Magic Place Community Development District	
FY 2021 Adopted Debt Service Budget	

REVENUES:

Capitalized Interest

FY2021 Proposed Series 2019 Budget

$	1,222,978.14

TOTAL REVENUES	$	1,222,978.14

EXPENDITURES:

Interest 11/01/2020	
Interest 5/1/2021	

$	407,659.38	
$	407,659.38	

TOTAL EXPENDITURES	$	815,318.76

EXCESS REVENUES	$	407,659.38

Interest 11/01/2021	$	407,659.38