Page 109 - City of Mansfield FY22 Operarting Budget
P. 109
CITY OF MANSFIELD, TEXAS
MANSFIELD ECONOMIC DEVELOPMENT CORPORATION
REVENUE DEBT SERVICE FUND
BUDGET SUMMARY
2021/2022
ACTUAL BUDGET BUDGET
2019/2020 2020/2021 2021/2022
Beginning Net Assets $ - $ - $ -
Additions:
Sales Tax Revenue 2,653,799 2,663,484 2,660,857
Total 2,653,799 2,663,484 2,660,857
Assets Available 2,653,799 2,663,484 2,660,857
Deductions:
Bond Principal 1,740,000 1,795,000 1,850,000
Interest 911,126 868,484 810,857
Bond Issuance Cost 2,673 - -
Total 2,653,799 2,663,484 2,660,857
Ending Net Assets $ - $ - $ -
*Budget is Adopted and Final Budget.
108
