Page 131 - Mansfieldr FY20 Approved Budget
P. 131

CITY OF MANSFIELD, TEXAS
                                MANSFIELD ECONOMIC DEVELOPMENT FUND
                                         SCHEDULE OF DEBT PAYMENTS


                              Fiscal Year        Principal       Interest          Total
                              2019-2020               1,740,000             911,126             2,651,126
                              2020-2021               1,795,000             868,484             2,663,484
                              2021-2022               1,850,000             810,857             2,660,857
                              2022-2023               1,905,000             748,848             2,653,848
                              2023-2024               1,980,000             680,028             2,660,028
                              2025-2029               5,775,000          2,611,617             8,386,617
                              2030-2034               6,550,000          1,391,980             7,941,980
                              2035-2038               3,575,000             271,652             3,846,652
                                Total         $    25,170,000 $       8,294,591 $        33,464,591













                     $3,000,000




                     $2,000,000




                     $1,000,000





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











                                                                                                         131
   126   127   128   129   130   131   132   133   134   135   136