Boggy Creek Improvement District FY 2017-2018 Debt Service Budget
Series 2013 Special Assessment Bonds

FY 2017-2018	
Adopted	
Budget	

REVENUES:

Special Assessments Series 2013	$	5,291,228.14

TOTAL REVENUES	$	5,291,228.14

EXPENDITURES:

Series 2013 - Interest 11/01/2017	
Series 2013 - Principal 05/01/2018	
Series 2013 - Interest 05/01/2018	

$1,338,265.63	
$1,310,000.00	
$1,338,265.63	

TOTAL EXPENDITURES	$	3,986,531.26

EXCESS REVENUES	$	1,304,696.88

Series 2013 - Interest 11/01/2018	$	1,304,696.88