Page 317 - City of Watauga FY22 Adopted Budget

General Obligation Debt Service Fund

Annual Debt Service Requirement
Series 2019 Certificates of Obligation ( $425,000 )

DEBT
YEAR ENDING OUTSTANDING Interest
SEPT. 30 OCT. 1 PRINCIPAL Rate INTEREST TOTAL
2022 $290,000 $55,000 5.000% $11,325 $66,325
2023 $235,000 $55,000 5.000% $8,575 $63,575
2024 $180,000 $60,000 5.000% $5,700 $65,700
2025 $120,000 $60,000 2.000% $3,600 $63,600
2026 $60,000 $60,000 5.000% $1,500 $61,500

$290,000 $30,700 $320,700

Year Total Principal Interest

This Year's Requirement 2022 $66,325 $55,000 $11,325
Maximum Requirement 2024 $66,325 $55,000 $11,325

Total Outstanding Bonds $290,000
Total Original Issue $425,000
Issue Date 8/15/2019
Proceeds to be used for capital equipment. Proceeds can also be used for: construct street improvements
such as utilities repair, curb, gutters, sidewalk and drainage improvement. Construct, improve, renovate
existing municipal facilities or parks projects. Purchase of materials, supplies, equipment and land for
aforementioned capital improvements. Payment of professional services - design, construction, project
management, inspection & consultation of such capital improvements.

INTEREST
$70,000
PRINCIPAL
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000
$0
2022 2023 2024 2025 2026

308