Villages of Westport CDD Proposed Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2023 "Exhibit B"

Description		Proposed 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