Sunbridge Stewardship District
FY 2027 Debt Service Adopted Budget

	Series 2022 Del Webb	Series 2022 Weslyn Park	Series 2026 Del Webb Ph 2D/3	
REVENUES:				
Special Assessments	$	1,304,317.50	$	2,173,048.75	$	970,066.89	
TOTAL REVENUES	$	1,304,317.50	$	2,173,048.75	$	970,066.89	

EXPENDITURES:				
Interest 11/01/2026	$	356,572.50	$	584,026.25	$	274,380.63	
Principal 05/01/2027	240,000.00	430,000.00	150,000.00	
Interest 05/01/2027	356,572.50	584,026.25	274,380.63	
TOTAL EXPENDITURES	$	953,145.00	$	1,598,052.50	$	698,761.26	

EXCESS REVENUES	

$	351,172.50	

$	574,996.25	

$	271,305.63	

Interest 11/01/2027	

$	351,172.50	

$	574,996.25	

$	271,305.63