Blackburn Creek CDD

Adopted Debt Service Fund Budget

Series 2013A Special Assessment Bonds FY 2019

		Proposed FY 2019		
			Budget		
REVENUES:					
Special Assessments Series 2013A	$	496,000.00		
TOTAL REVENUES	$	496,000.00		
EXPENDITURES:				

Series 2013A - Interest 11/01/2018	$	137,850.00		
Series 2013A	- Interest 05/01/2019	$	137,850.00		
Series 2013A	- Principal 05/01/2019	$	85,000.00		
TOTAL EXPENDITURES	$	360,700.00		

EXCESS REVENUES	$	135,300.00		

Series 2013A	- Interest 11/1/19		$135,300.00