Title: Big Cypress SD FY 2027 Assessment Schedule
Author: Verona Griffith

Big Cypress Stewardship District
FY 2027
Operation & Maintenance Assessment Schedule

BCSD | Acres | SWMS | Acres | G&A | Units* | SWSM $ Allocation (gross) | G&A | $ Allocation (gross) | FY27 | $ Allocation (gross)
117.64 | 117.81 | 0.0 | $	4,394.23 | $ | - | $ | 4,394.23
214.29 | 35.03 | 0.0 | $	1,306.61 | $ | - | $ | 1,306.61
175.08 | 155.23 | 0.0 | $	5,790.12 | $ | - | $ | 5,790.12
631.72 | 632.63 | 0.0 | $	23,596.75 | $ | - | $ | 23,596.75
99.24 | 99.38 | 0.0 | $	3,706.93 | $ | - | $ | 3,706.93
498.02 | 498.74 | 0.0 | $	18,602.63 | $ | - | $ | 18,602.63
334.71 | 335.19 | 0.0 | $	12,502.48 | $ | - | $ | 12,502.48
88.87 | 3.39 | 0.0 | $	126.63 | $ | - | $ | 126.63
629.68 | 542.76 | 0.0 | $	20,244.68 | $ | - | $ | 20,244.68
288.24 | 88.44 | 0.0 | $	3,298.66 | $ | - | $ | 3,298.66
366.48 | 349.36 | 0.0 | $	13,031.03 | $ | - | $ | 13,031.03
174.08 | 166.10 | 0.0 | $	6,195.40 | $ | - | $ | 6,195.40
264.21 | 251.60 | 0.0 | $	9,384.61 | $ | - | $ | 9,384.61
397.95 | 184.03 | 0.0 | $	6,864.02 | $ | - | $ | 6,864.02
173.60 | 64.42 | 0.0 | $	2,402.93 | $ | - | $ | 2,402.93
428.01 | 111.15 | 0.0 | $	4,145.83 | $ | - | $ | 4,145.83
151.62 | 120.06 | 0.0 | $	4,478.27 | $ | - | $ | 4,478.27
545.29 | 458.17 | 1,326.0 | $	17,089.45 | $ | 182,116.69 | $ | 199,206.15
144.14 | 35.56 | 35.6 | $	1,326.41 | $ | 4,884.09 | $ | 6,210.50
22.00 | 22.03 | 0.0 | $	821.77 | $ | - | $ | 821.77
554.63 | 518.75 | 977.0 | $	19,348.95 | $ | 134,184.02 | $ | 153,532.97
344.45 | 53.08 | 53.1 | $	1,979.72 | $ | 7,289.69 | $ | 9,269.40
11.82 | 11.23 | 0.0 | $	418.73 | $ | - | $ | 418.73
3.47 | 3.48 | 0.0 | $	129.62 | $ | - | $ | 129.62
222.08 | 211.95 | 519.0 | $	7,905.43 | $ | 71,280.97 | $ | 79,186.40
281.62 | 75.40 | 75.4 | $	2,812.32 | $ | 10,355.48 | $ | 13,167.80
362.79 | 252.43 | 0.0 | $	9,415.62 | $ | - | $ | 9,415.62
587.34 | 458.94 | 458.9 | $	17,118.22 | $ | 63,032.40 | $ | 80,150.61
20.92 | 20.95 | 0.0 | $	781.43 | $ | - | $ | 781.43
694.13 | 290.11 | 290.1 | $	10,820.84 | $ | 39,844.32 | $ | 50,665.16
476.26 | 39.45 | 39.4 | $	1,471.34 | $ | 5,417.75 | $ | 6,889.09
243.05 | 191.20 | 0.0 | $	7,131.47 | $ | - | $ | 7,131.47
224.97 | 166.83 | 0.0 | $	6,222.67 | $ | - | $ | 6,222.67
750.10 | 279.48 | 0.0 | $	10,424.53 | $ | - | $ | 10,424.53
225.97 | 231.98 | 0.0 | $	8,652.86 | $ | - | $ | 8,652.86
927.79 | 527.06 | 0.0 | $	19,658.98 | $ | - | $ | 19,658.98
638.38 | 283.32 | 0.0 | $	10,567.59 | $ | - | $ | 10,567.59
377.44 | 199.05 | 0.0 | $	7,424.32 | $ | - | $ | 7,424.32
70.27 | 69.72 | 0.0 | $	2,600.53 | $ | - | $ | 2,600.53
$	304,194.59  $	518,405.41  $	822,600.00

* SWSM - Storm Water System Maintenance
* G&A - General & Administrative Expenses