Page 142 - Burleson FY22 City Budget
P. 142
CITY OF BURLESON
WATER AND SEWER
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2021
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
2022 4,475,000 1,822,422 6,297,422
2023 4,625,000 1,682,757 6,307,757
2024 4,790,000 1,526,491 6,316,491
2025 4,505,000 1,362,105 5,867,105
2026 4,155,000 1,200,612 5,355,612
2027 3,760,000 1,053,486 4,813,486
2028 3,145,000 924,965 4,069,965
2029 2,930,000 817,640 3,747,640
2030 3,040,000 716,292 3,756,292
2031 3,155,000 608,022 3,763,022
2032 2,815,000 498,294 3,313,294
2033 2,610,000 394,756 3,004,756
2034 2,560,000 296,403 2,856,403
2035 2,235,000 209,653 2,444,653
2036 1,955,000 137,988 2,092,988
2037 1,595,000 79,256 1,674,256
2038 1,140,000 37,625 1,177,625
2039 590,000 13,050 603,050
2040 280,000 2,800 282,800
TOTAL $ 54,360,000 $ 13,384,613 $ 67,744,613
130
