Page 130 - Mansfieldr FY20 Approved Budget

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

Fiscal Year Principal Interest Total
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
2023-2024 2,030,000 1,134,077 3,164,077
2025-2029 7,860,000 4,725,388 12,585,388
2030-2034 7,245,000 3,329,494 10,574,494
2035-2039 7,785,000 1,675,867 9,460,867
2040-2043 2,795,000 207,855 3,002,855
Total $ 35,260,000 $ 16,156,608 $ 51,416,608

$4,000,000

$3,000,000

$2,000,000

$1,000,000

$0
FY19/20 FY20/21 FY21/22 FY22/23 FY23/24

130