Villages of Westport CDD Adopted Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2017

		Adopted FY 2017		
 Description			 	Budget			

Revenues:				
Carry Forward Surplus		$426,245		
Special Assessments		$1,048,315		
Total Revenues		 	$1,474,560		

Expenditures:				
Series 2005A -Interest 11/1		$344,153		
Series 2005A - Interest 5/1		$344,153		
Series 2005A - Principal 5/1		$370,000		
Total Expenditures		 	$1,058,305		
				
Excess Revenues / (Expenditures)		 	$416,255		
		
11/17 Interest	
$334,162.50	
		Series 2005A		
			$334,162.50