Holly Hill Road East CDD

Adopted FY 2018-2019 O&M Assessments

			ERU (Platted at					Gross			
			1.0 ERU,			Net O&M	Net O&M	CDD O&M	Gross CDD		
		Lot	Unplatted at 0.25	Total		Assmt. per	Assmt. per Assmt. Per	Bond Debt Total Gross CDD	
Development Phase	Count	ERU) per Lot	ERUs		Phase	Lot/Acre	Lot*	Assessment*	Assessment*	
Phase 1	(platted)	204	1.00	204.0	$	138,230	$677.60	$728.60	$1,210.09	$1,938.69	
Phase 2	(unplatted land/lots)	100	0.25	25.0	$	16,940	$169.40	$182.15	$0.00	$182.15	
Phase 3	(unplatted land/lots)	182	0.25	45.5	$	30,831	$169.40	$182.15	$0.00	$182.15	
Inter-Governmental Revenue (North Blvd CDD)			$25,000					
Totals				274.5		$211,000					

*Gross assessments include a 7.0% gross-up to account for the fees and costs of collecting assessments on the county tax roll.