Towne Park CDD
Proposed FY 2019 - 2020 CDD O&M Assessments

Development Phase	

Planned Lots	

Acreage	

ERU per Lot	
ERU per Lot for FY 19-20 O&M	

Total ERUs	Net O&M Assmt. per
Phase	
Net O&M per
Lot	O&M Assmt.
per Lot if Paid in November*	Gross O&M Assmt. per
Lot**	
Phase 2A Single-Family (Platted)	148		1.00	1.000	148	$102,216.19	$690.65	$712.01	$742.63	
Phase 2B Single-Family (Platted?)	130		1.00	1.000	130	$89,784.49	$690.65	$712.01	$742.63	
Phase 3A Single-Family (Platted?)	433		1.00	1.000	433	$299,051.43	$690.65	$712.01	$742.63	
Phase 3B (Acreage)		88	0.05	0.050	4.4	$3,038.86	$34.53	$35.60	$37.13	
Phase 3C (Acreage)		216	0.05	0.050	10.8	$7,459.02	$34.53	$35.60	$37.13	
Totals	711	304			726	$501,550				
*Amount paid if the property owner takes full advantage of the statutory 4.0% early payment discount.
**Values include a total 7.0% gross-up to account for the early payment discount and the fees charged by the county property appraiser and/or tax collector.