Amelia National Community Development District
12051 Corporate Boulevard, Orlando, FL 32817, PHONE 407-723-5900, FAX 407-723-5901
www.amelianationalcdd.com

The Special meeting of the Board of Supervisors of Amelia National Community Development District will be held Thursday, March 4, 2021 at 11:30 a.m. at 910 South 8th Street, Suite 100, Fernandina Beach, FL 32034. The following is the agenda for this meeting.

PLEASE NOTE: Anyone seeking to physically attend the Amelia National Board of Supervisors meeting MUST wear a mask and socially distance. In light of social distancing requirements, there will be limited space for members of the public to physically attend the meeting. Once the meeting space has reached capacity with social distancing parameters in place, attendance will be available ONLY through virtual means. To attend the meeting virtually, please call:

Call in number: 1-844-621-3956 Passcode: 790 562 990 #
BOARD OF SUPERVISORS’ MEETING AGENDA

Organizational Matters
Call to Order
Roll Call
Public Comment Period [for any members of the public desiring to speak on any proposition before the Board]

General Business Matters
Consideration of Matters Related to Deferred Cost and Acquisition of Improvements
Consideration of Resolution 2021-03, Delegated Award Resolution
Exhibit A: Third Supplemental Trust Indenture
Exhibit B: Escrow Deposit Agreement
Consideration of Resolution 2021-04, Supplemental Assessment Resolution
Exhibit A: Supplemental Assessment Methodology Report
Update of Pond Aeration from Leland Management
Other Business
Staff Reports
District Counsel
District Engineer
District Manager
Audience Comments
Supervisors Requests

Adjournment

If you are interested in obtaining any of the materials for the agenda, please reach out to Venessa Ripoll at (407) 723-5900 or ripollv@pfm.com

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

Consideration of Matters Related to Deferred Cost and Acquisition of Improvements

1.	
Request for Conveyance	
This letter from the Developer initiates the conveyance process pursuant to the Acquisition Agreement process and identifies the requested payment for the conveyance. It also introduces Exhibit A, which is the actual cost of the SWMF #28. Exhibit A is continued through all the documents in this package.	

2.	
Developer’s Affidavit of Cost Paid	
This affidavit confirms that the Developer paid $192,681.49 for the construction of SWMF #28.	

3.	
Contractor’s Acknowledgment and Release	
This document confirms the Contractor received payment for all work relating to SWMF #28 and agrees to assign to the CDD any and all warranties relating to SWMF #28.	

4.	
Engineer’s Certificate on Acquisition	
This certifies to the CDD that SWMF #28 is part of the improvement plan, is installed appropriately, and confirms the costs of SWMF #28.	

5.	
Bill of Sale for SWMF #28	
This conveys the improvements and work which comprise SWMF #28 to the CDD. In exchange for the receipt of SWMF #28, the CDD will pay to the Developer the balance of the 2004A Deferred Cost Subaccount. Note that the improvements are being received by the CDD on an “as is” basis, but the Developer confirms that it is unaware of any defects.	

6.	
Deed for Tract U	
This transfers the underlying real property which contains SWMF #28. The developer will sign it and I will hold it pending recording of the plat. After the plat is recorded, I will update the plat reference record the deed. The deed cannot be recorded prior to recording the plat because there is no
legal description available and we don’t have time to prepare one. By conveying with the plat reference, a separate legal description is not required. It is anticipated that the plat will be recorded in the next two to three weeks. It is scheduled for approval by Nassau County on March 8, 2021.	

7.	
Engineer’s Certificate regarding Deferred Costs	
This will be relied on by the District and the Trustee as support for the requisition for the deferred costs payment.	

8.	
Requisition for Payment from Series 2004A Deferred Costs Subaccount	
This can be approved at Thursday’s meeting to authorize the distribution of funds.	

9.	
Acknowledgement and Release regarding Future	
This will be executed concurrent with the conveyance documents because it is effective upon distribution of the 2004A Deferred Costs Subaccount balance. It releases the District from any future deferred costs obligations relating to the Series 2004A Bonds.	

[COMPANY LETTERHEAD]

Amelia National Community Development District c/o PFM Group Consulting, LLC
12051 Corporate Boulevard
Orlando, Florida 32817

RE:	Amelia National Community Development District Acquisition of Phase One-C SWMF #28

Dear District Manager:

Pursuant to the Agreement by and between the Amelia National Community Development District and Amelia National Enterprise, LLC, Regarding the Acquisition of Certain Work Product and Infrastructure, dated June 21, 2004, and the Improvement Plan, dated January 2004, supplemented by the Supplemental Engineer’s Report No. 1 Summary for 2004, dated June 2004 (together, “Engineer’s Report”) you are hereby notified that Amelia National Enterprise, LLC (“Developer”) has completed and wishes to sell to the District certain stormwater improvements (“Improvements”) as further detailed in Exhibit A attached hereto. Developer wishes to convey the Improvements, which were included in the District’s Capital Improvement Plan, to the District in exchange for the payment of $178,968.27, which is less than the actual cost of creating and/or constructing the Improvements.

Sincerely,

AMELIA NATIONAL ENTERPRISE, LLC

Printed Name:	  Title:	

cc:	Katie S. Buchanan, District Counsel Neal Brockmeier, P.E., District Engineer

Exhibit A

Description of Improvement: Phase One-C SWMF #28

Those surface water management system, including but not limited to ponds, water control structures, pipes, junction boxes, grates, inlets, weirs, outfalls, end sections and other water conveyance structures, as well as all catch-basins and related stormwater facilities, located within SWMF #28 identified on the plat known as Amelia National Phase One-C, Segments One and Two and further identified by letter from Contractor, as described below.

AFFIDAVIT REGARDING COSTS PAID (PHASE ONE-C SWMF #28)

STATE OF 	
COUNTY OF 	

I, 	, of Amelia National Enterprise, LLC, a Florida limited liability company (“Developer”), being first duly sworn, do hereby state for my affidavit as follows:

I have personal knowledge of the matters set forth in this affidavit.

My name is 	 and I have authority to make this affidavit on behalf of Developer as shown below.

Developer is the developer of certain lands within the Amelia National Community Development District, a special purpose unit of local government established pursuant to Chapter 190, Florida Statutes (“District”).

The District’s Improvement Plan, dated January 2004, supplemented by the Supplemental Engineer’s Report No. 1 Summary for 2004, dated June 2004 (together, “Engineer’s Report”) describes certain public infrastructure improvements and/or work product that the District intends to finance, fund, plan, establish, acquire, construct or reconstruct, enlarge or extend, equip, operate, or maintain pursuant to Chapter 190, Florida Statutes.

Developer has expended funds to develop and/or acquire certain of the public infrastructure improvements and/or work product described in the Engineer’s Report and more specifically described in Exhibit A. The attached Exhibit A accurately identifies certain of those improvements and/or work product that have been completed to date and states the amounts that Developer has spent on those improvements and/or work product.

In making this affidavit, I understand that the District intends to rely on this affidavit for purposes of acquiring the infrastructure improvements and/or work product identified in Exhibit A.

[CONTINUED ON NEXT PAGE]

Under penalties of perjury, I declare that I have read the foregoing Affidavit Regarding Costs Paid and the facts alleged are true and correct to the best of my knowledge and belief.

Executed this 	 day of 	, 2021.

AMELIA NATIONAL ENTERPRISE, LLC,
a Florida limited liability company

Name:	
Title:	

The foregoing instrument was sworn and subscribed before me by means of  physical

presence or  online notarization this 	

day of

	,  2021,  by

		, who [ ] is personally known to me or [ ] produced 	 as identification.

(NOTARY SEAL)

Notary Public Signature

(Name typed, printed or stamped) Notary Public, State of 	 Commission No. 	  My Commission Expires: 	 

Exhibit A – Description of Acquisition: Phase One-C SWMF #28

ACKNOWLEDGMENT AND RELEASE (PHASE ONE-C SWMF #28)

THIS ACKNOWLEDGMENT AND RELEASE (“Release”) is made the 	 day of
	, 2021, by A.J. Johns, Inc., having offices located at 3225 Anniston Road, Jacksonville, Florida 32246 (“Contractor”), in favor of the Amelia National Community Development District (“District”), which is a local unit of special-purpose government situated in the Nassau County, Florida, and having offices located at 12051 Corporate Boulevard, Orlando, Florida 32817.

Recitals

Work Order Agreement, dated

Whereas, pursuant to that certain	-,

(“Contract”), between Contractor and Amelia National Enterprise, LLC (“Developer”),
Contractor has constructed for Developer certain stormwater improvements, as described in
Exhibit A (“Improvements”); and

Whereas, Developer desires to convey the Improvements to the District and for that purpose has requested Contractor to confirm the release of all restrictions on the District’s right to use and rely upon the Improvements; and

Whereas, Contractor has agreed to the release of any such restrictions.

Now, therefore, for and in consideration of mutual promises and obligations, the receipt and sufficiency of which are hereby acknowledged, Contractor provides the following acknowledgment and release:

Section 1. General. The recitals so stated above are true and correct and by this reference are incorporated as a material part of this Release.

Section 2. Acquisition of Improvements. Contractor acknowledges that the District is acquiring or has acquired from Developer the Improvements constructed by Contractor in connection with the Contract, and accordingly, the District now has the unrestricted right to rely upon the terms of the Contract related to the Improvements for the same. However, the District’s acquisition of the Improvements and receipt of rights under the Contract, hereunder or otherwise, does not extinguish or limit the rights and remedies of the Developer under the Contract and is without prejudice thereto. Contractor hereby consents to the assignment, transfer and conveyance (if and as applicable) of the Improvements and the Contract in whole or in part (and any rights thereunder) as more particularly described herein. In the event any assignment of the Contract or rights thereunder is accomplished hereby or otherwise made in connection with the Improvements, Contractor recognizes that the same shall be partially limited to the Contract as it pertains to the Improvements and that the Contract shall otherwise remain in full force and effect as it pertains to any work or improvements not constituting the Improvements.

Section 3.  Warranty. Contractor hereby expressly acknowledges the District’s right to enforce the terms of the Contract, including any warranties provided therein and to rely upon and enforce any other warranties provided under Florida law.

Section 4. Indemnification. Contractor indemnifies and holds the District harmless from any claims, demands, liabilities, judgments, costs, or other actions that may be brought against or imposed upon the District in connection with the Improvements because of any act or omission of Contractor, its agents, employees, or officers. Said indemnification shall include, but not be limited to, any reasonable attorney’s fees and costs incurred by the District.

Section 5. Certificate of Payment. Contractor hereby acknowledges that it has been fully compensated for its services and work related to completion of the Improvements. Contractor further certifies (to and for the benefit of the District and the Developer) that, except as set forth herein, no outstanding requests for payment exist related to the Improvements, including any payments to subcontractors, materialmen, suppliers or otherwise, and that there is no disagreement as to the appropriateness of payment made for the Improvements. Except as set forth herein, this document shall constitute a final waiver and release of lien for any payments due to Contractor by Developer or District for the Improvements.

Section 6.	Effective Date. This Release shall take effect upon execution.

A.J. JOHNS, INC.

By:	 Its:	 
STATE OF FLORIDA	)
COUNTY OF 		)

I HEREBY CERTIFY that on this   day of 	, 2021, before me by means of  physical presence or  online notarization appeared 		, of
		, and that said person signed the foregoing instrument and severally acknowledged the execution thereof to be his/her free act and deed for the uses and purposes therein mentioned.  Said person is personally known to me or has produced
	 as identification and did (did not) take an oath.

EXECUTED and sealed in the County and State named above this 	
	, 2021.

Print Name:
(NOTARIAL SEAL)	Notary Public, State of Florida My Commission No.:
My Commission Expires:

day of

DISTRICT ENGINEER’S CERTIFICATE (PHASE ONE-C SWMF #28)

	, 2021

Board of Supervisors
Amelia National Community Development District 12051 Corporate Blvd.
Orlando, Florida 32817

Re: Acquisition of Phase One-C, SWMF #28 Ladies and Gentlemen:
The undersigned is a representative of Prosser, Inc. (“District Engineer”), as District Engineer for the Amelia National Community Development District (“District”) and does hereby make the following certifications in connection with the District’s acquisition from Amelia National Enterprise, LLC, a Florida limited liability company (“Developer”) of certain stormwater improvements (“Improvements”), as further described in Exhibit A attached hereto, all as more fully described in that certain bill of sale (“Bill of Sale”) dated as of or about the same date as this certificate. The undersigned, an authorized representative of the District Engineer, hereby certifies that:

I have reviewed observable portions of the Improvements. I have further reviewed certain documentation relating to the same, including but not limited to, the Bill of Sale, agreements, invoices, plans, as-builts, and other documents.

The Improvements are within the scope of the District’s capital improvement plan as set forth in the District’s Improvement Plan, dated January 2004, supplemented by the Supplemental Engineer’s Report No. 1 Summary for 2004, dated June 2004 (together, “Engineer’s Report”), and specially benefit property within the District as further described in the Engineer’s Report.

The Improvements were installed in accordance with their specifications, and, subject to the design specifications, are capable of performing the functions for which they were intended.

The total costs associated with the Improvements are as set forth in the Bill of Sale. Such costs are equal to or less than each of the following: (i) what was actually paid by the Developer to create and/or construct the Improvements, and (ii) the reasonable fair market value of the Improvements.

All known plans, permits and specifications necessary for the operation and maintenance of the Improvements are complete and on file with the District, and have been transferred, or are capable of being transferred to the District for

operations and maintenance responsibilities (which transfers the Engineer consents to and ratifies).

Engineer further consents to any other partial or complete assignment, conveyance, or transfer of other work product, contracts, interests, rights or remedies associated with the Improvements or other matters contemplated in the Engineer’s Report and required by the District in connection with the above referenced capital improvement plan, whether made prior to or after the execution of this Certificate.

With this document, I hereby certify that it is appropriate at this time to acquire the Improvements.

FURTHER AFFIANT SAYETH NOT.

Neal Brockmeier, P.E. Prosser, Inc.
Florida Registration No. 	
Consulting Engineer

STATE OF FLORIDA
COUNTY OF 	

The foregoing instrument was acknowledged before me by means of  physical presence or  online notarization this    day of 	, 2021, by Neal Brockmeier, P.E., on behalf  of  Prosser,  Inc.,  who  is  personally  known  to  me  or  who  has  produced
	 as identification, and did [ ] or did not [ ] take the oath.

Notary Public, State of Florida
Print Name:		 Commission No.:	  My Commission Expires: 	

BILL OF SALE AND LIMITED ASSIGNMENT (PHASE ONE-C SWMF #28)

THIS BILL OF SALE AND LIMITED ASSIGNMENT is made to be effective as of
	, 2021, by Amelia National Enterprise, LLC, a Florida limited liability company, whose mailing address for purposes hereof is 2379 Beville Road, Daytona Beach, Florida 32119 (“Grantor”), and in consideration of the sum of Ten Dollars ($10.00) and other valuable consideration, to it paid by the Amelia National Community Development District, a local unit of special-purpose government established pursuant to Chapter 190, Florida Statutes (“District” or “Grantee”) whose address is 12051 Corporate Boulevard, Orlando, Florida 32817.

BACKGROUND STATEMENT

This instrument is intended to convey certain property rights related to certain improvements (“Improvements”) as further described on the attached Exhibit A.

NOW THEREFORE, for and in consideration of the sum of Ten and No/100 Dollars ($10.00), and other good and valuable considerations, the receipt and sufficiency of which are hereby acknowledged, Grantor and Grantee, intending to be legally bound, do hereby agree as follows:

Grantor hereby transfers, grants, conveys, and assigns to Grantee all right, title and interest of Grantor, if any, in and to the following Improvements and other property interests as described below to have and to hold for Grantee’s own use and benefit forever but only to the extent related to the Improvements (and no more) and in each case without prejudice to or limiting the rights and remedies of Grantor thereunder:

all of the transferable right, title, interest, and benefit of Grantor, if any, in, to and under any and all contracts, guaranties, affidavits (with the exception of lien waivers), warranties, bonds, claims, and other forms of indemnification, given heretofore and with respect to the construction, installation, or composition of the Improvements (and no further); and

Also, the Grantor agrees to convey or cause to be conveyed when finalized any and all transferable site plans, construction and development drawings, plans and specifications, surveys, engineering and soil reports and studies, and approvals (including but not limited to licenses, permits, zoning approvals, etc.), pertaining or applicable to or in any way connected with the development, construction, and ownership of the improvements described in such subparagraphs, but only to the extent related to the Improvements (and no further).

All goodwill associated with the foregoing.

Grantor hereby covenants that: (i) Grantor is the lawful owner of the Improvements;
(ii) the Improvements are free from any liens or encumbrances and the Grantor covenants to timely

address any such liens or encumbrances if and when filed; (iii) Grantor has good right to sell the Improvements; and (iv) the Grantor will warrant and defend the sale of the Improvements hereby made unto the Grantee against the lawful claims and demands of all persons making the same against the Grantee by or through Grantor.

All transfers, conveyances, and assignments made hereunder are made on an “as is” basis. The Grantor represents that it has no knowledge of any latent or patent defects in the Improvements. The Grantor hereby assigns, on a non-exclusive basis, to the Grantee any and all rights against any and all firms or entities which may have caused any latent or patent defects in the Improvements, including, but not limited to, any and all warranties and other forms of indemnification with respect to the same (subject to the Developer’s reservations of rights as more fully set forth herein). The Grantee is solely responsible for its use of the Property or interests transferred, conveyed or assigned hereunder on or after the date hereof. The District further agrees not to make revisions or modifications to any transferred, assigned or conveyed work product without prior written permission of design professional responsible for the same and that Developer is released from any liability in connection therewith, but only as to such revision or modification.

By execution of this document, the Grantor affirmatively represents that it has the contractual right, consent and lawful authority of any and all forms to take this action in this document and in this form. Nothing herein shall be construed as a waiver of Grantee’s limitations on liability as provided in Section 768.28, Florida Statutes, and other statutes and law.

As consideration for the sale of the Improvements, Grantee agrees to pay the sums set forth in the attached EXHIBIT A to the extent proceeds are available and eligible and pursuant to that certain Agreement by and between the Amelia National Community Development District and Amelia National Enterprise, LLC, Regarding the Acquisition of Certain Work Product and Infrastructure, dated June 21, 2004.

Grantor agrees, at the direction of the Grantee, to assist with the transfer of any permits or similar approvals necessary for the operation of the Improvements.

[CONTINUED ON FOLLOWING PAGE]

WHEREFORE, the foregoing Bill of Sale and Limited Assignment is hereby executed and delivered.

Signed, sealed and delivered by:

WITNESSES	AMELIA NATIONAL ENTERPRISE, LLC

By: 			

Name: 	

By: 	
Name: 	

STATE OF 	
COUNTY OF 	

Name:	 Title:	

The foregoing instrument was acknowledged before me by means of  physical presence or  online notarization this 	 day of 	, 2021, by 	, as the
	 of Amelia National Enterprise, LLC, who [ ] is personally known to me or [
] produced 	 as identification. (NOTARY SEAL)

Notary Public Signature

(Name typed, printed or stamped) Notary Public, State of 	 Commission No. 	  My Commission Expires: 	 

Exhibit A – Description of Acquisition: Phase One-C SWMF #28

PREPARED BY AND RETURN TO:

Katie S. Buchanan, Esquire HOPPING GREEN & SAMS, P.A.
119 South Monroe Street, Suite 300
Tallahassee, Florida 32301

Consideration: None/Gift of Common Areas Documentary Stamp Taxes: See Legend Below

SPECIAL WARRANTY DEED

THIS SPECIAL WARRANTY DEED is made this   day of 	, 2021, by AMELIA NATIONAL ENTERPRISE, LLC, a Florida limited liability company, whose mailing address for purposes hereof is 2379 Beville Road, Daytona Beach, Florida 32119 (“Grantor”) to AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT, a
special purpose unit of local government established under Chapter 190, Florida Statutes, whose address 12051 Corporate Boulevard, Orlando, Florida 32817 (“Grantee”).

(Wherever used herein the terms “Grantor” and “Grantee” include all of the parties to this instrument and the heirs, legal representatives and assigns of individuals, and the successors and assigns of corporations or governmental entities.)

W I T N E S S E T H:

Grantor, for and in consideration of the sum of Ten and No/100 U.S. Dollars ($10.00), and other good and valuable consideration to it in hand paid by Grantee, the receipt whereof is hereby acknowledged, has granted, bargained and conveyed to Grantee, and Grantee’s successors and assigns, forever, the land lying and being in the County of Nassau, State of Florida, as more particularly described below (“Property”):

TRACT U, AMELIA NATIONAL PHASE ONE-C, SEGMENTS ONE AND

TWO, RECORDED IN PLAT BOOK

	, PAGE

	, OF THE OFFICIAL

RECORDS OF NASSAU COUNTY, FLORIDA.

SUBJECT, HOWEVER, to all matters, restrictions, easements, encumbrances, limitations, reservations and covenants of record, if any, but this reference shall not operate to reimpose the same, together with taxes for 2021 and subsequent years (if any), and all applicable governmental, zoning and land use regulations.

TOGETHER, with all tenements, hereditaments, and appurtenances thereto belonging or in any way appertaining.

TO HAVE AND TO HOLD unto Grantee and Grantee’s successors and assigns in fee simple forever.

Grantor hereby specially warrants the title to the Property subject to the above-referenced encumbrances and restrictions and will defend the same against the lawful claims of all persons claiming by, through or under Grantor, but no others.

IN WITNESS WHEREOF, the Grantor has hereunto set its hand and seal the day and year first above written.

WITNESSES

AMELIA NATIONAL ENTERPRISE, LLC,
a Florida limited liability company

By: 			

Name: 	

By: 	
Name: 	

STATE OF 	
COUNTY OF 	

Name:	 Title:	

The foregoing instrument was acknowledged before me by means of  physical presence or  online notarization this     day of 	, 2021, by 	, as the
	 of Amelia National Enterprise, LLC, a Florida limited liability company, on behalf of the company, who [ ] is personally known to me or [ ] produced 	 as identification.

