Page 281 - Keller FY20 Approved Budget
P. 281
KELLER CRIME CONTROL AND PREVENTION DISTRICT (CCPD) DEBT BY
PRINCIPAL AND INTEREST
Year Principal Interest Total P+I
2020 $ 390,000 $ 134,950 $ 524,950
2021 410,000 114,950 524,950
2022 435,000 93,825 528,825
2023 455,000 71,575 526,575
2024 475,000 53,075 528,075
2025 490,000 38,600 528,600
2026 500,000 23,750 523,750
2027 520,000 8,125 528,125
2028 - - -
2029 - - -
2030 - - -
2031 - - -
2032 - - -
2033 - - -
2034 - - -
2035 - - -
2036 - - -
2037 - - -
2038 - - -
2039 - - -
2040 - - -
Total $ 3,675,000 $ 538,850 $ 4,213,850
CCPD DEBT PRINCIPAL AND INTEREST OBLIGATIONS BY YEAR
600,000
500,000
400,000
300,000
200,000
100,000
‐
2020 2021 2022 2023 2024 2025 2026 2027
Principal Interest
279
