Peace Creek Village
Community Development District

Proposed Budget
FY2026

Table of Contents

1-2	General Fund	

3-7	

General Fund Narrative	

8	

Debt Services - Series 2024	

9-10	

Series 2024 Amortization Schedule	

11	

Debt Services - Series 2025	

12-13	

Series 2025 Amortization Schedule	

14	

Capital Reserve Fund	

	Adopted Budget	Actuals Thru	Projected Next	Total Thru	Proposed Budget	
Description		FY2025	12/31/24	9 months	9/30/25	FY2026	

Revenues							
Assessments	$	-	$	-	$	-	$	-	$	451,833	
Developer Contributions	$	84,098	$	20,439	$	122,181	$	142,620	$	-	
Total Revenues	$	84,098	$	20,439	$	122,181	$	142,620	$	451,833	

Expenditures							
General & Administrative
Supervisor Fees	
$	
6,000	
$	800	
$	1,400	
$	2,200	
$	12,000	
Employee FICA Expense	$	-	$	61	$	107	$	168	$	918	
Engineering	$	2,000	$	-	$	-	$	-	$	12,500	
Attorney	$	25,000	$	19,152	$	57,456	$	76,608	$	25,000	
Annual Audit	$	-	$	4,700	$	-	$	4,700	$	6,300	
Assessment Administration	$	-	$	-	$	-	$	-	$	6,000	
Arbitrage	$	-	$	-	$	450	$	450	$	900	
Dissemination	$	583	$	250	$	-	$	250	$	6,000	
Disclosure Software	$	2,000	$	2,000	$	-	$	2,000	$	5,000	
Reamortization Schedule	$	-	$	-	$	-	$	-	$	500	
Trustee Fees	$	-	$	-	$	-	$	-	$	9,342	
Management Fees	$	32,500	$	10,500	$	30,500	$	41,000	$	40,000	
Information Technology	$	-	$	-	$	900	$	900	$	1,800	
Website Maintenance	$	1,890	$	-	$	600	$	600	$	1,200	
Postage & Delivery	$	500	$	-	$	500	$	500	$	1,000	
Telephone	$	200	$	50	$	-	$	50	$	-	
Insurance	$	5,500	$	5,500	$	-	$	5,500	$	6,325	
Copies	$	500	$	125	$	250	$	375	$	500	
Legal Advertising	$	6,500	$	-	$	6,500	$	6,500	$	6,500	
Contingency	$	750	$	239	$	405	$	644	$	2,500	
Office Supplies	$	-	$	-	$	-	$	-	$	100	
Dues, Licenses & Subscriptions	$	175	$	175	$	-	$	175	$	175	
Total General & Administrative:	$	84,098	$	43,552	$	99,068	$	142,620	$	144,560	

Description	Adopted Budget
FY2025	Actuals Thru
12/31/24	Projected Next
9 months	Total Thru
9/30/25	Proposed Budget
FY2026	

Operations & Maintenance						
Field Services						
Property Insurance	$	-	$	-	$	-	$	-	$	8,000	
Field Management	$	-	$	-	$	-	$	-	$	15,000	
Landscape Maintenance	$	-	$	-	$	-	$	-	$	46,200	
Landscape Replacement	$	-	$	-	$	-	$	-	$	13,200	
Lake Maintenance	$	-	$	-	$	-	$	-	$	9,240	
Streetlights	$	-	$	-	$	-	$	-	$	33,000	
Electric	$	-	$	-	$	-	$	-	$	2,750	
Water & Sewer	$	-	$	-	$	-	$	-	$	2,750	
Sidewalk & Asphalt Maintenance	$	-	$	-	$	-	$	-	$	2,750	
Irrigation Repairs	$	-	$	-	$	-	$	-	$	5,500	
General Repairs & Maintenance	$	-	$	-	$	-	$	-	$	11,000	
Contingency	$	-	$	-	$	-	$	-	$	5,500	
Subtotal Field Expenditures	$	-	$	-	$	-	$	-	$	154,890	

