Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Heritage Bay Agenda 01/19/2018 (Continued from 01/04/2018)
Heritage Bay Community Development District Board of Supervisors o Edwin Hubbard,Chairman o Bob Koncar,District Manager o John May,Vice Chairman o Justin Faircloth,District Manager o Dennis Gagne,Assistant Secretary o Gregory Urbancic,District Counsel o F.Jack Arcurie,Assistant Secretary o Jeffrey Satfield,District Engineer o Philip J.Magnarella,Assistant Secretary Continued Meeting Agenda January 19,2018—9:00 a.m. 1. Roll Call 2. Approval of Agenda 3. Public Comments on Agenda Items 4. Engineer's Report A. CPH Lake 30A/30B Erosion Restoration Project B. Hurricane Damage Erosion Restoration Project i.Project Liability Concerns—Draft Contract Review C. Lake 20 North Bank Berm Update 5. Attorney's Report A. Consideration of Resolution 2018-02,Initial Assessment Resolution i. Supplemental Engineer's Report ii. Supplemental Assessment Methodology B. Consideration of Resolution 2018-03, Setting Public Ilearing 6. Audience Comments 7. Adjournment District Office: Meeting Location: 210 N.University Drive,Suite 702 Heritage Bay Clubhouse Coral Springs, FL 33071 10154 Heritage Bay Boulevard 954-603-0033 Naples,FL 1 rnrnA N M o 0 V N N V O 'rl NM rsi NN N i/N . N . N 9 Q ; n O. m ,. m 13 T O _o I . d po - co M 06 c m N u o m c 0 Q ti C M O N m aO mrig a c `OM tea4- o gw °' o a , o N o .E m tai 7 ^ 0J U lo7 TH Cu L ma � U -o 'C co rn ,,-1i m Lei, .yrC .A ^ N v 'i m a . 0 r S L 4- -0 C CO 1.4 G i+ O a a a ` Z c� E C 0 0 3 A vi m m o w m y _ m N v1, E. o S 2 .a 8 a a. N Z"i a o VI ' I.o -o o a o r o OAC 0 '3 O N m N .n-.i r Y 0 c a c -V c a 'a^ A .s. m ti n 47_ a C u E e coC C .N-I N y m ti O C C H O W V N LC C s NO .1 E E m o T d N O j W C N a) u u 4 " a+ 0 0 N O L p f6 e A m .My y N N ` rn N > > 0 'O 2 V u O gl J 0-, OO 3 . of •� C C o ry H N Q pj Q 6. a o o <5 m °' 3' r E Q u°'i m c W o m QJ O N� E N C U! N co O d N v .-I L .tea w _ v O 0LA S. o I C co vs Z 'LL z w .an.an w o v. 3 '- in CU 8 4 EA pp o n v LI.! d 1 O O O O .a up c O O o 4 a o $ 0 0 0 o y uNi m rn . q a d e m • `� 't• u� S o o $ om o o IA cn a v S S S m m U O , M O Fm- S O F n N O O N I.1 .ai ; n •N Vf O n ry '-I N ,,,°I. a '` M M Ql N e-1 CO I� I� dp 'D VI N IA N u! N -IA N N pi' Ni N H i+ i..' t Y V 'C O 0 05 m 0 am o O - « .- i- ra E G y A N .R o 9' IF. "a III a A *i - OC N ry, r -a C -E a v 8 o h c S ' u°Q) E c v i - >DcE c > m Ta ° 101 0 u3 N m H EI v co 0 ~ M ' 7 C y _ 3 K o p N m K C N I E d ¢ o la 4 E J CD uo a 0 '. .0 g 8 9 o c O z l J v rr t0 ` 0) ' `m g v O MM 4_. m C 2 'm > 06 7 c a c W O III W c 8 1 M — N f6 4) = +-' c IJ°- O w SUPPLEMENTAL ENGINEER'S REPORT FOR Heritage Bay CDD 10154 Heritage Bay Blvd. Naples, FL 34120 JANUARY 195 201 8 Engineers Planners C0 Landscape Architects Surveyors Construction Management Design/Build t: e r t ( f # aa to et ,i ,b t he t t : hr t to t+ No 000it 12 1 "; 2216 Altamont Ave. Ft. Myers, FL 33901 Phone (239) 332-5499 0Digitally .1v cEN• ;TFC% gneds Jeffrey M rSatf a dy No.61so5 Location:State of ro°. STATE OF i 1:i Florida �OT <OR,c!-�/2� Date:2018-02-05 ',oSS,oNn: v`� 11:02:57 'n.unuU° Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report TABLE OF CONTENTS DESCRIPTION PAGE INTRODUCTION 1 INFRASTRUCTURE IMPROVEMENTS—2018 Project 2 DISTRICT VALUATION 2 GENERAL DESCRIPTION OF BONDS 2 STATUS OF PROJECT APPROVALS 3 COST ESTIMATE FOR DISTRICT IMPROVEMENTS— 2018 Project 3 LIST OF EXHIBITS DESCRIPTION HERITAGE BAY EMERGENCY REPAIR LOCATION A HERITAGE BAY TYPICAL LAKE BANK CROSS SECTION B HERITAGE BAY CONTROL STRUCTURE MODIFICATION LOCATION C CPH, Inc. H13606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report INTRODUCTION This is a Supplemental Engineer's Report(this"Supplement").This Supplement has been prepared by CPH, Inc., the District Engineer for the Heritage Bay Community Development District (the "District")for the District's issuance of Series 2018 A-1 &A-2 Series Capital Improvement Revenue Bonds. The District was established by Collier County Ordinance No. 05-24 on May 24,2005 and became effective on June 17,2005.The District consists of approximately 687 acres within Collier County,Florida and lies within portions of 13,26,and 24,Township 48 South,Range 26 East.The development lies just north of Immokalee Road and is adjacent to the Cocohatchee Canal. The District's responsibilities include planning, financing, constructing, acquiring, operating and maintaining the lakes,related stormwater improvements,and water and sewer within the boundaries of the Heritage Bay residential community("The Community").Additionally the District has been granted the power to borrow money and issue bonds for the purpose of constructing and acquiring the improvements to the lakes and related stormwater improvements and water and sewer within the Community. The Community consists of approximately 252 single family units,998 multi-family units, a golf course,a club house and associated infrastructure,utilities,and a multitude of"lakes" that through and inner-connected system of drainage structures make up the Community's stormwater infrastructure. The Community's stormwater infrastructure consists of 29 onsite lakes totaling approximately 110 acres and one large lake (Lake 30) that is shared with an adjacent residential development(The Quarry)that totals approximately 190 acres.Lake 30 is split into two lakes by Heritage Bay Blvd.; Lake 30A to the east and Lake 30B to the west. The stormwater infrastructure is permitted through South Florida Water Management District under permit number 11-02234-P. This Supplement represents a Supplement to the original Engineer's Report prepared by Wilson- Miller titled"Engineer's Report for The Heritage Bay Community Development District"dated July 22, 2005 signed & sealed by Mr. David S. Wikison P.E ("Original Engineer's Report"). The Engineer of Record for this Supplement takes no responsibility for the information contained within the Original Engineer's Report. Furthermore,data referenced from the Original Engineer's Report that may be included herein is not covered by the Engineer of Record identified on the cover of this report. 1 CPH, Inc. H13606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report INFRASTRUCTURE IMPROVEMENTS —2018 PROJECT The current scope of projects that the District intends to finance are stormwater management and drainage improvements primarily associated with the reconstruction of certain lake embankment stabilization improvements due to the deterioration of the existing"rip rap" armor caused by the impacts of Hurricane Irma in the location shown on Exhibit "A" ("Emergency Repairs") and the routine wear over time generally caused by the influences of water level fluctuations and wind(Non- Routine Long Term Restoration). These current reconstruction projects(the"2018 Project")include a total of 8,300 linear feet of lake bank restoration. This includes 5,318 linear feet of non-routine long term lake bank restoration and 2,982 linear feet of emergency lake bank repair. In addition to the lake embankment stabilization projects;work associated with the modification of the stormwater control structures for Lake 30A and Lake 30B are included in the location shown on Exhibit"C". These modifications,all of which provide special benefit to the assessable lands within the District, will provide for a quicker draw down of Lake 30 water levels;more closely matching the intent of the originally permitted design while also reducing the potential frequency of localized flooding during minor rain events. The Original Engineer's Report reviewed the value of the improvements in 2005 and listed the estimated total district infrastructure cost as$34,687,000(2005 dollars). Based on District records; other than routine maintenance activities there has been no significant construction associated with new improvements beyond those that were included within the 2005 Engineer's Report. As the construction activities conducted since 2005 have been primarily associated with routine maintenance, the cost/value of these activities have not been considered as "added value"to the current estimates outlined within this report. DISTRICT VALUATION According to the Bureau of Labor Statistics%the average annual rate of inflation between 2005 & 2017 has been approximately 1.90%. Based upon this average annual inflation rate over the last 12.5 years, the current Total District Infrastructure Cost is $43,887,823 in 2017 dollars. This current estimate based upon the improvements and values listed within the 2005 Engineer's Report and does not take into account any of the cost associated with routine maintenance activities that may have been conducted. I Bureau of Labor Statistics-https://data.bls.gov'pdq/SurveyOutputServlet 2 CPH, Inc. HI3606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report GENERAL DESCRIPTION OF BONDS The District plans to issue its Series 2018 Bonds, in part, to refund its outstanding Series 2014 Bonds. The Series 2014 Bonds refunded the District's Series 2005 Bonds. The Series 2005 Bonds were issued to fund the 2005 Project which has been completed.The Series 2018 Bonds will also be used to refund the District's 2015 Loan which funded improvements to reconstruct bridge retaining walls with a total cost of$286,372.00, which project has also been completed. The Series 2018 Bonds will also be used to fund the 2018 Project listed above which consists of approximately $3,879,185.18 for the reconstruction of certain lake bank stabilization improvements and modification of Lake 30B control structures. STATUSOF PROJECT OJ CT APPROVALS The following list includes the development approvals required for the construction of the Series 2018 Project and their status: 1. South Florida Water Management District Environmental Resource Permit Modification for Regular Lake Bank Maintenance—Approved 2. South Florida Water Management District Environmental Resource Permit Modification for Emergency Lake Bank Repair—Estimated Approval Date: 2/2/2018 3. South Florida Water Management District Environmental Resource Permit Control Structure Modification—Estimated Approval Date: 3/2/2018 4. Collier County Permit Determination—No permitting required COST ESTIMATE FOR DISTRICT IMPROVEMENTS —2018 PROJECT The 2018 Project consists of stormwater management and drainage improvements including reconstruction of approximately 8,300 linear feet of lake bank, including hauling fill to the lake banks, installing rip rap and other associated improvements. The 2018 Project consists of 5,318 linear feet of regular lake bank restoration with a total estimated probable construction cost of $1,314,480.48,and 2,982 linear feet of emergency repair due to damage caused by Hurricane Irma and modifications to two existing control structures,serving as outfalls for Lake 30A and Lake 30B, for a total estimated probable construction cost of$1,755,429.50. 3 CPH, Inc. H13606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report • NON-ROUTINE LONG TERM RESTORATION o Construction&Materials -$1,314,480.48 o Professional Services&Permitting-$43,350.00 • EMERGENCY REPAIRS o Construction&Materials -$1,717,179.50 o Professional Services&Permitting-$105,450.00 • CONTROL STRUCTURE MODIFICATION o Construction&Materials -$38,250.00 o Professional Services&Permitting-$21,450.00 • BRIDGE WALL REPAIRS o Total Cost-$286,372.00 • Contingency(10%)-$352,653.20 • Total-$3,879,185.18 The public improvements comprising the 2018 Project benefit the District and the estimate of probable cost is less than the benefit assessed property within the District will receive as a result of the construction of the 2018 Project. The District's Assessment Methodology will ascertain the cost of the 2018 Project based upon the special benefit received by the residential units that comprise the District. It is our professional opinion that the costs of the 2018 Project are reasonable for the work to be performed and benefit the developable real property in the District. I believe that the District's planned 2018 Project to be financed with the Series 2018 Bonds can be constructed within the budget of estimated costs set forth in this Supplement. 4 CPH, Inc. H13606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report 01. AKE 30tplUige t *~ ^ bl n t: alee Road '846 Exhibit A—Heritage Bay Emergency Repair Location EXHIBIT A CPH, Inc. H13606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report VARIES SOD ABOVE RUBBLE SLOPE PROPOSED RUBBLE RIPRAP: 12"-18",PER FOOT(TYP.} Nip 2' CONTROL E.L.=11.26'V PROPOSED BEDDING STONE PER FOOT(TYP.) 41444s LOW WTR EL..-9.28' V PROPOSED GEOTEXTILE MAT -EXISTING GRADE PER FOOT(TYP.) ELEV.8.00 PROPOSED ANTI-SCOUR KEYWAY!LARGE ROCK ON CAP. Exhibit B-Heritage Bay Typical Lake Bank Cross Section EXHIBIT B CPH, Inc. H13606 Heritage Bay CDD Collier County, Florida Supplemental Engineer's Report T t. • y i :::, - . . * 11 ;1 f Exhibit C-Heritage Bay Control Structure Modification Location EXHIBIT C CPH, Inc. H13606 Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay`numbers\HeritageBayCDD:F[NO3) Page 1 SOURCES AND USES OF FUNDS Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Dated Date 03/29/2018 Delivery Date 03/29/2018 Capital Improvement Revenue Capital Refunding Improvement Bonds,Series Revenue Bonds, Sources: 2018A-1 Series 2018A-2 Total Bond Proceeds: Par Amount 16,040,000.00 4,360,000.00 20,400,000.00 Net Premium/OID 31,040.90 57,015.65 88,056.55 16,071,040.90 4,417,015.65 20,488,056.55 Other Sources of Funds: Assessments collected for 5/1/18 payment 891,090.00 891,090.00 Assessments collected for 11/1/18 paymen 294,975.00 294,975.00 Release of Existing Reserve Account 331,259.05 331,259.05 1,517,324.05 1,517,324.05 17,588,364.95 4,417,015.65 22,005,380.60 Capital Improvement Revenue Capital Refunding Improvement Bonds,Series Revenue Bonds, Uses: 2018A-1 Series 2018A-2 Total -- I Project Fund Deposits: Project Costs 3,879,185.18 3,879,185.18 Pay Off Valley National 84,000.00 84,000.00 3,963,185.18 3,963,185.18 Refunding Escrow Deposits: Cash Deposit 16,361,674.00 16,361,674.00 Other Fund Deposits: Reserve Account 588,987.50 276,634.38 865,621.88 Deposit for 5/1/18 Payment 47,740.41 12,976.82 60,717.23 Deposit for 11/1/18 Payment 268,539.78 72,994.60 341,534.38 905,267.69 362,605.80 1,267,873.49 Delivery Date Expenses: Cost of Issuance 177,063.26 51,984.67 229,047.93 Underwriter's Discount 144,360.00 39,240.00 183,600.00 321,423.26 91,224.67 412,647.93 17,588,364.95 4,417,015.65 22,005,380.60 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 2 SUMMARY OF BONDS REFUNDED Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Maturity Interest Par Call Call Bond Date Rate Amount Date Price Series 2014 Raymond James Loan,SER_14: SER2014 05/01/2018 3.800% 585,000.00 03/29/2018 100.000 05/0112019 3.800% 610,000.00 03/29/2018 100.000 05/01/2020 3.800% 635,000.00 03/29/2018 100.000 05/01/2021 3.800% 660,000.00 03/29/2018 100.000 05/01/2022 3.800% 680,000.00 03/29/2018 100.000 05/01/2023 3.800% 710,000.00 03/29/2018 100.000 05/01/2024 3.800% 740,000.00 03/29/2018 100.000 05/01/2025 3.800% 770,000.00 03/29/2018 100.000 05/01/2026 3.800% 800,000.00 03/29/2018 100.000 05/01/2027 3.800% 830,000.00 03/29/2018 100.000 05/01/2028 3.800% 865,000.00 03/29/2018 100.000 05/01/2029 3.800% 8,225,000.00 03/29/2018 100.000 16,110,000.00 11 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 3 ESCROW REQUIREMENTS Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Dated Date 03/29/2018 Delivery Date 03/29/2018 Period Principal Ending Interest Redeemed Total 03/29/2018 251,674.00 16,110,000.00 16,361,674.00 251,674.00 16,110,000.00 16,361,674.00 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 4 BOND SUMMARY STATISTICS Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Dated Date • 03/29/2018 Delivery Date 03/29/2018 First Coupon 05/01/2018 Last Maturity 05/01/2036 Arbitrage Yield 3.448923% True Interest Cost(TIC) 3.565476% Net Interest Cost(NIC) 3.578023% All-In TIC 3.713055% Average Coupon 3.528522% • Average Life(years) 9.461 Weighted Average Maturity(years) 9.451 Duration of Issue(years) 7.845 Par Amount 20,400,000.00 Bond Proceeds 20,488,056.55 Total Interest 6,810,517.35 Net Interest 6,906,060.80 Bond Years from Dated Date 193,013,333.33 Bond Years from Delivery Date 193,013,333.33 Total Debt Service 27,210,517.35 Maximum Annual Debt Service 1,726,868.76 Average Annual Debt Service 1,504,266.93 Underwriter's Fees(per$1000) Average Takedown Other Fee 9.000000 Total Underwriter's Discount 9.000000 Bid Price 99.531650 Par Average Average PV of 1 bp Bond Component Value Price Coupon Life change Series 2018B 4,360,000.00 101.308 3.000% 2.627 1,105.20 Series 2018A 16,040,000.00 100.194 3.562% 11.319 13,262.50 20,400,000.00 9.461 14,367.70 1 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 5 BOND SUMMARY STATISTICS Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 All-In Arbitrage TIC TIC Yield Par Value 20,400,000.00 20,400,000.00 20,400,000.00 +Accrued Interest +Premium(Discount) 88,056.55 88,056.55 88,056.55 -Underwriter's Discount -183,600.00 -183,600.00 -Cost of Issuance Expense -229,047.93 -Other Amounts Target Value 20,304,456.55 20,075,408.62 20,488,056.55 Target Date 03/29/2018 03/29/2018 03/29/2018 Yield 3.565476% 3.713055% 3.448923% 1 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 6 BOND SUMMARY STATISTICS Heritage Bay Community Development District Capital Improvement Revenue Refunding Bonds,Series 2018A-1 Dated Date 03/29/2018 Delivery Date 03/29/2018 First Coupon 05/01/2018 Last Maturity 05/01/2036 Arbitrage Yield 3.448923% True Interest Cost(TIC) 3.619472% Net Interest Cost(NIC) 3.624274% All-In TIC 3.742541% Average Coupon 3.561860% Average Life(years) 11.319 Weighted Average Maturity(years) 11.327 Duration of Issue(years) 9.264 Par Amount 16,040,000.00 Bond Proceeds 16,071,040.90 Total Interest 6,466,940.68 Net Interest 6,580,259.78 Bond Years from Dated Date 181,560,777.78 Bond Years from Delivery Date 181,560,777.78 Total Debt Service 22,506,940.68 Maximum Annual Debt Service 1,719,268.76 Average Annual Debt Service 1,244,241.19 Underwriter's Fees(per$1000) Average Takedown Other Fee 9.000000 Total Underwriter's Discount 9.000000 Bid Price 99.293522 • Par Average Average PV of 1 bp Bond Component Value Price Coupon Life change Series 2018A 16,040,000.00 100.194 3.562% 11.319 13,262.50 16,040,000.00 11.319 13,262.50 All-In Arbitrage TIC TIC Yield Par Value 16,040,000.00 16,040,000.00 16,040,000.00 +Accrued Interest +Premium(Discount) 31,040.90 31,040.90 31,040.90 -Underwriters Discount -144,360.00 -144,360.00 -Cost of Issuance Expense -177,063.26 -Other Amounts Target Value 15,926,680.90 15,749,617.64 16,071,040.90 Target Date 03/29/2018 03/29/2018 03/29/2018 Yield 3.619472% 3.742541% 3.448923% PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\►umbers\HeritageBayCDD:FIN03) Page 7 BOND SUMMARY STATISTICS Heritage Bay Community Development District Capital Improvement Revenue Bonds,Series 2018A-2 Dated Date 03/29/2018 Delivery Date 03/29/2018 First Coupon 05/01/2018 Last Maturity 05/01/2022 Arbitrage Yield 3.448923% True Interest Cost(TIC) 2.837397% Net Interest Cost(NIC) 2.844789% All-In TIC 3.317473% Average Coupon 3.000000% Average Life(years) 2.627 Weighted Average Maturity(years) 2.629 Duration of Issue(years) 2.530 Par Amount 4,360,000.00 Bond Proceeds 4,417,015.65 Total Interest 343,576.67 Net Interest 325,801.02 Bond Years from Dated Date 11,452,555.56 Bond Years from Delivery Date 11,452,555.56 Total Debt Service 4,703,576.67 Maximum Annual Debt Service 1,174,600.00 Average Annual Debt Service 1,150,331.25 Underwriter's Fees(per$1000) Average Takedown Other Fee 9.000000 Total Underwriter's Discount 9.000000 Bid Price 100.407698 Par Average Average PV of 1 bp Bond Component Value Price Coupon Life change Series 2018B 4,360,000.00 101.308 3.000% 2.627 1,105.20 4,360,000.00 2.627 1,105.20 All-In Arbitrage TIC TIC Yield Par Value 4,360,000.00 4,360,000.00 4,360,000.00 +Accrued Interest +Premium(Discount) 57,015.65 57,015.65 57,015.65 -Underwriter's Discount -39,240.00 -39,240.00 -Cost of Issuance Expense -51,984.67 -Other Amounts Target Value 4,377,775.65 4,325,790.98 4,417,015.65 Target Date 03/29/2018 03/29/2018 03/29/2018 Yield 2.837397% 3.317473% 3.448923% PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 8 BOND PRICING Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 . Maturity Yield to Call Call Bond Component Date Amount Rate Yield Price Maturity Date Price Series 2018A: 05/01/2019 3.000% 2.100% 100.962 05/01/2020 3.000% 2.350% 101.316 05/01/2021 3.000% 2.490% 101.505 • 05/01/2022 3.000% 2.630% 101.424 05/01/2023 1,165,000 3.000% 2.760% 101.130 05/01/2024 1,200,000 3.000% 2.880% 100.664 • 05/01/2025 1,235,000 3.000% 3.030% 99.808 05/01/2026 1,275,000 3.125% 3.170% 99.679 05/01/2027 1,310,000 3.250% 3.300% 99.608 05/01/2028 1,355,000 3.375% 3.420% 99.616 05/01/2029 1,400,000 3.500% 3.490% 100.082 C 3.491% 05/01/2028 100.000 05/01/2030 910,000 3.500% 3.550% 99.509 05/01/2031 940,000 3.625% 3.620% 100.039 C 3.621% 05/01/2028 100.000 05/01/2032 975,000 3.625% 3.670% 99.505 05/01/2033 1,010,000 3.750% 3.750% 100.000 05/01/2034 1,050,000 3.750% 3.760% 99.877 05/01/2035 1,085,000 4.000% 3.790% 101.744 C 3.859% 05/01/2028 100.000 05/01/2036 1,130,000 4.000% 3.820% 101.492 C 3.884% 05/01/2028 100.000 16,040,000 Series 2018B: 05/01/2019 1,040,000 3.000% 2.100% 100.962 05/01/2020 1,075,000 3.000% 2.350% 101.316 05/01/2021 1,105,000 3.000% 2.490% 101.505 05/01/2022 1,140,000 3.000% 2,630% 101.424 4,360,000 20,400,000 Dated Date 03/29/2018 Delivery Date 03/29/2018 First Coupon 05/01/2018 Par Amount 20,400,000.00 Premium 88,056.55 Production 20,488,056.55 100.431650% Underwriter's Discount -183,600.00 -0.900000% Purchase Price 20,304,456.55 99.531650% Accrued Interest Net Proceeds 20,304,456.55 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 9 COST OF ISSUANCE Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Cost of Issuance $11000 Amount Contingency 0.45284 9,237.90 Bond Counsel 2.08333 42,500.00 District Counsel 1.83824 37,500.00 District Manager(with Assessment Methodology) 1.22549 25,000.00 Financial Advisor 1.71569 35,000.00 UW Counsel 1.71569 35,000.00 Trustee 0.72598 14,810.03 Notice Publication 0.14706 3,000.00 Rating Agency 1.22549 25,000.00 OS Posting 0.09804 2,000.00 11.22784 229,047.93 • PRAG • Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 10 BOND DEBT SERVICE BREAKDOWN Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Capital Improvement Capital Revenue Improvement Period Refunding Bonds, Revenue Bonds, Ending Series 2018A-1 Series 2018A-2 Total 05/01/2018 49,090.56 11,626.67 60,717.23 05/01/2019 552,268.76 1,170,800.00 1,723,068.76 05/01/2020 552,268.76 1,174,600.00 1,726,868.76 05/01/2021 552,268.76 1,172,350.00• 1,724,618.76 05/01/2022 552,268.76 1,174,200.00 1,726,468.76 05/01/2023 1,717,268.76 1,717,268.76 05/01/2024 1,717,318.76 1,717,318.76 05/01/2025 1,716,318.76 1,716,318.76 05/01/2026 1,719,268.76 1,719,268.76 05/01/2027 1,714,425.00 1,714,425.00 05/01/2028 1,716,850.00 1,716,850.00 05/01/2029 1,716,118.76 1,716,118.76 05/01/2030 1,177,118.76 1,177,118.76 05/01/2031 1,175,268.76 1,175,268.76 05/01/2032 1,176,193.76 1,176,193.76 05/01/2033 1,175,850.00 1,175,850.00 05/01/2034 1,177,975.00 1,177,975.00 05/01/2035 1,173,600.00 1,173,600.00 05/01/2036 1,175,200.00 1,175,200.00 22,506,940.68 4,703,576.67 27,210,517.35 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:1...lheritage bay\numbers\HeritageBayCDD:FIN03) Page 11 DETAILED BOND DEBT SERVICE Heritage Bay Community Development District Capital Improvement Revenue Refunding Bonds,Series 2018A-1 Dated Date 03/29/2018 Delivery Date 03/29/2018 Series 2018A(BOND 1 A) Period Ending Principal Coupon Interest Debt Service 05/01/2018 49,090.56 49,090.56 05/01/2019 552,268.76 552,268.76 05/01/2020 552,268.76 552,268.76 05/01/2021 552,268.76 552,268.76 05/01/2022 552,268.76 552,268.76 05/01/2023 1,165,000 3.000% 552,268.76 1,717,268.76 05/01/2024 1,200,000 3.000% 517,318.76 1,717,318.76 05/01/2025 1,235,000 3.000% 481,318.76 1,716,318.76 05/01/2026 1,275,000 3.125% 444,268.76 1,719,268.76 05/01/2027 1,310,000 3.250% 404,425.00 1,714,425,00 05/01/2028 1,355,000 3.375% 361,850.00 1,716,850.00 05/01/2029 1,400,000 3.500% 316,118.76 1,716,118.76 05/01/2030 910,000 3.500% 267,118.76 1,177,118.76 05/01/2031 940,000 3.625% 235,268.76 1,175,268.76 05/01/2032 975,000 3.625% 201,193.76 1,176,193.76 05/01/2033 1,010,000 3.750% 165,850.00 1,175,850.00 05/01/2034 1,050,000 3.750% 127,975.00 1,177,975.00 05/01/2035 1,085,000 4.000% 88,600.00 1,173,600.00 05/01/2036 1,130,000 4.000% 45,200.00 1,175,200.00 16,040,000 6,466,940.68 22,506,940.68 1 I PRAG Jan 18,2018 10:1 1 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 12 DETAILED BOND DEBT SERVICE Heritage Bay Community Development District Capital Improvement Revenue Bonds,Series 2018A-2 Dated Date 03/29/2018 Delivery Date 03/29/2018 Series 2018B(BOND2A) Period Ending Principal Coupon Interest Debt Service 05/01/2018 11,626.67 11,626.67 05/01/2019 1,040,000 3.000% 130,800.00 1,170,800.00 05/01/2020 1,075,000 3.000% 99,600.00 1,174,600.00 05/01/2021 1,105,000 3.000% 67,350.00 1,172,350.00 05/01/2022 1,140,000 3.000% 34,200.00 1,174,200.00 4,360,000 343,576.67 4,703,576.67 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FINO3) Page 13 BOND DEBT SERVICE Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Dated Date 03/29/2018 Delivery Date 03/29/2018 Period Ending Principal Coupon Interest Debt Service 05/01/2018 60,717.23 60,717.23 05/01/2019 1,040,000 3.000% 683,068.76 1,723,068.76 05/01/2020 1,075,000 3.000% 651,868.76 1,726,868.76 05/01/2021 1,105,000 3.000% 619,618.76 1,724,618.76 05/01/2022 1,140,000 3.000% 586,468.76 1,726,468.76 05/01/2023 1,165,000 3.000% 552,268.76 1,717,268.76 05/01/2024 1,200,000 3.000% 517,318.76 1,717,318.76 05/01/2025 1,235,000 3.000% 481,318.76 1,716,318.76 05/01/2026 1,275,000 3.125% 444,268.76 1,719,268.76 05/01/2027 1,310,000 3.250% 404,425.00 1,714,425.00 05/01/2028 1,355,000 3.375% 361,850.00 1,716,850.00 05/01/2029 1,400,000 3.500% 316,118.76 1,716,118.76 05/01/2030 910,000 3.500% 267,118.76 1,177,118.76 05/01/2031 940,000 3.625% 235,268.76 1,175,268.76 05/01/2032 975,000 3.625% 201,193.76 1,176,193.76 05/01/2033 1,010,000 3.750% 165,850.00 1,175,850.00 05/01/2034 1,050,000 3.750% 127,975.00 1,177,975.00 05/01/2035 1,085,000 4.000% 88,600.00 1,173,600.00 05/01/2036 1,130,000 4.000% 45,200.00 1,175,200.00 20,400,000 6,810,517.35 27,210,517.35 _ I 1 PRAG Jan 18,2018 10:11 am Prepared by PRAG (Finance 8.000 p:\...\heritage bay\numbers\HeritageBayCDD:FIN03) Page 14 BOND DEBT SERVICE Heritage Bay Community Development District Assessment Revenue Bonds,Series 2018 Estimated Rates as of January 18,2018 Dated Date 03/29/2018 Delivery Date 03/29/2018 Period Annual Ending Principal Coupon Interest Debt Service Debt Service 05/01/2018 60,717.23 60,717.23 60,717.23 11/01/2018 341,534.38 341,534.38 05/01/2019 1,040,000 3,000% 341,534.38 1,381,534.38 1,723,068.76 11/01/2019 325,934.38 325,934.38 05/01/2020 1,075,000 3.000% 325,934.38 1,400,934.38 1,726,868.76 11/01/2020 309,809.38 309,809.38 05/01/2021 1,105,000 3.000% 309,809.38 1,414,809.38 1,724,618.76 11/01/2021 293,234.38 293,234.38 05/01/2022 1,140,000 3.000% 293,234.38 1,433,234.38 1,726,468.76 11/01/2022 276,134.38 276,134.38 05/01/2023 1,165,000 3.000% 276,134.38 1,441,134.38 1,717,268.76 11/01/2023 258,659.38 258,659.38 05/01/2024 1,200,000 3.000% 258,659.38 1,458,659.38 1,717,318.76 11/01/2024 240,659.38 240,659.38 05/01/2025 1,235,000 3.000% 240,659.38 1,475,659.38 1,716,318.76 11/01/2025 222,134.38 222,134.38 05/01/2026 1,275,000 3.125% 222,134.38 1,497,134.38 1,719,268.76 11/01/2026 202,212.50 202,212.50 05/01/2027 1,310,000 3.250% 202,212.50 1,512,212.50 1,714,425.00 11/01/2027 180,925.00 180,925.00 05/01/2028 1,355,000 3.375% 180,925.00 1,535,925.00 1,716,850.00 11/01/2028 158,059.38 158,059.38 05/01/2029 1,400,000 3.500% 158,059.38 1,558,059.38 1,716,118.76 11/01/2029 133,559.38 133,559.38 05/01/2030 910,000 3.500% 133,559.38 1,043,559.38 1,177,118.76 11/01/2030 117,634.38 117,634.38 05/01/2031 940,000 3.625% 117,634.38 1,057,634.38 1,175,268.76 11/01/2031 100,596.88 100,596.88 05/01/2032 975,000 3.625% 100,596.88 1,075,596.88 1,176,193.76 11/01/2032 82,925.00 82,925.00 05/01/2033 1,010,000 3.750% 82,925.00 1,092,925.00 1,175,850.00 11/01/2033 63,987.50 63,987.50 05/01/2034 1,050,000 3.750% 63,987.50 1,113,987.50 1,177,975.00 11/01/2034 44,300.00 44 300.00 05/01/2035 1,085,000 4.000% 44,300.00 1,129,300.00 1,173,600.00 11/01/2035 22,600.00 22,600.00 05/01/2036 1,130,000 4.000% 22,600.00 1,152,600.00 1,175,200.00 20,400,000 6,810,517.35 27,210,517.35 27,210,517.35 IIPRAG en 0J 0o M P., M yO A A U r m M R`" oro d v Tr. al Od, ••4- ao °O rn d Od eh o0 00 0I M 1 M M M M O v, N M en 00 to O d z M 00 l0. d en 0 00 en I O w N .1' ren �i O cr N M ^ co" co 0o N O In 0000 b N N 0, b O O O O O O b � b b b 8 5 .0 U O cco N N N N N N 0'. 0'. ,• 00'.0• cm Or,cm 00 v1 In T T Or, Ch Or. Or,V ee In h 00 CV MNN � � NNb,G ,G,Dviv1l� r O ,� 66a. rr00 °p z .n dvld C V vv v V ao, 00m, b .t� rs0orr Uj r.•O er M M r I..t t.N N N N r t..1- r v1 Y1 O. N N .••• n w v1 v1 enM O, er M00 b ,p bdd,0 _r Nr N '0 ---- M rai0Men'0 .0000 O'.O' .0 b 0, OO 00 N r M ,nvl Mr O. 0.O r A uld N f+1 ,n0, N N00 V10 N MMMMerNCNt7NdNdNsr "-"q-' v '' Cl •-' 0 -•• O O O R 0 r r r r r r N r N r r r r r N r r r r r r r Ill v l d d d d d d 7 d d y V dNNNNNNNNNNN NNNNNNNNNfV ,DnNNNrr` rr� rr v) 0,.0. 01 0. 0, O.O, 0. 0, 0. O,O. 0. 0.O,O. 0, 01 0, 0.0.N 0 u •-• ��dsteteteYerdd �ddd V d . 1. - dd er�et ddd7� i -! b .O ,O ,0 .0 ,0 ,O,0,0 ,O .D,D,O ,O, O b b b ,O,O M d i! . . . . . 1 ,N . YY � Y� YY Y `r , 00 A O O N w "1:4 � ^ C01M ,0 .0 ,0 ,..,0 ,0 ,0,0,0,c ,.. .0.0. 0 rh , ,,, ,-, � tl� rrr0O UO � b ? riC oo 0 7 u 64' bo0o rrrrrrrrrrrrrrm >-0 == v� r; n 0000000000000rn 0 Q cti � m = NNNNNNNNNNNNr4.O U Cl) L,'� O M . N E-. sON =•,•' U 4 O 7� M 00 oo 00 00 00 00 00 00 00 00 00 00 00 00 00 00 O co co co 00 0o 00 00 00 00 00 00s. p Q co co Jb z 5 N M M co co M M M M M men M M M M M vl v) O O M M M M M M,0p0 co.O O vl 41 cot g E" rMM M MOOMM M MOlvI vvIvo M M .N•. .N+ N N In vii vel NMM O,O. NN0000 pa C n vI vl O,O, 00 00 N N ^ ^,O ,O b b -+ N N M M O O v^v^b b V'v1 0, M 0'0. •� .„.. O v1 C7. M M b 00. O..N r N ri O v1 ao 00 M M ., (` v1 N, M Mr 000 m •y O „ ,,. 00 NOO O. Mr V) vldr a. 0 00 M v1 41 VII} v10 r 00 Oh Nb a• ¢ W M M M st N _t N N N N e} N of -+ Vl.� to O •-+ O O O ^ 00 m N 0 y M o0 00 oo 00 00 00 oo 00 00 00 00 00 00 00 00 00 O O O O 00 00 00 00 00 00 00 00 co p O co N rl C M r1 M M M M M M M M M M M M M v1 vl M M M M M m 00 00 O O v1 v1 reYdddOrn0. dd depO O'Oi4; ddNN vivi0i0iOiOid V.Cs0vihrNr v M M M M O O M M M M v1 v1 v1 h M M N N v1 ,nh vl M M 0, 0. N N 0000 rnvtOlO. 000oNN •--• •-• b 0pb V:i.-. .-- NNO. O,OO Vln ,O Vp] NO. O1O1Oh b MMMM MMNNNNNNNNN N NN � � � � MM •--, •-•�SO oNO ONO ,MD ,MO 8000800 aOO OO CD O 00 O O O O O S O O U O vl v1O v1 O v1 N O ,n O O O v1 OO - •C d r O d ba M r v1 O -, er rv1 P� O S --.. N N N M M et O. 0% 0. O O a. 13 0000000' 0. 00 ^ NNMMddvl Vlbbrr0000 O,0' 00 ^ NN en en OlN N N N N N N N N N N N N N N N N N N M M M M M M M M M .O . . . . . .. . . . . 0 . 0 . . . . . .. . .0 . 0 . . . . . . ... N + 0. • Q � �V NN �V N �,t `V �^1 �,I �V �VNNNN �VdN[ �V NNN NNN �INNNNN$\V N O O O O O O O C O C O O C C O O O O O O O O O O O C O O 0 0 0 0 0 m 00 ^ 0 .-+ 0 ^ 0 •--. 0 •--• O ^ O --• O ^ OHO •-+ O - 0e. 0.. O .--. 0 ,-. 0 ,-.0 tnO 00 O N oaIC 0 t ti III a \ % ao & S � ƒ y es c \ s t k ¥ ras%& - % % \ N $ % ., ® % *kms r os +• / & . a A % u « �� » tr. .\ % ar,§ go1 , / - #t \ 2 srl %�k \\ % ® \ k o %%\ $ $ 44% % \% $ o% 4.1 $ a %# ��kS 1 A $ « £ s 0o1 et ���y 7. 2 »® « ^ • s .._.1u, % %% P § %\» PA 00 % 0 % w y&@o ƒ k ƒk $ 1.» a® '0 AAA o ° % S 6 S ƒ 0 Q $ a. _ %\�� 0 t « Asko 1 % &��2 1 &c - & t t k \ % Heritage Bay Community Development District Assessment Allocation Report for Capital Improvement Revenue Refunding Bonds, Series 2018A-1 & Capital Improvement Revenue Bonds, Series 2018A-2 (ANINFRAMARK 210 N University Drive, Suite 702 Coral Springs, FL 33071 (954) 603-0033 wvvw.inframarkinns.corn January 19,2018 HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT Capital Improvement Revenue Refunding Bonds,Series 2018A-1 & Capital Improvement Revenue Bonds,Series 2018A-2 Special Assessment Allocation Report January '19, 2018 OVERVIEW In 2005, the Heritage Bay Community Development District (the "District") issued the Series 2005 Capital Improvement Revenue Bonds (the "Series 2005 Bonds") for the purpose of financing and managing the acquisition and construction of certain public infrastructure necessary for the community development within the District. In 2014 the District issued its Capital Improvement Revenue Refunding Bonds, Series 2014 (the "Series 2014 Bonds") for the purpose of refinancing the Series 2005 Bonds. The Series 2014 Bonds are secured by and are being repaid from special assessments levied on the benefited parcels of property within the District(the"Series 2014 Special Assessments"). The District proposes to refund the outstanding Series 2014 Bonds and to finance additional public infrastructure improvements through the issuance of approximately $21,135,000 of Heritage Bay Community Development District Capital Improvement Revenue Refunding Bonds, Series 2018A-1 (the "Series 201.8A-1 Bonds") and Capital Improvement Revenue Bonds,Series 2018A-2(the"Series 2018A-2 Bonds"). The Series 2018A-1 Bonds and the Series 2018A-2 Bonds are collectively referred to as the "Series 2018 Bonds"). The special assessments securing the Series 2018 Bonds will be imposed arid levied on the same respective parcels of property encumbered by the Series 2014 Special Assessments. PURPOSE This Report revises and supplements that certain Adopted Master Assessment Methodology Heritage Bay Community Development District prepared by Fishkind & Associates,Inc.dated September 22,2005,as supplemented by that certain Supplemental Assessment Report for the Heritage Bay Community Development District prepared by Fishkind & Associates, Inc. dated November 8, 2005 (collectively, the "Series 2005 Assessment Report") and as further supplemented by that certain Assessment Allocation Report for the Capital Improvement Revenue Refunding Bonds, Series 2014 dated August 11,2014 prepared by Severn Trent Services(the"Series 2014 Assessment Report"). The District will issue the Series 2018 Bonds at a higher principal amount than the outstanding principal balance of the Series 2014 Bonds. The additional funds generated as a result of the Series 2018 Bonds will be used to fund all or a portion of various capital improvements (the "Improvements") per the Supplemented Engineer's Report for Heritage Bay CDD prepared by CPH, Inc. dated January 19, 2018 (the "Supplemental Engineer's Report'). 2 This Report provides a methodology that determines the amount of District debt to be allocated to specific properties within the District and the maximum annual debt service assessment. The Report is designed to conform to the requirements of Chapters 190 and 170,Florida Statutes. PROJECT IMPROVEMENTS The Supplemental Engineer's Report outlines the Improvements (the"2018 Project")an- ticipated to be built by the District. The 2018 Project includes but is not limited to refund- ing a 2015 loan from Valley National Bank(formerly CNL Bank)which funded the recon- struction of the bridge retaining walls(which is complete)and the reconstruction of certain lake bank stabilization improvements, long term lake bank restoration and emergency re- pair due to damage caused by Hurricane Irma and modification to existing control struc- tures. These facilities and infrastructure will support the residential community within the District and the 2018 Project is estimated to cost approximately$3,879,000. The Series 2018 Bonds total $21,135,000 and will refund the Series 2014 Bonds, refund the 2015 loan,finance all or a portion of the 2018 Project,set up debt service reserve accounts,fund costs of issuance and underwriter's discount and reserve funds for the November 1, 2018 interest payment. REASONABLE AND FAIR APPORTIONMENT OF THE DUTY TO PAY A reasonable estimate of the proportion of special and peculiar benefits received from the refinancing of the public infrastructure financed with the Series 2014 Bonds was described and calculated in the Series 2014 Assessment Report. This Report does not change the apportionment of the Series 2018 A-1 Bonds; only the reallocation of the debt based on the sizing of the Series 2018A-1 Bonds. The Series 2005 Assessment Report stated that the special assessment debt will be allocated to the properties receiving special benefit based on an Equivalent Residential Unit(ERU)per acre factor. The Series 2018A-2 Bonds will be allocated using the same ERU factor. Such apportionment is based on ERU's with the executive single family lot having a factor of 1 ERU. Product Type Equivalent Residential Unit Executive Single Family 1.0 Classics Single Family 1.5813 Classics II Single Family 1.93 Coach Home 0.49 2 Story MF 0.56 4 Story MF 0.28 The duty per parcel to pay for this special benefit peculiar to the property is fairly and reasonable apportioned and does not exceed the ascertained value of the special benefit. 