All Four Sectors	
Net O&M Per Acre	$116.27	
Gross O&M Per Acre	$125.02	

Commercial O&M Per EDU:
1 EDU = 2500 square feet

Net O&M Gross O&M Waterbury (Neal Community)  $ 645.30	$	693.87

Series 2023 Net Annual	Net Annual		Series 2023 Gross	Gross	
	Debt Service	O&M		Annual Debt Service	Annual O&M	
Lot Size	Assessment	Assessment		Assessment	Assessment	

Central Park Series 2023 Bond FY2026 Assessments (10/1/25 - 9/30/26)

45'	$574.32-$904.56	$	488.17	$617.55 - $972.64	$	524.91	
52'	$663.67- $956.00	$	488.17	$713.62 - $1,027.96	$	524.91	
57'	$587.38- $1,145.77	$	488.17	$631.59 - $1,232.01	$	524.91	
62'	$700.34 - $1,246.27	$	488.17	$753.05 - $1,340.08	$	524.91	
65'	$791.28 - $1,195.02	$	488.17	$850.84 - $1,284.97	$	524.91	
72'	$813.29 - $1,447.29	$	488.17	$874.50 - $1,556.23	$	524.91	
76'	$918.91 - $1,527.70	$	488.17	$988.07 - $1,642.69	$	524.91	

Central Park Series 2021 Bond FY2026 Assessments (10/1/25 - 9/30/26)

		Gross					
	2021A Net	Annual					
	Annual	Assessment	Net O&M	Gross O&M	
Lot Size	Assessment		Assessment	Assessment	
45	$	397.66	$	427.59	$	488.17	$	524.91	
52	$	459.52	$	494.11	$	488.17	$	524.91	
57	$	503.71	$	541.62	$	488.17	$	524.91	
65	$	574.40	$	617.63	$	488.17	$	524.91	
72	$	636.26	$	684.15	$	488.17	$	524.91	
76	$	671.58	$	722.13	$	488.17	$	524.91	

CCE Series 2020 Bond	
FY2026 Assessments (10/1/25 - 9/30/26)	
		Gross					
	Net Annual	Annual	Net O&M	Gross O&M	
Unit Type	Assessment	Assessment	Assessment	Assessment	
62' (76' - Haddington)	$	2,109.10	$	2,267.85	$	645.30	$	693.87	
76' Haddington	$	2,297.34	$	2,470.26	$	645.30	$	693.87	
62' Windy Hill	$	2,055.50	$	2,210.21	$	645.30	$	693.87	
45' Belleisle	$	439.19	$	472.25	$	645.30	$	693.87	
57' Belleisle	$	700.21	$	752.91	$	645.30	$	693.87	
57' Highlands	$	1,991.68	$	2,141.59	$	645.30	$	693.87	
90' Seacroft	$	2,984.57	$	3,209.21	$	645.30	$	693.87	
100' Seacroft	$	2,984.57	$	3,209.21	$	645.30	$	693.87	
76' Collingtree	$	2,472.00	$	2,658.06	$	645.30	$	693.87	
62' Collingtree	$	2,200.98	$	2,366.64	$	645.30	$	693.87	
57' Whittlebury	$	2,160.34	$	2,322.95	$	645.30	$	693.87	

CCE Series 2023 Bond	
FY2026 Assessments (10/1/25 - 9/30/26)	
Gross	
Net Annual	Annual	Net O&M	Gross O&M	
Unit Type	Assessment	Assessment	Assessment	Assessment	
Whittlebury 57'	$	1,852.96	$	1,992.43	$	645.30	$	693.87	
Collingtree 62'	$	1,887.80	$	2,029.89	$	645.30	$	693.87	
Prestbury 76'	$	2,120.27	$	2,279.86	$	645.30	$	693.87	
Prestbury 90'	$	2,407.24	$	2,588.43	$	645.30	$	693.87	
Clubside	$	750.69	$	807.19	$	645.30	$	693.87	
Hillside	$	1,635.65	$	1,758.76	$	645.30	$	693.87	

