Century Gardens At Tamiami Community Development District

Final Budget For Fiscal Year 2024/2025
October 1, 2024 - September 30, 2025

CONTENTS

TABLE OF CONTENTS

Budget Summary

Final Budget	I
Detailed Final Budget	II
Clubhouse Operating Budget	III
Debt Service
Final Series 2014 Debt Service Fund Budget (Expansion Units)	IV
Final Series 2016 Debt Service Fund Budget (Original Units)	V
Final Series 2017 Debt Service Fund Budget (Tract B Townhomes)	VI
Final Series 2018 Debt Service Fund Budget (Clubhouse)	VII
Assessment Comparison
Assessment Comparison	VIII

FINAL BUDGET
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

REVENUES	
FISCAL YEAR 2024/2025
BUDGET	
Administrative Assessments	53,370	
Maintenance Assessments	41,383	
Clubhouse Assessments	343,994	
Debt Assessments (Series 2014 - Expansion Area)	431,583	
Debt Assessments (Series 2016 - Original Units)	437,905	
Debt Assessments (Series 2017 - Townhomes)	42,452	
Debt Assessments (Series 2018 - Clubhouse)	305,685	
Other Revenue	0	
Other Revenue - Clubhouse	0	
Interest Income	600	
		
TOTAL REVENUES	$	1,656,972	
		
EXPENDITURES		
MAINTENANCE EXPENDITURES		
Engineering - Annual Report/Inspections	3,500	
Park Landscaping Maintenance (Includes Mulch)	16,800	
Park Maintenance & Equipment	9,000	
Street/Roadway & Stormwater System Maintenance	4,000	
Irrigation System Pump Station Maintenance	2,400	
FPL Power	0	
Field Operation Management	1,200	
General Maintenance/Contingency	2,000	
TOTAL MAINTENANCE EXPENDITURES	$	38,900	
		
TOTAL CLUBHOUSE EXPENDITURES	$	416,709	
		
ADMINISTRATIVE ASSESSMENTS		
Supervisor Fees	1,500	
Payroll Taxes - Employer	115	
Management	35,136	
Legal	14,000	
Assessment Roll	7,500	
Audit Fees	6,000	
Arbitrage Rebate Fees	1,300	
Insurance	8,032	
Legal Advertisements	2,000	
Miscellaneous	775	
Postage	550	
Office Supplies	675	
Dues & Subscriptions	175	
Trustee Fees	17,000	
Continuing Disclosure Fees	1,400	
Website Management	2,000	
Administrative Contingency	1,000	
TOTAL ADMINISTRATIVE EXPENDITURES	$	99,158	
		
TOTAL EXPENDITURES	$	554,767	
		
EXCESS/ (SHORTFALL)	$	1,102,205	
		
Bond Payments (Series 2014 - Expansion Units)	(405,688)	
Bond Payments (Series 2016 - Original Units)	(411,631)	
Bond Payments (Series 2017 - Townhomes)	(39,905)	
Bond Payments (Series 2018 - Clubhouse)	(287,344)	
		
BALANCE	$	(42,363)	
		
County Appraiser & Tax Collector Fee	(33,127)	
Discounts For Early Payments	(66,255)	
		
NET EXCESS/ (SHORTFALL)	$	(141,745)	
		
Carryover From Prior Year (Operating)	48,390	
Carryover From Prior Year (Clubhouse)	93,355	
		
NET EXCESS/ (SHORTFALL)	$	-	

DETAILED FINAL BUDGET
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

REVENUES	
FISCAL YEAR 2022/2023 ACTUAL	
FISCAL YEAR 2023/2024 BUDGET	
FISCAL YEAR 2024/2025 BUDGET	

COMMENTS	
Administrative Assessments	54,832	53,416	53,370	Expenditures Less Interest & Carryover/.94	
Maintenance Assessments	43,517	41,383	41,383	Expenditures/.94	
Clubhouse Assessments	343,994	343,994	343,994	Expenditures/.94	
Debt Assessments (Series 2014 - Expansion Area)	431,584	431,583	431,583	Payment To Trustee/.94	
Debt Assessments (Series 2016 - Original Units)	437,906	437,905	437,905	Payment To Trustee/.94	
Debt Assessments (Series 2017 - Townhomes)	42,453	42,452	42,452	Payment To Trustee/.94	
Debt Assessments (Series 2018 - Clubhouse)	305,689	305,685	305,685	Payment To Trustee/.94	
Other Revenue	0	0	0	Other Revenue	
Other Revenue - Clubhouse	4,975	0	0		
Interest Income	19,064	480	600	Interest Estimated At $50 Per Month	
					