Amenity Expenditures
Amenity - Electric	

$	-	

$	-	$	

-	

$	-	

$	8,800	
Amenity - Water	$	-	$	-	$	-	$	-	$	11,000	
Internet	$	-	$	-	$	-	$	-	$	2,200	
Pest Control	$	-	$	-	$	-	$	-	$	1,964	
Janitorial Service	$	-	$	-	$	-	$	-	$	13,420	
Security Services	$	-	$	-	$	-	$	-	$	13,750	
Pool Maintenance	$	-	$	-	$	-	$	-	$	19,250	
Amenity Repairs & Maintenance	$	-	$	-	$	-	$	-	$	11,000	
Amenity Access Management	$	-	$	-	$	-	$	-	$	10,000	
Contingency	$	-	$	-	$	-	$	-	$	11,000	
Subtotal Amenity Expenditures	$	-	$	-	$	-	$	-	$	102,384	
						
Total Operations & Maintenance:	$	-	$	-	$	-	$	-	$	257,274	

Other Financing Sources/(Uses)						
Transfer Out - Capital Reserve	$	-	$	-	$	-	$	-	$	50,000	
Total Other Expenditures	$	-	$	-  $	-	$	-	$	50,000	

Total Expenditures	$	84,098	$	43,552	$	99,068	$	142,620	$	451,833	
					
Excess Revenues/(Expenditures)	$	-	$	(23,113)	$	23,113	$	-	$	(0)	

Product	
Assessable Units	
Net Assessment	
Net Per Unit (7%)	
Gross Per Unit		
Phase 1 - Townhomes	38	$23,427	$616.49	$662.89		
Phase 1 - Single Family	286	$352,631	$1,232.98	$1,325.78		
Phase 2 - Unplatted (Admin)	336	$75,775	$225.52	$242.50		
	660	$451,833				

Revenues:

Assessments

The District will levy a non-ad valorem assessment on all assessable property within the District to fund all general operating and maintenance expenditures during the fiscal year.

Expenditures:

General & Administrative:

Supervisor Fees

Chapter 190, Florida Statutes, allows for each Board member to receive $200 per meeting, not to exceed
$4,800 per year paid to each Supervisor for the time devoted to District business and meetings.

Engineering

The District's engineer provides general engineering services to the District, e.g. attendance and preparation for monthly board meetings, review invoices and various projects as directed by the Board of Supervisors and the District Manager.

Attorney

The District's legal counsel provides general legal services to the District, e.g. attendance and preparation for meetings, preparation and review of agreements, resolutions, etc. as directed by the Board of Supervisors and the District Manager.

Annual Audit

The District is required by Florida Statutes to arrange for an independent audit of its financial records on an annual basis.

Assessment Administration

The District will contract to levy and administer the collection of non-ad valorem assessment on all assessable property within the District.

Arbitrage

The District will contract with an independent certified public accountant to annually calculate the District’s Arbitrage Rebate Liability on the Series 2024 & 2025 bonds.

Dissemination

The District is required by the Security and Exchange Commission to comply with Rule 15c2-12(b)(5) which relates to additional reporting requirements for unrated bond issues. This cost is based on the Series 2024 & 2025 bonds.

Disclosure Software

The District has contracted with DTS to provide software platform for filing various reports required in accordance with the Continuing Disclosure Agreements for the various bond issue(s).

Re-amortization Schedule

Represents the cost of having revised amortization schedules issued on the District’s bonds when extraordinary redemptions are made.

Trustee Fees

The District will incur trustee related costs with the issuance of its’ Series 2024 & 2025 bonds.

Management Fees

The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services-Central Florida, LLC. The services include but are not limited to, recording and transcription of board meetings, administrative services, budget preparation, all financial reports, annual audits, etc.

Information Technology

Represents various cost of information technology for the District such as video conferencing, cloud storage and servers, positive pay implementation and programming for fraud protection, accounting software, tablets for meetings, Adobe, Microsoft Office, etc.

Website Maintenance

Represents the costs associated with monitoring and maintaining the District’s website created in accordance with Chapter 189, Florida Statutes. These services include site performance assessments, security and firewall maintenance, updates, document uploads, hosting and domain renewals, website backups, etc.

Postage & Delivery

The District incurs charges for mailing of Board meeting agenda packages, overnight deliveries, correspondence, etc.

Insurance

The District’s general liability and public official’s liability insurance coverages.

Copies

Printing agenda materials for board meetings, printing of computerized checks, stationary, envelopes, etc.

Legal Advertising

The District is required to advertise various notices for monthly Board meetings, public hearings, etc. in a newspaper of general circulation.

Contingency

Bank charges and any other miscellaneous expenses incurred during the year.

Dues, Licenses & Subscriptions

The District is required to pay an annual fee to the Florida Department of Economic Opportunity for
$175. This is the only expense under this category for the District.

