Page 99 - Haltom City Budget FY21

CITY OF HALTOM CITY aNNUAL BUDGET, FY2021 DEBT SERVICE FUND

Debt Service - All Funds - Principal and Interest
As of 10/1/2020
Fiscal Year Principal Interest Total
2021 7,350,000 1,565,663 8,915,663
2022 5,135,000 1,339,752 6,474,752
2023 4,895,000 1,182,108 6,077,108
2024 4,770,000 1,031,732 5,801,732
2025 4,695,000 881,114 5,576,114
2026 4,060,000 726,911 4,786,911
2027 3,560,000 584,568 4,144,568
2028 3,295,000 467,527 3,762,527
2029 2,600,000 361,787 2,961,787
2030 2,515,000 280,522 2,795,522
2031 2,345,000 202,836 2,547,836
2032 2,420,000 124,174 2,544,174
2033 975,000 70,150 1,045,150
2034 675,000 47,600 722,600
2035 310,000 35,900 345,900
2036 315,000 29,650 344,650
2037 320,000 23,300 343,300
2038 330,000 16,800 346,800
2039 335,000 10,150 345,150
2040 340,000 3,400 343,400
Total $51,240,000 $8,985,642 $60,225,642

Total Debt Services - FY2021 to FY2040
$8
$7
$6
$5
MILLIONS $4
$3
$2
$1
$-
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040
Principal Interest

99