Myrtle Creek Improvement District FY 2021 Adopted Debt Service Budget
Series 2016A Special Assessment Bonds

	FY 2021
Adopted
Budget	
REVENUES:		
Special Assessments Series 2016A	$	1,600,500.00	
TOTAL REVENUES	$	1,600,500.00	

EXPENDITURES:		
Series 2016A - Interest 11/01/2020	288,500.00	
Series 2016A - Principal 05/01/2021	750,000.00	
Series 2016A - Interest 05/01/2021	288,500.00	
TOTAL EXPENDITURES	$	1,327,000.00	

EXCESS REVENUES	

$	273,500.00	

Series 2016A - Interest 11/01/2021	

$	273,500.00	

Page 1 of 1