CALABRIA	33	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0340	CALABRIA	34	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0350	CALABRIA	35	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0360	CALABRIA	36	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0370	CALABRIA	37	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0380	CALABRIA	38	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0390	CALABRIA	39	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0400	CALABRIA	40	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0410	CALABRIA	41	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0420	CALABRIA	42	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0430	CALABRIA	43	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0440	CALABRIA	44	1	SF- 70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0450	CALABRIA	45	1	SF-70	$	1,781.47	$	138.56   $	147.41	
06-25-27-2521-0001-0460	CALABRIA	46	l	SF-70	$	1,781.47	$	138.56   $	147.41	

	Par Debt	Net Annual	Gross Annual		
	Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit		
06-25-27-2521-0001-0470	CALABRIA	47	1	SF-70	$	1,781.47   $	138.56   $	147.41
06-25-27-2521-0001-0480	CALABRIA	48	1	SF· 70	$	1,781.47   $	138.56   $	147.41
06-25-27-2521-0001-0490	CALABRIA	49	l	SF-70	$	1,781.47   $	138.56   $	147.41
06-25-27-2521-0001-0500	CALABRIA	50	1	SF -70	$	1,781.47   $	138.56   $	147.41
06-25-27-2521-0001-0s1 o	CALABRIA	51	1	SF -70	$	1,781.47    $	138.56    $	147.41
06-25-27-2521-0001-0520	CALABRIA	52	1	SF-70	$	1,781.47   $	138.56   $	147.41
06-25-27-2521-0001-0530	CALABRIA	53	1	SF-70	$	1,781.47   $	138.56   $	147.41
06-25-27-2521-0001-0540	CALABRIA	54	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0550	CALABRIA	55	l	SF- 70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0560	CALABRIA	56	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0570	CALABRIA	57	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0580	CALABRIA	58	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0590	CALABRIA	59	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0600	CALABRIA	60	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0610	CALABRIA	61	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0620	CALABRIA	62	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0630	CALABRIA	63	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0640	CALABRIA	64	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0650	CALABRIA	65	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0660	CALABRIA	66	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0670	CALABRIA	67	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0680	CALABRIA	68	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0690	CALABRIA	69	l	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0700	CALABRIA	70	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0710	CALABRIA	71	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0720	CALABRIA	72	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0730	CALABRIA	73	1	SF - 70	$	1,781.47	$	138.56	$	147.41	
06-25-27-2521-0001-0740	CALABRIA	74	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-5459-0001-0690	CALABRIA	75	1	SF-70	$	1,781.47	$	138.56	$	147.41	
06-25-27-3041-0001-0470	PARADISE PALMS	47	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0480	PARADISE PALMS	48	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0490	PARADISE PALMS	49	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0500	PARADISE PALMS	50	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0510	PARADISE PALMS	51	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0520	PARADISE PALMS	52	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0530	PARADISE PALMS	53	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0540	PARADISE PALMS	54	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0550	PARADISE PALMS	55	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0560	PARADISE PALMS	56	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0570	PARADISE PALMS	57	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0580	PARADISE PALMS	58	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0590	PARADISE PALMS	59	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0600	PARADISE PALMS	60	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0610	PARADISE PALMS	61	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0620	PARADISE PALMS	62	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0630	PARADISE PALMS	63	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0640	PARADISE PALMS	64	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0650	PARADISE PALMS	65	1	TH	$	5,01 9.79	$	390.44	$	415.36	
06-25-27-3041-0001-0660	PARADISE PALMS	66	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0670	PARADISE PALMS	67	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0680	PARADISE PALMS	68	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-0690	PARADISE PALMS	69	1	TH	$	5,019.79	$	390.44	$	415.36	

.   '     .    .   . .

	Par Debt	Net Annual	Gross Annual		
	Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit		
06-25-27-3041-0001-0700	PARADISE PALMS	70	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0710	PARADISE PALMS	71	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0720	PARADISE PALMS	72	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0730	PARADISE PALMS	73	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0740	PARADISE PALMS	74	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0750	PARADISE PALMS	75	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0760	PARADISE PALMS	76	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0770	PARADISE PALMS	77	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0780	PARADISE PALMS	78	1	T+i	$	5,019.79     $	390.44    $	415.36
06-25-27-3041-0001-0790	PARADISE PALMS	79	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0800	PARADISE PALMS	80	1	TH	$	5,019.79     $	390.44     $	415.36
06-25-27-3041-0001-0810	PARADISE PALMS	81	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0820	PARADISE PALMS	82	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0830	PARADISE PALMS	83	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0840	PARADISE PALMS	84	1	TH	$	5,01 9.79   $	390.44    $	415.36
06-25-27-3041-0001-0850	PARADISE PALMS	85	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0860	PARADISE PALMS	86	1	TH	$	5,019.79    $	390.44	$	415.36
06-25-27-3041-0001-0870	PARADISE PALMS	87	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0880	PARADISE PALMS	88	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0890	PARADISE PALMS	89	1	TH	$	5 ,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0900	PARADISE PALMS	90	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0910	PARADISE PALMS	91	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0920	PARADISE PALMS	92	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0930	PARADISE PALMS	93	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0940	PARADISE PALMS	94	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0950	PARADISE PALMS	95	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0960	PARADISE PALMS	96	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0970	PARADISE PALMS	97	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0980	PARADISE PALMS	98	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-0990	PARADISE PALMS	99	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1000	PARADISE PALMS	100	1	TH	$	5 ,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1010	PARADlSE PALMS	101	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1020	PARADISE PALMS	102	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1030	PARADISE PALMS	103	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1040	PARADISE PALMS	104	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1050	PARADISE PALMS	105	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1060	PARADISE PALMS	106	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1070	PARADISE PALMS	107	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1080	PARADISE PALMS	108	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1090	PARADISE PALMS	109	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1100	PARADISE PALMS	110	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1110	PARADISE PALMS	111	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1120	PARADISE PALMS	112	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1130	PARADISE PALMS	113	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1140	PARADISE PALMS	114	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1150	PARADISE PALMS	115	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1160	PARADISE PALMS	116	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1170	PARADISE PALMS	117	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1180	PARADISE PALMS	118	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041..()001-1190	PARADISE PALMS	119	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1200	PARADISE PALMS	120	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1210	PARADISE PALMS	121	1	TH	$	5,019.79    $	390.44    $	415.36

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-3041-0001-1220	PARADISE PALMS	122	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1230	PARADISE PALMS	123	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-3041-0001-1240	PARADISE PALMS	124	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1250	PARADISE PALMS	125	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-3041-0001-1260	PARADISE PALMS	126	1	TH	$	5,019 .79	$	390.44    $	415.36
06-25-27-3041-0001-1270	PARADISE PALMS	127	1	TH	$	5,019.79    $	390.44   $	415.36

06-25-27-3041-0001-1290	PARADISE PALMS	129	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1300	PARADISE PALMS	130	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1310	PARADISE PALMS	131	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1320	PARADISE PALMS	132	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1330	PARADISE PALMS	133	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1340	PARADISE PALMS	134	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1350	PARADISE PALMS	135	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1360	PARADISE PALMS	136	1	TH	$	5,01 9.79	$	
()6-25-27-3041-0001-1370	PARADISE PALMS	137	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1380	PARADISE PALMS	138	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1390	PARADISE PALMS	139	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1400	PARADISE PALMS	140	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1410	PARADISE PALMS	141	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1420	PARADISE PALMS	142	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1430	PARADISE PALMS	143	1	TH	$	5,019.79	$	
06-25-27-3041.0001-1440	PARADISE PALMS	144	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1450	PARADISE PALMS	145	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1460	PARADISE PALMS	146	1	TH	$	5, 019.79	$	
06-25-27-3041-0001-1470	PARADISE PALMS	147	l	TH	$	5,019.79	$	
06-25-27-3041-0001-1480	PARADISE PALMS	148	l	TH	$	5,019.79	$	
06-25-27-3041-0001-1490	PARADISE PALMS	149	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1500	PARADISE PALMS	150	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1510	PARADISE PALMS	151	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1520	PARADISE PALMS	152	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1530	PARADISE PALMS	153	1	TH	$	5,019 . 79	$	
06-25-27-3041-0001-1540	PARADISE PALMS	154	1	TH	$	5, 019.79	$	
06-25-27-3041-0001-1550	PARADISE PALMS	155	l	TH	$	5,019.79	$	
06-25-27-3041-0001-1560	PARADISE PALMS	156	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1570	PARADISE PALMS	157	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1580	PARADISE PALMS	158	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1590	PARADISE PALMS	159	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1600	PARADISE PALMS	160	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1610	PARADISE PALMS	161	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1620	PARADISE PALMS	162	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1630	PARADISE PALMS	163	l	TH	$	5,019.79	$	
06-25-27-3041-0001-1640	PARADISE PALMS	164	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1650	PARADISE PALMS	165	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1660	PARADISE PALMS	166	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1670	PARADISE PALMS	167	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1680	PARADISE PALMS	168	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1690	PARADISE PALMS	169	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1700	PARADISE PALMS	170	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1710	PARADISE PALMS	171	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1720	PARADISE PALMS	172	1	TH	$	5,019.79	$	
06-25-27-3041-0001-1730	PARADISE PALMS	173	1	TH	$	5,019.79	$	

06-25-27-3041-0001-1280	PARADISE PALMS	128	1	TH	$	5,019.79    $	390.44    $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44    $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44   $	415.36
390.44    $	415.36
390.44   $	415.36
390.44   $	415.36
390.44    $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44    $	415.36
390.44    $	415.36
390.44    $	415.36
390.44   $	415.36
390.44   $	415.36
390.44    $	415.36

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-3041-0001-1740	PARADISE PALMS	174	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-3041-0001-1750	PARADISE PALMS	175	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-3041-0001-1760	PARADISE PALMS	176	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-3041-0001-1770	PARADISE PALMS	177	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-3041-0001-1780	PARADISE PALMS	178	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-1790	PARADISE PALMS	179	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041--0001-1800	PARADISE PALMS	180	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1810	PARADISE PALMS	181	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1820	PARADISE PALMS	182	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1830	PARADISE PALMS	183	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1840	PARADISE PALMS	184	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-1850	PARADISE PALMS	185	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1860	PARADISE PALMS	186	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1870	PARADISE PALMS	187	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1880	PARADISE PALMS	188	1	TH	$	5 ,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1890	PARADISE PALMS	189	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-1900	PARADISE PALMS	190	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3290	PARADISE PALMS	329	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3300	PARADISE PALMS	330	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3310	PARADISE PALMS	331	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3320	PARADISE PALMS	332	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3330	PARADISE PALMS	333	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3340	PARADISE PALMS	334	1	TH	$	5 ,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3350	PARADISE PALMS	335	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3360	PARADISE PALMS	336	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-3370	PARADISE PALMS	337	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3041-0001-3380	PARADISE PALMS	338	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3390	PARADISE PALMS	339	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3400	PARADISE PALMS	340	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3410	PARADISE PALMS	341	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3420	PARADISE PALMS	342	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3430	PARADISE PALMS	343	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-3041-0001-3440	PARADISE PALMS	344	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0010	PARADISE PALMS	1	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0020	PARADISE PALMS	2	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0030	PARADISE PALMS	3	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0040	PARADISE PALMS	4	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0050	PARADISE PALMS	5	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0060	PARADISE PALMS	6	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0070	PARADISE PALMS	7	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0080	PARADISE PALMS	8	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0090	PARADISE PALMS	9	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0100	PARADISE PALMS	10	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0110	PARADISE PALMS	11	1	TH	$	5 ,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0120	PARADISE PALMS	12	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0130	PARADISE PALMS	13	1	TH	$	5, 019.79	$	390.44    $	415.36	
06-25-27-4694-0001-0140	PARADISE PALMS	14	1	TH	$	5 ,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0150	PARADISE PALMS	15	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0160	PARADISE PALMS	16	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0170	PARADISE PALMS	17	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0180	PARADISE PALMS	18	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0190	PARADISE PALMS	19	1	TH	$	5,019.79	$	390.44   $	415.36	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit	
06-25-27-4694-0001-0200	PARADISE PALMS	20	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0oo1-021o	PARADISE PALMS	21	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0220	PARADISE PALMS	22	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0230	PARADISE PALMS	23	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0240	PARADISE PALMS	24	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0250	PARADISE PALMS	25	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0260	PARADISE PALMS	26	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0270	PARADISE PALMS	27	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0280	PARADISE PALMS	28	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0290	PARADISE PALMS	29	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0300	PARADISE PALMS	30	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0310	PARADISE PALMS	31	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0320	PARADISE PALMS	32	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0330	PARADISE PALMS	33	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0340	PARADISE PALMS	34	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0350	PARADISE PALMS	35	1	TH	$	5, 019.79    $	390.44    $	415.36	
06-25-27-4694-0001-0360	PARADISE PALMS	36	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0370	PARADISE PALMS	37	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0380	PARADISE PALMS	38	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0390	PARADISE PALMS	39	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0400	PARADISE PALMS	40	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0410	PARADISE PALMS	41	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0420	PARADISE PALMS	42	1	TH	$	5,019 .79	$	390.44   $	415.36	
06-25-27-4694-0001-0430	PARADISE PALMS	43	1	TH	$	5,019 .79	$	390.44    $	415.36	
06-25-27-4694-0001-0440	PARADISE PALMS	44	l	TH	$	5,019 .79	$	390.44     $	415.36	
06-25-27-4694-0001-0450	PARADISE PALMS	45	1	TH	$	5, 019.79    $	390.44    $	415.36	
06-25-27-4694-0001-0460	PARADISE PALMS	46	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0470	PARADISE PALMS	47	1	TH	$	5,019.79    $	390.44    $	415.36	
06-25-27-4694-0001-0480	PARADISE PALMS	48	l	TH	$	5,019.79    $	390.44    $	415.36	
06-25-27-4694-0001-0490	PARADISE PALMS	49	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0500	PARADISE PALMS	50	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-0510	PARADISE PALMS	51	1	TH	$	5,019.79    $	390.44    $	415.36	
06-25-27-4694-0001-0520	PARADISE PALMS	52	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0530	PARADISE PALMS	53	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-0540	PARADlSE PALMS	54	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1910	PARADISE PALMS	191	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1920	PARADISE PALMS	192	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1930	PARADISE PALMS	193	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-1940	PARADISE PALMS	194	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1950	PARADISE PALMS	195	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1960	PARADISE PALMS	196	1	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1970	PARADISE PALMS	197	l	TH	$	5,019.79    $	390.44   $	415.36	
06-25-27-4694-0001-1980	PARADISE PALMS	198	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-1990	PARADISE PALMS	199	1	TH	$	5,019.79	$	390.44   $	415,36	
06-25-27-4694-0001-2000	PARADISE PALMS	200	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2010	PARADISE PALMS	201	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2020	PARADISE PALMS	202	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2030	PARADISE PALMS	203	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2040	PARADISE PALMS	204	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2050	PARADlSE PALMS	205	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2060	PARADISE PALMS	206	1	TH	$	5,019.79   $	390.44   $	415.36	
06-25-27-4694-0001-2070	PARADISE PALMS	207	1	TH	$	5,019.79   $	390.44   $	415.36	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-4694-0001-2080	PARADISE PALMS	208	1	TH	$	5,019 . 79	$	390.44     $	415.36

06-25-27-4694-0001-2100	PARADISE PALMS	210	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2110	PARADISE PALMS	211	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2120	PARADlSE PALMS	212	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2130	PARADISE PALMS	213	1	TH	$	5 , 019.79	$	390.44	
06-25-27-4694-0001-2140	PARADISE PALMS	214	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2150	PARADISE PALMS	215	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2160	PARADISE PALMS	216	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2170	PARADISE PALMS	217	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001 -21 BO	PARADISE PALMS	218	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2190	PARADISE PALMS	219	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2200	PARADISE PALMS	220	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-221 0	PARADISE PALMS	221	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001 -2220	PARADISE PALMS	222	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2230	PARADISE PALMS	223	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2240	PARADISE PALMS	224	1	TH	$	5 , 019.79	$	390.44	
06-25-27 -4694-0001-225 0	PARADISE PALMS	225	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2260	PARADISE PALMS	226	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2270	PARADISE PALMS	227	1	TH	$	6,019.79	$	390.44	
06-25-27-4694-0001-2280	PARADISE PALMS	228	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001 -2290	PARADISE PALMS	229	1	TH	$	5 ,0 19.79	$	390.44	
06-25-27-4694-0001-2300	PARADISE PALMS	230	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2310	PARADISE PALMS	231	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2320	PARADISE PALMS	232	l	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-233 0	PARADISE PALMS	233	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2340	PARADlSE PALMS	234	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2350	PARADISE PALMS	235	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2360	PARADISE PALMS	236	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2370	PARADISE PALMS	237	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2380	PARADISE PALMS	238	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2390	PARADISE PALMS	239	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2400	PARADISE PALMS	240	1	TH	$	5,019.79	$	390.44	
06-25•27-4694-0001-2410	PARADISE PALMS	241	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2420	PARADISE PALMS	242	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2430	PARADISE PALMS	243	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2440	PARADISE PALMS	244	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2450	PARADISE PALMS	245	1	TH	$	5, 019.79	$	390.44	
06-25-27-4694-0001-2460	PARADISE PALMS	246	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2470	PARADISE PALMS	247	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2480	PARADISE PALMS	248	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2490	PARADISE PALMS	249	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2500	PARADISE PALMS	250	l	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2510	PARADISE PALMS	251	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2520	PARADISE PALMS	252	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2530	PARADISE PALMS	253	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2540	PARADISE PALMS	254	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2550	PARADISE PALMS	255	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2560	PARADISE PALMS	256	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4694-0001-2570	PARADISE PALMS	257	1	TH	$	5,019.79	$	390.44	
06-25-27-4694-0001-2580	PARADISE PALMS	258	1	TH	$	5,019 .79	$	390.44	
06-25-27-4694-0001-2590	PARADISE PALMS	259	1	TH	$	5,019.79	$	390.44	

06-25-27-4694-0001-2090	PARADISE PALMS	209	1	TH	$	5,019.79    $	390.44   $	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit

