Page 113 - Mansfieldr FY20 Approved Budget
P. 113
CITY OF MANSFIELD, TEXAS
MANSFIELD ECONOMIC DEVELOPMENT CORPORATION
REVENUE DEBT SERVICE FUND
BUDGET SUMMARY
2019/2020
ACTUAL BUDGET BUDGET
2017/2018 2018/2019 2019/2020
Beginning Net Assets $ - $ - $ -
Additions:
Sales Tax Revenue 2,390,343 2,657,375 2,651,125
Total 2,390,343 2,657,375 2,651,125
Assets Available 2,390,343 2,657,375 2,651,125
Deductions:
Bond Principal 1,555,000 1,605,000 1,740,000
Interest 643,573 1,052,375 911,125
Paying Agent Fee 450 - -
Bond Issuance Cost 191,320 - -
Total 2,390,343 2,657,375 2,651,125
Ending Net Assets $ - $ - $ -
*Budget is Adopted and Final Budget.
113
