Interest 11/01/2026	
Interest 5/1/2027	
Principal 5/1/2027	

$	372,237.50	
$	385,000.00	
$	372,237.50	

Magic Place Community Development District FY 2027 Proposed Debt Service Budget

	FY2027 Adopted Series 2019 Budget	
REVENUES:		
Special Assessments	$	1,494,253.13	
TOTAL REVENUES	 $	1,494,253.13 	

EXPENDITURES:		

		
TOTAL EXPENDITURES	 $	1,129,475.00 	

EXCESS REVENUES	

 $	364,778.13 	

Interest 11/01/2027	

$	364,778.13