TOTAL REVENUES	$	1,684,014	$	1,656,898	$	1,656,972		
					
EXPENDITURES					
MAINTENANCE EXPENDITURES					
Engineering - Annual Report/Inspections	1,060	3,500	3,500	No Change From 2023/2024 Budget	
Park Landscaping Maintenance (Includes Mulch)	13,427	15,000	16,800	$1,680 Increase From 2023/2024 Budget	
Park Maintenance & Equipment	8,742	8,000	9,000	$1,000 Increase From 2023/2024 Budget	
Street/Roadway & Stormwater System Maintenance	8	5,000	4,000	$1,000 Decrease From 2023/2024 Budget	
Irrigation System Pump Station Maintenance	0	2,400	2,400	No Change From 2023/2024 Budget	
FPL Power	0	1,800	0	Line Item Eliminated	
Field Operation Management	1,200	1,200	1,200	No Change From 2023/2024 Budget	
General Maintenance/Contingency	0	2,000	2,000	No Change From 2023/2024 Budget	
TOTAL MAINTENANCE EXPENDITURES	$	24,437	$	38,900	$	38,900		
					
TOTAL CLUBHOUSE EXPENDITURES	$	274,889	$	423,483	$	416,709		
					
ADMINISTRATIVE ASSESSMENTS					
Supervisor Fees	0	1,500	1,500	No Change From 2023/2024 Budget	
Payroll Taxes - Employer	0	115	115	Supervisor Fees * 7.65%	
Management	33,132	34,116	35,136	CPI Adjustments (Capped At 3%)	
Legal	11,785	14,000	14,000	No Change From 2023/2024 Budget	
Assessment Roll	7,500	7,500	7,500	As Per Contract	
Audit Fees	5,600	6,000	6,000	Accepted Amount For 2023/2024 Audit	
Arbitrage Rebate Fees	1,300	1,300	1,300	Fees For Two Bonds (2014,2016)
2017 & 2018 Bonds Qualify For Small User Exception	
					
Insurance	7,055	8,000	8,032	Insurance Estimate	
Legal Advertisements	490	850	2,000	Costs Will Increase Due To Closing Of The Miami Business Review	
Miscellaneous	592	800	775	$25 Decrease From 2023/2024 Budget	
Postage	611	500	550	$50 Increase From 2023/2024 Budget	
Office Supplies	435	675	675	No Change From 2023/2024 Budget	
Dues & Subscriptions	175	175	175	No Change From 2023/2024 Budget	
Trustee Fees	16,496	17,000	17,000	Trustee Fees For Four Bonds (2014,2016,2017,2018)	
Continuing Disclosure Fees	1,400	1,400	1,400	Disclosure Fees For Four Bonds (2014,2016,2017,2018)	
Website Management	2,000	2,000	2,000	No Change From 2023/2024 Budget	
Administrative Contingency	0	1,000	1,000	Administrative Contingency	
TOTAL ADMINISTRATIVE EXPENDITURES	$	88,571	$	96,931	$	99,158		
					
TOTAL EXPENDITURES	$	387,897	$	559,314	$	554,767		
					
EXCESS/ (SHORTFALL)	$	1,296,117	$	1,097,584	$	1,102,205		
					
Bond Payments (Series 2014 - Expansion Units)	(411,325)	(405,688)	(405,688)	2025 Principal & Interest Payments	
Bond Payments (Series 2016 - Original Units)	(417,351)	(411,631)	(411,631)	2025 Principal & Interest Payments	
Bond Payments (Series 2017 - Townhomes)	(40,461)	(39,905)	(39,905)	2025 Principal & Interest Payments	
Bond Payments (Series 2018 - Clubhouse)	(291,338)	(287,344)	(287,344)	2025 Principal & Interest Payments	
					
