Page 132 - Mansfield 2019 Operating Budget

CITY OF MANSFIELD, TEXAS
MANSFIELD PARK FACILITIES DEVELOPMENT FUND
SCHEDULE OF DEBT PAYMENTS

Fiscal Year Principal Interest Total
2018-2019 1,670,000 1,484,395 3,154,395
2019-2020 1,815,000 1,344,861 3,159,861
2020-2021 1,855,000 1,298,358 3,153,358
2021-2022 1,910,000 1,247,861 3,157,861
2022-2023 1,965,000 1,192,847 3,157,847
2024-2028 8,605,000 5,031,736 13,636,736
2029-2033 6,955,000 3,614,109 10,569,109
2034-2038 7,850,000 2,024,955 9,874,955
2039-2043 4,305,000 401,879 4,706,879
Total $ 36,930,000 $ 17,641,001 $ 54,571,001

$4,000,000

$3,500,000
$3,000,000

$2,500,000

$2,000,000
$1,500,000

$1,000,000

$500,000

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

130