CCE Series 2014 Bond	
FY2026 Assessments (10/1/25 - 9/30/26)	
Gross	
Net Annual	Annual	Net O&M	Gross O&M	
Unit Type	Assessment	Assessment	Assessment	Assessment	
Hillside	$	2,358.69	$2,536.23	$	645.30	$	693.87	
Eaglescliffe 76'	$	3,057.58	$3,287.72	$	645.30	$	693.87	
Eaglescliffe 90'	$	3,471.38	$3,732.67	$	645.30	$	693.87	
Longcliffe 62'	$	2,722.29	$2,927.19	$	645.30	$	693.87	
Hawkstone 76'	$	3,057.58	$3,287.72	$	645.30	$	693.87	
Hawkstone 62'	$	2,722.29	$2,927.19	$	645.30	$	693.87	
Prestbury 76'	$	3,057.58	$3,287.72	$	645.30	$	693.87	

Unit Type	Belleisle Series 2021 Bond FY2026 Assessments (10/1/25 - 9/30/26)
Gross
Net Annual	Annual Assessment Assessment	

Net O&M Assessment	

Gross O&M Assessment	
45' Belleisle
57' Belleisle	$	528.70	$	568.49
$	552.70	$	594.30	$
$	645.30
645.30	$
$	693.87
693.87	

LWCNWS Series 2020 Bond FY2026 Assessments (10/1/25 - 9/30/26)

		Annual	Annual Assessment		
	Assessment (Net)		(Gross)	Net O&M	Gross O&M	
45' Esplanade	$	491.92	$	528.95	$ 458.17	$	492.66	
45'G Esplanade	$	953.70	$	1,025.48	$ 458.17	$	492.66	
52' Esplanade	$	1,031.37	$	1,109.00	$ 458.17	$	492.66	
52'G Esplanade	$	1,031.37	$	1,109.00	$ 458.17	$	492.66	
62' Esplanade	$	677.82	$	728.84	$ 458.17	$	492.66	
62'G Esplanade	$	1,107.43	$	1,190.79	$ 458.17	$	492.66	
76'G Esplanade	$	1,381.91	$	1,485.93	$ 458.17	$	492.66	
90' Esplanade	$	1,381.91	$	1,485.93	$ 458.17	$	492.66	
20TH Harmony	$	712.85	$	766.51	$ 229.09	$	246.33	
30TH Harmony	$	797.66	$	857.70	$ 229.09	$	246.33	
SF Harmony	$	935.31	$	1,005.71	$ 458.17	$	492.66	
65' Bridgewater	$	1,107.43	$	1,190.79	$ 458.17	$	492.66	
76' Bridgewater	$	1,381.91	$	1,485.93	$ 458.17	$	492.66	
MF Esplanade	$	568.38	$	611.16	$ 229.09	$	246.33	
MFG Esplanade	$	797.81	$	857.86	$ 229.09	$	246.33	

Lake Club 2021 Bond	
FY2026 Assessments (10/1/25 - 9/30/26)	
Net Annual Debt	
Service	Gross Annual	Net Annual O&M	Gross Annual	
Assessment	Debt Service	Assessments	O&M Assessments	
Villa	$	-	$	645.30	$	693.87	
Park	$	1,601.92	$	1,722.49	$	645.30	$	693.87	
Meadow	$	1,790.00	$	1,924.73	$	645.30	$	693.87	
Manor	$	2,153.75	$	2,315.86	$	645.30	$	693.87	
Estate	$	2,529.80	$	2,720.21	$	645.30	$	693.87	
Plantation	$	3,472.39	$	3,733.75	$	645.30	$	693.87	

