SWI Community Development District
Fiscal Year 2025-2026 Adopted Debt Service Budget

REVENUES:

Special Assessments

TOTAL REVENUES

EXPENDITURES:

Principal 11/01/2025 Interest 11/01/2025 Interest 05/01/2026

TOTAL EXPENDITURES

EXCESS REVENUES

Principal 11/01/2026 Interest 11/01/2026

FY2026
Adopted Series 2017 Budget

$ 1,159,565.00

 $ 1,159,565.00 

$	215,000.00
244,245.00
240,160.00

 $	699,405.00 

 $	460,160.00 

$	220,000.00
$	240,160.00