Myrtle Creek Improvement District FY 2024 Proposed Debt Service Budget
Series 2016A Special Assessment Bonds

		FY 2024	
		Proposed	
		Budget	
REVENUES:			
Special Assessments Series 2016A	$	1,490,400.00	
TOTAL REVENUES	$	1,490,400.00	

EXPENDITURES:			
Series 2016A - Interest 11/01/2023	$	232,200.00	
Series 2016A - Principal 05/01/2024		810,000.00	
Series 2016A - Interest 05/01/2024		232,200.00	
TOTAL EXPENDITURES	$	1,274,400.00	

EXCESS REVENUES	

$	

216,000.00	

Series 2016A - Interest 11/01/2024	

$	

216,000.00	

Page 1 of 1