|
EXHIBIT H
<br />Assessment Allocation Analysis at Build Out
<br />Whisper South
<br />Exhibit H
<br />Assessment Allocation Analysis at Build Out
<br />4/12/2021
<br />Estimated
<br />Avg.
<br />Units/
<br />Buildout Value
<br />PID Assessment
<br />Annual Installment
<br />PID Equiv.
<br />Per Metric
<br />Total
<br />Total
<br />per Metric
<br />Total
<br />per Metric
<br />Descriptionl'i Sq.Ft lW
<br />Tax Rate
<br />Tract 1: (Harris Hill Res - Ph 1 & Ph 2)
<br />SFD-AII Phases(42')
<br />996
<br />$ 242,500
<br />$ 247,008,000
<br />$ 6,812,430
<br />$
<br />6,840
<br />$ 527,595
<br />$
<br />530
<br />$ 0.21
<br />SFD - All Phases (50')
<br />345
<br />$ 275,000
<br />$ 98,325,000
<br />$ 2,711,783
<br />$
<br />7,860
<br />$ 210,016
<br />$
<br />609
<br />$ 0.21
<br />SFD -AII Phases(60')
<br />59
<br />$ 310,000
<br />$ 18,880,000
<br />$ 520,707
<br />$
<br />8,826
<br />$ 40,327
<br />$
<br />684
<br />$ 0.21
<br />Multifamily
<br />240
<br />$ 80,000
<br />$ 19,200,000
<br />$ 529,532
<br />$
<br />2,206
<br />$ 41,010
<br />$
<br />171
<br />$ 0.21
<br />Subtotal
<br />$ 383,413,000
<br />$ 10,574,452
<br />$ 818,948
<br />$ 0.21
<br />Tract 2: (NOB 216)
<br />Multifamily
<br />680
<br />$ 80,000
<br />$ 54,400,000
<br />$ 1,500,341
<br />$
<br />2,206
<br />$ 116,195
<br />$
<br />171
<br />$ 0.21
<br />Commercial 607,000
<br />$ 115
<br />$ 69,805,000
<br />$ 1,925,208
<br />$
<br />3.17
<br />$ 149,099
<br />$
<br />0.25
<br />$ 0.21
<br />Subtotal
<br />$ 124,205,000
<br />$ 3,425,548
<br />$ 265,295
<br />$ 0.21
<br />Total/ Weighted Average
<br />$ 507,618,000
<br />$ 14,000,000
<br />$ 1,084,242
<br />$ 0.21
<br />Footnotes:
<br />[a] Perthe developer.
<br />PID Petition 33
<br />
|