(NOTARY SEAL)

Notary Public Signature

(Name typed, printed or stamped) Notary Public, State of 	 Commission No. 	  My Commission Expires: 	 

CERTIFICATE REGARDING DEFERRED COSTS AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

March 	, 2021

Amelia National Community Development District PFM Group Consulting, LLC
12051 Corporate Blvd.
Orlando, Florida 32817

U.S. Bank National Association Orlando, Florida

Re:	Certification of Deferred Costs
Amelia National Community Development District

This certificate is furnished to establish the amount of Deferred Costs, as such term is defined in the First Supplemental Trust Indenture between Amelia National Community Development District (the “District”) and U.S. Bank, National Association, as the successor Trustee, dated as of June 1, 2004 (the “Indenture”). The Indenture was entered into in connection with the District’s issuance of its $9,360,000 Amelia National Community Development District Capital Improvement Revenue Bonds, Series 2004A (the “Bonds”). Unless otherwise defined herein, all capitalized terms used herein shall have the meaning ascribed to them in the Indenture.

In connection with the issuance of the Bonds, the District approved its Amelia National Community Development District Improvement Plan dated January 2004, which details certain improvements that were to be constructed, installed and/or acquired by the District, as supplemented by the Supplemental Engineers Report No. 1, dated June 2004 (together, the “Improvement Plan”).

The Improvement Plan estimated that the total costs of the improvements described therein would be $16,357,340.

The proceeds from the Bonds, as well as any other debt instrument issued by the District, were insufficient to fully fund the Improvement Plan. Specifically, the improvements identified on the chart attached hereto as Exhibit A were funded solely by the Developer, Amelia National Enterprises, LLC (the “Developer Funded Improvements”). All of the Developer Funded Improvements are part of the Improvement Plan. Of the Developer Funded Improvements, the improvements identified as Phase One-C SWMF #28 in the total amount of $192,681.49 have been conveyed by the Developer to the District (the “Deferred Cost Improvements”). Additionally, a deed conveying the real property necessary for the District to own, operate and maintain all portions of Deferred Cost Improvements has been executed and is being held in escrow by the District pending recordation of the Amelia National Phase One-C, Segments 1 and 2 plat which is pending approval with

Nassau County. At the time the Deferred Cost Improvements were conveyed to the District they had a value equal to or greater than $178,968.27, which represents the amount the District has available to pay for the Deferred Costs Improvements.

The Deferred Cost Improvements been completed and installed in conformity with the plans and specifications therefor and in accordance with law and all labor, services, materials, and supplies used in connection with the Improvement Plan have been paid for and acknowledgment of such payments has been obtained from all contractors and suppliers.

All components and other facilities necessary in connection with the Deferred Cost Improvements have been constructed, acquired, and installed in accordance with the specifications therefore, are capable of performing the functions for which they were intended and all costs and expenses incurred in connection therewith have been paid or adequate provision has been made for such payment.

FURTHER AFFIANT SAYETH NOT.

Dated: 			
Prosser, Inc.
By: Neal E. Brockmeier, P.E. District Engineer
Florida Registered Engineer #54561

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT CAPITAL IMPROVEMENT REVENUE BONDS, SERIES 2004A
SERIES 2004A ACQUISITION AND CONSTRUCTION ACCOUNT REQUISITION

The undersigned, an Authorized Officer of Amelia National Community Development District ("District") hereby submits the following requisition for disbursement under and pursuant to the terms of the Master Trust Indenture from the District to and U.S. Bank National Association, as successor Trustee ("Trustee"), dated as of June 1, 2004 ("Master Indenture"), as amended and supplemented by the First Supplemental Indenture from the District to the Trustee, dated as of June 1, 2004 (the Master Indenture as amended and supplemented, "Indenture") (all capitalized terms used herein shall have the meaning ascribed to such term in the Indenture):

(A)	Requisition Number:	 		
(B)	Name of Payee:	Amelia National Enterprise, LLC	
(C)	Amount Payable:	$178,968.27	
(D)	Purpose for which paid or incurred (refer also to specific contract if amount is due	
and payable pursuant to a contract involving progress payments, or, state Costs of Issuance, if applicable):

Acquisition of Phase One-C, SWMF #28

(E)	Fund or Account and subaccount, if any, from which disbursement to be made:

2004A Deferred Cost Subaccount

The undersigned hereby certifies that obligations in the stated amount set forth above have been incurred by the District, that each disbursement set forth above is a proper charge against the 2004A Deferred Cost Subaccount and the subaccount, if any, referenced above, that each disbursement set forth above was incurred in connection with the acquisition and construction of the 2004A Project and each represents a Cost of the 2004A Project, and has not previously been paid.

The undersigned hereby further certifies that there has not been filed with or served upon the District notice of any lien, right to lien, or attachment upon, or claim affecting the right to receive payment of any of the moneys payable to the Payee set forth above, which has not been released or will not be released simultaneously with the payment hereof.

The undersigned hereby further certifies that such requisition contains no item representing payment on account of any retained percentage which the District is at the date of such certificate entitled to retain.

If this requisition is for a disbursement from other than the Costs of Issuance Account or for payment of capitalized interest, there shall be attached a resolution of the Governing Body of

the District approving this requisition or the approving the specific contract with respect to which disbursements pursuant to this requisition are due and payable.

Attached hereto are originals of the invoice(s) from the vendor of the property acquired or services rendered with respect to which disbursement is hereby requested.

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

By: 	
Authorized Officer

CONSULTING ENGINEER'S APPROVAL FOR NON-COST OF ISSUANCE AND CAPITALIZED INTEREST REQUESTS ONLY

If this requisition is for a disbursement from other than Capitalized Interest or Costs of Issuance, the undersigned Consulting Engineer hereby certifies that this disbursement is for a Cost of the 2004A Project and is consistent with: (i) the applicable acquisition or construction contract;
(ii) the plans and specifications for the portion of the 2004A Project with respect to which such disbursement is being made; and, (ii) the report of the Consulting Engineer attached as an Exhibit to the First Supplemental Indenture, as such report shall have been amended or modified on the date hereof.

Consulting Engineer

ACKNOWLEDGEMENT AND RELEASE

This Acknowledgement and Release is made and entered into as of the 	 day of March, 2021, by and between:

Amelia National Community Development District, a local unit of special- purpose government established pursuant to Chapter 190, Florida Statutes, being situated in Nassau County, Florida (“District”); and

Amelia National Enterprise, LLC, a Florida limited liability company, the primary developer of lands within the boundaries of the District (“Developer”).

RECITALS

WHEREAS, the District was established by an ordinance adopted by the Nassau County, Florida, as amended, for the purpose of planning, financing, constructing, operating and/or maintaining certain infrastructure, including a storm water management system, roads, water and sewer improvements and other infrastructure; and

WHEREAS, in connection with the issuance of the District’s Capital Improvement Revenue Bonds, Series 2004A (“Series 2004A Bonds”), the District and the Developer, as successor in interest, entered into an agreement entitled Agreement by and between the Amelia National Community Development District and Amelia National Enterprise, LLC, Regarding the Acquisition of Certain Work Product and Infrastructure, dated June 21, 2004, (“Acquisition Agreement”), setting forth obligations between the parties regarding the District’s acquisition from the Developer of land, work product, and infrastructure improvements, among other things; and

WHEREAS, the Master Trust Indenture, dated September June 1, 2004 and the First Supplemental Trust Indenture, dated June 1, 2004 and entered into between the District and U.S. Bank National Association, as successor Trustee, in connection with the issuance of the Series 2004A Bonds (together, “Trust Indenture”), provide for the recovery of “Deferred Costs,” as defined under the Trust Indenture; and

WHEREAS, the District is in the process of refunding the Series 2004A Bonds and desires to obtain an acknowledgement and release from the Developer as to the amount of Deferred Costs due and as to any further claims for payment for Deferred Costs in connection with the Series 2004A Bonds, and the Developer desires to provide such a release;

NOW THEREFORE, for and in consideration of mutual promises and obligations, and an additional sum of Ten Dollars, the receipt and sufficiency of which are hereby acknowledged, the District and the Developer agree as follows:

SECTION 1. GENERAL. The recitals so stated above are true and correct and by this reference are incorporated as a material part of this Release.

SECTION 2. DEFERRED COSTS. The Developer and District hereby acknowledge that the total amount of Deferred Costs due to the Developer under the Indenture equals $178,968.27, which represents all funds currently remaining in the Series 2004A Deferred Costs Subaccount. Upon certification of this amount by the District to the Trustee as provided in the Indenture, Developer releases all claims it has or may have in the future to Deferred Costs.

Section 3. Counterparts. This instrument may be executed in any number of counterparts, each of which, when executed and delivered, shall constitute an original, and such counterparts together shall constitute one and the same instrument. Signature and acknowledgment pages, if any, may be detached from the counterparts and attached to a single copy of this document to physically form one document.

Section 4. Effectiveness. The release contained in Section 2 shall take effect upon certification and payment of Deferred Costs in the amount set forth in Section 2.

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

By: 	
Its: 	

AMELIA NATIONAL ENTERPRISE, LLC

By: 	
Its: 	

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

Consideration of Resolution 2021-03, Delegated Award Resolution
Exhibit A: Third Supplemental Trust Indenture

Exhibit B: Escrow Deposit Agreement

RESOLUTION NO. 2021-03
A RESOLUTION OF THE BOARD OF SUPERVISORS OF AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT (THE "DISTRICT") APPROVING THE SALE, ISSUANCE AND TERMS OF SALE OF THE AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT CAPITAL IMPROVEMENT REVENUE REFUNDING BOND, SERIES 2021 (THE "SERIES 2021 BOND") IN ORDER TO CURRENTLY REFUND AND REDEEM ALL OF THE OUTSTANDING PRINCIPAL AMOUNT OF THE DISTRICT'S CAPITAL IMPROVEMENT REVENUE BONDS, SERIES 2004A (THE "REFUNDED BONDS"); ESTABLISHING THE INTEREST RATE, MATURITY DATE, REDEMPTION PROVISIONS AND OTHER DETAILS THEREOF; APPROVING A PRIVATE PLACEMENT FOR THE SERIES 2021 BOND; RATIFYING THE MASTER TRUST INDENTURE AND APPROVING THE FORM OF THIRD SUPPLEMENTAL TRUST INDENTURE AND AUTHORIZING THE EXECUTION AND DELIVERY THEREOF BY CERTAIN OFFICERS OF THE DISTRICT; APPOINTING A TRUSTEE, PAYING AGENT AND BOND REGISTRAR FOR THE SERIES 2021 BOND; APPROVING THE FORM OF THE SERIES 2021 BOND; AUTHORIZING CERTAIN OFFICERS OF THE DISTRICT TO TAKE ALL ACTIONS REQUIRED AND TO EXECUTE AND DELIVER ALL DOCUMENTS, INSTRUMENTS AND CERTIFICATES NECESSARY IN CONNECTION WITH THE ISSUANCE, SALE AND DELIVERY OF THE SERIES 2021 BOND; AUTHORIZING THE VICE CHAIRMAN AND ASSISTANT SECRETARIES TO ACT IN THE STEAD OF THE CHAIRMAN OR THE SECRETARY, AS THE CASE MAY BE; SPECIFYING THE APPLICATION OF THE PROCEEDS OF THE SERIES 2021 BOND; APPROVING THE FORM OF THE ESCROW DEPOSIT AGREEMENT AN APPOINTING AN ESCROW AGENT THEREUNDER; AUTHORIZING CERTAIN OFFICERS OF THE DISTRICT TO TAKE ALL ACTIONS AND ENTER INTO ALL AGREEMENTS REQUIRED IN CONNECTION WITH THE REFUNDING OF THE REFUNDED BONDS; APPOINTING A VERIFICATION AGENT; DESIGNATING THE SERIES 2021 BOND AS A "QUALIFIED TAX EXEMPT OBLIGATION" PURSUANT TO SECTION 265(B)(3) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED; AND PROVIDING AN EFFECTIVE DATE.
WHEREAS, the Board of Supervisors of Amelia National Community Development District (the "Board" and the "District," respectively) has determined to proceed at this time with the sale and issuance of the Amelia National Community Development District Capital Improvement Revenue Refunding Bond, Series 2021 (the "Series 2021 Bond") to be issued under and pursuant to a Master

Trust Indenture, dated as of June 1, 2004 (the "Master Indenture"), from the District to U.S. Bank National Association, as successor in trust to Wachovia Bank, National Association, Orlando, Florida, as trustee (the "Trustee"), as amended and supplemented by a Third Supplemental Trust Indenture to be dated as of the first day of the first month and year in which the Series 2021 Bond is issued thereunder (the "Supplemental Indenture" and together with the Master Indenture, the "Indenture") from the District to the Trustee, in order to currently refund and redeem all of the Outstanding principal amount of the District's Capital Improvement Revenue Bonds, Series 2004A (the "Refunded Bonds");
WHEREAS, the Board has received a proposal from Synovus Bank, a Georgia banking corporation (the "Bank") in the nature of a commitment letter (the "Commitment") submitted through PFM Financial Advisors LLC (the "Financial Advisor") for the purchase of the Series 2021 Bond, and the Board has previously approved such Commitment at a meeting of the Board duly called and held on February 11, 2021; and
WHEREAS, in conjunction with the sale and issuance of the Series 2021 Bond, it is necessary to approve the forms of the Supplemental Indenture and Escrow Agreement (hereinafter defined), to establish the principal amount, interest rate, maturity date, redemption provisions, financial advisor fee, costs and certain other details with respect thereto, to approve the form of the Series 2021 Bond and to provide for various other matters with respect to the Series 2021 Bond and the refunding and redemption of the Refunded Bonds.
NOW, THEREFORE, BE IT RESOLVED that:
Definitions. All words and phrases used herein in capitalized form, unless otherwise defined herein, shall have the meaning ascribed to them in the Indenture.
Award. Pursuant to Section 190.016(7), Florida Statutes, the Board hereby determines that, in its judgment, the issuance of the Series 2021 Bond will be advantageous to the District. The sale of the Series 2021 Bond to the Bank upon the terms and conditions set forth in the Commitment, and in a principal amount not to exceed the amount set forth in the Commitment, is hereby authorized and approved. The Financial Advisor shall be paid a fee of not to exceed $45,000, the payment of which fee from the proceeds of the Series 2021 Bond is hereby approved.
Private Placement. The Board hereby determines that a private placement of the Series 2021 Bond is in the best interests of the District because the market for instruments such as the Series 2021 Bond is limited, because of prevailing market conditions and because the delays caused by soliciting competitive bids could adversely affect the District's ability to issue and deliver the Series 2021 Bond.

Approval of Form of Supplemental Indenture; Ratification of Master Indenture; Appointment of Trustee, Paying Agent and Bond Registrar. Attached hereto as Exhibit A is the form of Supplemental Indenture, which is hereby authorized and approved, subject to such changes, additions, deletions and insertions as shall be approved by the Chairman, which approval shall be conclusively evidenced by the execution thereof. The Chairman is hereby authorized to execute and the Secretary is authorized to attest the Supplemental Indenture and the Chairman is hereby authorized to deliver to the Trustee the Supplemental Indenture which, when executed and delivered by the Trustee, shall constitute a legal, valid and binding obligation of the District, enforceable in accordance with its terms. The Master Indenture as executed and delivered and the appointment of U.S. Bank National Association, as successor in trust to Wachovia Bank, National Association, as Trustee, Paying Agent and Bond Registrar under the Master Indenture is hereby ratified and confirmed and U.S. Bank National Association is hereby appointed as Trustee, Paying Agent and Bond Registrar under the Supplemental Indenture.
Description of Series 2021 Bond. The Series 2021 Bond shall be dated as of the date of issuance and delivery to the Bank and may be issued in one Series having such details as are set forth in the Commitment and as reflected in the Supplemental Indenture. The Series 2021 Bond may be signed by the manual or facsimile signature of the Chairman and attested by the manual or facsimile signature of the Secretary. The Series 2021 Bond shall be subject to redemption on the terms, at the times and prices and in the manner provided in the Commitment and in the form of Series 2021 Bond attached to the Supplemental Indenture, which form is hereby approved, subject to such changes, additions, deletions and insertions as shall be approved by the Chairman, which approval shall be conclusively evidenced by the execution thereof. The Chairman is hereby authorized to execute and the Secretary is authorized to attest and seal the Series 2021 Bond and the Chairman is hereby authorized to deliver to the Trustee for authentication and delivery to the Bank upon payment by the Bank of the purchase price therefor, the Series 2021 Bond which, when authenticated and delivered by the Trustee, shall be the legal, valid and binding obligation of the District, enforceable in accordance with its terms.
The Series 2021 Bond shall be secured by, and the District in the Supplemental Indenture grants to the Trustee for the benefit of the Bank, a lien on and a pledge of the Series 2021 Assessments imposed, levied and collected by the District in accordance with the Act, as more specifically described in the Supplemental Indenture and the Commitment. In addition, the Series 2021 Bond shall be secured by a lien and pledge of all amounts on deposit in the Funds and Accounts established under the Supplemental Indenture, except for any amounts in the Series 2021 Rebate Account, all in accordance with the Supplemental Indenture.

Open Meetings. It is hereby found and determined that all official acts of this Board concerning and relating to the issuance, sale, and delivery of the Series 2021 Bond, including but not limited to adoption of this Resolution, were taken in open meetings of the members of the Board and all deliberations of the members of the Board that resulted in such official acts were in meetings open to the public, in compliance with all legal requirements including, but not limited to, the requirements of Section 286.011, Florida Statutes.
Other Actions. The Chairman, the Secretary, and all other members, officers and employees of the Board and the District are hereby authorized and directed to take all actions necessary or desirable in connection with the issuance and delivery of the Series 2021 Bond and the consummation of all transactions in connection therewith, including the execution of all certificates, documents, papers, and agreements necessary to the undertaking and fulfillment of all transactions referred to in or contemplated by the Indenture, this Resolution, the Escrow Agreement and the Commitment.
The Vice Chairman is hereby authorized to act in the stead of the Chairman in any undertaking authorized or required of the Chairman hereunder and any Assistant Secretary is hereby authorized to act in the stead of the Secretary in any undertaking authorized or required of the Secretary hereunder.
Deposits to Funds and Accounts; Approval of Form of Escrow Deposit Agreement; Appointment of Escrow Agent. The Trustee is hereby authorized and directed to apply the proceeds of the Series 2021 Bond in the amounts and in the manner set forth in Section 402 of the Supplemental Indenture.
Amounts on deposit in the Funds and Accounts for the Refunded Bonds shall be applied as directed by the Chairman in a certificate directed to the Trustee and delivered at the closing on the Series 2021 Bond, subject to the approval of Bond Counsel.
The Escrow Deposit Agreement (the "Escrow Agreement"), between the District and U.S. Bank National Association, relating to the Refunded Bonds shall be in the form attached hereto as Exhibit B, subject to such changes, additions, deletions and insertions as shall be approved by the Chairman, which approval shall be conclusively evidenced by the execution thereof. The Chairman is hereby authorized to execute and the Secretary is authorized to attest the Escrow Agreement which, when executed and delivered by the District, shall be a legal, valid and binding obligation of the District, enforceable in accordance with its terms. U.S. Bank National Association is hereby appointed as Escrow Agent under the Escrow Agreement.
Refunding of the Refunded Bonds; Execution and Delivery of Other Instruments; Appointment of Verification Agent. The Board hereby

authorizes and approves the refunding of the Refunded Bonds. The Board hereby authorizes the Chairman and the Secretary to execute and deliver, receive or enter into such agreements, contracts, documents, instruments, certificates and proceedings incident thereto or necessary in order to effect the refunding of the Refunded Bonds and the issuance, sale and delivery of the Series 2021 Bond, including but not limited to the execution and delivery of the Commitment of the Bank to purchase the Series 2021 Bond.
The Chairman is hereby authorized and directed to appoint Robert Thomas CPA as verification agent if required in connection with the transactions contemplated hereby.
Designation of the Series 2021 Bond as a "Qualified Tax-Exempt Obligation" Pursuant to Section 265(b)(3) of the Code. The Series 2021 Bond is currently anticipated to be issued in a principal amount less than $10,000,000. The District does not reasonably expect to issue more Bonds in the current calendar year 2021 and therefore does not expect to issue more than $10,000,000 of tax- exempt obligations in the current calendar year. Accordingly, the District hereby delegates to the Chairman the authority to designate the Series 2021 Bond as a "bank qualified obligation" within the meaning of Section 265(b)(3) of the Internal Revenue Code of 1986, as amended, in the event that such expectations as to the amount to be issued are met. Such designation shall be further evidenced in the Arbitrage Certificate of the District delivered in connection with the closing of the Series 2021 Bond and by selecting the appropriate check box on IRS Form 8038-G filed in relation to the Series 2021 Bond.
Approval of Prior Actions. All actions taken to date by the members of the Board and the officers, agents and consultants of the District in furtherance of the issuance of the Series 2021 Bond, including but not limited to the approval of the Commitment, are hereby approved, confirmed and ratified.
Severability. If any section, paragraph, clause or provision of this Resolution shall be held to be invalid or ineffective for any reason, the remainder of this Resolution shall continue in full force and effect, it being expressly hereby found and declared that the remainder of this Resolution would have been adopted despite the invalidity or ineffectiveness of such section, paragraph, clause or provision.
Effective Date. This Resolution shall take effect immediately upon its adoption.

PASSED in Public Session of the Board of Supervisors of Amelia National Community Development District, this 4th day of March, 2021.

