Myrtle Creek Improvement District FY 2025 Proposed Debt Service Budget
Series 2016A Special Assessment Bonds

		FY 2025	
		Proposed	
		Budget	
REVENUES:			
Special Assessments Series 2016A	$	1,476,100.00	
TOTAL REVENUES	$	1,476,100.00	

EXPENDITURES:			
Series 2016A - Interest 11/01/2024	$	216,000.00	
Series 2016A - Principal 05/01/2025		845,000.00	
Series 2016A - Interest 05/01/2025		216,000.00	
TOTAL EXPENDITURES	$	1,277,000.00	

EXCESS REVENUES	

$	

199,100.00	

Series 2016A - Interest 11/01/2025	

$	

199,100.00	

Page 1 of 1