Page 170 - FY 2020-21 Budget Cover.pub
P. 170
City of Azle
Utility Fund Debt Schedules
2020 General Obligation Refunding Bonds
Principal Principal Interest Total
Year Outstanding Payment Payment Payment
2021 7,685,000 730,000 78,625 808,625
2022 6,955,000 740,000 71,777 811,777
2023 6,215,000 745,000 63,683 808,683
2024 5,470,000 755,000 55,508 810,508
2025 4,715,000 765,000 47,224 812,224
2026 3,950,000 770,000 38,859 808,859
2027 3,180,000 780,000 30,411 810,411
2028 2,400,000 790,000 21,855 811,855
2029 1,610,000 800,000 13,189 813,189
2030 810,000 810,000 4,415 814,415
900,000
800,000
700,000
600,000
500,000
Interest
Principal
400,000
300,000
200,000
100,000
-
2021 2023 2025 2027 2029
City of Azle 2020-2021 Budget 159