06-25-27-4694-0001-2600	PARADISE PALMS	260	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-4694-0001-2610	PARADISE PALMS	261	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2620	PARADISE PALMS	262	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2630	PARADISE PALMS	263	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2640	PARADISE PALMS	264	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2650	PARADISE PALMS	265	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2660	PARADISE PALMS	266	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2670	PARADISE PALMS	267	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2680	PARADISE PALMS	268	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2690	PARADISE PALMS	269	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2700	PARADISE PALMS	270	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2710	PARADISE PALMS	271	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2720	PARADlSE PALMS	272	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2730	PARADISE PALMS	273	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-2740	PARADISE PALMS	274	l	TH	$	5, 019 .79	$	390.44	$	415.36	
06-25-27-4694-0001-2750	PARADISE PALMS	275	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2760	PARADISE PALMS	276	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2770	PARADISE PALMS	277	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2780	PARADISE PALMS	278	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2790	PARADISE PALMS	279	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2800	PARADISE PALMS	280	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2810	PARADISE PALMS	281	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2820	PARADISE PALMS	282	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2830	PARADISE PALMS	283	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2840	PARADISE PALMS	284	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2850	PARADISE PALMS	285	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2860	PARADISE PALMS	286	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4694-0001-2870	PARADISE PALMS	287	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4694-0001-2880	PARADISE PALMS	288	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0010	PARADISE PALMS	1	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0020	PARADISE PALMS	2	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0030	PARADISE PALMS	3	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0040	PARADISE PALMS	4	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696 -0001-0050	PARADISE PALMS	5	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0060	PARADISE PALMS	6	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0070	PARADISE PALMS	7	l	TH	$	5, 019.79	$	390.44   $	415.36	
06-25-27-4696-0001-0080	PARADISE PALMS	8	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0090	PARADISE PALMS	9	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0100	PARADISE PALMS	10	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0110	PARADISE PALMS	11	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0120	PARADISE PALMS	12	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4696-0001-0130	PARADISE PALMS	13	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4696-0001-0140	PARADISE PALMS	14	1	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4696-0001-0150	PARADISE PALMS	15	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0160	PARADISE PALMS	16	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0170	PARADISE PALMS	17	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4696-0001-0180	PARADISE PALMS	18	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0190	PARADISE PALMS	19	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0200	PARADISE PALMS	20	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0210	PARADISE PALMS	21	l	TH	$	5,019.79	$	390.44   $	415.36	
06-25-27-4696-0001-0220	PARADISE PALMS	22	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0230	PARADISE PALMS	23	1	TH	$	5 ,019.79	$	390.44	$	415.36	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-4696-0001-0240	PARADISE PALMS	24	1	TH	$	5,019.79   $	390.44   $	415.36
06-25-27-4696-0001-0250	PARADISE PALMS	25	1	TH	$	5,019.79   $	390.44   $	415.36
06-25-27-4696-0001-0260	PARADISE PALMS	26	1	TH	$	5,019.79    $	390.44   $	415.36
06-25-27-4696-0001-0270	PARADISE PALMS	27	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-4696-0001-0280	PARADISE PALMS	28	1	TH	$	5,019.79   $	390.44   $	415.36
06-25-27-4696-0001-0290	PARADISE PALMS	29	1	TH	$	5,019.79   $	390.44   $	415.36
06-25-27-4696-0001-0300	PARADISE PALMS	30	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-4696-0001-0310	PARADISE PALMS	31	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-4696-0001-0320	PARADISE PALMS	32	1	TH	$	5,019.79   $	390.44   $	415.36
06-25-27-4696-0001-0330	PARADISE PALMS	33	1	TH	$	5,019.79   $	390.44   $	415.36
06-25-27-4696-0001-0340	PARADISE PALMS	34	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-4696-0001-0350	PARADISE PALMS	35	1	TH	$	5,019.79    $	390.44    $	415.36
06-25-27-4696-0001-0360	PARADISE PALMS	36	1	TH	$	5,019.79    $	390.44    $	415.36

06-25-27-4696-0001-0380	PARADISE PALMS	38	1	TH	$	5,019.79	$	390.44	
06-25·27-4696-0001·0390	PARADISE PALMS	39	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0400	PARADISE PALMS	40	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0410	PARADISE PALMS	41	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0420	PARADISE PALMS	42	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0430	PARADISE PALMS	43	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0440	PARADISE PALMS	44	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0450	PARADISE PALMS	45	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0460	PARADISE PALMS	46	1	TH	$	5,019.79	$	390.44	
06-25•27-4696-0001-0470	PARADISE PALMS	47	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0480	PARADISE PALMS	48	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0490	PARADISE PALMS	49	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0500	PARADISE PALMS	50	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0510	PARADISE PALMS	51	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0520	PARADISE PALMS	52	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0530	PARADISE PALMS	53	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0540	PARADISE PALMS	54	1	TH	$	5,019 .79	$	390.44	
06-25-27-4696-0001-0550	PARADISE PALMS	55	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0560	PARADISE PALMS	56	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0570	PARADISE PALMS	57	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0580	PARADISE PALMS	58	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0590	PARADISE PALMS	59	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0600	PARADISE PALMS	60	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0610	PARADISE PALMS	61	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0620	PARADISE PALMS	62	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0630	PARADISE PALMS	63	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0640	PARADISE PALMS	64	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0650	PARADISE PALMS	65	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0660	PARADISE PALMS	66	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0670	PARADISE PALMS	67	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0680	PARADISE PALMS	68	1	TH	$	5,019.79	$	390.44	
06·25-27-4696-0001-0690	PARADISE PALMS	69	1	TH	$	5,019.79	$	390.44	
06-25•27-4696-0001-0700	PARADISE PALMS	70	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0710	PARADISE PALMS	71	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0720	PARADISE PALMS	72	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0730	PARADISE PALMS	73	1	TH	$	5,019.79	$	390.44	
06-25-27-4696-0001-0740	PARADISE PALMS	74	1	TH	$	5 ,019.79	$	390.44	
06-25-27-4696-0001-0750	PARADISE PALMS	75	1	TH	$	5 ,019.79	$	390.44	

06-25-27-4696-0001-0370	PARADISE PALMS	37	1	TH	$	5,019.79    $	390.44    $	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36
$	415.36

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit	
06-25•27-4696-0001-0760	PARADISE PALMS	76	1	TH	$	5,019.79	$	390.44	$	415.36	
06•25•27-4696-0001-0770	PARADISE PALMS	77	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25•27-4696-0001-0780	PARADISE PALMS	78	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0790	PARADISE PALMS	79	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0800	PARADISE PALMS	80	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0810	PARADISE PALMS	81	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0820	PARADISE PALMS	82	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0830	PARADISE PALMS	83	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0840	PARADISE PALMS	84	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0850	PARADISE PALMS	85	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0860	PARADISE PALMS	86	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0870	PARADISE PALMS	87	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0880	PARADISE PALMS	88	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0890	PARADISE PALMS	89	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0900	PARADISE PALMS	90	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0910	PARADISE PALMS	91	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0920	PARADISE PALMS	92	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0930	PARADISE PALMS	93	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0940	PARADISE PALMS	94	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4696-0001-0950	PARADISE PALMS	95	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-0960	PARADISE PALMS	96	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-0970	PARADISE PALMS	97	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-0980	PARADISE PALMS	98	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-0990	PARADISE PALMS	99	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1000	PARADISE PALMS	100	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1010	PARADISE PALMS	101	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1020	PARADISE PALMS	102	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1030	PARADISE PALMS	103	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1040	PARADISE PALMS	104	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1050	PARADISE PALMS	105	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1060	PARADISE PALMS	106	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1070	PARADISE PALMS	107	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1080	PARADISE PALMS	108	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1090	PARADISE PALMS	109	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1100	PARADISE PALMS	110	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1110	PARADISE PALMS	111	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1120	PARADISE PALMS	112	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1130	PARADISE PALMS	113	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1140	PARADISE PALMS	114	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1150	PARADISE PALMS	115	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1160	PARADISE PALMS	116	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1170	PARADISE PALMS	117	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1180	PARADISE PALMS	118	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1190	PARADISE PALMS	119	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1200	PARADISE PALMS	120	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1210	PARADISE PALMS	121	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1220	PARADISE PALMS	122	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1230	PARADISE PALMS	123	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1240	PARADISE PALMS	124	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1250	PARADISE PALMS	125	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1260	PARADISE PALMS	126	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1270	PARADISE PALMS	127	1	TH	$	5,019.79	$	390.44	$	415.36	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit	
06-25-27-4697-0001-1280	PARADISE PALMS	128	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1290	PARADISE PALMS	129	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1300	PARADISE PALMS	130	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1310	PARADISE PALMS	131	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1320	PARADISE PALMS	132	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1330	PARADISE PALMS	133	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1340	PARADISE PALMS	134	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1350	PARADISE PALMS	135	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1360	PARADISE PALMS	136	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1370	PARADISE PALMS	137	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1380	PARADISE PALMS	138	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1390	PARADISE PALMS	139	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1400	PARADISE PALMS	140	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1410	PARADISE PALMS	141	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1420	PARADISE PALMS	142	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--0001-1430	PARADISE PALMS	143	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1440	PARADISE PALMS	144	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--0001-1450	PARADISE PALMS	145	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--0001-1460	PARADISE PALMS	146	1	TH	$	5,019 .79	$	390.44	$	415.36	
06-25-27-4697-0001-1470	PARADISE PALMS	147	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1480	PARADISE PALMS	148	l	TH	$	5,019 .79	$	390.44	$	415.36	
06-25-27-4697-0001-1490	PARADISE PALMS	149	1	TH	$	5,019 .79	$	390.44	$	415.36	
06-25-27-4697-0001-1500	PARADISE PALMS	150	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--0001-1510	PARADISE PALMS	151	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--0001-1520	PARADISE PALMS	152	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1530	PARADISE PALMS	153	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1540	PARADISE PALMS	154	l	TH	$	5,019 .79	$	390.44	$	415.36	
06-25-27-4697-0001-1550	PARADISE PALMS	155	1	TH	$	5,019 .79	$	390.44	$	415.36	
06-25-27-4697--0001-1560	PARADISE PALMS	156	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1570	PARADISE PALMS	157	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1580	PARADISE PALMS	158	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1590	PARADISE PALMS	159	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--0001-1600	PARADISE PALMS	160	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1610	PARADISE PALMS	161	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1620	PARADISE PALMS	162	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1630	PARADISE PALMS	163	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1640	PARADISE PALMS	164	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1650	PARADISE PALMS	165	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1660	PARADISE PALMS	166	1	TH	$	5, 019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1670	PARADISE PALMS	167	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1680	PARADISE PALMS	168	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697-0001-1690	PARADISE PALMS	169	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4697--00D1-1700	PARADISE PALMS	170	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0010	PARADISE PALMS	1	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0020	PARADISE PALMS	2	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0030	PARADISE PALMS	3	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0040	PARADISE PALMS	4	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001--0050	PARADISE PALMS	5	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0060	PARADISE PALMS	6	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0070	PARADISE PALMS	7	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0080	PARADISE PALMS	8	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0090	PARADISE PALMS	9	1	TH	$	5,019.79	$	390.44	$	415.36	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit	
06-25-27-4698-0001-0100	PARADISE PALMS	10	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0110	PARADISE PALMS	11	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0120	PARADISE PALMS	12	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0130	PARADISE PALMS	13	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0140	PARADISE PALMS	14	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0150	PARADISE PALMS	15	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0160	PARADISE PALMS	16	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0170	PARADISE PALMS	17	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0180	PARADISE PALMS	18	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0190	PARADISE PALMS	19	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0200	PARADISE PALMS	20	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0210	PARADISE PALMS	21	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0220	PARADISE PALMS	22	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0230	PARADISE PALMS	23	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0240	PARADISE PALMS	24	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0250	PARADISE PALMS	25	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0260	PARADISE PALMS	26	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0270	PARADISE PALMS	27	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0280	PARADISE PALMS	28	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0290	PARADISE PALMS	29	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0300	PARADISE PALMS	30	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0310	PARADISE PALMS	31	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0320	PARADISE PALMS	32	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0330	PARADISE PALMS	33	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0340	PARADISE PALMS	34	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0350	PARADISE PALMS	35	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0360	PARADISE PALMS	36	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0370	PARADISE PALMS	37	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0380	PARADISE PALMS	38	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001--0390	PARADISE PALMS	39	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0400	PARADISE PALMS	40	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0410	PARADISE PALMS	41	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0420	PARADISE PALMS	42	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0430	PARADISE PALMS	43	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001--0440	PARADISE PALMS	44	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0450	PARADISE PALMS	45	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0460	PARADISE PALMS	46	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0470	PARADISE PALMS	47	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0480	PARADISE PALMS	48	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0490	PARADISE PALMS	49	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0500	PARADISE PALMS	50	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0510	PARADISE PALMS	51	l	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698--0001-0520	PARADISE PALMS	52	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0530	PARADISE PALMS	53	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0540	PARADISE PALMS	54	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0550	PARADISE PALMS	55	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0560	PARADISE PALMS	56	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0570	PARADISE PALMS	57	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0580	PARADISE PALMS	58	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0590	PARADISE PALMS	59	1	TH	$	5,019.79	$	390.44	$	415.36	
06 25-27-4698-0001-0600	PARADISE PALMS	60	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-469B-0001-0610	PARADISE PALMS	61	1	TH	$	5,019.79	$	390.44	$	415.36	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit	
06-25-27-4698-0001-0620	PARADISE PALMS	62	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0630	PARADISE PALMS	63	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0640	PARADISE PALMS	64	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0650	PARADISE PALMS	65	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0660	PARADISE PALMS	66	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0670	PARADISE PALMS	67	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0680	PARADISE PALMS	68	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0690	PARADISE PALMS	69	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0700	PARADISE PALMS	70	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-4698-0001-0710	PARADISE PALMS	71	1	TH	$	5,019.79	$	390.44	$	415.36	
06-25-27-3141-0001-1010	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1020	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1030	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1040	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1050	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1060	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1070	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1080	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-1090	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2010	CARIBE COVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2020	CARIBECOVE		1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2030	CARIBECOVE		1	TH	$	1,781.47	$	138.56   $	147.41	
06-25-27-3141-0001-2040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2070	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2080	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-2090	CARIBE COVE		1	TH	$	1,781.47	$	138.56   $	147.41	
06-25-27-3141-0001-3010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3020	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3030	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3050	CARIBECOVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3070	CARIBECOVE	1	TH	$	1,781.47	$	138.56	$	147,41	
06-25-27-3141-0001-3080	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-3090	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4020	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4030	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4070	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4080	CARIBECOVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-4090	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-5010	CARIBECOVE	l	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-5020	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-5030	CARIBECOVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-5040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3141-0001-5050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	
06-25-27-3142-0002-1010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	147.41	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit

06-25-27-3142-0002-1030	CARlBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-1040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-1050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-1060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142--0002-1070	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142--0002-1080	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-1090	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-2010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-2020	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-2030	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-2040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-2050	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-2060	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-2070	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-2080	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-2090	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3020	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3030	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3070	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3080	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-3090	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-4010	CARIBE COVE	l	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-4020	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-4030	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-4040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-4050	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3142-0002-4060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-4070	CARIBE COVE	l	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-4080	CARIBE COVE	l	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-4090	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-5010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-5020	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-5030	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-5040	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3142-0002-5050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1020	CARIBE COVE	l	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1030	CARIBE COVE	1	TH	$	1,781.47	$	138.56 $	
06-25-27-3143-0003-1040	CARIBE COVE	l	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1050	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1060	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1070	CARIBE COVE	l	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1080	CARIBECOVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-1090	CARIBECOVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-2010	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-2020	CARlBE COVE	1	TH	$	1,781.47	$	138.56	$	
06-25-27-3143-0003-2030	CARIBE COVE	1	TH	$	1,781.47	$	138.56	$	

06-25-27-3142-0002-1020	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41
147.41

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-3143-0003-2040	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-2050	CARIBECOVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-2060	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-2070	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-2080	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-2090	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06 25-27-3143-0003-3010	CARIBECOVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-3020	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-3030	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-3040	CARIBECOVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-3050	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-3060	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-3070	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-3080	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-3090	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4010	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-4020	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-4030	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4040	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4050	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4060	CARIBECOVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4070	CARIBECOVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4080	CARIBECOVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-4090	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-5010	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-5020	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3143-0003-5030	CARIBECOVE	1	TH	$	1,781.47    $	13B.56   $	147.41
06-25-27-3143-0003-5040	CARIBECOVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3143-0003-5050	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1010	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1020	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1030	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1040	CARIBECOVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-1050	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1060	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1070	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1080	CARIBECOVE	l	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-1090	CARIBECOVE	l	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-2010	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-2020	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-2030	CARIBE COVE	l	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-2040	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-2050	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-2060	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-2070	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-2080	CAR!BE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-2090	CARIBECOVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-3010	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-3020	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-3030	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-3040	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-3050	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41

Parcel ID#	Subdivision	lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-3144-0004-3060	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-3070	CARIBE COVE	1	TH	$	1,781.47   $	138.56    $	147.41
06-25-27-3144-0004-3080	CARIBE COVE	1	Tl-I	$	1,781 .47   $	138.56    $	147.41
06-25-27-3144-0004-3090	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-4010	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-4020	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-4030	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-4040	CARIBE COVE	1	TH	$	1,781.47   $	138.56    $	147.41
06-25-27-3144-0004-4050	CARIBE COVE	1	TH	$	1,781.47    $	138.56    $	147.41
06-25-27-3144-0004-4060	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-4070	CARIBE COVE	1	TH	$	1,781.47    $	138.56   $	147.41
06-25-27-3144-0004-4080	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-4090	CARIBE COVE	1	TH	$	1,781.47   $	138.56    $	147.41
06-25-27-3144-0004-5010	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-5020	CARIBE COVE	1	TH	$	1,781 .47   $	138.56   $	147.41
06-25-27-3144-0004-5030	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-5040	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3144-0004-5050	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-1010	CARlBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-1020	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-1030	CARIBECOVE	1	TH	$	1,781.47   $	138 .56   $	147.41
06-25-27-3145-0005-1 040	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-1050	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-2010	CARIBE COVE	1	TH	$	1,781.47   $	138.56    $	147.41
06-25-27-3145-0005-2020	CARIBECOVE	1	TH	$	1,781 .47   $	138.56    $	147.41
06-25-27-3145-0005-2030	CARIBE COVE	1	TH	$	1,781 .47   $	138.56   $	147.41
06-25-27-3145-0005-2040	CARIBE COVE	1	TH	$	1,781.47   $	138.56    $	147.41
06-25-27-3145-0005-2050	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-3010	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27--3145-0005-3020	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-3030	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-3040	CARIBE COVE	1	TH	$	1,781.47	$	138.56   $	147.41
06-25-27-3145-0005-3050	CARIBECOVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-4010	CARIBE COVE	l	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-4020	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-4030	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-4040	CARIBECOVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-4050	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-5010	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-5020	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-3145-0005-5030	CARIBE COVE	1	TH	$	1,781.47   $	138.56   $	147.41
06-25-27-5459-0001-0010	TUSCANY	1	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0020	TUSCANY	2	1	SF-50	s	1,781.47  s	138.56   $	147.41
06-25-27-5459-0001-0030	TUSCANY	3	1	SF-50	$	1,781.47  s	138.56   $	147.41
06-25-27-5459-0001-0040	TUSCANY	4	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0050	TUSCANY	5	1	SF-50	$	1,781.47  s	138.56   $	147.41
06-25-27-5459-0001-0060	TUSCANY	6	1	SF-50	$	1,781.47   $	138.56  $	147.41
06-25-27-5459-0001-0070	TUSCANY	7	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0080	TUSCANY	8	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0090	TUSCANY	9	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0100	TUSCANY	10	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0110	TUSCANY	11	1	SF-  50	$	1,781.47   $	138.56  $	147.41

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-5459-0001-0120	TUSCANY	12	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0130	TUSCANY	13	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0140	TUSCANY	14	l	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0150	TUSCANY	15	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0160	TUSCANY	16	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0170	TUSCANY	17	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0180	TUSCANY	18	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0190	TUSCANY	19	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0200	TUSCANY	20	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0210	TUSCANY	21	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0220	TUSCANY	22	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0230	TUSCANY	23	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0240	TUSCANY	24	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0250	TUSCANY	25	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0260	TUSCANY	26	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0270	TUSCANY	27	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0280	TUSCANY	28	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0290	TUSCANY	29	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0300	TUSCANY	30	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0310	TUSCANY	31	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0320	TUSCANY	32	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0330	TUSCANY	33	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0340	TUSCANY	34	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0350	TUSCANY	35	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0360	TUSCANY	36	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0370	TUSCANY	37	1	SF.so	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0380	TUSCANY	38	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0390	TUSCANY	39	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0400	TUSCANY	40	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0410	TUSCANY	41	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0420	TUSCANY	42	1	SF-50	s	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0430	TUSCANY	43	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0440	TUSCANY	44	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0450	TUSCANY	45	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0460	TUSCANY	46	l	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0470	TUSCANY	47	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0480	TUSCANY	48	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0490	TUSCANY	49	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0500	TUSCANY	50	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0510	TUSCANY	51	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0520	TUSCANY	52	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0530	TUSCANY	53	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0540	TUSCANY	54	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0550	TUSCANY	55	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0560	TUSCANY	56	l	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0570	TUSCANY	57	1	SF-50	$	1,781.47  s	138.56	$	147.41	
06-25-27-5459-0001-0580	TUSCANY	58	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0590	TUSCANY	59	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0600	TUSCANY	60	1	SF-50	$	1,781.47  s	138.56	$	147.41	
06-25-27-5459-0001-0610	TUSCANY	61	1	SF-50	s	1,781.47   s	138.56	$	147.41	
06-25-27-5459-0001-0620	TUSCANY	62	1	SF-50	$	1,781.47 $	138.56	$	147.41	
06-25-27-5459-0001-0630	TUSCANY	63	1	SF-50	$	1,781.47 $	138.56	$	147.41	

