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

		Adopted FY 2020	
 Description			 	Budget		

Revenues:			
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