Del Webb 2017 Bond
FY2026 Assessments (10/1/25 - 9/30/26)
	Net Annual Debt
Service Assessment	Gross Annual Debt Service	Net Annual O&M Assessments	Gross Annual
O&M Assessments	
42'	$	583.14	$	627.03	$	645.30	$	693.87	
52'	$	721.99	$	776.33	$	645.30	$	693.87	
66'	$	916.37	$	985.34	$	645.30	$	693.87	

LWCN 2015	Bond						
FY2026 Assessments (10/1/25 - 9/30/26)	
		Gross					
	Net Annual	Annual		Net O&M	Gross O&M		
Unit Type	Assessment	Assessment		Assessment Assessment	Total Gross	

SF (Savanna, Indigo, Mallory Park, Arbor Grande, Woodleaf Hammock)	$	1,277.87	$	1,374.05	$	458.17	$	492.66	$	1,866.71	
MF (Mallory Park, Arbor Grande, Woodleaf Hammock)	$	907.62	$	975.94	$	229.09	$	246.33	$	1,222.27	
SF (Meritage/Lennar Lots)	$	1,267.02	$	1,362.39	$	458.17	$	492.66	$	1,855.05	

	Net Annual Debt		FY 2026 Net	FY 2026 Gross	
	Service	Gross Annual	Annual O&M	Annual O&M	
Lot Size	Assessment	Debt Service	Assessments	Assessments	
45'	$	752.24	$	796.02	$	678.04	$	717.51	
52'	$	1,113.31	$	1,178.11	$	678.04	$	717.51	
65'	$	1,263.76	$	1,337.31	$	678.04	$	717.51	
76'	$	1,564.65	$	1,655.71	$	678.04	$	717.51	
	
Net Annual Debt		
FY 2026 Net	
FY 2026 Gross	
	Service	Gross Annual	Annual O&M	Annual O&M	
Phase 5 &6	Assessment	Debt Service	Assessments	Assessments	
45'	$	725.41	$	767.63	$	678.04	$	717.51	
52'	$	1,216.24	$	1,287.03	$	678.04	$	717.51	
65'	$	1,380.61	$	1,460.96	$	678.04	$	717.51	
76'	$	1,709.33	$	1,808.81	$	678.04	$	717.51	
	
Net Annual Debt		
FY 2026 Net	
FY 2026 Gross	
	Service	Gross Annual	Annual O&M	Annual O&M	
Lot Size	Assessment	Debt Service	Assessments	Assessments	

Wild Blue 64'	$	1,678.87	$	1,776.58	$	678.04	$	717.51	
Wild Blue 78'	$	2,014.65	$	2,131.90	$	678.04	$	717.51	
Wild Blue 90'	$	2,350.41	$	2,487.21	$	678.04	$	717.51	
Wild Blue 100'	$	2,518.30	$	2,664.87	$	678.04	$	717.51	
Wild Blue 143'	$	2,685.27	$	2,841.56	$	678.04	$	717.51	
Wild Blue 1 Ac	$	2,953.81	$	3,125.72	$	678.04	$	717.51	
	
Net Annual Debt		
FY 2026 Net	
FY 2026 Gross	
	Service	Gross Annual	Annual O&M	Annual O&M	
Lot Size	Assessment	Debt Service	Assessments	Assessments	
Nautique 42'	$	725.17	$	767.38	$	678.04	$	717.51	
Waterside Neighborhoods 9 and 10 (Shellstone)	
	Net Annual Debt		FY 2026 Net	FY 2026 Gross	
	Service	Gross Annual	Annual O&M	Annual O&M	
Lot Size	Assessment	Debt Service	Assessments	Assessments	
24'	$1,000.51	$1,058.741	$	678.04	$	717.51	
26'	$1,000.51	$1,058.741	$	678.04	$	717.51	
45'	$1,300.67	$1,376.370	$	678.04	$	717.51	
52'	$1,329.75	$1,407.143	$	678.04	$	717.51	
65'	$1,861.64	$1,969.989	$	678.04	$	717.51	
76'	$2,001.03	$2,117.492	$	678.04	$	717.51	