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
06-25-27-5459-0001-0640	TUSCANY	64	l	SF-50	$	1,781.47   $	138.56   $	147.41
06-25-27-5459-0001-0650	TUSCANY	65	1	SF-50	$	1,781.47   $	138.56   $	147.41
06-25-27-5459-0001-0660	TUSCANY	66	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0670	TUSCANY	67	1	SF-50	$	1,781.47  $	138.56   $	147.41
06-25-27-5459-0001-0680	TUSCANY	68	1	SF-50	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-1010	BAHAMA BAY I	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-1020	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-1030	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-1040	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-2010	BAHAMA BAY	l	TH	$	1,781.47  $	138,56   $	147.41
07-25-27-3123-0039-2020	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-2030	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-2040	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-3010	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3123-0039-3020	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-1010	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-1020	BAHAMA BAY	l	TH	$	1,781.47  $	138,56   $	147.41
07-25-27-3124-0041-1030	BAHAMA BAY	1	TH	$	1,781.47  $	138.S6   $	147.41
07-25-27-3124-0041-1040	BAHAMA BAY	l	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-1050	BAHAMA BAY II	l	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-1060	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-2010	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-2020	BAHAMA BAY II	1	TH	s	1,781.47   $	138.S6   $	147.41
07-25-27-3124-0041-2030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-2040	BAHAMA BAY II	l	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-2050	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-2060	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-3010	BAHAMA BAY II	l	TH	$	1,781.47  $	138.56  $	147 .41
07-25-27-3124-0041-3020	BAHAMA BAYII	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-3030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3124-0041-3040	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-1010	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-1020	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.56   $	147 .41
07-25-27-3125-0042-1030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-1040	BAHAMA BAY II	l	TH	$	1,781.47  $	138.56    $	147.41
07-25-27-3125-0042-2010	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3125-0042-2020	BAHAMA BAY II	l	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-2030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-2040	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-3010	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3125-0042-3020	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-1010	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-1020	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-1030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-1040	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147 .41
07-25-27-3126-0043-1050	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-1060	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.56    $	147.41
07-25-27-3126-0043-2010	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.56    $	147.41
07-25-27-3126-0043-2020	BAHAMA BAY II	1	TH	$	1,781,47  $	138.56   $	147,41
07-25-27-3126-0043-2030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-2040	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3126-0043-2050	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
07-25-27-3126-0043-2060	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3126-0043-3010	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3126-0043-3020	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3126-0043-3030	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3126-0043-3040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-1010	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-1020	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-1030	BAHAMA BAYII	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-1040	BAHAMA BAY II	1	TH	$	1,781.47    $	138.56    $	1 47 .41
07-25-27-3127-0044-2010	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3127-0044-2020	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-2030	BAHAMA BAY I	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-2040	BAHAMA BAY	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044-3010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3127-0044 -3020	BAHAMA BAY	1	TH	$	1,781. 47   $	138.56   $	147.41
07-25-27-3128-0045-1010	BAHAMA BAY	l	TH	$	1,781.47    $	138.56   $	147.41
07-25-27-3128-0045-1020	BAHAMA BAY	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-1030	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-1040	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-2010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147 .41
07-25-27-3128-0045-2020	BAHAMABAY  I	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-2030	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-2040	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-3010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3128-0045-3020	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-1010	BAHAMA BAY	1	TH	$	1,781.47    $	138.56   $	147.41
07-25-27-3135-0046-1020	BAHAMA BAY	1	TH	$	1,781.47    $	138.56   $	147.41
07-25-27-3135-0046-1030	BAHAMA BAY	1	TH	s	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-1040	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-1050	BAHAMA BAY	1	TH	$	1,781.47   $	138 .56   $	147.41
07-25-27-3135-0046-1060	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3135-0046-2010	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-2020	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-2030	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3135-0046-2040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-2050	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3135-0046-2060	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-3010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-3020	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3135-0046-3030	BAHAMA BAY	l	TH	s	1,781.47    $	138.56    $	147.41
07-25-27-3135-0046-3040	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-1020	BAHAMA BAY II	1	TH	s	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-1030	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-1040	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-2020	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-2030	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-2040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-3010	BAHAMA BAY II	1	TH	s	1,781.47   $	138.56   $	147.41
07-25-27-3155-0040-3020	BAHAMA BAY II	1	TH	$	1,781.47  $	138.S6   $	147.41
07-25-27-3157-0047-1010	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-1020	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.S6   $	147.41
07-25-27-3157-0047-1030	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit
07-25-27-3157-0047-1040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3157-0047-1050	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-1060	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-2010	BAHAMA BAY II	1	TH	$	1,781.47   $	13B.56  $	147.41
07-25-27-3157-0047-2020	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-2030	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-2040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-2050	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.S6   $	147 .41
07-25-27-3157-0047-2060	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147 .41
07-25-27-3157-0047-3010	BAHAMA BAY II	1	TH	$	1,781.47   $	138.S6  $	147.41
07-25-27-3157-0047-3020	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3157-0047-3030	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3157-0047-3040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3167-0048-1010	BAHAMA BAY 11	1	TH	$	1,781.47     $	138.56   $	147.41
07-25-27-3167-0048-1020	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3167-0048-1030	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3167-0048-1040	BAHAMA BAY II	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3167-0048-1050	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3167-0048-1060	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3167-0048-2010	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147 .41
07-25-27-3167-0048-2020	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147 .41
07 -25-27-3167-0048-2030	BAHAMA BAY ll	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3167-0048-2040	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3167-0048-2050	BAHAMA BAYI	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3167-0048-2060	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3167-0048-3010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56  $	147 .41
07-25-27-3167--0048-3020	BAHAMA BAY	1	TH	$	1,781.47    $	138.56  $	147 .41
07-25-27-3167-0048-3030	BAHAMA BAY	l	TH	$	1,781.47   $	138.56  $	147 .41
07-25-27-3167-0048-3040	BAHAMA BAY	1	TH	$	1,781.47  $	138.56   $	147 .41
07-25-27-3168-0049-1010	BAHAMA BAY	l	TH	$	1,781.47  $	138.S6  $	147.41
07-25-27-3168-0049-1020	BAHAMA BAY	1	TH	s	1,781.47   $	138.56   $	147.41
07-25-27-3168-0049-1030	BAHAMA BAY	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3168-0049-1040	BAHAMA BAY	1	TH	$	1,781.47   $	138.56  $	147 .41
07-25-27-3168-0049-2010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3168-0049-2020	BAHAMA BAY!	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3168-0049-2030	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3168-0049-2040	BAHAMA BAY	1	TH	$	1,781.47   s	138.56   $	147.41
07-25-27-3168-0049-3010	BAHAMA BAY	l	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3168-0049-3020	BAHAMA BAY	1	TH	s	1,781.47   $	138.56   $	147.41
07-25-27-3343-0052-1010	BAHAMA BAY	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3343-0052-1020	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3343-0052-1030	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3343-0052-1040	BAHAMA BAY	1	TH	$	1,781.47   $	138.56  $	147.41
07-25-27-3343-0052-1050	BAHAMA BAY	l	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3343-0052-1060	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3343-0052-2010	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3343-0052-2020	BAHAMA BAY 11	1	TH	$	1,781.47   $	138.56   $	147 .41
07-25-27-3343-0052-2030	BAHAMA BAY II	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3343-0052-2040	BAHAMA BAY II	1	TH	$	1,781.47     $	138.56   $	147.41
07-25-27-3343-0052-2050	BAHAMA BAY II	1	TH	s	1,781.47  $	138.56   $	147.41
07-25-27-3343-0052-2060	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56   $	147.41
07-25-27-3343-0052-3010	BAHAMA BAY II	1	TH	$	1,781.47  $	138.56  $	147 .41

Parcel ID#	Subdivision	Lot#	Units	Product	Per Unit	Per Unit	Per Unit	
07-25-27-3343-0052-3020	BAHAMA BAY 11		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3343-0052-3030	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3343-0052-3040	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-1010	BAHAMA BAY II		l	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-1020	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-1030	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-1040	BAHAMA BAY 11		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-1050	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-1060	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-2010	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-2020	BAHAMA BAY II		1	TH	$	1,781.47	$	138.56	$	147.41	
07-25-27-3344-0053-2030	BAHAMA BAY I	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3344-0053-2040	BAHAMA BAY	1	TH	$	1,781.47   s	138.56   $	147.41
07-25-27-3344-0053-2050	BAHAMA BAY	1	TH	s	1,781.47   s	138.56   $	147.41
07-25-27-3344-0053-2060	BAHAMA BAY	1	TH	s	1,781.47   $	138.56   $	147.41
07-25-27-3344-0053-3010	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3344-0053-3020	BAHAMA BAY	1	TH	$	1,781.47   $	138.56   $	147.41
07-25-27-3344-0053-3030	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-3344-0053-3040	BAHAMA BAY	1	TH	$	1,781.47  $	138.56  $	147.41
07-25-27-5461-0001-0000	GOLDEN CAY	124	TH	$	220,902.03   $	17,181.58    $   18,278.28
18-25-27-3160-000A-0080	PARCELK	1D0	TH	$	178,146.80   $	13,856.11   $   14,740.55
18-25-27-3160-000A-0080	PARCEL K	77	SF 40'	$	137,173.04  $	10,669.21   $  11,350.22
18-25-27-3160-000A-0080	PARCEL K	14	SF 50'	$	24,940.55  $	1,939.86 $	2,063.68
18-25-27-3160-000B-0040	PARCELL	158	TH	$	281,471.94  $	21,892,66   $ 23,290.06
18-25-27-3160-0008-0040	PARCELL	192	SF-50'	$	342,041.86  $	26,603.74   $ 28,301.85
18-25-27-3160-000B-0110	PARCEL M1	276	TH	$  1,873,644.36  $	145,730.S3  $155,032.47

lr otal	$   6,725,000.00    $	523,065.00	556,452.131

.	.. .

Section 3 - Combined Summary Series 2019 Refunding Bonds

(Assessment Areas 2005-1 and 2007-1)

TABLE 11
Westside COD
Series 2019 Bonds-Combined Summary of Per Unit Assessments

			Par Debt
Per Unit	Par Debt
Per Unit	Par Debt
Per Unit		Net Annual
Per Unit	Net Annual
Per Unit	Net Annual
Per Unit	Gross Annual
Per Unit	
Land Use	Subdivision	Units		2D05-1	20D7-1	Combined		2D05-1	2007-1	Combined	Combined	

Single Family 70' Calabria	
75	
$ 11 ,006.92	$ 1,781.47	
$12,788.39	
$	881.07    $	138 .56	
$	1,019.63	
$	1,084.71	
LR	Paradise Palms	553	$	$ 5,019.79	$ 5,019.79	$	$	390.44	$	390.44	$	415.36	
Townhome	Caribe Cove	187	$ 5,503.46 $ 1,781.47	$ 7,284.93	$	440.53   $	138.56	$	579.09	$	616.06	
Single Family 50' Tuscany	68	$ 6,591.25 $ 1,781.47	$ 8,372.72	$	527.61   $	138.56	$	666.17	$	708.69	
Townhome	Bayhama Bay II	170	$ 5,503.46 $ 1,781.47	$ 7,284.93	$	440.53   $	138.56	$	579.09	$	616.06	
Townhome	Golden Cay	124	$ 4,970.90 $ 1,781.47	$ 6,752.37	$	397.90   $	138.56	$	536.47	$	570.71	
Townhome	Parcel K	100	$ 5,492.71 $ 1,781.47	$ 7,274.18	$	439.67   $	138.56	$	578.23	$	615.14	
Single Family 40' Parcel K	77	$ 6,041.98 $ 1,781.47	$ 7,823.45	$	483.64   $	138.56	$	622.20	$	661.92	
Single Family 50' Parcel K	14	$ 6,591.25 $ 1,781.47	$ 8,372.72	$	527.61   $	138.56	$	656.17	$	708.59	
Townhome	Parcel L	158	$ 5,492.71 $ 1,781.47	$ 7,274.18	$	439.67   $	138.56	$	578.23	$	615.14	
Single Family 50' Parcel L	192	$ 6,591.25 $ 1,781.47	$ 8,372.72	$	527.61    $	138.56	$	665.17	$	708.69	
Townhome	M1	276	$	$ 6,788.57	$ 6,788.57	$	$	528.01	$	528.01	$	561.71	

!Total	1,994 1

S ECTION 8

This item will be provided under separat e cover

S ECTt·ON -C

This item wi ll be provided under separat e cover

  ..   .	

S ECTION VI-I

S	E	CTION A

WINDSOR PARCEK K
COMMUNITY DEVELOPMENT DISTRICT

MASTER ENGINEER'S REPORT
INFRASTRUCTURE IM PRO VEM ENTS

PREPARED FOR

WestsideCommunity Development District Board of Supervisors
c/o Governmental Management Services- Central Florida, LLC 135 W. Central Blvd., Suite 320
Orlando, FL 32801

PREPARED BY

OSCEOLA
ENGINEERING
INCORPORATE

1D0 FLORIDA  AVENUE,   ST.   CL  O U D 1    F"L	34769
4 □ 7    . 8   9	1   .  □ 4   6 2
CERTIFICATE CF' AUTHORIZATION NC. 26265

June 2019

□ S C E □L A
ENGINEERING
INCORPORATED

LIVE OAK ESTATES CDD ENGINEER'S REPORT TABLE OF CONTENTS

Narrative
I.

11.
111.
IV.
V.

Introduction 	,2
Location and General Description 	_;2
District Purpose and Scope 	2
Description  of Land Use 	2 Status of Permitting 	3, Infrastructure  Benefit 	4 Infrastructure  Improvements 	5 Description  of  the Infrastructure  and Construction Schedule 	6
Storm Water Management Systems (Phases 1, 2 & 3) 	6
Potable Water Distribution Systems (Phases 1, 2 & 3) 	6
Sanitary Sewer Collection & Conveyance Systems (Phases 1, 2 & 3) _6
Reclaimed Water Distribution Systems (Phases 1, 2 & 3) 	7

Ownership and Maintenance _ _ _ _

_ _ _

_ _ _ _

_ _ _ _ _ 9

11.
111.
IV.

Real Property lnterests 	9 Estimate of Capital Improvement Costs 	9 Conclusions and Summary Opinion 	10

Appendix
Exhibit 1 - Location Map
Exhibit 2 - District Legal Description
111.	Exhibit 3 - PD Concept Plan
Exhibit 4 - Development Permit Status
Exhibit 5 - Stormwater Management Exhibit
Exhibit 6 - Water Distribution Exhibit VII.	Exhibit 7 - Sanitary Sewer Exhibit
Exhibit 8 - Reclaim Distribution Exhibit
Exhibit 9 - Master Project Cost Summary

Broe L. Althafer, P.E.	Date Florida Engineer License No. 72321 Osceola Engineering, Inc. No. 26265

l l P a g e

□ S C E □L A
ENGINEERING
INCCJRPCJRATED

WINDSOR PARCEL K CDD MASTER ENGINEER'S REPORT

Introduction

Location and General Description. Windsor Parcel K is a residential land development project (the "Development") located in western Osceola County, Florida. The Development contains approximately 45.19 acres and is wholly contained within the limits of the Westside Community Development District (the "District"). The Development is located south and west of Goodman Road, and east of Westside Boulevard, all within Section 6, Township 26 South, Range 31 East. The location of the Development is graphically shown on Exhibit 1-Location Map and the Development Boundaries are shown by phase on Exhibit 2- District Legal Description, both located within the Appendix of this report.

In accordance with the Osceola County Comprehensive Plan, the Development is located within an area assigned future land use of Tourist Commercial (TC) and Commercial Tourism (CT) zoning.

District Purpose and Scope. The District has been established for the purpose of financing, acquiring or constructing, maintaining, and/or operating infrastructure necessary to support the development. The purpose of this report is to provide a description of the public infrastructure improvements to be financed, constructed, and/or acquired by the District. Pulte Home Corporation, the primary developer of the Development (the "Developer") has commenced construction in the Development, including improvements within the boundary of Phase 1, and construction will continue to be on-going. The Developer will construct the balance of the infrastructure needed for the Development that is not financed by the District.

The Westside Community Development District was established pursuant to Osceola County Ordinance No. XXXXX enacted by the Board of County Commissioners on DATE.

Description of Land Use. The lands within the Development encompass approximately 45.19 acres. The Development is planned as a 191 unit residential community consisting of detached single family units and attached townhome units to be developed in three (3) phases. The table below illustrates the current land use plan.
Proeosed Land Use	AeeroximateArea	--	Units
JAcresJ

-40' wide lots

-	-	-

77

50' wide lots	 	

--	14

Recreation Center

TH lots	100

-

0.34	-

Buffers, Parks, & Open Space

-	-	---

15.54

Water Management Ponds	11.77
Total	45.19	-

191	I

1 P a g e

□ S C E □L A
ENGINEERING
INCORPORATE

The Concept Plan included as Exhibit 3 in the Appendix provides a pictorial illustration of the above proposed land uses.

Status of Permitting

The current plan of development is expected to include 191 single family detached units on 40' and 50' wide lots, townhome lots, recreational uses, private roadways, storm water management areas, and open spaces.

The local government regulations governing the Development include: the Osceola County Comprehensive Plan; the Osceola County Land Development Code; and the Toho Water Authority.

State and Federal Agencies administering permit authority include: South Florida Water Management District; Florida Department of Environmental Protection and the United States Army Corps of Engineers. The Florida Department of State Division of Historical Resources also has public comment input required for the SFWMD permit.

The following permits are required for the Development:

South Florida Water Management District (SFWMD): Environmental Resource General Construction Permit General Water Use Permit for Construction Dewatering

Osceola County Growth Management Division Preliminary Subdivision Plan Approval Final Subdivision Plan Approval
Site Development Plan (Subdivision Construction Plan) Approval

Toho Water Authority
Construction Plan Approval of Utilities

State of Florida Department of Environmental Protection (FDEP) Potable Water Supply Distribution System Permit
Domestic Wastewater/Transmission System Permit National Pollutant Discharge Elimination System N.0.1.

Florida Department of State Division of Historical Resources: Archeological Assessment Sufficiency Approval

As provided herein, this Development is proposed to be developed in three Phases. Phase 1 will consist of 40 Townhome units, roadway infrastructure, water, sewer and re­ use utilities, one water management pond (existing), and open spaces on the southerly portion of the Development boundary. This area has received all necessary permits and is currently under construction.

1 P a g e

□ S C E □L A
ENGINEERING
I  N   C  □ R  F'  □ R  A  T  l;: D

Phase 2 will consist of 60 Townhome units, 28 single family detached units, roadway infrastructure, water, sewer and re-use utilities, and open spaces on the central portion of the Development boundary.

Phase 3 will consist of the remaining 63 single family detached units, roadway infrastructure, water, sewer and re-use utilities, and open spaces on the northern portion of the Development boundary.

