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

REVENUES:	Proposed FY 2022 Budget	
Contributions from Developer	$ 5,177,368.69	
User Fee Account as of 03/31/2020	88,058.31	
Revenue Account as of 03/31/2020	463,448.00	
TOTAL REVENUES	$ 5,728,875.00	

EXPENDITURES:		
Series 2008A - Interest 11/01/2021	$ 1,632,812.50	
Series 2008A - Interest 05/01/2022	1,632,812.50	
Series 2008A - Principal 05/01/2022	860,000.00	
TOTAL EXPENDITURES	$ 4,125,625.00	

EXCESS REVENUES	

$ 1,603,250.00	

Series 2008A - Interest 11/01/2022	

$ 1,603,250.00	

Page 1 of 1