Page 129 - Microsoft Word - Budget FY 19
P. 129
CITY OF FOREST HILL
City of Forest Hill
Annual Debt Service Requirements by Issue
For the Fiscal Year Beginning October 1, 2018
Fiscal Year 2007 CO* 2009 CO* 2011 GO REF** 2014 GO REF*** Annual Total
2019 191,615 119,481 343,325 169,253 823,674
2020 190,922 120,981 339,100 170,630 821,633
2021 190,023 117,381 339,651 166,946 814,001
2022 188,916 118,681 339,900 163,262 810,759
2023 192,499 119,781 167,475 154,640 634,395
2024 190,772 115,781 ‐ 160,956 467,509
2025 193,734 111,594 ‐ 167,026 472,354
2026 191,385 112,109 ‐ ‐ 303,494
2027 188,829 112,406 ‐ ‐ 301,235
TOTAL $ 1,718,695 $ 1,048,195 $ 1,529,451 1,152,713 $ 5,449,054
* Funded from the I&S Ad Valorem Tax Levy (100%)
** Funded from the Utility Fund (42.67%) and the I&S Ad Valorem Tax Levy (57.33%)
*** Funded from the Community Development Corporation Sales Taxes (100%)
120
