Greeneway Improvement District
FY 2021 Debt Service Proposed Budget Series 2013 Special Assessment Bonds

	FY 2021
Proposed Budget	
REVENUES:			
Special Assessments Series 2013		$	4,676,990.63	
TOTAL REVENUES		$	4,676,990.63	

EXPENDITURES:			
Series 2013 - Interest 11/01/2020		$	1,203,350.00	
Series 2013 - Principal 05/01/2021		1,095,000.00	
Series 2013 - Interest 05/01/2021		1,203,350.00	
TOTAL EXPENDITURES		$	3,501,700.00	

EXCESS REVENUES		

$	1,175,290.63	

Series 2013 - Interest 11/01/2020		

$	1,175,290.63	

Page 1 of 1