Interest 11/01/2025	
Interest 5/1/2026	
Principal 5/1/2026	

$	380,712.50	
$	380,712.50	
$	375,000.00	

Magic Place Community Development District	
FY 2026 Adopted Debt Service Budget	

	FY2026 Adopted Series 2019 Budget	
REVENUES:		
Special Assessments	$	1,509,871.88	
TOTAL REVENUES	 $	1,509,871.88 	

EXPENDITURES:		

		
TOTAL EXPENDITURES	 $	1,136,425.00 	

EXCESS REVENUES	

 $	373,446.88 	

Interest 11/01/2026	

$	373,446.88