Attest:

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

 	
Secretary/Assistant Secretary	Chairman/Vice Chairman, Board of Supervisors

THIRD SUPPLEMENTAL TRUST INDENTURE

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

TO
U.S. BANK NATIONAL ASSOCIATION, AS SUCCESSOR IN TRUST TO
WACHOVIA BANK, NATIONAL ASSOCIATION, AS TRUSTEE

Dated as of March 1, 2021

TABLE OF CONTENTS
This Table of Contents is incorporated herein for ease of reference only and shall not be deemed a part of this Third Supplemental Trust Indenture.
ARTICLE I DEFINITIONS
Section 101.	Definitions	4
ARTICLE II
AUTHORIZATION, ISSUANCE AND PROVISIONS OF SERIES 2021 BOND
Section 201.	Authorization of Series 2021 Bond	8
Section 202.	Terms	9
Section 203.	Dating; Interest Accrual; Interest Adjustment	9
Section 204.	Denominations	10
Section 205.	Transfer Restrictions	10
Section 206.	Bond Registrar and Paying Agent	11
Section 207.	Conditions Precedent to Issuance of Series 2021 Bond	11
ARTICLE III REDEMPTION OF SERIES 2021 BOND
Section 301.	Series 2021 Bond Subject to Redemption	12
Section 302.	Conditional Notice	12
ARTICLE IV
DEPOSIT OF SERIES 2021 BOND PROCEEDS AND APPLICATION THEREOF; ESTABLISHMENT OF ACCOUNTS AND OPERATION THEREOF
Section 401.	Establishment of Accounts	12
Section 402.	Use of Series 2021 Bond Proceeds	13
Section 403.	Series 2021 Costs of Issuance Account	13
Section 404.	Reserved	14
Section 405.	Reserved	Error! Bookmark not defined.
Section 406.	Amortization Installments; Order of Redemption	14
Section 407.	Tax Covenants	14
Section 408.	Series 2021 Revenue Account; Application of Revenues and Investment Earnings	14
ARTICLE V CONCERNING THE TRUSTEE
Section 501.	Acceptance by Trustee	16
Section 502.	Limitation of Trustee's Responsibility	16
Section 503.	Trustee's Duties	16

ARTICLE VI ADDITIONAL BONDS
Section 601.	No Parity Bonds; Limitation on Parity Assessments	17
ARTICLE VII MISCELLANEOUS
Section 701.	Confirmation of Master Indenture	17
Section 702.	Collection of Assessments	17
Section 703.	Additional Covenants of the District	17
Section 704.	Events of Default	19
Section 705.	Payment of Rebate Amount	20
Section 706.	No Duty to File Annual Report	21
Section 707.	Waiver of Jury Trial	21
Section 708.	Brokerage Statements	21
Section 709.	Patriot Act Requirements of the Trustee	21
Exhibit A – Form of Series 2021 Bond

THIRD SUPPLEMENTAL TRUST INDENTURE
THIS  THIRD SUPPLEMENTAL TRUST INDENTURE (this  "Third
Supplemental Indenture") is dated as of March 1, 2021, from AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT (the "District") to U.S. BANK
NATIONAL ASSOCIATION, as successor in trust to Wachovia Bank, National Association, as trustee (the "Trustee"), a national banking association, authorized to accept and execute trusts of the character herein set forth, with its designated corporate trust office located at 225 East Robinson Street, Suite 250, Orlando, Florida 32801, Attention: Corporate Trust Department.
WHEREAS, the District entered into a Master Trust Indenture, dated as of June 1, 2004 (the "Master Indenture" and together with this Third Supplemental Indenture, the "Indenture") with the Trustee to secure the issuance of its Amelia National Community Development District Capital Improvement Revenue Bonds (the "Bonds"), issuable in one or more Series from time to time; and
WHEREAS, pursuant to Resolution No. 2004-14, adopted by the Governing Body of the District on January 26, 2004, the District authorized the issuance, sale and delivery of not to exceed $35,000,000 of Bonds, to be issued in one or more Series of Bonds as authorized under the Master Indenture, which Bonds were validated by final judgment of the Fourth Judicial Circuit of Florida, in and for Nassau County on April 12, 2004, the appeal period for which expired with no appeal having been taken; and
WHEREAS, the Governing Body of the District duly adopted Resolution No. 2004-15, on February 10, 2004, providing for the acquisition, construction and installation of assessable capital improvements (the "Capital Improvement Program"), providing estimated Costs of the Capital Improvement Program, defining assessable property to be benefited by the Capital Improvement Program, defining the portion of the Costs of the Capital Improvement Program with respect to which Assessments will be imposed and the manner in which such Assessments shall be levied against such benefited property within the District, directing the preparation of an assessment roll, and stating the intent of the District to issue Bonds of the District secured by such Assessments to finance the Costs of the acquisition, construction and installation of the Capital Improvement Program and the Governing Body of the District duly adopted Resolution No. 2004-20, on March 25, 2004, following a public hearing conducted in accordance with the Act, to fix and establish the Assessments and the benefited property; and
WHEREAS, pursuant to Resolution No. 2004-27, adopted by the Governing Body of the District on May 13, 2004, the District authorized, issued and sold its
$9,360,000 Amelia National Community Development District Capital Improvement Revenue Bonds, Series 2004A (the "Series 2004A Bonds"), as an issue of Bonds under the Master Indenture, and authorized the execution and delivery of the Master Indenture and a First Supplemental Trust Indenture, dated as of June

1, 2004 (the "First Supplemental Indenture"), from the District to the Trustee to secure the issuance of the Series 2004A Bonds and to set forth the terms of the Series 2004A Bonds; and
WHEREAS, the Series 2004A Bonds are currently Outstanding in the aggregate principal amount of $[OPA] (the Outstanding principal of such Series 2004A Bonds hereinafter referred to as the "Refunded Bonds"); and
WHEREAS, the District applied the proceeds of the Series 2004A Bonds to
(i) finance a portion of the Cost of acquiring, constructing and equipping the 2004A Project (as defined in the First Supplemental Indenture), (ii) pay certain costs associated with the issuance of the Series 2004A Bonds, (iii) make a deposit into the 2004A Reserve Account for the benefit of all of the Series 2004A Bonds, and (iv) pay a portion of the interest to become due on the Series 2004A Bonds; and
WHEREAS, the Series 2004A Bonds are payable from and secured in part by revenues derived from Assessments imposed, levied and collected by the District with respect to property specially benefited by the 2004A Project (the "2004A Assessments"), which, together with the 2004A Pledged Funds and Accounts (as defined in the First Supplemental Indenture) comprise the 2004A Trust Estate (as defined in the First Supplemental Indenture); and
WHEREAS, the District has determined that under existing market conditions, it would be in the best financial interest of the District to currently refund and redeem the Refunded Bonds in order to achieve annual debt service savings and reduce the annual payments for Assessments securing the Bonds issued to refund the Refunded Bonds; and
WHEREAS, pursuant to Resolution No. 2021-[ ], adopted by the Governing Body of the District on March [4], 2021, the District has authorized the issuance, sale and delivery of, among other things, its $[Bond Amount] Amelia National Community Development District Capital Improvement Revenue Refunding Bond, Series 2021 (the "Series 2021 Bond"), which is issued hereunder as an issue of Bonds under the Master Indenture, and has ratified and confirmed the Master Indenture and authorized the execution and delivery of this Third Supplemental Indenture to secure the issuance of the Series 2021 Bond and to set forth the terms of the Series 2021 Bond and the sale thereof; and
WHEREAS, the District will apply the proceeds of the Series 2021 Bond, together with other funds of the District, to (i) currently refund and redeem all of the Refunded Bonds, (ii) pay certain costs associated with the issuance of the Series 2021 Bond, and (iii) pay a portion of the interest to become due on the Series 2021 Bond; and
WHEREAS, the Series 2021 Bond will be payable from and secured in part by revenues derived from Assessments imposed, levied and collected by the District

with respect to property specially benefited by the 2004A Project (the "Series 2021 Assessments"); and
WHEREAS, the execution and delivery of the Series 2021 Bond and of this Third Supplemental Indenture have been duly authorized by the Governing Body of the District and all things necessary to make the Series 2021 Bond, when executed by the District and authenticated by the Trustee, a valid and binding legal obligation of the District and to make this Third Supplemental Indenture a valid and binding agreement and, together with the Master Indenture, a valid and binding lien on the Series 2021 Trust Estate (hereinafter defined) have been done;
NOW THEREFORE, KNOW ALL MEN BY THESE PRESENTS, THIS THIRD SUPPLEMENTAL INDENTURE WITNESSETH:
That the District, in consideration of the premises, the acceptance by the Trustee of the trusts hereby created, the mutual covenants herein contained, the purchase and acceptance of the Series 2021 Bond by the purchaser or purchasers thereof, and other good and valuable consideration, receipt of which is hereby acknowledged, and in order to further secure the payment of the principal and Redemption Price of, and interest on, the Series 2021 Bond Outstanding from time to time, according to its tenor and effect, and such other payments required to be made under the Master Indenture or hereunder, and to further secure the observance and performance by the District of all the covenants, expressed or implied in the Master Indenture, in this Third Supplemental Indenture and in the Series 2021 Bond (a) has executed and delivered this Third Supplemental Indenture and (b) does hereby, in confirmation of the Master Indenture, grant, bargain, sell, convey, transfer, assign and pledge unto the Trustee, and unto its successors in the trusts established under the Master Indenture, and to them and their successors and assigns forever, all right, title and interest of the District, in, to and under, subject to the terms and conditions of the Master Indenture and the provisions of the Master Indenture pertaining to the application thereof for or to the purposes and on the terms set forth in the Master Indenture, the revenues derived by the District from the Series 2021 Assessments (the "Series 2021 Pledged Revenues") and the Funds and Accounts (except for the Series 2021 Rebate Account) established hereby (the "Series 2021 Pledged Funds") which shall constitute the Trust Estate securing the Series 2021 Bond (the "Series 2021 Trust Estate");
TO HAVE AND TO HOLD all the same by the Master Indenture granted, bargained, sold, conveyed, transferred, assigned and pledged, or agreed or intended so to be, to the Trustee and its successors in said trust and to it and its assigns forever;
IN TRUST NEVERTHELESS, except as in each such case may otherwise be provided in the Master Indenture, upon the terms and trusts in the Indenture set forth for the equal and proportionate benefit, security and protection of all and

singular the present and future Owner of the Series 2021 Bond issued under and secured by this Third Supplemental Indenture;
PROVIDED, HOWEVER, that if the District, its successors or assigns, shall well and truly pay, or cause to be paid, or make due provision for the payment of the principal and Redemption Price of the Series 2021 Bond or any portion thereof issued, secured and Outstanding under this Third Supplemental Indenture and the interest due or to become due thereon, at the times and in the manner mentioned in the Series 2021 Bond and this Third Supplemental Indenture, according to the true intent and meaning thereof, and shall well and truly keep, perform and observe all the covenants and conditions pursuant to the terms of the Master Indenture and this Third Supplemental Indenture to be kept, performed and observed by it, and shall pay or cause to be paid to the Trustee all sums of money due or to become due to it in accordance with the terms and provisions of the Master Indenture and this Third Supplemental Indenture, then upon such final payments, this Third Supplemental Indenture and the rights hereby granted shall cease and terminate, with respect to the Series 2021 Bond or such portion thereof, otherwise this Third Supplemental Indenture shall remain in full force and effect;
THIS	THIRD	SUPPLEMENTAL	INDENTURE	FURTHER
WITNESSETH, and it is expressly declared, that the Series 2021 Bond issued and secured hereunder is to be issued, authenticated and delivered and all of the rights and property pledged to the payment thereof are to be dealt with and disposed of under, upon and subject to the terms, conditions, stipulations, covenants, agreements, trusts, uses and purposes as expressed in the Master Indenture (except as amended directly or by implication by this Third Supplemental Indenture) and this Third Supplemental Indenture, and the District has agreed and covenanted, and does hereby agree and covenant, with the Trustee and with the Owner of the Series 2021 Bond, as follows:

ARTICLE I DEFINITIONS
Section 101. Definitions. All terms used herein that are defined in the recitals hereto are used with the same meaning herein unless the context clearly requires otherwise. All terms used herein that are defined in the Master Indenture are used with the same meaning herein (including the use of such terms in the recitals hereto and the granting clauses hereof) unless (a) expressly given a different meaning herein or (b) the context clearly requires otherwise. In addition, unless the context clearly requires otherwise, the following terms used herein shall have the following meanings:
"Arbitrage Certificate" shall mean the Certificate as to Arbitrage and Certain Other Tax Matters of the District dated as of March [5], 2021.

"Assessment Methodology" shall mean the Supplemental Assessment Report, Capital Improvement Revenue Refunding Bond, Series 2021, dated March 2021, prepared by the Methodology Consultant.
"Authorized Denomination" shall mean, with respect to the Series 2021 Bond, the then Outstanding principal amount of the Series 2021 Bond, from time to time; provided, however, that any partial redemption of the Series 2021 Bond shall be in integral whole number multiples of $[1,000].
"Bank" or "Owner" shall mean initially, Synovus Bank, a Georgia banking corporation, and/or its affiliates, successors and assigns, as the initial registered owner (or its authorized representative) of the Series 2021 Bond.
"Default Rate" shall mean the lesser of (a) the sum of the Prime Rate plus 5.00% or (b) the maximum lawful rate, at the time of a Monetary Default and shall be the interest rate borne by the Series 2021 Bond upon a Monetary Default. Upon waiver or cure of the Monetary Default, the interest rate borne by the Series 2021 Bond shall be the interest rate in effect prior to the Monetary Default.
"Delinquent Assessment Interest" shall mean Series 2021 Assessment Interest deposited by the District with the Trustee on or after May 1 of the year in which such Series 2021 Assessment Interest has, or would have, become delinquent under State law or the Series 2021 Assessment Proceedings applicable thereto.
"Delinquent Assessment Principal" shall mean Series 2021 Assessment Principal deposited by the District with the Trustee on or after May 1 of the year in which such Series 2021 Assessment Principal has, or would have, become delinquent under State law or the Series 2021 Assessment Proceedings applicable thereto.
"Delinquent Assessments" shall mean, collectively, Delinquent Assessment Principal and Delinquent Assessment Interest.
"Determination of Taxability" shall mean a final decree or judgment of any federal court or a final action of the Internal Revenue Service determining that interest paid or payable on the Series 2021 Bond is or was includable in the gross income of an Owner for federal income tax purposes as a result of the actions or inactions of the District; provided, no Determination of Taxability shall be deemed to occur unless the District has been given written notice of such occurrence and, to the extent permitted by law, an opportunity to participate in and seek, at the District's expense, a final administrative determination by the Internal Revenue Service or determination by a court of competent jurisdiction (from which no further right of appeal exits) as to occurrence of such Determination of Taxability.

"Escrow Deposit Agreement" shall mean the Escrow Deposit Agreement between the District and the Trustee, as escrow agent, relating to the payment and redemption of the Refunded Bonds.
"Escrow Fund" shall mean the fund created and established to pay and redeem the Refunded Bonds pursuant to the Escrow Deposit Agreement.
"Interest Payment Date" shall mean each May 1 and November 1, commencing May 1, 2021.
"Methodology Consultant" shall mean PFM Financial Advisors LLC.
"Monetary Default" shall mean the failure by the District to make any payment of the principal of or interest on the Series 2021 Bond after the same shall become due and payable, whether at maturity or otherwise.
"Prime Rate" shall mean the rate published from time to time in The Wall Street Journal as the "U.S. Prime Rate" or, in the event The Wall Street Journal ceases to be published, goes on strike, or is otherwise not published or ceases publication of the "U.S. Prime Rate," the base reference or other rate then designated by the Bank, in its sole discretion, for general commercial loan reference. The Prime Rate is not necessarily the lowest or best rate of interest offered by the Bank to any borrower or class of borrower.
"Redemption Date" shall mean an Interest Payment Date in the case of a partial redemption of the Series 2021 Bond, or any date in the case of the redemption in full of the Series 2021 Bond.
"Series 2021 Assessment Interest" shall mean the interest on the Series 2021 Assessments which is pledged to the Series 2021 Bond.
"Series 2021 Assessment Principal" shall mean the principal amount of Series 2021 Assessments received by the District which represents a proportionate amount of the principal of and Amortization Installments of the Series 2021 Bond, other than applicable Delinquent Assessment Principal and Series 2021 Prepayments.
"Series 2021 Assessment Proceedings" shall mean the proceedings of the District with respect to the establishment, levy and collection of the Series 2021 Assessments which include Resolution Nos. 2004-15, 2004-16, 2004-20 and 2021- [ ], adopted by the Governing Body of the District, and any supplemental proceedings undertaken by the District with respect to the Series 2021 Assessments and the Assessment Methodology as approved thereby.
"Series 2021 Assessment Revenues" shall mean all revenues derived by the District from the Series 2021 Assessments, including Delinquent Assessments, proceeds from any sale of tax sale certificates or foreclosure of the lien of Delinquent

Assessments and any statutory interest on the Delinquent Assessments collected by the District in excess of the rate of interest on the Series 2021 Bond.
"Series 2021 Assessments" shall mean the non-ad valorem special assessments imposed, levied and collected by the District in accordance with the Series 2021 Assessment Proceedings.
"Series 2021 Investment Obligations" shall mean and includes any of the following securities, if and to the extent that such securities are legal investments for funds of the District:
Government Obligations;
Bonds, debentures, notes or other evidences of indebtedness issued by any of the following agencies or such other government - sponsored agencies which may presently exist or be hereafter created; provided that, such bonds, debentures, notes or other evidences of indebtedness are fully guaranteed as to both principal and interest by the Government National Mortgage Association (including participation certificates issued by such association); Fannie Mae (including participation certificates issued by such entity); Federal Home Loan Banks; Federal Farm Credit Banks; Tennessee Valley Authority; Federal Home Loan Mortgage Corporation and repurchase agreements secured by such obligations, which funds are rated in the highest categories for such funds by both Moody's and S&P at the time of purchase;
Both (i) shares of a diversified open-end management investment company (as defined in the Investment Company Act of 1940) or a regulated investment company (as defined in Section 851(a) of the Code) that is a money market fund that is rated in the highest rating category for such funds by Moody's and S&P, and (ii) shares of money market mutual funds that invest only in the obligations described in (a) and (b) above;
Money market deposit accounts, time deposits, and certificates of deposits issued by commercial banks, savings and loan associations or mutual savings banks whose short-term obligations are rated, at the time of purchase, in one of the two highest rating categories, without regard to gradation, by Moody's and S & P;
Commercial paper (having maturities of not more than 270 days) rated, at the time of purchase, in one of the two highest rating categories, without regard to gradation, by Moody's and S & P; and
any other investment approved in wiring by the Owner of the Series 2021 Bond.

Under all circumstances, the Trustee shall be entitled to conclusively rely that any investment directed in writing by an Authorized Officer of the District is permitted under the Indenture and is a legal investment for funds of the District.
"Series 2021 Prepayment Interest" shall mean the interest on the Series 2021 Prepayments received by the District.
"Series 2021 Prepayments" shall mean the excess amount of Series 2021 Assessment Principal received by the District over the Series 2021 Assessment Principal included within a Series 2021 Assessment appearing on any outstanding and unpaid tax bill or direct collect invoice, whether or not mandated to be prepaid in accordance with the Series 2021 Assessment Proceedings. Anything herein or in the Master Indenture to the contrary notwithstanding, the term Series 2021 Prepayments shall not mean the proceeds of any Refunding Bonds or other borrowing of the District.
"State" shall mean the State of Florida.
"Taxable Rate" shall mean an annual interest rate calculated by dividing the Tax-Exempt Rate by the remainder of 1 minus the then applicable maximum federal corporate income tax rate for the Owner; provided, however, that the Taxable Rate shall not exceed 6.30%.
"Tax-Exempt Rate" shall mean a fixed interest rate equal to 2.19% per annum, which is subject to adjustment pursuant to Section 203 hereof.
"Uniform Method" shall mean the uniform method for the levy, collection and enforcement of Assessments afforded by Sections 197.3631, 197.3632 and 197.3635, Florida Statutes, or any successor statutes.

ARTICLE II
AUTHORIZATION, ISSUANCE AND PROVISIONS OF SERIES 2021 BOND
Section 201. Authorization of Series 2021 Bond. The Series 2021 Bond is hereby authorized to be issued in the principal amount of $[Bond Amount] for the purposes enumerated in the recitals hereto to be designated "Amelia National Community Development District Capital Improvement Revenue Refunding Bond, Series 2021." The Series 2021 Bond shall be substantially in the form attached hereto as Exhibit A. The Series 2021 Bond shall bear the designation "2021R-1."
The Series 2021 Bond shall be initially issued in the form of a separate single certificated fully registered Bond.  Subject to Section 205 hereof, the provisions of

the Master Indenture with respect to the registration, transfer and exchange of Bonds shall apply to the Series 2021 Bond.
Section 202. Terms. The Series 2021 Bond shall be issued as one Term Bond, shall be dated as of the date of its issuance and delivery to the initial purchaser thereof, shall bear interest at the fixed interest rate per annum, subject to adjustment as hereinafter provided, and shall mature in the amount and on the date set forth below:

Initial
 Principal Amount   Maturity Date   Interest Rate
$[Bond Amount]	May 1, 2035	2.19%
Section 203. Dating; Interest Accrual; Interest Adjustment. (a) The Series 2021 Bond shall be dated March [5], 2021. The Series 2021 Bond shall also bear its date of authentication. The Series 2021 Bond shall bear interest at the Tax-Exempt Rate from the Interest Payment Date to which interest has been paid next preceding the date of its authentication, unless the date of its authentication
(i) is an Interest Payment Date to which interest on the Series 2021 Bond has been paid, in which event the Series 2021 Bond shall bear interest from its date of authentication, or (ii) is prior to the first Interest Payment Date for the Series 2021 Bond, in which event the Series 2021 Bond shall bear interest from its date. Interest on the Series 2021 Bond shall be due and payable on each May 1 and November 1, commencing May 1, 2021.
Interest on the Series 2021 Bond will be computed in all cases on the basis of a 360-day year of twelve 30-day months. Interest on overdue principal and, to the extent lawful, on overdue interest will be payable at the Default Rate from the day the default occurred.
Upon the occurrence of a Determination of Taxability, the interest rate on the Series 2021 Bond shall be adjusted to the Taxable Rate, as of and from the earliest date such Determination of Taxability would be applicable with respect to the Series 2021 Bond (the "Accrual Date"). The District shall, on the next Interest Payment Date (or if the Series 2021 Bond shall have matured, within sixty (60) days after the occurrence of the Determination of Taxability), pay to the Owner an amount equal to the sum of (i) the difference between (A) the total interest that would have accrued on the Series 2021 Bond at the Taxable Rate from the Accrual Date to such Interest Payment Date (or payment date following such demand), and
(B) the actual interest paid by the District on the Series 2021 Bond from the Accrual Date to such Interest Payment Date (or payment date following such demand), and
(ii) any interest, penalties and additions to tax required to be paid as a result of any additional State and federal income taxes imposed upon the Owner arising as a result of such Determination of Taxability. From and after the date of Determination of Taxability, the Series 2021 Bond shall continue to bear interest at the Taxable Rate for the period such determination continues to be applicable with

respect to the Series 2021 Bond. The adjustment shall survive payment of the Series 2021 Bond until such time as the federal statute of limitations under which the interest on the Series 2021 Bond could be declared taxable under the Code shall have expired.
The Trustee may assume the Series 2021 Bond accrues interest at the Tax- Exempt Rate absent written notice to the contrary from the Owner.
The District hereby covenants that on each date it certifies for collection Series 2021 Assessments following the earliest effective date of the Determination of Taxability, it will certify for collection Series 2021 Assessments in an amount that will provide sufficient Series 2021 Pledged Revenues to pay, in addition to the current year’s Debt Service, the difference between the Tax-Exempt Rate and the Taxable Rate from the effective date of the Determination of Taxability to the immediately succeeding May 1 (the "Taxable Rate Differential"); provided, however, that such levy will not cause the interest component of the Series 2021 Assessments to exceed 6.30%. In the event there is a Determination of Taxability, and the District is unable to levy and certify for collection the full amount of the Taxable Rate Differential during the remaining term of the Series 2021 Bond without exceeding 6.30%, the District would have no other obligation to levy and recover the portion of Taxable Rate Differential exceeding 6.30%. If the amount of Series 2021 Assessments levied and certified for collection by the District in such year are insufficient to pay the Taxable Rate Differential such insufficiency, in and of itself, shall not be an Event of Default so long as the interest component of such Series 2021 Assessments is at least equal to 6.30%; provided, however, that if the interest component of such Series 2021 Assessments does not equal at least 6.30%, an Event of Default shall have occurred.
Upon the occurrence and continuance of a Monetary Default, the Series 2021 Bond shall bear interest at the Default Rate.
The Bank shall advise the Trustee and the District in writing within a reasonable time in good faith what amounts, if any, are owing as a result of a Determination of Taxability or a Monetary Default as described herein and the Trustee may conclusively rely upon such information without the duty to verify such information. In no event, however, shall the interest rate on the Series 2021 Bond exceed the maximum rate permitted by law. The Trustee may conclusively rely upon the information from the Bank as to the applicable interest rate and have no obligation to verify such rate or rates. As calculated by the Bank the applicable interest rate shall be binding on the District absent manifest error.
Section 204.  Denominations. The Series 2021 Bond shall be issued in the Authorized Denomination.
Section 205.  Transfer Restrictions. The registration of ownership of the Series 2021 Bond may be transferred only in whole and only to a Qualified