Shoreview at Waterside					
	Net Annual Debt		Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
	Assessment	Debt Service	Assessments	Assessments	Gross	
72'	$	1,384.11	$	1,464.67	$	678.04	$	717.51	$ 2,182.17	
66'	$	1,203.59	$	1,280.41	$	678.04	$	717.51	$ 1,997.92	

Kingfisher Estates					
	Net Annual Debt		Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
	Assessment	Debt Service	Assessments	Assessments	Gross	
Single Family	$	2,156.19	$	2,281.68	$	678.04	$	717.51	$ 2,999.19	
Avanti Project					
	Net Annual Debt		Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
	Assessment	Debt Service	Assessments	Assessments	Gross	
SF	$	450.01	$	476.20	$	678.04	$	717.51	$ 1,193.71	
	
Net Annual Debt		
Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
Lot Size	Assessment	Debt Service	Assessments	Assessments	Gross	
Kingfisher 5A Waterside 66'	$	1,314.44	$	1,390.94	$	678.04	$	717.51	$ 2,108.45	
Kingfisher 5A Waterside 72'	$	1,643.05	$	1,738.68	$	678.04	$	717.51	$ 2,456.18	
	Net Annual Debt		Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
Lot Size	Assessment	Debt Service	Assessments	Assessments	Gross	
Kingfisher 5B Waterside 66'	$	1,343.45	$	1,421.64	$	678.04	$	717.51	$ 2,139.15	
Kingfisher 5B Waterside 72'	$	1,679.31	$	1,777.05	$	678.04	$	717.51	$ 2,494.55	
Alcove					
	Net Annual Debt		Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
	Assessment	Debt Service	Assessments	Assessments	Gross	
57'	$	887.53	$	939.19	$	678.04	$	717.51	$ 1,656.69	
	Net Annual Debt		Gross Annual		
	Service	Gross Annual	Net Annual O&M	O&M	Total	
Emerald Landing	Assessment	Debt Service	Assessments	Assessments	Gross	
Two Story	$	986.15	$	1,043.54	$	678.04	$	717.51	$ 1,761.05	
Three Story	$	986.15	$	1,043.54	$	678.04	$	717.51	$ 1,761.05	
40'	$	1,314.85	$	1,391.38	$	678.04	$	717.51	$ 2,108.88	
50'	$	1,643.57	$	1,739.23	$	678.04	$	717.51	$ 2,456.73	

Lakewood National Polo Run Series 2017 Bond	
	FY2026 Assessments (10/1/25 - 9/30/26)
Net Annual  Gross Annual	
Net O&M	
Gross O&M	
	Assessment	Assessment	Assessment	Assessment	
Lakewood National					
Executive	$  1,910.61  $  2,054.42	$	393.71	$	423.35	
Estate	$  2,183.59  $  2,347.95	$	393.71	$	423.35	
Coach	$  1,514.36  $  1,628.34	$	393.71	$	423.35	
2-Story	$  1,410.03  $  1,516.16	$	393.71	$	423.35	
4-Story	$  1,158.12  $  1,245.29	$	393.71	$	423.35	
Polo Run					
Executive	$  1,683.13  $  1,809.82	$	393.71	$	423.35	
Manor	$  1,865.10  $  2,005.48	$	393.71	$	423.35	
Estate	$  2,046.81  $  2,200.87	$	393.71	$	423.35	

	Cresswind 2019 Bond
FY2026 Assessments (10/1/25 - 9/30/26)				
Cresswind has two bonds - Cresswind 2019 and NE Sector Phase 1A Series 2018	

Cresswind SF40
SF50
SF60	Cresswind Cresswind	2019 Bond
2019 Bond	Gross
Net Annual	Annual		Net O&M	Gross O&M Assessment Assessment	Assessment Assessment

$	365.05	$	392.53	$	393.71	$	423.35
$	456.30	$	490.65	$	393.71	$	423.35
$	547.57	$	588.79	$	393.71	$	423.35		

