Page 103 - Haltom City FY 22 Budget

CITY OF HALTOM CITY ANNUAL BUDGET, FY2022 DEBT SERVICE FUND

Debt Service - All Funds - Principal and Interest
Fiscal Year 2022
Fiscal Year Principal Interest Total
2022 7,135,000 1,984,160 9,119,160
2023 5,230,000 1,825,877 7,055,877
2024 5,165,000 1,658,032 6,823,032
2025 5,095,000 1,489,044 6,584,044
2026 4,790,000 1,320,688 6,110,688
2027 4,320,000 1,159,865 5,479,865
2028 4,090,000 1,002,752 5,092,752
2029 3,450,000 844,635 4,294,635
2030 3,410,000 719,739 4,129,739
2031 3,270,000 613,038 3,883,038
2032 3,345,000 522,913 3,867,913
2033 2,035,000 454,813 2,489,813
2034 1,800,000 401,738 2,201,738
2035 1,465,000 361,613 1,826,613
2036 1,490,000 332,063 1,822,063
2037 1,520,000 301,963 1,821,963
2038 1,555,000 271,213 1,826,213
2039 1,590,000 236,625 1,826,625
2040 1,625,000 198,125 1,823,125
2041 1,315,000 165,513 1,480,513
2042 1,340,000 138,125 1,478,125
2043 1,370,000 109,331 1,479,331
2044 1,400,000 79,900 1,479,900
2045 1,430,000 48,938 1,478,938
2046 1,460,000 16,425 1,476,425
Total $70,695,000 $16,257,123 $86,952,123

Total Debt Services - FY2022 to FY2046

$8
$7
$6
$5
MILLIONS $4

$3

$2
$1
$-
2022 2024 2026 2028 2030 2032 2034 2036 2038 2040 2042 2044 2046
Principal Interest