North Boulevard CDD
FY 2021 Debt Service Adopted Budgets

	Proposed Series		Proposed Series	
	2017 FY 2021		2019 FY 2021	
	Budget		Budget	
REVENUES:				
Special Assessments	$	334,143.75		$	353,946.89	
TOTAL REVENUES	$	334,143.75		$	353,946.89	

EXPENDITURES:				
Principal 11/01/2020	$	-		$	55,000.00	
Interest 11/01/2020	88,456.25		100,428.13	
Principal 05/01/2021	70,000.00		-	
Interest 05/01/2021	88,456.25		99,259.38	

TOTAL EXPENDITURES	
$	246,912.50		
$	254,687.51	

EXCESS REVENUES	

$	87,231.25		

$	99,259.38	
				
Principal 11/01/2021	$	-		$	60,000.00	
Interest 11/01/2021	87,231.25		99,259.38