|
TABLE IV-A
<br />Allocation of Initial Assessments and Additional Assessments
<br />TotalPer Unit
<br />Estimated% of Total Additional Additional
<br />LotLotBuildout GrossBuildoutInitial Special Special Total Special Initial Special Special Total Special
<br />TypeSizeLand UseValuesUnits/SF AV ValueAssessmentAssessmentAssessmentAssessmentAssessmentAssessment
<br />PLATTED LOTS
<br />Phase ASingle Family192,131305,763,9301.19%131,914130,128262,0424,3974,3388,735
<br />134
<br />Phase ASingle Family235,400266,120,4001.26%140,072138,175278,2485,3875,31410,702
<br />240
<br />5,972,115136,679134,828271,506
<br />Phase A350Single Family259,657231.23%5,9435,86211,805
<br /> 17,856,445 3.69% 408,665 403,131 811,796
<br />UNPLATTED PARCEL
<br />Phase ARetail150233,15534,973,2507.23%800,403789,5631,589,9663.433.396.82
<br />Phase ABusiness Park200467,18193,436,20019.31%2,138,3962,109,4334,247,8294.584.529.09
<br />Phase AMulti Family135,00040254,270,00011.21%1,242,0321,225,2102,467,2423,0903,0486,137
<br />Phase A34Single Family192,131275,187,5371.07%118,723117,115235,8384,3974,3388,735
<br />Phase A50Single Family259,6574210,905,6012.25%249,587246,207495,7945,9435,86211,805
<br />Phase BElemenatary School0.00%- - -NANANA
<br />Phase B34Single Family192,1315310,182,9432.10%233,048229,892462,9414,3974,3388,735
<br />Phase B40Single Family235,400337,768,2001.61%177,784175,376353,1615,3875,31410,702
<br />Phase B50Single Family259,65714337,130,9757.67%849,785838,2761,688,0615,9435,86211,805
<br />Phase C34Single Family192,1316913,257,0392.74%303,403299,293602,6964,3974,3388,735
<br />Phase CSingle Family235,400143,295,6000.68%75,42474,402149,8265,3875,31410,702
<br />40
<br />Phase CSingle Family259,65712833,236,1176.87%760,647750,3451,510,9925,9435,86211,805
<br />50
<br />Phase DSingle Family235,4004811,299,2002.33%258,595255,093513,6885,3875,31410,702
<br />40
<br />Phase DSingle Family259,65716041,545,1478.59%950,809937,9311,888,7405,9435,86211,805
<br />50
<br />Phase E40Single Family235,400286,591,2001.36%150,847148,804299,6515,3875,31410,702
<br />Phase E50Single Family259,6576216,098,7443.33%368,438363,448731,8875,9435,86211,805
<br />Phase FAmenity Center1.00%110,750109,250220,000NANANA
<br />Phase F50Single Family259,65712131,418,5176.49%719,049709,3101,428,3605,9435,86211,805
<br />50,625,0001,158,6121,142,9202,301,532
<br />Phase FMulti Family135,00037510.46%3,0903,0486,137
<br />461,221,27096.31%10,666,33510,521,86921,188,204
<br />TOTAL$479,077,715100.00%$11,075,000$10,925,000$22,000,000
<br />Note: Estimates based on information available as of the date the 2018 SAPwas 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 result
<br />in any changes to the platted lots or the overall assessment level on the Unplatted Parcel. The elementary school is allocated 1% of the
<br />cost of the Public Improvements($223,864), but the Landowner will pay for the cost allocated to the elementary school rather than
<br />levying an Assessment on the elementary school. The amenity center is allocated 1% of the total Assessments for cost of the Public
<br />Improvements and an Assessment will be levied on the amenity center.
<br />
<br />
|