Operations & Maintenance: Field Services
Property Insurance

The District’s property insurance coverages.

Field Management

The District has contracted with Governmental Management Services – Central Florida, LLC to provide onsite field management of contracts for the District such as landscape maintenance. Services can include onsite inspections, meetings with contractors, monitoring of utility accounts, attend Board meetings and receive and respond to property owner phone calls and emails.

Landscape Maintenance

The District has a contract with Prince & Sons, Inc. to maintain the landscaping located within the District. These services include monthly landscape maintenance such as mowing of turf areas, pruning and trimming, plant bed weed control, fertilization and irrigation inspections.

Landscape Replacement

Represents the estimated cost of replacing landscaping within the common areas of the District. Lake Maintenance
Represents the estimated cost for the care and maintenance of the Districts lakes which includes shoreline grass, brush, and vegetation control.

Streetlights

Represents the cost to maintain streetlights within the District Boundaries that are expected to be in place throughout the fiscal year.

Electric

Represents current and estimated electric charges of common areas throughout the District. Water & Sewer
Represents current and estimated costs for water and refuse services provided for common areas throughout the District.

Sidewalk & Asphalt Maintenance

Represents the estimated costs of maintaining the sidewalks and asphalt throughout the District’s Boundary.

Irrigation Repairs

Represents the cost of maintaining and repairing the irrigation system. This includes the sprinklers, and irrigation wells.

General Repairs & Maintenance

Represents estimated costs for general repairs and maintenance of the District’s common areas.

Contingency

Represents funds allocated to expenses that the District could incur throughout the fiscal year that do not fit into any field category.

Amenity Expenses

Amenity - Electric

Represents estimated electric charges for the District’s amenity facilities.

Amenity – Water

Represents estimated water charges for the District’s amenity facilities.

Internet

Internet service will be added for use at the Amenity Center.

Pest Control

The District will incur costs for pest control treatments to its amenity facilities. Janitorial Services
Represents costs to provide janitorial services and supplies for the District’s amenity facilities. Security Services
Represents the cost of contracting a monthly security service for the District’s amenity facilities.

Pool Maintenance

Represents the costs of regular cleaning and treatments of the District’s pool.

Amenity Repairs & Maintenance

Represents estimated costs for repairs and maintenance of the District’s amenity facilities.

Amenity Access Management

Provides access card issuance through registration, proof of residency, and photo identification. The team also provides keycard troubleshooting for issues and concerns related to access control. Staff reviews security concerns and amenity policy violations via remote camera monitoring on an as-needed basis. Seamless facility rental management for clubhouses, meeting rooms and pavilions. and rentals Districts are provided electronic communication for District news and direct remote customer service through phone and email directly to the Amenity Access Team.

Contingency

Represents funds allocated to expenses that the District could incur throughout the fiscal year that do not fit into any amenity category.

Other Financing Sources/(Uses)

Transfer Out – Capital Reserve

Funds collected and reserved for the replacement of and/or purchase of new capital improvements throughout the District.

Peace Creek Village
Community Development District Proposed Budget
Debt Service Fund Series 2024

	Adopted Budget	Actuals Thru	Projected Next	Projected Thru	Proposed Budget	
Description	FY2025	12/31/24	9 months	9/30/25	FY2026	

Revenues						
Assessments	$	509,789	$	-	$	509,787	$	509,787	$	509,787	
Interest	$	-	$	7,628	$	10,171	$	17,799	$	8,899	
Carry Forward Surplus (1)	$	217,231	$	210,857	$	-	$	210,857	$	226,343	
Total Revenues	$	727,020	$	218,485	$	519,958	$	738,443	$	745,029	

Expenditures						
Interest - 11/1	$	203,550	$	203,550	$	-	$	203,550	$	201,122	
Principal - 5/1	$	105,000	$	-	$	105,000	$	105,000	$	110,000	
Interest - 5/1	$	203,550	$	-	$	203,550	$	203,550	$	201,122	
Total Expenditures	$	512,100	$	203,550	$	308,550	$	512,100	$	512,244	
						
Excess Revenues/(Expenditures)	$	214,920	$	14,935	$	211,408	$	226,343	$	232,785	

Interest - 11/1   $	198,578 
(1) Carryforward Surplus is net of Debt Service Reserve Funds

Product	Assessable Units	Net Assessment	Net Per Unit	Gross Per Unit	
Townhome	38	$37,992	$999.78	$1,075.03	
Single Family	286	$471,795	$1,649.63	$1,773.80	
Total	324	$509,787			

