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

"Exhibit B"

 Description			Adopted FY 2022
 	Budget		

Revenues:			
Special Assessments		$1,006,963	
Total Revenues		 	$1,006,963	

Expenditures:			
Series 2005A -Interest 11/1/21		$217,455	
Series 2005A - Interest 5/1/22		$217,455	
Series 2005A - Principal 5/1/22		$365,000	
Total Expenditures		 	$799,910	
			
Excess Revenues / (Expenditures)		 	$207,053	

11/1/22 Interest Series 2005A		
$207,053