Stoneybrook South at ChampionsGate 
Community Development District 
Adopted Budget 
FY 2024

1
2 
3-10 
11 
12 
13 
14 
15 
16 
17 
18 
19 
Debt Service Fund Series 2023 
Amortization Schedule Series 2023 
Debt Service Fund Series 2019 
Capital Reserve Fund 
Amortization Schedule Series 2017 
Debt Service Fund Series 2020 
Amortization Schedule Series 2020 
Amortization Schedule Series 2019 
Table of Contents 
General Fund 
General Fund Narrative 
Debt Service Fund Series 2017 
Assessment/Cost Share Charts

Adopted Actual Projected Total Adopted 
Budget Thru Next 3 Thru Budget 
FY2023 6/30/23 Months 9/30/22 FY2024 
Revenues 
Special Assessments - Tax Roll $1,040,238 $1,046,701 $0 $1,046,701 $1,040,238 
Interest $0 $5,803 $2,997 $8,800 $3,960 
Total Revenues $1,040,238 $1,052,504 $2,997 $1,055,501 $1,044,198 
Expenditures 
Administrative 
Supervisor Fees $12,000 $7,200 $2,000 $9,200 $12,000 
FICA Expense $918 $551 $153 $704 $918 
Engineering $12,000 $11,373 $2,000 $13,373 $12,000 
Attorney $25,000 $17,925 $7,075 $25,000 $25,000 
Dissemination $14,000 $8,750 $3,500 $12,250 $14,000 
Arbitrage $1,350 $900 $450 $1,350 $1,350 
Annual Audit $5,675 $0 $5,675 $5,675 $5,675 
Trustee Fees $17,240 $12,930 $0 $12,930 $17,240 
Assessment Administration $5,000 $5,000 $0 $5,000 $7,500 
Management Fees $36,750 $27,563 $9,188 $36,750 $40,000 
Information Technology $1,300 $975 $325 $1,300 $1,800 
Website Maintenance $800 $600 $200 $800 $1,200 
Telephone $300 $0 $25 $25 $100 
Postage $1,000 $140 $35 $175 $500 
Printing & Binding $1,000 $131 $29 $160 $500 
Insurance $6,700 $5,988 $0 $5,988 $6,600 
Legal Advertising $2,500 $1,202 $1,298 $2,500 $2,500 
Other Current Charges $1,000 $419 $3,766 $4,185 $600 
Office Supplies $625 $3 $2 $5 $250 
Property Appraiser $600 $921 $0 $921 $1,000 
Property Taxes $350 $14 $0 $14 $350 
Dues, Licenses & Subscriptions $175 $175 $0 $175 $175 
Total Administrative $146,283 $102,761 $35,719 $138,480 $151,258 
Operations & Maintenance 
Field Services $15,750 $11,813 $3,938 $15,750 $17,909 
Electric $39,600 $18,144 $6,615 $24,759 $66,104 
Streetlights $123,400 $59,700 $78,356 $138,056 $172,516 
Reclaimed Water $94,500 $50,725 $22,392 $73,117 $146,430 
Property Insurance $6,800 $6,619 $0 $6,619 $15,335 
Entry & Walls Maintenance $0 $0 $0 $0 $8,002 
Landscape Maintenance $264,377 $184,059 $62,511 $246,570 $274,249 
Landscape Contingency $15,000 $4,075 $3,425 $7,500 $29,339 
Tree Trimming $0 $0 $0 $0 $2,667 
Irrigation Repairs $20,000 $6,857 $3,143 $10,000 $24,005 
Aquatic Maintenance $7,020 $3,678 $1,275 $4,953 $5,457 
Fountain Repair & Maintenance $0 $0 $0 $0 $4,001 
Miscellaneous - Stormwater Control $0 $0 $0 $0 $2,667 
Mitigation Monitoring & Maintenance $13,760 $10,220 $1,665 $11,885 $7,518 
Pressure Washing $0 $0 $0 $0 $2,667 
Repairs & Maintenance $10,000 $15,370 $0 $15,370 $5,334 
Sidewalk Repair & Maintenance $0 $0 $0 $0 $2,667 
Roadway Repair & Maintenance - Storm Gutters $0 $0 $0 $0 $2,667 
Contingency $5,000 $0 $1,250 $1,250 $8,002 
Transfer Out - Capital Reserve $278,748 $278,748 $0 $278,748 $95,404 
Total Operations & Maintenance $893,955 $650,008 $184,569 $834,577 $892,940 
Total Expenditures $1,040,238 $752,769 $220,288 $973,057 $1,044,198 
Excess Revenues/(Expenditures) $0 $299,735 ($217,291) $82,444 ($0) 
Net Assessment $1,040,238 
Collection Cost (6%) $66,398 
Gross Assessment $1,106,636 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
General Fund 
1

Property Type Platted Units Gross Per Unit Gross Total 
Condo 200 $342.96 $68,592 
Townhome 620 $445.84 $276,421 
Single Family 40' 434 $548.72 $238,144 
SIngle Family 50' 428 $685.90 $293,565 
Single Family 60' 186 $823.08 $153,093 
Single Family 80' 70 $1,097.44 $76,821 
Total 1938 $1,106,636 
Property Type Platted Units Gross Per Unit Gross Total 
Condo 200 $342.96 $68,592 
Townhome 620 $445.84 $276,421 
Single Family 40' 434 $548.72 $238,144 
SIngle Family 50' 428 $685.90 $293,565 
Single Family 60' 186 $823.08 $153,093 
Single Family 80' 70 $1,097.44 $76,821 
Total 1938 $1,106,636 
Property Type Platted Units % Increase Gross Per Unit Gross Total 
Condo 168 0% $0.00 $0 
Townhome 181 0% $0.00 $0 
Single Family 40' 82 0% $0.00 $0 
SIngle Family 50' 698 0% $0.00 $0 
Single Family 60' 197 0% $0.00 $0 
Single Family 80' 65 0% $0.00 $0 
Total 1391 $0 
Operations & Maintenance Total Adopted SS CDD SSC CDD 
Descriptions 2024 Budget 47% 53% 
1 Field Services $33,572 $15,663 $17,909 
2 Electric $123,920 $57,816 $66,104 
3 Streetlights $323,400 $150,884 $172,516 
4 Reclaimed Water $274,500 $128,070 $146,430 
5 Property Insurance $28,747 $13,412 $15,335 
6 Entry & Walls Maintenance $15,000 $6,998 $8,002 
7 Landscape Maintenance $514,110 $239,861 $274,249 
8 Landscape Contingency $55,000 $25,661 $29,339 
9 Tree Trimming $5,000 $2,333 $2,667 
10 Irrigation Repairs $45,000 $20,995 $24,005 
11 Aquatic Maintenance $10,230 $4,773 $5,457 
12 Fountain Repair & Maintenance $7,500 $3,499 $4,001 
13 Miscellaneous - Stormwater Control $5,000 $2,333 $2,667 
14 Mitigation Monitoring & Maintenance $14,093 $6,575 $7,518 
15 Pressuring Washing $5,000 $2,333 $2,667 
16 Repairs & Maintenance $10,000 $4,666 $5,334 
17 Sidewalk Repair & Maintenance $5,000 $2,333 $2,667 
18 Roadway Repair & Maintenance - Storm Gutters $5,000 $2,333 $2,667 
19 Contingency $15,000 $6,998 $8,002 
Total $1,495,072 $697,536 $797,536 
Adopted Increase 
Shared Costs 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
Assessment Chart 
Fiscal Year 2024 
Fiscal Year 2023 
2