BALANCE	$	135,642	$	(46,984)	$	(42,363)		
					
County Appraiser & Tax Collector Fee	(15,968)	(33,128)	(33,127)	Two Percent Of Total Assessment Roll	
Discounts For Early Payments	(61,869)	(66,257)	(66,255)	Four Percent Of Total Assessment Roll	
					
NET EXCESS/ (SHORTFALL)	$	57,805	$	(146,369)	$	(141,745)		
					
Carryover From Prior Year (Operating)	0	46,240	48,390	Carryover From Prior Year (Operating)	
Carryover From Prior Year (Clubhouse)	0	100,129	93,355	Carryover From Prior Year (Clubhouse)	
					
NET EXCESS/ (SHORTFALL)	$	57,805	$	-	$	-		

DETAILED FINAL EXPANSION AREA 2018 PROJECT BUDGET (CLUBHOUSE)
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

CLUBHOUSE OPERATIONS & MAINTENANCE EXPENDITURES	
FISCAL YEAR 2022/2023 ACTUAL	FISCAL YEAR 2023/2024
ACTUAL THROUGH
MARCH 2024	
FISCAL YEAR 2023/2024 BUDGET	
FISCAL YEAR 2024/2025 BUDGET	

COMMENTS	
Access Control	0	0	750	750	Access Control	
Alarm Monitoring	849	451	1,000	1,000	Monitoring Of Clubhouse Fire & Security Alarm Systems	
A/C Maintenance/Repairs	1,360	680	3,000	3,000	A/C Maintenance/Repairs	
Gym Equipment Maintenance Reserve	1,903	250	6,000	6,000	Gym Equipment Maintenance Reserve	
Telephone, Cable & Internet Service	2,472	1,748	3,800	3,800	No Change From 2023/2024 Budget	
FPL Power	12,772	6,082	15,000	15,000	Electricity For Club Lighting, Pool, Cabana & Irrigation Pump	
General Maintenance & Repairs	11,636	6,040	30,000	30,000	General Maintenance & Repairs	
Insurance - Property/Casualty/Liability	16,423	20,829	20,000	24,326	Insurance Estimate - Property/Casualty/Liability	
Irrigation Repairs & Maintenance	0	647	2,000	2,000	No Change From 2023/2024 Budget	
Janitorial Services & Supplies	16,482	8,593	25,000	25,000	Janitorial Services & Supplies	
Landscape Maintenance (Mulch & Plant Replacement)	25,824	12,920	31,000	34,000	Landscape Maintenance (Mulch & Plant Replacement)	
Management Fees (Castle)	13,402	6,701	15,000	15,000	Management Fees (Castle)	
Office & Kitchen Supplies	1,483	819	1,800	1,800	No Change From 2023/2024 Budget	
Payroll - Club Staff	67,573	29,060	85,000	85,000	No Change From 2023/2024 Budget	
Payroll - Club Staff Health Insurance	3,864	2,355	8,000	8,000	No Change From 2023/2024 Budget	
Pest Control - Interior & Exterior	525	450	1,200	1,200	Pest Control - Interior & Exterior	
Pool & Spa Maintenance	27,609	8,294	30,000	30,000	Pool & Spa Maintenance	
Printing & Postage	0	0	500	500	Printing & Postage	
Property Taxes	0	0	5,000	1,000	Property Taxes	
Water & Sewer	7,566	1,177	4,500	8,000	Water & Sewer	
Computer Services	96	0	2,000	2,000	No Change From 2023/2024 Budget	
Security	7,229	521	30,000	17,000	Security	
Oversight & Financial Management	6,000	3,000	6,000	6,000	Oversight & Financial Management	
Contingency	12,666	4,485	30,000	25,000	Contingency	
Pool Equip, Room Roof Project Reserve	0	0	15,000	15,000	Pool Equip, Room Roof Project Reserve	
Electrostatic Paint - Fences & Doors Project	35,800	0	0	0	Line Item Eliminated	
Camera System Maintenance	1,355	0	3,000	3,000	Camera System Maintenance	
Pool & Spa Diamond Brite Project Reserve	0	0	43,333	43,333	Three Year Project (Second Year)	
Clubhouse & Mail Hut Roof Replacement Reserve	0	0	5,600	10,000	Eighteen Year Project (Second Year)	