3 ALLOCATION This report was prepared to revise the allocation of assessments levied on properties within the District as a result of the issuance of the Series 2018 Bonds. The Series 2018 Bonds are being issued to refund all of the District's outstanding Series 2014 Bonds and to finance all or a portion of the 2018 Project. A total of$16,110,000 of Series 2014 Bonds will be refunded with the 2018A-1 Bonds. Taking into account the liquidation of the existing Series 2014 Debt Service Reserve Fund, the par amount of the Series 2018 Bonds is estimated to be$21,135,000. The new special assessments used to amortize the Series 2018 Bonds have been allocated to the benefited property based upon the apportionment by the Board of the special benefits peculiar to the parcels of property relying on the methodology used in the Series 2005 Assessment Report and the Series 2014 Assessment Report. The purpose of the refinancing is to restructure the Series 2014 Bonds to eliminate the balloon payment due in 2029 by amortizing the Series 2018A-1 Bonds over the original life of the Series 2005 Bonds, maturing on May 1, 2036 and issuing the Series 2018A-2 Bonds which will provide the necessary funds to finance all or a portion of the 2018 Project. The Series 2018A-2 will mature in less than 5 years on May 1, 2022. The proposed allocation of the debt of the Series 2108 Bonds and the assessment rolls are shown in Exhibit B-1 and B-2. 4 011%v' 3 Exhibit A Heritage Bay Community Development District Capital Improvement Revenue Refunding Bonds,Series 2018A-1 Capital Improvement Revenue Bonds,Series 2018A-2 Sources and Uses of Funds Series 2018A-1 Series 2018A-2 Refunding Bonds New Money Total Sources: Bond Proceeds: Par Amount $ 16,620,000.00 $ 4,515,000.00 $ 21,135,000.00 Net OID $ (104,223.70) $ (8,860.65) $ (113,084.35) Other Sources of Funds: Liquidation of Series 2014 Revenue Acct $ 1,186,065.00 $ - $ 1,186,065.00 Liquidation of Series 2014 Prepaymt Acct $ - $ $ - Liquidation of Series 214 DSRF Acct $ 150,000.00 $ - $ 150,000.00 $ 17,851,841.30 $ 4,506,139.35 $ 22,357,980.65 Uses: Project Fund Deposits: Project Fund $ - $ 3,879,185.18 $ 3,879,185.18 Refunding Escrow Deposits: Cash Deposit $ 16,361,674.00 $ 84,000.00 $ 16,445,674.00 Other Fund Deposits: Debt Servcie Reserve Fund $ 628,881.25 $ 308,775.00 $ 937,656.25 Delivery Date Expenses: Cost of Issuance $ 180,536.64 $ 49,246.35 $ 229,782.99 Underwriter's Discount $ 199,440.00 $ 54,180.00 $ 253,620.00 Bond Insurance Premium $ 114,730.13 $ 31,167.66 $ 145,897.79 $ 494,706.77 $ 134,594.01 $ 629,300.78 Other Uses of Funds: May 1,2018 Principal&Interest Paymt $ 55,332.72 $ 15,031.72 $ 70,364.44 November 1,2018 Interest Payment $ 311,246.56 $ 84,553.44 $ 395,800.00 Additional Proceeds $ - $ - $ - $ 366,579.28 $ 99,585.16 $ 466,164.44 $ 17,851,841.30 $ 4,506,139.35 $ 22,357,980.65 1 3. .." • |$: ;4,45,4 ■ | |! `= 31 §#q fl 2 \\)§R§ 2!! " ;;:, !/f !E | § rn ----„ II / |it § a; £|• m▪ |, ; @;m |, }°| i| 'EW, . 4WW4 $ m a, „ ; ; ;2 ! elv“,..,,,,,f� � 3 .!_§ !) / ■ RAI P ! ,Q ��) O 2 )k/)///§ 15 i * @9 . . - | j h HiA |) "" _ , ,,,.m k,, m,“,,..,..“ \,4n;w k ) (kk\m, , Cr, 884 „ UI . , ha i8 ]P / . fri / 7 § \, , , , , |; I ` :, !g8 ` z )5 \ \ ; ; ,ul_ , ] . §� 4«48$4 N8 ! !} \,, . I� !!m }\\/( / m � ! ' / ! t)§ � " 6 !k| !! ` . : 2 2 ; E : | =, || i ,,, ,„ | §§| | �,_„- _ g ||glt !; ,,, ,g, , , R m ) int'5 _ Er41gH k k /{ ) _ :.;*Mr! / ; _! ! _ | 2;, !»° , ) f|j ! % =.'7,” ! !, , ! 1 '02 0.1 w, ,,, \ f ; : ! ¥! « ! | ;! ! t § |, I ` f ! #! ; e £» ! �,, ,._ . - ! § „_„� ! !, | ! a a /` a P k § | )i » -„ ; ! m , 34 , a », ; , ;; R § ) r | , - � ; _;@ § ) a | f8 \ 2 | ` ” a 1; i , / Wexii)\ ) / igg.. $§ } z l� � a, � R ! ! !/3 „ Exhibit B-2 Heritage Bay Community Development District Capital Improvement Revenue Refunding Bonds, Series 2018A-1 Capital Improvement Revenue Bonds,Series 2018A-2 PROPOSED Lien Roll PROPOSED PROPOSED Series 2014 Series 2014 Series 2018 Annual DS Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900069 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900085 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900108 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900124 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900140 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900166 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900182 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900205 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900221 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900247 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900263 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900289 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900302 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900328 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900344 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900360 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900386 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900409 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900425 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900441 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900467 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900483 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900506 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900522 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900548 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900564 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900580 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900603 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900629 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900645 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900661 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900687 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900700 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900726 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900742 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 6 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900768 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900784 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900807 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900823 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900849 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900865 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900881 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900904 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900920 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900946 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900962 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900988 5 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901000 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901026 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901042 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901068 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901084 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901107 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 1 76528901123 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901149 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901165 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901181 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901204 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901505 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901521 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901547 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901563 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901589 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901602 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901628 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901644 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901660 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901686 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901709 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901725 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901741 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901767 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901783 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901806 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901822 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901848 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901864 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901880 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901903 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 7 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901929 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901945 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901961 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528901987 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902009 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902025 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902041 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902067 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 . 76528902083 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902106 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902122 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902148 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902164 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902180 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902203 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902229 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902245 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902261 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902287 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902300 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902326 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902342 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902368 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902384 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902407 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902423 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902449 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902465 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902481 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902504 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902520 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902546 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902562 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902588 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902601 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902627 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902643 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902669 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528902685 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903024 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903040 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903066 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 7652.8903082 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903105 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 8 of 34 Parcel ID Annual DS PAR 0/S PAR 0/5 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903121 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903147 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903163 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903189 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903202 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903228 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903244 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903260 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903286 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903309 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903325 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903341 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903367 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903383 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903406 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903422 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903448 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903464 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903480 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903503 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903529 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903545 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903561 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903587 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 S 730.68 76528903600 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903626 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903642 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903668 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903684 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903707 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903723 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903749 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903765 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903781 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903804 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903820 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903846 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903862 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903888 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903901 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903927 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903943 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528903969 $ 703.18 $ 8,656.95 $ 10,630.78 $ 1,087.28 $ 730.68 76528903985 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 9 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904007 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904023 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904049 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904065 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904081 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904104 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904120 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904146 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904162 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904188 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528904201 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905022 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905048 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905064 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905080 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905103 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905129 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905145 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905161 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905187 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905200 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905226 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905242 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905268 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905284 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 , 76528905307 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905323 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905349 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905365 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905381 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905404 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905420 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905446 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905462 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905488 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905501 $ 703.18 5 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905527 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905543 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905569 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905585 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528905608 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906021 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906047 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906063 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 10 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906089 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906102 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906128 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906144 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906160 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906186 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906209 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906225 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906241 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906267 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906283 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906306 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906322 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906348 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906354 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906380 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906403 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906429 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906445 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906461 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906487 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906500 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906526 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906542 $ 703.18 $ 8,656.95 $ 10,630.28 S 1,087.28 $ 730.68 76528906568 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906584 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528906607 