Institutional Buyer (as defined in Section 517.021(20), Florida Statutes), accredited investor or an affiliate or subsidiary of the Bank, certified by the transferee to the Trustee in writing, on which certification the Trustee may conclusively rely. The Series 2021 Bond shall bear a legend consistent with this Section 205.
Section 206. Bond Registrar and Paying Agent. The District appoints the Trustee as Bond Registrar and Paying Agent for the Series 2021 Bond.
Section 207.  Conditions Precedent to Issuance of Series 2021 Bond. In addition to complying with the requirements set forth in the Master Indenture in connection with the issuance of the Series 2021 Bond, the Series 2021 Bond shall be executed by the District for delivery to the Trustee and thereupon shall be authenticated by the Trustee and delivered to the District or upon its order, but only upon the further receipt by the Trustee and the Bank of:

(a)	certified copies of the Series 2021 Assessment Proceedings;	
(b)	executed copies of the Master Indenture and this Third Supplemental	
Indenture;		
(c)	a customary Bond Counsel opinion in a form satisfactory to the Bank;	
(d)	an opinion of Counsel to the District to the effect that all proceedings	
undertaken by the District with respect to the Series 2021 Assessments have been in accordance with State law, the District has taken all action necessary to levy and impose the Series 2021 Assessments and the Series 2021 Assessments are legal, valid and binding first liens upon the property against which such Series 2021 Assessments are made, coequal with the lien of all State, county, district and municipal taxes, superior in dignity to all other liens, titles and claims, until paid, and to such other matters as may be reasonably requested by the Bank or its counsel;
a certificate of an Authorized Officer to the effect that, upon the authentication and delivery of the Series 2021 Bond, the District will not be in default in the performance of the terms and provisions of the Master Indenture, the First Supplemental Indenture or this Third Supplemental Indenture;
a certificate of the Methodology Consultant to the effect that the benefit from the 2004A Project equals or exceeds the amount of Series 2021 Assessments, the Series 2021 Assessments are fairly and reasonably allocated across the lands subject to the Series 2021 Assessments and the Series 2021 Assessments are sufficient to pay Debt Service on the Series 2021 Bond;
an executed Escrow Deposit Agreement and a verification report prepared by Robert Thomas CPA;

(h)	the defeasance opinion	of	bond	counsel	required by	the	Master	
Indenture;								
(i)	a certified copy of the final judgment of validation in respect of the	
Bonds together with a certificate of no appeal; and
(j)	such other documents as may be reasonably requested by the Bank or its counsel.
Payment to the Trustee of the net proceeds from the issuance of the Series 2021 Bond shall conclusively evidence that the foregoing conditions precedent have been met to the satisfaction of the Bank.

ARTICLE III REDEMPTION OF SERIES 2021 BOND
Section 301. Series 2021 Bond Subject to Redemption. The Series 2021 Bond is subject to redemption prior to maturity as provided in the form thereof attached hereto as Exhibit A. Interest on the Series 2021 Bond or portion thereof called for redemption shall be paid on the date of redemption from the Series 2021 Interest Account or from the Series 2021 Revenue Account to the extent moneys in the Series 2021 Interest Account are insufficient for such purpose. Moneys in the Series 2021 Optional Redemption Subaccount shall be applied in accordance with Section 506 of the Master Indenture to the optional redemption of the Series 2021 Bond.

Section 302. Conditional Notice. Notwithstanding anything in the Master Indenture or this Third Supplemental Indenture to the contrary, notice of optional redemption may be conditioned upon the occurrence or non-occurrence of such event or events or upon the later deposit of moneys therefor as shall be specified in such notice of optional redemption and may also be subject to rescission by the District if expressly set forth in such notice.

ARTICLE IV
DEPOSIT OF SERIES 2021 BOND PROCEEDS AND APPLICATION THEREOF; ESTABLISHMENT OF ACCOUNTS AND OPERATION THEREOF
Section 401.  Establishment of Accounts. There are hereby established, as needed, the following Accounts:
within the Acquisition and Construction Fund held by the Trustee a Series 2021 Costs of Issuance Account;

within the Debt Service Fund held by the Trustee: (i) a Series 2021 Debt Service Account and therein a Series 2021 Sinking Fund Account and a Series 2021 Interest Account; and (ii) a Series 2021 Redemption Account and therein a Series 2021 Prepayment Subaccount and a Series 2021 Optional Redemption Subaccount;
within the Revenue Fund held by the Trustee a Series 2021 Revenue Account; and
within the Rebate Fund held by the Trustee a Series 2021 Rebate Account.
Section 402.  Use of Series 2021 Bond Proceeds. The proceeds of sale of the Series 2021 Bond in the amount of $[Bond Amount].00, plus $[OM] of other moneys (consisting of $[	] transferred from the 2004A [Reserve] Account,
$[	] transferred from the 2004A [Revenue] Account and $[		] transferred from the 2004A [	] Account), for a grand total of $[	], shall as soon as practicable upon the delivery thereof to the Trustee by the District pursuant to Section 207 of the Master Indenture, be applied as follows:
$[COI] from the proceeds of the Series 2021 Bond, representing the costs of issuance relating to the Series 2021 Bond, shall be deposited to the credit of the Series 2021 Costs of Issuance Account;
$[Interest] shall be transferred from the 2004A Revenue Account to the Series 2021 Interest Account and applied to the payment of interest coming due on the Series 2021 Bond through [	]; and
the balance of the proceeds of the Series 2021 Bond, $[ED Proceeds], together with $[	] transferred from the  2004A [Reserve] Account,
$[	] transferred from the 2004A [Revenue] Account and $[	] transferred from the 2004A [	] Account for a total of $[Total ED], shall be deposited to the Escrow Fund established pursuant to the Escrow Deposit Agreement to refund and redeem the Refunded Bonds on [Redemption Date].
Upon the defeasance of the Refunded Bonds, the Trustee is directed to transfer any remaining balance in the Funds and Accounts for the Refunded Bonds to the Series 2021 Revenue Account and to close all Funds and Accounts for the Refunded Bonds.
Section 403. Series 2021 Costs of Issuance Account. The amount deposited in the Series 2021 Costs of Issuance Account shall, at the written direction of an Authorized Officer to the Trustee, be used to pay the costs of issuance relating to the Series 2021 Bond. On the earlier to occur of (x) the written direction of an Authorized Officer or (y) six months from the date of issuance of the Series 2021 Bond, any amounts deposited in the Series 2021 Costs of Issuance

Account for which the Trustee has not received a requisition to pay such costs shall be transferred over and deposited into the Series 2021 Revenue Account and used for the purposes permitted therefor. Any deficiency in the amount allocated to pay the costs of issuance relating to the Series 2021 Bond shall be paid from excess moneys on deposit in the Series 2021 Revenue Account pursuant to Section 408(d) hereof. When such deficiency has been satisfied and no moneys remain therein, the Series 2021 Costs of Issuance Account shall be closed.
Section 404.	Reserved.
Section 405. Series 2021 Reserve Account. The Series 2021 Reserve Account Requirement shall be $0.
Section 406. Amortization Installments; Order of Redemption. (a) The Amortization Installments established for the Series 2021 Bond shall be as set forth in the form of Series 2021 Bond attached hereto.
(b)  Upon any redemption of the Series 2021 Bond (other than any portion of the Series 2021 Bond redeemed in accordance with scheduled Amortization Installments and other than any portion of the Series 2021 Bond redeemed at the direction of the District accompanied by a cash flow certificate as required by Section 506(b) of the Master Indenture), the District shall cause to be recalculated and delivered to the Trustee revised Amortization Installments recalculated so as to reamortize the remaining Outstanding Series 2021 Bond, after giving effect to such redemption, in substantially equal annual installments of principal and interest (subject to rounding to $[1,000] integral amounts of principal, except for the final installment) over the remaining term of the Series 2021 Bond.
Section 407. Tax Covenants. The District shall comply with the Arbitrage Certificate, including but not limited to the Tax Regulatory Covenants set forth as an exhibit to the Arbitrage Certificate, as amended and supplemented from time to time in accordance with their terms.
Section 408. Series 2021 Revenue Account; Application of Revenues and Investment Earnings. (a) The Trustee is hereby authorized and directed to deposit any and all amounts required to be deposited in the Series 2021 Revenue Account by this Section 408 or by any other provision of the Master Indenture or this Third Supplemental Indenture, and any other amounts or payments specifically designated by the District pursuant to a written direction or by a Supplemental Indenture for said purpose. The Series 2021 Revenue Account shall be held by the Trustee separate and apart from all other Funds and Accounts held under the Indenture and from all other moneys of the Trustee.
The Trustee shall deposit into the Series 2021 Revenue Account (i) Series 2021 Assessment Revenues other than Series 2021 Prepayments (which Series 2021 Prepayments shall be identified by the District to the Trustee as such

in writing upon deposit, upon which certification the Trustee may conclusively rely, and which shall be deposited into the Series 2021 Prepayment Subaccount), (ii) Series 2021 Prepayment Interest, and (iii) any other revenues required by other provisions of the Indenture to be deposited into the Series 2021 Revenue Account.
On the 45th day preceding each Interest Payment Date (or if such 45th day is not a Business Day, on the Business Day preceding such 45th day), the Trustee shall determine the amount on deposit in the Series 2021 Prepayment Subaccount and, if the balance therein is greater than zero, shall, upon written direction from the District, transfer from the Series 2021 Revenue Account for deposit into the Series 2021 Prepayment Subaccount an amount sufficient to increase the amount on deposit therein to the nearest integral multiple of $[1,000] (provided that there are sufficient funds remaining in the Series 2021 Revenue Account to pay Debt Service coming due on the Series 2021 Bond on the next succeeding Interest Payment Date), and shall thereupon give notice and cause the extraordinary mandatory redemption of all or a portion of the Series 2021 Bond on the next succeeding Interest Payment Date in the maximum principal amount for which moneys are then on deposit in the Series 2021 Prepayment Subaccount in accordance with the provisions for extraordinary mandatory redemption of all or a portion of the Series 2021 Bond set forth in the form of Series 2021 Bond attached hereto, Section 301 hereof, and Article III of the Master Indenture.
No later than five (5) Business Days preceding each May 1 and November 1, the Trustee shall transfer amounts on deposit in the Series 2021 Revenue Account to the Accounts designated below in the following amounts and in the following order of priority:
FIRST, to the Series 2021 Interest Account, the amount, if any, equal to the difference between the amount of interest payable on the Series 2021 Bond then Outstanding on such May 1 or November 1, and the amount already on deposit in the Series 2021 Interest Account not previously credited;
SECOND, on May 1, 2022 and on each May 1 thereafter, to the Series 2021 Sinking Fund Account, the amount, if any, equal to the difference between the Amortization Installment due on such May 1 and the amount already on deposit in the Series 2021 Sinking Fund Account not previously credited; and
THIRD, the balance shall first be deposited into the Series 2021 Costs of Issuance Account to fund any deficiencies in the amount allocated to pay the costs of issuance relating to the Series 2021 Bond, and then the balance shall be retained in the Series 2021 Revenue Account.
On or after each November 2, the balance on deposit in the Series 2021 Revenue Account on such November 2 shall be paid over to the District at the written direction of an Authorized Officer of the District and used for any lawful purpose of the District; provided however, that the Trustee shall not have actual

knowledge (as described in Section 606 of the Master Indenture) of an Event of Default under the Master Indenture or hereunder relating to the Series 2021 Bond, including the payment of Trustee's fees and expenses then due; and provided further that no Rebate Amount is due.
On any date required by the Arbitrage Certificate, the District shall give the Trustee written direction to, and the Trustee shall, transfer from the Series 2021 Revenue Account to the Series 2021 Rebate Account the amount due and owing to the United States, which amount shall be paid to the United States when due in accordance with such Arbitrage Certificate.
Anything herein or in the Master Indenture to the contrary notwithstanding, moneys on deposit in all of the Funds and Accounts held as security for the Series 2021 Bond shall be invested only in Series 2021 Investment Obligations. Earnings on investments in the Series 2021 Interest Account shall be retained, as realized, in such Account and used for the purpose of such Account. Earnings on investments in the Funds and Accounts other than as set forth above, shall be deposited, as realized, to the credit of the Series 2021 Revenue Account and used for the purpose of such Account.

ARTICLE V CONCERNING THE TRUSTEE
Section 501. Acceptance by Trustee. The Trustee accepts the trusts declared and provided in this Third Supplemental Indenture and agrees to perform such trusts upon the terms and conditions set forth herein and in the Master Indenture.
Section 502. Limitation of Trustee's Responsibility. The Trustee shall not be responsible in any manner for the due execution of this Third Supplemental Indenture by the District or for the recitals contained herein, all of which are made solely by the District.
Section 503. Trustee's Duties. Nothing contained herein shall limit the rights, benefits, privileges, protection and entitlements inuring to the Trustee under the Master Indenture, including, particularly, Article VI thereof.
Section 504.  Consent Required. The written consent of the Bank shall be required for the appointment of a successor Trustee pursuant to Section 613 of the Master Indenture and of a successor Paying Agent or Bond Registrar pursuant to Section 619 of the Master Indenture.

ARTICLE VI ADDITIONAL BONDS
Section 601. No Parity Bonds or Subordinate Debt; Limitation on Parity Assessments. Other than Refunding Bonds issued to refund the then Outstanding Series 2021 Bond, the issuance of which results in net present value Debt Service savings, the District shall not, while the Series 2021 Bond is Outstanding, issue or incur any debt payable in whole or in part from the Series 2021 Trust Estate. The District further covenants and agrees that so long as the Series 2021 Bond is Outstanding, it will not impose Assessments for capital projects on any lands subject to the Series 2021 Assessments without the written consent of the Owner. Notwithstanding the immediately preceding sentence, the District may impose Assessments on property subject to the Series 2021 Assessments which are necessary for health, safety or welfare reasons or to remediate a natural disaster without the consent of the Owner.

ARTICLE VII MISCELLANEOUS
Section 701. Confirmation of Master Indenture. As supplemented by this Third Supplemental Indenture, the Master Indenture is in all respects ratified and confirmed, and this Third Supplemental Indenture shall be read, taken and construed as a part of the Master Indenture so that all of the rights, remedies, terms, conditions, covenants and agreements of the Master Indenture, except insofar as may be modified herein, shall apply and remain in full force and effect with respect to this Third Supplemental Indenture and to the Series 2021 Bond issued hereunder.
Section 702. Collection of Assessments. Anything herein or in the Master Indenture to the contrary notwithstanding but subject to the immediately succeeding sentence, Series 2021 Assessments pledged hereunder to secure the Series 2021 Bond shall be collected pursuant to the Uniform Method. To the extent the District is not able to collect such Series 2021 Assessments pursuant to the Uniform Method or to the extent the District determines that it is not in its best interest to use the Uniform Method, the District may, with the written consent of the Bank, elect to collect and enforce such Series 2021 Assessments pursuant to any then available and commercially reasonable method under the Act, Chapter 170, Florida Statutes, Chapter 197, Florida Statutes, or any successor statutes thereto.
Section 703. Additional Covenants of the District. For so long as the Series 2021 Bond is Outstanding, the District covenants and agrees as follows:
The District shall levy and collect the Series 2021 Assessments applicable to each property within the District benefitted by the 2004A Project sufficient to pay principal and interest on the Series 2021 Bond, subject to Section 203(c) herein.

The District shall pay or cause to be paid, solely from the Series 2021 Trust Estate, the principal of and interest on the Series 2021 Bond at the time and place and in the manner provided herein and in the Series 2021 Bond.
The District, shall, within ten (10) days after it acquires knowledge thereof, notify the Owner and the Trustee in writing upon the happening, occurrence or existence of any Event of Default, and any event or condition which with the passage of time or the giving of notice, or both, would constitute an Event of Default with respect to the Series 2021 Bond, and shall provide the Owner with a detailed written statement by an Authorized Officer of all the relevant facts and the action being taken or proposed to be taken by the District with respect thereto.
The District agrees that any and all records of the District shall be open to inspection by the Owner or its representatives during normal business hours at the offices of the District.
The District shall take all reasonable legal action within its control in order to maintain its existence as a community development district of the State and shall not voluntarily dissolve.
The District shall promptly inform the Owner in writing of any actual or potential contingent liabilities or pending or threatened litigation of any amount that could reasonably be expected to have a material and adverse effect upon the financial condition of the District or upon the ability of the District to perform its obligation hereunder or under the Series 2021 Bond.
The District shall maintain such liability, casualty and other insurance as is reasonable and prudent for similarly situated community development districts of the State and shall, upon request of the Owner, provide evidence of such coverage to the Owner.
The District is in compliance and shall comply with all applicable federal, State and local laws and regulations.
In the event the Series 2020 Bond should be subject to the excise tax, or any similar tax, the District shall pay such taxes or reimburse the Owner for any such taxes paid by it in addition to any penalties or fees assessed in connection therewith.
The District shall provide to the Owner (A) a copy of its audited financial statements, prepared in accordance with Chapter 10.550 of the Rules of the Florida Auditor General or the provisions of any successor statute or rule governing Florida local governmental entity audits, no later than 270 days following the end of each Fiscal Year, (B) a copy of its annual budget within forty-five (45) days following the adoption by the District of such budget, (C) an annual report, on or before May 15 of each year, setting forth the amount of Series 2021 Assessments

levied to date and collected as of March 31 of such year, each on a parcel-by-parcel basis, and (D) a copy of the certified assessment roll detailing the Series 2021 Assessments to be imposed for each tax year within thirty (30) days of the date such roll becomes available.
The 2004A Project is and will be owned by the District or another political subdivision of the State and shall be available for use by the general public on the same basis, subject only to conditions imposed by the District or another political subdivision of the State, as may be necessary to protect the health, safety and general welfare of the District and its inhabitants, visitors, property owners and workers or to protect such 2004A Project from damage, misuse or destruction. The District shall observe and perform all of the terms and conditions contained in the Act and shall comply with all valid acts, rules, regulations, orders and directions of any legislative, executive, administrative or judicial body applicable to the 2004A Project. To the extent the District maintains any portion of the 2004A Project, the District shall levy maintenance special assessments as shall be necessary to provide for maintenance of the 2004A Project.
The District shall not materially alter, amend or repeal the Series 2021 Assessment Proceedings, or take any action impairing the authority thereby given with respect to the imposition of Series 2021 Assessments, or the payment of the Series 2021 Bond, without prior written approval of the Owner, which approval shall not be unreasonably withheld.
The District shall not create or permit any pledge, assignment, mortgage or lien on the Series 2021 Assessments or the 2004A Project other than as otherwise provided herein or in the Master Indenture.
The District shall not dispose of any portion of the 2004A Project other than in the normal course of the District's operations.
The District shall not loan money or make advances or other extensions of credit to other persons or entities except in the normal course of the District's operations.
Upon the occurrence of an Event of Default, the District shall, at its expense, engage the services of a consultant reasonably acceptable to the Bank to assist the District in levying and collecting the Series 2021 Assessments until such time as the Event of Default is cured.
Section 704.	Events of Default. Section 902 of the Master Indenture is hereby amended and restated with respect to the Series 2021 Bond as follows:
Each of the following events is hereby declared an Event of Default with respect to the Series 2021 Bond:
a Monetary Default;

the District shall default in the performance or compliance with any term or covenant contained in the Indenture, which default or noncompliance shall continue and not be cured within thirty (30) days after (i) notice thereof to the District by the Bank or (ii) the Bank is notified of such noncompliance or should have been so notified, whichever is earlier; provided, however, if the District is diligently pursuing a remedy, then the cure period is extended to ninety (90) days;
any representation or warranty made in writing by or on behalf of the District in any agreement relating to the Series 2021 Bond shall prove to have been false or incorrect in any material respect on the date made or reaffirmed;
the District admits in writing its inability to pay its debts generally as they become due or files a petition in bankruptcy or makes an assignment for the benefit of its creditors or consents to the appointment of a receiver or trustee for itself;

the District is adjudged insolvent by a court of competent jurisdiction, or it is adjudged a bankrupt on a petition in bankruptcy filed by or against the District, or an order, judgment or decree is entered by any court of competent jurisdiction appointing, without the consent of the District, a receiver or trustee of the District or of the whole or any part of its property, and if the aforesaid adjudications, orders, judgments or decrees shall not be vacated or set aside or stayed within ninety (90) days from the date of entry thereof;
the District shall file a petition or answer seeking reorganization or any arrangement under the federal bankruptcy laws or any other applicable law or statute of the United States of America or the State;
the District shall default in the due and punctual payment or performance of covenants under any obligation for the payment of money to the Bank or any subsidiary or affiliate of the Bank;
a judgment or order shall be rendered against the District for the payment of money in excess of $250,000 and such judgment or order shall continue unsatisfied or unstayed for a period of more than thirty (30) days; provided, however, if the District is diligently pursuing a remedy, then the cure period is extended to ninety (90) days.
Section 705. Payment of Rebate Amount. Anything herein or in the Master Indenture to the contrary notwithstanding, the District shall cause a Rebate Analyst to determine the Rebate Amount, if any, at the times and in the manner provided in the Tax Regulatory Covenants attached as an exhibit to the Arbitrage Certificate. If a Rebate Amount shall be due, the District shall deliver to the Trustee the written direction of an Authorized Officer to pay from the Series 2021 Rebate Account, or from any other available funds as shall be provided in such written direction, the Rebate Amount to the District for remittance to the Internal

