The Village at Gulfstream Park CDD FY 2027 Adopted Debt Service Budget
Series 2008A Special Assessment Bonds

FY 2027 Adopted Budget	

REVENUES:			
Contributions from Developer
User Fee Account as of 06/30/2026 Revenue Account as of 06/30/2026
TOTAL REVENUES	$

 $		4,745,253.70
68,502.70
8,649.86

4,822,406.26 	

EXPENDITURES:			
Series 2008A - Interest 11/01/2026 Series 2008A - Interest 05/01/2027 Series 2008A - Principal 05/01/2027
TOTAL EXPENDITURES	$

 $		1,100,515.63
1,100,515.63
      1,575,000.00 

3,776,031.26 	

EXCESS REVENUES	

 $		

1,046,375.00 	

Series 2008A - Interest 11/01/2027	

$	

1,046,375.00