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908029 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908045 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908061 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908087 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908100 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908126 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908142 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908168 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908184 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908207 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908223 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908249 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908265 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908281 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908304 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908320 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908346 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 11 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908362 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908388 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908401 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908427 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908443 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908469 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908485 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908508 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908524 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908540 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908566 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908582 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908605 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908621 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908634 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908647 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908650 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908663 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908676 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908689 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908692 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908702 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908715 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908728 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908731 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908744 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908757 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908760 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908773 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908786 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908799 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908809 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908812 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908825 $ 703.18 $ 8,656.95 $ 10,630,28 $ 1,087.28 $ 730.68 76528908838 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908841 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908854 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908867 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908870 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908883 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908896 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908906 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528908919 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909028 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 12 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909044 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909060 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909086 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909109 $ 703.18 $ 8,655.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909125 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909141 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909167 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909183 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909206 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909222 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909248 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909264 $ 703:18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909280 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909303 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909329 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909345 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909361 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909387 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909400 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087,28 $ 730.68 76528909426 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909442 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909468 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909484 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909507 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909523 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909549 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909565 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909581 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909604 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909620 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909646 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909662 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909688 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909701 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909727 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909743 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909769 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909785 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909808 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909824 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909840 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909866 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909882 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909905 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 13 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909921 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909947 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909963 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528909989 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910004 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910020 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910046 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910062 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910088 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910101 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910127 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910143 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910169 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910185 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528910208 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911029 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911045 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911061 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911087 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911100 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911126 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911142 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911168 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911184 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911207 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911223 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911249 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911265 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911281 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911304 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911320 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911346 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911362 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911388 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911401 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911427 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911443 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911469 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911485 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911508 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911524 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911540 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911566 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911582 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 14 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911605 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911621 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911647 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911663 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911689 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911702 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911728 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911744 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911760 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911786 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911809 $ 703,18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911825 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911841 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911867 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911883 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911906 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911922 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911948 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911964 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528911980 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912002 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912028 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912044 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912060 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912086 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912109 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912125 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912141 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912167 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912183 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528912206 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913069 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913085 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913108 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913124 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913140 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913166 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913182 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913205 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913221 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913247 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913263 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 page 15 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913289 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913302 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913328 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913344 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913360 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913386 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913409 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 I 76528913425 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913441 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 • 76528913467 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913483 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913506 $ 703.18 $ 8,656.95 $ 10,630.28 S 1,087.28 S 730.68 76528913522 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913548 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913564 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913580 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528913603 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873400020 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400046 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400062 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400088 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400101 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400127 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400143 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400169 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 i 79873400185 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 • 79873400208 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400224 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400240 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400266 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400282 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400305 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400321 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400347 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400363 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400389 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400402 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400428 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400444 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400460 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400486 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400509 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400525 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400541 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 16 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873400567 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400583 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400606 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400622 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400648 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400664 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400680 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400703 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400729 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400745 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400761 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400787 $ 878.97 $ 10,821.19 5 14,562.31 $ 1,359.10 $ 913.35 79873400800 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400826 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400842 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400868 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400884 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400907 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400923 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400949 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400965 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873400981 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401003 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401029 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401045 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401061 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401087 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401100 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401126 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401142 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401168 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401184 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873401207 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402028 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402044 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402060 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402086 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402109 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402125 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402141 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402167 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402183 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402206 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402222 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 17 of 34 Parcel ID Annual DS PAR 0/S PAR 015 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873402248 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402264 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402280 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402303 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402329 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402345 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402361 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402387 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402400 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402426 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402442 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402468 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402484 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402507 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402523 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402549 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402565 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402581 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402604 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402620 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402646 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402662 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402688 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402701 