Page 139 - Burleson FY22 City Budget
P. 139
CITY OF BURLESON
TIF #2
GENERAL LONG TERM DEBT
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2021
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
2022 220,000 173,550 393,550
2023 230,000 164,550 394,550
2024 240,000 155,150 395,150
2025 250,000 145,350 395,350
2026 260,000 135,150 395,150
2027 270,000 124,550 394,550
2028 280,000 113,550 393,550
2029 290,000 103,600 393,600
2030 305,000 94,675 399,675
2031 310,000 85,450 395,450
2032 320,000 76,000 396,000
2033 330,000 66,044 396,044
2034 335,000 55,444 390,444
2035 350,000 44,313 394,313
2036 365,000 32,466 397,466
2037 375,000 19,978 394,978
2038 390,000 6,825 396,825
TOTAL $ 5,120,000 $ 1,596,644 $ 6,716,644
127
