Page 120 - Hurst Adopted FY22 Budget

APPROVED FISCAL YEAR 2022 BUDGET

schedule of requirements Hcdc

Sales Tax Revenue Bond Interest and Sinking Fund

YEAR TOTAL REVENUE YEAR PRINCIPAL AND
ENDING BOND REQUIREMENTS ENDING INTEREST
9-30 PRINCIPAL AND INTEREST 9-30 CONTINUED

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
2029 1,226,933 2038 353,600
2030 1,223,208

TOTAL $ 18,068,641

HALF-CENT SALES TAX
REVENUE BOND INTEREST & SINKING FUND

1,300

1,100 307 273 238

396 369 338
424
503 478 452
900

94
995
700 830 855 885 920 950

720 745 770 800 738

500
2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032- 38
A VG.
Principal Interest

**Please note the above table and graph represent existing debt only.
**Future planned issuances are not included.

120