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
REVENUES: 
Special Assessments 
The District will levy a non-ad valorem special assessment on all the assessable property within 
the District in order to pay for the operating expenditures during the fiscal year. 
Interest 
The District will invest surplus funds with State Board of Administration. 
EXPENDITURES: 
Administrative: 
Supervisors 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. The amount is based on 5 supervisors attending 12 meetings during the fiscal year. 
FICA Expense 
Represents the Employer’s share of Social Security and Medicare taxes withheld from Board of 
Supervisor checks. 
Engineering 
The District's engineer, Hamilton Engineering & Surveying, Inc., will be providing general 
engineering services to the District, e.g. attendance and preparation for monthly board meetings, 
review invoices, preparation and review of contract specifications and bid documents and various 
projects assigned as directed by the Board of Supervisors and the District Manager. 
Attorney 
The District's legal counsel, Latham, Luna, Eden & Beaudine, will be providing general legal 
services to the District, e.g. attendance and preparation for board monthly meetings, preparation 
and review of agreements, resolutions and other research as directed by the Board of Supervisors 
and the District Manager. 
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. The District 
has contracted with Governmental Management Services-Central Florida, LLC for this service on 
the Series 2017 Special Assessment Bonds, the Series 2019 Special Assessments Bonds, the 
Series 2020 Special Assessment Bonds Fox South Assessment Area and the Series 2023 Series 
2023 Special Assessment Bonds. 
3

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Arbitrage 
The District will contract with an independent certified public accountant to annually calculate the 
District’s Arbitrage Rebate Liability on the Series 2019 Special Assessment Bonds, Series 2020 
Special Assessment Bonds (Fox South Assessment Area) and Series 2023 Special Assessment 
Bonds. The District has contracted with AMTEC Corporation for this service. 
Annual Audit 
The District is required annually to conduct an audit of its financial records by an Independent 
Certified Public Accounting Firm if State requirements have been met. The District currently 
contracts Berger, Toombs, Elam, Gaines & Frank for this service through FY22 audit year. 
Trustee Fees 
The District will pay annual trustee fees for the Series 2017, Series 2019 Special Assessment 
Bonds, Series 2020 Special Assessment Bonds (Fox South Assessment Area) and Series 2023 
Special Assessment Bonds that are located with a Trustee at USBank.. 
Assessment Administration 
The District has contracted with Governmental Management Services-Central Florida, LLC to levy 
and administer the collection of non-ad valorem assessment on all assessable property within the 
District. 
Management Fees 
The District will be contracting with Governmental Management Services-Central Florida, LLC to 
provide Management, Accounting and Recording Secretary Services for the District. 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 
The District has contracted with Governmental Management Services-Central Florida, LLC for 
costs related to District’s information systems, which include but are not limited to video 
conferencing services, cloud storage services and servers, positive pay implementation and 
programming for fraud protection, accounting software, tablets for meetings, Adobe, Microsoft 
Office, etc. 
Website Maintenance 
The District has contracted with Governmental Management Services-Central Florida, LLC for 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. 
Telephone 
Telephone and fax machine. 
4

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Postage 
Mailing of Board meeting agenda packages, overnight deliveries, correspondence, etc. 
Printing & Binding 
Printing and Binding agenda packages for board meetings, printing of computerized checks, 
stationary, envelopes. Photocopies and other printed material. 
Insurance 
The District’s general liability, public officials liability and property insurance coverages. The 
coverage is provided by Florida Insurance Alliance (FIA). FIA specializes in providing insurance 
coverage to governmental agencies. 
Legal Advertising 
The District is required to advertise various notices for monthly Board meetings, public hearings, 
etc in a newspaper of general circulation. 
Other Current Charges 
Bank charges and any other miscellaneous expenses incurred during the year. 
Office Supplies 
Miscellaneous office supplies. 
Property Appraiser 
Represents a fee charged by Osceola County Property Appraiser’s office for assessment 
administration services. 
Property Taxes 
Represents the non-ad valorem assessment from Osceola County that will be charged to the 
District. 
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: 
The District is proposing for FY24 a shared cost for a maintenance costs. 53% of the maintenance 
costs will be allocated to Stoneybrook South at ChampionsGate and 47% will be allocated to 
Stoneybrook South during Fiscal Year 2024. The maintenance costs will be considered shared 
costs between the two districts and will be allocated based on the number of platted equivalent 
assessment units (EAUs) in each district in accordance with the Interlocal Agreement between 
Stoneybrook South at ChampionsGate and Stoneybrook South regarding the joint maintenance. 
5

