Page 129 - CITY OF AZLE, TEXAS

City of Azle
Annual Debt Service Requirements - Combined Summary
As of October 1, 2022

Year Debt
Ending Outstanding Principal Interest Total
2023 11,330,000 540,000 246,840 786,840
2024 10,790,000 550,000 237,338 787,338
2025 10,240,000 560,000 227,707 787,707
2026 9,680,000 570,000 217,888 787,888
2027 9,110,000 555,000 207,979 762,979
2028 8,555,000 505,000 196,748 701,748
2029 8,050,000 510,000 187,588 697,588
2030 7,540,000 525,000 177,949 702,949
2031 7,015,000 530,000 168,096 698,096
2032 6,485,000 585,000 156,854 741,854
2033 5,900,000 595,000 144,169 739,169
2034 5,305,000 610,000 131,215 741,215
2035 4,695,000 620,000 117,993 737,993
2036 4,075,000 635,000 104,501 739,501
2037 3,440,000 650,000 90,688 740,688
2038 2,790,000 665,000 73,725 738,725
2039 2,125,000 685,000 53,475 738,475
2040 1,440,000 710,000 32,550 742,550
2041 730,000 730,000 10,950 740,950

$900,000
$800,000

$700,000
$600,000

$500,000
Interest
$400,000 Principal

$300,000

$200,000
$100,000

$-
2023 2025 2027 2029 2031 2033 2035 2037 2039 2041

City of Azle FY 2022-2023 Budget 118