Page 108 - Manfield FY21 Budget
P. 108
CITY OF MANSFIELD, TEXAS
MANSFIELD ECONOMIC DEVELOPMENT CORPORATION
REVENUE DEBT SERVICE FUND
BUDGET SUMMARY
2020/2021
ACTUAL BUDGET BUDGET
2018/2019 2019/2020 2020/2021
Beginning Net Assets $ - $ - $ -
Additions:
Sales Tax Revenue 2,660,049 2,651,125 2,663,484
Total 2,660,049 2,651,125 2,663,484
Assets Available 2,660,049 2,651,125 2,663,484
Deductions:
Bond Principal 1,605,000 1,740,000 1,795,000
Interest 1,052,375 911,125 868,484
Bond Issuance Cost 2,674 - -
Total 2,660,049 2,651,125 2,663,484
Ending Net Assets $ - $ - $ -
*Budget is Adopted and Final Budget.
107