Net Combined

$	758.77
$	850.02
$	941.29	

Gross Combined

$	815.88
$	914.00
$ 1,012.14	

LWCNWS 2018 Bond
FY2026 Assessments (10/1/25 - 9/30/26)

Annual

Annual

Assessment Assessment
(Net)	(Gross)	Net O&M Gross O&M

Palisades	$	570.81	$	613.77	$458.17	$492.66

The Isles 2019 Bond
FY2026 Assessments (10/1/25 - 9/30/26)

	Annual	Annual					
	Assessment	Assessment				Total	
	(Net)	(Gross)	Net O&M Gross O&M		Total Net	Gross	
60'	$	1,359.86	$	1,462.22	$ 645.30	$	693.87		$ 2,005.16	$ 2,156.09	
79'	$	1,790.73	$	1,925.52	$ 645.30	$	693.87		$ 2,436.03	$ 2,619.39	

NES Phase 1A 2018 Bond FY2026 Assessments (10/1/25 - 9/30/26)

Cresswind has two bonds - Cresswind 2019 and NE Sector Phase 1A Series 2018

	NES PH1A 2018	NES PH1A			
	Annual	2018 Annual				
	Assessment	Assessment			Total	
	(Net)	(Gross)	Net O&M Gross O&M		Total Net	Gross	
Solera	$	769.78	$	827.72	$ 393.71	$	423.35		$ 1,163.49	$ 1,251.07	
Cresswind	$	692.40	$	744.52	$ 393.71	$	423.35		$ 1,086.12	$ 1,167.87	

Azario essentially has 4 bonds: NE Sector Phase 1B
NE Sector Phase 2C Azario 2019
Azario 2020

Lorraine Lakes has two bonds: Northeast Sector 1B 2018 Lorraine Lakes 2020

NES Phase 1B 2018 Bond FY2026 Assessments (10/1/25 - 9/30/26)

	Annual	Annual					
	Assessment	Assessment				Total	
	(Net)	(Gross)	Net O&M Gross O&M		Total Net	Gross	
Azario	$	795.99	$	855.90	$393.71 $	423.35		$ 1,189.70	$ 1,279.25	
Lorraine Lakes	$	795.99	$	855.90	$393.71 $	423.35		$ 1,189.70	$ 1,279.25	

Indigo Series 2019 Bond
FY2025 Assessments (10/1/24 - 9/30/25)

	Gross			
Net Annual	Annual		Net O&M	Gross O&M		
Assessment	Assessment		Assessment	Assessment	Total Gross	

Unit Type

SF	$	1,277.05	$1,373.17	$458.17	$492.66	$1,865.83

Lake Club Series 2019 Genoa Bond FY2026 Assessments (10/1/25 - 9/30/26)

	Net Annual Debt Service
Assessment	Gross Annual Debt Service	Net Annual O&M Assessments	Gross Annual O&M Assessments	
65'	$	1,230.71	$	1,323.34	$	645.30	$	693.87	
84'	$	1,721.65	$	1,851.24	$	645.30	$	693.87	
95'	$	1,923.06	$	2,067.81	$	645.30	$	693.87	
105'	$	2,314.11	$	2,488.29	$	645.30	$	693.87	

Azario essentially has 4 bonds: NE Sector Phase 1B
NE Sector Phase 2C Azario 2019
Azario 2020

Azario Series 2019 Bond FY2026 Assessments (10/1/25 - 9/30/26)

