Page 332 - HurstFY23AnnualBudget
P. 332
APPROVED BUDGET FISCAL YEAR 2022-2023
CITY OF HURST
2022 - 2023 PROPOSED BUDGET
SCHEDULE OF REQUIREMENTS
HOTEL/MOTEL FUND
TAX BOND INTEREST & SINKING FUND
OCTOBER 1, 2022 TO MATURITY
YEAR ENDING TOTAL PRINCIPAL & YEAR ENDING PRINCIPAL & INTEREST
9/30 INTEREST 9/30 CONTINUED
2023 360,600 2031 361,200
2024 362,800 2032 355,600
2025 359,600 2033 359,800
2026 361,200 2034 358,400
2027 359,600 2035 356,600
2028 360,600 2036 354,400
2029 361,200 2037 356,800
2030 361,400 2038 353,600
TOTAL $ 5,743,400
Hotel/Motel Fund Revenue
Bond Interest & Sinking Fund
400000
350000
300000
250000
200000
150000
100000
50000
0
2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
Principal Interest
332