North Boulevard CDD
FY 2018-2019 Debt Service Budget Series 2017 Special Assessment Bonds

FY 2018-2019	
Adopted	
Budget	

REVENUES:

Special Assessments Series 2017	$	381,061.89

TOTAL REVENUES	$	381,061.89

EXPENDITURES:

Series 2017 - Interest 11/01/2018	
Series 2017 - Principal 05/01/2019	
Series 2017 - Interest 05/01/2019	

$102,458.13	
$75,000.00	
$102,458.13	

TOTAL EXPENDITURES	$	279,916.26

EXCESS REVENUES	$	101,145.63

$

101,145.63

Series 2017 - Interest 11/01/2019