Blackburn Creek CDD
FY2027 Assessment Schedule

FY2027 	Debt 

Unit Type

O&M 

Assessment 	Total (Gross)

Assessment 	(Gross)
(Gross)

Series 2015A Bond (Phases 1A(a), 2A(a), 2A(b), 2A(c), 3A(c), 3A, 3A(a) & 3A(1))

Single Family - 35' Lot	142.40	817.57	$	959.97	
Single Family - 45' Lot	142.40	741.52	$	883.92	
Single Family - 52' Lot	142.40	1,026.71	$	1,169.11	
Single Family - 57' Lot	198.06	1,314.70	$	1,512.76	
Single Family - 72' Lot	142.40	1,834.70	$	1,977.10	
Series 2018A Bond (Phases 3B, 2B, 2C, & 3C)
Single Family - 35' Lot	
142.40	
902.06	
$	1,044.46	
Single Family - 52' Lot	142.40	1,465.92	$	1,608.32	
Single Family - 57' Lot	142.40	1,606.85	$	1,749.25	
Single Family - 72' Lot	142.40	2,029.68	$	2,172.08	
Series 2019A Bond (Phases 1B(a), 2A(d), 2A(e))
Single Family - 52' Lot	
142.40	
1,315.95	
$	1,458.35	
Single Family - 72' Lot	142.40	1,579.08	$	1,721.48	
Series 2023 Bond (Phases 1A, 1B & 1C(b), 1C(a) )
Single Family - 27' Lot	
142.40	
360.56	
$	502.96	
Single Family - 35' Lot	142.40	481.03	$	623.43	
Single Family - 45' Lot	142.40	600.94	$	743.34	
Single Family - 52' Lot	142.40	694.42	$	836.82	
Single Family - 57' Lot	142.40	761.19	$	903.59	
Single Family - 72' Lot	142.40	961.50	$	1,103.90