Page 143 - CityofBurlesonFY25AdoptedBudget
P. 143
TOTAL 4A SUPPORTED PORTION
General Obligation Debt Service
FYE Principal Interest Total P&I
2024 2,004,038 1,214,036 3,218,074
2025 2,433,514 1,662,619 4,096,133
2026 1,848,062 1,601,349 3,449,411
2027 1,933,515 1,512,904 3,446,419
2028 2,025,552 1,420,290 3,445,841
2029 1,725,461 1,332,556 3,058,017
2030 1,812,457 1,250,056 3,062,514
2031 1,892,996 1,163,093 3,056,089
2032 1,988,222 1,071,955 3,060,177
2033 2,031,989 977,572 3,009,562
2034 1,831,821 883,996 2,715,817
2035 1,585,000 798,575 2,383,575
2036 1,665,000 717,325 2,382,325
2037 1,750,000 631,950 2,381,950
2038 1,840,000 542,200 2,382,200
2039 1,930,000 447,950 2,377,950
2040 2,030,000 348,950 2,378,950
2041 2,125,000 255,700 2,380,700
2042 2,210,000 169,000 2,379,000
2043 2,305,000 78,700 2,383,700
2044 815,000 16,300 831,300
2045
2046
2047
2048
2049
39,782,627 18,097,077 57,879,704
133
