Tradition Community Development District No. 1 Debt Service Fund Budget
Proposed Fiscal Year 2018 October 1, 2017 - September 30, 2018

Revenues:
Special Assessments Total Revenue

Expenditures:
Interest November Interest May Principal May Unrestricted Reserve
Bond Fund Expenditures
Net Income - Surplus (Deficit) ASSESSMENTS
Single Family - per Unit Multi-Family - per Unit
Commercial - per Square Foot

Single Family - per Unit Multi-Family - per Unit
Commercial - per Square Foot

Approved Budget
FY2018

$3,947,683.54
$3,947,683.54

$	966,000.00
$	966,000.00
$1,875,000.00
$	140,683.54
$3,947,683.54

   $	

Budgeted
658.68
360.05
0.43656

Grossed Up
715.96
391.36
0.47453