Please see Exhibit 4 in the Appendix for a detailed description of the permit status. It is our opinion the necessary permits for the construction of all phases of the Development have been obtained and there are no technical reasons existing at this time which would prohibit the implementation of the plans for the Development as presented herein. Furthermore, all permits not yet issued and which are necessary to affect the improvements described herein will be obtained during the ordinary course of constructing the Development.

Ill. Infrastructure Benefit

The project-wide public benefits are provided by public infrastructure improvements that serve all residents in the District. These public infrastructure improvements include: master storm water management systems; potable water distribution systems; reclaimed water distribution systems; sanitary sewer collection systems designed to serve the entire District.

The proposed public infrastructure improvements identified in this Report are intended to provide specific benefit to the assessable real property within the boundaries of the District. As the property is currently unused, the construction and maintenance of the proposed infrastructure improvements are necessary and will benefit the property for the intended use as a residential subdivision. As noted, the District can construct, acquire, own, and/or operate all or a portion of the proposed public infrastructure discussed herein. As noted earlier, it's anticipated the Developer will construct the master project infrastructure (hereinafter defined) not financed or acquired by the District.

Development Infrastructure Improvements

This Report identifies the public infrastructure presently anticipated to be financed, designed, constructed and/or acquired by the District for the benefit of the developable lands within the Development. The Development infrastrucutre elements include: the cost of storm water management and drainage systems, potable water distribution systems, reuse water distribution systems, and sewer collection systems.

The proposed Master Project improvements to serve the Development's needs are listed in the following categories:

Storm Water Management System (Phases 1, 2 & 3)
Potable Water Distribution Systems (Phases 1, 2 & 3)
Reclaimed Water Distribution Systems (Phases 1, 2 & 3)
Sanitary Sewer Systems (Phases 1, 2 & 3)

1 P a g e

□ S C E □L A
ENGINEERING
INCCJRPDRATE

Detailed descriptions of the above proposed Master Project improvements are provided in the following section. Exhibit 9 in the Appendix shows an estimated cost for the proposed Master Project improvements.

Description of the Infrastructure and Construction Schedule

Storm Water Management Systems (Phases 1, 2 & 3). The storm water management facilities consist of inlets, manholes, storm pipes and drainage swales, which direct storm water runoff to the existing onsite wet detention pond located within the development. The wet detention pond has been designed to manage the storm water runoff generated by the Development. The storm water management system will be owned, operated and maintained by the District.

See Exhibit 5 in the Appendix for a graphical representation of the Storm Water Management Facilities.

Potable Water Distribution Systems (Phases 1, 2 & 3) Potable water for the Development will be provided by the Toho Water Authority. An existing 10 inch water main on Westside Boulevard, and an existing 12 inch water main located on the north side of Goodman Road will provide domestic and fire flow service to the Development.
When completed, the potable water distribution system will be dedicated by the District to the Toho Water Authority for ownership, operation and maintenance. See Exhibit 6 in the Appendix for a graphical representation of the water distribution systems for Phases 1, 2 and 3, respectively.

Sanitary Sewer Collection & Conveyance Systems (Phases 1, 2 & 3) Sanitary sewer collection and treatment will be provided by the Toho Water Authority. An existing 18 inch sewer main located on the south side of the Development will provide wastewater service.

When completed, the sanitary sewer system, including both lift stations will be dedicated by the District to the Toho Water Authority for ownership, operation and maintenance. See Exhibit 7 in the Appendix for a graphical representation of the sanitary sewer system.

Reclaimed Water Distribution Systems (Phases 1, 2 & 3) Reclaimed water for the Development will be provided by the Toho Water Authority. An existing 6 inch water main located on Westside Boulevard, and an existing 8 inch water  main located on the south side of Goodman Road will provide reclaimed irrigation service to the Development.
When completed, the reclaimed water distribution system will be dedicated by the District to the Toho Water Authority for ownership, operation and maintenance. See Exhibit 8 in the Appendix for a graphical representation of the water distribution systems for Phases 1, 2 and 3, respectively.

1 P a g e

□ S C E □L A
ENGINEERING
INCORPORATED

i Construction Schedule. As of the date of this report, construction of Phase 1 of the Development is under way. It is estimated the infrastructure for Phase 1 will be completed in approximately 4 months. An estimated schedule follows:

Facility	Construction Schedule	
Storm Water Management System (Phase 1)	04/2018 - 10/2019	
Storm Water Management System (Phase 2)	06/2019 - 12/2019	
Storm Water Management System (Phase 3)	08/2019 - 02/2020	
Potable Water Distribution System (Phase 1)	04/2018 - 10/2019	
Potable Water Distribution System (Phase 2)	06/2019 - 12/2019	
Potable Water Distribution System (Phase 3)	08/2019 - 02/2020	
Sanitary Sewer System (Phase 1)	04/2018 - 10/2019	
Sanitary Sewer System (Phase 2)	06/2019 - 12/2019	
Sanitary Sewer System (Phase 3)	08/2019 - 02/2020	
Reclaimed Water Distribution System (Phase 1)	04/2018 - 10/2019	
Reclaimed Water Distribution System (Phase 2)	06/2019 - 12/2019	
Reclaimed Water Distribution System (Phase 3)	08/2019 - 02/2020	
VI. Ownership and Maintenance		
After the District has financed and acquired and/or	constructed the proposed Master	

Ownership

-	-	-

TWA(2l TWA(2) TWA (2l

Operation & Maintenance
CDD (1
T WA(2l
TWA (2>

.-	-

-i

TWA	(2 l

Project improvements, the ultimate ownership and maintenance responsibilities of the proposed infrastructure improvements are set forth below.

Proposed Infrastructure Improvements

Storm Water Management S stem Potable Water Distribution S stem
Sanita	Sewer Syste- m-	-	-	-	-	-	-
Reclaimed Water Distribution System
Notes:
Westside Community Development District
Toho Water Authority

Real Property Interests
Real property interests for the lands within the District needed for construction, operation and maintenance of the District funded facilities will be dedicated by the Developer to the District or other public entity at no cost.
Estimate of Capital Improvement Costs

Facility Description	Construction Cost	
Storm Water Management System (Phase 1)	$197,921.30	
Storm Water Management System (Phase 2)	$ 249,538.50	
Storm Water Management System (Phase 3)	$ 83,033.95	
Potable Water Distribution System (Phase 1)	$ 113,510.00	
Potable Water Distribution System (Phase 2)	$120,145.00	
Potable Water Distribution System (Phase 3)	$ 82,962.00	
Sanitary Sewer System (Phase 1)	$ 128,080.60	
61Page

□S CE □L A
ENGINEERING
I  N   C  □ R  P   □ R  A  T  E D

Sanitary Sewer System (Phase 2)	$121,377.00	
Sanitary Sewer System (Phase 3)	$ 62,472.30	
Reclaimed Water Distribution System (Phase 1)	$ 32,343.00	
Reclaimed Water Distribution System (Phase 2)	$ 74,990.00	
Reclaimed Water Distribution System (Phase 3)	$ 46,575.00	
Total (Phases 1, 2 & 3)	$1,312,948.65	
Total Phase 1 Improvements	$471,854.90	
Total Phase 2 Improvements	$ 566,050.50	
Total Phase 3 Improvements	$ 275,043.25	

Note : Please refer to Exhibit 9 in Appendix for a detail of the estimated costs above.

Conclusions and Summary Opinion

The public infrastructure improvements as detailed herein are necessary for the functional development of the Development. The planning and design of the public infrastructure has been completed in accordance with current governmental regulatory requirements. The public infrastructure will provide the intended function so long as the construction is in substantial compliance with the design and permits. The District intends to fund the acquisition and/or construction of all or portion of the Development improvements included in this report through the issuance of special assessment bonds. The costs provided herein are exclusive of certain legal, administrative, financing, operations, and/or maintenance services necessary to finance, construct, acquire and/or operate the Development improvements. The Engineer recommends that the District should levy and collect an annual "Operating and Maintenance Assessment" to be determined, assessed and levied by the District's Board of Supervisors upon the assessable real property within the District for the purpose of defraying the cost and expenses of maintaining District­ owned improvements. It is my professional opinion that the costs provided herein for the District's proposed Development improvements are fair and reasonable to complete the construction of the proposed public infrastructure improvements described herein and that these Development improvements represent a system of improvements that will benefit and add value to all developed land in the District as more fully detailed in the assessment methodology report to be prepared by Governmental Management Services-Central
_ Florida, LLC. Such added value shall be at least equal to the costs of such public infrastructure improvements. All such proposed Development costs are for accessible public improvements or community facilities as set forth in Chapter 190 of the Florida Statutes.

The estimate of Development construction costs is only an estimate and not a guaranteed maximum price. Where necessary, historical costs and information from other professionals or utility consultants and contractors have been used in the preparation of this report. Consultants and contractors who have contributed in providing the cost data included in this report are reputable entities within the area. It is therefore our opinion that the construction of the proposed public infrastructure improvements can be completed at the costs as stated. It is my view the cost to be paid by the District for the Development infrastructure will not exceed the actual cost. The labor market, future costs of equipment and materials,  increased regulatory  actions and the actual construction  process  are all

7 1  P a g e

S C E □L A
ENGINEERING
I N C O R P O R A T E □

beyond control. Due to this inherent opportunity for fluctuation in cost, the total final cost may be more or less than this estimate.

8 1 P a g e

OSCEOLA
ENGINEERING
INCORPORATED

APPENDIX

9 I P a g e

□S	C E □ L A
ENGINEERING
I  N   D  D   R  P   □ R  A  T  E D

EXHIBIT 1 -LOCATION MAP

Windsor
Parcel K CDD

SCALE: no't to scale

LOCATIOII MAP

lO I P a g e

District
DBSctiption
EXl-flBIT 2

Windsor Parcel K
Community Development District

011 the Eas: Rlg t c '>!,"ciy ot Westside Bou1e,,1rd, ':tlence nm SOGT:f;'[)5"W, :1lonq 5aid Ea t Ri\1tt
c,• Wf.ly, a di tf.lnce cf 887.77 tee: to the =>Cl"IT CF GEGIN'lllNG.

1

. \ \ Ch:-td = 28.96 cct; to ti point

1Ci.!:J4 tee: (lr,d 11 Certral .l\r<Jle or 2S4' 'Jo"; thence rnn S:mt we.;;terly (!long tl,e an; ot s'1id

cLltvc cJ <li?t:,:Jhcc o.i: 29 ·7 f-:Jt:-t (Ch.;td l:!cmitlg = S.i!.::r 2s· 1 "

51.94 tee: tc the l"cirt o Curvt1ture cf c1 curve corcc1•,e to the Soutl,ea,:,t, havfng a RadiJs o"

32"4!l'',!l"; thcnrn nJn SOLl:hwcstcrly alo:mq tl'c ar:: .::,f said curve a dbtarcc ot o:.J.!!6 feet (Cl•orrl

liearing = SS:i"38'26"W, Chord = 43 2/ teet) to a pcir':: th.nee rnr S:il"' l'OJ"w, a ::liE,tance ot

\     ..,.   '16'\',',   Chotd  =  643.24-  f,::ct)  to   the   Pd, t  cf   Tt1ngc1,..:y;   U·t.:t.cc  1ut·  sos·2s'n1w" :.  -:.J

di tarce ot 253.BB f<:1et; :hence. ::tepartir,g  said  'sight  of  "'h1y,  run  soo·oo·oo N,  a  distance ot 7;>, lfi '"1!<,t: T f!l1C:1; n1r N!-ln·ocJ'[l:J",'i. Cl r:li<-1tcirc:e- r.,t 66.4? t,rnt; th,anc:a r.1n S:-JO'OO'.:J:l 'E, Cl di:st<11·c:" uf 202.39 tcct; tl•cI•cc n.11· SB9'::i3'33"-.•i'. ti distm·<:" ot 1E8.Hl cct to ti point 0 11 ,:J \-:>tl TCJr,gent -r.:urvF-, c•::nr.:nv To the "\or--:-h•,,re5t, hcwir,s n Rf;rdius t)f 76.til fe t cw:! Cl CEr•trol Anglr of

ccrc(Ml SoJthwes erly, l",wim:; <:t "<adiw;; of 920.00 feet and a CertrcII J•r<:;le of , 1 0·55'2 6". tl•t-rce

rnr, W1!sterly alcr ·;he ar•::: o,i ,;aid curve <:1 diE,t::mc;, :,,f 657.12 fe<i: (Chord Becmr,g =

caJrse : r.m \lt..9".38'33"W, u di .mu:e n-= 1,400.13 f.:f.e- t ·n the Pui rr: uf urvuhue of ti c.:utve

;ight ot Way liM ot Gocdm,:m Read; thence (11mg -,aid Righ: ct Way In,"' tte following ttree ($)

2,184.17 •eet. tl', nce ·rur N4C'23'19"E, - distance of • 3-!l.58 "eet to a point 011 :he SoJtherly

,._ portio11 nt Flcr'i<ln Fnii: q11<l Truck Ln11<l f.nmpmy' S111'><lhri,,ion ly1119 ir Sedinn lrl, Tnwrship - o.Ith, 1-<ar,;e 21 East, mi reccrded i11 ''la l;:ock i:J, ''age E::B  ca  th,;,  Public  Records  c,t  Os::ecl::1 Count,·, Floridcr. being rl"cre particularly described as follo.,,s:
REGIN  qt    -:-1,.,   Nort we;St  c:cm r  ,-,f  Tmc.  R-5,  ','ilN:::so:,  i!o.T  11/ESTSIJ)E      PH.:..SE  l   '1s  rf,c:nrd,d  ir 1'1(1:  ock  2J.  pagt-.5  1' 2   t.hrcu;;h   11tl  ct   ti'e  l';1bli::   eccrds;  of   Osceola  Court·,;  Flcrlda;   tterce run Nf!lr?fl"4,3"E, Clk,1111 tt-,, Nerti, lirrn of s11irl WIN":50'1. AT WESTSIDE - PHASE 1, q cfi;.tqr!".e of

Ti01\1:

I r::r,4

i...._'J,, I C

m
:>::<c
m
==i
N I C
u,
:-:Iu
0

..........

-I
mI"""
G')
:i>
I"""

m

C
u,
0::u
"'tJ

:::!
0z

OSCEOLA
ENGINEERING
I NC DR PD RATED

EXHIBIT 3 - PD CONCEPT PLAN

12 I P age

S	C E	□ L A
ENGINEERING
I   N   C  C   R! P   □ R  A  T  E D

□S CE □L A
ENGINEERING
INCORPORATE

EXHIBIT 4 - DEVELOPMENT PERMIT STATUS

141 P a g e

INCORPORATED

EXHIBIT 5 - STORMWATER MANAGEMENT EXHIBIT

:

,.....

.

1

1- -

',

I

l!

..,}

151 P a g e

I N C □ R P □ RATED

EXHIBIT 6 -WATER DISTRIBUTION EXHIBIT

I	\

' '

II
11
Ii

II

,

,

I I
I I
11
Ii
I,

II

'	D

•

IR
1 "1

l

[

-

-

f

- -

j'.!

i

¥1

1 P a g e

OSCEOLA
ENGINEERING
INCORPORATED

-n

,j
SJ

EXHIBIT 7-SANITARY SEWER EXHIBIT

1 P a g e

......
00

m

7

Windsor Townhomes
Community Development District

1 1· -= .Joo· 1

t

Reclaim Wator Dit;tnbution System
EXHIBITS

><

:c
IJJ
=i
0C)
I

>

;:o m 0

:s::
C
en
-I
IJJ
C
:::!
0z
m

:Xc
OJ
=i

S C E	□ L A
ENGINEERING
INCORPORATED

EXHIBIT 9 - MASTER PROJECT COST SUMMARY

19 1 P a g e

SECTION 8

MASTER
ASSESSMENT MEIBODOLOGY FOR WINDSOR PARCEL K

FOR

WESTSIDE
COMMUNITY DEVELOPMENT DISTRICT

Date: August 13, 2019

Prepared by

Governmental Management Services - Central Florida, LLC 135 W. Central Blvd, Suite 320
Orlando, FL 32801

_,

Table of Contents
1 O Introduction ..................................................................................................,. 	3
Purpose	3
Background	3
1.3 Special Benefits and General Benefits ...............................,	4
Requirements of a Valid Assessment Methodology	4
Special Benefits Exceed the Costs Allocated	5
Assessment Methodology	5
Overview	5
Allocation of Debt	6
Allocation of Benefit	6
Lienability Test: Special and Peculiar Benefit to the Property	6
Lienability Test: Reasonable and Fair Apportionment of the Duty to Pay Non-Ad Valorem Assessments	7
3.0 True-Up Mechanism	8
4.0 Assessment Roll	8
5.0 Appendix ....................... ......................	...................	. ............	. .............................	9
Table 1: Development Program	9
Table 2: Capital Improvement Cost Estimates	10
Table 3: Bond Sizing	11
Table 4: Allocation of Improvement Costs	12
Table 5: Allocation of Total Par Debt to Each Product Type..................,	13
Table 6: Par Debt and Annual Assessments	14
Table 7: Preliminary Assessment Roll	15

GMS-CF, LLC does not represent the Westside Community
Development District as a Municipal Advisor or Securities Broker nor is GMS-CF, LLC registered to provide such services as described in Section 15B of the
Securities and Exchange Act of 1934, as amended. Similarly, GMS-CF, LLC does not provide the Westside Community Development District with financial
advisory services or offer investment advice in any form.

Introduction

The Westside Community Development District (the "District") is a local unit of special-purpose government organized and existing under Chapter 190, Florida Statutes, as amended. The District anticipates the issuance at this time of not to exceed $1,940,000 of tax exempt bonds in one or more series (the "Bonds") for the purpose of financing certain infrastructure improvements ("Capital Improvement Plan") within the District benefitting property owners and more specifically described as Windsor Parcel K in the Engineer's Report dated June 2019, prepared by Osceola Engineering Incorporated, as may be amended and supplemented from time to time (the "Engineer's Report") .

Purpose

This Master Assessment Methodology (the '' Assessment Report") provides for an assessment methodology that allocates the debt to be incurred by the District to benefiting properties within the District. This Assessment Report allocates the debt to properties based on the special benefits received from the Capital Improvement Plan. This Assessment Report will be supplemented with one or more supplemental methodology reports to reflect the actual terms and conditions at the time of the issuance of each series of Bonds issued to finance all or a portion of the Capital Improvement Plan. This Assessment Report is designed to conform to the requirements of Chapters 190 and 170, Florida Statutes as amended, with respect to special assessments and is consistent with our understanding of case law on this subject.

The District intends to impose non ad valorem special assessments on the benefited lands within the District based on this Assessment Repor t. It is anticipated that all of the proposed special assessments will be collected through the Uniform Method of Collection described in Chapter 197.3632,Florida Statutes, as amended. It is not the intent of this Assessment Report to address any other assessments, if applicable, that may be levied by the District, a homeowner's association, or any other unit of government.

Background

The District currently includes approximately 1,148.9 acres in Osceola County, Florida. The development program for the District's Windsor Parcel K currently envisions approximately 191 residential units and comprises approximately 45.19 acres. The proposed development program is depicted in Table 1. It is recognized that such land use plan may change, and this Assessment Report will be modified or supplemented accordingly.

The improvements contemplated by the District in the Capital Improvement Plan will provide facilities that benefit certain property within the District. Specifically, the District will construct and/ or acquire certain offsite improvements including stormwater management facilities, potable water, sanitary sewer, and reclaimed water. The acquisition and construction costs are summarized in Table 2

3

The assessment methodology is a four-step process.

