Page 114 - Mansfield 2019 Operating Budget
P. 114
CITY OF MANSFIELD, TEXAS
MANSFIELD ECONOMIC DEVELOPMENT CORPORATION
REVENUE DEBT SERVICE FUND
BUDGET SUMMARY
2018/2019
ACTUAL BUDGET BUDGET
2016/2017 2017/2018 2018/2019
Beginning Net Assets $ - $ - $ -
Additions:
Sales Tax Revenue 2,390,343 2,201,040 2,657,375
Total 2,390,343 2,201,040 2,657,375
Assets Available 2,390,343 2,201,040 2,657,375
Deductions:
Bond Principal 1,555,000 1,455,000 1,605,000
Interest 643,573 746,040 1,052,375
Paying Agent Fee 450 - -
Bond Issuance Cost 191,320 - -
Total 2,390,343 2,201,040 2,657,375
Ending Net Assets $ - $ - $ -
*Budget is Adopted and Final Budget.
112
