Villages of Westport CDD Adopted Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2023

 Description			Adopted FY 2023
	Budget		

Revenues:			
Special Assessments		$1,000,043	
Total Revenues			$1,000,043	

Expenditures:			
Series 2005A -Interest 11/1/22		$207,053	
Series 2005A - Interest 5/1/23		$207,053	
Series 2005A - Principal 5/1/23		$390,000	
Total Expenditures			$804,105	
Excess Revenues / (Expenditures)			$195,938	

11/1/23 Interest Series 2005A		
$195,938