Olympus Community Development District	
FY 2026 Adopted Debt Service Budget	
	
FY 2026	
FY 2026	
FY 2026	
FY 2026	
	Adopted	Adopted	Adopted	Adopted	
	DS Budget	DS Budget	DS Budget	DS Budget	
	S2024 A BAN	S2024 B BAN	S2024 C BAN	S2024 Bond	
REVENUES:					
Amount needed	$1,091,088.75	$	155,574.00	$	450,000.00	$	507,148.00	
TOTAL REVENUES	 $1,091,088.75		$	155,574.00	$	450,000.00		$	507,148.00 	

EXPENDITURES:					
Interest 11/1/2025	$	363,696.25	$	51,858.00	$	150,000.00	$	150,716.00	
Interest 5/1/2026	363,696.25	51,858.00	150,000.00	150,716.00	
Principal 5/1/2026	-	-	-	55,000.00	
TOTAL EXPENDITURES	 $  727,392.50	$	103,716.00	$	300,000.00		$	356,432.00 	

EXCESS REVENUES - (Interest 11/1/2026)	

$	363,696.25	$	51,858.00	$	150,000.00	

$	150,716.00	

Page 1 of 1