Greeneway Improvement District
FY 2025 Debt Service Proposed Budget Series 2023 Special Assessment Bonds

			FY 2025	
			Proposed	
			Budget	
REVENUES:				
Special Assessments Series 2023		$	2,858,466.00	
TOTAL REVENUES		$	2,858,466.00	

EXPENDITURES:				
Series 2023 - Interest 11/01/2024		$	589,981.50	
Series 2023 - Principal 05/01/2025			1,110,000.00	
Series 2023 - Interest 05/01/2025			589,981.50	
TOTAL EXPENDITURES		$	2,289,963.00	

EXCESS REVENUES		

$	

568,503.00	

Series 2023 - Interest 11/01/2025		

$	

568,503.00	

Page 1 of 1