TOTAL CLUBHOUSE OPERATIONS & MAINTENANCE EXPENDITURES	$	274,889	$	115,102	$	423,483	$	416,709		
						
Carryover From Prior Year	0	0	100,129	93,355	Carryover From Prior Year	
						
TOTAL CLUB OPERATIONS & MAINTENANCE EXPENDITURES						
Operating Expenditures	274,889	115,102	323,354	323,354	$726.64 Per Year * 445 Units = $323,354	
					Assessment Including Discounts & Fees ($726.64/.94 =	
					$773.02 Per Year * 445 Units = $343,994)	

DETAILED FINAL DEBT SERVICE FUND (SERIES 2014) BUDGET
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

REVENUES	FISCAL YEAR 2022/2023 ACTUAL	FISCAL YEAR 2023/2024 BUDGET	FISCAL YEAR 2024/2025 BUDGET	

COMMENTS	

Interest Income	
19,075	
100	
400	
Projected Interest For 2024/2025	

NAV Tax Collection	
411,325	
405,688	
405,688	
Maximum Debt Service Collection	

Total Revenues	
$	430,400	
$	405,788	
$	406,088		

EXPENDITURES					

Principal Payments	
135,000	
140,000	
150,000	
Principal Payment Due In 2025	

Interest Payments	
263,050	
255,350	
249,750	
Interest Payments Due In 2025	

Bond Redemption	
0	
$	10,438	
$	6,338	
Estimated Excess Debt Collections	

Total Expenditures	
$	398,050	
$	405,788	
$	406,088		

Excess/ (Shortfall)	
$	32,350	
$	-	
$	-		

Series 2014 Bond Information
Original Par Amount =	$6,175,000	Annual Principal Payments Due =	November 1st
Interest Rate =	4.00% - 5.00%	Annual Interest Payments Due =	May 1st & November 1st Issue Date =	September 2014
Maturity Date =	November 2044
Section Of District Obligated To Pay Series 2014 Bonds: Par Amount As Of 1-1-24 = $5,120,000	Expansion Units

DETAILED FINAL DEBT SERVICE FUND (SERIES 2016) BUDGET
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

REVENUES	FISCAL YEAR 2022/2023 ACTUAL	FISCAL YEAR 2023/2024 BUDGET	FISCAL YEAR 2024/2025 BUDGET	

COMMENTS	

Interest Income	
13,614	
100	
400	
Projected Interest For 2024/2025	

NAV Tax Collection	
417,351	
411,631	
411,631	
Maximum Debt Service Collection	

Total Revenues	
$	430,965	
$	411,731	
$	412,031		

EXPENDITURES					

Principal Payments	
235,000	
245,000	
250,000	
Principal Payment Due In 2025	

Interest Payments	
176,138	
166,200	
160,388	
Interest Payments Due In 2025	

Bond Redemption	
0	
531	
1,643	
Estimated Excess Debt Collections	

Total Expenditures	
$	411,138	
$	411,731	
$	412,031		

Excess/ (Shortfall)	
$	19,827	
$	-	
$	-		

Series 2016 Bond Refunding Information
Original Par Amount =	$5,860,000	Annual Principal Payments Due =	May 1st	
Interest Rate =	2.00% - 4.25%	Annual Interest Payments Due =	May 1st & November 1st	
Issue Date =	August 2016			
Maturity Date =	May 2037			
Section Of District Obligated To Pay Series 2016 Bonds: Par Amount As Of 1-1-24 =	$4,340,000	Original Units

