|
<br />
<br />TABLE IV-A
<br />Allocation of Initial Special Assessments and Additional Special Assessments
<br />
<br />TotalPer Unit
<br />Estimated % of Total Additional Additional
<br />Lot Lot Buildout GrossBuildout Initial Special Special Total Special Initial Special Special Total Special
<br />TypeSizeLand UseValuesUnits/SF AV ValueAssessmentAssessmentAssessmentAssessmentAssessmentAssessment
<br />PLATTED LOTS
<br />Phase A134Single Family 192,131 30 5,763,9301.20% 134,450 131,442 265,892 4,482 4,381 8,863
<br />Phase A240Single Family 235,400 26 6,120,4001.28% 142,765 139,571 282,336 5,491 5,368 10,859
<br /> 5,972,1151.25% 139,306 136,190 275,495
<br />Phase A350Single Family 259,657 23 6,057 5,921 11,978
<br /> 17,856,445 3.73% 416,521 407,203 823,723
<br />UNPLATTED PARCEL
<br />Phase ARetail 150 233,155 34,973,2507.30% 815,788 797,538 1,613,327 3.50 3.42 6.92
<br />Phase ABusiness Park 200 467,181 93,436,20019.50% 2,179,499 2,130,741 4,310,240 4.67 4.56 9.23
<br />Phase AMulti Family 135,000 402 54,270,00011.33% 1,265,906 1,237,586 2,503,492 3,149 3,079 6,228
<br />Phase ASingle Family 192,131 27 5,187,5371.08% 121,005 118,298 239,303 4,482 4,381 8,863
<br />34
<br />Phase ASingle Family 259,657 42 10,905,6012.28% 254,385 248,694 503,079 6,057 5,921 11,978
<br />50
<br />Phase BSingle Family 192,131 53 10,182,9432.13% 237,528 232,214 469,742 4,482 4,381 8,863
<br />34
<br />Phase BSingle Family 235,400 33 7,768,2001.62% 181,202 177,148 358,349 5,491 5,368 10,859
<br />40
<br />Phase BSingle Family 259,657 143 37,130,9757.75% 866,120 846,743 1,712,863 6,057 5,921 11,978
<br />50
<br />Phase CSingle Family 192,131 69 13,257,0392.77% 309,235 302,317 611,551 4,482 4,381 8,863
<br />34
<br />Phase CSingle Family 235,400 14 3,295,6000.69% 76,873 75,154 152,027 5,491 5,368 10,859
<br />40
<br />Phase CSingle Family 259,657 128 33,236,1176.94% 775,268 757,924 1,533,192 6,057 5,921 11,978
<br />50
<br />Phase DSingle Family 235,400 48 11,299,2002.36% 263,566 257,670 521,236 5,491 5,368 10,859
<br />40
<br />Phase DSingle Family 259,657 160 41,545,1478.67% 969,085 947,405 1,916,490 6,057 5,921 11,978
<br />50
<br />Phase E40Single Family 235,400 28 6,591,2001.38% 153,747 150,307 304,054 5,491 5,368 10,859
<br />Phase E50Single Family 259,657 62 16,098,7443.36% 375,520 367,120 742,640 6,057 5,921 11,978
<br />Phase F50Single Family 259,657 121 31,418,5176.56% 732,871 716,475 1,449,346 6,057 5,921 11,978
<br /> 50,625,00010.57% 1,180,882 1,154,464 2,335,347
<br />Phase FMulti Family 135,000 375 3,149 3,079 6,228
<br /> 461,221,270 96.27% 10,758,479 10,517,797 21,276,277
<br />
<br />TOTAL$ 479,077,715 100.00%$ 11,175,000 $ 10,925,000 $ 22,100,000
<br />
<br />Note: Estimates based on information available as of the date the Annual Service Plan Update was adopted by the City Council. The
<br />unit counts and estimated buildout values for the unplatted parcel will be updated in future Annual Service Plan Updates, but the
<br />
<br />changes will not result in any changes to the platted lots or the overall assessment level on the Unplatted Parcel.
<br />
<br />13
<br />
<br />
<br />
|