Title: North River Ranch ISD FY 2027 Adopted Assessment Schedule
Author: lanea

North River Ranch Improvement Stewardship District
| | FY 2027 Adopted Assessments | | | |
| | | O&M* | Debt | |
Phase | Unit Type | Builder | Assessment | Assessment | Total (Gross)
| | | (Gross) | (Gross) | |
| Series 2019 (Brightwood) | | | | |
1A | SF 40' | Centex | 1,520.76 | 1,042.60 | $ | 2,563.36
1A | SF 50' | Centex | 1,900.96 | 1,211.10 | $ | 3,112.06
1B | SF 40' | KB Home | 1,520.76 | 1,000.47 | $ | 2,521.23
1B | SF 50' | Park Square | 1,900.96 | 1,128.56 | $ | 3,029.52
1C | SF 40' | KB Home, Pulte | 1,520.76 | 1,000.47 | $ | 2,521.23
1C | SF 50' | Park Square, Pulte | 1,900.96 | 1,128.56 | $ | 3,029.52
1D (West) | SF 60' | Homes by WestBay | 2,281.15 | 1,421.72 | $ | 3,702.87
1D (East) | SF 60' | Homes by WestBay | 2,281.15 | 1,421.72 | $ | 3,702.87
Series 2019-Morgan's Glen (Riverfield)
1 | SF 50' | David Weekley, Cardel | 1,900.96 | 1,129.03 | $ | 3,029.99
2 | SF 40'/45'/50' | David Weekley | 1,900.96 | 1,021.51 | $ | 2,922.47
3 | Townhome | Neal Communities | 1,330.67 | 930.11 | $ | 2,260.78
| Series 2020 (Wildleaf) | | | | |
4A - 4B | Attached Villa 35' | Neal Communities | 1,330.67 | 1,005.33 | $ | 2,336.00
4A - 4B | SF 45' | Neal Communities, Pulte | 1,710.86 | 1,170.92 | $ | 2,881.78
4A - 4B | SF 50' | Neal Communities, Pulte | 1,900.96 | 1,348.34 | $ | 3,249.30
4A - 4B | SF 57' | Neal Communities, Pulte | 2,167.09 | 1,596.71 | $ | 3,763.80
| Series 2023 (1) (Longmeadow) | | | | |
4C-1 | SF 40' | Pulte | 1,691.85 | 1,319.59 | $ | 3,011.44
4C-1 | SF 50' | Pulte, Cardel | 2,110.06 | 1,649.49 | $ | 3,759.55
4C-1 | SF 60' | Homes by WestBay | 2,528.27 | 1,979.38 | $ | 4,507.65
| Series 2023 (1) (Crescent Creek) | | | | |
4E | Paired Villa | Cardel | 1,501.76 | 1,259.28 | $ | 2,761.04
4E | Townhome (24') | David Weekley | 1,007.51 | 851.34 | $ | 1,858.85
4F | SF 45' | David Weekley | 1,900.96 | 1,596.28 | $ | 3,497.24
| Series 2023 (1) (Highview) | | | | |
3 (TH) | Townhome (20') | Neal Communities | 836.42 | 659.80 | $ | 1,496.22
| Series 2023 (2) (Del Webb) | | | | |
1 | Villa 33 | Del Webb Explore NRR | 747.34 | 408.58 | $ | 1,155.92
1 | Single Family 40 | Del Webb Explore NRR | 905.86 | 495.25 | $ | 1,401.11
1 | Single Family 50 | Del Webb Explore NRR | 1,132.33 | 619.05 | $ | 1,751.38
1 | Single Family 64 | Del Webb Explore NRR | 1,449.38 | 792.39 | $ | 2,241.77
2 | Villa 33 | Del Webb Explore NRR | 747.34 | 556.49 | $ | 1,303.83
2 | Single Family 40 | Del Webb Explore NRR | 905.86 | 674.53 | $ | 1,580.39
2 | Single Family 50 | Del Webb Explore NRR | 1,132.33 | 843.17 | $ | 1,975.50
2 | Single Family 64 | Del Webb Explore NRR | 1,449.38 | 1,079.27 | $ | 2,528.65
3 | Villa 33 | Del Webb Explore NRR | 747.34 | 556.49 | $ | 1,303.83
3 | Single Family 40 | Del Webb Explore NRR | 905.86 | 674.53 | $ | 1,580.39
3 | Single Family 50 | Del Webb Explore NRR | 1,132.33 | 843.17 | $ | 1,975.50
3 | Single Family 64 | Del Webb Explore NRR | 1,449.38 | 1,080.10 | $ | 2,529.48
| Series 2023 A (2) (Phases I,II) | | | | |
Pulte 1 | Villa 33 | Del Webb Explore NRR | 695.02 | 379.98 | $ | 1,075.00
Pulte 1 | Single Family 40 | Del Webb Explore NRR | 842.45 | 460.58 | $ | 1,303.03
Pulte 1 | Single Family 50 | Del Webb Explore NRR | 1,053.07 | 575.72 | $ | 1,628.79
Pulte 1 | Single Family 64 | Del Webb Explore NRR | 1,347.93 | 736.92 | $ | 2,084.85
I,II | Villa 33 | Del Webb Explore NRR | 695.02 | 517.54 | $ | 1,212.56
I,II | Single Family 40 | Del Webb Explore NRR | 842.45 | 627.31 | $ | 1,469.76
I,II | Single Family 50 | Del Webb Explore NRR | 1,053.07 | 784.15 | $ | 1,837.22
I,II | Single Family 64 | Del Webb Explore NRR | 1,347.93 | 1,003.72 | $ | 2,351.65
| Commercial Development | | | | |
2 | Unplatted Acres | | 1,019.10 | - | $ | 1,019.10
| Future Development | | | | |
1, 2, 3, 4, Amenity | Unplatted Acres | | 160.60 | - | $ | 160.60
O&M = Operations and Maintenance | | | | | |