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Field Services 
The District has contracted with Governmental Management Services-Central Florida, LLC to 
provide onsite field management of contracts for the District such as landscape and lake 
maintenance. Services to include onsite inspections, meetings with contractors, monitoring of utility 
accounts, attend Board meetings and receive and respond to property owner phone calls and 
emails. 
Electric 
Represents cost of electric services for items such as monument lighting, fountains, etc. District 
currently has the following accounts with Duke Energy. 
Account # Description Monthly Annual 
9100 8720 7117 1300 Stoneybrook Blvd S, Fountain $950 $11,400 
9100 8717 4371 14381 Mickelson Ct., Fountain $425 $5,100 
9100 8717 4876 100 Double Eagle Dr, Sign/Lighting $1,250 $15,000 
9100 8720 7836 1400 Deuce Cir, Entry Monument $35 $420 
9100 8720 8093 8900 Leaderboard Ln, Lighting $50 $600 
9100 8720 8530 15511 Oasis Club Blvd, Gatehouse Lighting $50 $600 
9100 8720 8803 1200 Oasis Club Blvd, Meter B $35 $420 
9100 8720 9010 9160 Tri County Rd, Irrigation 1 $35 $420 
9100 8720 9755 14431 Bunker Drive, Fountain $750 $9,000 
9100 8720 9995 1500 Rolling Fairway Dr, Entry Monument $35 $420 
9100 8721 0518 1300 Stoneybrook Blvd S, 000 Blk $45 $540 
9100 8723 5004 1400 Stoneybrook Blvd S, Sign $35 $420 
9100 8723 5327 15101 Mulligan Blvd, West Entry $35 $420 
9100 8723 5533 1500 Flange Dr, Entry Monument Light $35 $420 
9100 8723 6039 9100 Iron Drive $35 $420 
9100 8723 6253 1200 Stoneybrook Blvd S, Pump, Fountains $210 $2,520 
9100 8723 6766 9160 Tri County Rd, Irrigation 2 $35 $420 
9100 8723 7478 13241 Westside Blvd. South, Fountain $500 $6,000 
9100 8723 7957 14471 Mickelson Ct., Fountain $500 $6,000 
9100 8723 8205 1200 Stoneybrook Blvd S, 000/Meter A $50 $600 
9100 8727 1157 14031 Mickelson Ct, Entry Monument $35 $420 
9100 8577 8408 1521 Olympic Club Blvd, Entrance Lights $50 $600 
9100 8581 1139 60401 Whistling Straits Blvd, Gate $100 $1,200 
9100 8581 2255 90191 Leopard Creek Drive, Irrigation $35 $420 
9101 2416 4654 11891 S Westside Blvd $500 $6,000 
9101 2415 3809 87251 Bella Citta Blvd $575 $6,900 
9101 2774 0771 11351 Whistling Straits Blvd $650 $7,800 
Contingency - 5 Fountains $39,440 
Total $123,920 
6

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Streetlights 
Represents cost of streetlighting services. District currently has the following accounts with Duke 
Energy. 
Account # Description Monthly Annual 
9100 8723 6576 000 Westside Blvd Lite, Stnbrk S Trc F PH1SL $430 $5,160 
9100 8723 8643 000 Westside Blvd Lite, SL $760 $9,120 
9100 8717 3619 000 Oasis Club Blvd, Lite, Tract I-J1 PH2B SL $700 $8,400 
9100 8717 3867 000 Oasis Club Blvd, Lite, Tract I-J1 PH2A SL $625 $7,500 
9100 8717 4107 1551 Flange Dr, Stnybrk S J2-3 PH1 SL $950 $11,400 
9100 8717 4636 000 Westside Blvd Lite, WS Blvd Ext $625 $7,500 
9100 8720 7357 000 Stoneybrook Blvd S Lite, Tract H $1,600 $19,200 
9100 8720 7604 000 Oasis Club Blvd Lite, Tract I-J1 PH1A SL $460 $5,520 
9100 8720 8316 000 Westside Blvd Lite, Stnbrk S Trc F PH2SL $1,050 $12,600 
9100 8720 9250 000 Stoneybrook Blvd S Lite Tract 01 $510 $6,120 
9100 8720 9531 000 Oasis Club Blvd Lite, Tract I-J1 PH1B SL $300 $3,600 
9100 8721 0245 000 Stoneybrook BLVD S Lite, Tract G123 $1,450 $17,400 
9100 8721 0774 1300 Stoneybrook Blvd S, Lite $430 $5,160 
9100 8723 5757 000 Stoneybrook Blvdd S Lite, Tract C $900 $10,800 
9100 8723 7212 000 Oasis Club Blvd Lite, SL $1,275 $15,300 
9100 8723 7684 000 Stoneybrook Blvd S Lite, Tract C1B $580 $6,960 
9100 8723 8445 000 Stoneybrook Blvd S, Lite, Tract E1 SLs $410 $4,920 
9100 8723 8908 0 Stoneybrook Blvd S Lite, Lights $1,725 $20,700 
9100 8727 1438 1551 Flange Dr, Stnybrk S J2-3 PH2 SL $630 $7,560 
9100 8577 8680 000 Tri County Rd, N Parcel Entry $850 $10,200 
9100 8581 2560 0000 Whistling Straits Blvd Lite $1,475 $17,700 
9100 8577 8185 000 Westside Blvd Lite, SB Tract K SL $565 $6,780 
9100 8577 8911 0 Westside Blvd Lite, Fox Prop West Blvd SL $855 $10,260 
9100 8581 1402 000 Bella Citta Blvd Lite $665 $7,980 
9100 8581 1600 000 Westside Blvd Lite, SS Tract K PH3 SL $590 $7,080 
9100 8581 1874 000 Westside Blvd Lite, SS Tract K PH2 SL $610 $7,320 
9100 8581 2099 00000 Westside Blvd Lite Fox Prop PH2C1 $1,390 $16,680 
9101 4906 8762 
0000 Westside Blvd Lite, Lite Fox Prpty Ph3A 
SL $1,165 $13,980 
9101 4907 2057 
0000 Westside Blvd Lite, Lite Fox Prpty Ph3B 
SL $555 $6,660 
Fox North/X Tract - 91 Streetlights $2,450 $29,400 
Contingency $4,440 
Total $323,400 
7

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Reclaimed Water 
Represents cost of reclaimed water services. District currently has the following accounts with Toho 
Water Authority. 
Account # Description Monthly Annual 
2166394-1188660 9100 E Stoneybrook Boulevard Blk#3 $3,000 $36,000 
2166394-1188670 9100 E Stoneybrook South Blk#6 $5,000 $60,000 
2166394-1196480 9100 E Stoneybrook Boulevard Blk#11 $2,600 $31,200 
2166394-1274540 1500 A Oasis Club Blvd Blk Even $2,750 $33,000 
2166394-1274550 1500 B Oasis Club Blvd Blk Even $50 $600 
2166394-1279350 8900 Bella Cita Blvd Blk Odd $75 $900 
2166394-33016799 1600 Even Moon Valley Drive $125 $1,500 
2627512-33111069 1500 Olympic Club Blvd. Meter A $2,650 $31,800 
2627512-33169919 1000 Whistling Straits Blvd Block $75 $900 
2627512-33254859 1000 Westside Block ODD Blvd 2" RM $3,750 $45,000 
2627512-33319269 8703 Bella Cita Blvd $160 $1,920 
Contingency $31,680 
Total $274,500 
Property Insurance 
Represents estimated costs for the annual coverage of property insurance. Coverage will be 
provided by Florida Insurance Alliance (FIA). FIA specializes in providing insurance coverage to 
governmental agencies. 
Entry & Walls Maintenance 
Represents estimated costs to repair and maintain entry monuments and walls within the District. 
8

