Palace at Coral Gables Community Development District
Approved Proposed Debt Service Budget Series 2011A Special Assessment Bonds Fiscal Year 2027

REVENUES:

Approved Proposed FY27 Budget

Developer Contributions	$	813,468.75 Parking Garage Revenues			-
TOTAL REVENUES	$	813,468.75

EXPENDITURES:

Series 2011A - Interest 11/1/2026	$	181,781.25
Series 2011A - Principal 5/1/2027	275,000.00
Series 2011A - Interest 5/1/2027	181,781.25

TOTAL EXPENDITURES	$	638,562.50

EXCESS REVENUES

2011A Interest 11/1/2027	$	174,906.25