The District Engineer must first determine the expected public infrastructure improvements to be provided by the District and the costs to implement the Capital Improvement Plan.
The District Engineer determines the assessable acres that benefit from the District's Capital Improvement Plan.
A calculation is made to determine the funding amounts necessary to acquire and/or construct the Capital Improvement Plan.
This amount is initially divided equally among the benefited properties on a prorated assessable acreage basis. Ultimately, as land is platted, this amount will be assigned to each of the benefited properties based on the number of platted units.

Special Benefits and General Benefits

Improvements undertaken by the District create special and peculiar benefits to the property, different in kind and degree than general benefits, for properties within its borders as well as general benefits to the public at large.

However, as discussed within this Assessment Report, these general benefits are incidental in nature and are readily distinguishable from the special and peculiar benefits, which accrue to property within the District. The implementation of the Capital Improvement Plan enables properties within the boundaries of the District to be developed . Withou t .the District's Capital Improvement Plan, there would be no infrastructure to support development of land within the District. Without these improvements, development of the property within the District would be prohibited bylaw.

There is no doubt that the general public and property owners outside of the District will benefit from the provision of the Capital Improvement Plan. However, these benefits will be incidental for the purpose of the Capital Improvement Plan, which is designed solely to meet the needs of  property  within  the District. Properties  outside of the District boundaries do not depend upon  the District's  Capital Improvement Plan. The property owners within the District are therefore receiving special benefits not received by those outside the District's boundaries.

Requirements of a Valid Assessment Methodology

There are two requirements under Florida law for a valid special assessment:

The properties must receive a special benefit from the improvements being paid for and constructed.

4

The assessments must be fairly and reasonably allocated to the properties being assessed based on the special benefit such properties receive.

Florida law provides for a wide application of special assessments that meet these two characteristics of special assessments.

Special Benefits Exceed the Costs Allocated

The special benefits provided to the property owners within the District will be greater than the costs associated with providing these benefits. The District Engineer estimates that the District's Capital Improvement Plan that is necessary to support full development of property within the District will cost approximately $1,312,949. MBS as the District's underwriter (the "Underwriter") projects that financing costs required to fund the Capital Improvement Plan, the cost of issuance of the Bonds, the funding of a debt service reserve account and capitalized interest, will be approximately $1,940,000. Without the Capital Improvement Plan, the property within the District would not be able to be developed and occupied by future residents of the community.

Assessment Methodology

Overview

The District anticipates issuing approximately $1,940,000 in Bonds in one or more series to fund the District's entire Capital Improvement Plan, provide for capitalized interest, a debt service reserve account and pay cost of issuance. It is the purpose of this Assessment Report to allocate the $1,940,000 in debt to the properties withln the District benefiting from the Capital Improvement Plan. This report will be supplemented to reflect actual bond terms.

Table 1 identifies the land uses a'i identified by the developer within the District. The District has commissioned an Engineer's Report that includes estimated construction costs for the Capital Improvement Plan needed to support the development, which construction costs are outlined in Table 2. The improvements needed to support the development are described in detail in the Engineer's Report and are estimated to cost $1,312,949. Based on the estimated costs, the size of the bond issue under current market conditions needed to generate funds to pay for the Capital Improvement Plan and related costs was determined by the Underwriter to total approximately $1,940,000. Table 3 shows the breakdown of the bond sizing.

5

Allocation of Debt

Allocation of debt is a continuous  process until the development plan for  the District is completed. Until the platting process occurs, the Capital Improvement Plan fWlded by District bonds benefits all acres within the District.

The initial assessments will be levied on an equal basis to all gross acreage within the District. A fair and reasonable methodology allocates the debt incurred by the District proportionately to the properties receiving the special benefits. At this point all of the lands within the District are benefiting from the improvements.

Once platting or the recording of a declaration of condominium of any portion of the District into individual lots or units ("Assigned Properties") has begun, the assessments will be levied to the Assigned Properties based on the benefits they receive, on a first platted, first assigned basis. The "Unassigned Properties" defined as property that has not been platted or subjected to a declaration of condominium, will continue to be assessed on a per acre basis. Eventually the development plan will be completed and the debt relating to the bonds will be allocated to the platted units within the District, which are the beneficiaries of the Capital Improvement Plan, as depicted in Table 5 and Table 6. If there are changes to development plan, a true up of the assessment will be calculated to determine if a debt reduction or true-up payment from the developer is required. The process is outlined in Section 3.0.

The assignment of debt in this Assessment Report sets forth the process by which debt is apportioned. As mentioned herein, this Assessment Report will be supplemented from time to time.

Allocation of Benefit

The Capital Improvement Plan consists of stormwater management facilities, potable water, sanitary sewer, and reclaimed water. and professional fees along with related incidental costs. There are three product types within the planned development. The townhouse home has been set as the base unit and has been assigned one equivalent residential unit ("ERU"). Table 4 shows the allocation of benefit to the particular land uses. It is important to note that the benefit derived from the Capital Investment Plan exceeds the cost that the units will be paying for such benefits.

Lienability Test: Special and Peculiar Benefit to the Property

Construction and/ or acquisition by the District of its proposed Capital Improvement Plan will provide several types of systems, facilities and services for its residents. These include stormwater management facilities, potable water, sanitary sewer, and reclaimed water. These improvements accrue in differing amounts and are somewhat dependent on the type of land use receiving the special benefits peculiar to those

6

properties, which flow from the logical relationship of the improvements to the properties.

Once these determinations are made, they are reviewed in the light of the special benefits peculiar to the property, which flow to the properties as a result of their logical connection from the improvements in fact actually provided.

For the provision of the Capital Improvement Plan, the special and peculiar benefits are:

the added use of the property,
added enjoyment of the property, and
the probability of increased marketability and value of the property.

These special and peculiar benefits are real and ascertainable, but are not yet capable of being calculated as to value with mathematical certainty. However, each is more valuable than either the cost of, or the actual non-ad valorem special assessment levied for the improvement or the debt as allocated.

Lienability Test: Reasonable and Fair Apportionment of the Duty to Pay
Non-Ad Valorem Assessments

A reasonable estimate of the proportion of special and peculiar benefits received from the public improvements described in the Engineer's Report is delineated in Table 5 (expressed as Allocation of Par Debt per Product Type). This is also shown on Table 7 depicting Allocation of Par Debt per Product Type.

The determination has been made that the duty to pay the non-ad valorem special assessments is fairly and reasonably apportioned because the special and peculiar benefits to the property derived from the acquisition and/ or construction of the Capital Improvement Plan have been apportioned to the property within the District according to reasonable estimates of the special and peculiar benefits provided consistent with the land use categories.

Accordingly, no acre or parcel of property within the boundaries of the District will have a lien for the payment of any non-ad valorem special assessment more than the determined special benefit peculiar to that property and therefore, the debt allocation will not be increased more than the debt allocation set forth in  this  Assessment Report.

In accordance with the benefit allocation suggested for the product types in Table 4, a total debt per unit and an annual assessment per unit have been calculated for each product type (Table 6). These amounts represent the preliminary anticipated per unit

7

debt allocation assuming all anticipated units are built and sold as planned, and the entire proposed Capital Improvement Plan is constructed.

3.0	True Up Mechanism

Although the District does not process plats, declaration of condominiums, site plans or revisions thereto for the developer, it does have an important role to play during the course of platting and site planning. Whenever a plat, declaration of condominium or site plan is processed, the District must allocate a portion of its debt to the property according to this Assessment Report outlined herein. In addition, the District must also prevent any buildup of debt on Unassigned  Properties. Otherwise, the land could be fully conveyed and/or platted without all of the debt being allocated. To preclude this, when platting for 25%, 50%, 75% and 100% of the units planned for platting has occurred within the District, the District will determine the amount of anticipated assessment revenue that remains on the Unassigned Properties, taking into account the full development plan of the District. If the total anticipated assessment revenue to be generated from the Assigned and Unassigned Properties is greater than or equal to the maximum annual debt seJVke then no debt reduction or true-up payment is required. In the case that the revenue generated is less then the required amount then a debt reduction or true-up payment by the landowner in the amount necessary to reduce the par amount of the outstanding bonds plus accrued interest to a level that will be supported by the new net annual debt service assessments will be required.

If a true-up payment is made less than 45 days prior to an interest payment date, the amount of accrued interest will be calculated to the next succeeding interest payment date.

Assessment Roll

The District will initially distribute the liens across the property within the District boundaries on a gross acreage basis. As Assigned Properties becomes known with certainty, the District will refine its allocation of debt from a per  acre basis to a  per unit basis as shown in Table 6. If the land use plan changes, then the District will update Table 6 to reflect the changes as part of the foregoing true-up process. As a result, the assessment liens are neither fixed nor are  they determinable with certainty on any acre of land in the District prior to the time final Assigned Properties become known. The current assessment roll is attached as Table 7.

8

TABLE 1
WESTSIDE COMMUNITY DEVELOPMENT DISTRICT (WINDSOR PARCEL K)
DEVELOPMENT PROGRAM
MASTER ASSESSMENT METHODOLOGY

Land Use	Total Assessible
Units	
ERUs p er Unit (1)	
Total ERUs	

Single Family 40'	
77	
1.10	
85	
Single Family SO'	14	1.20	17	
Townhome	100	1.00	100	
Total Units	191		202	

Benefit is allocated on an ERU basis; based on density of planned development, with Townhome = 1 ERU

"Unit mix is subject to change based on marketing and other factors

(0

Prepared by: Governmental Management Services - Central Florida, LLC

Description
Construction Funds	$
Debt Service Reserve	$
Capitalized Interest	$
Underwriters Discount	$
Cost of Issuance	$
Contingency	$

Par Amount*	$

6.00%
30 years
16 months Max Annual
2%

Interest Rate Amortization Capitalized Interest Debt Service Reserve
Underwriters Discount

Bond Assumptions:
0

Total
1,331,050
242,550
116,400
50,000
200,000

1,940,000

WESTSIDE COMMUNITY DEVELOPMENT DISTRICT {WINDSOR PARCEL K)
BONO SIZING
MASTER ASSESSMENT METHODOLOGY

* Par amount is subject to change based on the actual terms at the sale of the bonds

Prepared by: Governmental Management Services - Central Florida, LLC

WESTSIDE COMMUNITY DEVELOPMENT DISTRICT (WINDSOR PARCEL K)
ALLOCATION OF IMPROVEMENT COSTS
MASTER ASSESSMENT METHODOLOGY

	
Land Use	No. of Units*	
ERU Factor	
Total ERUs	%ofTotal
ERUs	Total Improvements
Costs Per Product Type	Improvement Costs Per Unit		

Single Family 40'	
77	
1.10	
85	
42.03%	
$	559,503	
$7,266	
Single Family 50'	14	1.20	17	8.34%	$	110,976	$7,927	
Townhome	100	1.00	100	49.63%	$	660,571	$6,606	

Totals	191	202	100.00%	$	1,331,050

* Unit mix is subject to change based on marketing and other factors

Prepared by: Governmental Management Services - Central Florida, LLC

Land Use	No. of Units *	Total Improvements Costs Per Product
Type	Allocation of Par Debt Per Product
Type	

Par Debt Per Unit	

Single Family 40'	
77	
$	559,503	
$	815,474	
$10,591	
Single Family 50'	14	$	110,976	$	161,747	$11,553	
Townhome	100	$	660,571	$	962,779	$9,628	

....
N

Totals	191	$	1,331,050	$	1,940,000

* Unit mix is subject to change based on marketing and other factors

Prepared by: Governmental Management Services - Central Florida, LLC

WESTSIDE COMMUNITY DEVELOPMENT DISTRICT (WINDSOR PARCEL KJ PAR DEBT AND ANNUAL ASSESSMENTS FOR EACH PRODUCT TYPE MASTER ASSESSMENT METHODOLOGY

Net Annual Gross Annual
Allocation of Par	Debt	Debt

Land Use	
No. of Units •	Debt Per Product T pe	
Total Par Debt Per Unit	Maximum Annual Assessment Debt Service	Per Unit	Assessment Per Unit (1)	
Single Family 40'	77	$	815,474	$10,591	$	101,955	$	1,324	$	1,409	
Single Family 50'	14	$	161,747	$11,553	$	20,223	$	1,444	$	1,S37	
Townhome	100	$	962,779	$9,628	$	120,372	$	1,204	$	1,294	

Totals	191	$	1,940,000	$	242,550

(1) This amount includes collection fees and early payment discounts when collected on the Polk County Tax Bill "Unit mix is subject to change based on marketing and other factors

Prepared by: Governmental Management Services - Central Florida, LLC

		Net Annual Debt	Gross Annual Debt	
	Total Par Debt	Assessment	Assessment	
Owner	Proeertv ID #'s*	Unit Tyee	Allocated	Allocation	Allocation !1)	

WESTSIDE COMMUNllY DEVELOPMENT DISTRICT (WINDSOR PARCEL K) PRELIMINARY ASSESSMENT ROLL
MASTER ASSESSMENT METHODOLOGY

....
""

PULTE HOME COMPANY LLC 18-25-27-5592-0001-0250    40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC  1 8-25-27-5592-0001-0260      40	$10,591          $	1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0270     50	$11,553        $	1,444  $	1,537
PULTE HOME COMPANY LLC  1 8-25-27-559-20001-0280       50	$11,553         $	1,444  $	1,537
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0290     50	$11,553         $	1,444  $	1,537 PULTE HOME COMPANY LLC     18-25-27-5592-0001-0300       so  $11,553      $	1,444  $	1,537 PULTE HOME COMPANY LLC  18-25-27-5592-0001-0310     50	$11,553         $	1,444  $	1,537
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0710     40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC     18- 25-27-5592-0001-0720        40    $10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC  18-25-27-5592-0001-0730     40	$10,591         $	1,324   s        1,409
PULTE HOME COMPANY LLC  1 8-25-27-5592-0001-0740      40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC  1 8-25-27-559-20001-0750        50	$11,553         $	1,444   $	1,537
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0760     40	$10,591        $	1,324   $	1,409
PULTE HOME COMPANY LLC      18-25-27-5592-000-01770          40	$10,591         $	1,324   $	1,409
PULTE HOME COMPANY LLC   1 8-25-27-559-20001-0780        40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0790     40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0800     40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC     18-25-27-5592-0001-0810        40     $10,591        s      1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0820     40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC 1 8-25-27-5592-0001-0830    40	$10,591         $	1,324  $	1,409
PULTE HOME COMPANY LLC      1 8-25-27-5592-0001-0840         so    $11,553          $	1,444   $	1,537
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0850     40	$10,591         s        1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0860     40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0870     40	$10,591         $	1,324  $	1,409
PULTE HOME COMPANY LLC 18-25-27-5592-0001-0880     40	$10,591        $	1,324  $	1,409
PULTE HOME COMPANY LLC     18-25-27-5592-0001-0890        40    $10,591       $	1,324  $	1,409 PULTE HOME COMPANY LLC 18-25-27-5592-00D1-0900     40	$10,591        $	1,324  $	1,409 PULTE HOME COMPANY LLC 18-25-27-5592-0001-0910     40	$10,591        $	1,324  $	1,409 PULTE HOME COMPANY LLC     18-25-27-5592-0001-0920       TH   $9,628       $	1,204  $	1,294 PULTE HOME COMPANY LLC     18-25-27-5592-0001-0930    TH    $9,628	$	1,204  $	1,294

Owner	Pro eertv ID #'s"	UnitTyee	Allocated	Allocation	Allocation 11)	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-0940	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-0950	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25 -27-5592-0001-0960	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-0970	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18- 25-27-5592-0001-0980	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-0990	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1000	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1010	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1020	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1030	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18- 25-27-5592-0001-1040	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1050	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1060	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1070	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1080	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1090	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25 -27-5592-0001-1100	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1110	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1120	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592	-0001-1130	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1140	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1150	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1160	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1170	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1180	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1190	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1200	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1210	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1220	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1230	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1240	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001·1250	TH	$9,628	s	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1260	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0D01-1270	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1280	TH	$9,628	$	1,204	$	1,294	

c;;

Cl

Owner	Pro eertv ID #1s*	Unit Tyee	Allocated	Allocation	Allocation (1)	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1290	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1300	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1310	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1320	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1330	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1340	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1350	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1360	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0D01-1370	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1380	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1390	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1400	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1410	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1420	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1430	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1440	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1450	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1460	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1470	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1480	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1490	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1500	TH	$9,628	s	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1510	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1520	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1530	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1540	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1550	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1560	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1570	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1580	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1590	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1600	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1610	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1620	TH	$9,628	$	1,204	$	1,294	
PULTE HOME COMPANY LLC	18-25-27-5592-0001-1630	TH	$9,628	$	1,204	$	1,294	

....

	Owner	Property ID #'s,.	Unit Type	Allocated	Allocation	Allocation jl )	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1640	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1650	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1660	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1670	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1680	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1690	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1700	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1710	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1720	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1730	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1740	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1750	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1760	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1770	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1780	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5S92-0001-1790	TH	$9,628	$	1,204	$	1,294	
....,	PULTE HOME COMPANY LLC	18- 25-27-5592-0001-1800	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY UC	18-25-27-5592-0001-1810	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1820	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1830	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1840	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1850	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1860	TH	$9,628	$	1,204	s	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1870	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1880	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1890	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25- 27-5592-0001-1900	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5592-0001-1910	TH	$9,628	$	1,204	$	1,294	
	PULTE HOME COMPANY LLC	18-25-27-5593--0001--0010	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0020	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18 -25-27c5593 -0001-0030	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0040	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593--0001-0050	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0060	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18- 25-27-5593-0001-0070	40	$10,591	$	1,324	$	1,409	

Owner	 Proeertv ID # 1s*	Un{t Tyee	Allocated		Allocation	Allocation (1) PULTE HOME COMPANY LLC	18-25-27-5593-0001-0080		40		$10,S91	$		1,324  $		1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0090	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0100	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0110	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0120	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0130	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0140	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0150	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0160	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0170	40	$10,591	$	1,324   $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0180	50	$11,553	$	1,444   $	1,537
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0190	50	$11,553	$	1,444   $	1,537
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0200	50	$11,553	$	1,444  $	1,537
PULTE HOME COMPANY LLC	18-25-27-559 3-0001-0210	50	$11,553	$	1,444  $	1,537
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0220	50	$11,553	$	1,444   $	1,537 PULTE HOME COMPANY LLC	18-25-27-S593-0001-0230	50	$11,553	$	1,444  $	1,537
;;;	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0240	50	$11,553	$	1,444  $	1,537
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0320	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0330	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0340	40	$10,591	$	1,324   $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0350	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-2 7-5593-0001-0360	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0370	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0380	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0390	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0400	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0410	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0420	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0430	40	$10,591	$	1,324   $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0440	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0450	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0460	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY LLC	18-25-27-5593-0001-0470	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY UC	18-25-27-5593-0001-0480	40	$10,591	$	1,324  $	1,409
PULTE HOME COMPANY UC	18-25-27-5593-0001-0490	40	$10,591	$	1,324  $	1,409

	Owner	Pr opert ID #'s*	Unit Tt ee	Allocated	Allocation	Allocation (1)	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0500	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0510	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0520	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-2S-27-5593-0001-0530	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0540	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5S93-0001-0550	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0560	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18- 25-27-5593-0001-0570	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-000l-0580	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0590	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0600	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593--0001-0610	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0620	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0630	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0640	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0650	40	$10,591	$	1,324	$	1,409	

<D	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0660	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0670	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0680	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18- 25-27-5593-0001-0690	40	$10,591	$	1,324	$	1,409	
	PULTE HOME COMPANY LLC	18-25-27-5593-0001-0700	40	$10,591	$	1,324	$	1,409	

Totals	$1,940,000	$242,550	$2 9,409

{ll This amount includes 6% to cover collection fees and early payment discounts when collected utilizing the uniform method.