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Landscape Maintenance 
The District will maintain the landscaping within the common areas of the District after installation 
of landscape material has been completed. The District has contracted with Floralawn, Inc. for this 
service. 
Description Monthly Annual 
Landscape Maintenance - SS CDD $22,352 $268,224 
Landscape Maintenance - SSC CDD $15,574 $186,888 
Contingency - Future Areas $58,998 
Total $514,110 
Landscape Contingency 
Represents estimated costs for any additional landscape expenses not covered under the monthly 
landscape maintenance contract such as annual plant replacements, sod installation, tree 
replacement, etc. 
Tree Trimming 
Represents estimated cost for the tree trimming service to areas within the District. 
Irrigation Repairs 
Represents estimated costs for any repairs to the irrigation system. 
Aquatic Maintenance 
Represents cost for maintenance to the ponds located within the District. The District has 
contracted with The Lake Doctors. Inc. for the inspections, treatment and prevention of noxious 
aquatic weeds and algae. 
Description Monthly Annual 
Pond Maintenance $172 $2,064 
Pond Maintenance - 7 Ponds $425 $5,100 
X Tract Pond $160 $1,920 
Contingency $1,146 
Total $10,230 
Fountain Repair & Maintenance 
Represents estimated repair and maintenance cost to the fountain structures maintained by the 
District. 
Miscellaneous – Stormwater Control 
Represents estimated costs for the stormwater analysis requirement and any unforeseen repair 
costs to stormwater system. 
9

Stoneybrook South at ChampionsGate 
Community Development District 
GENERAL FUND BUDGET 
Mitigation Monitoring & Maintenance 
Represents estimated costs for environmental monitoring, reporting and maintenance of mitigation 
areas within the District boundaries. The Disrict has contracted with Bio-Tech Consulting, Inc. for 
the mitigation monitoring and maintenance and American Ecosystems, Inc. for the cogon grass 
treatments. 
Description Annual 
Semi-Annual Monitoring - $1,000 per event $2,000 
Annual Mitigation Monitoring $1,600 
Quarterly Maintenance - Mitigation Areas - $875 per event $3,500 
Total $7,100 
Description Monthly Annual 
Cogon Grass Treatment $555 $6,660 
Contingency $333 
Total $6,993 
Pressure Washing 
Represents estimated cost for pressure washing any areas within the District. 
Repairs & Maintenance 
Represents estimated costs for any repairs and maintenance to common areas maintained by the 
District. 
Sidewalk Repair & Maintenance 
Represents estimated cost to repair and maintain sidewalks within the District. 
Roadway Repair & Maintenance – Storm Gutters 
Represents estimated cost for any unforeseen repairs and maintenance to the storm gutters 
maintained by the District. 
Contingency 
Represents any additional field expense that may not have been provided for in the budget. 
Transfer Out – Capital Reserve 
Represents excess revenue transferred to Capital Reserve fund for capital outlay expenses. 
10

Adopted Actual Projected Total Adopted 
Budget Thru Next 3 Thru Budget 
FY2023 6/30/23 Months 9/30/22 FY2024 
Revenues 
Transfer In $278,748 $278,748 $0 $278,748 $95,404 
Interest $750 $13,437 $4,493 $17,930 $5,000 
Total Revenues $279,498 $292,185 $4,493 $296,678 $100,404 
Expenditures 
Contingency $0 $30 $0 $30 $0 
Capital Outlay $127,341 $88,204 $0 $88,204 $59,228 
Total Expenditures $127,341 $88,234 $0 $88,234 $59,228 
Excess Revenues/(Expenditures) $152,157 $203,951 $4,493 $208,444 $41,176 
Fund Balance - Beginning $337,632 $0 $0 $0 $208,444 
Fund Balance - Ending $489,789 $203,951 $4,493 $208,444 $249,620 
Description Amount 
Purchase & Installation of Fountains 
Pond 2 Fountain $ 33,106 
Pond 4 Fountain $ 33,106 
Pond 5 Fountain $ 21,993 
Total $ 88,204 
Description Amount 
Pond 6 Fountain $ 29,206 
Pond 10 Fountain $ 30,023 
Total $ 59,228 
FY2024 Adopted Expenses 
FY2023 Updated Expenses 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
Capital Reserve Fund 
11

Adopted Actual Projected Total Adopted 
Budget Thru Next 3 Thru Budget 
FY2023 6/30/23 Months 9/30/22 FY2024 
Revenues 
Special Assessments $301,800 $303,817 $0 $303,817 $301,800 
Interest Income $0 $8,175 $3,050 $11,225 $5,000 
Transfer In $0 $0 $0 $0 $0 
Carry Forward Surplus $222,524 $225,222 $0 $225,222 $241,476 
Total Revenues $524,324 $537,214 $3,050 $540,264 $548,276 
Expenses 
Interest - 12/15 $102,725 $102,725 $0 $102,725 $102,725 
Principal - 12/15 $95,000 $95,000 $0 $95,000 $95,000 
Interest - 6/15 $101,063 $101,063 $0 $101,063 $99,400 
Total Expenditures $298,788 $298,788 $0 $298,788 $297,125 
Excess Revenues/(Expenditures) $225,537 $238,426 $3,050 $241,476 $251,151 
Principal - 12/15/2024 $100,000 
Interest - 12/15/2024 $99,400 
Total $199,400 
Net Assessment $301,800 
Collection Cost (6%) $19,264 
Gross Assessment $321,064 
Property Type Units Gross Per Unit Gross Total 
Single Family 50' 79 $1,406 $111,074 
Single Family 60' 97 $1,510 $146,470 
Single Family 80' 37 $1,719 $63,603 
Total 213 $321,147 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
Series 2017 
Debt Service Fund 
12

