Page 138 - Burleson FY22 City Budget
P. 138
CITY OF BURLESON
TAX SUPPORTED
GENERAL LONG TERM DEBT
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2021
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
2022 4,469,991 2,367,806 6,837,797
2023 4,826,741 2,175,493 7,002,234
2024 5,202,391 1,960,796 7,163,186
2025 5,493,603 1,732,147 7,225,750
2026 4,781,545 1,501,486 6,283,030
2027 4,553,971 1,280,976 5,834,947
2028 4,173,971 1,078,542 5,252,513
2029 3,103,824 920,873 4,024,697
2030 3,228,824 789,077 4,017,901
2031 2,751,251 662,856 3,414,107
2032 2,876,251 547,875 3,424,126
2033 2,945,000 432,541 3,377,541
2034 3,070,000 314,941 3,384,941
2035 2,355,000 215,963 2,570,963
2036 1,985,000 142,778 2,127,778
2037 1,530,000 84,531 1,614,531
2038 1,230,000 41,850 1,271,850
2039 700,000 13,300 713,300
2040 185,000 1,850 186,850
TOTAL $ 59,462,361 $ 16,265,679 $ 75,728,039
126
