Page 292 - FY 19 Budget Forecast 91218.xlsx
P. 292
KELLER CRIME CONTROL AND PREVENTION DISTRICT (CCPD) DEBT BY
PRINCIPAL AND INTEREST
Year Principal Interest Total P+I
2019 $ 370,000 $ 153,950 $ 523,950
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 $ 4,045,000 $ 692,800 $ 4,737,800
CCPD DEBT PRINCIPAL AND INTEREST OBLIGATIONS BY YEAR
600,000
500,000
400,000
300,000
200,000
100,000
‐
2019 2020 2021 2022 2023 2024 2025 2026 2027
Principal Interest
290
