Page 131 - CITY OF AZLE, TEXAS

City of Azle
Annual Debt Service Requirements - Combined Summary
As of October 1, 2024

Year Debt
Ending Outstanding Principal Interest Total
2025 15,980,000 850,000 538,946 1,388,946
2026 15,130,000 860,000 480,644 1,340,644
2027 14,270,000 845,000 456,236 1,301,236
2028 13,425,000 795,000 430,505 1,225,505
2029 12,630,000 800,000 406,844 1,206,844
2030 11,830,000 815,000 382,706 1,197,706
2031 11,015,000 820,000 358,352 1,178,352
2032 10,195,000 875,000 332,610 1,207,610
2033 9,320,000 880,000 305,550 1,185,550
2034 8,440,000 895,000 278,346 1,173,346
2035 7,545,000 905,000 250,874 1,155,874
2036 6,640,000 920,000 223,133 1,143,133
2037 5,720,000 935,000 195,069 1,130,069
2038 4,785,000 950,000 163,856 1,113,856
2039 3,835,000 970,000 129,356 1,099,356
2040 2,865,000 995,000 94,181 1,089,181
2041 1,870,000 1,015,000 58,331 1,073,331
2042 855,000 285,000 33,131 318,131
2043 570,000 285,000 18,881 303,881
2044 285,000 285,000 5,878 290,878

$1,600,000

$1,400,000

$1,200,000

$1,000,000
Interest
$800,000
Principal
$600,000

$400,000

$200,000

$-

City of Azle FY 2024-2025 Budget 120