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

REVENUES:	Adopted FY27 Budget	
Developer Contributions	$	813,468.75	
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