Revenue Service. The Trustee may conclusively rely on such written direction and shall have no responsibility for the calculation or payment of the Rebate Amount, if any. The District shall not be required to provide the report of the Rebate Analyst to the Trustee.
Section 706. No Duty to File Annual Report. Anything in Section 808(a) of the Master Indenture to the contrary notwithstanding, the District shall not be required to file an annual report with the Trustee on behalf of the Owner.
Section 707. Waiver of Jury Trial. THE DISTRICT AND THE TRUSTEE WAIVE, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THE RIGHT TO A TRIAL BY JURY IN ANY ACTION OR PROCEEDING BASED UPON, OR RELATED TO, THE SUBJECT MATTER OF THE INDENTURE, THE SERIES 2021 BOND AND/OR THE SERIES 2021 TRUST ESTATE. THIS WAIVER IS KNOWINGLY, INTENTIONALLY, AND VOLUNTARILY MADE BY THE DISTRICT AND THE TRUSTEE. THE DISTRICT AND THE TRUSTEE, EACH ACKNOWLEDGE THAT NO PERSON ACTING ON BEHALF OF A PARTY TO THE INDENTURE HAS MADE ANY REPRESENTATIONS OF FACT TO INDUCE THIS WAIVER OF TRIAL BY JURY OR IN ANY WAY TO MODIFY OR NULLIFY ITS EFFECT. THE DISTRICT AND THE TRUSTEE FURTHER ACKNOWLEDGE THAT THEY HAVE BEEN REPRESENTED (OR HAVE HAD THE OPPORTUNITY TO BE REPRESENTED) IN THE SIGNING OF THE INDENTURE AND IN THE MAKING OF THIS WAIVER BY INDEPENDENT COUNSEL, SELECTED OF THEIR OWN FREE WILL, AND THAT THEY HAVE HAD THE OPPORTUNITY TO DISCUSS THIS WAIVER WITH COUNSEL.
Section 708. Brokerage Statements. The District acknowledges that to the extent regulations of the Comptroller of the Currency or other applicable regulatory entity grant the District the right to receive individual confirmations of security transactions at no additional cost, as they occur, the District specifically waives receipt of such confirmations to the extent permitted by law. The Trustee will furnish the District periodic cash transaction statements that include detail for all investment transactions made by the Trustee hereunder.
Section 709. Patriot Act Requirements of the Trustee. To help the government fight the funding of terrorism and money laundering activities, federal law requires all financial institutions to obtain, verify, and record information that identifies each person who opens an account. For a non-individual person such as a business entity, a charity, a trust, or other legal entity, the Trustee will ask for documentation to verify such non-individual person's formation and existence as a legal entity. The Trustee may also ask to see financial statements, licenses, identification and authorization documents from individuals claiming authority to represent the entity or other relevant documentation.

Section 710. Amendments to Master Indenture. Notwithstanding anything in the Master Indenture to the contrary, the Master Indenture may not be amended without the written consent of the Bank, which consent shall not be unreasonably withheld.
Section 711.  Supplemental Indentures. The provisions of Section 1002 of the Master Indenture shall not apply with respect to the Series 2021 Bond. So long as the Series 2021 Bond is Outstanding, the District shall provide the Bank with a copy of any Supplemental Indenture entered into except any Supplemental Indenture the sole purpose of which is to authorize a Series of Additional Bonds.
[Remainder of Page Intentionally Left Blank]

IN WITNESS WHEREOF, Amelia National Community Development District has caused this Third Supplemental Indenture to be signed in its name and on its behalf by its Chairman, and its official seal to be hereunto affixed and attested by its [Assistant] Secretary, thereunto duly authorized, and to evidence its acceptance of the trusts hereby created, the Trustee has caused this Third Supplemental Indenture to be signed in its name and on its behalf by its duly authorized Vice President.

(SEAL)

Attest:

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

By:	
[Assistant] Secretary	Chairman, Board of Supervisors

U.S. BANK NATIONAL ASSOCIATION,
as successor in trust to Wachovia Bank, National Association, as Trustee

By:		 Vice President

EXHIBIT A
FORM OF SERIES 2021 BOND
THE REGISTRATION OF OWNERSHIP OF THIS BOND MAY BE TRANSFERRED ONLY IN WHOLE AND ONLY TO A QUALIFIED INSTITUTIONAL BUYER (AS DEFINED IN SECTION 517.021(20), FLORIDA STATUTES), AN ACCREDITED INVESTOR OR AN AFFILIATE OR SUBSIDIARY OF SYNOVUS BANK, AS PROVIDED IN THE INDENTURE
No. 2021R-	$[  ]
UNITED STATES OF AMERICA STATE OF FLORIDA
AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT CAPITAL IMPROVEMENT REVENUE REFUNDING BOND, SERIES 2021

Initial Interest Rate		Maturity Date		Dated Date	
2.19%		May 1, 2035		March [5], 2021	

Registered Owner:	SYNOVUS BANK Principal Amount:
AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT, a
community development district duly established and existing pursuant to Chapter 190, Florida Statutes (the "District"), for value received, hereby promises to pay (but only out of the sources hereinafter mentioned) to the registered Owner set forth above, or registered assigns, on the maturity date shown hereon, unless this Bond shall have been called for redemption in whole or in part and payment of the Redemption Price (as defined in the Indenture hereinafter mentioned) shall have been duly made or provided for, the principal amount shown above and to pay (but only out of the sources hereinafter mentioned) interest on the outstanding principal amount hereof from the most recent Interest Payment Date to which interest has been paid or provided for or, if no interest has been paid, from the Dated Date shown above on May 1 and November 1 of each year (each, an "Interest Payment Date"), commencing on May 1, 2021, until payment of said principal sum has been made or provided for, at the interest rate per annum set forth above, as adjusted as provided in the Supplemental Indenture (hereinafter defined). Notwithstanding the foregoing, if any Interest Payment Date is not a Business Day (as defined in the Indenture hereinafter mentioned), then all amounts due on such Interest Payment Date shall be payable on the first Business Day succeeding such Interest Payment Date, but shall be deemed paid on such Interest Payment Date. The interest so payable, and punctually paid or duly provided for, on any Interest Payment Date

will, as provided in the Indenture (hereinafter defined), be paid to the registered Owner hereof at the close of business on the regular Record Date for such interest, which shall be the 15th day of the calendar month preceding such Interest Payment Date or, if such day is not a Business Day, on the Business Day immediately preceding such day; provided, however, that on or after the occurrence and continuance of an Event of Default under clause (a) of Section 704 of the Supplemental Indenture, the payment of interest and principal or Redemption Price or Amortization Installments shall be made by the Paying Agent (hereinafter defined) to such person who, on a special record date which is fixed by the Trustee, which shall be not more than 15 and not less than 10 days prior to the date of such proposed payment, appears on the registration books of the Bond Registrar as the registered Owner of this Bond. Upon a Determination of Taxability (as defined in the Supplemental Indenture), the interest rate shall be subject to adjustment pursuant to Section 203 of the Supplemental Indenture to the Taxable Rate as set forth in the Supplemental Indenture and the District shall pay to the Owner certain additional amounts pursuant to such Section 203. Upon the occurrence of a Monetary Default (as defined in the Supplemental Indenture), the interest rate shall be subject to adjustment pursuant to Section 203 of the Supplemental Indenture to the Default Rate as set forth in the Supplemental Indenture. Any payment of principal or Redemption Price shall be made to such person who appears on the registration books of the Bond Registrar as the registered Owner of this Bond at the close of business on the 15th day of the calendar month next preceding such payment or, if such day is not a Business Day, on the Business Day immediately preceding such day. Payment of interest shall be made by check or draft (or by wire transfer to the registered Owner set forth above if such Owner requests such method of payment in writing on or prior to the regular Record Date for the respective interest payment to such account as shall be specified in such request). Interest on this Bond will be computed on the basis of a 360-day year of twelve 30-day months. Notwithstanding Section 202 of the Master Indenture to the contrary, presentment of this Bond shall not be required so long as the Bank (as defined in the Supplemental Indenture) is the registered Owner hereof; provided, however, that upon any partial redemption of this Bond in accordance with the Indenture, such portion of this Bond so redeemed shall be cancelled without physical surrender of this Bond by the registered Owner hereof; and provided further, however, that as soon as practicable after the final payment of this Bond, the Bank shall deliver this Bond to the Trustee marked "paid" or "cancelled." Records of all such redemptions shall be maintained by the Bond Registrar and shall be the basis for the principal amount of this Bond actually Outstanding at any given time. Capitalized terms used herein and not otherwise defined shall have the same meaning as set forth in the hereinafter defined Indenture.
This Bond is a duly authorized issue of Bonds of the District designated "Amelia National Community Development District Capital Improvement Revenue Refunding Bond, Series 2021" in the principal amount of $[Bond Amount] (the "Series 2021 Bond") issued under a Master Trust Indenture, dated as of June 1,

2004 (the "Master Indenture"), from the District to U.S. Bank National Association, as successor in trust to Wachovia Bank, National Association, Orlando, Florida, as trustee (the "Trustee"), as amended and supplemented by a Third Supplemental Trust Indenture, dated as of March 1, 2021 (the "Supplemental Indenture" and together with the Master Indenture, the "Indenture"), from the District to the Trustee. The District will apply the proceeds of the Series 2021 Bond, together with other funds of the District, to (i) currently refund and redeem all of the Outstanding principal amount of the District's Capital Improvement Revenue Bonds, Series 2004A, (ii) pay certain costs associated with the issuance of the Series 2021 Bond, and (iii) pay a portion of the interest to become due on the Series 2021 Bond.
NEITHER THIS BOND NOR THE INTEREST AND PREMIUM, IF ANY, PAYABLE HEREON SHALL CONSTITUTE A GENERAL OBLIGATION OR GENERAL INDEBTEDNESS OF THE DISTRICT WITHIN THE MEANING OF THE CONSTITUTION AND LAWS OF FLORIDA. THIS BOND AND THE INTEREST AND PREMIUM, IF ANY, PAYABLE HEREON AND THEREON DO NOT CONSTITUTE EITHER A PLEDGE OF THE FULL FAITH AND CREDIT OF THE DISTRICT OR A LIEN UPON ANY PROPERTY OF THE DISTRICT OTHER THAN AS PROVIDED IN THE INDENTURE. NO OWNER OR ANY OTHER PERSON SHALL EVER HAVE THE RIGHT TO COMPEL THE EXERCISE OF ANY AD VALOREM TAXING POWER OF THE DISTRICT OR ANY OTHER PUBLIC AUTHORITY OR GOVERNMENTAL BODY TO PAY DEBT SERVICE OR TO PAY ANY OTHER AMOUNTS REQUIRED TO BE PAID PURSUANT TO THE INDENTURE OR THE TERMS HEREOF. RATHER, DEBT SERVICE AND ANY OTHER AMOUNTS REQUIRED TO BE PAID PURSUANT TO THE INDENTURE OR THE TERMS HEREOF SHALL BE PAYABLE SOLELY FROM, AND SHALL BE SECURED SOLELY BY, THE SERIES 2021 PLEDGED REVENUES AND THE SERIES 2021 PLEDGED FUNDS PLEDGED TO THE SERIES 2021 BOND, ALL AS PROVIDED HEREIN AND IN THE INDENTURE.
This Bond is issued under and pursuant to the Constitution and laws of the State of Florida, particularly Chapter 190, Florida Statutes, and other applicable provisions of law and pursuant to the Indenture, executed counterparts of which Indenture are on file at the corporate trust office of the Trustee. Reference is hereby made to the Indenture for the provisions, among others, with respect to the custody and application of the proceeds of the Series 2021 Bond issued under the Indenture, the collection and disposition of revenues and the funds charged with and pledged to the payment of the principal, Amortization Installments and Redemption Price of, and the interest on, the Series 2021 Bond, the nature and extent of the security thereby created, the covenants of the District with respect to the levy and collection of Series 2021 Assessments, the terms and conditions under which the Series 2021 Bond is or may be issued, the rights, duties, obligations and immunities of the District and the Trustee under the Indenture and the rights of the registered Owner of the Series 2021 Bond and, by the acceptance of this Bond, the registered Owner hereof assents to all of the provisions of the Indenture. The

Series 2021 Bond is secured by the Series 2021 Trust Estate. The Supplemental Indenture does not authorize the issuance of any Additional Bonds ranking on parity with the Series 2021 Bond as to the lien and pledge of the Series 2021 Trust Estate except, under certain circumstances, Refunding Bonds, and the Supplemental Indenture contains provisions limiting the imposition of capital Assessments on property subject to the Series 2021 Assessments.
The Series 2021 Bond is issuable only as a single registered bond without coupons in current interest form in the denomination of the then Outstanding principal amount (the "Authorized Denomination"). This Bond is transferable by the registered Owner hereof or its duly authorized attorney at the designated corporate trust office of the Trustee in Orlando, Florida, as Bond Registrar (the "Bond Registrar"), subject to the restrictions set forth above and in the Supplemental Indenture, upon surrender of this Bond, accompanied by a duly executed instrument of transfer in form and with guaranty of signature reasonably satisfactory to the Bond Registrar, subject to such reasonable regulations as the District or the Bond Registrar may prescribe, and upon payment of any taxes or other governmental charges incident to such transfer. Upon any such transfer a new Bond, in the same principal amount as the Bond transferred, will be issued to the transferee. At the corporate trust office of the Bond Registrar in Orlando, Florida, in the manner and subject to the limitations and conditions provided in the Master Indenture and without cost, except for any tax or other governmental charge, this Bond may be exchanged for an equal principal amount of the Bond, in the Authorized Denomination and bearing interest at the same rate.
The Series 2021 Bond is subject to redemption prior to maturity at the option of the District in whole or in part on any date, upon ten (10) days prior written notice to the Owner, at the Redemption Price of the principal amount of the Series 2021 Bond or portion thereof to be redeemed together with accrued interest to the date of redemption.
The Series 2021 Bond is subject to mandatory redemption in part by the District prior to its scheduled maturity from moneys in the Series 2021 Sinking Fund Account established under the Supplemental Indenture in satisfaction of applicable Amortization Installments at the Redemption Price of the principal amount thereof, without premium, together with accrued interest to the date of redemption on May 1 of the years and in the principal amounts set forth below:
[Remainder of Page Intentionally Left Blank]

	May 1
of the Year		Amortization Installment		May 1
of the Year		Amortization Installment	
	2022				2029			
	2023				2030			
	2024				2031			
	2025				2032			
	2026				2033			
	2027				2034			
	2028				2035*			
	* Final maturity							

Amortization Installments are subject to recalculation, as provided in the Supplemental Indenture, as the result of the redemption of the Series 2021 Bond other than from a scheduled Amortization Installment so as to reamortize the remaining Outstanding principal balance of the Series 2021 Bond as set forth in the Supplemental Indenture.
The Series 2021 Bond is subject to extraordinary mandatory redemption prior to maturity in whole or in part on any Redemption Date at the Redemption Price of 100% of the principal amount thereof, without premium, together with accrued interest to the Redemption Date, from amounts, including Series 2021 Prepayments, required by the Indenture to be deposited into the Series 2021 Prepayment Subaccount.
So long as the Series 2021 Bond is owned by the Bank, notice of redemption other than scheduled redemption, as to which no notice shall be required, shall be by written notice to the Bank at the physical address of the Bank recorded on the bond register maintained by the Bond Registrar not less than 10 calendar days prior to the date of redemption.
In the event that the Series 2021 Bond is no longer owned by the Bank, notice of each redemption of all or a portion of the Series 2021 Bond is required to be mailed by the Bond Registrar, postage prepaid, not less than 30 nor more than 45 days prior to the date of redemption to the registered Owner of the Series 2021 Bond at the address of such registered Owner recorded on the bond register maintained by the Bond Registrar. On the date designated for redemption, notice having been given and money for the payment of the Redemption Price being held by the Paying Agent, all as provided in the Indenture, the Series 2021 Bond or such portion thereof so called for redemption shall become and be due and payable at the Redemption Price provided for the redemption of the Series 2021 Bond or such portion thereof on such date, interest on the Series 2021 Bond or such portion thereof so called for redemption shall cease to accrue, the Series 2021 Bond or such portion thereof so called for redemption shall cease to be entitled to any benefit or security under the Indenture and the Owner thereof shall have no rights in respect

of the Series 2021 Bond or such portion thereof so called for redemption except to receive payments of the Redemption Price thereof so held by the Paying Agent. Further notice of redemption shall be given by the Bond Registrar to certain registered securities depositories and information services as set forth in the Indenture, but no defect in said further notice nor any failure to give all or any portion of such further notice shall in any manner defeat the effectiveness of a call for redemption if notice thereof is given as above prescribed.
Pursuant to the Indenture, notice of optional redemption may be conditioned upon the occurrence or non-occurrence of such event or events or upon the later deposit of moneys therefor as shall be specified in such notice of optional redemption and may also be subject to rescission by the District if expressly set forth in such notice.
The Owner of this Bond shall have no right to enforce the provisions of the Indenture or to institute an action to enforce the covenants therein, or to take any action with respect to any Event of Default under the Indenture, or to institute, appear in or defend any suit or other proceeding with respect thereto, except as provided in the Indenture.
In certain events, on the conditions, in the manner and with the effect set forth in the Indenture, the principal of the Series 2021 Bond then Outstanding under the Indenture may become and may be declared due and payable before the stated maturity thereof, with the interest accrued thereon.
Modifications or alterations of the Indenture may be made only to the extent and in the circumstances permitted by the Indenture.
Any moneys held by the Trustee or any Paying Agent in trust for the payment and discharge of the Series 2021 Bond which remain unclaimed for two years after the date when such Bond has become due and payable, either at its stated maturity date or by call for earlier redemption, if such moneys were held by the Trustee or any Paying Agent at such date, or for two years after the date of deposit of such moneys if deposited with the Trustee or Paying Agent after the date when such Bond became due and payable, shall be paid to the District, and thereupon and thereafter no claimant shall have any rights against the Paying Agent to or in respect of such moneys.
If the District deposits or causes to be deposited with the Trustee cash or Federal Securities sufficient to pay the principal or Redemption Price of the Series 2021 Bond becoming due at maturity or by call for redemption in the manner set forth in the Indenture, together with the interest accrued to the due date, the lien of the Series 2021 Bond as to the Series 2021 Trust Estate shall be discharged, except for the rights of the registered Owner thereof with respect to the funds so deposited

as provided in the Indenture and rights pursuant to Section 203(c) of the Supplemental Indenture.
This Bond shall have all the qualities and incidents, including negotiability, of investment securities within the meaning and for all the purposes of the Uniform Commercial Code of the State of Florida.
This Bond is issued with the intent that the laws of the State of Florida shall govern its construction.
THE DISTRICT AND THE REGISTERED OWNER WAIVE, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, THE RIGHT TO A TRIAL BY JURY IN ANY ACTION OR PROCEEDING BASED UPON, OR RELATED TO, THE SUBJECT MATTER OF THE INDENTURE, THIS BOND AND/OR THE SERIES 2021 TRUST ESTATE. THIS WAIVER IS KNOWINGLY, INTENTIONALLY, AND VOLUNTARILY MADE BY REGISTERED OWNER AND THE DISTRICT. THE REGISTERED OWNER AND THE DISTRICT ACKNOWLEDGE THAT NO PERSON ACTING ON BEHALF OF A PARTY TO THE INDENTURE HAS MADE ANY REPRESENTATIONS OF FACT TO INDUCE THIS WAIVER OF TRIAL BY JURY OR IN ANY WAY TO MODIFY OR NULLIFY ITS EFFECT. THE REGISTERED OWNER AND THE DISTRICT FURTHER ACKNOWLEDGE THAT THEY HAVE BEEN REPRESENTED (OR HAVE HAD THE OPPORTUNITY TO BE REPRESENTED) IN THE MAKING OF THIS WAIVER BY INDEPENDENT COUNSEL, SELECTED OF THEIR OWN FREE WILL, AND THAT THEY HAVE HAD THE OPPORTUNITY TO DISCUSS THIS WAIVER WITH COUNSEL.
All acts, conditions and things required by the Constitution and laws of the State of Florida and the resolutions of the District to happen, exist and be performed precedent to and in the issuance of this Bond and the execution of the Indenture, have happened, exist and have been performed as so required. This Bond shall not be valid or become obligatory for any purpose or be entitled to any benefit or security under the Indenture until it shall have been authenticated by the execution by the Trustee of the Certificate of Authentication endorsed hereon.
[Remainder of Page Intentionally Left Blank]

IN WITNESS WHEREOF, Amelia National Community Development District has caused this Bond to bear the signature of the Chairman of its Board of Supervisors and the official seal of the District to be impressed or imprinted hereon and attested by the signature of the [Assistant] Secretary to the Board of
Supervisors.		
Attest:	AMELIA NATIONAL COMMUNITY	
	DEVELOPMENT DISTRICT	

By:	
[Assistant] Secretary	Chairman, Board of Supervisors

(SEAL)

CERTIFICATE OF AUTHENTICATION
This Bond is one of the Bonds of the Series designated herein, described in the within-mentioned Indenture.

U.S. BANK NATIONAL ASSOCIATION,
as Trustee

Date of Authentication:
By:	
March [5], 2021		Vice President

CERTIFICATE OF VALIDATION
This Bond is one of a Series of Bonds which were validated by judgment of the Fourth Judicial Circuit of Florida, in and for Nassau County rendered on April 12, 2004.

Chairman, Board of Supervisors, Amelia National
Community Development District

[FORM OF ABBREVIATIONS]
The following abbreviations, when used in the inscription on the face of the within Bond, shall be construed as though they were written out in full according to applicable laws or regulations.
TEN COM as tenants in common TEN ENT as tenants by the entireties
JT TEN as joint tenants with the right of survivorship and not as tenants in common
UNIFORM TRANSFER MIN ACT - 	 Custodian 	 under

Uniform Transfer to Minors Act 	
(State)

(Cust.)	(Minor)

Additional abbreviations may also be used though not in the above list.

