|
Comprehensive Plan
<br />Table 6.15 Indian River CountyBond Schedule
<br />Capital Improvements Element
<br />FY t;ndina
<br />Water R Seim Revenue Spring Training Facility
<br />Refunding Bonds Revenue Bonds
<br />2015 Series 1.65% 2001 Series 4.87%
<br />$7,170,000. $W8 10,000
<br />Total $1,094,371 $499,238
<br />Balance 1 $2,132,000 $3,865,000
<br />2021
<br />Interest $35,178 $194,013
<br />Principal $1,058,000 $305,000
<br />Total $1,093,178 $499,013
<br />Balance $1,074,000 $3,560,000
<br />2022
<br />Interest $17,721 $178,000
<br />Princi al $1,074,000 $305,000
<br />Total $1,091,721 $483,000
<br />Balance $0 $3,255,000
<br />2023
<br />Interest $162,750
<br />Principal $320,000
<br />Total $482,750
<br />Balance $2,935,000
<br />2024
<br />Interest $146,750
<br />Princi al $340,000
<br />Total $486,750
<br />Balance $2,595,000
<br />2025
<br />Interest $129,750
<br />Principal $355,000
<br />Total $484,750
<br />Balance $2,240,000
<br />2026
<br />Interest $112,000
<br />Principal $375,000
<br />Total $487,000
<br />Balance $1,865,000
<br />2027
<br />Interest $93,250
<br />Principal $390,000
<br />Total $483,250
<br />$1,475000
<br />2028
<br />erest $73 750
<br />rBalance
<br />nci al $410,000
<br />tal $483,750
<br />Balance $1,065,000
<br />2029
<br />Interest $53,250
<br />Principal $430,000
<br />Total $483,250
<br />Community Development Department
<br />Adopted December ls' 2020, Ordinance 2020-018
<br />
|