City Gate CDD FY 2018-2019 Proposed Assessments

Proposed FY19 O&M Budget:	$140,000.00

Lot No.	Owner	Acres Net of FPL Easement	Percent of Total Acreage	Annual Assessment	Quarterly Assessment	
1	850 NWN, LLC	3.64	7.06%	$9,885.55	$2,471.39	
2	850 NWN, LLC	2.01	3.90%	$5,458.78	$1,364.69	
3	850 NWN, LLC	2.00	3.88%	$5,431.62	$1,357.90	
4	850 NWN, LLC	2.37	4.60%	$6,436.47	$1,609.12	
5 & 6	SFWMD	5.07	9.84%	$13,769.16	$3,442.29	
7	850 NWN, LLC	12.61	24.46%	$34,246.36	$8,561.59	
11	850 NWN, LLC	2.90	5.63%	$7,875.85	$1,968.96	
12	850 NWN, LLC	2.02	3.92%	$5,485.94	$1,371.48	
13	850 NWN, LLC	2.00	3.88%	$5,431.62	$1,357.90	
14	850 NWN, LLC	2.00	3.88%	$5,431.62	$1,357.90	
15	850 NWN, LLC	2.01	3.90%	$5,458.78	$1,364.69	
16	850 NWN, LLC	2.00	3.88%	$5,431.62	$1,357.90	
17	850 NWN, LLC	2.37	4.60%	$6,436.47	$1,609.12	
18	850 NWN, LLC	2.62	5.08%	$7,115.42	$1,778.86	
19	850 NWN, LLC	2.35	4.56%	$6,382.15	$1,595.54	
20	850 NWN, LLC	3.58	6.94%	$9,722.60	$2,430.65	
		51.55	100.00%	$140,000.00	$35,000.00	

Annual Assessment per Acre:	$2,715.81