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402727 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402743 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402769 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402785 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402808 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402824 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402840 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402866 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402882 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402905 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402921 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402947 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873402963 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403522 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403548 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403564 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403580 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403603 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403629 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403645 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 18 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873403661 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403687 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403700 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403726 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403742 $ 878.97 5 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403768 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403784 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403807 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403823 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359,10 $ 913.35 79873403849 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403865 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403881 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403904 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403920 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403946 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403962 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873403988 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873404000 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873404026 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873404042 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873404068 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410023 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410049 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410065 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410081 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410104 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410120 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410146 $ 878.97 $ 10,821.19 $ 14,562,31 $ 1,359.10 $ 913.35 79873410162 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410188 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410201 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410227 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410243 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410269 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410285 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410308 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410324 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410340 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410366 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410382 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410405 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410421 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410447 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410463 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 . page 19 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873410489 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410502 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410528 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410544 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410560 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410586 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410609 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410625 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410641 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410667 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410683 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410706 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410722 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410748 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410764 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410780 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410803 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410829 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410845 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410861 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410887 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410900 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410926 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410942 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873410968 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411022 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411048 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411064 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411080 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411103 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411129 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411145 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411161 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411187 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411200 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411226 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411242 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411268 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411284 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 I 79873411307 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411323 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411349 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411365 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411381 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 20 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873411404 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411420 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411446 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411462 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411488 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411501 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411527 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411543 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411569 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411585 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411608 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411624 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411640 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411666 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411682 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411705 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411721 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411747 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411763 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411789 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411802 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411828 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411844 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 I 79873411860 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411886 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411909 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411925 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411941 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873411967 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420026 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420042 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420068 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420084 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420107 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420123 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420149 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420165 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420181 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420204 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420220 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420246 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420262 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420288 $ 878.97 $ 10,811.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420301 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 21 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873420327 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420343 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420369 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420385 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420408 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420424 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420440 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420466 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420482 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420628 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420644 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420660 $ 878.97 $ 10,821.19 $ 14,562.31 5 1,359.10 $ 913.35 79873420686 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420709 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359,10 $ 913.35 79873420725 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420741 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420767 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420783 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420806 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420822 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420848 $ 878.97 $ 10,821.19 $ 14,562,31 $ 1,359.10 $ 913.35 79873420864 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420880 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420903 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420929 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420945 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420961 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873420987 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421009 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421025 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421041 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421067 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421083 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421106 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421122 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421148 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421164 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421180 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421203 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421229 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421245 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421261 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421287 $ 878.97 $ 10,871..19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421300 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 22 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873421326 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421342 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421368 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421384 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421407 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421423 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421449 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421465 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421481 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421504 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421520 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421546 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421562 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421588 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421601 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421627 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421643 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421669 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421685 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421708 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421724 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421740 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421766 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873421782 $ 878.97 $ 10,821.19 $ 14,562,31 $ 1,359.10 $ 913.35 79873421805 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428002 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428028 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428044 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428060 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428086 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428109 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428125 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428141 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428167 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428183 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428206 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428222 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428248 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428264 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428280 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428303 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 • 79873428329 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428345 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428361 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 page 23 of 34 Parcel ID Annual DS PAR 0/S PAR Of S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 79873428387 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428400 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428426 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428442 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428468 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428484 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428507 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428523 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428549 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428565 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428581 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428604 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428620 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428646 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428662 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428688 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428701 $ 878.97 $ 10,821.19 $ 14,562,31 $ 1,359.10 $ 913.35 79873428727 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428743 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428769 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428785 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428808 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428824 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428840 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428866 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428882 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428905 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428921 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 79873428947 $ 878.97 $ 10,821.19 $ 14,562.31 $ 1,359.10 $ 913.35 26145000020 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000046 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000062 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000088 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000101 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000127 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000143 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000169 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000185 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000208 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000224 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000240 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000266 $ 1,054.76 $ 12,985.42 $ 16,370,24 $ 1,630.92 $ 1,096.02 26145000282 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000305 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 page 24 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 26145000321 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000347 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000363 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000389 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000402 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000428 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000444 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000460 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000486 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000509 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000525 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000541 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000567 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000583 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000606 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000622 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000648 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000664 