Adopted FY 2019	
Budget	

Revenues:		
Special Assessments	$332,760	
Total Revenues	$332,760	

Expenditures:		

Series 2016A - Interest 11/1/18	
Series 2016A - Interest 5/1/19	
Series 2016A - Principal 5/1/19	

$103,880	
$103,880	
$125,000	

Total Expenditures	$332,760

Excess Revenues / (Expenditures)	$0