|
<br />
<br />
<br />
<br />TABLE IV-A
<br />Allocation of Initial Assessments and Additional Assessments
<br />
<br />
<br />Total Per Unit
<br />
<br />
<br />Additional Additional
<br />Estimated
<br />Initial Special Special Total Special Initial Special Special Total Special
<br />Lot Lot Buildout Gross Assessment
<br />Assessment Assessment Assessment Assessment Assessment Assessment
<br />Type Size Land Use Values Units/SF AV Allocation %
<br />
<br />
<br />PLATTED LOTS
<br />133,105 130,128 263,233 4,437 4,338 8,774
<br />Phase A 1 34 Single Family 192,131 30 5,763,930 1.19%
<br />141,337 138,175 279,513 5,436 5,314 10,750
<br />Phase A 2 40 Single Family 235,400 26 6,120,400 1.26%
<br /> 137,913 134,828 272,741
<br />5,996 5,862 11,858
<br /> 5,972,115
<br />Phase A 3 50 Single Family 259,657 23 1.23%
<br />
<br />412,355 403,131 815,486
<br />
<br />17,856,445 3.69%
<br />
<br />UNPLATTED PARCEL
<br />807,631 789,563 1,597,193 3.46 3.39 6.85
<br />Phase A Retail 150 233,155 34,973,250 7.23%
<br />
<br />2,157,704 2,109,433 4,267,138 4.62 4.52 9.13
<br />Phase A Business Park 200 467,181 93,436,200 19.31%
<br />
<br />1,253,247 1,225,210 2,478,457 3,118 3,048 6,165
<br />Phase A Multi Family 135,000 402 54,270,000 11.21%
<br />
<br />119,795 117,115 236,910 4,437 4,338 8,774
<br />Phase A 34 Single Family 192,131 27 5,187,537 1.07%
<br />251,841 246,207 498,048 5,996 5,862 11,858
<br />Phase A 50 Single Family 259,657 42 10,905,601 2.25%
<br />- - - NA NA NA
<br />Phase B Elem. School 0.00%
<br />
<br />235,153 229,892 465,045 4,437 4,338 8,774
<br />Phase B 34 Single Family 192,131 53 10,182,943 2.10%
<br />179,390 175,376 354,766 5,436 5,314 10,750
<br />Phase B 40 Single Family 235,400 33 7,768,200 1.61%
<br />857,458 838,276 1,695,734 5,996 5,862 11,858
<br />Phase B 50 Single Family 259,657 143 37,130,975 7.67%
<br />306,142 299,293 605,436 4,437 4,338 8,774
<br />Phase C 34 Single Family 192,131 69 13,257,039 2.74%
<br />76,105 74,402 150,507 5,436 5,314 10,750
<br />Phase C 40 Single Family 235,400 14 3,295,600 0.68%
<br />767,515 750,345 1,517,860 5,996 5,862 11,858
<br />Phase C 50 Single Family 259,657 128 33,236,117 6.87%
<br />260,930 255,093 516,023 5,436 5,314 10,750
<br />Phase D 40 Single Family 235,400 48 11,299,200 2.33%
<br />959,394 937,931 1,897,325 5,996 5,862 11,858
<br />Phase D 50 Single Family 259,657 160 41,545,147 8.59%
<br />152,209 148,804 301,014 5,436 5,314 10,750
<br />Phase E 40 Single Family 235,400 28 6,591,200 1.36%
<br />371,765 363,448 735,214 5,996 5,862 11,858
<br />Phase E 50 Single Family 259,657 62 16,098,744 3.33%
<br />111,750 109,250 221,000 NA NA NA
<br />
<br />Phase F Amenity Center 1.00%
<br />725,542 709,310 1,434,852 5,996 5,862 11,858
<br />Phase F 50 Single Family 259,657 121 31,418,517 6.49%
<br /> 1,169,073 1,142,920 2,311,993
<br />3,118 3,048 6,165
<br />
<br /> 50,625,000
<br />Phase F Multi Family 135,000 375 10.46%
<br />
<br />10,762,645 10,521,869 21,284,514
<br />
<br />461,221,270 96.31%
<br />
<br />
<br />$ 11,175,000 $ 10,925,000 $ 22,100,000
<br />TOTAL $ 479,077,715 100.00%
<br />
<br />Note: Estimates based on information available as of the date the 2018 SAP was adopted by the City Council. The unit counts and
<br />estimated buildout values for the Unplatted Parcel will be updated in future Annual Service Plan Updates, but the changes will not
<br />result in any changes to the platted lots or the overall assessment level on the Unplatted Parcel. The elementary school is allocated
<br />1% of the cost of the Public Improvements ($223,864), but the Landowner will pay for the cost allocated to the elementary school
<br />rather than levying an Assessment on the elementary school. The amenity center is allocated 1% of the costs of the Public
<br />Improvements and an Assessment will be levied on the amenity center.
<br />
<br />13
<br />
<br />
<br />
|