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000680 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000703 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000729 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000923 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000949 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000965 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145000981 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001003 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001029 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001045 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001061 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001087 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001100 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001126 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001142 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001168 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001184 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001207 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001223 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001249 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001265 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001281 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001304 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001320 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001346 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001362 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 page 25 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 26145001388 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001401 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001427 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001443 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001469 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001485 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001508 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001524 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001540 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001566 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001582 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001605 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001621 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001647 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001663 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001689 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001702 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001728 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001744 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001760 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001786 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001809 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001825 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001841 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001867 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001883 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001906 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001922 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001948 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001964 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145001980 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002002 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002028 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002044 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002060 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002086 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002109 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002125 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002141 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002167 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002183 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002206 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002222 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1.,096.02 26145002248 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 page 26 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 26145002264 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,095.02 26145002280 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002303 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002329 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002345 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002361 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002387 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002400 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002426 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002442 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002468 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002484 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002507 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002523 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002549 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002565 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002581 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002604 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002620 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002646 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145002662 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003027 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003043 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003069 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003085 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003108 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003124 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003140 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003166 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003182 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003205 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003221 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003247 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003263 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003289 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003302 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003328 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003344 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003360 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003386 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003409 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003425 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003441 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003467 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 page 27 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630,28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 26145003483 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003506 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 S 1,096.02 26145003522 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003548 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003564 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003580 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003603 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003629 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003645 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003661 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003687 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003700 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003726 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003742 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003768 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003784 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003807 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003823 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003849 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003865 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003881 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003904 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003920 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003946 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003962 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145003988 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004000 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004026 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004042 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004068 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004084 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004107 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004123 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004149 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004165 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004181 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 26145004204 $ 1,054.76 $ 12,985.42 $ 16,370.24 $ 1,630.92 $ 1,096.02 49660078789 $ 1,494.25 $ 18,396.02 S 25,047.23 $ 2,310.47 $ 1,552.69 49660078802 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078828 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078844 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078860 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078886 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078909 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 page 28 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 49660078925 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078941 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078967 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660078983 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079005 $ 1,494.25 5 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079021 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079047 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079063 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079089 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079102 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079128 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079144 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079160 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079186 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079209 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079225 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079241 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079445 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079461 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079487 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079500 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079526 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079542 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079568 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079801 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079827 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079843 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079869 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ .1,552.69 49660079885 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079908 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079924 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079940 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079966 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660079982 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660080007 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660080023 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660080049 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660080065 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660080081 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660080104 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087165 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087181 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087204 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087220 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 page 29 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 49660087246 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087262 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087288 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087301 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087327 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087343 $ 1,494.25 5 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087369 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087385 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087408 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087424 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087440 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087466 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087482 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087505 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087521 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087547 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087563 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087589 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087602 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087628 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087644 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087660 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087686 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087709 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087725 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087741 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087767 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087783 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087806 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087822 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087848 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087864 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087880 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087903 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087929 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087945 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087961 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660087987 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088009 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088025 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088041 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088067 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088083 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088106 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 page 30 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 49660088122 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088148 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088164 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088180 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088203 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088229 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088245 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088261 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088287 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088300 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088326 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088342 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088368 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088384 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088407 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088423 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088449 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088465 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088481 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088504 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088520 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088546 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088562 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660088588 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090026 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090042 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090068 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090084 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090107 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090123 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090149 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090165 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090181 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090204 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090220 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090246 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090262 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090288 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090301 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090327 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090343 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090369 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090385 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 49660090408 $ 1,494.25 $ 18,396.02 $ 25,047.23 $ 2,310.47 $ 1,552.69 page 31 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 24171000067 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000083 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000106 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000122 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000148 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000164 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000180 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000203 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000229 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000245 