Winter Garden Village at Fowler Groves CDD
FY 2025 Proposed DS Budget

	FY 2025
Proposed Budget	
REVENUES:			
Special Assessments Series 2016		$1,987,628.14	
TOTAL REVENUES			$1,987,628.14	

EXPENDITURES:			
Series 2016 - Interest 11/1/2024		$330,553.13	
Series 2016 - Principal 5/1/2025		$1,015,000.00	
Series 2016 - Interest 5/1/2025		$330,553.13	
TOTAL EXPENDITURES			$1,676,106.26	

EXCESS REVENUES		

	$311,521.88	

Series 2016 - Interest 11/1/2025		

$311,521.88	
	Put on Roll	$1,657,075.01