|
Comprehensive Plan Capital Improvements Element
<br /> Total $3, 140,725 S2,650,675 $495,500
<br /> Balance $1 ,585 ,000
<br /> $7, 145000 $3,190,000
<br /> Interest $83,213 $392,975 $ 159500
<br /> Principal S1 ,585,000 $2,255,000 $340000
<br /> 2024 Total
<br /> $ 1 ,668,213 S2,647,975 $499500
<br /> Balance $0
<br /> $4,890,000 $2,850,000
<br /> Interest
<br /> $268,950 5142,500
<br /> Principal
<br /> 2025 $2,380,000 $355,000
<br /> Total
<br /> $2,648,950 $497,500
<br /> Balance
<br /> $2,510,000 $2,495,000
<br /> Interest
<br /> $138,050 $ 124,750
<br /> 2026 Principal $2,510,000 $375,000
<br /> Total
<br /> $2,648,050 $499,750
<br /> Balance
<br /> $0 $2120,000
<br /> Interest
<br /> St06,000
<br /> Principal
<br /> X027 $390,000
<br /> Total
<br /> $496,000
<br /> Balance
<br /> $ 1 ,730,000
<br /> Interest
<br /> $86,500
<br /> Principal
<br /> 2028 $410,000
<br /> Total
<br /> $496,500
<br /> Balance
<br /> $ 1 ,320,000
<br /> Interest
<br /> $66,000
<br /> 2029 Principal $430,000
<br /> Total
<br /> $496,000
<br /> Balance
<br /> $890,000
<br /> 2030 Interest $44,500
<br /> Principal
<br /> $455,000
<br /> Total
<br /> $499,500
<br /> Community Development Department Indian River County
<br /> 39
<br />
|