Adopted FY 2019
Budget	

Revenues:		
Special Assessments	$2,100,325	
Total Revenues	$2,100,325	

Expenditures:		
Series 2016B - Interest 11/1/18	$242,663	
Series 2016B - Principal 11/1/18	$1,615,000	
Series 2016B - Interest 5/1/19	$242,663	

Total Expenditures	
$2,100,325	

Excess Revenues / (Expenditures)	$0