Page 104 - Manfield FY21 Budget

CITY OF MANSFIELD, TEXAS
DRAINAGE AND ENVIRONMENTAL SERVICES DEBT SERVICE FUND
BUDGET SUMMARY
2020/2021

ACTUAL BUDGET BUDGET
2018/2019 2019/2020 2020/2021

Beginning Net Assets $ - $ - $ -

Additions:
Drainage Fee - 527,070 519,750
Bond Proceeds - - -
Interest - - -

Total - 527,070 519,750

Assets Available - 527,070 519,750

Deductions:
Bond Principal - 430,000 440,000
Bond Interest - 97,070 79,750
Agent Fee - - -

Total - 527,070 519,750

Ending Net Assets $ - $ - $ -

*Budget is Adopted and Final Budget.

103