[FORM OF ASSIGNMENT]
For value received, the undersigned hereby sells, assigns and transfers unto
	 the within Bond and all rights thereunder, and hereby
irrevocably constitutes and appoints 	, attorney
to transfer the said Bond on the books of the District, with full power of substitution in the premises.
Dated:
Social Security Number or Employer:
Identification Number of Transferee:
Signature guaranteed:
NOTICE: Signature(s) must be guaranteed by an institution which is a participant in the Securities Transfer Agent Medallion Program (STAMP) or similar program.
NOTICE: The assignor's signature to this Assignment must correspond with the name as it appears on the face of the within Bond in every particular without alteration or any change whatever.

ESCROW DEPOSIT AGREEMENT

ESCROW DEPOSIT AGREEMENT (this "Agreement"), dated as of March [5],  2021,  between  AMELIA  NATIONAL  COMMUNITY  DEVELOPMENT
DISTRICT, a duly created and validly existing local unit of special purpose government (the "District"), and U.S. BANK NATIONAL ASSOCIATION (the "Escrow Agent"), a national banking association authorized to accept and execute trusts of the character herein set out, with its designated office located at 225 East Robinson Street, Suite 250, Orlando, Florida 32801, Attention: Corporate Trust Department.
WHEREAS, the District has heretofore issued, sold and delivered its Amelia National Community Development District Capital Improvement Revenue Bonds, Series 2004A (the "Series 2004A Bonds") currently outstanding in the aggregate principal amount of $[OPA] (the Outstanding principal amount of such Series 2004A Bonds hereinafter referred to as the "Refunded Bonds") under and pursuant to the terms of a Master Trust Indenture, dated as of June 1, 2004 (the "Master Indenture"), from the District to U.S. Bank National Association, as successor in trust to Wachovia Bank, National Association, as trustee (the "Trustee"), as supplemented by a First Supplemental Trust Indenture from the District to the Trustee, dated as of June 1, 2004 (the "First Supplemental Indenture" and together with the Master Indenture, the "Indenture"); and
WHEREAS, the District desires to currently refund such Refunded Bonds to achieve debt service savings; and
WHEREAS, the District has authorized the issuance, sale and delivery of its
$[Bond Amount] Amelia National Community Development District Capital Improvement Revenue Refunding Bonds, Series 2021 (the "Series 2021 Bonds") pursuant to a Third Supplemental Trust Indenture, dated as of March 1, 2021, from the District to the Trustee to secure the issuance of the Series 2021 Bonds and to set forth the terms of the Series 2021 Bonds, a portion of the proceeds of which, together with certain other legally available moneys of the District, will be used to discharge the pledge of and lien of the Indenture in favor of the holders of such Refunded Bonds; and
WHEREAS, the issuance of the Series 2021 Bonds, the deposit of cash into an escrow deposit trust fund to be held by the Escrow Agent and the discharge of the pledge of and lien of the Indenture in favor of the holders of such Refunded Bonds shall occur as a simultaneous transaction; and
WHEREAS, this Agreement is intended to effectuate such simultaneous transaction;

NOW, THEREFORE, in consideration of the foregoing and of the mutual covenants hereinafter set forth, the parties hereto agree as follows:
SECTION 1.	PREAMBLES.	The District represents that the recitals stated above are true and correct and the same are incorporated herein.
SECTION 2.	RECEIPT	OF	INDENTURE	AND	VERIFICATION
REPORT. The Escrow Agent hereby acknowledges receipt of true and correct copies of the Indenture and this Agreement. The applicable and necessary provisions of the Indenture, including, without limitation, Articles III and XII of the Master Indenture, are incorporated herein by reference. The Escrow Agent also acknowledges receipt of the final numbers (the "Final Numbers") prepared by PFM Financial Advisors LLC, showing its calculations of the amount needed to refund the Refunded Bonds at the Redemption Price as set forth in the Final Numbers, as verified by the verification report of Robert Thomas CPA, a firm of independent certified public accountants, dated March [5], 2021 (the "Verification Report"). The Escrow Agent has no responsibility for the production, review or accuracy of either the Final Numbers or the Verification Report. All capitalized terms not otherwise defined herein shall have the meanings ascribed thereto in the Indenture.
SECTION 3.	DISCHARGE OF LIEN OF HOLDERS OF REFUNDED
BONDS. In accordance with Articles III and XII of the Master Indenture, simultaneously herewith, the lien of the Indenture and all covenants, agreements and other obligations of the District to the Owners of the Refunded Bonds shall cease, terminate and become void and be discharged and satisfied.
SECTION 4.	ESTABLISHMENT OF ESCROW FUND. There is hereby
created and established with the Escrow Agent a special, segregated and irrevocable escrow deposit trust fund designated the "Amelia National Community Development District Capital Improvement Revenue Bonds, Series 2004A Escrow Deposit Trust Fund" (the "Escrow Fund"). The Escrow Fund shall be held in the custody of the Escrow Agent as a trust fund for the benefit of the holders of the Refunded Bonds, separate and apart from other funds and accounts of the District and the Escrow Agent. The Escrow Agent hereby accepts the Escrow Fund and acknowledges the receipt of and deposit to the credit of the Escrow Fund the sum of
$[BP] received from the District from proceeds of the Series 2021 Bonds (the "Bond Proceeds") and the sum of $[DM] received from the District from other available funds (the "District Moneys"), consisting of $[	] transferred from the 2004A [Reserve] Account, $[	] transferred from the 2004A [Revenue] Account and
$[	] transferred from the 2004A [	] Account.
SECTION 5.	DEPOSIT  OF  MONEYS  IN  ESCROW  FUND.	The
District hereby directs, and the Escrow Agent acknowledges, that the Bond Proceeds and the District Moneys deposited with the Escrow Agent pursuant to Section 4 above (the "Cash Deposit") shall be held in the Escrow Fund uninvested in

cash and neither the District nor the Escrow Agent shall otherwise invest or reinvest any moneys in the Escrow Fund.
SECTION 6. SUFFICIENCY OF CASH DEPOSIT. In reliance upon the Final Numbers and the Verification Report, the District represents that the Cash Deposit is sufficient such that moneys will be available to the Escrow Agent in amounts sufficient and at the times required to pay the amounts of principal of, redemption premium, if any, and interest due and to become due on the Refunded Bonds as described in Schedule A attached hereto. If the Cash Deposit shall be insufficient to make such payments, the District shall timely deposit to the Escrow Fund, solely from legally available funds of the District, such additional amounts as may be required to pay the Refunded Bonds as described in Schedule A attached hereto. Notice of any insufficiency shall be given by the Escrow Agent to the District as promptly as possible, but the Escrow Agent shall in no manner be responsible for the District's failure to make such deposits.
SECTION 7.	CASH	DEPOSIT	IN	TRUST	FOR	HOLDERS	OF
REFUNDED BONDS. The deposit of the Cash Deposit in the Escrow Fund shall constitute an irrevocable deposit of cash in trust solely for the payment of the principal of, redemption premium, if any, and interest on the Refunded Bonds at such times and in such amounts as set forth in Schedule A attached hereto, and the Cash Deposit shall be used solely for such purpose.
SECTION 8.	ESCROW AGENT TO PAY REFUNDED BONDS FROM
ESCROW FUND. The District hereby directs, and the Escrow Agent hereby agrees, that it will take all actions required to be taken by it under the provisions of the Indenture, including the timely transfer of, but solely from funds on deposit in the Escrow Fund, money to the Paying Agent for the Refunded Bonds as provided in the Indenture, in order to effectuate this Agreement and to pay the Refunded Bonds in the amounts and at the times provided in Schedule A attached hereto. The Cash Deposit shall be used to pay the principal of, redemption premium, if any, and interest on the Refunded Bonds as the same may mature or be redeemed. If any payment date shall be a day on which either the Paying Agent for the Refunded Bonds or the Escrow Agent is not open for the acceptance or delivery of funds, then the Escrow Agent shall transfer moneys to the Paying Agent on the next business day. The liability of the Escrow Agent for the payment of the principal of, redemption premium, if any, and interest on the Refunded Bonds pursuant to this Agreement shall be limited to the application of the Cash Deposit available for such purposes in the Escrow Fund.
SECTION 9.	ESCROW FUND SHALL CONTINUE IN EFFECT.  The
Escrow Fund shall continue in effect until the date upon which the Escrow Agent makes the final payment to the Paying Agent for the Refunded Bonds in an amount sufficient to pay the Refunded Bonds as described in Schedule A attached hereto,

whereupon the Escrow Agent shall transfer all remaining money in the Escrow Fund, if any, to the District.
SECTION 10. REDEMPTION OF REFUNDED BONDS.	The District
hereby irrevocably instructs the Escrow Agent, in its capacity as Trustee, to give or cause to be given at the appropriate times the notice or notices required by the Indenture in connection with the redemption of the Refunded Bonds in accordance with Schedule A attached hereto, in the form customarily used by the Trustee for such notices.
SECTION 11. DEFEASANCE OF REFUNDED BONDS.	Concurrently
with the deposit of the Cash Deposit set forth in Section 4 hereof, the District represents that, in reliance upon the Verification Report, the Refunded Bonds shall be deemed to have been paid within the meaning and with the effect expressed in Article XII of the Master Indenture. The District hereby irrevocably instructs the Escrow Agent, in its capacity as Trustee, to give or cause to be given the notice or notices required by the Indenture in connection with the defeasance of the Refunded Bonds. A form notice of defeasance is attached hereto as Schedule B.
SECTION 12. ESCROW FUND IRREVOCABLE.	The Escrow Fund
hereby created shall be irrevocable and the holders of the Refunded Bonds shall have an express lien on the Cash Deposit deposited in the Escrow Fund pursuant to the terms hereof and any interest earnings thereon until paid out, used and applied in accordance with this Agreement and the Indenture. The District shall not cause nor permit any other lien or interest whatsoever to be imposed upon the Escrow Fund and the Escrow Agent shall not place any lien upon the Escrow Fund.
SECTION 13. AMENDMENTS TO AGREEMENT.	This Agreement is
made for the benefit of the District and the holders from time to time of the Refunded Bonds and the Series 2021 Bond and it shall not be repealed, revoked, altered or amended without the written consent of all such holders and the written consent of the Escrow Agent and the District; provided, however, that the District and the Escrow Agent may, without the consent of, or notice to, such holders, enter into such agreements supplemental to this Agreement as shall not adversely affect the rights of such holders and as shall not be inconsistent with the terms and provisions of this Agreement, for any one or more of the following purposes:
to cure any ambiguity or formal defect or omission in this Agreement;
to grant, or confer upon, the Escrow Agent for the benefit of the holders of the Refunded Bonds, any additional rights, remedies, powers or authority that may lawfully be granted to, or conferred upon, such holders or the Escrow Agent; and
to subject to this Agreement additional funds, securities or properties.

The Escrow Agent shall be entitled to rely exclusively upon an unqualified opinion of nationally recognized Bond Counsel with respect to compliance with this Section 13, including the extent, if any, to which any change, modification or addition affects the rights of the holders of the Refunded Bonds, or that any instrument executed hereunder complies with the conditions and provisions of this Section 13.
SECTION 14. FEES	AND	EXPENSES	OF	ESCROW	AGENT;
INDEMNIFICATION. In consideration of the services rendered by the Escrow Agent under this Agreement, the District has paid to the Escrow Agent a one-time fee and expenses, receipt of which is hereby acknowledged. The Escrow Agent shall have no lien whatsoever upon the Cash Deposit in said Escrow Fund for the payment of such fees and expenses. To the extent permitted by law and without waiving any privileges or immunities afforded to the District under Florida law, the District further agrees to indemnify and save the Escrow Agent, its agents and employees, harmless against any liabilities, obligations, losses, damages, penalties, claims, actions, suits, costs, expenses and disbursements of whatsoever kind or nature, which it may incur in the exercise and performance of its powers and duties hereunder, including legal expenses, and which are not due to its gross negligence or willful misconduct. This Section 14 shall survive the termination of this Agreement, or, as to the Escrow Agent, its resignation or removal.
Whenever the Escrow Agent shall deem it necessary or desirable that a matter be proved or established prior to taking, suffering or omitting any action under this Agreement, such matter may be deemed to be conclusively established by a certificate signed by an authorized officer of the District. The Escrow Agent may conclusively rely, as to the correctness of statements, conclusions and opinions therein, upon any certificate, report, opinion or other document furnished to the Escrow Agent pursuant to any provision of this Agreement; the Escrow Agent shall be protected and shall not be liable for acting or proceeding, in good faith, upon such reliance; and the Escrow Agent shall be under no duty to make any investigation or inquiry as to any statements contained or matters referred to in any such instrument. The Escrow Agent may, at the expense of the District, consult with counsel, who may be counsel to the District or independent counsel, with regard to legal questions, and the opinion of such counsel shall be full and complete authorization and protection in respect of any action taken or suffered by it hereunder in good faith in accordance herewith. Prior to retaining such independent counsel, the Escrow Agent shall notify the District of its intention to retain counsel.
The Escrow Agent and its successors, agents and servants shall not be held to any personal liability whatsoever, in tort, contract or otherwise, by reason of the execution and delivery of this Agreement, the establishment of the Escrow Fund, the acceptance and disposition of the various moneys and funds described herein, any payment, transfer or other application of funds by the Escrow Agent in

accordance with the provisions of this Agreement or any act that is not grossly negligent, omission or error of the Escrow Agent made in good faith in the conduct of its duties. The Escrow Agent shall, however, be liable to the District and to holders of the Refunded Bonds to the extent of their respective damages for the gross negligence or willful misconduct of the Escrow Agent which violates or fails to comply with the terms of this Agreement; provided, however, the foregoing shall not include payment for special or consequential damages or damages caused by a party other than the Escrow Agent. The duties and obligations of the Escrow Agent shall be determined by the express provisions of this Agreement.
SECTION 15. REPORTING REQUIREMENTS OF ESCROW AGENT.
As soon as practicable after the Refunded Bonds are redeemed, the Escrow Agent shall forward in writing to the District a statement regarding the Escrow Fund, including the income, if any, earned therein and withdrawals of money therefrom, since the date of its establishment.
SECTION 16. RESIGNATION OR REMOVAL OF ESCROW AGENT.
The Escrow Agent, at the time acting hereunder, may at any time resign and be discharged from the duties and obligations hereby created by giving not less than 45 days' written notice to the District and mailing notice thereof, specifying the date when such resignation will take effect, to the holders of all Refunded Bonds then outstanding, but no such resignation shall take effect unless a successor Escrow Agent shall have been appointed by the holders of a majority in aggregate principal amount of the Refunded Bonds then outstanding or by the District as hereinafter provided and such successor Escrow Agent shall have accepted such appointment, in which event such resignation shall take effect immediately upon the appointment and acceptance of a successor Escrow Agent.
The Escrow Agent may be replaced at any time by an instrument or concurrent instruments in writing, delivered to the Escrow Agent and signed by either the District or the holders of a majority in aggregate principal amount of the Refunded Bonds then outstanding. Such instrument shall provide for the appointment of a successor Escrow Agent, which appointment shall occur simultaneously with the removal of the Escrow Agent.
In the event the Escrow Agent hereunder shall resign or be removed, or be dissolved, or shall be in the course of dissolution or liquidation, or otherwise become incapable of acting hereunder, or in case the Escrow Agent shall be taken under the control of any public officer or officers, or of a receiver appointed by a court, a successor may be appointed by the holders of a majority in aggregate principal amount of the Refunded Bonds then outstanding by an instrument or concurrent instruments in writing, signed by such holders, or by their attorneys in fact, duly authorized in writing; provided, nevertheless, that in any such event, the District shall appoint a temporary Escrow Agent to fill such vacancy until a successor Escrow Agent shall be appointed by the holders of a majority in aggregate principal

amount of the Refunded Bonds then outstanding in the manner above provided, and any such temporary Escrow Agent so appointed by the District shall immediately and without further act be superseded by the Escrow Agent so appointed by such holders. The District shall mail notice of any such appointment made by it at the times and in the manner described in the first paragraph of this Section 16.
In the event that no appointment of a successor Escrow Agent or a temporary successor Escrow Agent shall have been made by such holders or the District pursuant to the foregoing provisions of this Section 16 within 45 days after written notice of resignation of the Escrow Agent has been given to the District, the holder of any of the Refunded Bonds or any retiring Escrow Agent may apply to any court of competent jurisdiction for the appointment of a successor Escrow Agent, and such court may thereupon, after such notice, if any, as it shall deem proper, appoint a successor Escrow Agent.
In the event of replacement or resignation of the Escrow Agent, the Escrow Agent shall have no further liability hereunder and the District shall, to the extent permitted by applicable law and without waiving any privileges or immunities afforded to the District under Florida law, indemnify and hold harmless Escrow Agent from any such liability, including costs or expenses incurred by Escrow Agent or its counsel.
No successor Escrow Agent shall be appointed unless such successor Escrow Agent shall be a corporation with trust powers organized under the banking laws of the United States or any State, and shall have at the time of appointment capital and surplus of not less than $50,000,000 or trust assets under management of not less than $500,000,000.
Subject to the immediately succeeding paragraph hereof, every successor Escrow Agent appointed hereunder shall execute, acknowledge and deliver to its predecessor and to the District an instrument in writing accepting such appointment hereunder and thereupon such successor Escrow Agent, without any further act, deed or conveyance, shall become fully vested with all the rights, immunities, powers, trusts, duties and obligations of its predecessor; but such predecessor shall nevertheless, on the written request of such successor Escrow Agent or the District, execute and deliver an instrument transferring to such successor Escrow Agent all the estates, properties, rights, powers and trust of such predecessor hereunder, except for the Escrow Agent's rights under Section 14 hereof; and every predecessor Escrow Agent shall deliver all securities and moneys held by it to its successor; provided, however, that before any such delivery is required to be made, all fees, advances and expenses of the retiring or removed Escrow Agent shall be paid in full. Should any transfer, assignment or instrument in writing from the District be required by any successor Escrow Agent for more fully and certainly vesting in such successor Escrow Agent the estates, rights, powers and duties hereby vested or intended to be vested in the predecessor Escrow

Agent, any such transfer, assignment and instruments in writing shall, on request, be executed, acknowledged and delivered by the District.
Any corporation into which the Escrow Agent, or any successor to it in the trusts created by this Agreement, may be merged or converted or with which it or any successor to it may be consolidated, or any corporation resulting from any merger, conversion, consolidation or reorganization to which the Escrow Agent or any successor to it shall be a party or any corporation to which the Escrow Agent or successor to it shall sell or transfer all or substantially all of its corporate trust business, shall be the successor Escrow Agent under this Agreement without the execution or filing of any paper or any other act on the part of any of the parties hereto, anything herein to the contrary notwithstanding.
SECTION 17. TERMINATION OF AGREEMENT. Except as provided in Section 14 hereof, this Agreement shall terminate when all transfers and payments required to be made by the Escrow Agent under the provisions hereof shall have been made. Upon such termination and payment of all moneys set forth on Schedule A attached hereto, all moneys remaining in the Escrow Fund shall be released to the District.
SECTION 18. GOVERNING LAW. This Agreement shall be governed by the applicable laws of the State of Florida.
SECTION 19. SEVERABILITY. If any one or more of the covenants or agreements provided in this Agreement on the part of the District or the Escrow Agent to be performed should be determined by a court of competent jurisdiction to be contrary to law, such covenant or agreement shall be deemed and construed to be severable from the remaining covenants and agreements herein contained and shall in no way affect the validity of the remaining provisions of this Agreement.
SECTION 20. COUNTERPARTS. This Agreement may be executed in several counterparts, all or any of which shall be regarded for all purposes as one original and shall constitute and be but one and the same instrument.
SECTION 21. NOTICES. Any notice, authorization, request or demand required or permitted to be given in accordance with the terms of this Agreement shall be in writing and sent by registered or certified mail addressed to:
If to the Escrow Agent:
U.S. Bank National Association 225 E. Robinson Street, Suite 250
Orlando, Florida 32801
Attention: Corporate Trust Department

If to the District:
Amelia National Community Development District c/o PFM Group Consulting LLC
12051 Corporate Boulevard
Orlando, Florida 32817 Copy to District Counsel:
Hopping Green & Sams P.A.
119 South Monroe Street, Suite 300
Tallahassee, Florida 32301 Attention: Katie Buchanan, Esquire
[Remainder of Page Intentionally Left Blank]

IN WITNESS WHEREOF, the parties hereto have made and executed this Escrow Deposit Agreement as of the date first written herein.

ATTEST:

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

By:	
[Assistant] Secretary	Chairman, Board of Supervisors

U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent

By:		 Vice President

SCHEDULE A DEBT SERVICE REQUIREMENTS FOR REFUNDED BONDS
(attached hereto)

A-1

SCHEDULE B

FORM OF NOTICE OF DEFEASANCE

Amelia National Community Development District (Nassau County, Florida)
Capital Improvement Revenue Bonds, Series 2004A

		Amount				Maturity			
Series		Refunded		Interest Rate		Date		CUSIP*	
2004A		$[OPA]		6.30%		May 1, 2035		02344M AA0	
NOTICE IS HEREBY GIVEN that that there has been deposited with U.S. Bank National Association, as escrow agent (the "Escrow Agent") under the Escrow Agreement (hereinafter defined), cash which the District (hereinafter defined) has represented is sufficient to pay on [Redemption Date] (the "Redemption Date"), the Redemption Price and interest due and to become due on the above captioned Bonds (the "Defeased Bonds") on or prior to the Redemption Date, pursuant to the terms and provisions of a certain Escrow Deposit Agreement dated as of March [5], 2021 (the "Escrow Agreement"), by and among Amelia National Community Development District (the "District") and the Escrow Agent.
The Defeased Bonds will be called for optional redemption on the Redemption Date at a Redemption Price of 100% of the principal amount thereof plus accrued interest to the Redemption Date.
The Defeased Bonds are deemed to have been paid within the meaning of Article XII of the Master Trust Indenture dated as of June 1, 2004, (the "Master Indenture") between the District and U.S. Bank National Association, as successor in trust to Wachovia Bank, National Association, as trustee (the "Trustee"), under which the Defeased Bonds were issued and are secured. This notice does not constitute a notice of redemption and no Bonds should be delivered to the District or its paying agents or the Trustee as a result of this publication.
The Trustee for the Defeased Bonds will provide notice of redemption in accordance with the provisions of the Master Indenture.
Dated: March [5], 2021	U.S. BANK NATIONAL ASSOCIATION,
as Trustee

* Neither the District nor the Trustee is responsible for the use of CUSIP numbers, nor is any representation made as to their correctness.

