Page 89 - Haltom City FY20 Approved Budget
P. 89
City of Haltom City Annual Budget, FY 2020
Debt Service Fund
Total Debt Service – Principal and Interest
As of 10/01/2019
Fiscal Year Principal Interest Total
2020 6,560,000 1,858,822 8,418,822
2021 6,930,000 1,457,141 8,387,141
2022 4,900,000 1,246,937 6,146,937
2023 4,655,000 1,094,500 5,749,500
2024 4,530,000 947,080 5,477,080
2025 4,455,000 797,018 5,252,018
2026 3,820,000 645,571 4,465,571
2027 3,310,000 508,434 3,818,434
2028 3,040,000 396,796 3,436,796
2029 2,340,000 296,559 2,636,559
2030 2,255,000 218,046 2,473,046
2031 2,060,000 143,186 2,203,186
2032 2,130,000 70,274 2,200,274
2033 680,000 22,100 702,100
2034 370,000 5,550 375,550
Total $52,035,000 $9,708,012 $61,743,011
Total Debt Services ‐ FY2020 to FY2034
$8
$7
$6
$5
MILLIONS $4
$3
$2
$1
$‐
2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Principal Interest
Page 84
