Myrtle Creek Improvement District FY 2022 Adopted Debt Service Budget
Series 2016A Special Assessment Bonds

		FY 2022
Adopted Budget	
REVENUES:			
Special Assessments Series 2016A	$	1,584,900.00	
TOTAL REVENUES	$	1,584,900.00	

EXPENDITURES:			
Series 2016A - Interest 11/01/2021		273,500.00	
Series 2016A - Principal 05/01/2022		780,000.00	
Series 2016A - Interest 05/01/2022		273,500.00	
TOTAL EXPENDITURES	$	1,327,000.00	

EXCESS REVENUES	

$	

257,900.00	

Series 2016A - Interest 11/01/2022	

$	

257,900.00	

Page 1 of 1