Page 280 - Keller Budget FY21
P. 280
KELLER DEVELOPMENT CORPORATION (KDC) OUTSTANDING INTEREST DEBT
OBLIGATIONS BY ISSUE
2011 2015
GENERAL CERTIFICATE TOTAL
OBLIGATION OF
Year REF & IMP OBLIGATION
2021 $ 96,450 $ 81,044 177,494
2022 58,725 77,694 136,419
2023 19,800 74,244 94,044
2024 - 69,794 69,794
2025 - 64,319 64,319
2026 - 58,619 58,619
2027 - 52,694 52,694
2028 - 46,619 46,619
2029 - 40,319 40,319
2030 - 33,719 33,719
2031 - 26,819 26,819
2032 - 19,694 19,694
2033 - 12,188 12,188
2034 - 4,141 4,141
2035 - - -
2036 - - -
2037 - - -
2038 - - -
2039 - - -
2040 - - -
Total $ 174,975 $ 661,903 $ - $ - $ - $ - $ - $ 836,878
KDC INTEREST OBLIGATIONS BY YEAR AND ISSUANCE
200,000
180,000
160,000
140,000
120,000
100,000 2015 CO
2011 GO Ref
80,000
60,000
40,000
20,000
‐
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
278
