Page 142 - CityofBurlesonFY25AdoptedBudget
P. 142
TOTAL TAX SUPPORTED
General Obligation Debt Service
FYE Principal Interest Total P&I
2024 5,547,391 2,437,242 7,984,633
2025 10,150,064 2,696,152 12,846,217
2026 5,411,938 2,444,063 7,856,001
2027 5,221,485 2,183,367 7,404,852
2028 4,889,448 1,937,835 6,827,284
2029 3,859,539 1,734,600 5,594,139
2030 4,032,543 1,559,506 5,592,049
2031 3,592,004 1,392,976 4,984,980
2032 3,756,778 1,235,408 4,992,186
2033 3,873,011 1,074,755 4,947,766
2034 4,048,179 909,432 4,957,611
2035 3,470,000 758,125 4,228,125
2036 3,155,000 629,366 3,784,366
2037 2,750,000 514,519 3,264,519
2038 2,515,000 412,913 2,927,913
2039 2,045,000 322,888 2,367,888
2040 1,595,000 249,263 1,844,263
2041 1,465,000 186,606 1,651,606
2042 1,525,000 125,213 1,650,213
2043 1,490,000 63,250 1,553,250
2044 815,000 16,300 831,300
2045
2046
2047
2048
2049
75,207,379 22,883,777 98,091,157
132