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000261 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000287 $ 2,362.85 $ 29,089.52 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000300 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000326 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000342 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000368 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000384 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000407 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000423 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000449 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000465 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000481 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000504 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000520 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000546 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000562 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000588 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000601 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000627 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000643 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000669 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000685 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000708 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000724 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000740 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000766 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000782 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000805 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000821 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000847 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000863 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000889 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000902 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000928 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 page 32 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 24171000944 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000960 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171000986 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001008 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001024 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001040 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001066 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001082 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001105 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 24171001121 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061026 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061042 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061068 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061084 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061107 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 5 2,455.27 49660061123 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061149 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061165 $ 2,362.85 $ 29,089.62 $ 39,607,18 $ 3,653.54 $ 2,455.27 49660061181 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061204 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455,27 49660061220 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061246 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061262 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061288 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061301 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061327 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061343 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061369 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061385 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061408 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061424 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061440 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061466 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061482 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061505 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061521 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660061547 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093023 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093049 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093065 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093081 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093104 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093120 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 7,455.27 49660093146 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 page 33 of 34 Parcel ID Annual DS PAR 0/S PAR 0/S 2018-2029 2030-2036 76528900027 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 76528900043 $ 703.18 $ 8,656.95 $ 10,630.28 $ 1,087.28 $ 730.68 49660093162 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093188 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093201 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093227 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093243 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093269 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660093285 $ 2,362.85 $ 29,089.62 $ 39,607.18 $ 3,653.54 $ 2,455.27 49660078187 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078200 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078226 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078242 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078268 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078284 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078307 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078323 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078349 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078365 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078501 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078527 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078543 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078569 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946,39 $ 2,652.08 49660078585 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078608 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078747 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 49660078763 $ 2,552.25 $ 31,421.33 $ 44,128.91 $ 3,946.39 $ 2,652.08 rounding $ 1.76 -2.56 $1,308,563.92 $16,110,000.00 $21,135,000.00 $2,023,351.35 $1,359,743.24 page 34 of 34 RESOLUTION NO.2018-2 A RESOLUTION OF THE BOARD OF SUPERVISORS OF HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT RELATING TO THE REFUNDING OF THE HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT CAPITAL IMPROVEMENT REVENUE REFUNDING BONDS,SERIES 2014; DECLARING SPECIAL ASSESSMENTS; INDICATING THE LOCATION, NATURE AND ESTIMATED COST OF THOSE IMPROVEMENTS WHICH COST IS TO BE DEFRAYED IN WHOLE OR IN PART BY THE SPECIAL ASSESSMENTS; PROVIDING THE PORTION OF THE ESTIMATED COST OF THE IMPROVEMENTS TO BE DEFRAYED IN WHOLE OR IN PART BY THE SPECIAL ASSESSMENTS; PROVIDING THE MANNER IN WHICH SUCH SPECIAL ASSESSMENTS SHALL BE MADE;PROVIDING WHEN SUCH SPECIAL ASSESSMENTS SHALL BE MADE; DESIGNATING LANDS UPON WHICH THE SPECIAL ASSESSMENTS SHALL BE LEVIED; PROVIDING FOR AN ASSESSMENT PLAT; ADOPTING A PRELIMINARY ASSESSMENT ROLL; PROVIDING FOR A PUBLIC HEARING TO CONSIDER THE ADVISABILITY AND PROPRIETY OF SAID ASSESSMENTS AND THE RELATED IMPROVEMENTS; PROVIDING FOR NOTICE OF SAID PUBLIC HEARING; PROVIDING FOR PUBLICATION OF THIS RESOLUTION; PROVIDING FOR CONFLICTS, PROVIDING FOR SEVERABILITY AND PROVIDING AN EFFECTIVE DATE. WHEREAS, Heritage Bay Community Development District (the "District") is a local unit of special-purpose government organized and existing in accordance with Chapter 190, Florida Statutes, as amended(the Uniform Community Development District Act of 1980) (the "Act"),created by Ordinance No. 05-24 of the Board of County Commissioners of Collier County,Florida, effective on May 31, 2005; and WHEREAS, the Board of Supervisors (the "Board") of the District previously authorized and approved the issuance of the District's$20,125,000.00 Capital Improvement Revenue Bonds,Series 2005 (the "Series 2005 Bonds") for the purpose of constructing certain public infrastructure and other public infrastructure improvements (collectively, the"2005 Project"). The 2005 Project was originally described and detailed in that certain Engineer's Report for the Heritage Bay Community Development District prepared by Wilson Miller and dated July 22, 2005, as supplemented (the "Original Engineer's Report"). The plans and specifications for the 2005 Project are a part of the District's records, as approved by the Board in resolutions adopted by the Board in connection therewith. A copy of the Original Engineer's Report is incorporated herein by reference and maintained on file at the offices of Inframark,LLC,210 N. University Drive,Suite 702,Coral Springs,FL 33701 (the"District Manager's Office");and WHEREAS, a portion of the 2005 Project was previously constructed with the proceeds from the sale of the Series 2005 Bonds pursuant to provisions of Chapter 190,Florida Statutes;and WHEREAS, the Board previously determined that it was in the best interest of the District to defray the cost of the construction of all or a portion of the 2005 Project by levying special assessments against the certain lots and lands located within the District which are specifically benefited thereby,to pay 1 Resolution 2018-2 Heritage Bay Community Development District Declaring Special Assessments installments of principal and interest as the same become due on the Series 2005 Bonds (the"Series 2005 Assessments"); and WHEREAS,in levying the Series 2005 Assessments,the Board previously adopted,in accordance with Florida law,Resolution Nos.2005-17,2005-18 and 2005-21(the"Original Assessment Resolutions"); and WHEREAS, the Board further determined in the Original Assessment Resolutions that benefits will accrue to the lots and land improved,the amount of those benefits,and that the Series 2005 Assessments would be made in proportion to the benefits received as set forth in that certain Adopted Master Assessment Methodology for Heritage Bay Community Development District prepared by Fishkind&Associates,Inc. and dated September 22, 2005, as supplemented by that certain Supplemental Master Assessment Methodology for Heritage Bay Community Development District prepared by Fishkind&Associates,Inc. and dated November 8,2005 (collectively,the"Original Methodology Report"); and WHEREAS, the Board previously authorized and approved the issuance of the District's $17,490,000.00 Capital Improvement Revenue Refunding Bonds, Series 2014 (the "Series 2014 Bonds") for the purpose of refunding the then-outstanding Series 2005 Bonds in order to take advantage of lower interest rates;and WHEREAS, on or about September 12, 2014 and following the issuance by the District of the Series 2014 Bonds, all of the outstanding Series 2005 Bonds were repaid and are no longer outstanding; and WHEREAS, in connection with the issuance of the Series 2014 Bonds to refund the outstanding Series 2005 Bonds, the Board adopted Resolution No. 2014-1I (the "Supplemental Assessment Resolution") to modify and reallocate the Series 2005 Assessments (which Series 2005 Assessments had been previously adopted and levied pursuant to the Assessment Resolutions and had been originally allocated for the Series 2005 Project pursuant to the Original Methodology Report)in the manner outlined in the Heritage Bay Community Development District Assessment Allocation Report for the Capital Improvement Revenue Refunding Bonds,Series 2014 prepared by Severn Trent Services and dated August 11,2014(the"Series 2014 Supplemental Assessment Report"). (The Series 2005 Assessments,as modified pursuant to the Supplemental Assessment Resolution, are hereinafter referred to as the "Modified Series 2005 Assessments"); and WHEREAS, the Board has determined it to he advantageous for the District to potentially issue refunding bonds in one or more series(collectively,the"Series 2018 Bonds")for the purpose of refunding the outstanding Series 2014 Bonds in order to take advantage of potential cost and/or interest rate savings and constructing, acquiring and/or improving certain public improvements, including certain stormwater management improvements and refunding a 2015 loan from Valley National Bank (formerly CNL Bank) for retaining wall improvements (the "St plle_mental Project") as set forth in that certain Supplemental Engineer's Report for Heritage Bay CDD prepared by CPH, Inc. and dated January 19, 2018 (the "Supplemental Engineer's Report"),a copy of which is attached hereto and made a part hereof as Exhibit "A"and maintained on file at the offices of CPH,Inc.,2216 Altamont Ave.,Fort Myers,FL 33901 ("District Engineer's Office")and the District Manager's Office;and WHEREAS, the Board finds that it is in the best interest of the District to pay all or a portion of the cost of the 2005 Project and the Supplemental Project by imposing, levying, and collecting special assessments pursuant to Chapters 170, 190 and 197,Florida Statutes(the"Assessments");and 2 Resolution 2018-2 Heritage Bay Community Development District Declaring Special Assessments WHEREAS, notwithstanding the District's adoption of this Resolution to begin the process of levying the Assessments,the Modified Series 2005 Assessments proposed to be restructured shall remain valid and binding until such time as the District finalizes the levy of the Assessments and issues the Series 2018 Bonds(which may be issued in multiple series)to be secured by the Assessments; and WHEREAS, the District is empowered by Chapters 190 and 170, Florida Statutes to issue the Series 2018 Bonds,to continue implementation of the 2005 Project,to undertake the Supplemental Project, to levy the Assessments upon the lots and land located in the District which are specifically benefited by the 2005 Project and the Supplemental Project,to pay principal and interest due with respect to the Series 2018 Bonds,and to refund the outstanding Series 2014 Bonds;and WHEREAS, the Board finds that it is in the best interest of the District to pay all or a portion of the cost of the 2005 Project and the Supplemental Project by imposing, levying, and collecting the Assessments pursuant to Chapters 170, 190 and 197,Florida Statutes;and WHEREAS, the District hereby determines that benefits will accrue to the property improved,the amount of those benefits, and that the Assessments will be made in proportion to the benefits received as set forth in the Original Methodology Report, as supplemented by the Series 2014 Supplemental Assessment Report, and as further supplemented and amended by that certain Heritage Bay Community Development District Assessment Allocation Report for Capital Improvement Revenue Refunding Bonds, Series 2018A-1 and Capital Tmprovement Revenue Bonds, Series 2018A-2 prepared by Inframark, LLC and dated January 19, 2018 (the "Series 2018 Supplemental Assessment Report"). The Series 2018 Supplemental Assessment Report is on file at the District Manager's Office and is attached hereto and incorporated herein as Exhibit"B"to this Resolution. (The Original Methodology Report,as supplemented by the Series 2014 Supplemental Assessment Report, and as further supplemented and amended by the Series 2018 Supplemental Assessment Report are sometimes collectively referred to herein as the "Assessment Methodology Report");and WHEREAS,the District hereby determines that the Assessments to be levied will not exceed the benefits to the lots and land benefited by the 2005 Project and the Supplemental Project. NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT THAT: Section 1. The foregoing recitals are hereby incorporated as the findings of the Board. Section 2. The Assessments shall be levied to defray all or a portion of the cost of the Supplemental Project and the cost of the refunding the outstanding Series 2014 Bonds,which Series 2014 Bonds refunded the Series 2005 Bonds, which Series 2005 Bonds were issued for purposes of acquiring and/or constructing all or a portion of the 2005 Project. Section 3. The nature and general location of, and plans and specifications for, the 2005 Project and the Supplemental Project are described in the Engineer's Report and Supplemental Engineer's Report,respectively, maintained on file at the District Manager's Office. Section 4. The total cost of the 2005 Project was$34,687,000.00. The total estimated cost of the Supplemental Project and the refunding of the Series 2014 Bonds relating to the 2005 Project is approximately$21,135,000.00(the"Estimated Cost"). 