DETAILED FINAL DEBT SERVICE FUND (SERIES 2017) BUDGET
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

REVENUES	FISCAL YEAR 2022/2023 ACTUAL	FISCAL YEAR 2023/2024 BUDGET	FISCAL YEAR 2024/2025 BUDGET	

COMMENTS	

Interest Income	
1,949	
100	
300	
Projected Interest For 2024/2025	

NAV Tax Collection	
40,461	
39,905	
39,905	
Maximum Debt Service Collection	

Total Revenues	
$	42,410	
$	40,005	
$	40,205		

EXPENDITURES					

Principal Payments	
13,000	
14,000	
15,000	
Principal Payment Due In 2025	

Interest Payments	
25,874	
25,183	
24,623	
Interest Payments Due In 2025	

Bond Redemption	
0	
822	
582	
Estimated Excess Debt Collections	

Total Expenditures	
$	38,874	
$	40,005	
$	40,205		

Excess/ (Shortfall)	
$	3,536	
$	-	
$	-		

Series 2017 Bond Information
Original Par Amount =	$650,000	Annual Principal Payments Due =	December 15th	
Interest Rate =	2.00% - 4.25%	Annual Interest Payments Due =	June 15th & December 15th	
Issue Date =	December 2017			
Maturity Date =	December 2047			
Section Of District Obligated To Pay Series 2017 Bonds: Par Amount As Of 1-1-24 =	$574,000	Tract B Townhomes

DETAILED FINAL DEBT SERVICE FUND (SERIES 2018) BUDGET
CENTURY GARDENS AT TAMIAMI COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2024/2025
OCTOBER 1, 2024 - SEPTEMBER 30, 2025

REVENUES	FISCAL YEAR 2022/2023 ACTUAL	FISCAL YEAR 2023/2024 BUDGET	FISCAL YEAR 2024/2025 BUDGET	

COMMENTS	

Interest Income	
15,239	
100	
400	
Projected Interest For 2024/2025	

NAV Tax Collection	
291,338	
287,344	
287,344	
Maximum Debt Service Collection	

Total Revenues	
$	306,577	
$	287,444	
$	287,744		

EXPENDITURES					

Principal Payments	
100,000	
105,000	
110,000	
Principal Payment Due In 2025	

Interest Payments	
183,144	
178,494	
174,819	
Interest Payments Due In 2025	

Bond Redemption	
0	
3,950	
2,925	
Estimated Excess Debt Collections	

Total Expenditures	
$	283,144	
$	287,444	
$	287,744		

Excess/ (Shortfall)	
$	23,433	
$	-	
$	-		

Series 2018 Bond Information
Original Par Amount =	$4,850,000	Annual Principal Payments Due =	November 1st	
Interest Rate =	3.00% - 4.25%	Annual Interest Payments Due =	May 1st & November 1st	
Issue Date =	September 2018			
Maturity Date =	November 2048			
		Sections Of District Obligated To Pay Series	2018 Bonds:	
Par Amount As Of 1-1-24 =	$4,365,000	Expansion Units & Tract B Townhomes		

