Page 154 - BurlesonFY24AdoptedBudget
P. 154
CITY OF BURLESON
TAX SUPPORTED
GENERAL LONG TERM DEBT
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2023
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
# 2024 5,538,671 2,431,380 7,970,050 8,328,550
# 2025 5,874,962 2,155,698 8,030,660 8,385,060
# 2026 5,181,774 1,908,931 7,090,704 7,445,704
# 2027 4,968,071 1,671,884 6,639,955 6,995,155
# 2028 4,608,097 1,452,485 6,060,582 6,415,582
# 2029 3,552,976 1,277,151 4,830,127 5,184,527
# 2030 3,699,158 1,126,965 4,826,123 5,182,998
# 2031 3,238,924 981,584 4,220,508 4,577,758
# 2032 3,386,262 846,324 4,232,586 4,589,461
# 2033 3,472,349 709,593 4,181,942 4,537,692
# 2034 3,621,998 569,731 4,191,729 4,550,479
# 2035 2,931,648 447,455 3,379,103 3,379,103
# 2036 2,587,454 349,913 2,937,367 2,937,367
# 2037 2,153,260 266,352 2,419,612 2,419,612
# 2038 1,880,221 197,801 2,078,022 2,078,022
# 2039 1,378,339 142,680 1,521,019 1,521,019
# 2040 892,612 103,511 996,123 996,123
2041 733,041 72,848 805,889
2042 763,470 42,918 806,388
2043 691,211 13,824 705,035
TOTAL $ 61,154,496 $ 16,769,026 $ 77,923,522
Note: 2023 bond estimates are included
154
154
