Page 433 - Hurst FY19 Approved Budget
P. 433
APPROVED BUDGET
SCHEDULE OF REQUIREMENTS
GENERAL OBLIGATION BOND INTEREST AND SINKING FUND
OCTOBER 1, 2018 TO MATURITY
TOTAL GENERAL OBLIGATION
YEAR ENDING BOND REQUIREMENTS YEAR ENDING
9-30 PRINCIPAL AND INTEREST 9-30 BONDS CONTINUED
2019 3,226,086 2031 1,099,025
2020 3,244,236 2032 1,100,125
2021 3,244,078 2033 1,099,619
2022 3,003,921 2034 1,096,725
2023 2,869,355 2035 1,102,956
2024 2,660,084 2036 907,944
2025 2,468,139 2037 909,656
2026 2,326,932 2038 910,525
2027 1,849,199 2039 909,525
2028 1,409,088 2040 907,025
2029 1,238,132 2041 907,950
2030 1,097,125 2042 907,200
TOTAL $40,494,649
G.O. BOND REQUIREMENTS THROUGH MATURITY
Thousands of Dollars
3,800 3,800
2,800 2,800
1,800 1,800
800 800
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029-42
Avg.
Interest Principal
416
