Page 262 - HurstFY23AnnualBudget
P. 262
APPROVED BUDGET FISCAL YEAR 2022-2023
CITY OF HURST
2022 - 2023 PROPOSED BUDGET
SCHEDULE OF REQUIREMENTS
SALES TAX REVENUE BOND INTEREST & SINKING FUND
OCTOBER 1, 2022 TO MATURITY
YEAR ENDING PRINCIPAL & YEAR ENDING PRINCIPAL & INTEREST
9/30 INTEREST 9/30 CONTINUED
2023 1,222,983 2031 1,232,545
2024 1,221,583 2032 1,225,193
2025 1,224,283 2033 1,231,723
2026 1,225,933 2034 1,226,563
2027 1,223,683 2035 713,600
2028 1,223,333 2036 713,200
2029 1,226,933 2037 356,800
2030 1,223,208 2038 353,600
TOTAL $ 16,845,158
Half-Cent Sales Tax Revenue
Bond Interest & Sinking Fund
1400000
1200000
1000000
800000
600000
400000
200000
0
2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Principal Interest
262
