Page 95 - Haltom City FY19 Annual Budget
P. 95
City of Haltom City
Total Debt Service – Principal and Interest
As of 10/1/2018
Fiscal Year Principal Interest Total
2019 $6,900,000 $1,565,062 $8,465,062
2020 5,010,000 1,400,172 6,410,172
2021 4,955,000 1,252,416 6,207,416
2022 4,670,000 1,097,337 5,767,337
2023 4,415,000 956,650 5,371,650
2024 4,280,000 821,480 5,101,480
2025 4,190,000 684,293 4,874,293
2026 3,540,000 546,471 4,086,471
2027 3,015,000 423,709 3,438,709
2028 2,735,000 327,071 3,062,071
2029 2,020,000 239,259 2,259,259
2030 1,925,000 170,496 2,095,496
2031 1,720,000 105,686 1,825,686
2032 1,780,000 43,124 1,823,124
2033 320,000 5,600 325,600
Total $51,475,000 $9,638,825 $61,113,824
Total Debt Services - FY2019 to FY2033
$9
$8
$7
$6
Millions $5
$4
$3
$2
$1
$-
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
Principal Interest
Page 84
