Villages of Westport CDD Proposed Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2021

"Exhibit B"

		Proposed FY 2021	
 Description			Budget	

Revenues:			
Special Assessments		$1,317,992	
Total Revenues		$1,317,992	

Expenditures:			
Series 2005A -Interest 11/1/20		$285,998	
Series 2005A - Interest 5/1/21		$285,998	
Series 2005A - Principal 5/1/21		$460,000	
Total Expenditures		$1,031,995	
			
Excess Revenues / (Expenditures)		 	$285,997	

11/1/21 Interest Series 2005A		

$285,997