Land Use (Front Feet) Golf Lot 42'	A
Asse

$	nnual ssment (Net)
326.03	A
Asse (
$	nnual ssment
Gross)
350.57	

Net O&M
$393.71	

Gro
$	

ss O&M
423.35		

T
$	

otal Net
719.74	

$	
Total Gross
773.92	
Golf Lot 52'	$	380.96	$	409.63	$393.71	$	423.35		$	774.67	$	832.98	
Golf Lot 62'	$	435.01	$	467.75	$393.71	$	423.35		$	828.72	$	891.10	
Golf Lot 76'	$	489.92	$	526.80	$393.71	$	423.35		$	883.64	$	950.15	
Golf Lot 90'	$	534.83	$	575.09	$393.71	$	423.35		$	928.55	$	998.44	
Non Golf Lot 38'	$	291.48	$	313.42	$393.71	$	423.35		$	685.19	$	736.77	
Non Golf Lot 52'	$	380.96	$	409.63	$393.71	$	423.35		$	774.67	$	832.98	
Non Golf Lot 62'	$	435.01	$	467.75	$393.71	$	423.35		$	828.72	$	891.10	
Park East Lot 42'	$	326.03	$	350.57	$393.71	$	423.35		$	719.74	$	773.92	
Park East Lot 52'	$	380.96	$	409.63	$393.71	$	423.35		$	774.67	$	832.98	
Park East Lot 62'	$	435.01	$	467.75	$393.71	$	423.35		$	828.72	$	891.10	
Park East Lot 76'	$	489.92	$	526.80	$393.71	$	423.35		$	883.64	$	950.15	
Expansion Parcel Golf 42'	$	326.03	$	350.57	$393.71	$	423.35		$	719.74	$	773.92	
Expansion Parcel Non Golf 38'	$	291.48	$	313.42	$393.71	$	423.35		$	685.19	$	736.77	
Expansion Parcel Non Golf 52'	$	380.96	$	409.63	$393.71	$	423.35		$	774.67	$	832.98	
Expansion Parcel Non Golf 62'	$	435.01	$	467.75	$393.71	$	423.35		$	828.72	$	891.10	

Azario Series 2020 Bond FY2026 Assessments (10/1/25 - 9/30/26)

Azario essentially has 4 bonds:									
NE Sector Phase 1B									
NE Sector Phase 2C									
Azario 2019									
Azario 2020									
	Annual	Annual							
	Assessment	Assessment						Total	
Land Use (Front Feet)	(Net)	(Gross)	Net O&M	Gross O&M		Total Net	Gross	
Golf Lot Front Feet									
42	$	52.31	$	56.25	$393.71	$	423.35		$	446.03	$	479.60	
52	$	251.10	$	270.00	$393.71	$	423.35		$	644.81	$	693.35	
62	$	418.50	$	450.00	$393.71	$	423.35		$	812.21	$	873.35	
76	$	627.74	$	674.99	$393.71	$	423.35		$ 1,021.45	$ 1,098.34	
90	$	836.99	$	899.99	$393.71	$	423.35		$ 1,230.70	$ 1,323.34	
Non-Golf Lot Front Feet									
38	$	52.31	$	56.25	$393.71	$	423.35		$	446.03	$	479.60	
52	$	251.10	$	270.00	$393.71	$	423.35		$	644.81	$	693.35	
62	$	418.50	$	450.00	$393.71	$	423.35		$	812.21	$	873.35	

NES Phase 2A 2019 Bond FY2026 Assessments (10/1/25 - 9/30/26)

	Annual	Annual							
	Assessment	Assessment						Total	
	(Net)	(Gross)	Net O&M Gross O&M		Total Net	Gross	
Sapphire Pointe	$	677.55	$	728.55	$393.71	$	423.35		$ 1,071.27	$ 1,151.90	

NES Phase 2B 2020 Bond FY2026 Assessments (10/1/25 - 9/30/26)

Star Farms has two bonds
NE Sector Phase 2B Series 2020 Star Farms Series 2021
Annual	Annual				
Assessment	Assessment			Total	
(Net)	(Gross)	Net O&M Gross O&M		Total Net	Gross	
Star Farms	$	671.30	$	721.83	$ 393.71	$	423.35	$ 1,065.02	$ 1,145.18

