Grove Resort CDD
FY 2025 Approved Proposed Assessments

									Net Series 	Net Series 					

Development Phase	
Planned Units	
Acreage	Square  Feet	
ERU/Type	
Total ERUs	Net O&M Assmt. per
Phase	Net O&M Assmt. per
ERU	Gross O&M Assmt. per
ERU	2017 Debt Service 
Assmt. Per	2022 Debt Service 
Assmt. Per	Total Net  Assessment Per
Unit		FY 2023 
O&M (net)	Increase / (Decrease)	
									Unit	Unit					
Phase I MF Units	292			1	292	265,312.07	908.60	946.46	1,079.09	-	1,987.69		289.62	618.98	
Phase III MF Units	293			1	293	266,220.67	908.60	946.46	1,079.09	-	1,987.69		289.62	618.98	
Phase II MF Units	293			1	293	266,220.67	908.60	946.46	1,079.09	-	1,987.69		289.62	618.98	
Building 4 MF Units	160			1	160	145,376.48	908.60	946.46	-	157,837.50	1,895.09		-	908.60	
Platted Acreage		0.48		1	0.48	436.13	908.60	946.46	-	-	908.60		289.62	618.98	
Platted Square Feet			7,720	1	8	7,014.56	908.60	946.46	-		908.60		289.62	618.98	
Unplatted Square Feet			362	1	0.362	328.91	908.60	946.46	-		908.60		289.62	618.98	
Developer Funding						-									
Totals					1,047	950,909.50	990,530.73								
*Gross up is 4% for															
Orange County