|
ORDINANCE 2007-038
<br />Comprehensive Plan Capital Improvements Element
<br />Community Development Department Indian River County
<br />42
<br />Total
<br />$3,1395163
<br />$4,636,462
<br />$254059700
<br />$1,221,025
<br />Balance
<br />$9,875,000
<br />$3,105,000
<br />$4,530,000
<br />$4,79500
<br />Interest
<br />$518,438
<br />$131,963
<br />$186,750
<br />$242,200
<br />Principal
<br />$2 625,000
<br />$35105,000
<br />$2,220,000
<br />$98000
<br />2021
<br />Total
<br />$3,1431438
<br />$3,236,963
<br />$21406,750
<br />$1,222,200
<br />Balance
<br />$71250,000
<br />$0
<br />$2,3101000
<br />$3,815,000
<br />Interest
<br />$380,625
<br />$92,400
<br />$1902750
<br />Principal
<br />$297609000
<br />$2,3101000
<br />$3055000
<br />2022
<br />Total
<br />$3,140,625
<br />$2,402,400
<br />$495,750
<br />Balance
<br />$4,490,000
<br />$0
<br />$3,510,000
<br />Interest
<br />$2355725
<br />$175,500
<br />Principal
<br />$29053000
<br />$320,000
<br />2023
<br />Total
<br />$3,140,725
<br />$495,500
<br />Balance
<br />$11585,000
<br />$3,1905000
<br />Interest
<br />$83,213
<br />$1593500
<br />Principal
<br />$15585,000
<br />$3405000
<br />2024
<br />Total
<br />$1,668,213
<br />$499,500
<br />Balance
<br />$0
<br />$2,85000
<br />Interest
<br />$142,500
<br />Principal
<br />$3555000
<br />2025
<br />Total
<br />$497,500
<br />Balance
<br />$2,495,000
<br />Interest
<br />$124,750
<br />Principal
<br />$375,000
<br />2026
<br />Total
<br />$499,750
<br />Balance
<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 />2028
<br />Interest
<br />$86,500
<br />Community Development Department Indian River County
<br />42
<br />
|