Page 269 - FY 24 Budget Forecast at Adoption.xlsx
P. 269
KELLER CRIME CONTROL AND PREVENTION DISTRICT (CCPD) DEBT
BY PRINCIPAL AND INTEREST
Year Principal Interest Total P+I
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 $ 1,985,000 $ 123,550 $ 2,108,550
CCPD DEBT PRINCIPAL AND INTEREST OBLIGATIONS BY YEAR
540,000
530,000
520,000
510,000
500,000
490,000
480,000
470,000
460,000
450,000
440,000
2024 2025 2026 2027
Principal Interest
267