NES Phase 2C 2020 Bond FY2026 Assessments (10/1/25 - 9/30/26)

Azario essentially has 4 bonds:	Sweetwater has two bonds:
NE Sector Phase 1B	NE Sector Phase 2C Series 2020
NE Sector Phase 2C	Sweetwater Series 2021
Azario 2019
Azario 2020

	Annual	Annual						
	Assessment	Assessment					Total	
	(Net)	(Gross)	Net O&M	Gross O&M		Total Net	Gross	
Sweetwater	$	570.24	$	613.16	$ 393.71	$	423.35		$	963.95	$ 1,036.51	
Azario	$	570.24	$	613.16	$ 393.71	$	423.35		$	963.95	$ 1,036.51	

Lorraine Lakes 2020 Bond FY2026 Assessments (10/1/25 - 9/30/26)

Lorraine Lakes has two bonds: Northeast Sector 1B 2018 Lorraine Lakes 2020		
	Annual	Annual						
	Assessment	Assessment					Total	
	(Net)	(Gross)	Net O&M	Gross O&M		Total Net	Gross	
Villas	$	122.91	$	132.16	$393.71	$	423.35		$	516.62	$	555.51	
Executive Home 50' Lot	$	455.24	$	489.50	$393.71	$	423.35		$	848.95	$	912.85	
Manor Homes 60' Lot	$	682.84	$	734.24	$393.71	$	423.35		$ 1,076.56	$ 1,157.59	
Estate Homes 75' Lot	$	1,001.51	$	1,076.89	$393.71	$	423.35		$ 1,395.22	$ 1,500.24	

Sweetwater 2021 Bond
FY2026 Assessments (10/1/25 - 9/30/26)

Sweetwater has two bonds:
NE Sector Phase 2C Series 2020 Sweetwater Series 2021

	Annual Series
2021
Assessment (Net)	Annual Series
2021
Assessment (Gross)	

Net O&M	

Gross O&M	
Villas	$	250.99	$	269.88	$ 393.71	$	423.35	
52'	$	615.71	$	662.05	$ 393.71	$	423.35	
62'	$	798.07	$	858.14	$ 393.71	$	423.35	

Star Farms 2021 Bond
FY2026 Assessments (10/1/25 - 9/30/26)

Star Farms has two bonds
NE Sector Phase 2B Series 2020 Star Farms Series 2021
	Annual
Assessment (Net)	Annual
Assessment (Gross)	

Net O&M	

Gross O&M	

Total Net	Total Gross	
Active Adult - Twin Villa (36')	$	464.14	$	499.08	$393.71	$	423.35	$	857.86	$	922.43	
Active Adult - SF 50'	$	748.56	$	804.90	$393.71	$	423.35	$ 1,142.27	$ 1,228.25	
Family - Townhome	$	118.95	$	127.90	$393.71	$	423.35	$	512.66	$	551.25	
Family - SF 40'	$	448.06	$	481.79	$393.71	$	423.35	$	841.78	$	905.14	
Family - SF 50'	$	503.50	$	541.40	$393.71	$	423.35	$	897.22	$	964.75	
Family - SF 60'	$	558.06	$	600.06	$393.71	$	423.35	$	951.77	$ 1,023.41	
Multi - Gen Move Up - SF 50'	$	789.69	$	849.13	$393.71	$	423.35	$ 1,183.40	$ 1,272.48	
Multi - Gen Move Up - SF 60'	$	1,102.70	$	1,185.70	$393.71	$	423.35	$ 1,496.42	$ 1,609.05	
Multi - Gen Move Up - SF 90'	$	1,415.70	$	1,522.26	$393.71	$	423.35	$ 1,809.42	$ 1,945.61	

Star Farms 2024 Bond
FY2026 Assessments (10/1/25 - 9/30/26)

Star Farms (lots 751-1500) has two bonds NE Sector Phase 2B Series 2020
Star Farms Series 2024
	Annual
Assessment (Net)	Annual
Assessment (Gross)	