Date Balance Principal Interest Annual 
12/15/23 $ 4,295,000 $ 95,000 $ 101,062.50 $ 196,062.50 
6/15/24 $ 4,200,000 $ - $ 99,400.00 $ - 
12/15/24 $ 4,200,000 $ 100,000 $ 99,400.00 $ 298,800.00 
6/15/25 $ 4,100,000 $ - $ 97,400.00 $ - 
12/15/25 $ 4,100,000 $ 105,000 $ 97,400.00 $ 299,800.00 
6/15/26 $ 3,995,000 $ - $ 95,300.00 $ - 
12/15/26 $ 3,995,000 $ 110,000 $ 95,300.00 $ 300,600.00 
6/15/27 $ 3,885,000 $ - $ 93,100.00 $ - 
12/15/27 $ 3,885,000 $ 115,000 $ 93,100.00 $ 301,200.00 
6/15/28 $ 3,770,000 $ - $ 90,800.00 $ - 
12/15/28 $ 3,770,000 $ 120,000 $ 90,800.00 $ 301,600.00 
6/15/29 $ 3,650,000 $ - $ 88,400.00 $ - 
12/15/29 $ 3,650,000 $ 125,000 $ 88,400.00 $ 301,800.00 
6/15/30 $ 3,525,000 $ - $ 85,509.38 $ - 
12/15/30 $ 3,525,000 $ 130,000 $ 85,509.38 $ 301,018.75 
6/15/31 $ 3,395,000 $ - $ 82,503.13 $ - 
12/15/31 $ 3,395,000 $ 135,000 $ 82,503.13 $ 300,006.25 
6/15/32 $ 3,260,000 $ - $ 79,381.25 $ - 
12/15/32 $ 3,260,000 $ 140,000 $ 79,381.25 $ 298,762.50 
6/15/33 $ 3,120,000 $ - $ 76,143.75 $ - 
12/15/33 $ 3,120,000 $ 145,000 $ 76,143.75 $ 297,287.50 
6/15/34 $ 2,975,000 $ - $ 72,790.63 $ - 
12/15/34 $ 2,975,000 $ 155,000 $ 72,790.63 $ 300,581.25 
6/15/35 $ 2,820,000 $ - $ 69,206.25 $ - 
12/15/35 $ 2,820,000 $ 160,000 $ 69,206.25 $ 298,412.50 
6/15/36 $ 2,660,000 $ - $ 65,506.25 $ - 
12/15/36 $ 2,660,000 $ 170,000 $ 65,506.25 $ 301,012.50 
6/15/37 $ 2,490,000 $ - $ 61,575.00 $ - 
12/15/37 $ 2,490,000 $ 175,000 $ 61,575.00 $ 298,150.00 
6/15/38 $ 2,315,000 $ - $ 57,528.13 $ - 
12/15/38 $ 2,315,000 $ 185,000 $ 57,528.13 $ 300,056.25 
6/15/39 $ 2,130,000 $ - $ 53,250.00 $ - 
12/15/39 $ 2,130,000 $ 195,000 $ 53,250.00 $ 301,500.00 
6/15/40 $ 1,935,000 $ - $ 48,375.00 $ - 
12/15/40 $ 1,935,000 $ 200,000 $ 48,375.00 $ 296,750.00 
6/15/41 $ 1,735,000 $ - $ 43,375.00 $ - 
12/15/41 $ 1,735,000 $ 215,000 $ 43,375.00 $ 301,750.00 
6/15/42 $ 1,520,000 $ - $ 38,000.00 $ - 
12/15/42 $ 1,520,000 $ 225,000 $ 38,000.00 $ 301,000.00 
6/15/43 $ 1,295,000 $ - $ 32,375.00 $ - 
12/15/43 $ 1,295,000 $ 235,000 $ 32,375.00 $ 299,750.00 
6/15/44 $ 1,060,000 $ - $ 26,500.00 $ - 
12/15/44 $ 1,060,000 $ 245,000 $ 26,500.00 $ 298,000.00 
6/15/45 $ 815,000 $ - $ 20,375.00 $ - 
12/15/45 $ 815,000 $ 260,000 $ 20,375.00 $ 300,750.00 
6/15/46 $ 555,000 $ - $ 13,875.00 $ - 
12/15/46 $ 555,000 $ 270,000 $ 13,875.00 $ 297,750.00 
6/15/47 $ 285,000 $ - $ 7,125.00 $ - 
12/15/47 $ 285,000 $ 285,000 $ 7,125.00 $ 299,250.00 
Totals $ 4,295,000 $ 3,096,650 $ 7,391,650.00 
Series 2017, Special Assessment Bonds 
(Term Bonds Combined) 
Amortization Schedule 
Stoneybrook South at ChampionsGate Community Development District 
13

Adopted Actual Projected Total Adopted 
Budget Thru Next 3 Thru Budget 
FY2023 6/30/23 Months 9/30/22 FY2024 
Revenues 
Special Assessments - Tax Roll $893,432 $899,122 $0 $899,122 $899,894 
Special Assessments - Direct Billed $6,463 $6,463 $0 $6,463 $0 
Interest Income $0 $22,334 $3,666 $26,000 $11,700 
Transfer In $0 $0 $0 $0 $0 
Carry Forward Surplus $353,152 $360,976 $0 $360,976 $391,574 
Total Revenues $1,253,046 $1,288,895 $3,666 $1,292,561 $1,303,168 
Expenses 
Interest - 12/15 $310,494 $310,494 $0 $310,494 $305,594 
Principal - 6/15 $280,000 $280,000 $0 $280,000 $290,000 
Interest - 6/15 $310,494 $310,494 $0 $310,494 $305,594 
Total Expenditures $900,988 $900,988 $0 $900,988 $901,188 
Excess Revenues/(Expenditures) $352,059 $387,908 $3,666 $391,574 $401,980 
Interest - 12/15/2024 $300,519 
Total $300,519 
Net Assessment $899,894 
Collection Cost (6%) $57,440 
Gross Assessment $957,334 
Property Type Units Gross Per Unit Gross Total 
Condo 80 $989 $79,120 
Townhome 214 $1,094 $234,116 
Single Family 40' 207 $1,302 $269,514 
Single Family 50' 173 $1,406 $243,238 
Single Family 60' 54 $1,510 $81,540 
Single Family 80' 29 $1,719 $49,851 
Total 757 $957,379 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
Debt Service Fund 
Series 2019 
14

