Villages of Westport CDD Adopted Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2020 "Exhibit B"

Description	

Revenues:		Proposed FY 2020
 	Budget		
Special Assessments		$1,276,763	
Total Revenues		 	$1,276,763	

Expenditures:			
Series 2005A -Interest 11/1/19		$308,828	
Series 2005A - Interest 5/1/20		$308,828	
Series 2005A - Principal 5/1/19		$360,000	
Total Expenditures		 	$977,655	

Excess Revenues / (Expenditures)	 	$299,108

11/1/20 Interest Series 2005A	$299,108