Villages of Westport CDD Adopted Debt Service Fund Budget
Series 2005A Special Assessment Bonds FY 2024

 Description			Adopted FY 2024
	Budget		

Revenues:			
Special Assessments

Total Revenues		$986,128

	$986,128	

Expenditures:

Series 2005A -Interest 11/1/23 Series 2005A - Interest 5/1/24 Series 2005A - Principal 5/1/24

Total Expenditures		

$195,938
$195,938
$410,000

	$801,875	
Excess Revenues / (Expenditures)			$184,253	

11/1/24 Interest Series 2005A		
$184,253