Page 111 - CityofMansfieldFY23Budget
P. 111
CITY OF MANSFIELD, TEXAS
MANSFIELD ECONOMIC DEVELOPMENT CORPORATION
REVENUE DEBT SERVICE FUND
BUDGET SUMMARY
2022/2023
ACTUAL BUDGET BUDGET
2020/2021 2021/2022 2022/2023
Beginning Net Assets $ - $ - $ -
Additions:
Sales Tax Revenue 2,666,158 2,660,857 2,653,848
Total 2,666,158 2,660,857 2,653,848
Assets Available 2,666,158 2,660,857 2,653,848
Deductions:
Bond Principal 1,795,000 1,850,000 1,905,000
Interest 868,484 810,857 748,848
Bond Issuance Cost 2,674 - -
Total 2,666,158 2,660,857 2,653,848
Ending Net Assets $ - $ - $ -
*Budget is Adopted and Final Budget.
109