Date		Balance		Prinicpal			Interest		Total	

11/01/25	
$	
7,255,000.00	
$		
-	
$	
201,121.88	
$	
370,579.38	
05/01/26	$	7,255,000.00	$	110,000.00	$	201,121.88			
11/01/26	$	7,145,000.00	$		-	$	198,578.13	$	509,700.00	
05/01/27	$	7,145,000.00	$	115,000.00	$	198,578.13			
11/01/27	$	7,030,000.00	$		-	$	195,918.75	$	509,496.88	
05/01/28	$	7,030,000.00	$	120,000.00	$	195,918.75			
11/01/28	$	6,910,000.00	$		-	$	193,143.75	$	509,062.50	
05/01/29	$	6,910,000.00	$	125,000.00	$	193,143.75			
11/01/29	$	6,785,000.00	$		-	$	190,253.13	$	508,396.88	
05/01/30	$	6,785,000.00	$	130,000.00	$	190,253.13			
11/01/30	$	6,655,000.00	$		-	$	187,246.88	$	507,500.00	
05/01/31	$	6,655,000.00	$	135,000.00	$	187,246.88			
11/01/31	$	6,520,000.00	$		-	$	184,125.00	$	506,371.88	
05/01/32	$	6,520,000.00	$	145,000.00	$	184,125.00			
11/01/32	$	6,375,000.00	$		-	$	180,137.50	$	509,262.50	
05/01/33	$	6,375,000.00	$	150,000.00	$	180,137.50			
11/01/33	$	6,225,000.00	$		-	$	176,012.50	$	506,150.00	
05/01/34	$	6,225,000.00	$	160,000.00	$	176,012.50			
11/01/34	$	6,065,000.00	$		-	$	171,612.50	$	507,625.00	
05/01/35	$	6,065,000.00	$	170,000.00	$	171,612.50			
11/01/35	$	5,895,000.00	$		-	$	166,937.50	$	508,550.00	
05/01/36	$	5,895,000.00	$	180,000.00	$	166,937.50			
11/01/36	$	5,715,000.00	$		-	$	161,987.50	$	508,925.00	
05/01/37	$	5,715,000.00	$	190,000.00	$	161,987.50			
11/01/37	$	5,525,000.00	$		-	$	156,762.50	$	508,750.00	
05/01/38	$	5,525,000.00	$	200,000.00	$	156,762.50			
11/01/38	$	5,325,000.00	$		-	$	151,262.50	$	508,025.00	
05/01/39	$	5,325,000.00	$	210,000.00	$	151,262.50			
11/01/39	$	5,115,000.00	$		-	$	145,487.50	$	506,750.00	
05/01/40	$	5,115,000.00	$	225,000.00	$	145,487.50			
11/01/40	$	4,890,000.00	$		-	$	139,300.00	$	509,787.50	
05/01/41	$	4,890,000.00	$	235,000.00	$	139,300.00			
11/01/41	$	4,405,000.00	$		-	$	132,837.50	$	507,137.50	
05/01/42	$	3,860,000.00	$	250,000.00	$	132,837.50			
11/01/42	$	3,860,000.00	$		-	$	125,962.50	$	508,800.00	
05/01/43	$	3,860,000.00	$	265,000.00	$	125,962.50			
11/01/43	$	3,860,000.00	$		-	$	118,675.00	$	509,637.50	
05/01/44	$	3,860,000.00	$	280,000.00	$	118,675.00			
11/01/44	$	3,860,000.00	$		-	$	110,975.00	$	509,650.00	
05/01/45	$	3,860,000.00	$	295,000.00	$	110,975.00			
11/01/45	$	3,565,000.00	$		-	$	102,493.75	$	508,468.75	
05/01/46	$	3,565,000.00	$	310,000.00	$	102,493.75			
11/01/46	$	3,255,000.00	$		-	$	93,581.25	$	506,075.00	
05/01/47	$	3,255,000.00	$	330,000.00	$	93,581.25			