30
6.00%
$242,550

Annual Assessment Periods Projected Bond Rate (%)
Maximum Annual Debt Service

* - See Metes and Bounds, attached as Exhibit A

Prepared by: Governmental Management Services - Central Florida, LLC

Windsor Parcel K
Community Development District

District
Desaiptioo
EXHISIT2

·1 r	1  ·,r	r I

-f"'lil n·: .' •

f.   •    •. I   t  J  M•              .Jtr•i .-•  =	-:t.'    "".   ,;1   rJ   .cc: ..-   -	• ·      ·_:    t	, J - -

•     ,1:     ,.t ·. '. ·t,t·J·    · JI  ,.1rt  i,  r,.      nu,   ·:	..... : ·•-•,  .i    r.	'li,1 E:,<1 :,i11·,:-
,	,, -	•·, .·"..	,.	,, .T Cf :E.I' .1:•··

: Jr	,1 dLt.tt'... , .
· t ·t.+ E' 1 ·• :·., ,1
_, .' -J' ' (] Jj•fJr,.

J, • t••J•.·tr., 1 _-, 1JI 1. ""
•   "   Jr i   1    '  ,r •r'll   "" JI.   "t	- •... ' '  ";   !t . 1:	r m. · 1H :: - .rt .- 1I •r •J -, 'll ' : • 0 • ii 1

,       ··   ,  .          1:1L""'T..	·f

1

f •t."'  +-· •  "'.I':    -   Ir  t  , ""  ,_ :rt  J""•JI· ,• ,  1 .J    .Jn	:1   . l   . _  ,  _;    I	Jtf

,.,   l  ri". •  =   :.  s,..   -  · . -   ..    t  ·r  t	.-.  ·.·:   t.c.:  t.,1t	1 1.··U ......   t l "r	r:tr

T·n.  x1t	·Jr-...  ,      ··r    _.	f·     ..t, •	r·I·,·      •    f-.-r l•      J	i fkJ...    t  ·;\. :   T     .'"'    1.1r  1   J    1·  .  1 +r"-ll   A.r. • ! f'	T
. ·:.::•'    ·:   •.t. 1-  ·,    l' J I .   _-  .l  t. ·.     •·.1I·  :JI  I       ti.     JI.     -    -.iii   .Jt .•    I   j\  • 11 .	",: . · .  t  •	'I ·trJ

,,. ht.  i';   '" .i  ,  l".n, .... J  ,·         :.   ".'     1  ::t·- • It', .
f   ,     ; _.   ·    f ···  :  1' -r,.. ·  ,-..,r-	..· · -"E, ,
J   Jt · t·J 1	'     dA·,1: • ;:..  "' ·. :    .     J     .lt.! ,  _. ,   1   -, r

. ..?t

f  A.;.•'tl  r	tJr

Ji.t..Jt

:,            t,    ti.	Ir-:"_ ... T1t -L." tJ [ . r,n - ;··. '/i ."· .. J
l.f  11tu·   . 111
·.,;   .,   1;. ""·1r -

'

.-·,  ,.·1. t I  :er    t
H:t1r	"t   ·  ... "   1•'"	:t .·r.
Tf'   •+-   U-- 1 ·	r ·..u

r u,	\srt·· JI ·,...  •L  1r   •.t.   !kl   " I' .·   :,  dl. ' l r. :	• '. ·, . , : fr ·r' ' ' •h r.l '· 11ir,, =

1-11<·    0     ::  .,. •   1k.	.- ,	:Jt .1r	: 11 -;i , ..r · ·11 , . , 11"1 ,,i ·•r: :t :J·, lir. rr· t 11· •/1 .' •1·r
...   u	r,11. 'i 1  • ·-: • :·. -l·Jl: n •. ,-' ·1 - ·.,·· · ' -: ;..11 • - ; .it • ·•·;t" ·.11""\ f.-·1r: ·ta.·u
,   r   ,.-   .    1tt,1  • . ·  . ,.rl·.•  t :J   It.    J    -h  fr J.      :·· ••   •.    :.:  ---   "   11.:J  ·1    -   1 --r	r   l·   :     ,·    ,   ·::    :   t1   r

: 0  ,;   .      -      -.     •          ':·        it  .1.  ,    1:11   ,   . ;·.:··    1   ·E:.   ·1   .fi'. t,R..	• .:' ·.;-': ••.•.• ', o i ll'!t .-r, '1. : .1'1 r1·

r    4 t   .	rtt, l1 r.,,·	:,1,f  ·:·..t	:   T   .E'  T. PE  -	HI'°' E   .  'l   1ti ·Lu	"'.;,

r ir.-     ·, ·  .....,.    ._

1 ., £ T'I t - ·H .E '. ·1 r· ·r·t I i1

(·1•   '    I.,  ... ..I :1·.	i"'	• (,r " .1; 1'. ;1 ,·,r •t·	11'1i.  ··.,   ·r.:l.:   '	>lu'_  ,r,;- , FT··r i-11; 'I· .1.

.·E  t:·  ,1• "! ..	rt! · "'· ,Ir.•r f Tr, :;· ·.- . ,1, •

1•1..   11	E J, ·, , ,	r. ·    r 1  1  In   . lo•    · -     ,	J'	, ·•         +f     . ut II	,r<J , ' ' . · .. ·b

·,' •, l"I ri.J-1 l·•Jt · r. :r. r. u+L th11I · ,t; :rll. J .1 f ff.

,IJ   ··rj I'   '  Fl.·rl-i I  Fr•li'  ,.. I TN"   L1r..1	rr·  1r>·,	•1h1, 1  1 i",.r  l··II·  ir  ,   +1·r.	T Jf' hr , ·

j_         •	I

m
:>c<
CD
=i
N
I
C
in
-t
'1
0
-t
mI"""

►

G')
I"""

m

C
u,
C")

0z

-

S ECTt·ON C

This item will be provided under separat e cover

S ECTION ·D

This item will be provided under separat e cover

S ECTION VI11

S	E C	T l"ON C

S ECTION 1

Westside
Community Development District
Summary of Check Register

June 27, 2019 to August 1, 2019

		Fund	Date	CheckNo.'s	Amount	
	
General		
07/15/19	
1496-1501	
$	11,704.04	
			07/16/19	1502-1503	$	299.33	
			07/25/19	1504-1505	$	13,262.50	
					$	25,265.87	
	Payroll		Tuly 2019			
			Scott D Stewart	50252	$	184.70	
			Thomas O Franklin	50253	$	184.70	
					$	369.40	
					$	25,635.271	

AP300R	YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER	RUN 8/02/19
*** CHECK DATES 06/27/2019 - 08/01/2019 ***	WESTSIDE CDD - GENERAL FUND
BANK A WESTSIDE CDP

PAGE	1

CHECK  VEND# ..•.•INVOICE••..•...EXPENSED TO.;.	VENDOR NAME DATE	DATE	INVOICE	YRMO DPT ACCT# SUB SUBCLASS

STATUS	AMOUNT		••.•CHECK•.••• AMOUNT	#

7/15/19 00003

7/15/19 00006

7/15/19 00001

7/01/19 346153	201906 310-51300-32200
FY18 AUDIT SERVICES
BERGER TOOMBS ELAM GAINES & FRANK
7/02/19 6-600-85 201 06 310-51300-42000
DELIVERY 6/27/19
FEDEX
7/01/19 327	201907	io-s1joo-34ooo MANAGEMENT FEE JUL19
7/01/19 327	201907 310-51300-35100
INFO TECH JUL19
7/01/19 327	201907 310-51300-31300
DISSEMINATION JUL19
7/01/19 327	201907 310-51300-51000
OFFICE SUPPLIES
7/01/19 327	.	201907 310-51300-42000
POSTAGE
7/01/19 327	201907 310-51300-42500
COPIES
7/01/19 328	201907 320-53800-49000
FILED MANAGEMENT JUL19

*	3,825.00

-	-

- -	- - -	- - -
*	49.79

-

-  - - - - - -	- -
*	3,315.33
*	83.JJ
*	583.33
*	.18
*	J. Oil
*	60.45
*	1,547.17

3,825.00 001496

49.79 001497

7/15/19 00022

GOVERNMENTAL MANAGEMENT SERVICES
5/09/19 5269238	201904 310-51300-31100
PREP/ATTEND CDD MEETING	. 7/09/19 5269240 201906 310-51300-31100
MTG/GIS/PIPE

- - - -  -  -  - - - -  -5,-59-2.-79-
*	118.75
*	270.25

001498

7/15/19 00029

HANSON, WALTER & ASSOCIATES, INC.
6/19/19 86351	201905 310-51300-31500
CONVEYANCE/TRANSFER/PMT

- - - - -  - - - -  -  -  -38-9.00- 001499

-

*	1,064.86

7/15/19 00039

LATHAM,SHUKER,EDEN & BEAUDINE, LLP
6/30/19 OS 32115 201906 320-53800-46300 REPAIR HEADS/NOZZLES

- - -  -  -  -  - - - -  -1,-06-4.-86-
*	782.60

001500

7/16/19 00006

7/16/19 00022

YELLOWSTONE LANDSCAPE
7/09/19 6-607-76 201906 310-51300-42000
DELIVERY 6/27/19
FEDEX
7/09/19 5269160	201906 310-51300-31100
PREP/ATTEND CDD MTG

- - - - -	- - - - - -782.-60- 001501

-	-

*	29.08

-	--

-	-  -  -  - -	- -  - 2-9.-08- 001502
*	270.25

HANSON, WALTER & ASSOCIATES, INC.	270.25 001503

WEST WESTSIDE	KCOSTA

AP300R	YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER
***  CHECK DATES 06/27/2019 - 08/01/2019 ***	WESTSIDE CDD - GENERAL FUND
BANK A WESTSIDE CDD

RUN 8/02/19	PAGE	2

CHECK  VEND#  •..•..INVOICE...•. ..•EXPENSED TO...	VENDOR NAME DATE	DATE	INVOICE	YRMO DPT ACCT# SUB SUBCLASS

STATUS

AMOUNT	••.•CHECK•••..
AMOUNT	#

7/25/19 00056

7/25/19 00039

7/16/19 10917	201906 320-53800-46400
STORM WATER POND JUN19
AQUATIC WEED MANAGEMENT, INC.
7/15/19 OS 37170 201907 320-53800-46200 MTHLY LANDSCAPE JUL19

*	600.00

*	12,662.50

600.00 001504

- - - -

-::

YELLOWSTONE LANDSCAPE

TOTAL FOR BANK A TOTAL FOR REGISTER

25,265.87
25,265.87

12,662.50 001505

WEST WESTSIDE	KCOSTA

S ECTION 2

Westside
Community Development District
Unaudited Financial Reporting
June 30, 2019

Table of Contents

1	 	Balance Sheet 	

2	
 	General Fund Income Statement 	

3	
Series 2005 Debt Service Fund Income Statement	

4	

Series 2007 Debt Service Fund Income Statement	

5	

Series 2018 Debt Service Fund Income Statement	

6	

 	Series 2019 Debt Service Fund Income Statement 	

7	
 	Capital Projects Fund Income Statement	

8	
 	Capital Reserve Fund	

9	
 	Month to Month	

10-12	
 	Long Term Debt Summary	

13-14	
 	Assessment Receipt Schedule 	

15	
 	Series 2018 Construction Schedule 	

16	
 	Series 2019 Construction Schedule 	

WESTSIDE CDD
COMMUNITY DEVELOPMENT DISTRICT COMBINED BALANCE SHEET
June 30, 2019

CAPITAL
DEBT SERVICE	PROJECTS	CAPITAL
 	GENERAL	FUND	FUND	RESERVE	TOTALS	

ASSETS
CASH	$	673,517	$	$	26,603	$	5,049	$	705,168
INVESTMENTS
STATE BOARD ADMINISTRATION	515,270	299,740	815,011
SERIES 2005
DEFERRED COST 2005
INTEREST FUND 2005	
12,335		
12,335	
RESERVE FUND 2005	101,683		101,683	
REVENUE FUND 2005	869		869	
RESERVE FUND 2005-1	304,436		304,436	
REVENUE FUND 2005-1	384,933		384,933	
COST OF ISSUANCE 2005-1/2		6	6	
RESERVE FUND 2005-2	55,680		55,680	
REVENUE FUND 2005-2	137,262		137,262	
SERIES 2007
DEFERR ED COST 2007	3,755		3,755	
RESERVE FUND 2007	37,628		37,628	
REVENUE FUND 2007	775		775	
RESERVE FUND 2007-1	316,660		316,660	
REVENUE FUND 2007-1	559,841		559,841	
COST OF ISSUANCE 2007-1/2		6	6	
RESERVE FUND 2007-2	24,401		24,401	
REVENUE FUND 2007-2	49,590		49,590	
SERIES 2018				
CONSTRUCTION FUND		2,633	2,633	
RESERVE FUND	115,065		115,065	
REVENUE FUND	95,693		95,693	
SERIES 2019				
CONSTRUCTION FUND		450,696	450,696	
COST OF ISSUANCE		6,019	6,019	
INTEREST FUND	84,779		84,779	
RESERVE FUND	101,595		101,595	
REVENUE FUND	 	89	89	
TOTAL ASSETS	     $	1,188,787	$	2,387,069	$	485,963	$	304,789	$	4,366,608	

LIABILITIES & FUND BALANCES		

LIABILITIES
ACCOUNTS PAYABLE	 $	10,611	$		s	$	s	10,611
TOTAL LIABILITIES	 	10,611		10,611

RESTRICTED FOR DEBT SERVICE 2005	$	s	997,198	$	$	$	997,198	
RESTRICTED FOR DEBT SERVICE 2007		$992,651		992,651	
RESTRICTED FOR DEBT SERVICE 2018		$210,758		210,758	
RESTRICTED FOR DEBT SERVICE 2019		$186,463		186,463	
RESTRICTED FOR CAPITAL PROJECTS 2005			$6	6	
RESTRICTED FOR CAPITAL PROJECTS 2007			$26,608	26,608	
RESTRICTED FOR CAPITAL PROJECTS 2018			$2,633	2,633	
RESTRICTED FOR CAPITAL PROJECTS 2019			$456,715	456,715	

FUND BALANCES

UNASSIGNED	 	1,178,176			$304,789	1,482,965 TOTAL FUND BALANCES	 	1,178,176	2,387,069	485,963		304,789	4,355,998
TOTAL LIABILITIES & FUND BALANCES	 $	1,188,787          s	2,387,069          $	485,963           $	304,789          $	4,366,608 

GENERAL FUND
STATEMENT OF REVENUES & EXPENDITURES
For The  Period Ending  June 30, 2019

	Adopted	Prorated Budget	Actual		
	Budget	Thru 06/30/19	Thru 06/30/19	Variance	
REVENUES:					
Maintenance Assessments-On Roll	$300,716	$300,716	$305,776	$5,060	
Maintenance Assessments-Off Roll	$381,014	$381,014	$356,108	($24,906)	
Maintenance Assessments-West Lucaya	$0	$0	$2,829	$2,829	
Interest Income	$5,000	$3,750	$10,015	$6,265	
TOTAL REVENUES	$686,730	$685,480	$674,729	($10,751) 1	

EXPENDITURES;					
ADMINISTRATIVE					
Supervisor Fees	$12,000	$9,000	$2,400	$6,600	
FICA Expense	$918	$689	$184	$505	
Engineering Fees	$10,500	$7,875	$1,419	$6,456	
Legal Services	$40,000	$30,000	$12,839	$17,161	
Arbitrage	$1,350	$900	$900	$0	
Management Fees	$39,784	$29,838	$29,838	($0)	
Information Technology	$1,000	$750	$750	$0	
Dissemination	$9,500	$7,125	$9,208	($2,083)	
Trustee	$6,000	$3,000	$3,717	($717)	
Assessment Roll Services	$5,000	$5,000	$5,000	$0	
Auditing Services	$3,975	$3,975	$3,825	$150	
Telephone	$100	$75	$23	$52	
Postage and Freight	$2,250	$1,688	$1,107	$581	
Insurance - General Liability	$8,600	$8,600	$7,736	$864	
Printing and Binding	$1,500	$1,125	$673	$452	
Legal Advertising	$1,800	$1,350	$1,076	$274	
Miscellaneous Services	$1,250	$938	$588	$350	
Office Supplies	$400	$300	$61	$239	
Property Appraiser's Fee	$600	$600	$555	$45	
Property Taxes	$10	$10	$4	$6	
Dues, Licenses, Subscriptions	$175	$175	$175	$0	
Settlement Agreement Payments	$50,000	$50,000	$53,750	($3,750)	

TOTAL ADMINISTRATIVE

 	$196,712	$163,011	$135,828	$27,183 I

OPERATIONS AND MAINTENANCE
Landscape Maintenance	
$163,170	
$122,377	
$113,963	
$8,415	
Irrigation Repairs	$15,000	$11,250	$2,578	$8,672	
Plant Replacement	$30,000	$22,500	$0	$22,500	
Electric	$1,500	$1,125	$232	$893	
Streetlighting	$73,000	$54,750	$39,508	$15,242	
Irrigation Water	$58,000	$43,500	$26,491	$17,009	
Property Insurance	$1,100	$1,100	$923	$177	
Field Management	$18,566	$13,924	$13,925	($0)	
Lake & Wetland Maintenance	$22,800	$17,100	$8,400	$8,700	
Mis c. Contingency	$30,000	$22,500	$5,558	$16,942	
Stormwater/Lake Repair	$15,000	$11,250	$0	$11,250	
Transfer Out	$61,884	$0	$0	$0	
TOTAL OPERATION AND MAINTENANCE	$490,018	$321,376	$211,577	$109,800 1	
TOTAL EXPENDITURES	$686,730		$347,405		
					
EXCESS OF REVENUES OVER (UNDER) EXPENDITURES	$0		$327,324		
					
FUND BALANCE, BEGINNING	$0		$850,853		
					
FUND BALANCE, ENDING	$0		$1,178,176		

2

DEBT SERVICE SERIES 2005
STATEMENT  OF REVENUES & EXPENDITURES
For The Period  Ending  June 30, 2019

Adopted	Prorated Budget	Actual
 	Budget	Thru  06/30/19	Thru  06/30/19	Variance	

REVENUE		
Assessments-On Roll	$276,643	$276,643	$281,436	$4,794	
Assessments-Off Roll	$163,560	$163,560	$258,265	$94,705	
Assessments-Acc elerated	$774,584	$0	$0	$0	
Land Sale Proceeds	$0	$0	$2,325,382	$2,325,382	
Other Debt Service Funds	$8 ,559	$6,419	$0	($6,419)	
Intere st	$0	$0	$25,538	$25,538	

TOTAL REVENUE	 	$1,223,345	$446,622	$2,890,621		sz,444.ooo 1

EXPENDITURES		
Series 2oos12oos-1		
Interest - 10/1	$0	$0	$89,898	($89,898)	
Interest - 11/1	$399,173	$399,173	$423,891	($24,719)	
Interest· 4/1	$0	$0	$44,423	{$44,423)	
Special call - 4/1	$0	$0	$975,000	($975,000)	
Interest - 5/1	$399,173	$399,173	$18,832	$380,341	
Principal - 5/1	$425,000	$425,000	$160,000	$265,000	
Serles 200S-2 Interest• 11/1	
$0	
$0	
$0	
$0	
Interest - 5/1	$0	$0	$0	$0	
Principal - 5/1	$0	$0	$0	$0	
TOTAL EXPENDITURES	 	$1,223,345	$1,223,345	$1,712,044		($488,699)I

