Page 456 - Hurst FY19 Approved Budget
P. 456
APPROVED BUDGET
SCHEDULE OF REQUIREMENTS
HURST COMMUNITY DEVELOPMENT CORPORATION
SALES TAX REVENUE 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 1,328,803 2029 1,226,932
2020 1,224,933 2030 1,223,207
2021 1,227,783 2031 1,232,545
2022 1,223,483 2032 1,225,192
2023 1,222,983 2033 1,231,722
2024 1,221,583 2034 1,226,562
2025 1,224,283 2035 713,600
2026 1,225,933 2036 713,200
2027 1,223,682 2037 356,800
2028 1,223,332 2038 353,600
TOTAL $21,850,158
HALF-CENT SALES TAX
REVENUE BOND INTEREST AND SINKING FUND
Thousands of Dollars
1,400 1,400
1,000 1,000
600 600
200 200
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029-38
Avg.
Interest Principal
**Please note the above table and graph represent existing debt only. Future planned issuances are not included.
439
