NATUREWALK COMMUNITY DEVELOPMENT DISTRICT

FISCAL YEAR 2026/2027 O&M & DEBT SERVICE ASSESSMENT SCHEDULE	

2026/2027 O&M Budget:		
$1,100,308.00	
2025/2026 O&M Budget:	
$1,011,603.00	
Collection Costs:	2%	$23,410.81	2026/2027 O&M Budget:	$1,100,308.00	
Early Payment Discounts:	4%	$46,821.62			
2026/2027 Total:		$1,170,540.43	Total Difference:	$88,705.00	

Lot Size

Single Family 35'

Single Family 45'

Office Building

Multifamily (Unplatted)

(1) Debt was prepaid	

Assessment Breakdown

Series 2007A Debt Service Operations/Maintenance

Total

Series 2007A Debt Service Operations/Maintenance

Total

Series 2007A Debt Service(1) Operations/Maintenance

Total

Series 2007A Debt Service Operations/Maintenance

Total				

Per Unit Annual Assessment Comparison
2025/2026	2026/2027	

$1,138.28
$1,998.84	
$1,138.28
$2,174.11	
$3,137.12	$3,312.39	

$1,463.51
$2,578.50	
$1,463.51
$2,804.60	
$4,042.01	$4,268.11	

$0.00
$7,335.73	
$0.00
$7,978.98	
$7,335.73	$7,978.98	

$978.92
$1,719.00	
$978.92
$1,869.73	
$2,697.92	$2,848.65	

Proposed Increase / Decrease
$	%	

$0.00	
0.00%	
$175.27	8.77%	
$175.27	5.59%	

$0.00	
0.00%	
$226.10	8.77%	
$226.10	5.59%	

$0.00	
0.00%	
$643.25	8.77%	
$643.25	8.77%	

$0.00	
0.00%	
$150.73	8.77%	
$150.73	5.59%