The Village at Gulfstream Park CDD FY 2021 Proposed Debt Service Budget Series 2008A Special Assessment Bonds

	Proposed FY	

REVENUES:	2021 Budget	
Contributions from Developer	$ 5,655,323.24	
User Fee Account as of 06/30/2020	28,224.20	
Revenue Account as of 06/30/2020	421.32	
TOTAL REVENUES	   $ 5,683,968.76 	

EXPENDITURES:		
Series 2008A - Interest 11/01/2020	$ 1,658,078.13	
Series 2008A - Interest 05/01/2021	1,658,078.13	
Series 2008A - Principal 05/01/2021	735,000.00	
TOTAL EXPENDITURES	   $ 4,051,156.26 	

EXCESS REVENUES	
   $ 1,632,812.50 	

Series 2008A - Interest 11/01/2021	
$ 1,632,812.50	

Page 1 of 1