Date Balance Principal Interest Annual 
12/15/23 $ 13,670,000 $ - $ 305,593.75 $ 305,593.75 
6/15/24 $ 13,670,000 $ 290,000 $ 305,593.75 $ - 
12/15/24 $ 13,380,000 $ - $ 300,518.75 $ 896,112.50 
6/15/25 $ 13,380,000 $ 300,000 $ 300,518.75 $ - 
12/15/25 $ 13,080,000 $ - $ 294,518.75 $ 895,037.50 
6/15/26 $ 13,080,000 $ 315,000 $ 294,518.75 $ - 
12/15/26 $ 12,765,000 $ - $ 288,218.75 $ 897,737.50 
6/15/27 $ 12,765,000 $ 330,000 $ 288,218.75 $ - 
12/15/27 $ 12,435,000 $ - $ 281,618.75 $ 899,837.50 
6/15/28 $ 12,435,000 $ 340,000 $ 281,618.75 $ - 
12/15/28 $ 12,095,000 $ - $ 274,818.75 $ 896,437.50 
6/15/29 $ 12,095,000 $ 355,000 $ 274,818.75 $ - 
12/15/29 $ 11,740,000 $ - $ 267,718.75 $ 897,537.50 
6/15/30 $ 11,740,000 $ 370,000 $ 267,718.75 $ - 
12/15/30 $ 11,370,000 $ - $ 260,318.75 $ 898,037.50 
6/15/31 $ 11,370,000 $ 385,000 $ 260,318.75 $ - 
12/15/31 $ 10,985,000 $ - $ 251,656.25 $ 896,975.00 
6/15/32 $ 10,985,000 $ 405,000 $ 251,656.25 $ - 
12/15/32 $ 10,580,000 $ - $ 242,543.75 $ 899,200.00 
6/15/33 $ 10,580,000 $ 420,000 $ 242,543.75 $ - 
12/15/33 $ 10,160,000 $ - $ 233,093.75 $ 895,637.50 
6/15/34 $ 10,160,000 $ 440,000 $ 233,093.75 $ - 
12/15/34 $ 9,720,000 $ - $ 223,193.75 $ 896,287.50 
6/15/35 $ 9,720,000 $ 460,000 $ 223,193.75 $ - 
12/15/35 $ 9,260,000 $ - $ 212,843.75 $ 896,037.50 
6/15/36 $ 9,260,000 $ 485,000 $ 212,843.75 $ - 
12/15/36 $ 8,775,000 $ - $ 201,931.25 $ 899,775.00 
6/15/37 $ 8,775,000 $ 505,000 $ 201,931.25 $ - 
12/15/37 $ 8,270,000 $ - $ 190,568.75 $ 897,500.00 
6/15/38 $ 8,270,000 $ 530,000 $ 190,568.75 $ - 
12/15/38 $ 7,740,000 $ - $ 178,643.75 $ 899,212.50 
6/15/39 $ 7,740,000 $ 550,000 $ 178,643.75 $ - 
12/15/39 $ 7,190,000 $ - $ 166,268.75 $ 894,912.50 
6/15/40 $ 7,190,000 $ 580,000 $ 166,268.75 $ - 
12/15/40 $ 6,610,000 $ - $ 152,856.25 $ 899,125.00 
6/15/41 $ 6,610,000 $ 605,000 $ 152,856.25 $ - 
12/15/41 $ 6,005,000 $ - $ 138,865.63 $ 896,721.88 
6/15/42 $ 6,005,000 $ 635,000 $ 138,865.63 $ - 
12/15/42 $ 5,370,000 $ - $ 124,181.25 $ 898,046.88 
6/15/43 $ 5,370,000 $ 665,000 $ 124,181.25 $ - 
12/15/43 $ 4,705,000 $ - $ 108,803.13 $ 897,984.38 
6/15/44 $ 4,705,000 $ 695,000 $ 108,803.13 $ - 
12/15/44 $ 4,010,000 $ - $ 92,731.25 $ 896,534.38 
6/15/45 $ 4,010,000 $ 730,000 $ 92,731.25 $ - 
12/15/45 $ 3,280,000 $ - $ 75,850.00 $ 898,581.25 
6/15/46 $ 3,280,000 $ 765,000 $ 75,850.00 $ - 
12/15/46 $ 2,515,000 $ - $ 58,159.38 $ 899,009.38 
6/15/47 $ 2,515,000 $ 800,000 $ 58,159.38 $ - 
12/15/47 $ 1,715,000 $ - $ 39,659.38 $ 897,818.75 
6/15/48 $ 1,715,000 $ 840,000 $ 39,659.38 $ - 
12/15/48 $ 875,000 $ - $ 20,234.38 $ 899,893.75 
6/15/49 $ 875,000 $ 875,000 $ 20,234.38 $ 895,234.38 
Totals $ 13,670,000 $ 9,970,819 $ 23,640,818.75 
(Term Bonds Combined) 
Amortization Schedule 
Stoneybrook South at ChampionsGate Community Development District 
Series 2019, Special Assessment Bonds 
15

Adopted Actual Projected Total Adopted 
Budget Thru Next 3 Thru Budget 
FY2023 6/30/23 Months 9/30/22 FY2024 
Revenues 
Special Assessments - Tax Roll $691,407 $695,781 $0 $695,781 $702,564 
Special Assessments - Direct Billed $11,156 $11,156 $0 $11,156 $0 
Interest Income $0 $18,102 $4,898 $23,000 $10,350 
Carry Forward Surplus $490,151 $493,672 $0 $493,672 $517,071 
Total Revenues $1,192,714 $1,218,711 $4,898 $1,223,609 $1,229,985 
Expenses 
Interest - 12/15 $215,806 $215,806 $0 $215,806 $212,431 
Principal - 12/15 $270,000 $270,000 $0 $270,000 $275,000 
Interest - 6/15 $212,431 $212,431 $0 $212,431 $208,994 
Transfer Out $0 $6,537 $1,763 $8,300 $0 
Total Expenditures $698,238 $704,775 $1,763 $706,538 $696,425 
Excess Revenues/(Expenditures) $494,477 $513,936 $3,135 $517,071 $533,560 
Principal - 12/15/2024 $280,000 
Interest - 12/15/2024 $208,994 
Total $488,994 
Net Assessment $702,564 
Collection Cost (6%) $44,844 
Gross Assessment $747,408 
Property Type Units Gross Per Unit Gross Total 
Condo 120 $989 $118,680 
Townhome 160 $1,094 $175,040 
Single Family 40' 146 $1,302 $190,092 
Single Family 50' 145 $1,406 $203,870 
Single Family 60' 35 $1,510 $52,850 
Single Family 80' 4 $1,719 $6,876 
Total 610 $747,408 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
Debt Service Fund 
Series 2020 
16

