Page 157 - BurlesonFY24AdoptedBudget
P. 157
CITY OF BURLESON
HIDDEN CREEK GOLF COURSE
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2023
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
# 2024 348,572 21,960 370,532 8,328,550
# 2025 374,714 7,494 382,208 8,385,060
# 2026 - - - 7,445,704
# 2027 - - - 6,995,155
# 2028 - - - 6,415,582
# 2029 - - - 5,184,527
# 2030 - - - 5,182,998
# 2031 - - - 4,577,758
# 2032 - - - 4,589,461
# 2033 - - - 4,537,692
# 2034 - - - 4,550,479
# TOTAL $ 723,286 $ 29,454 $ 752,740 2,419,612
157
157