B-1

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

Consideration of Resolution 2021-04, Supplemental Assessment Resolution

Exhibit A: Supplemental Assessment Methodology Report

RESOLUTION 2021-04

A RESOLUTION SETTING FORTH THE SPECIFIC TERMS OF THE AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT’S CAPITAL IMPROVEMENT REVENUE REFUNDING BONDS, SERIES 2021; CONFIRMING AND ADOPTING A SUPPLEMENTAL SPECIAL ASSESSMENT METHODOLOGY REPORT; CONFIRMING, ALLOCATING AND AUTHORIZING THE COLLECTION OF SPECIAL ASSESSMENTS SECURING THE CAPITAL IMPROVEMENT REVENUE REFUNDING BOND, SERIES 2021; PROVIDING FOR THE SUPPLEMENT TO THE IMPROVEMENT LIEN BOOK; PROVIDING FOR CONFLICTS, SEVERABILITY AND AN EFFECTIVE DATE.

WHEREAS, the Amelia National Community Development District (“District”), is a local unit of special-purpose government created and existing pursuant to Chapter 190, Florida Statutes (“Act”); and

WHEREAS, the District has previously indicated its intention to undertake, install, establish, construct and/or acquire certain public infrastructure improvements and to finance such public infrastructure improvements through the imposition of special assessments on benefitted property within the District and the issuance of bonds; and

WHEREAS, the District previously issued its Capital Improvement Revenue Bonds, Series 2004A, in the par amount of $9,360,000 (“Series 2004A Bonds”) and levied special assessments to the secure the Series 2004A Bonds (“Series 2004A Assessments”) on benefitted property within the District (“Series 2004 Project”); and

WHEREAS, the District has determined it in the best interests of the District and the landowners of the District to refund the outstanding Series 2004A Bonds (“Refunded Bonds”) with the issuance of its Amelia National Community Development District (Nassau County, Florida) Capital Improvement Revenue Refunding Bonds, Series 2021 in an aggregate principal amount of $5,100,000 (“Series 2021 Bonds”); and

WHEREAS, the Series 2021 Bonds are being issued by the District pursuant to the Act and the Master Trust Indenture, dated as of June 1, 2004 (“Master Indenture”), between the District and U.S. Bank National Association, as successor to Wachovia Bank, National Association, as trustee (“Trustee”), as supplemented and amended, and as particularly supplemented and amended by a Third Supplemental Trust Indenture, dated as of March 1, 2021 (“Third Supplement” and, together with the Master Indenture, “Indenture”), Resolution Nos. 2004-14 and 2021-03 (together, “Bond Resolution”), authorizing the issuance of the Series 2021 Bonds and Resolution Nos. 2004-15, 2004-16 and 2004-20 relating to the imposition, levy and collection of the special assessments (“Assessment Resolutions”); and

WHEREAS, pursuant to and consistent with the Assessment Resolutions, this Resolution shall set forth the terms of the Series 2021 Bonds to be issued by the District and confirm the lien of the levy of special assessments securing the Series 2021 Bonds.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT AS FOLLOWS:

SECTION 1. AUTHORITY FOR THIS RESOLUTION. This Resolution is adopted pursuant to the provisions of Florida law, including without limitation Chapters 170, 190, and 197, Florida Statutes, and the Assessment Resolutions.

SECTION 2. FINDINGS. The Board of Supervisors of the District hereby finds and determines as follows:

On March 25, 2004, the District, after due notice and public hearing, adopted the Resolution 2004-20, which, among other things, equalized, approved, confirmed and levied special assessments on property benefitting from the infrastructure improvements authorized by the District. This Resolution shall supplement the Assessment Resolutions for the purpose of setting forth the specific terms of the Series 2021 Bonds and certifying the amount of the lien of the special assessments securing any portion of the Series 2021 Bonds, including interest, costs of issuance, and the number of payments due.

The Supplemental Assessment Report Capital Improvement Revenue Refunding Bond, Series 2021, dated March 2021, attached to this Resolution as Exhibit A (“Supplemental Assessment Methodology”) applies the Final Special Assessment Methodology Report, dated March 25, 2004, as supplemented by the Final Supplemental Special Assessment Methodology Report, dated June 9, 2004 (together, “2004 Assessment Methodology”) to the Series 2021 Bonds. The Supplemental Assessment Methodology is hereby approved, adopted and confirmed. The District ratifies its use in connection with the sale of the Series 2021 Bonds.

The Series 2004 Project, as described in the Improvement Plan, dated January 2004 and the Supplemental Engineer’s Report No. 1 Summary for 2004, dated June 2004 (“Supplemental Engineer’s Report”), and constructed in connection with the Series 2004 Bonds, continues to specially benefit all of the properties identified in the Supplemental Assessment Methodology. The benefits of the Series 2004 Project exceed the assessments allocated as provided in the Supplemental Assessment Methodology. The District ratifies the use of the Supplemental Engineer’s Report in connection with the sale of the Series 2021 Bonds.

SECTION 3.	CONFIRMATION OF MAXIMUM ASSESSMENT LIEN FOR
SERIES 2021 BONDS. This Resolution is intended to set forth the terms of the Series 2021 Bonds and the final amount of the lien of the special assessments securing those bonds. The Series 2021 Bonds shall bear such rates of interest and maturity as shown on Exhibit B attached hereto. The sources and uses of funds of the Series 2021 Bonds shall be as set forth in Exhibit
C. The debt service due on the Series 2021 Bonds is set forth on Exhibit D attached hereto. The lien of the special assessments securing the Series 2021 Bonds on certain developable land within the District, as such land is described in Exhibit A, shall be the principal amount due on the Series 2021 Bonds, together with accrued but unpaid interest thereon, and together with the amount by which the annual assessments shall be grossed up to include early payment discounts required by law and costs of collection.

SECTION 4.	ALLOCATION OF ASSESSMENTS SECURING SERIES 2021 BONDS.

The special assessments for the Series 2021 Bonds shall be allocated in accordance with Exhibit A. The Supplemental Assessment Methodology is consistent with the 2004 Assessment Methodology. The Supplemental Assessment Methodology, considered herein, reflects the actual terms of the issuance of the Series 2021 Bonds. The estimated costs of collection of the special assessments for the Series 2021 Bonds are as set forth in the Supplemental Assessment Methodology.

The lien of the special assessments securing the Series 2021 Bonds includes that certain land within the District (as those district boundaries may be adjusted pursuant to law) that originally secured the Refunded Bonds, and as such land is ultimately defined and set forth in plats, site plans or other designations of developable acreage. Subject to the provisions of the Third Supplement to the extent land is added to the District, the District may, by supplemental resolution at a regularly noticed meeting and without the need for public hearing, determine such land to be benefitted and reallocate the special assessments securing the Series 2021 Bonds and impose special assessments on the newly added and benefitted property.

The District shall in 2021 begin annual collection of special assessments for the Series 2021 Bonds debt service payment using the methods available to it by law, in accordance with the terms of the Third Supplement. Beginning with the first debt service payment on November 1, 2021, there shall be fifteen (15) years of semi-annual installments of principal and interest, as reflected on Exhibit D.

The District hereby certifies the special assessments for collection and directs District staff to take all actions necessary to meet the time and other deadlines imposed for collection by Nassau County and other Florida law. The District intends, unless inapplicable or unavailable, to collect the special assessments securing the Series 2021 Bonds using the Uniform Method in Chapter 197, Florida Statutes. The District Manager shall prepare or cause to be prepared each year a tax roll for purposes of effecting the collection of the special assessments and present same to the District Board as required by law. The District Manager is further directed and authorized to take all actions necessary to collect any prepayments of debt as and when due and to collect special assessments on unplatted property, if any, using methods available to the District authorized by Florida law.

SECTION 5.	APPLICATION OF TRUE-UP PAYMENTS.	Pursuant to the
Assessment Resolution, there may be required from time to time certain True-Up payments. As the remaining undeveloped lands are platted or approved for development, the special assessments levied on such undeveloped land as security for the Series 2021 Bonds shall be allocated to the platted lands consistent with the Supplemental Assessment Methodology. True- Up calculations shall be made in accordance with the process set forth in the Supplemental Assessment Methodology.

SECTION 6. IMPROVEMENT LIEN BOOK. Immediately following the adoption of this Resolution these special assessments as reflected herein shall be recorded by the Secretary of the Board of the District in the District’s Improvement Lien Book. The special assessment or assessments against each respective parcel shall be and shall remain a legal, valid and binding first lien on such parcel until paid and such lien shall be coequal with the lien of all state, county, district, municipal or other governmental taxes and superior in dignity to all other liens, titles, and claims.
SECTION 7. OTHER PROVISIONS REMAIN IN EFFECT.	This Resolution is
intended to supplement the Assessment Resolutions, which remains in full force and effect. This Resolution and the Assessment Resolutions shall be construed to the maximum extent possible to give full force and effect to the provisions of each resolution. All District resolutions or parts thereof in actual conflict with this Resolution are, to the extent of such conflict, superseded and repealed.
SECTION 8. ASSESSMENT NOTICE. The District’s Secretary is hereby directed to record a Notice of Series 2021 Special Assessments in the Official Records of Nassau County, Florida, or such other instrument evidencing the actions taken by the District.
SECTION 9. SEVERABILITY. If any section or part of a section of this resolution be declared invalid or unconstitutional, the validity, force and effect of any other section or part of a section of this resolution shall not thereby be affected or impaired unless it clearly appears that such other section or part of a section of this resolution is wholly or necessarily dependent upon the section or part of a section so held to be invalid or unconstitutional.
SECTION 10. EFFECTIVE DATE. This Resolution shall become effective upon its adoption.

APPROVED AND ADOPTED THIS 	 DAY OF 	, 2021.

ATTEST:	AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

Secretary/Assistant Secretary	Chairman, Board of Supervisors

Exhibit A:	Supplemental Assessment Methodology
Exhibit B:	Maturities and Coupon of Series 2021 Bonds
Exhibit C:	Sources and Uses of Funds for Series 2021 Bonds
Exhibit D:	Annual Debt Service Payment Due on Series 2021 Bonds

Exhibit A - Supplemental Assessment Methodology

Exhibit B - Maturities and Coupon

Exhibit C - Sources and Uses of Funds

Exhibit D: Annual Debt Service

SUPPLEMENTAL ASSESSMENT REPORT CAPITAL IMPROVEMENT REVENUE REFUNDING BOND, SERIES 2021

March 2021

Prepared for:

Board of Supervisors,
Amelia National Community Development District

Prepared on March 4, 2021

PFM Financial Advisors LLC
12051 Corporate Boulevard
Orlando, FL 32817

SUPPLEMENTAL ASSESSMENT REPORT
CAPITAL IMPROVEMENT REVENUE REFUNDING BOND, SERIES 2021 AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

March 4, 2021

Introduction

Purpose

This Supplemental Assessment Report (“Series 2021 Refunding Report”) provides a methodology for allocating the assessments securing the repayment of the planned Capital Improvement Revenue Refunding Bond, Series 2021 Bond (“Bond” or “Series 2021 Bond”) to be issued by the Amelia National Community Development District (“Amelia National” or “District”). This Series 2021 Refunding Report applies and operates pursuant to the methodology outlined in the Final Special Assessment Methodology Report (“Final Methodology”), dated March 25, 2004 and the Final Supplemental Special Assessment Methodology Report (“Final Supplemental Methodology”), dated June 9, 2004 associated with the Series 2004A Bonds which provided funding for certain infrastructure improvements (collectively the, “2004 Project”) benefitting the District.

The District has undergone substantial development since the time of the Series 2004A Bonds issuance. The District’s development to date, combined with other more general economic factors provide the District with the opportunity to refund its outstanding Series 2004A Bonds. This Series 2021 Refunding Report outlines the specific bond debt service assessments assigned to remaining assessable properties located within the District, consistent with the assessment methodology outlined in the Final Supplemental Methodology.

The methodology described herein allocates a portion of the cost of refinancing the District’s 2004 Project to all specially benefitted remaining assessable properties within the District based upon the benefits each property receives from those same improvements and which have been developed as part of the District’s capital improvement program (“CIP”).

This Series 2021 Refunding Report is designed to conform to the requirements of Chapters 170 and 190 of the Florida Statutes with respect to special assessments and is consistent with our understanding of the case law on this subject.

Background

The District is an independent special district, created pursuant to the provisions of Chapter 190, Florida Statutes, and established by the Board of County Commissioners of Nassau County by approval of Ordinance No. 2004-01, on January 12, 2004. The District includes within its boundaries approximately
876.40 acres of land located entirely within the boundaries of Nassau County, Florida. Ultimately, the lands within the District will include 749 residential units (729 single family units / 20 multi-family units) and a golf course.

The District was established to fund, install, operate, and maintain public infrastructure. The CIP includes the costs for drainage and water management improvements, recreational and landscape improvements, water and wastewater improvements, wetland mitigation and preservation facilities and offsite roadway improvements.

The Series 2021 Bond will be secured by the Series 2021 Assessments which will be levied on the lands within the District which have not previously prepaid the Series 2004A Assessments securing the Series 2004A Bonds. The District development forecast to support the Series 2021 Bond includes 472 single family residential units, 20 multi-family units and the golf course (collectively, the “2004 Development”). Currently, 351 single family residential units have been platted, of which 228 single family units are vertically developed with the balance of 123 lots vacant and undeveloped. In addition, the golf course of 181 acres is developed and operational. As of the date of this Series 2021 Refunding Report, 93 units have prepaid their Series 2004A Assessments. Amelia National Enterprise LLC (“Developer”) controls an estimated 326 gross acres of undeveloped District lands, which includes lands associated with the 2004 Development. Currently, the 2004 Development has 141 residential units remaining to be platted. According to the Developer, a plat for 91 residential units of the remaining 141 units will be recorded with the Nassau County Property Appraiser in March 2021. Note that currently all undeveloped vacant acres are also subject to 2006A assessment debt. Upon platting of the 2004 Development units, the balance of the 2004A Assessments will attach to these units; and the 2006A assessments will only be associated with the remaining undeveloped vacant acres within the District.

This Series 2021 Refunding Report addresses the allocation of the costs refinanced with the bond proceeds to the remaining assessable properties located within the District. All such properties receive a special benefit from the District’s CIP.

Amelia National Land Use Plan

The original Final Supplemental Special Assessment Methodology Report, dated June 9, 2004 (the "Final Supplemental Methodology"), allocated the Series 2004A Bonds and assessments to the initial planned units, golf course and remaining lands within the District on an acreage basis. A summary of the Series 2004A Bonds at the time of the adoption of the Final Supplemental Methodology are found in Table 1.

Table 1. Series 2004A Bonds Principal and Annual Assessment Allocation

			Total Series	Maximum		Total	
		Series 2004A	2004A Debt	Annual	Net Annual	Annual	
	# Phase 1	Par Amount	Allocated to	Assessment	Assessment	Revenue -	
Land Use	Lots	per Lot	Phase 1	Per Lot	per Lot	Phase 1	
Multifamily	20	$18,294	$365,885.60	$1,400	$1,372	$27,440	
65' Lots	65	$18,294	$1,189,128.20	$1,400	$1,372	$89,180	
80' Lots	35	$18,294	$640,299.80	$1,400	$1,372	$48,020	
90' Lots	31	$18,294	$567,122.68	$1,400	$1,372	$42,532	
Custom Lots	19	$18,294	$347,591.32	$1,400	$1,372	$26,068	
Model Lots	9	$18,294	$164,648.52	$1,400	$1,372	$12,348	
	179		3,274,676			245,588	
Golf Course	1	$134,999	$287,482	$22,000	$21,222	$21,222	
Total, Phase 1			$3,562,158			$266,810	
Total Series 2004 Par Amount			$9,360,000			$696,568	
Unallocated Series 2004A Debt			$5,797,842			$429,758	
Source: Severn Trent Services, Inc. Final Supplemental Special Assessment Methodology, June 9, 2004

Requirements of a Valid Assessment Methodology

PFM Financial Advisors LLC (“PFM FA” and/or “AC”) is providing assessment consulting services to the District. In the AC’s experience, there are two primary requirements for special assessments to be valid under Florida law. First, the properties assessed must receive a special benefit from the improvements paid for via the assessments. Second, the assessments must be fairly and reasonably allocated to the properties being assessed. If these two characteristics of valid special assessments are adhered to, Florida law provides some latitude to legislative bodies, such as the District’s Board of Supervisors, in approving special assessments. Indeed, Florida courts have found that the mathematical perfection of calculating special benefit is impossible, and, accordingly, a special assessment is valid as long as there is a logical relationship between the services provided and the benefit to real property. A court must give deference to the District’s determinations regarding the levy of special assessments, and such special assessments are only invalid if the District’s determinations are found to be arbitrary.

Special Benefits and General Benefits

The infrastructure improvements associated with the 2004 Project created both: (1) special benefits to assessable property within the District and (2) general benefits to lands located outside the District. However, as discussed below, these general benefits are incidental in nature and are readily distinguishable from the special benefits which accrue to the assessable property within the District. The 2004 Project enabled the District to be developed. Without the 2004 Project, there would be no infrastructure to support development within the District.

The general public, and property owners outside the District, benefited from the provision of the 2004 Project. However, these benefits were incidental to the 2004 Project. In the Amelia National Community Development District Improvement Plan, dated January 2004 and the Amelia National Community Development District Improvement Plan Supplemental Engineer’s Report No. 1 Summary for 2004, dated June 2004 (collectively, the “Engineer’s Report”), the engineering firm Greenehorn & O’Mara, Inc. (the “District Engineer”) identified the District benefit from the 2004 Project. Lands outside the District did not depend upon the 2004 Project to obtain, or to maintain, their development entitlements.

According to the Final Supplemental Methodology, “In the case of Amelia National, the value of the special benefits provided by the District’s improvement program is far greater than the costs associated with providing these same benefits. The amount of bonds authorized by the District to fund its improvement program total $35 million. It is the District’s improvement program that makes it possible to develop and sell the land within its boundaries.” The AC concurs with the benefit statement above as it pertains to the remaining District lands associated with the Series 2021 Bond.

Assessment Methodology

Overview

The assessment methodology associated with the allocation of the costs of the CIP is a process. First, the District Engineer determines the costs for the District’s infrastructure and related improvements. Second, an estimate of the amount of bonds required to finance the infrastructure improvements is calculated. Third, the District Engineer outlines which parcels benefit from the provision of each phase of infrastructure and improvements. Finally, the as-financed costs of the infrastructure and related improvements are allocated to the benefiting properties based on the approximate relative benefit each unit receives.

As described more fully below, the District is issuing $4,920,000 (which is preliminary and subject to change) in a Series 2021 Bond via a bank loan with Synovus Bank to refund the outstanding Series 2004A Bonds and to fund other costs associated with issuing the Series 2021 Bond. It is the debt represented by the Series 2021 Bond that is allocated to remaining assessable properties within the 2004 Development that benefit from the improvements refinanced by the District’s Series 2021 Bond.

Capital Improvement Program

Table 1 outlines the land uses, number of planned units and type of residential development program for the land uses subject to District assessments for the Series 2004A Bonds. The Engineer’s Report contained estimates of the costs to provide infrastructure to support the development program for the land uses planned within the District and outlined in Table 1. The District funded some of these costs (outlined in Table 2), while other costs were borne by other entities. The District Engineer estimated that the cost of the 2004 Project was $8,095,340. Of this amount, the District issued the Series 2004A Bonds in the original principal amount of $7,500,000 to finance the 2004 Project.

Table 2. 2004 Project Costs*

Infrastructure Component (1)	2004 Project	

Stormwater Management Facilities	
$3,049,000	
Entrances and Landscaping	$500,000	
Wetland (Environmental) Compliance & Mitigation	$1,428,000	
Off Site Improvements (MSBU District Assessment)	$1,587,340	
Utilities	$1,001,000	
Engineering and Permitting	$530,000	
Total	$8,095,340	
(1)  Source: Greenehorn & O'Mara, Inc. (Amelia National CDD Supplemental Engineer's Report No. 1 Summary for 2004, dated June 2004)
*The 2004 Project was certified complete by Greenehorn & O'Mara, Inc. on July 29, 2010

Remaining Series 2004A Bonds Allocation

The lands within the District have undergone substantial development since the time of the issuance of the Series 2004A Bonds. The majority of the residential lots associated with the Series 2004A Bonds have been platted, developed and sold to end-users. As part of the process, several residential unit owners within the District have prepaid their respective Series 2004A Assessments. The Series 2021 Bond will be used to refund the outstanding Series 2004A Bonds. Table 3 summarizes the allocation of the bond debt and annual assessments associated with the remaining outstanding Series 2004A Bonds.

Table 3. Remaining Series 2004A Bonds Principal and Annual Assessment Allocation

Land Use	

Units/Acres	

Prepaids*	

Units/Acres Remaining	Series 2004A Par Amount per Unit or
Acre	

Total Series 2004A Debt	
Single Family (Units)	351	93	258	$12,716.88	$3,280,956	
Undeveloped Residential (Acres)(1)	325.7	0	325.7	$5,703.10	$1,857,271	
Golf Course (Acres)	181.0	0	181.0	$1,142.86	$206,858	
Total					$5,345,085	

	Series 2004A		Series 2004A		
	Net Annual	Series 2004A	Gross Annual	Series 2004A	
	Assessment	Annual	Assessment	Annual	
	Units/Acres	per Unit or	Assessment	per Unit or	Assessment	
Land Use	Remaining	Acre	(Net)	Acre	(Gross)(2)	
Single Family (Units)	258	$1,372.00	$353,976	$1,459.57	$376,570	
Undeveloped Residential (Acres)(1)	326	$599	$194,996	**	$194,996	
Golf Course (Acres)	181	$119	$21,560	**	$21,560	
Total	$570,532	$593,126
Source: PFM Group Consulting LLC and PFM Financial Advisors LLC
*Note that the Series 2004A Bonds debt associated with 93 units has been prepaid, the deadline for prepayments was February 23, 2021
**currently collected via direct bill (off-roll)
Balance of 2004A bond debt is allocated across the District's total undeveloped lands until platting of the remaining lots associated with the 2004 Development
Gross assessments include an allowance for the statutory early-payment discount (4.0%), an allowance for the fees charged by the county property appraiser and tax collector (2.0%), for a grand total gross-up of 6.0%.

