Holly Hill Road East CDD

Proposed 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.