Villages of Westport CDD Proposed Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2018

Description	

Revenues:		Proposed FY 2018
 	Budget		
Special Assessments		$1,381,958	
Total Revenues		 	$1,381,958	

Expenditures:			
Series 2005A -Interest 11/1/17		$334,163	
Series 2005A - Interest 5/1/18		$334,163	
Series 2005A - Principal 5/1/18		$390,000	
Total Expenditures		 	$1,058,325	

Excess Revenues / (Expenditures)	 	$323,633

11/1/18 Interest Series 2005A	$323,632.50