SWI Community Development District
Fiscal Year 2023-2024 Proposed Debt Service Budget

REVENUES:

Special Assessments

TOTAL REVENUES

EXPENDITURES:

Principal 11/01/2023 Interest 11/01/2023 Interest 05/01/2024

TOTAL EXPENDITURES

EXCESS REVENUES

Principal 11/01/2024 Interest 11/01/2024

FY2024
Proposed Series 2017 Budget

$ 1,148,125.00

 $ 1,148,125.00 

$	195,000.00
$	251,845.00
$	248,140.00

 $	694,985.00 

 $	453,140.00 

$	205,000.00
$	248,140.00