E xhibit C
Preliminary Assessment Chart

VIERA EAST COMMUNITY DEVELOPMENT DISTRICT
PAR DEBT AND ANNUAL ASSESSMENTS FOR EACH PRODUCT TYPE ASSESSMENT METHODOLOGY FOR 2019 RECREATION BONDS

From Fiscal Year
 	20Z3to 2026	

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

Residential	4204.0	$	9,435,808	$	2,244.48	$ 952,958	$	226.68 $ 241.15	
Commercial (Acres)	204.3	$	1,834,192	$	8,977.93	$ 185, 242	$	906.72 $ 964.59	

Totals	4408.3	$	11,270,000	$1,138,200	
From Fiscal Year
 	Z027to2038	

Gross Projected	Net Annual	Annual
Allocation of Par	Annual Debt	Debt	Debt
Debt Per Product  Total Par Debt	Service (after Assessment Assessment Product Type	No. of Units	Type	Per Unit	May 1, 2026)	Per Unit	Per Unit (1)

Residential	4204.0	$	9,435,808	$	2,244.48	$ 718,256	$	170.85	$ 181.76	
Commercial (Acres)	204.3	$	1,834,192	$	8,977.93	$ 139,619	$	683.40	$ 727.02	
 	Totals	4408.3	$	11,270,000		 $  857,875	

(1) This amount includes collection fees and early payment discounts (currently 6%) when collected on the Brevard County Tax Bill

Information contained in this Preliminary Assessment Chart in relation to the Series 2019 Recreation Bonds is derived from the Master Assessment Methodology Report VECDD Series 2019 Recreation Bonds dates September 26, 2019, as prepared by
PFM Financial Advisors, LLC

Prepared by: Governmental Management Services - Central Florida, LLC

VIERA EAST COMMUNITY DEVELOPMENT DISTRICT ASSESSMENT CHART - ALL SPECIAL ASSESSMENTS ASSESSMENT METHODOLOGY FOR 2019 RECREATION BONDS

Total	Total Current	Proposed Series   Total Proposed	Total Proposed	Current	Future Capital
Series 2006  Series 2012		Annual	Gross Annual    2019 Gross Annual  Gross Annual	Current	Current    Gross Annual	Assessment	Reserves Assmt./  Future Total	Future Year	Annual	Annual	Debt/Unit Debt Assmt/Unlt Debt Assmt/Unit Debt Assmt/Unit General Fund Recreation Assmt/Unit (Change) Per Unit Unit (Preliminary) Assmts/Unit Assessment
Debt/Unit	Debt/Unit	O&M	$	678.36   $	100.00	(Reduction)
2019    $    382.84   $	111.37    $    494.21   $	525.98   $	$	525.98   $	135.95    $    16.43   $	678.36   $	(0.00)
2020    $    382.35   $	111.25    $    493.60   $	525.98   $	$	525.98   $	135.95    $    16.43   $	678.36   $	(0.00)
2021    $    382.42    $	110.76    $    493 .18    $	525.98    $	$	525.98    $	135.95    $    16.43    $	678.36    $	(0.00 )
2022    $   382.15   $	110.84    $   492.99   $	525.98   $	$	525.98   s	135.95    $    16.43   $	678.36   $	(0.00)
2023	$	111.43    $    111.43    $	118.70    $	181.76    $	300.45    $	135.95     $    16.43    $	452.83    $	(225.53)  $	100.00    $	552 .83    $	(125.53}
2024	$	110.63    $    110.63    $	118.70    $	181.76    $	300.45    $	135.95     $    16.43    $	452.83   s	(225.53)  $	100 .00    $	552.83    $	(125.53)
2025	$	111.58    $   111.58   $	118.70   $	181.76   $	300.45   $	135.95    $    16.43   $	452.83   $	(225.53)  $	100.00   $	552.83   $	(125.53)
2026	$	55.39    $	55.39    $	58.93   s	241.15    $	300.08    $	135.95    $     16.43   s	452.46    $	(225.90)  $	100.00    $	552.46    $	(125.90)
2027	s	181.76    $	181.76    $	135.95    $     16.43    $	334.14    $	(344.22)  $	100.00    $	434.14    $	(244.22)
2028	s	181.76    $	181.76    $	135.95    $    16.43   s	334.14   s	(344.22)   $	100.00   s	434 .14    $	(244.22)

ro

t::'.	2029	$	181.76    $	181.76    $	135.95    $     16.43    $	334.14    $	(344.22)   $	100.00    $	434.14    $	(244.22)
.uc	2030	$	181.76    $	181.76    s	135.95    $     16.43    s	334 .14     $	(344.22)   $	100.00    $	434.14    $	(244.22)
c	2031	s	181.76    $	181.76   s	135.95    s   16.43    $	334.14     $	(344.22)  $	100.00   s	434 .14    $	(244.22)

Q)
E
CJ)
CJ)
Q)

2032	$	181.76    $	181.76    $	135.95     $    16.43    $	334.14    $	(344.22)  $	100 .00    $	434.14   s	(244.22)
2033	$	181.76    $	181.76    $	135.95    s  16.43   s	334.14   s	(344.22)  $	100 .00   s	434.14    $	(244.22)

CJ)

CJ)	2034	$	181.76    $	181.76    $	135.95    $    16.43    $	334.14    $	(344.22)  $	100.00    $	434.14    $	(244.22)
<{	2035	$	181.76   $	181.76   $	135.95    $   16.43   s	334.14   $	(344.22)  $	100 .00   $	434.14    $	(244.22)

ro

U  c'."'	2036	$	181.76    s	181.76    $	135.95    s  16.43   $	334 .14   s	(344 .22)  $	100.00   s	434.14    $	(244.22)

E

}s C	2037	$	181.76    $	181.76    $	135.95    $    16.43   s	334.14    $	(344.22)   $	100.00    $	434.14   s	(244.22)

WO..

2038	s	181.76   s	181.76   s	135.95    $    16.43   s	334.14    $	(344.22)  $	100.00    $	434.14    $	(244.22)
MADS after 5/1/2026	$	181.76 $	181.76
Financing scenario includes CAPI to 11/1/2022. Preliminary, subject to change.
Information contained in this Preliminary Assessment Chart in relation to the Series 2019 Recreation Bonds is derived from the Master Assessment Methodology Report VECDD Series 2019  Recreation  Bonds  dates September  26,  2019,  as  prepared  by PFM Financial Advisors, LLC