Magic Place Community Development District FY 2027 Adopted Debt Service Budget

REVENUES:	FY 2027 Adopted
Series 2019 Budget	
Special Assessments

TOTAL REVENUES	$

 $		1,494,253.13

1,494,253.13 	

EXPENDITURES:			
Interest 11/01/2026 Interest 05/1/2027 Principal 05/1/2027

TOTAL EXPENDITURES	$
$
$

 $		372,237.50
385,000.00
372,237.50

1,129,475.00 	

EXCESS REVENUES	

 $		

364,778.13 	

Interest 11/01/2027	

$	

364,778.13