Century Gardens At Tamiami Community Development District Assessment Comparison

Fiscal Year	Fiscal Year	Fiscal Year	Fiscal Year	Fiscal Year
2020/2021	2021/2022	2022/2023	2023/2024	2024/2025
Assessment	Assessment	Assessment	Assessment	Projected Assessment
Before Discount*	Before Discount*	Before Discount*	Before Discount*	Before Discount*
Original Units		
Administrative Assessment For 22' Townhomes	$	53.52	$	56.44	$	57.59	$	59.96	$	59.90	
Maintenance Assessment For 22' Townhomes	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Debt Assessment For 22' Townhomes	$	719.47	$	719.47	$	719.47	$	719.47	$	719.47	
Total	$	826.01	$	825.94	$	825.90	$	825.88	$	825.82	
Administrative Assessment For 30' Townhomes	$	53.52	$	56.44	$	57.59	$	59.96	$	59.90	
Maintenance Assessment For 30' Townhomes	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Debt Assessment For 30' Townhomes	$	873.67	$	873.67	$	873.67	$	873.67	$	873.67	
Total	$	980.21	$	980.14	$	980.10	$	980.08	$	980.02	
Administrative Assessment For Single Family Homes	$	53.52	$	56.44	$	57.59	$	59.96	$	59.90	
Maintenance Assessment For Single Family Homes	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Debt Assessment For Single Family Homes	$	1,284.79	$	1,284.79	$	1,284.79	$	1,284.79	$	1,284.79	
Total	$	1,391.33	$	1,391.26	$	1,391.22	$	1,391.20	$	1,391.14	
Expansion Area Units											
Administrative Assessment For Villas	$	53.52	$	56.44	$	57.59	$	59.96	$	59.90	
Maintenance Assessment For Villas	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Clubhouse O&M Assessment For Villas	$	773.02	$	773.02	$	773.02	$	773.02	$	773.02	
Clubhouse Debt Assessment For Villas	$	686.94	$	686.94	$	686.94	$	686.94	$	686.94	
Debt Assessment For Villas	$	744.68	$	744.68	$	744.68	$	744.68	$	744.68	
Total	$	2,311.18	$	2,311.11	$	2,311.07	$	2,311.05	$	2,310.99	
Administrative Assessment For Townhomes	$	53.52	$	56.44	$	57.59	$	59.96	$	59.90	
Maintenance Assessment For Townhomes	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Clubhouse O&M Assessment For Townhomes	$	773.02	$	773.02	$	773.02	$	773.02	$	773.02	
Clubhouse Debt Assessment For Townhomes	$	686.94	$	686.94	$	686.94	$	686.94	$	686.94	
Debt Assessment For Townhomes	$	944.68	$	944.68	$	944.68	$	944.68	$	944.68	
Total	$	2,511.18	$	2,511.11	$	2,511.07	$	2,511.05	$	2,510.99	
Administrative Assessment For Single Family Homes	$	53.52	$	56.44	$	57.59	$	59.96	$	59.90	
Maintenance Assessment For Single Family Homes	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Clubhouse O&M Assessment For Single Family Homes	$	773.02	$	773.02	$	773.02	$	773.02	$	773.02	
Clubhouse Debt Assessment For Single Family Homes	$	686.94	$	686.94	$	686.94	$	686.94	$	686.94	
Debt Assessment For Single Family Homes	$	1,595.75	$	1,595.75	$	1,595.75	$	1,595.75	$	1,595.75	
Total	$	3,162.25	$	3,162.18	$	3,162.14	$	3,162.12	$	3,162.06	
Tract B Townhomes											
Administrative Assessment For Tract B Townhomes	$	86.93	$	89.85	$	91.00	$	93.37	$	93.31	
Maintenance Assessment For Tract B Townhomes	$	53.02	$	50.03	$	48.84	$	46.45	$	46.45	
Clubhouse O&M Assessment For Tract B Townhomes	$	773.02	$	773.02	$	773.02	$	773.02	$	773.02	
Clubhouse Debt Assessment For Tract B Townhomes	$	686.94	$	686.94	$	686.94	$	686.94	$	686.94	
Debt Assessment For Tract B Townhomes	$	903.25	$	903.25	$	903.25	$	903.25	$	903.25	
Total	$	2,503.16	$	2,503.09	$	2,503.05	$	2,503.03	$	2,502.97	

* Assessments Include the Following :		
4% Discount for Early Payments
1% County Tax Collector Fee
1% County Property Appraiser Fee		

TOTAL UNITS		
Community Information		Original Units:	446	
Original Units		Expansion Area Units:	398	
22' Townhomes	188	Tract B Townhomes (Expansion Area):	47	
30' Townhomes	67	Total Units	891	
Single Family Homes	191			
Total Original Units	446	Original Units - Single Family Homes Information
Total Units	191	
Expansion Area Units		Prepayments	1	
Villas	160	Billed For Debt	190	
Townhomes	101			
Single Family Homes	137	Expansion - Single Family Homes Information		
Total Expansion Area Units	398	Total Units	137	
		Prepayments	1	
Tract B Townhomes (Expansion Area)	47	Billed For Debt	136	
Expansion Area Total Units	445			

6/14/2024 2:21 PM	VII