Date Balance Principal Interest Annual 
12/15/23 $ 12,195,000 $ 275,000 $ 212,431.25 $ 487,431.25 
6/15/24 $ 11,920,000 $ - $ 208,993.75 $ - 
12/15/24 $ 11,920,000 $ 280,000 $ 208,993.75 $ 697,987.50 
6/15/25 $ 11,640,000 $ - $ 205,493.75 $ - 
12/15/25 $ 11,640,000 $ 290,000 $ 205,493.75 $ 700,987.50 
6/15/26 $ 11,350,000 $ - $ 201,868.75 $ - 
12/15/26 $ 11,350,000 $ 295,000 $ 201,868.75 $ 698,737.50 
6/15/27 $ 11,055,000 $ - $ 197,443.75 $ - 
12/15/27 $ 11,055,000 $ 305,000 $ 197,443.75 $ 699,887.50 
6/15/28 $ 10,750,000 $ - $ 192,868.75 $ - 
12/15/28 $ 10,750,000 $ 315,000 $ 192,868.75 $ 700,737.50 
6/15/29 $ 10,435,000 $ - $ 188,143.75 $ - 
12/15/29 $ 10,435,000 $ 325,000 $ 188,143.75 $ 701,287.50 
6/15/30 $ 10,110,000 $ - $ 183,268.75 $ - 
12/15/30 $ 10,110,000 $ 335,000 $ 183,268.75 $ 701,537.50 
6/15/31 $ 9,775,000 $ - $ 178,243.75 $ - 
12/15/31 $ 9,775,000 $ 345,000 $ 178,243.75 $ 701,487.50 
6/15/32 $ 9,430,000 $ - $ 172,206.25 $ - 
12/15/32 $ 9,430,000 $ 355,000 $ 172,206.25 $ 699,412.50 
6/15/33 $ 9,075,000 $ - $ 165,993.75 $ - 
12/15/33 $ 9,075,000 $ 370,000 $ 165,993.75 $ 701,987.50 
6/15/34 $ 8,705,000 $ - $ 159,518.75 $ - 
12/15/34 $ 8,705,000 $ 380,000 $ 159,518.75 $ 699,037.50 
6/15/35 $ 8,325,000 $ - $ 152,868.75 $ - 
12/15/35 $ 8,325,000 $ 395,000 $ 152,868.75 $ 700,737.50 
6/15/36 $ 7,930,000 $ - $ 145,956.25 $ - 
12/15/36 $ 7,930,000 $ 410,000 $ 145,956.25 $ 701,912.50 
6/15/37 $ 7,520,000 $ - $ 138,781.25 $ - 
12/15/37 $ 7,520,000 $ 420,000 $ 138,781.25 $ 697,562.50 
6/15/38 $ 7,100,000 $ - $ 131,431.25 $ - 
12/15/38 $ 7,100,000 $ 435,000 $ 131,431.25 $ 697,862.50 
6/15/39 $ 6,665,000 $ - $ 123,818.75 $ - 
12/15/39 $ 6,665,000 $ 450,000 $ 123,818.75 $ 697,637.50 
6/15/40 $ 6,215,000 $ - $ 115,943.75 $ - 
12/15/40 $ 6,215,000 $ 470,000 $ 115,943.75 $ 701,887.50 
6/15/41 $ 5,745,000 $ - $ 107,718.75 $ - 
12/15/41 $ 5,745,000 $ 485,000 $ 107,718.75 $ 700,437.50 
6/15/42 $ 5,260,000 $ - $ 98,625.00 $ - 
12/15/42 $ 5,260,000 $ 505,000 $ 98,625.00 $ 702,250.00 
6/15/43 $ 4,755,000 $ - $ 89,156.25 $ - 
12/15/43 $ 4,755,000 $ 520,000 $ 89,156.25 $ 698,312.50 
6/15/44 $ 4,235,000 $ - $ 79,406.25 $ - 
12/15/44 $ 4,235,000 $ 540,000 $ 79,406.25 $ 698,812.50 
6/15/45 $ 3,695,000 $ - $ 69,281.25 $ - 
12/15/45 $ 3,695,000 $ 560,000 $ 69,281.25 $ 698,562.50 
6/15/46 $ 3,135,000 $ - $ 58,781.25 $ - 
12/15/46 $ 3,135,000 $ 580,000 $ 58,781.25 $ 697,562.50 
6/15/47 $ 2,555,000 $ - $ 47,906.25 $ - 
12/15/47 $ 2,555,000 $ 605,000 $ 47,906.25 $ 700,812.50 
6/15/48 $ 1,950,000 $ - $ 36,562.50 $ - 
12/15/48 $ 1,950,000 $ 625,000 $ 36,562.50 $ 698,125.00 
6/15/49 $ 1,325,000 $ - $ 24,843.75 $ - 
12/15/49 $ 1,325,000 $ 650,000 $ 24,843.75 $ 699,687.50 
6/15/50 $ 675,000 $ - $ 12,656.25 $ - 
12/15/50 $ 675,000 $ 675,000 $ 12,656.25 $ 700,312.50 
Totals $ 12,195,000 $ 7,187,994 $ 19,382,993.75 
(Term Bonds Combined) 
Amortization Schedule 
Stoneybrook South at ChampionsGate 
Series 2020, Special Assessment Bonds (Fox South Assessment Area) 
17

Proposed Actual Projected Total Adopted 
Budget Thru Next 3 Thru Budget 
FY2023 6/30/23 Months 9/30/22 FY2024 
Revenues 
Special Assessments $0 $0 $118,784 $118,784 $302,250 
Interest Income $0 $1,410 $1,200 $2,610 $2,500 
Bond Proceeds $205,238 $205,238 $0 $205,238 $0 
Carry Forward Surplus $0 $0 $0 $0 $119,157 * 
Total Revenues $205,238 $206,648 $119,984 $326,633 $423,907 
Expenses 
Interest - 12/15 $0 $0 $0 $0 $118,784 
Principal - 6/15 $0 $0 $0 $0 $65,000 
Interest - 6/15 $54,113 $54,113 $0 $54,113 $118,784 
Transfer Out $0 $1,038 $1,200 $2,238 $0 
Total Expenditures $54,113 $55,151 $1,200 $56,351 $302,569 
Excess Revenues/(Expenditures) $151,125 $151,497 $118,784 $270,282 $121,338 
*Less Reserve amount Interest - 12/15/2024 $117,322 
Total $117,322 
Net Assessment $302,250 
Collection Cost (6%) $19,293 
Gross Assessment $321,543 
Property Type Units Gross Per Unit Gross Total 
Townhome 246 $702 $172,700 
Single Family 40' 81 $1,300 $105,317 
Single Family 50' 31 $1,404 $43,526 
Total 358 $321,543 
Stoneybrook South at ChampionsGate 
Community Development District 
Fiscal Year 2024 
Debt Service Fund 
Series 2023 
18

