|
Comprehensive Plan Capital Improvements Element
<br />Community Development Department Indian River County
<br />39
<br />Interest
<br />$83,213
<br />$392,975
<br />$159,500
<br />Principal
<br />$1,585,000
<br />$2,255,000
<br />$340,000
<br />2024
<br />Total
<br />$1,668,213
<br />$2,647,975
<br />$499,500
<br />Balance
<br />$0
<br />$4,890,000
<br />$2,850,000
<br />Interest
<br />$268,950
<br />$142,500
<br />Principal
<br />$2,380,000
<br />$355,000
<br />2025
<br />Total
<br />$2,648,950
<br />$497,500
<br />Balance
<br />$2,510,000
<br />$2,495,000
<br />Interest
<br />$138,050
<br />$124,750
<br />Principal
<br />$2,510,000
<br />$375,000
<br />2026
<br />Total
<br />$2,648,050
<br />$499,750
<br />Balance
<br />$0
<br />$2,120,000
<br />Interest
<br />$106,000
<br />Principal
<br />$390,000
<br />2027
<br />Total
<br />$496,000
<br />Balance
<br />$1,730,000
<br />Interest
<br />$86,500
<br />Principal
<br />$410,000
<br />2028
<br />Total
<br />$496,500
<br />Balance
<br />$1,320,000
<br />Interest
<br />$66,000
<br />2029
<br />Principal
<br />$430,000
<br />Total
<br />$496,000
<br />Balance
<br />$890,000
<br />Interest
<br />$44,500
<br />Principal
<br />$455,000
<br />2030
<br />Total
<br />$499,500
<br />Balance
<br />$435,000
<br />Community Development Department Indian River County
<br />39
<br />
|