Page 170 - Azle City Budget 2019

City of Azle
Utility Fund Debt Schedules

2010 Waterworks & Sewer System Revenue Bonds

Principal Principal Interest Total
Year Outstanding Payment Payment Payment
2019 9,600,000 695,000 246,579 941,579
2020 8,905,000 710,000 232,873 942,873
2021 8,195,000 725,000 217,258 942,258
2022 7,470,000 745,000 199,794 944,794
2023 6,725,000 760,000 180,788 940,788
2024 5,965,000 780,000 160,573 940,573
2025 5,185,000 805,000 139,370 944,370
2026 4,380,000 825,000 116,953 941,953
2027 3,555,000 850,000 93,290 943,290
2028 2,705,000 875,000 68,271 943,271
2029 1,830,000 900,000 41,865 941,865
2030 930,000 930,000 14,183 944,183

1,000,000

900,000
800,000

700,000

600,000
Interest
500,000
Principal
400,000

300,000

200,000

100,000
-
2019 2021 2023 2025 2027 2029

City of Azle 2018-2019 Budget 158