Grove Resort CDD
FY 2027 Assessment Schedule

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	Net Series  2017 Debt  Service  Assmt. Per Unit	Gross Series  2017 Debt  Service  Assmt. Per Unit	Net Series  2022 Debt  Service  Assmt. Per Unit	Gross Series  2022 Debt  Service  Assmt. Per Unit	
Total Net  Assessment Per Unit	
Total Gross  Assessment Per Unit*	
Phase I MF Units Phase III MF Units Phase II MF Units Building 4 MF Units Platted Acreage Platted Square Feet Unplatted Square Feet Developer Funding
Totals	292
293
293
160	

0.48	

7,720
362	1
1
1
1
1
1
1	292
293
293
160
0.48
8
0.362

1,047	290,162.12
291,155.83
291,155.83
158,992.95
476.98
7,671.57
359.72
-
1,039,975.00	993.71
993.71
993.71
993.71
993.71
993.71
993.71

1,083,307.29	1,035.11
1,035.11
1,035.11
1,035.11
1,035.11
1,035.11
1,035.11	1,079.09
1,079.09
1,079.09
-
-
-
-	1,124.05
1,124.05
1,124.05
-
-
-
-	-
-
- 985.67
-	-
-
- 1,026.74
-
-
-	2,072.80
2,072.80
2,072.80
1,979.38
993.71
993.71
993.71	2,159.16
2,159.16
2,159.16
2,061.85
1,035.11
1,035.11
1,035.11	
*Gross up is 4% for Orange County