Holly Hill Road East CDD

Adopted FY 2019-2020 O&M Assessments

					ERU (Platted at																											
									1.0 ERU,						Net O&M			Net O&M			Gross CDD		Gross CDD			Total Gross			
								Unplatted at																				
																																				
	Development Phase		Lot Count			0.25 ERU) per		Total ERUs			Assmt. per		Assmt. per		O&M Assmt.			Bond Debt				CDD			
																																				
								Lot						Phase				Lot/Acre					Per Lot*		Assessment*		Assessment*			
																																				
	Phase 1 (platted)		204	1.00	204.0	$	143,374.36	$	702.82	$	755.72	$	1,210.09	$	1,965.81			
	Phase 2	(platted)	100	1.00	100.0	$	70,281.55	$	702.82	$	755.72	$	2,869.00	$	3,624.72			
	Phase 3	(unplatted land/lots)*	182	0.25	45.5	$	31,978.11	$	175.70	$	188.93	$	-	$	188.93			
	Phase 4	(unplatted land/lots)*	142	0.25	35.5	$	24,949.95	$	175.70	$	188.93	$	-	$	188.93			
Inter-Governmental Revenue (North Blvd CDD)										$	38,529.48																				
	Totals										385.0	$	309,113.45																				

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