Page 356 - Hurst FY20 Approved Budget

CITY OF HURST
2019-2020 APPROVED BUDGET
SCHEDULE OF REQUIREMENTS
HURST COMMUNITY DEVELOPMENT CORPORATION
SALES TAX REVENUE BOND INTEREST AND SINKING FUND
OCTOBER 1, 2019 TO MATURITY

YEAR TOTAL REVENUE YEAR
ENDING BOND REQUIREMENTS ENDING BONDS
9-30 PRINCIPAL AND INTEREST 9-30 CONTINUED
2020 1,224,933 2029 1,226,933
2021 1,227,783 2030 1,223,208
2022 1,223,483 2031 1,232,545
2023 1,222,983 2032 1,225,193
2024 1,221,583 2033 1,231,723
2025 1,224,283 2034 1,226,563
2026 1,225,933 2035 713,600
2027 1,223,683 2036 713,200
2028 1,223,333 2037 356,800
2038 353,600

TOTAL $ 20,521,355

HALF-CENT SALES TAX
REVENUE BOND INTEREST AND SINKING FUND
Thousands of Dollars
HALF-CENT SALES TAX

REVENUE BOND INTEREST AND SINKING FUND
1,400

1,200 Thousands of Dollars
1,400 1,400
1,000
1,000 1,000
800

600 600
600

200 400 200

2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030-38
200
Avg.
0 Interest Principal
2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030-38
**Please note the above table and graph represent existing debt only. Future planned issuances are not included. Avg.
Interest Principal
**Please note the above table and graph represent existing debt only. Future planned issuances are not included.

340