3 Resolution 2018-2 Heritage Bay Community Development District Declaring Special Assessments Section 5. The Assessments will defray approximately $21,135,000.00 in bonded indebtedness which includes, without limitation, the Estimated Cost, plus financing related costs and expenses,capitalized interest,a debt service reserve and contingency,applicable. Section 6. The manner in which the Assessments shall be apportioned and paid is set forth in the Assessment Methodology Report,subject to provisions for supplemental assessment resolutions. The Assessment Methodology Report is also available at the District Manager's Office. Section 7. The Assessments shall be levied within the District in accordance with the Assessment Methodology Report on certain lots and lands,which are adjoining and contiguous or bounding and abutting upon the 2005 Project and the Supplemental Project or specially benefited thereby and further designated by the assessment plat hereinafter provided for. Said Assessment shall take into account any lots or land for which the Modified Series 2005 Assessments securing the Series 2014 Bonds have been prepaid in full, if any. Section 8. There is on file at the District Manager's Office, an assessment plat showing the area to be assessed,with the plans and specifications describing the 2005 Project,the Supplemental Project and the Estimated Cost,all of which shall be open to inspection by the public. Section 9. The District Manager has caused to be made a preliminary assessment roll,a copy of which is attached to the Series 2018 Supplemental Assessment Report, in accordance with the method of assessment described in the Assessment Methodology Report, which shows the lots and land assessed, the amount of benefit to and the Assessment against each lot or parcel of land and the number of annual installments into which such Assessment may be divided, which is hereby adopted and approved as the District's preliminary assessment roll. Section 10. Commencing with the year in which the Assessments are certified to the Collier County Tax Collector for collection,the Assessments shall be paid in not more than nineteen (19)annual installments or the maximum period of time permitted by law then in effect,which installments shall include principal and interest as calculated in accordance with the Assessment Methodology Report. The Assessments shall he payable at the same time and in the same manner as are ad-valorem taxes and as prescribed in Chapter 197, Florida Statutes; provided, however, that in the event the uniform non ad- valorem assessment method of collecting the Assessments is not available to the District in any year,or the District otherwise determines not to utilize the provisions of Chapter 197,Florida Statutes,the Assessments may be collected as is otherwise permitted by law. Section 11. The Board shall adopt a subsequent resolution to fix a time and place at which the owners of lots and land to be assessed or any other persons interested therein may appear before the Board and be heard as to the propriety and advisability of the Assessments,the 2005 Project and the Supplemental Project,the cost thereof,the manner of payment therefore,or the amount thereof to be assessed against each property as improved;and to authorize such notice and publications of same as may be required by Chapter 170,Florida Statutes, or other applicable law. Section 12. The District Manager is hereby directed to cause this resolution to be published twice(once a week for two(2) weeks) in a newspaper of general circulation within Collier County and to provide mailed notices to the owners of the property subject to the proposed Assessments and such other notice as may be required by law or deemed in the best interest of the District. 4 Resolution 2018-2 Heritage Bay Community Development District Declaring Special Assessments Section 13. If any one of the covenants, agreements or provisions herein contained shall be held contrary to any express provision of law or contract to the policy of express law, but not expressly prohibited or against public policy,or shall for any reason whatsoever be held invalid,then such covenants, agreements or provisions shall be null and void and shall be deemed separable from the remaining covenants,agreements or provisions and shall in no way effect the validity of the other provisions hereof. Section 14. All resolutions or parts thereof in conflict herewith are, to the extent of such conflict,superseded and repealed. Section 15. This Resolution shall become effective upon its adoption. PASSED AND ADOPTED this 19th day of January,2018. HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT ATTEST: �� /. _,-moi . `'� Ju �t airc ofSecretary Edwin Hubbard,Chairman 5 RESOLUTION NO. 2018-3 A RESOLUTION OF THE BOARD OF SUPERVISORS OF HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT SETTING A PUBLIC HEARING TO BE HELD ON MARCH 19, 2018 AT 9:00 A.M.AT THE HERITAGE BAY CLUBHOUSE,10154 HERITAGE BAY BOULEVARD, NAPLES, FL 34120, FOR THE PURPOSE OF HEARING PUBLIC COMMENT ON IMPOSING SPECIAL ASSESSMENTS ON CERTAIN PROPERTY WITHIN THE DISTRICT GENERALLY DESCRIBED AS THE HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT IN ACCORDANCE WITH CHAPTERS 170, 190 AND 197,FLORIDA STATUTES; PROVIDING FOR CONFLICTS, PROVIDING FOR SEVERABILITY AND PROVIDING AN EFFECTIVE DATE. WHEREAS, the Board of Supervisors of Heritage Bay Community Development District ("Board")has previously adopted Resolution No. 2018-2 entitled: A RESOLUTION OF THE BOARD OF SUPERVISORS OF HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT RELATING TO THE REFUNDING OF THE HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT CAPITAL IMPROVEMENT REVENUE REFUNDING BONDS,SERIES 2014; DECLARING SPECIAL ASSESSMENTS; INDICATING THE LOCATION, NATURE AND ESTIMATED COST OF THOSE IMPROVEMENTS WHICH COST IS TO BE DEFRAYED IN WHOLE OR IN PART BY THE SPECIAL ASSESSMENTS; PROVIDING THE PORTION OF THE ESTIMATED COST OF THE IMPROVEMENTS TO BE DEFRAYED IN WHOLE OR IN PART BY THE SPECIAL ASSESSMENTS; PROVIDING THE MANNER IN WHICH SUCH SPECIAL ASSESSMENTS SHALL BE MADE;PROVIDING WHEN SUCH SPECIAL ASSESSMENTS SHALL BE MADE;DESIGNATING LANDS UPON WHICH THE SPECIAL ASSESSMENTS SHALL BE LEVIED; PROVIDING FOR AN ASSESSMENT PLAT; ADOPTING A PRELIMINARY ASSESSMENT ROLL; PROVIDING FOR A PUBLIC HEARING TO CONSIDER THE ADVISABILITY AND PROPRIETY OF SAID ASSESSMENTS AND THE RELATED IMPROVEMENTS; PROVIDING FOR NOTICE OF SAID PUBLIC HEARING; PROVIDING FOR PUBLICATION OF THIS RESOLUTION; PROVIDING FOR CONFLICTS, PROVIDING FOR SEVERABILITY AND PROVIDING AN EFFECTIVE DATE. WHEREAS, in accordance with Resolution No. 2018-2 a preliminary assessment roll has been prepared and all other conditions precedent set forth in Chapters 170, 190 and 197,Florida Statutes to the holding of the aforementioned public hearing have been satisfied,and the roll and related'documents are 1 Resolution 2018-3 Heritage Bay Community Development District Setting Public Hearing available for public inspection at the offices of the District Manager at Inframark,LLC,210 N.University Drive,Suite 702,Coral Springs,FL 33701 ("District Manager's Office"). NOW THEREFORE BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT: Section 1. There is hereby declared a public hearing to be held on March 19, 2018 at 9:00 a.m.,at the Heritage Bay Clubhouse, 10154 Heritage Bay Boulevard,Naples,FL 34120 for the purpose of hearing comment and objections to the proposed special assessment program for community improvements as identified in the preliminary assessment roll,a copy of which is on file at the District Manager's Office. Said preliminary assessment roll indicates the areas to be improved,description of the project for which assessment are to be made and the amount expected to be assessed to each benefited piece or parcel of property. Affected parties may appear at that hearing or submit their comments in writing prior to the meeting and submit same to the office of the District Manager at Inframark,LLC,210 N.University Drive, Suite 702,Coral Springs,FL 33701. Section 2. Notice of said hearing shall be advertised in accordance with Chapters 170, 190 and 197 Florida Statutes,and the District Manager is hereby authorized and directed to place said notice in a newspaper of general circulation published within Collier County (by two publications one week apart with the last publication at least one week prior to the date of the hearing established herein). The District Manager shall file a publisher's affidavit with the District Secretary verifying such publication of notice. The District Manager is further authorized and directed to give(30)thirty days written notice by mail of the time and place of this hearing to the owners of all property to be assessed and include in such notice the amount of the assessment for each such property owner,a description of the areas to be improved and notice that information concerning all assessments may be ascertained at the District Manager's Office. The District Manager shall file proof of such mailing by affidavit with the District Secretary. Section 3. If any one of the covenants, agreements or provisions herein contained shall be held contrary to any express provision of law or contract to the policy of express law, but not expressly prohibited or against public policy,or shall for any reason whatsoever be held invalid,then such covenants, agreements or provisions shall be null and void and shall be deemed separable from the remaining covenants,agreements or provisions and shall in no way effect the validity of the other provisions hereof. Section 4. All resolutions or parts thereof in conflict herewith are, to the extent of such conflict,superseded and repealed. 2 Resolution 2018-3 Heritage Bay Community Development District Setting Public Hearing Section 5. This Resolution shall become effective upon its adoption. PASSED AND ADOPTED this 19th day of January,2018. HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT ATTEST: ` f q 1 C _ Just' Faircloth,Secretary Edwin Hubbard,Chair I 3 HERITAGE BAY COMMUNITY DEVELOPMENT DISTRICT CAPITAL IMPROVEMENT REVENUE REFUNDING BONDS,SERIES 2018A-1 CAPITAL IMPROVEMENT REVENUE BONDS, SERIES 2018A-2 TRANSACTION SUMMARY The Heritage Bay Community Development District ("District") is seeking a credit rating for its proposed$20,400,000 Capital Improvement and Refunding Bonds,Series 2018 A-1 and A-2(the "Bonds"). The Series 2018 Bonds will be secured by a single assessment on all the residential units in the District. The District plans to issue the Series 2018A-1 Bonds to refund and restructure its Series 2014 Bonds, currently outstanding in the par amount of $16,110,000. The Series 2014 Bonds were placed with a bank and are not rated. The District plans to issue the Series 2018A-2 Bonds to provide funding for improvements to the District's-stormsvater,;system and retire a small commercial bank loan. Outstanding Debt of the District The District's only debt secured by debt assessments is its Series 2014 Bonds,of which$16,110,000 are currently outstanding. The Series 2014 Bonds refunded the Series 2005 Bonds originally issued to fund infrastructure development for the District. The Series 2014 Bonds will be refunded by the Series 2018A-1 Bonds.- - In addition the Series 2014;Bonds, the District has an approximately $80,000 loan secured by operating assessments witha local_bank (the"Series-2015 Bonds"): This operating loan funded improvements to the bridge retaining walls and will be refunded by the Series 2018A-2 Bonds and is not secured by a debt assessment. Upon issuance,the Series 2018 Bonds'will represent the only outstanding debt of the District. Overview of the District The District is a fully built-out gated resort golf course residential development consisting of 1,250 residential units consisting of- single family and 826-multifamily units consisting of the following: I i 56 Product Type Number Average Market Value(1) Executive Single,Family 139 $436,792 Classics Single Family 95 $576,542 Classics II Single Family 18 $593,771 Coach Single Family f L1( 184 $312,128 2 Story (Veranda) Cef d ,/V1 F 364 $243,403 4 Story (Terrace) Conte ,4.4 f' 450 $171,752 (1) Source:2018 Tax Roll The District is located in unincorporated Collier County approximately 13 miles northeast of Naples,11 miles east of the Gulf of Mexico and five miles east of Interstate 75 on Immokalee Road Heritage Bay Community Development District 1 For 2018 the Community had the following Master HOA fee schedule in effect. Annual Dues(Heritage Bay Golf and Country Club) $4,121 New Capital Dues 15 Reserve Dues 744 Cable Dues (Basic Cable) 691 Umbrella Dues (for HB Master Association) 25 Total Master Association(1) $5,596 Per Month(1) $466.33 (1) Does not include annual dues for sub-associations Sub-Association Fees Local Economy The Community is located in Collier County'on Florida's southwest coast. According to the Florida Office of Economic and Demographic Research, Collier County has an estimated population in 2017 of 357,470. This represents an 11.2%growth since 2010, compared to 9.0% growth state-wide. The demographic data shows that compared to the_State of Florida, Collier County is growing faster,is older and wealthier. Based on the 2010 Census,26.4%of Collier County's residents were over 65 years of age, compared to 17.3% for the State. Percaprta income in Collier County is estimated to be $84,101 for 2016,compared 16$45,953 for the State. Median Family Income is estimated to be$69,107 compared to$59,139 state-wide. The largest employment sectors'are Leisure & Hospitality (19.4% of all employment), Trade, Transportation and .Utilities (18..,8%), Education &-Health Services (14.7%), Professional & Business Services (11.2%)and Construction(10.4%). Overlapping GO Debt There is no overlapping general obligation on the District as neither Collier County nor the School District of Collier County have any general obligation debt applicable to the District. Prior Performance The District has not defaulted or restructured any of its prior debt. Overview of the Refunding/Restructuring(Series 2018A-1) The Series 2018A-1 Bonds are being issued to refund and restructure the District's outstanding Series 2014 Bonds. The Series 2014 Bonds were issued to refund the Series 2005 Bonds originally issued to fund infrastructure development for the District. The Series 2005 Bonds were scheduled to mature on May 1,2036. The Series 2014 Bonds were privately placed with a commercial bank and were structured with a fifteen year maturity of May 1,2029 in order to confirm with the bank's lending guidelines. The Heritage Bay Community Development District 3 with a total cost of$1,314,480,and 2,982 linear feet of emergency repair due to damage caused by Hurricane Irma and modifications to existing control structures fora total cost of$1,755,430. NON-ROUTINE LONG TERM MAINTENANCE • Construction&Materials-$1,314,480 • Professional Services&Permitting-$43,350 EMERGENCY REPAIRS • Construction&Materials-$1,717,180 • Professional Services&Permitting-$105,450 CONTROL STRUCTURE MODIFICATION • Construction&Materials-$38.250 • Professional Services &Permitting $21,450 BRIDGE WALL REPAIRS • Total Cost-$286,372 (funded with Series 2015 Loan) Contingency(10%)-$352,653 Total-$3,879,185 As part of the 2018 Project,the District will also repay a small bank loan of approximately$80,000 (the"Series 2015 Loan'). Series 2015 Loan is secured by a pledge of operating assessments and was incurred to fund improvements to reconstruct bridge retaining walls. Proposed Debt Structure The Series 2018 Bonds will be issued in two series. The Series 2018A-1 Bonds will refund the Series 2014 Bonds and will mature on May 1,2036. The Series 2018A-2 Bonds will fund the new construction and will mature on May 1,2022. Aggregate debt service on the Series 2018 Bonds will be structured such that debt service will be level through May 1,2028 at approximately$1.7 million and ""then drop to Fstimated Series 2018 t)(ht Service approximately $1.2 million s,Jn1 ) annually through maturity. 2.ax�•0� 1,SC0,0 Pledged Revenues consisting of 1,ov0000 Special Assessments and all 1,`")'" funds and accounts except for 12m" the Rebate Fund, including, but ,o 0 not limited to, the rights to w0:000 payment and enforcement of E"11-u"" rights and remedies under the 210'000 Indenture. S/1/tots 5 /1/20 2 0 /zozz snjzazn 5 /1/2m_e i/2C2a 5110a30 s/i/2raa' /1/20sL•V I/2030 ■Series 201SA-1 _Smrics 2018:1-2 Heritage Bay Community Development District 5 Concentration As a fully built-out residential community, there is very little concentration risk. The top ten taxpayers consist of any ten of the eighteen Classics II homes and represent 2.24% of total assessments. Owner Number of Units Total Assessments Percent of Total Bruce Michael Mazer Liv Trust 2 $5,964.01 0.29% Sacco Jr,George J. 2 $5,284.46 0.26% Nigro Family Partnership 2 __ $5,033.67 0.25% Morris,Joseph M. 2 -_ . $4,740.82 0.23% Ellen M.Bradley Rev Trust 2 $4,620.94 0.23% One of the Classics II Owners 1 ;, $3,946.39 0.20% One of the Classics II Owners 1 _„_$,3,946.39 0.20% ,a One of the Classics II Owners 1 ” $3,946.39 0.20% One of the Classics II Owners 1 $3,946.39 0.20% One of the Classics II Owners 1 = $3,946.39;:. 0.20% Total $41,190.54 2.24% The Community does have a significant number of residences which appear to be treated as second homes or vacation homes. According to`the PropertyTax,Roll,847 units have a mailing address other than Naples Florida. This represents`approxinely 2/3 of the units in the Community.Second home ownership appears to l e toncenlrated in the condominium units. In reviewing the PropertyTax Roll,Most units appear to be owned by individuals or family trusts. There does not appear to beany . bank owned units The percentage of assessments byproduct type is shown below: Total Maximum Maximum Maximum Percent of Principal ; Annual Number Annual Annual Product Type Assessment Assessment of Units Assessments Assessments Classics 538,16319 '° $3,653.54 95 $347,086.30 17.2% Classics II $41,222.20 $3,946.39 18 $71,035.02 3.5% Coach $17,035.80 $1,630.92 184 $300,089.28 14.8% Executive $24,134.07 $2,310.47 139 $321,155.33 15.9% Four Story $11,357.38 $1,087.28 450 $489,276.00 24.2% Two Story $14,196.51 $1,359.10 364 $494,712.40 24.5% 1,250 $2,023,354 i Heritage Bay Community Development District 7 Attachments 1 'Perm Sheet 2 Cash Flows 3 Draft Engineer's Rep 6 ort 4 Draft Assessment Methodology Report 5 2018 Master Tax Roll Adopted Budget FY2018 7 Adopted Budget FY2017 8 AdoBudget FY2016 Audit FY2016pted 190 Au __ 11 Auditdit FY2014FY2015 12 Series 2014 2nd Supplemental Trust Indenture 13 Working Group Distribution List i 1 Heritage Bay Community Development District 9 January 4,2018 Heritage Bay COMMUNITY DEVELOPMENT DISTRICT The Board of Supervisors for the Heritage Bay Community Development District(CDD) have a vacancy for a Board member. The position is for Seat 3 and the term expires in November 2020. Interested candidates must be a qualified elector for the District. A qualified elector is any person at least 18 years of age who is a citizen of the United States,a legal resident of the State of Florida and of Heritage Bay, and who is registered to vote with the Collier County Supervisor of Elections. Please send a letter of interest with qualifications and why you would like to serve on the Heritage Bay CDD Board of Supervisors to Justin Faircloth,District Manager at justin.faircloth@inframark.com no later than Friday January 19. As always,all homeowners are encouraged to visit our CDD website to learn of such things as our purpose and responsibilities as well as to view our meeting minutes,projects&reports,and financials. Please visit Heritagebavcdd.com if interested. Applicants will be considered at the February 1,2018 Heritage Bay CDD meeting at 9:00 AM at the Heritage Bay Clubhouse, 10154 Heritage Bay Boulevard, Naples Florida. 10468 Heritage Bay Blvd. Naples,Fl 34120 January 12,2018 Mr.Edwin Hubbard,Chairman Heritage Bay Community Development District 10054 Heritage Bay Blvd. Naples,FL 34120: Dear Ed: Please accept this as my letter of resignation as a member of the Heritage Bay Community Development District Board of Supervisors,effective January 20,2018. Respectfully s bmitted L_ Philip J Magna Ila,E9. D.