Page 291 - Hurst Budget FY21

CITY OF HURST
2020-2021 APPROVED BUDGET
SCHEDULE OF REQUIREMENTS
GENERAL OBLIGATION BOND INTEREST AND SINKING FUND
OCTOBER 1, 2020 TO MATURITY

YEAR TOTAL GENERAL OBLIGATION YEAR
ENDING BOND REQUIREMENTS ENDING BONDS
9-30 PRINCIPAL AND INTEREST 9-30 CONTINUED

2021 3,944,435 2032 1,715,225
2022 3,705,834 2033 1,711,819
2023 3,570,651 2034 1,710,775
2024 3,355,163 2035 1,718,456
2025 3,171,551 2036 1,519,494
2026 3,029,340 2037 1,527,006
2027 2,550,003 2038 1,525,925
2028 2,022,738 2039 1,527,525
2029 1,855,082 2040 907,025
2030 1,717,100 2041 907,950
2031 1,711,625 2042 907,200

TOTAL $ 46,311,921

G.O. BOND REQUIREMENTS THROUGH

MATURITY
Thousands of Dollars

3,800

3,300

2,800

2,300

1,800

1,300

800

300
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031-
2042
Avg
Interest Principal

279