|
Comprehensive Plan
<br />Capital Improvements Element
<br />Community Development Department
<br />Supplement #13; Adopted November 18, 2008, Ordinance 2008-018
<br />Indian River County
<br />44
<br />Ending
<br />FY
<br />K
<br />,
<br />_..
<br />t LL
<br />).
<br />,w
<br />r'.d_
<br />Water
<br />Sewer
<br />Revenue`
<br />Refunding
<br />Bondsj
<br />..,..
<br />f;
<br />& 5 "
<br />„`
<br />y .
<br />r"
<br />ra
<br />s m,
<br />£
<br />Ln e. YdhAs
<br />) ,
<br />Recreational
<br />1, °';
<br />Revenue
<br />e f Re`filndingv
<br />x
<br />,rr
<br />U% rv.
<br />'"
<br />tfa"
<br />.-!
<br />Bonds=
<br />', ;
<br />.. .GL
<br />4
<br />x
<br />i
<br />a.*
<br />,..x.
<br />:
<br />'
<br />':
<br />i
<br />h Environmentally,
<br />Sensitive�Land;
<br />Acquisition
<br />t 3,t i
<br />d i k a
<br />F
<br />ti. 5.
<br />8e.f,e4.n
<br />l
<br />, u °'-s
<br />,
<br />3d
<br />.5 ?-t.
<br />W
<br />Enviromnenta11y4
<br />n Sensitive
<br />r
<br />i
<br />kA.<i&&y.
<br />' n
<br />m i t
<br />Land'
<br />Acquisition
<br />w.
<br />1
<br />•.a. .m ,...
<br />f
<br />w
<br />i
<br />..li
<br />,
<br />J
<br />.C.ti
<br />iM}.J
<br />;,
<br />,Envtr`o`nmentall
<br />•-
<br />Sensitive
<br />Acquisition
<br />t 5L ?
<br />"41 xT.
<br />fr
<br />` `
<br />Y
<br />Land
<br />,
<br />"t4 a`
<br />rAa.'STCtSd
<br />x x"
<br />Water
<br />t s x'
<br />"' ewer,
<br />c , Revenue
<br />Bonds,
<br />a�
<br />L i r
<br />sd..,,�...h. w
<br />& '
<br />.
<br />a `
<br />....r{
<br />-.
<br />{...
<br />..,s
<br />Sprin
<br />Training
<br />Facility
<br />Revenue
<br />"
<br />onds
<br />o
<br />t t
<br />;
<br />,_.
<br />M
<br />'�
<br />�>
<br />r
<br />�7i
<br />1
<br />Y ..« ),x t 4
<br />';5755%i""
<br />s :,a
<br />$47;190;000;s
<br />�1993A
<br />�.v�,a.k.:
<br />Series , r
<br />SpY k r
<br />d, .a ''Ei•
<br />*,2003
<br />ty
<br />I,�i�3'65%
<br />triv{.,�t
<br />$6 455,OOOx
<br />A -:
<br />Series <
<br />fT�''£ b t {'l�'
<br />'a+t
<br />v:
<br />k.P'�I+!
<br />ss £ 2001
<br />z389%�d1i;
<br />;$]rF,00,0;000„;`
<br />£
<br />5 qi
<br />Series
<br />$,x<!�
<br />.,.,;'•:ry�
<br />i
<br />,
<br />s t,,, ..,, '
<br />�;2003,Series
<br />.2i._d:.
<br />205%F,:
<br />.„ vi$,7 800,000
<br />s
<br />k- �tiza
<br />,F,
<br />..1'+ y�" 4 � ,p
<br />d" Ss
<br />_ , ,
<br />££i�
<br />{, ,?i,itNi
<br />,2;006wSertes
<br />5 £xs?:"' 'dC.rv"k�
<br />r,14>221itq,�394/tb,487/oI",.,
<br />is .$.48,600;000
<br />ir. �as;:Y`pM�p
<br />pq
<br />i'�7. £"a",;°
<br />ski
<br />r x.,,
<br />,.,°,
<br />iY
<br />f;
<br />,u E tr Y.,....;.
<br />r�2005' eves
<br />.7 x'k �& 9n nk"{
<br />�JL,
<br />$27,675,000
<br />i
<br />F
<br />a,
<br />,i t�,...w;:
<br />2001 Serres�f:,
<br />t t5r ,,e r :�
<br />"n ,,,, is.,r k�5, ,
<br />;$t6 810,000,,E
<br />Total
<br />$3,143,558
<br />$4,635,713
<br />$2,401,950
<br />$1,227,750
<br />Balance
<br />$12,365,000
<br />$7,395,000
<br />$6,660,000
<br />$5,725,000
<br />2020
<br />Interest
<br />$649,163
<br />$346,462
<br />$275,700
<br />$291,025
<br />Principal
<br />$2,490,000
<br />$4,290,000
<br />$2,130,000
<br />$930,000
<br />Total
<br />$3,139,163
<br />$4,636,462
<br />$2,405,700
<br />$1,221,025
<br />Balance
<br />$9,875,000
<br />$3,105,000
<br />$4,530,000
<br />$4,795,000
<br />2021
<br />Interest
<br />$518,438
<br />$131,963
<br />$186,750
<br />$242,200
<br />Principal
<br />$2,625,000
<br />$3,105,000
<br />$2,220,000
<br />$980,000
<br />Total
<br />$3,143,438
<br />$3,236,963
<br />$2,406,750
<br />$1,222,200
<br />Balance
<br />$7,250,000
<br />$0
<br />$2,310,000
<br />$3,815,000
<br />2022
<br />Interest
<br />$380,625
<br />$92,400
<br />$190,750
<br />Principal
<br />$2,760,000
<br />$2,310,000
<br />$305,000
<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 />2023
<br />Interest
<br />$235,725
<br />$175,500
<br />Principal
<br />$2,905,000
<br />$320,000
<br />Total
<br />$3,140,725
<br />$495,500
<br />Balance
<br />$1,585,000
<br />$3,190,000
<br />2024
<br />Interest
<br />$83,213
<br />$159,500
<br />Principal
<br />$1,585,000
<br />$340,000
<br />Total
<br />$1,668,213
<br />$499,500
<br />Balance
<br />$0
<br />$2,850,000
<br />2025
<br />Interest
<br />$142,500
<br />Principal
<br />$355,000
<br />Total
<br />$497,500
<br />Community Development Department
<br />Supplement #13; Adopted November 18, 2008, Ordinance 2008-018
<br />Indian River County
<br />44
<br />
|