OTHER FINANONG SOURCES		
Other Debt Service Cost	$0	$0	($54,975)	($54,975)	
Transfer In (Out )	$0	$0	($73,352)	($73,352)	
TOTAL OTHER  FINANCING SOURCES (USES)	 	$0	   $0	 ($128,327)		($12s,321iI	
EXCESS OF REVENUES OVER (UNDER) EXPENDITURES	 	$0		$1 ,050 , 250		
FUND BALANCE, BEGINNING	 	$0		($53,053)	 		
FUND BALANCE, ENDING	$0	$997,198	

3

Adopted	Prorated Budget	Actual
 	Budget	Thru  06/30/19	Thru  06/30/19	Variance	

REVENUE		
Assessments - On Roll	$346,860	$346,860	$349,046	$2,186	
Assessments - Off RoiI	$59,897	$59,897	$267,316	$207,420	
Assessments - Accelerated	$1,020,603	$0	$0	$0	
Other Debt Service Funds	$10,200	$0	$0	$0	
Bondholder Contributions	$0	$0	$0	$0	
Land Sale Proceeds	$0	$0	$734,331	$734,331	
Interest	$0	$0	$29,538	$29,538	
TOTAL REVENUE	 	$1,437,560	$406,757	$1,380,231		$973,474 I

EXPENDITURES		
Series 2007/ 2007-1		
Interest - 10/1	$0	$0	$11,080	($11,080)	
Interest - 11/1	$543,780	$543,780	$561,060	($17,280)	
Interest - 4/1	$0	$0	$47,430	($47,430)	
Principal - 4/1	$0	$0	$1,035,000	($1,035,000)	
Interest - 5/1	$543,780	$543,780	$19,045	$524,735	
Principal - 5/1
series 2001-2	$350,000	$350,000	$100,000	$250,000	
Interest - 11/1	$0	$0	$0	$0	
Interest - 5/1	$0	$0	$0	$0	
Principal - 5/ 1	$0	$0	$0	$0	
TOTAL EXPENDITURES	 	$1,437,560	$1,437,560	$1,773,615		($336,oss 1I

OTHER FINANCING SOURCES		
Other Debt Service Cost	$0	$0	($49,975)	($49,975)	
Transfer (Out)/ln	$0	$0	($73,750)	($73,750)	
TOTAL OTHER FINANCING SOURCES (USES)	 	$0	  $0	 ($123,724)		,s123,724)I	
EXCESS OF REVENUES OVER (UNDER) EXPENDITURES	 	$0		($517,108)		
FUND BALANCE, BEGINNING	 	$0	$1,509,759		
FUND BALANCE, ENDING	 	$0		$992,651		

4

Adopted	Prorated Budget	Actual
      Budget	Thru  06/30/19	Thru  06/30/19	Variance		
REVENUE					
Assessments-On Roll	$230,130	$230,130	$233,993	$3,863	
Interest	$0	$0	$445	$445	
TOTAL REVENUE	r 	$230,130	$230,130	$234,438		$4,308 I	
EXPENDITURES			
Interest - 11/1		$89,025	$89,025	$89,025	$0	
Interest - 5/1		$89,025	$89,025	$89,025	$0	
Principal - 5/1		$50,000	$50,000	$50,000	$0	
TOTAL EXPENDITURES		 	$228,050	$228,050	$228,050	$0 	
EXCESS OF REVENUES OVER (UNDER) EXPENDITURES		 	$2,080	$6,388		
FUND BALANCE, BEGINNING		 	$89,025	$204,370		
FUND BALANCE, ENDING		$91,105	$210,758	

5

Adopted	Prorated Budget	Actual
 	Budget	Thru  06/30/19	Thru  06/30/19	Variance	

REVENUE

Bond Proceeds	$0	$0	$186,374	$186,374
Inte rest	$0	$0	$89	$89

TOTAL REVENUE	 	$0	$0	$186,463		$186,463 1

EXPENDITURES

Interest - 11/1	$0	$0	$0	$0
Interest - 5/1	so	$0	so	$0
Principal - 5/1		$0		$0				$0		$0 TOTAL EXPENDITURES	 	$0		$0			$0		so I EXCESS OF REVENUES OVER (UNDER) EXPENDITURES	 	$0				$186,463			
FUND BALANCE, BEGINNING	 	$89,025	$0	

FUND BALANCE, ENDING	$89,025	$186,463

6

Series
2005

Series
2007

Series
2018

Series
2019	Total

REVENUE

Interest	$7	$14

$6	$1,129	$1,156

TOTAL REVENUE	$7	$14	$6	$1,129	
$1,156	

EXPENDITURES						

Bank Fees	$0	$225	$0	$0	$225	
Capital Outlay	$0	$0	$0	$2,347,833	$2,347,833	
Capital Outlay- COi	$73,750	$73,750	$0	$240,207	$387,707	

I

TOTAL EXPENDITURES	 	$73,750	$73,975	$0	$2,588,040	s2,ns,1Gs 1

OTHER FINANCNG SOURCES

Bonds Proceeds	$0	$0	$0	$3,043,626	$3,043,626	
Transfer In (Out)	$73,352	$73,750	$0	$0	$147,102	

TOTAL OTHER FINANCING SOURCES (USES)	$73,352	$73,750	$0	$3,043,626	$3,190.ns 1	

EXCESS OF REVENUES OVER (UNDER) EXPENDITURES	
($391)	
($211)	
$6	
$456,715	$456,119 I	

FUND BALANCE, BEGINNING	
$397	
$26,820	
$2,627	
$0	$29,844 I	
						
FUND BALANCE, ENDING	$6	$26,608	$2,633	$456,715	$485,963 1	

7

WESTSIDE CDD
COMMUNITY DEVELOPMENT DISTRICT CAPITAL RESERVE FUND
STATEMENT OF REVENUES & EXPENDITURES
For The  Peri od Ending  June 30, 2019

Proposed	Prorated Budget	Actual
 	Budget	Thru 06/30/19	Thru  06/30/19	Variance	

REVENUE
Transfer In	S61,883	so	$0	$0
Interest	so	so	$5,695	SS,695
TOTAL REVENUE	 	$61,883	so		$5,695		$5,695 I

EXPENDITURES		

Miscellaneous Expen se	
$0	so	
$0	
$0	
CapitaI Outlay	$0	$0	$0	$0	
TOTAL EXPENDITURES	 	$0	$0	so	so I

EXCESS OF REVENUES OVER (UNDER) EXPENDITURES 			$61,883		$5,695	 FUND BALANCE, BEGINNING	 	$141,158	$299,094	 FUND BALANCE, ENDING		$203,040	$304,789

B

WESTSIDE CDD
COMMUNITY DEVELOPMENT DISTRICT
      Oct	Nov	Dec	Jan	Feb	Mar	Apr	 May	Jun	Jul	Aug	Sept	 Total 

.!!fil!J.111

Maintenance Assessments•On Rall	$0	$31,723	$167,157	$9,145	$19,20S	$10,529	518,232	$20,322	$34,048	$0	$0	$0	$310,361
Maintenance Assessments- Off Roll	$34,10;	$79,482          $119,658	$21,003		$0	$35,609	$4,743	$56,925		$0	$0	$0	$0	$351.523 Maintenance AssessmenLS- West Lucaya			$0			$0		$0			$0		$0			$157		$1S7		$1,627	$887	$0	so	$0		$2,829 Interest Income		$1.030		$1,029	$1,140		$1,197	$1,061		$1,175	$1,123              $1,151              $1,109              $0               so            $0              $10,015 Developer Contribution $0 $0 $0 $0 $0 so $0 $0 $0 $0 $0 $0 $0
Misc Revenue		$0		$0		$0		$0		$0		$0		$0		$0		$0	$0	$0	$0		$0 TOTAL REVENUE	$35,133	$112,233	$287,955	$31,345	$20,266	$47,471	$24,255	$80,026	$36,045	$0	$0	$0	$674,n• I EXPENDITURES

ADMINISTRATIVE
Supervisor Fees	$200	$400	$400		$0	S400	$400	$400	$0	$200	$0	$0	$0	$2,400 flea Expense		$1S		$31		$31		$0		$31		$31		$31	$0		$1S	$0	$0	$0		$184 Engineering Fees		$95		$95		$9S	$95	$190	$190                 $119                     $0               $541                       $0                     $0                     $0          $1,419
Legal Fees	$948	$1,622	$1,719	$843	$1,S68	$2,502	$2,S72	$1,065	$0	$0	$0	$0	$12,839
Arbitrage	$0	$0	$0	$0	so	$900	$0	$0	so	so	so	$0	$900
Management Fees	$3,315	$3,31S	$3,31S	$3,315	S3,31S	$3,315	S3,31S	$3,31S	$3,31S	$0	$0	$0	$29,838
lnfOfmation Technology		$83		$83		$83		$83		$83			$83		$83		$83		$83	$0	$0	$0	$750 Dissemination	$6,292	$292	$292	$292	$292		$292	$292	$583	Ss8;	so	$0	so $9,208 Trustee			$0			$0			$0			$0			$0	$3,717			$0           so           $0           so            so            so        $3,717 Assessment Roll Ser,,ices                                               SS,000                     $0                    $0                     $0                     $0                     so            so            $0                      $0                    so            $0                     so        $5,000 Auditing Sel\lices                                                                 so             $0                     $0                     $0                     so             $0                     $0                     $0              $3,825                     $0                     $0                     $0              $3,825 Telephor.e                                                                                $0                     $8                     $0                   $0                      so            so           $15                     $0                     $0                     so            $0                     $0                   $23 Postage and Freight                                                                         $334                 $127                      $2                  $113                      $99                      $5                  $147                   $19S                    $83                     $0                      $0                     so     $1.107
lns\Rnc.e • General Liability	$7,736	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$7,736
Printing and Binding	$13	$29	$59	$156	$182	$40	$22	$129	$44	$0	$0	$0	$673
Legal Advertising	$643	$0	sm	$0	$0	$0	$223	$0	$0	$0	$0	so	Sl,076
Misotellaneous Services	$S6	$4S	$43		$44	$202	$43	$48	$45	$63	$0	$0	$0	$588 Office Supplies		S8		$8	$10		$10		$0	$10		$0		$4	$10	$0	so	so		$61 Property Appraiser's Fee		$0		$0		$0	$555		$0		$0                 so            $0                 $0                  $0                  so            $0                  $5S5  Property Taxes                                                                             $0                      $4                     so             $0                       $0                     $0                     $0                     $0                     $0                     $0                     $0                      $0                     $4 Dues, Uc:enses, Sub$criptlons                                                         $17S                     $0                     $0                     $0                     $0                        so            so            $0                     $0                     so            $0                       $0             $175
Settlement Agreement Payments	$0	$S3,750	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$S3,750
TOTAL AOMNISTRATIVE	$24,912	$59,808	$6,261	$5,506	$6,363	$11,528	$7,267	$5,420	$8,763	$0	$0	so	$13S,828 I
OPERATIONS AND MAINTENANCE
Landscape Maintenance	$12,663	$12,663	$12,663	$12,663	$12,663	$12,663	$12,663	$12,663	$12,663	$0	$0	$0 $113,963 Irrigation Repairs		$0		$0		$0		$0		$1,034		$761		so		$0		$783	$0	so	$0	S2,578 Plant Replacement		so		$0		$0		$0			$0			$0		$0                      $0                      $0                      $0                      $0                      $0                   $0
Electric		S41		$26		$20		$27		$18		$29		$26		$24		$20	$0	$0	$0		$232 Streetllghting	$4,383	$4,383	$4,38;	$4,404	$4,392	$4,392	$4,390	$4,390	$4,390	$0	$0	$0	$39,508 Irrigation Water	$2,413	$1,144	$3,132	$2,953		$38		$90           $7,788             $6,375             $2,556               $0                $0                $0            $26,491 Property Insurance                                                                $923                    $0                    $0                    $0                    $0                    $0                    $0                    $0                    $0                    $0                    $0                    $0                 $923 Field Management                                                            $1,547             $1,547             $1,547              $1,547             $1,547              $1.547             $1,547             $1,547              $1,547                    $0                    $0                    $0            $13,925 Lake & Wetland Maintenance                                                      $91S                $975                $975                $975                $975                $975                $975                $975                $600                    $0                  $0                    $0            $8,400
Misc. c.ontireency	$0	$3,600	$11	$14	$1,930	$3	$0	$0	$0	$0	$0	$0	$5,558
Stormwater/Lak2 Repair	so	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Transfer Out	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
TOTAL OPERATIONS AND MAINTENANCE	 $22 ,94S           $24,338             $22,732	$22,583	$22,596	$20,460	S27,l8'9	$25,974           s22,s59 	$0	$0	$0           $211,5771
TOTAL EXPENDITURES	 $47,857	$84,146	$28,992	$28,089	$28,960	$31,988	$34,656              $31.394             $31,322	$0	$0	$0	$347,40S I
EXCESS Of REVENUES OVER (UNDER) EXPENDITURES'      1$12,7241	$28,087	$258,963	$3,256                ($8,693)             $15.AU           l l0,•<>11	$48,632	$4,723 	$0	$0	$0         $327,324 !

9

SERIES 2005, SPECIAL ASSESSMENT REVENUE BONDS	
INTEREST RATE:	5.65%	
MATURITY DATE:	5/1/2037	
RESERVE FUND DEFINITION	MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$805,094	
RESERVE FUND BALANCE	$101,683	

BONDS OUTSTANDING-9/30/13	
$17,050,000	
LESS: PRINCIPAL PAYMENT 5/1/14	$0	
LESS: PRINCIPAL PAYMENT 5/1/15	$0	
LESS: PRINCIPAL PAYMENT 4/1/16	($255,000)	
LESS: PRINCIPAL PAYMENT 9/21/18 (PREPAYMENT)	($1,790,000)	
LESS: PRINCIPAL PAYMENT 4/4/19	($1,850,000)	
LESS: PRINCIPAL REDUCTION BIFURCATION 4/18/19	($3,425,000)	
LESS: SERI ES 2005-1	($6,945,000)	
LESS: SERIES 2005-2	($2,285,000)	
CURRENT BONDS OUTSTANDING	$500,000	

SERIES 2005-1, SPECIAL ASSESSMENT REVENUE BONDS	
INTEREST RATE:	5.65%	
MATURITY DATE:	5/1/1937	
RESERVE FUND DEFINITION	50% MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$304,436	
RESERVE FUND BALANCE	$304,436	

BONDS OUTSTANDING- 4/18/19	
$6,945,000	
LESS: PRINCIPAL PAYM ENT5/1/19	($120,000)	
CURRENT BONDS OUTSTANDING	$6,825,000	

SERIES 2005-2, SPECIAL ASSESSMENT REVENUE BONDS	
INTEREST RATE:	5. 65%	
MATURITY DATE:	5/1/2037	
RESERVE FUND DEFINITION	50% MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQ UI REM ENT	$100,342	
RESERVE FUND BALANCE	$100,342	

BONDS OUTSTANDING· 4/18/19	
$2,285,000	
LESS: PRINCIPAL PAYMENT 5/1/19	($40,000)	
CURRENT BONDS OUTSTANDING	$2,245,000	

10

SERIES 2007, SPECIAL ASSESSMENT REVENUE BONDS	
INTEREST RATE:	7.20%	
MATURITY DATE:	5/1/2038	
RESERVE FUND DEFINITION	MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$700,100	
RESERVE FUND BALANCE	$718,625	

BONDS OUTSTANDING - 9/ 30/ 13	
$17,340,000	
LESS: PRINCIPAL PAYMENT 5/1/14	$0	
LESS : PRINCIPAL PAYMENT 11/1/14 (PREPAYMENT)	($550,000)	
LESS: PRINCIPAL PAYMENT 5/1/15	$0	
LESS: PRINCIPAL PAYMENT 4/1/16	($615,000)	
LESS: PRINCIPAL PAYMENT 11/1/16 (PREPAYMENT)	($40,000)	
LESS: PRINCIPAL PAYMENT 9/21/18 (PREPAYMENT)	($550,000)	
LESS: PRINCIPAL PAYMENT 4/4/19	($1,550,000)	
LESS: PRINCIPAL REDUCTION BIFURCATION 4/18/19	($6,210,000)	
LESS: SERIES 2005-1	($6,610,000)	
LESS: SERIES 2005-2	($715,000)	
CURRENT BONDS OUTSTANDING	$500,000	

SERIES 2007-1, SPECIAL ASSESSMENT REVENUE BONDS	
INTEREST RATE:	7.20%	
MATURITY DATE:	5/1/2038	
RESERVE FUND DEFINITION	50% MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$316,660	
RESERVE FUND BALANCE	$316,660	

BONDS OUTSTANDING - 4/18/ 19	$6,610,000	
LESS: PRINCIPAL PAYMENT 5/1/19	($90,000)	
CURRENT BONDS OUTSTANDING	$6,520,000	

11

$3,230,000

CURRENT BONDS OUTSTANDING

$3,230,000

BONDS OUTSTANDING-4/4/19

SERIES 2019, SPECIALASSESSMENT REVENUE BONDS

SERIES 2018, SPEOALASSESSMENT REVENUE BONDS

SERIES 2007-2, SPECIAL ASSESSMENT REVENUE BONDS	
INTEREST RATE:	7.20%	
MATURITY DATE:	5/1/2038	
RESERVE FUND DEFINITION	50% MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$36,260	
RESERVE FUND BALANCE	$36,260	
BONDS OUTSTANDING - 4/18/19	
$715,000	
LESS: PRINCIPAL PAYMENT 5/1/19	($10,000)	
CURRENT BONDS OUTSTANDING	$705,000	

INTEREST RATE:	5%-5.2%	
MATURITY DATE:	11/1/2048	
RESERVE FUND DEFINITION	MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$115,065	
RESERVE FUND BALANCE	$115,065	

BONDS OUTSTANDING - 2/ 27/18	
$3,490,000	
LESS: PRINCIPAL PAYMENT 5/1/19	($50,000)	
CURRENT BONDS OUTSTANDING	$3,490,000	

INTEREST RATE:	3.625%-4.85%	
MATURITY DATE:	5/1/2049	
RESERVE FUND DEFINITION	50% MAXIMUM ANNUAL DEBT SERVICE	
RESERVE FUND REQUIREMENT	$101,595	
RESERVE FUND BALANCE	$101,595	

12

SPEOAL ASSESSMENT RECEIPTS· FY2019

TAX COLLECTOR

Gross Assessments  $    1,223,741   $	319,753     $	294,300     $	365,000     $	244,688
Net Assessments  $    l,lS0,316   $	300,567    $	276,642    $	343,100    $	230,007
2005	2007	2018
Date	Gross Assessments	Discounts/	tommissions	Interest	Net Amount	General Fund      Debt Svc Fund     Debt Svc Fund     Debt Svc Fund	Total
Received	Dist.	Received	Penalties	Paid	Income	Received	26.13%	24.05%	29.83%	20.00%	100%

