Sunnyland Farms	
Community Development District	

Final Budget For	
Fiscal Year 2016/2017	
October 1, 2016 - September 30, 2017	

CONTENTS

I	FINAL BUDGET	
II	DETAILED FINAL BUDGET	

FINAL BUDGET
SUNNYLAND FARMS COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2016/2017
OCTOBER 1, 2016 - SEPTEMBER 30, 2017

REVENUES	
FISCAL YEAR	
	2016/2017	
	BUDGET	
O&M Assessments	0	
Developer Contribution	4,615	
Debt Assessments	0	
Interest Income	10	
		
TOTAL REVENUES	$	4,625	
		
EXPENDITURES		
Supervisor Fees	0	
Engineering/Inspections	0	
Management	3,000	
Legal	500	
Assessment Roll	0	
Audit Fees	0	
Arbitrage Rebate Fee	0	
Insurance	0	
Legal Advertisements	500	
Miscellaneous	250	
Postage	100	
Office Supplies	100	
Dues & Subscriptions	175	
Trustee Fees	0	
Continuing Disclosure Fee	0	
		
TOTAL EXPENDITURES	$	4,625	
		
REVENUES LESS EXPENDITURES	$	-	
		
Bond Payments	0	
		
BALANCE	$	-	
		
County Appraiser & Tax Collector Fee	0	
Discounts For Early Payments	0	
		
EXCESS/ (SHORTFALL)	$	-	

DETAILED FINAL BUDGET
SUNNYLAND FARMS COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2016/2017
OCTOBER 1, 2016 - SEPTEMBER 30, 2017

REVENUES	
FISCAL YEAR	
FISCAL YEAR	
FISCAL YEAR	

COMMENTS	
	2014/2015	2015/2016	2016/2017		
	ACTUAL	BUDGET	BUDGET		
O&M Assessments	0	0	0		
Developer Contribution	3,843	4,615	4,615	Developer Contribution	
Debt Assessments	0	0	0		
Interest Income	0	10	10	No Change From 2015/2016 Budget	
					
TOTAL REVENUES	$	3,843	$	4,625	$	4,625		
					
EXPENDITURES					
Supervisor Fees	0	0	0	No Change From 2015/2016 Budget	
Engineering/Inspections	0	0	0	No Change From 2015/2016 Budget	
Management	3,000	3,000	3,000	No Change From 2015/2016 Budget	
Legal	192	500	500	No Change From 2015/2016 Budget	
Assessment Roll	0	0	0	No Change From 2015/2016 Budget	
Audit Fees	0	0	0	No Change From 2015/2016 Budget	
Arbitrage Rebate Fee	0	0	0	No Change From 2015/2016 Budget	
Insurance	0	0	0	No Change From 2015/2016 Budget	
Legal Advertisements	370	500	500	No Change From 2015/2016 Budget	
Miscellaneous	0	250	250	No Change From 2015/2016 Budget	
Postage	74	100	100	No Change From 2015/2016 Budget	
Office Supplies	32	100	100	No Change From 2015/2016 Budget	
Dues & Subscriptions	175	175	175	No Change From 2015/2016 Budget	
Trustee Fees	0	0	0	No Change From 2015/2016 Budget	
Continuing Disclosure Fee	0	0	0	No Change From 2015/2016 Budget	
					
TOTAL EXPENDITURES	$	3,843	$	4,625	$	4,625		
					
REVENUES LESS EXPENDITURES	$	-	$	-	$	-		
					
Bond Payments	0	0	0	2017 P & I Payments Less Earned Interest	
					
BALANCE	$	-	$	-	$	-		
					
County Appraiser & Tax Collector Fee	0	0	0	Two Percent Of Total Assessment Roll	
Discounts For Early Payments	0	0	0	Four Percent Of Total Assessment Roll	
					
EXCESS/ (SHORTFALL)	$	-	$	-	$	-