Date		Balance		Prinicpal		Interest		Total	

11/01/47	
$	
2,925,000.00	
$	
-	
$	
84,093.75	
$	
507,675.00	
05/01/48	$	2,925,000.00	$	350,000.00	$	84,093.75			
11/01/48	$	2,575,000.00	$	-	$	74,031.25	$	508,125.00	
05/01/49	$	2,575,000.00	$	370,000.00	$	74,031.25			
11/01/49	$	2,205,000.00	$	-	$	63,393.75	$	507,425.00	
05/01/50	$	2,205,000.00	$	390,000.00	$	63,393.75			
11/01/50	$	1,815,000.00	$	-	$	52,181.25	$	505,575.00	
05/01/51	$	1,815,000.00	$	415,000.00	$	52,181.25			
11/01/51	$	1,400,000.00	$	-	$	40,250.00	$	507,431.25	
05/01/52	$	1,400,000.00	$	440,000.00	$	40,250.00			
11/01/52	$	960,000.00	$	-	$	27,600.00	$	507,850.00	
05/01/53	$	960,000.00	$	465,000.00	$	27,600.00			
11/01/53	$	495,000.00	$	-	$	14,231.25	$	506,831.25	
05/01/54	$	495,000.00	$	495,000.00	$	14,231.25	$	509,231.25	
			$	7,255,000.00	$	7,680,387.50	$	15,104,845.00	

Peace Creek Village
Community Development District Proposed Budget
Debt Service Fund Series 2025

		Adopted Budget	Actuals Thru	Projected Next	Projected Thru	Proposed Budget	
	Description	FY2025	12/31/24	9 months	9/30/25	FY2026	

Revenues							
Assessments	$	-	$	-	$	221,664	$	221,664	$	554,330	
Carry Forward Surplus (1)	$	-	$	-	$	-	$	-	$	221,664	
Total Revenues	$	-	$	-	$	221,664	$	221,664	$	775,994	

Expenditures

Interest - 11/1 Principal - 5/1 Interest - 5/1

$	-	$
$	-	$
$	-	$

-	$	-	$
-	$	-	$
-	$	262,302	$

-	$
-	$
262,302	$

221,664
110,000
221,664

Total Expenditures	$	-	$	-	$	262,302	$	262,302	$	553,328

Other Sources/(Uses)

Bond Proceeds

$	-	$

-	$	816,632	$

816,632	$	-

Excess Revenues/(Expenditures)	$	-	$	-	$	775,994	$	775,994	$	222,666

Total Other Sources/(Uses)	$	-	$	-	$	816,632	$	816,632	$	-

(1) Carryforward Surplus is net of Debt Service Reserve Funds

Interest - 11/1  $

219,189

Product	Assessable Units	Net Assessment	Net Per Unit	Gross Per Unit	
Single Family	336	$554,330	$1,649.79	$1,773.97	
Total	336	$554,330			

