Page 144 - CityofBurlesonFY25AdoptedBudget

EXISTING 4B SUPPORTED PORTION
General Obligation Debt Service
FYE Principal Interest Total P&I
2024 1,225,000 572,632 1,797,632
2025 1,795,000 1,230,483 3,025,483
2026 1,855,000 1,179,600 3,034,600
2027 1,775,000 1,091,250 2,866,250
2028 1,870,000 1,002,725 2,872,725
2029 1,100,000 931,275 2,031,275
2030 1,155,000 877,800 2,032,800
2031 1,220,000 821,425 2,041,425
2032 1,265,000 762,400 2,027,400
2033 1,335,000 700,650 2,035,650
2034 1,400,000 635,675 2,035,675
2035 1,465,000 568,400 2,033,400
2036 1,315,000 502,375 1,817,375
2037 1,225,000 440,100 1,665,100
2038 1,280,000 379,400 1,659,400
2039 1,350,000 316,800 1,666,800
2040 1,415,000 250,925 1,665,925
2041 1,445,000 188,300 1,633,300
2042 1,505,000 129,300 1,634,300
2043 1,280,000 73,600 1,353,600
2044 1,200,000 24,000 1,224,000
2045
2046
2047
2048
2049
29,475,000 12,679,115 42,154,115

134