11/9/18	ACH	$	6,983.11   $	348.78    $	139.65    $	$	6,494.68   $	1,697.00    $	1,561.92    $	1,937.14   $	1,298.62    $	6,494.68
11/26/18	ACH	s	122,142.92   s	4,787.76    $	2,442.91    $	$    114,912.25     $      30,025.55     $      27,635.50    $      34,274.40     $      22,976.81     $  114,912.25
12/10/18	ACH	$	640,469.26    $	25,616.23    $	12,297.06     $	$    602,555.97    $    157,442.52    $    144,909.99    $    179,721.87    $   120,481.60    s  602,555.97
12/12/18	ACH	$	303.71    $	4.55    $	5.99    $	$	293.17    $	76.60    $	70.51    $	87.44    $	58.62    $	293.17
12/21/18	ACH	$	38,956.80   $	1,318.00    $	752.78    $	$     36,886.02    $	9,637.99   s	8,870.80    $     11,001.84    s	7,375.39    $     36,886.02
1/11/19	ACH	$	$	s	$	188.31   $	188.31   s	49.20    $	45.29    $	56.17   s	37.65    $	188.31
1/11/19	ACH	$	2,177.48   s	60.02   s	42.34    $	$	2,075.12   s	542.21    $	499.05    $	618.94   $	414.92   s	2,075.12
1/11/19	ACH	s	34,437.05   s	1,033.09    $	668.08    $	$     32,735.88    s	8,553 .59   $	7,872.72   s	9,763 .99  s	6,545.57    s   32,735.88
2/13/19	ACH	$	433.27    $	12.74    $	8.67    $	$	411.86    $	107.62   s	99 .05   s	122.84   s	82.35    $	411.86
2/13/19	ACH	s	76,209.20   s	1,595.95    $	1,524.18    $	$      73,089.07    s   19,097.52    s   17,577.35    $      21,799.97    s   14,614.22     s   73,089.07
3/11/19	ACH	s	41,568 .90   s	449.78    $	822.38   s	s   40,296.74    s  10,529.18   s	9,691.05    s  12,019.14    s	8,057  .37    $  40,296.74
4/9/19	ACH	$	68,933.75    $	48.27    $	1,378.68    $	s   67,506.80    s   17,638  .93     $     16,234.86    $      20,134.97    $     13,498.04    $   67,506.80
4/9/19	ACH	$	2,230.80   $	$	44.63   $	$	2,186.17   $	571.23   $	525.76   $	652.06   $	437.13   $	2,186.17
4/12/19	ACH	$	$	$	$	84.18   s	84.18    $	22.00    $	20.24    $	25.11     $	16.83   s	84.18
5/15/19	ACH	$	78,308.26    $	s	1,5 66.17    $	$      76,742.09     $      20,052.03    $     18,455.87     $      22,889.54    s   15,344.65    s  76,742.09
S/15/19	ACH	$	1,054.97    $	$	21.09    $	s	1,033.88   s	270.14    $	248,64    $	308.37   $	206.73    $	1,033.88
6/14/19	ACH	s	14,616.67    $	s	292.33   s	s   14,3 24.34   $	3,742.82    $	3,444.89    $	4,272.46   $	2,864.16    s   14,324.34
6/14/19	ACH	s	312.96    $	$	6.26   s	s	306.70   s	80.14   s	73.76   s	91.48    $	61.32   s	306.70
6/18/19	ACH	s	100,129.65    $	$	2,002.60    $	s   98,1 27.05    s    25,639.73     s   23,598.79     $      29,267.95     s   19,620.59     s  98,1 27.05
s	s	$	$	$	s	s	s	$
 	Totals	s    1,229,268.76   5	35,275.17    s	24,015.80   $	272.49   $ 1,170,250.28	305,775.99 $ 281,436.02 $ 349,04 69 $ m ,9n .sa $ 1,170,250.28
DIRECT ASSESSMENTS

BOANERGE LLC	185,092.20	$      34,906.52     $    110,920.00     $      39,265.68

DATE	DATE	Check	NET AMOUNT	NET AMOUNT  GENERAL FUND SERIES 2005 - 2 SERIES 2007 • 2
RECEIVED	DUE	Num	ASSESSED	RECEIVED

5/24/19	11/1/18	Wire	$	92,546.10     $     92,546.10    $     17,453.26    s   55,460.00    $   19,632.84
5/24/19	2/1/19	Wire	$	46,273.05     $     46,273.05    $	8,726.63    $   2'7,730.00   $	9,816.42
5/24/19	5/1/19	Wire	$	46,273.05    $   46,273.05   $	8,726.63    $    27,730.00   $	9,816.42
5/24/19	5/3lll9	Wire	s	7,866.42   $	7,866.42    $	7,866,42   $	s
$	192,958.62 $ 192,958.62 $ 42,772.94 $ 110,920.00 $ 39,265.68

BR GRAND AT WESTSIDE DST	$	48,514 .15	$     48,514.15    $	$

DATE	DATE	Check	NET AMOUNT	NET AMOUNT  GENERAL FUND  SERIES 2005	SERIES 2007 RECEIVED	DUE	Num		ASSESSED		RECEIVED
10/29/18	11/1/18	947	$	24,257.08    $     24,257.08    $  24,257.08   $	$
3/11/19	2/1/19	1218	$	12,128.54    $     12,128.53    $    12,128.53    s	$
5/1/19	$	12,128.54   $	$	$	$
$	48,514.16    $     36  385 .61    $    36,385.61    $	$

DR HORTON	$	84,012.31	$ 84,012,31 $

DATE	DATE	Oleck	NET AMOUNT	NET AMOUNT  GENERAL FUND  SERIES 2005	SERIES 2007
RECEIVED	DUE	Num	ASSESSED	RECEIVED

11/1/18	11/1/18	827916	s	42,006.16    $     42,006.16    $    42,006.16   s	$
1/28/19	2/1/19	868895	$	21,003.08    $     21,003.08    $     21,003.08    $	$
5/1/19	$	21,003.08   $	$	$	$
$	84,012.32    $     63 009.24    $    63,009.24   $	$

GOLDEN CAY LLC	$	91,611.84	$      18,340.72     $      52,640.00     $      20,631.12

DATE	DATE	Oieck	NET AMOUNT	NET AMOUNT GENERAL FUND SERIES 2005 • 1 SERIES 2007 • 1
RECEIVED	DUE	Num	ASSESSED	RECEIVED
11/8/18	11/1/18	1091	$	45,805.92    $    45,805.92   $	9,170.36   $     26,320.00    $   10,315.56
3/15/19	2/1/19	1118	$	22,902.96    $   22,902.96   $	4,585.18    $    18,160.00   $	5,157.78
6/7/19	5/1/19	1153	$	22,902.96     $      22,902.96    $	4,585-18   $    13,16, 0 0.0    $	5 ,157.78
Total	$	91,611.84 $ 91,611.84 $ 18,340.72 $ 52,640.00 $ 20,63L12

LAND ACQUISffiON ONE LLC	$	43,48S.2S	$      43,485,li     $	$

DATE	DATE	Check	NET AMOUNT	NET AMOUNT  GENERAL FUND  SERIES 2005	SERIES 2007
RECEIVED	DUE	Num	ASSESSED	RECEIVED

11/8/18	11/1/18	8892	s	21,742.62    $     21,742.62    $   21,74·2.62   $	$
3/6/19	2/1/19	10633	$	10,871.31    $     10,871.31    $   10,871.31   $	$
5/20/19	5/1/19	12834	$	10,871.31     $      10,871.31    s  10871.31   $	$
Total	$	43,485.24    $     43 485.24    s   43,485  .24   $	$

13

SPECIAt ASSESSMENT RECEIPTS· FY2019

DATE	DATE	Check	NET AMOUNT	NET AMOUNT	GENERAL FUND	SERIES 2005	SERIES 2007	
RECEIVED	DUE	Num	ASSESSED	RECEIVED				

WESTSIDE CDD HDLDINGS, INC.	$	119,658.38	$ 119,658.38 $

12/11/18	11/1/18	9918205434	s	59,829.19    s   59,8  29.10      $     59,829.10    s	$
12/11/18	2/1/19	9918205434	s	29,914.60     s   29 , 914 . 60     $   29,914.60    $	$
12/11( 18	5/1/19	9918205434	s	29,914  .60    s   29,914.30    s   2!!, 914.30     $	$
Total	$	119,658.39     s  119,658    .0 0    s 119,658.00    $	$
MATTAMY ORLANDO LLC	18,971.47	$     18,971.47    $	$

DATE	DATE	Check	NET AMOUNT	NET AMOUNT   GENERAL FUND  SERIES 2DOS	SERIES 2007 RECEIVED	DUE	Num		ASSESSED		RECEIVED
10/19/18	11/1/18	8481	$	9,485.73   $	9,845.73    $	9,845.73    $	$
3/6/19	2/1/19	10633	$	4,742.87   $	4,742.87   s	4,74 2.87   $	$
4/25/19	5/1/19	12187	$	4,742.87    s	4,742.87    $	4J.42.87    s	$
Total	$	18,971.47    $     19,331.47    $    19,331.47   $	$

LAND ACQUISITION ONE LLC	$	13,124.79	$    13,124.79    $	$

DATE	DATE	Check	NET AMOUNT	NET AMOUNT	GENERAL FUND	SERIES 2005	SERIES 2007	
RECEIVED	DUE	Num	ASSESSED	RECEIVED				
11/8/18	11/1/18	8892	6,562.39   s	6,5 62.39    $	6,562.39    $	$
3/6/19	2/1/19	10633	3,281.20   s	3,281 . 20    $	3,281.20    $	$
5/20/19	Sll(l9	12834	3,281.20   s	3,2 81.20   $	3,2s1.2p   $	$
Total	13,124,79    $     13,124.79    $    13,124.79   $	$

PULTE HOME CORP	$	1 26,483.58	$     94,705.00	n  ,n  a.5a

DATE
RECEIVED	DATE
DUE	Check
Num	NET AMOUNT
ASSESSED	NET AMOUNT
RECEIVED	GENERAL FUND SERIES 2005·1	SERIES 2007-1	
5/3/19	5/1/19	91277166	$	126,483.58	$ 126,483.58	$	$ 94 7.0:S.QO	$ 31 718,S.S	
Total			$	126,483.58	$ 126,483.58	$	$ 94,705.00	$ 31 n a.sa	

BR GRAND AT WESTSIDE DST OR HORTON
GOLDEN CAY LLC
LAND ACQUISITION ONE LLC WESTSIDE COD HOLDINGS, INC. MATTAMY ORLANDO LLC
LAND ACQUISITION ONE LLC PULTE HOME CORP MATTAMY ORLANDO LLC

s

s

3 6,385.61 $ 36,38S.61 $

s

63,009.24 s

63 ,009 .24

$

s
$
$
$
$
$

91 , 611.84   $
43,485.24    $

18,340.72   $
43,485.24    $

119,6S8 .00     $    11 9,658.00    $
19,331.47   $    19,331.47    $
13,124.79    $     13,124.79   $

$
$
52,640.00    $
$
$
$
$
94,70S.OO   $

$
$
20,631.12 $
$
$
$

.

$

126,483 .58   $
17S,641.00    $

$
$

31, 778.58 $

$ 175,641 .00 $

DIRECT Bill ASSESSM ENTS COLLECTED

$

881,689.39 $ 356,108.01 $ 258,265.00 $ 267,316.38 $

TOTAL ASSESSMENTS COLLECTED

$

2,0Sl,939.67 $ 661,884.00 $ 539,701.02 $ 616,362.07 $ 233,992.58

VARIANCE

$

(22S,035.34) $ 19,696 .95 $ (4,794.02) $ (5,945.69) $ (3,985.86)

MATTAMY ORLANDO, LLC	$	175,641 .00	$	$    175,641.00

DATE
RECEIVED	DATE
DUE	Check
Num	NET AMOUNT
ASSESSED	NET AMOUNT
RECEIVED	GENERAL FUND	SERIES 2005	SERIES 2007-1		
	5/6/19	5/1( 19	12558	$	17,5  641.00    s  175, 641.00     $	$	1 75,6111. 00		
	Total			$	175,641.00    $   175,641.00    $	$	$ 175,641.00		

SUMMARY	
		TOTAL	GENERAL FUND	SERIES 2005	SERIES 2007	SERIES 2018	

TAX ROLL ASSESSED AMOUNT	$	920,309.36	$ 300,567.36	$ 276,642.00	$ 343,100.00	$ 230,00&.n	
DIRECT B"LEO AMOUNT	$	906,S94,97	$ 381,013.59	$ 258,265.00	$ 267,316.38	$	
TOTAL	$	1,826,904.33	$ 681,580.95	$ 534,907.00	$ 610,416,38	$ 230,006.n	
TAX ROLL ASSESSMENTS COLLECTED	$	1,170,250.28	$ 305,775.99	$ 281,436 .02	$ 349,045.69	$ 233,992.58	

BOANERGE LLC	s	
192,958.62	
$ 42,772.94	
$ 110,920.00	
$ 39,265.68	
$	

14

Date	Re quisition #	Contrattor	Description	Requisition	
Fiscal Year 2018
2/27/18		
Matta my Orlando LLC	
Reimburse Developer for construction related costs	
$ 2,973,656.67	

TOTAL

$ 2,973,656.67

Fiscal Year 2018		
6/4/18	Transfer from COi		$	2,625.42	
6/1/18	Interest		$	0.49	
7/1/18	Interest		$	0.67	
8/1/18	Interest		$	0.67	
9/1/18	Interest		$	0.65	
	TOTAL		2,627.90	

Project !Construction) Fund at 2/27/18	

$ 2,973,656.67	
		Interest Earned thru 09/30/18	$	2,627.90	
		Requisitions Paid thru 09/30/18	$ (2,973,656.67)	
		Remaining Project !Construction) Fund	 	2,627.90 	

Date	Re g uisitlon #	Contractor	Oe scrie1ion	R sltlon

Fiscal Year 2019

TOTAL	$

Fiscal Year 2019
10/1/18	Interest	$	0.67
11/1/18	Interest	s	0 .65
12/1/18	Interest	$	0.67
1/1/19	Interest	$	0.67
2/1/19	Interest	$	0.61
3/1/19	Interest	$	0.67
4/1/19	Interest	$	0.65
5/1/19	Interest	$	0.67
6/1/19	Interest

TOTAL	$	S.Z&

$

Project !Construction) Fund at 9/30/18	2,627.90
Interest  Earned thru 06/30/19	s	5.26
Requisitions Paid thru 06/30/19	$
Remaining  Project (Construction) Fund	 $	2,633.16 

15

Date	Requisition #	Contractor	Description Fiscal Year 2019

Requisition

5/21/19

Matta my Orla ndo , LLC	Solara Phase 2 - Reimburse Developer for construction related costs	2,347,833.16

TOTAL	$    Z,347,833.16

Fiscal Year 2019
4/1/19
5/1/19
6/1/19

Interest Interest Interest

500.65
620.79

TOTAL		$	1,121.44	
	
Project (Construction) Fund at 4/4/19	
$ 2,797,407.92	
	Interest Earned thru 06/30/19	$	1,121.44	
	Requisitions Paid thru 06/30/19	$ 12,347,833.16)	
	Remaining Project (construction) Fund	   $	450,696.20 	

16

SEC TION 3

NOTICE OF MEETING DATES WESTSIDE
COMMUNITY DEVELOPMENT DISTRICT
The Board of Supervisors of the Westside Community Development  District  will  hold their regularly scheduled public meetings for Fiscal Year 2020 at 11:00 am at the Offices  of Hanson Walter & Associates, 8 Broadway Avenue, Suite 104, Kissimmee, FL 34741, on the first Wednesday of each month as follows:

October 2, 2019
November 6, 2019
December 4, 2019
January 1, 2020 (National Holiday - Consider Rescheduling)
February 5, 2020
March 4, 2020
April 1, 2020 May6,2020 June3,2020 July 1, 2020
August 5, 2020
September 2, 2020

The meetings are open to the public and will be conducted in accordance with the provisions of Florida Law for Community Development Districts. A copy of the agenda for a particular meeting may be obtained from the District Manager at 135 W. Central  Blvd., Suite 320, Orlando, FL 32801.

A meeting may be continued to a date, time, and place as evidenced by motion of the majority of Board Members participating at that meeting. There may be occasions when one or more Supervisors will participate by telephone.

Any person requiring special accommodations at these meetings because of a disability or physical impairment should contact the District Office at (407) 841-5524 at least forty-eight
(48)  hours  prior  to the meeting.	If you are hearing or speech impaired, please contact the Florida Relay Service 1-800-955-8770, for aid in contacting the District Office.

Each person who decides to appeal any action taken at these meetings is advised that person will need a record of the proceedings and that accordingly,  the person may need to ensure that a verbatim record of the proceedings is made, including  the  testimony and evidence upon which such appeal is to be based.

George S. Flint District Manager
Governmental Management Services - Central Florida, LLC

Westside CDD
FY 2019

District
Westside

Landownder
Westside CDO Holdlngs

Total O &. M
$119,658

Total Debt

Total Due

$0

$119,658

O&M

Debt

Total

Paid

Total

$119,658.38

$0.00

$119,658.38

DR Horton

$84,012

$0

$84,012

O&M

Debt

Total

Paid

TotaJ

$84,01231

$0.00

$84,012.31

Golden cay LLC

$18,341

$73,271

$91,612

O&M

Debt

Total

Paid

Total

$18,340.72

$73,271.12

$91,611.84

BR Grand at Westside

$48,514

$0

$48,514

O&M

Debt

Total

Paid

Total

$48,514.15

$0.00

$48,514.15

O&M

Debt

Total

Paid

Mattamy

$18,971

$0

$18,971

O&M

Debt

Total

Paid

Total

$18,971.47

$18,971.47

Land One Acquisition

$13 ,125

$0

$13,125

O&M

Debt

Total

Paid

Total

$13,124.79

$13,124.79

O&M

Debt

Total

Paid

Boanerge
07-25-27-5461-0001-0015

Direct Bill Status

18-25-27-3160-000A-0080			Nov	$59,829.19	$0,00	$59,829.19 Paid @Ooslng-12/11/18	
(Fonner Falrwlnds)	2005	$0	Feb	$29,914.50	$0.00	$29,914.60 Paid@ Oosine-12/11/18	
	2007	$0	May	$29,914.60	$0.00	$29,914.60 Paid@ dosln•-12/11/18	

18·25·27-3160-000B-0040			Nov	$42,005,16	$0,00	$42,005.15 Paid 11/1/19	
	2005	$415,856	Feb	$21,003.08	$0.00	$21,003.08 Paid 1/29/19	
	2007	$135,432	May	$21,003.08	$0.00	$21,003.08	

07-25-27-5461-0001-00DO			Nov	$9,170.36	$36,635.55	$45,805.92 Paid 11/8/18	
	2005	$52,640	Feb	$4,585.18	$18,317.78	$22,902.96 Paid 3/11/19	
	2007	$20,631	May	$4,585.18	$18,317.78	$22,902.96 Paid 6/3/19	

06-25-27-5474-0001·0030			Nov	$24,257.08	$0.00	$24,257,08 Paid 10/29/1B	
	2005	$0	Feb	$12,128.54	$0.00	$12,128. 54 Paid 3/12/19	
	2007	$0	May	$ 12,1 28.54	$0.00	$12,128.54	

Land One Acquisition	$43,485		$0	$43,485	Nov	$21,742.63	$21,742.63 Paid 11/8/18	
1825273160000B0110					Feb	$10,871.31	$10,871.31 Paid 2/4/19	
					May	$10,871.31	$10,871.31 Paid 5/20/19	
		2005	$0		Total	$43,485.25	$43.485.25	
		2007	$0					

18·25·27·4941·0001-FDlO			Nov	$9,485.74	$9,485.74 Paid 10/17/18	
	2005	$0.00	Feb	$4,742.87	$4,742.87 Paid 2/4/19	
	2007	$0.00	May	$4,742.87	$4,742.87 Paid 4/18/19	

19-25-27-3160-0008-0030			Nov	$6,562.40	$6,562.40 Paid 11/8/18	
	2005	$0.00	Feb	$3,281.20	$3,281.20 Paid 2/4/19	
	2007	$0.00	May	$3,281.20	$3,281.20 Paid 5/20/19	

Nov	$17,453.26	$75,092.84	$92,546.10 Paid 5/24/19	
O&M	$34,907	Feb	$8,726 .63	$37 ,546.42	$46,273.05 Paid 5/24/19	
2005 Debt
2007 Debt	$110,920
$39,26&	May	$8,726.63	$37,546.42	$46,273.05 Paid 5/24/19
$185,092.20