Date		Balance		Prinicpal			Interest		Total	

11/01/25	
$	
7,905,000.00	
$		
-	
$	
221,663.75	
$	
262,302.10	
05/01/26	$	7,905,000.00	$	110,000.00	$	221,663.75			
11/01/26	$	7,795,000.00	$		-	$	219,188.75	$	550,852.50	
05/01/27	$	7,795,000.00	$	115,000.00	$	219,188.75			
11/01/27	$	7,680,000.00	$		-	$	216,601.25	$	550,790.00	
05/01/28	$	7,680,000.00	$	120,000.00	$	216,601.25			
11/01/28	$	7,560,000.00	$		-	$	213,901.25	$	550,502.50	
05/01/29	$	7,560,000.00	$	125,000.00	$	213,901.25			
11/01/29	$	7,435,000.00	$		-	$	211,088.75	$	549,990.00	
05/01/30	$	7,435,000.00	$	135,000.00	$	211,088.75			
11/01/30	$	7,300,000.00	$		-	$	208,051.25	$	554,140.00	
05/01/31	$	7,300,000.00	$	140,000.00	$	208,051.25			
11/01/31	$	7,015,000.00	$		-	$	204,901.25	$	552,952.50	
05/01/32	$	7,015,000.00	$	145,000.00	$	204,901.25			
11/01/32	$	7,015,000.00	$		-	$	201,638.75	$	551,540.00	
05/01/33	$	7,015,000.00	$	155,000.00	$	201,638.75			
11/01/33	$	6,860,000.00	$		-	$	197,298.75	$	553,937.50	
05/01/34	$	6,860,000.00	$	160,000.00	$	197,298.75			
11/01/34	$	6,700,000.00	$		-	$	192,818.75	$	550,117.50	
05/01/35	$	6,700,000.00	$	170,000.00	$	192,818.75			
11/01/35	$	6,530,000.00	$		-	$	188,058.75	$	550,877.50	
05/01/36	$	6,530,000.00	$	180,000.00	$	188,058.75			
11/01/36	$	6,350,000.00	$		-	$	183,018.75	$	551,077.50	
05/01/37	$	6,350,000.00	$	190,000.00	$	183,018.75			
11/01/37	$	6,160,000.00	$		-	$	177,698.75	$	550,717.50	
05/01/38	$	6,160,000.00	$	200,000.00	$	177,698.75			
11/01/38	$	5,960,000.00	$		-	$	172,098.75	$	549,797.50	
05/01/39	$	5,960,000.00	$	215,000.00	$	172,098.75			
11/01/39	$	5,745,000.00	$		-	$	166,078.75	$	553,177.50	
05/01/40	$	5,745,000.00	$	225,000.00	$	166,078.75			
11/01/40	$	5,520,000.00	$		-	$	159,778.75	$	550,857.50	
05/01/41	$	5,520,000.00	$	240,000.00	$	159,778.75			
11/01/41	$	5,025,000.00	$		-	$	153,058.75	$	552,837.50	
05/01/42	$	4,175,000.00	$	255,000.00	$	153,058.75			
11/01/42	$	4,175,000.00	$		-	$	145,918.75	$	553,977.50	
05/01/43	$	4,175,000.00	$	265,000.00	$	145,918.75			
11/01/43	$	4,175,000.00	$		-	$	138,498.75	$	549,417.50	
05/01/44	$	4,175,000.00	$	285,000.00	$	138,498.75			
11/01/44	$	4,175,000.00	$		-	$	130,518.75	$	554,017.50	
05/01/45	$	4,175,000.00	$	300,000.00	$	130,518.75			
11/01/45	$	4,175,000.00	$		-	$	122,118.75	$	552,637.50	
05/01/46	$	4,175,000.00	$	315,000.00	$	122,118.75			
11/01/46	$	3,860,000.00	$		-	$	112,905.00	$	550,023.75	
05/01/47	$	3,860,000.00	$	335,000.00	$	112,905.00			
11/01/47	$	3,525,000.00	$		-	$	103,106.25	$	551,011.25	
05/01/48	$	3,525,000.00	$	355,000.00	$	103,106.25			

Date		Balance		Prinicpal		Interest		Total	

11/01/48	
$	
3,170,000.00	
$	
-	
$	
92,722.50	
$	
550,828.75	
05/01/49	$	3,170,000.00	$	380,000.00	$	92,722.50			
11/01/49	$	2,790,000.00	$	-	$	81,607.50	$	554,330.00	
05/01/50	$	2,790,000.00	$	400,000.00	$	81,607.50			
11/01/50	$	2,390,000.00	$	-	$	69,907.50	$	551,515.00	
05/01/51	$	2,390,000.00	$	425,000.00	$	69,907.50			
11/01/51	$	1,965,000.00	$	-	$	57,476.25	$	552,383.75	
05/01/52	$	1,965,000.00	$	450,000.00	$	57,476.25			
11/01/52	$	1,515,000.00	$	-	$	44,313.75	$	551,790.00	
05/01/53	$	1,515,000.00	$	475,000.00	$	44,313.75			
11/01/53	$	1,040,000.00	$	-	$	30,420.00	$	549,733.75	
05/01/54	$	1,040,000.00	$	505,000.00	$	30,420.00			
11/01/54	$	535,000.00	$	-	$	15,648.75	$	551,068.75	
05/01/55	$	535,000.00	$	535,000.00	$	15,648.75	$	550,648.75	
			$	7,905,000.00	$	8,864,212.50	$	16,809,850.85	

Proposed Budget Capital Reserve Fund

	Adopted Budget FY2025		Actuals Thru 12/31/24		Projected Next
9 months		Total Projected 9/30/25		Proposed Budget FY2026	

Revenues
Carry Forward Surplus	

$		

-		

$		

$		

$	

-	
Total Revenues	$		-	$	-	$		$		$	-	

Expenditures
Capital Outlay	

$		

-	$	

-	

$		

$		

$	

-	
Total Expenditures	$		-	$	-	$		$		$	-	

Other Financing Sources/(Uses)
Transfer In	

$		

-	$	

-	

$		

$		

$	

50,000	
Total Other Financing Sources/(Uses)	$		-	$		-	$		-	$		-	$	50,000	

-	-

-	-

-	-

-	-

-	-

Excess Revenues/(Expenditures)

$

-

$

-

$

-

$

-

$

50,000