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

Adopted FY 2021	
 	Budget		

"Exhibit B"

		
 Description	

Revenues:		
Special Assessments		$1,344,212	
Total Revenues		 	$1,344,212	

Expenditures:			

Series 2005A -Interest 11/1/20	
Series 2005A - Interest 5/1/21	
Series 2005A - Principal 5/1/21	

$299,108	
$299,108	
$460,000	

Total Expenditures	 	$1,058,215

Excess Revenues / (Expenditures)	 	$285,997

11/1/21 Interest Series 2005A	$285,997