Series 2021 Phase 1 Bonds Sizing

As described previously in Section 2.1, the District’s Series 2021 Bond will have a total par value of
$5,100,000. Table 4 presents the details for the Series 2021 Bond.

Table 4. Details of the Series 2021 Bond

	2021 Bond	
Sources:		
Bond Proceeds:		
Par Amount	$5,100,000	
Other Sources of Funds:		
Series 2004A Reserve Fund Release	$412,350	
Series 2004A 5/1/21 Principal	$230,000	
Series 2004A Deferred Costs Fund Release	$178,968	
Series 2004A Accrued Interest	$149,137	
Total Sources	$6,070,455	
Uses:		
Refunding Escrow Deposits:		
Cash Deposit	$5,719,137	
Other Fund Deposits:		
Deferred Costs to Developer	$178,968	
Delivery Date Expenses:		
Cost of Issuance	$172,350	
Total Uses	$6,070,455	
Bonds Details		
Coupon Rate	2.19%	
Maximum Annual Debt Service:	$424,694	
 Final Maturity		5/1/2035 	
Source: PFM Financial Advisors LLC		

Series 2021 Bond Assessment (Debt) Allocation

The assessment methodology allocates debt to specific properties within the District based upon the benefit that each property received from the portion of the 2004 Project refinanced by proceeds of the Series 2021 Bond. The allocation is consistent with the allocation detailed in Table 3. Table 5 illustrates how the allocation methodology is designed to work. These illustrations calculate both the total debt allocated per subdivision (shown in Table 3) as well as the assessment amounts allocated to each unit/lot within that subdivision (shown in Table 3).

The Series 2021 Assessment values shown in Table 5 represent the assessment levels to be assigned to each individual unit/lot within the District. Appendix A contains a detailed assessment roll for the District. At no point shall the Series 2021 Bond principal or annual assessments outlined below exceed the levels detailed in Table 3 (which is not in excess of the principal or annual assessments established by the assessment proceedings adopted in connection with the Series 2004A Bonds) without District Board of Supervisors’ approval (following the provision of notice to all affected property owners, the holding of a public hearing on the matter, and compliance with all other applicable Florida legal requirements related to increases in non-ad valorem special assessments).

As a result of the refunding of the Series 2004A Bonds with the Series 2021 Bond, gross annual assessments will be reduced by 25% for each unit/lot owner. Appendix A contains the detailed assessment roll.

Table 5. Series 2021 Bond Principal and
Annual Assessment Allocation to Benefiting Properties

Land Use	
Units/Acres Remaining	Series 2021 Par Amount per Unit or Acre	
Total Series 2021
Debt		
Single Family (Units) Undeveloped Residential (Acres)(1)	258

325.7	$12,264

$5,352	$3,164,202

$1,743,073		
Golf Course (Acres)	181.0	$1,065	$192,726		
Total			$5,100,000		
		
Series 2021 Net
Annual		

Series 2021	

Series 2021	
	
Units/Acres	Assessment per Unit or	
Series 2021 Annual	Gross Annual Assessment	Annual Assessment	
Land Use	Remaining	Acre	Assessment (Net)	per Unit or Acre	(Gross)(2)	
Single Family (Units) Undeveloped Residential (Acres)(1)	258

325.7	$1,021.29

$445.71	$263,493

$154,151	$1,053.11

*	$280,312

$154,151	
Golf Course (Acres)	181.0	$88.67	$16,049	*	$16,049	
Total			$424,694		$441,512	
Source: PFM Financial Advisors LLC
*currently collected via direct bill (off-roll)
Balance of 2004A bond debt is allocated across the District's total undeveloped lands until platting of the remaining lots associated with the 2004 Development
Gross assessments include an allowance for the statutory early-payment discount (4.0%), an allowance for the fees charged by the county property appraiser and tax collector (2.0%), for a grand total gross-up of 6.0%.

3.0	True-Up Mechanism

Although the District does not process plats, it does have an important role to play during development. Whenever a parcel’s land use and development density and intensity is determined with sufficient certainty, the District must allocate a portion of its debt to the parcel according to the procedures outlined in Section 2.5 above. In addition, the District must also prevent any buildup of debt on land that has not yet been developed. Otherwise, the land could be fully subdivided without all the debt being allocated. To preclude this, a test is conducted when development thresholds are reached within the District. If the development at these thresholds does not cause the debt on the remaining land to increase above the debt “Ceiling Level,” then no further action in necessary. However, if the debt on the remaining land does increase, a debt reduction payment will be necessary.

Per the Final Supplemental Methodology, the Ceiling Level for the District’s Series 2004A Bonds was set at $27,360 per acre. Currently the remaining unallocated 2004A Bond debt is allocated among the District’s 325.7 undeveloped acres. Each of these acres will initially be assigned an equal assessment of the Series 2021 Bond of $5,100,000, resulting in a Ceiling Level of $15,661 per acre ($5,100,000 / 325.7). If the property owner can demonstrate to the District sufficient future development densities associated with the Series 2004A Bonds (consistent with the opinion of the District Engineer), a true-up payment may be suspended at the District’s discretion.

Appendix A - Detailed Assessment Roll

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-0000-0001-0100	PT OR 1090/1213	unplatted - undeveloped acres	

1		32,627.03	32,627.03	310,761.76	$291,653.97	$24,286.98	$24,286.98	direct billed at net assessment rate	25.6%	
27-2N-28-0000-0009-0000	PT OF GOV'T LOTS 2 & 3	unplatted - undeveloped acres			60,206.42	60,206.42	573,446.41	$538,186.94	$44,816.59	$44,816.59	direct billed at net assessment rate	25.6%	
29-2N-28-0000-0002-0020	PT OR 1090/1207	unplatted - undeveloped acres			42,381.01	42,381.01	403,665.21	$378,845.07	$31,547.67	$31,547.67	direct billed at net assessment rate	25.6%	
29-2N-28-0000-0002-0030	PT OR 1090/1213	unplatted - undeveloped acres			45,422.77	45,422.77	432,636.95	$406,035.42	$33,811.90	$33,811.90	direct billed at net assessment rate	25.6%	
30-2N-28-0000-0001-0030		unplatted - undeveloped acres			13,628.03	13,628.03	129,802.49	$121,821.33	$10,144.46	$10,144.46	direct billed at net assessment rate	25.6%	
26-2N-28-006A-00F1-0000		unplatted - undeveloped acres			730.50	730.50	6,957.78	$6,529.97	$543.77	$543.77	direct billed at net assessment rate	25.6%	
26-2N-28-006A-00G1-0000		Golf Course			21,560.04	21,560.04	206,858.04	$192,725.77	$16,048.91	$16,048.91	direct billed at net assessment rate	25.6%	
26-2N-28-006A-0001-0000	LOT 1	95549 BERMUDA DR			1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0002-0000	LOT 2	95537 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0003-0000	LOT 3	95519 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0004-0000	LOT 4	95501 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0005-0000	LOT 5	95483 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0006-0000	LOT 6	95465 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0007-0000	LOT 7	95451 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0008-0000	LOT 8	95439 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0009-0000	LOT 9	95425 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0010-0000	LOT 10	95415 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0011-0000	LOT 11	95401 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0012-0000	LOT 12	95387 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0013-0000	LOT 13	95375 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0014-0000	LOT 14	95359 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0015-0000	LOT 15	95337 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0016-0000	LOT 16	95319 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0017-0000	LOT 17	95307 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0018-0000	LOT 18	95299 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0019-0000	LOT 19	95291 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0020-0000	LOT 20	95281 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0021-0000	LOT 21	95269 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0022-0000	LOT 22	95261 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0023-0000	LOT 23	95251 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0024-0000	LOT 24	95239 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0025-0000	LOT 25	95231 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0026-0000	LOT 26	95219 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0027-0000	LOT 27	95207 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0028-0000	LOT 28	95195 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0029-0000	LOT 29	95179 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0030-0000	LOT 30	95167 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0031-0000	LOT 31	95155 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0032-0000	LOT 32	95143 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0033-0000	LOT 33	95133 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0034-0000	LOT 34	95121 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0035-0000	LOT 35	95113 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0036-0000	LOT 36	95103 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0037-0000	LOT 37	95091 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0038-0000	LOT 38	95083 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0039-0000	LOT 39	95073 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0040-0000	LOT 40	95061 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0041-0000	LOT 41	95053 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0042-0000	LOT 42	95045 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0043-0000	LOT 43	95033 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0044-0000	LOT 44	95015 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0045-0000	LOT 45	95001 LANTANA CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-006A-0046-0000	LOT 46	95002 LANTANA CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0047-0000	LOT 47	95006 LANTANA CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0048-0000	LOT 48	95008 LANTANA CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0049-0000	LOT 49	95101 BUCKEYE CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0050-0000	LOT 50	95089 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0051-0000	LOT 51	95083 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0052-0000	LOT 52	95075 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0053-0000	LOT 53	95071 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0054-0000	LOT 54	95065 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0055-0000	LOT 55	95057 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0056-0000	LOT 56	95045 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0057-0000	LOT 57	95033 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0058-0000	LOT 58	95015 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0059-0000	LOT 59	95011 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0060-0000	LOT 60	95007 BUCKEYE CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0061-0000	LOT 61	95001 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0062-0000	LOT 62	95002 BUCKEYE CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0063-0000	LOT 63	95006 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0064-0000	LOT 64	95010 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0065-0000	LOT 65	95020 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0066-0000	LOT 66	95030 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0067-0000	LOT 67	95048 BUCKEYE CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0068-0000	LOT 68	95092 BUCKEYE CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0069-0000	LOT 69	95020 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0070-0000	LOT 70	95042 STARLING CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0071-0000	LOT 71	95056 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0072-0000	LOT 72	95070 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0073-0000	LOT 73	95086 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0074-0000	LOT 74	95116 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0075-0000	LOT 75	95134 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0076-0000	LOT 76	95142 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0077-0000	LOT 77	95150 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0078-0000	LOT 78	95151 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0079-0000	LOT 79	95121 STARLING CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0080-0000	LOT 80	95111 STARLING CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0081-0000	LOT 81	95095 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0082-0000	LOT 82	95079 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0083-0000	LOT 83	95055 STARLING CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0084-0000	LOT 84	95025 STARLING CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0085-0000	LOT 85	95337 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0086-0000	LOT 86	95329 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0087-0000	LOT 87	95323 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0088-0000	LOT 88	95315 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0089-0000	LOT 89	95307 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0090-0000	LOT 90	95299 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0091-0000	LOT 91	95291 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0092-0000	LOT 92	95285 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0093-0000	LOT 93	95279 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0094-0000	LOT 94	95273 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0095-0000	LOT 95	95054 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0096-0000	LOT 96	95066 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0097-0000	LOT 97	95080 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-006A-0098-0000	LOT 98	95092 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0099-0000	LOT 99	95102 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0100-0000	LOT 100	95103 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0101-0000	LOT 101	95067 ROYAL PALM CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0102-0000	LOT 102	95263 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0103-0000	LOT 103	95259 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0104-0000	LOT 104	95253 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0105-0000	LOT 105	95245 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0106-0000	LOT 106	95239 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0107-0000	LOT 107	95229 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0108-0000	LOT 108	95205 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0109-0000	LOT 109	95197 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0110-0000	LOT 110	95191 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0111-0000	LOT 111	95185 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0112-0000	LOT 112	95181 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0113-0000	LOT 113	95180 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0114-0000	LOT 114	95188 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0115-0000	LOT 115	95194 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0116-0000	LOT 116	95198 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0117-0000	LOT 117	95204 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0118-0000	LOT 118	95210 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0119-0000	LOT 119	95214 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0120-0000	LOT 120	95218 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0121-0000	LOT 121	95224 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0122-0000	LOT 122	95228 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0123-0000	LOT 123	95232 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0124-0000	LOT 124	95236 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0125-0000	LOT 125	95242 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0126-0000	LOT 126	95022 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0127-0000	LOT 127	95034 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0128-0000	LOT 128	95054 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0129-0000	LOT 129	95076 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0130-0000	LOT 130	95104 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0131-0000	LOT 131	95128 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0132-0000	LOT 132	95140 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0133-0000	LOT 133	95150 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0134-0000	LOT 134	95162 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0135-0000	LOT 135	95172 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0136-0000	LOT 136	95184 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0137-0000	LOT 137	95194 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0138-0000	LOT 138	95204 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0139-0000	LOT 139	95220 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0140-0000	LOT 140	95232 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0141-0000	LOT 141	95252 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0142-0000	LOT 142	95272 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0143-0000	LOT 143	95288 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0144-0000	LOT 144	95312 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0145-0000	LOT 145	95012 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0146-0000	LOT 146	95028 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0147-0000	LOT 147	95046 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0148-0000	LOT 148	95050 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0149-0000	LOT 149	95051 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-006A-0150-0000	LOT 150	95047 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0151-0000	LOT 151	95031 SUNFLOWER CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0152-0000	LOT 152	95015 SUNFLOWER CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0153-0000	LOT 153	95384 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0154-0000	LOT 154	95406 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0155-0000	LOT 155	95440 BERMUDA DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0156-0000	LOT 156	95472 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0157-0000	LOT 157	95488 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0158-0000	LOT 158	95506 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0159-0000	LOT 159	95520 BERMUDA DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0180-0000	LOT 180	95430 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0181-0000	LOT 181	POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0182-0000	LOT 182	95275 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0183-0000	LOT 183	95261 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0184-0000	LOT 184	95247 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0185-0000	LOT 185	95233 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0186-0000	LOT 186	95225 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0187-0000	LOT 187	95215 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0188-0000	LOT 188	95203 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0189-0000	LOT 189	95191 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0190-0000	LOT 190	95181 POPLAR WAY	1	1		-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0191-0000	LOT 191	95169 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0192-0000	LOT 192	95157 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0193-0000	LOT 193	95143 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0194-0000	LOT 194	95129 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0195-0000	LOT 195	95117 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0196-0000	LOT 196	95105 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0197-0000	LOT 197	95093 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0198-0000	LOT 198	95079 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0199-0000	LOT 199	95067 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0200-0000	LOT 200	95057 POPLAR WAY	1	1	-		-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0201-0000	LOT 201	95043 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0202-0000	LOT 202	95033 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0203-0000	LOT 203	95023 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0204-0000	LOT 204	95013 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0205-0000	LOT 205	95003 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0206-0000	LOT 206	95008 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0207-0000	LOT 207	95022 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0208-0000	LOT 208	95036 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0209-0000	LOT 209	95050 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0210-0000	LOT 210	95064 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0211-0000	LOT 211	95078 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0212-0000	LOT 212	95090 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0213-0000	LOT 213	95104 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0214-0000	LOT 214	95116 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0215-0000	LOT 215	95128 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0216-0000	LOT 216	95138 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0217-0000	LOT 217	95150 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0218-0000	LOT 218	95164 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0219-0000	LOT 219	95176 POPLAR WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0220-0000	LOT 220	95192 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0221-0000	LOT 221	SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-006A-0222-0000	LOT 222	95038 SUGARBERRY CT	1	1		-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0223-0000	LOT 223	95048 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0224-0000	LOT 224	95060 SUGARBERRY CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0225-0000	LOT 225	95070 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0226-0000	LOT 226	95096 SUGARBERRY CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0227-0000	LOT 227	95120 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0228-0000	LOT 228	95115 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0229-0000	LOT 229	95105 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0230-0000	LOT 230	95093 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0231-0000	LOT 231	95081 SUGARBERRY CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0232-0000	LOT 232	95065 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0233-0000	LOT 233	95047 SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0234-0000	LOT 234	SUGARBERRY CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0235-0000	LOT 235	95264 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0236-0000	LOT 236	95276 POPLAR WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0237-0000	LOT 237	AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0238-0000	LOT 238	95448 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0239-0000	LOT 239	95454 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0240-0000	LOT 240	95460 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0241-0000	LOT 241	95466 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0242-0000	LOT 242	95474 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0243-0000	LOT 243	95482 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0244-0000	LOT 244	95490 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0245-0000	LOT 245	95496 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0246-0000	LOT 246	95534 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0247-0000	LOT 247	95542 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0248-0000	LOT 248	95548 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0249-0000	LOT 249	95554 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0250-0000	LOT 250	95020 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0251-0000	LOT 251	95026 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0252-0000	LOT 252	95032 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0253-0000	LOT 253	95038 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0254-0000	LOT 254	95044 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0255-0000	LOT 255	95052 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0256-0000	LOT 256	95066 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0257-0000	LOT 257	95074 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0258-0000	LOT 258	95080 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0259-0000	LOT 259	95088 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0260-0000	LOT 260	95094 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0261-0000	LOT 261	KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0262-0000	LOT 262	95040 KESTREL CT	1	1	
-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0263-0000	LOT 263	95056 KESTREL CT	1	1		-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0264-0000	LOT 264	95072 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0265-0000	LOT 265	95092 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0266-0000	LOT 266	95100 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0267-0000	LOT 267	95097 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0268-0000	LOT 268	95081 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0269-0000	LOT 269	95069 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0270-0000	LOT 270	95053 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0271-0000	LOT 271	95041 KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0272-0000	LOT 272	KESTREL CT	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0273-0000	LOT 273	95097 SWEETBERRY WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-006A-0274-0000	LOT 274	95081 SWEETBERRY WAY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0275-0000	LOT 275	95073 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0276-0000	LOT 276	95065 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0277-0000	LOT 277	95059 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0278-0000	LOT 278	95053 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0279-0000	LOT 279	95043 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0280-0000	LOT 280	95029 SWEETBERRY WAY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0281-0000	LOT 281	AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0282-0000	LOT 282	95572 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0283-0000	LOT 283	95578 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0284-0000	LOT 284	95584 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0285-0000	LOT 285	95590 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0286-0000	LOT 286	95596 AMELIA NATIONAL PKWY	1	1		-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0287-0000	LOT 287	95602 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0288-0000	LOT 288	95608 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0289-0000	LOT 289	95616 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0290-0000	LOT 290	95622 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0291-0000	LOT 291	95632 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0292-0000	LOT 292	WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0293-0000	LOT 293	95044 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0294-0000	LOT 294	95068 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0295-0000	LOT 295	1 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0296-0000	LOT 296	95134 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0297-0000	LOT 297	95148 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0298-0000	LOT 298	95162 WILD CHERRY DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0299-0000	LOT 299	95176 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0300-0000	LOT 300	95188 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0301-0000	LOT 301	95204 WILD CHERRY DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0302-0000	LOT 302	95214 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0303-0000	LOT 303	95226 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0304-0000	LOT 304	95238 WILD CHERRY DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0305-0000	LOT 305	95252 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0306-0000	LOT 306	95264 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0307-0000	LOT 307	95280 WILD CHERRY DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0308-0000	LOT 308	95294 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0309-0000	LOT 309	95347 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0310-0000	LOT 310	95335 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0311-0000	LOT 311	95307 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0312-0000	LOT 312	95287 WILD CHERRY DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0313-0000	LOT 313	95265 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0314-0000	LOT 314	95239 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0315-0000	LOT 315	95207 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0316-0000	LOT 316	95179 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0317-0000	LOT 317	95153 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0318-0000	LOT 318	95131 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0319-0000	LOT 319	95115 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0320-0000	LOT 320	95099 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0321-0000	LOT 321	95083 WILD CHERRY DR	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0322-0000	LOT 322	95067 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0323-0000	LOT 323	95049 WILD CHERRY DR	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0324-0000	LOT 324	95621 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0325-0000	LOT 325	95615 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	

Parcel ID	

Legal Description	

Address	

Units	

Prepaids	Series 2004 Net Assessment	Series 2004 Gross Assessment	

Bond Balance	
Series 2021 Principal per Unit	Series 2021 Net Annual Assessment	Series 2021 Gross Annual Assessment		

% Savings	
26-2N-28-006A-0326-0000	LOT 326	95611 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0327-0000	LOT 327	95605 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0328-0000	LOT 328	95599 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0329-0000	LOT 329	95593 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0330-0000	LOT 330	95587 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0331-0000	LOT 331	95581 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0332-0000	LOT 332	95571 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0333-0000	LOT 333	95555 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0334-0000	LOT 334	95547 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0335-0000	LOT 335	95541 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0336-0000	LOT 336	95537 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0337-0000	LOT 337	95531 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0338-0000	LOT 338	95527 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0339-0000	LOT 339	95501 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0340-0000	LOT 340	95495 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0341-0000	LOT 341	95489 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0342-0000	LOT 342	95483 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0343-0000	LOT 343	95479 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0344-0000	LOT 344	95475 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0345-0000	LOT 345	95469 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0346-0000	LOT 346	95465 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0347-0000	LOT 347	95461 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0348-0000	LOT 348	95455 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0349-0000	LOT 349	95449 AMELIA NATIONAL PKWY	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-006A-0350-0000	LOT 350	95441 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-006A-0351-0000	LOT 351	95433 AMELIA NATIONAL PKWY	1		1,372.00	1,459.57	12,716.88	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0001-0000	LOT 1	94002 HEMLOCK CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-168P-0002-0000	LOT 2	94004 HEMLOCK CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-168P-0003-0000	LOT 3	94006 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0004-0000	LOT 4	94008 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0005-0000	LOT 5	94010 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0006-0000	LOT 6	94012 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0007-0000	LOT 7	94014 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0008-0000	LOT 8	94016 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0009-0000	LOT 9	94018 HEMLOCK CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-168P-0010-0000	LOT 10	94020 HEMLOCK CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-168P-0011-0000	LOT 11	94022 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0012-0000	LOT 12	94024 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0013-0000	LOT 13	94028 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0014-0000	LOT 14	94030 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0015-0000	LOT 15	94032 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0016-0000	LOT 16	94034 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0017-0000	LOT 17	94036 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0018-0000	LOT 18	94038 HEMLOCK CT	1	1	-	-	-	$0.00	$0.00	$0.00		NA - prepaid	
26-2N-28-168P-0019-0000	LOT 19	94040 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
26-2N-28-168P-0020-0000	LOT 20	94042 HEMLOCK CT	1		1,372.00	1,459.57	12,716.89	$12,264.35	$1,021.29	$1,086.48		25.6%	
			351	93	570,531.80	593,126.01	5,345,084.53	$5,100,000.00	$424,693.75	$441,512.48			

AMELIA NATIONAL COMMUNITY DEVELOPMENT DISTRICT

Update of Pond Aeration from Leland Management