Page 140 - Burleson FY22 City Budget
P. 140
BURLESON 4B COMMUNITY SERVICES DEVELOPMENT CORPORTATION
LONG TERM DEBT
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2021
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
2022 980,000 413,675 1,393,675
2023 1,015,000 375,800 1,390,800
2024 1,050,000 332,888 1,382,888
2025 1,100,000 287,475 1,387,475
2026 1,155,000 235,075 1,390,075
2027 1,045,000 181,100 1,226,100
2028 1,100,000 129,375 1,229,375
2029 300,000 97,175 397,175
2030 310,000 84,825 394,825
2031 325,000 71,950 396,950
2032 335,000 58,550 393,550
2033 355,000 44,550 399,550
2034 365,000 29,950 394,950
2035 380,000 15,675 395,675
2036 170,000 5,400 175,400
2037 25,000 1,750 26,750
2038 25,000 1,250 26,250
2039 25,000 750 25,750
2040 25,000 250 25,250
TOTAL $ 10,085,000 $ 2,367,463 $ 12,452,463
128
