Proposed FY 2019
Budget	

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

Expenditures:		
Series 2016A - Interest 11/1/18	$103,880	
Series 2016A - Interest 5/1/19	$103,880	
Series 2016A - Principal 5/1/19	$125,000	
Total Expenditures	$332,760	

Excess Revenues / (Expenditures)	$0