Page 313 - Hurst Budget FY21
P. 313
CITY OF HURST
2020-2021 APPROVED BUDGET
SCHEDULE OF REQUIREMENTS
HURST COMMUNITY DEVELOPMENT CORPORATION
SALES TAX REVENUE BOND INTEREST AND SINKING FUND
OCTOBER 1, 2020 TO MATURITY
YEAR TOTAL REVENUE YEAR
ENDING BOND REQUIREMENTS ENDING BONDS
9-30 PRINCIPAL AND INTEREST 9-30 CONTINUED
2021 1,227,783 2031 1,232,545
2022 1,223,483 2032 1,225,193
2023 1,222,983 2033 1,231,723
2024 1,221,583 2034 1,226,563
2025 1,224,283 2035 713,600
2026 1,225,933 2036 713,200
2027 1,223,683 2037 356,800
2028 1,223,333 2038 353,600
2029 1,226,933
2030 1,223,208
TOTAL $ 19,296,423
HALF-CENT SALES TAX
REVENUE BOND INTEREST AND SINKING FUND
Thousands of Dollars
1,400
1,200
1,000
800
600
400
200
0
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031-38
Avg.
Interest Principal
**Please note the above table and graph represent existing debt only. Future planned issuances are not included.
301