Date Balance Principal Interest Annual 
12/15/23 $ 4,450,000 $ - $ 118,784.38 $ 118,784.38 
6/15/24 $ 4,450,000 $ 65,000 $ 118,784.38 $ - 
12/15/24 $ 4,385,000 $ - $ 117,321.88 $ 117,321.88 
6/15/25 $ 4,385,000 $ 65,000 $ 117,321.88 $ - 
12/15/25 $ 4,320,000 $ - $ 115,859.38 $ 298,181.25 
6/15/26 $ 4,320,000 $ 70,000 $ 115,859.38 $ - 
12/15/26 $ 4,250,000 $ - $ 114,284.38 $ 300,143.75 
6/15/27 $ 4,250,000 $ 75,000 $ 114,284.38 $ - 
12/15/27 $ 4,175,000 $ - $ 112,596.88 $ 301,881.25 
6/15/28 $ 4,175,000 $ 75,000 $ 112,596.88 $ - 
12/15/28 $ 4,100,000 $ - $ 110,909.38 $ 298,506.25 
6/15/29 $ 4,100,000 $ 80,000 $ 110,909.38 $ - 
12/15/29 $ 4,020,000 $ - $ 109,109.38 $ 300,018.75 
6/15/30 $ 4,020,000 $ 85,000 $ 109,109.38 $ - 
12/15/30 $ 3,935,000 $ - $ 107,196.88 $ 301,306.25 
6/15/31 $ 3,935,000 $ 90,000 $ 107,196.88 $ - 
12/15/31 $ 3,845,000 $ - $ 104,778.13 $ 301,975.00 
6/15/32 $ 3,845,000 $ 95,000 $ 104,778.13 $ - 
12/15/32 $ 3,750,000 $ - $ 102,225.00 $ 302,003.13 
6/15/33 $ 3,750,000 $ 100,000 $ 102,225.00 $ - 
12/15/33 $ 3,650,000 $ - $ 99,537.50 $ 301,762.50 
6/15/34 $ 3,650,000 $ 105,000 $ 99,537.50 $ - 
12/15/34 $ 3,545,000 $ - $ 96,715.63 $ 301,253.13 
6/15/35 $ 3,545,000 $ 110,000 $ 96,715.63 $ - 
12/15/35 $ 3,435,000 $ - $ 93,759.38 $ 300,475.00 
6/15/36 $ 3,435,000 $ 115,000 $ 93,759.38 $ - 
12/15/36 $ 3,320,000 $ - $ 90,668.75 $ 299,428.13 
6/15/37 $ 3,320,000 $ 120,000 $ 90,668.75 $ - 
12/15/37 $ 3,200,000 $ - $ 87,443.75 $ 298,112.50 
6/15/38 $ 3,200,000 $ 130,000 $ 87,443.75 $ - 
12/15/38 $ 3,070,000 $ - $ 83,950.00 $ 301,393.75 
6/15/39 $ 3,070,000 $ 135,000 $ 83,950.00 $ - 
12/15/39 $ 2,935,000 $ - $ 80,321.88 $ 299,271.88 
6/15/40 $ 2,935,000 $ 145,000 $ 80,321.88 $ - 
12/15/40 $ 2,790,000 $ - $ 76,425.00 $ 301,746.88 
6/15/41 $ 2,790,000 $ 150,000 $ 76,425.00 $ - 
12/15/41 $ 2,640,000 $ - $ 72,393.75 $ 298,818.75 
6/15/42 $ 2,640,000 $ 160,000 $ 72,393.75 $ - 
12/15/42 $ 2,480,000 $ - $ 68,093.75 $ 300,487.50 
6/15/43 $ 2,480,000 $ 170,000 $ 68,093.75 $ - 
12/15/43 $ 2,310,000 $ - $ 63,525.00 $ 301,618.75 
6/15/44 $ 2,310,000 $ 180,000 $ 63,525.00 $ - 
12/15/44 $ 2,130,000 $ - $ 58,575.00 $ 302,100.00 
6/15/45 $ 2,130,000 $ 190,000 $ 58,575.00 $ - 
12/15/45 $ 1,940,000 $ - $ 53,350.00 $ 301,925.00 
6/15/46 $ 1,940,000 $ 200,000 $ 53,350.00 $ - 
12/15/46 $ 1,740,000 $ - $ 47,850.00 $ 301,200.00 
6/15/47 $ 1,740,000 $ 210,000 $ 47,850.00 $ - 
12/15/47 $ 1,530,000 $ - $ 42,075.00 $ 299,925.00 
6/15/48 $ 1,530,000 $ 220,000 $ 42,075.00 $ - 
12/15/48 $ 1,310,000 $ - $ 36,025.00 $ 298,100.00 
6/15/49 $ 1,310,000 $ 235,000 $ 36,025.00 $ - 
12/15/49 $ 1,075,000 $ - $ 29,562.50 $ 300,587.50 
6/15/50 $ 1,075,000 $ 250,000 $ 29,562.50 $ - 
12/15/50 $ 825,000 $ - $ 22,687.50 $ 302,250.00 
6/15/51 $ 825,000 $ 260,000 $ 22,687.50 $ - 
12/15/51 $ 565,000 $ - $ 15,537.50 $ 298,225.00 
6/15/52 $ 565,000 $ 275,000 $ 15,537.50 $ - 
12/15/52 $ 290,000 $ - $ 7,975.00 $ 298,512.50 
6/15/53 $ 290,000 $ 290,000 $ 7,975.00 $ - 
12/15/53 $ - $ - $ - $ 297,975.00 
Totals $ 4,450,000 $ 4,679,075 $ 9,129,075.00 
(Term Bonds Combined) 
Amortization Schedule 
Stoneybrook South at ChampionsGate 
Series 2023, Special Assessment Bonds (Series 2023 Assessment Area) 
19