Lakeside Preserve CDD
Proposed FY 2020 - 2021 O&M Assessments

Development Phase	

Lot Count	

ERU per Lot	

Total ERUs	Net O&M Assmt. per
Phase	
Net O&M Assmt. per Lot	Gross CDD O&M Assmt.
Per Lot**	
FY2020
O&M Net		
Phase 1 - platted	135	1.0	135	$81,000.00	$600.00	$645.16	$ 600.00	$0.00	
Phase 2 - unplatted	160	0.50	80	$47,067.48	$294.17	$316.31	$ 139.65	$154.52	
Phase 3 - unplatted	166	0.50	83	$48,832.52	$294.17	$316.31	$ 139.65	$154.52	
Totals	461		298	$176,900.00					

*4% discount for early payment
**Gross assessments include a 7.0% gross-up to account for the fees and costs of collecting assessments on the county tax roll.