Page 130 - Mansfield 2019 Operating Budget

CITY OF MANSFIELD, TEXAS
GENERAL FUND
SCHEDULE OF DEBT PAYMENTS

Fiscal Year Principal Interest Total
2018-2019 9,590,000 5,309,424 14,899,424
2019-2020 9,505,000 4,979,191 14,484,191
2020-2021 9,395,000 4,633,157 14,028,157
2021-2022 9,085,000 4,284,215 13,369,215
2022-2023 8,650,000 3,931,141 12,581,141
2024-2028 40,070,000 14,353,206 54,423,206
2029-2033 30,855,000 6,857,107 37,712,107
2034-2038 16,775,000 1,397,307 18,172,307
2039-2041 520,000 31,005 551,005
Total $ 134,445,000 $ 45,775,753 $ 180,220,753

$18,000,000

$15,000,000

$12,000,000

$9,000,000

$6,000,000

$3,000,000

$0
FY18/19 FY19/20 FY20/21 FY21/22 FY22/23

128