Net O&M	

Gross O&M	

Total Net	Total Gross	
Active Adult - Twin Villa (36')	$	753.24	$	809.94	$393.71	$	423.35	$ 1,146.96	$ 1,233.29	
Active Adult - SF 50'	$	1,117.22	$	1,201.31	$393.71	$	423.35	$ 1,510.93	$ 1,624.66	
Family - Townhome	$	311.44	$	334.88	$393.71	$	423.35	$	705.15	$	758.23	
Family - SF 40'	$	732.64	$	787.78	$393.71	$	423.35	$ 1,126.35	$ 1,211.13	
Family - SF 50'	$	803.60	$	864.09	$393.71	$	423.35	$ 1,197.32	$ 1,287.44	
Family - SF 60'	$	873.42	$	939.16	$393.71	$	423.35	$ 1,267.13	$ 1,362.51	
Multi - Gen Move Up - SF 50'	$	1,169.87	$	1,257.92	$393.71	$	423.35	$ 1,563.58	$ 1,681.27	
Multi - Gen Move Up - SF 60'	$	1,481.93	$	1,593.47	$393.71	$	423.35	$ 1,875.64	$ 2,016.82	
Multi - Gen Move Up - SF 75'	$	1,770.65	$	1,903.92	$393.71	$	423.35	$ 2,164.36	$ 2,327.27	
Multi - Gen Move Up - SF 90'	$	1,971.08	$	2,119.44	$393.71	$	423.35	$ 2,364.79	$ 2,542.79	

 Aurora Series 2024
FY2026 Assessments (10/1/25 - 9/30/26)

	Annual Assessment	Annual Assessment			
	(Net)	(Gross)	Net O&M	Gross O&M	
Townhome	$637.95 - $1,001.27	$685.97 - $1,076.62	$	458.17	$	492.66	
SF 40'	$1,002.49 - $1,365.33	$1,077.95 - $1,468.10	$	458.17	$	492.66	

			Cresswind 2019 Bond
FY2026 Assessments (10/1/25 - 9/30/26)					
Cresswind has two bonds - Cresswind 2019 and NE Sector Phase 1A Series 2018	

Cresswind SF40
SF50
SF60	Cresswind Cresswind	2019 Bond
2019 Bond	Gross
Net Annual	Annual Assessment Assessment

$	365.05	$392.53
$	456.30	$490.65
$	547.57	$588.79		
NES PH1A	NES PH1A
2018 Annual 2018 Annual
Assessment Assessment		Net O&M (Net)	(Gross)	Assessment

$	692.40	$	744.52	$	393.71
$	692.40	$	744.52	$	393.71
$	692.40	$	744.52	$	393.71	

Gross O&M Assessment

$	423.35
$	423.35
$	423.35		

Net Combined

$ 1,451.17
$ 1,542.42
$ 1,633.69	

Gross Combined

$ 1,560.40
$ 1,658.52
$ 1,756.66	

Palm Groves Series 2024 FY2026 Assessments (10/1/25 - 9/30/26)

	Annual Assessment	Annual Assessment			
	(Net)	(Gross)	Net O&M	Gross O&M	
Townhome	$744.00 - $1,632.76	$800.00 - $1,755.66	$	393.71	$	423.35	
Villa	$1,395.00 - $3,061.42	$1,500.00 - $3,291.85	$	393.71	$	423.35	
45 Foot Lot	$	3,673.71	$	3,950.23	$	393.71	$	423.35	
52 Foot Lot	$2,120.40 - $4,653.37	$2,280.00 - $4,653.37	$	393.71	$	423.35	

Bungalow Walk Series 2024 FY2026 Assessments (10/1/25 - 9/30/26)

	Annual Assessment	Annual Assessment			
	(Net)	(Gross)	Net O&M	Gross O&M	
Single Family Unit	$	1,192.53	$	1,261.94	$	678.04	$	717.51