Page 146 - CityofBurlesonFY25AdoptedBudget
P. 146
EXISTING TIF SUPPORTED
General Obligation Debt Service
FYE Principal Interest Total P&I
2024 350,000 304,689 654,689
2025 380,000 311,104 691,104
2026 395,000 295,850 690,850
2027 410,000 279,450 689,450
2028 425,000 261,875 686,875
2029 440,000 244,550 684,550
2030 475,000 227,625 702,625
2031 485,000 209,775 694,775
2032 500,000 191,450 691,450
2033 520,000 172,244 692,244
2034 530,000 152,019 682,019
2035 565,000 130,638 695,638
2036 585,000 107,916 692,916
2037 605,000 84,178 689,178
2038 630,000 60,225 690,225
2039 250,000 43,075 293,075
2040 265,000 32,200 297,200
2041 275,000 21,100 296,100
2042 285,000 9,900 294,900
2043 70,000 2,800 72,800
2044 35,000 700 35,700
2045
2046
2047
2048
2049
8,475,000 3,143,362 11,618,362
136
