Page 158 - BurlesonFY24AdoptedBudget
P. 158
CITY OF BURLESON
TIF
GENERAL LONG TERM DEBT
PRINCIPAL AND INTEREST REQUIREMENTS
As of September 30, 2023
TOTAL
YEAR PRINCIPAL INTEREST REQUIREMENT
# 2024 348,599 304,414 653,013 8,328,550
# 2025 365,703 287,648 653,351 8,385,060
# 2026 381,351 272,207 653,558 7,445,704
# 2027 396,998 256,640 653,638 6,995,155
# 2028 412,700 239,871 652,571 6,415,582
# 2029 428,401 223,324 651,725 5,184,527
# 2030 454,157 207,398 661,555 5,182,998
# 2031 464,966 190,765 655,731 4,577,758
# 2032 480,776 173,626 654,402 4,589,461
# 2033 501,585 155,572 657,157 4,537,692
# 2034 512,503 136,466 648,969 4,550,479
# 2035 538,420 116,416 654,836 3,379,103
# 2036 559,391 95,238 654,629 2,937,367
# 2037 580,363 73,005 653,368 2,419,612
2038 606,388 50,517 656,905
2039 222,467 34,915 257,382
2040 233,600 25,793 259,393
2041 244,788 16,226 261,014
2042 250,975 6,310 257,285
2043 32,270 645 32,915
TOTAL $ 8,016,401 $ 2,866,995 $ 10,883,396
158
158
