"Exhibit A Continued"
Winter Garden Village @ Fowler Groves Community Development District Debt Service Fund Budget, FY 2020-2021
Series 2016 Special Assessment Bonds

	FY 2021	
	Budget	
REVENUES:		
Special Assessments Series 2016	$2,052,618.75	
TOTAL REVENUES	 	$2,052,618.75	

EXPENDITURES:		
Series 2016 -Interest 11/1/2020	$388,706.25	
Series 2016 - Principal 5/1/2021	$900,000.00	
Series 2016 - Interest 5/1/2021	$388,706.25	
TOTAL EXPENDITURES	 	$1,677,412.50	

EXCESS REVENUES	

 	$375,206.25	

November 1, 2021 Series 2016 Debt Service Payment	

$375,206.25