|
Comprehensive Plan
<br />Capital Improvements Element
<br />bonds. As table 6.17 indicates, the county's major anticipated outstanding debts are for water and
<br />sewer revenue bonds, environmentally sensitive land acquisition bonds, recreational revenue bonds,
<br />and spring training facility revenue bonds.
<br />Community Development Department
<br />Supplement #13; Adopted November 18, 2008, Ordinance 2008-018
<br />Indian River County
<br />42
<br />6a 17i
<br />tart
<br />en€o'unty
<br />rt Bond},Schedule Ns. a
<br />i
<br />,z `..; ,` : t .k.,
<br />7.rM,, . ,' ..,
<br />t ? r
<br />:` ...;
<br />�alile
<br />En
<br />;r
<br />t
<br />e .✓'
<br />.
<br />..
<br />:
<br />SM
<br />t
<br />�
<br />s
<br />..!
<br />C,,.,
<br />s
<br />..' .
<br />' es
<br />r,
<br />' 3.,.�
<br />j
<br />4
<br />z;9 t,
<br />:Water
<br />a - '""^^'
<br />�� Sewer;
<br />a fi ..:
<br />Revenue
<br />r' ,Refundmonds�,
<br />onds3
<br />Y/, �'.
<br />& ks
<br />Su f,�
<br />f, „�
<br />�, ;,
<br />g
<br />�O,w
<br />1�.t
<br />Recreational
<br />;
<br />p v4;
<br />i,
<br />1 ,,
<br />, h
<br />?'
<br />[ qqui4� '
<br />a,
<br />�
<br />ev 4G i
<br />Rfevenu, A.P
<br />';e n ; .„
<br />Refundwg�
<br />.€z�a,a;:�4
<br />�a
<br />�,, 5
<br />..1� t' nth }%:
<br />'t^'4
<br />}c.,
<br />iS
<br />J%},
<br />,� �Environmenta
<br />r
<br />xt
<br />�zy
<br />t'IJ1
<br />+iTF kZ
<br />i.'` tiv
<br />u''{t,
<br />n✓ },.4,::;if:m
<br />.+a.
<br />Sensitive
<br />Aeqursrt�on
<br />� --b.
<br />��:<I 4� t1%
<br />f %
<br />, ��
<br />T[
<br />_, � r
<br />Land
<br />xi,s.:uFrna:
<br />1 y? �C
<br />�k� ^
<br />�,k�,
<br />?:''v4,
<br />y,�
<br />r ,e
<br />�s.
<br />{fi!Y
<br />�
<br />�
<br />;
<br />V L Y `. 1
<br />i i +Tr>..5
<br />i r
<br />( M,
<br />�b� vir
<br />, Envu9nmentallyI
<br />Fr eii .
<br />E Sens�trve
<br />Acgmsitton�
<br />.'
<br />1M L�S, �
<br />k 5 1 5
<br />i �.;
<br />3 i ,
<br />P rF'.i�fh S
<br />d.ik"'f, t r b'1
<br />�
<br />vernan ' .,
<br />Land ,r
<br />,
<br />f�I,:r E
<br />�N 1},5 Y`
<br />°rt i' t.. L i �t XV i : t ✓t
<br />Yid 2 sr "�� k' i f
<br />�s,(. r
<br />�� "�f. `� n2 R'. 5Y
<br />Sri �£Y4'.: �3! �' .} y'`t4
<br />Y Environmental] a
<br />i iWa . Fini. s r.�Y
<br />ks ensrtrve Landt
<br />,fi f ' r' ,. ;1
<br />C msrtton a ,
<br />q�,;9 �� �za�
<br />Ihf tt{�:'n'Y � VPj i 'i �T"
<br />G'iA y a41 ae'
<br />ik�:^n�ry�r' +klaiT n'Rv.:
<br />awe
<br />n.��p '.: 14i
<br />r d y.: Y ateir"sfX.Ld tz
<br />%,�� Iewe
<br />�„, �Sgra _
<br />t 4 "" ; `"
<br />Revenue&
<br />> 15 ,3 r t :a" ,'
<br />�Bonds�� <r.tt
<br />��s; �'n�f. ��h4{Y
<br />'42.x'.:
<br />r c
<br />'t=
<br />t
<br />S
<br />$prang
<br />$.:
<br />n
<br />= ,
<br />a
<br />x
<br />SET:'
<br />,i
<br />Trainmgr
<br />Fae�lriy
<br />a
<br />=Revenues
<br />��onds
<br />F
<br />dm>,,,f.,"�
<br />;.�
<br />:
<br />g.
<br />47,19Q0
<br />`3E7airii0
<br />s ,2i
<br />Li
<br />ea�r
<br />13�`x S.. f�
<br />Q31Se,h nes
<br />.)1 '•
<br />,455,0
<br />1SereF4 a.
<br />i,
<br />00010
<br />3SerrF'SsI rsaa
<br />00,Q0
<br />�Yi
<br />C
<br />$,&00;0
<br />06yS-0�erresro
<br />2:IGhCSIYSene
<br />�
<br />7,675;00
<br />%s?r,2
<br />n%
<br />0_;y.:i 1S7
<br />..6.48t10
<br />.
<br />.
<br />., 4.
<br />oi0
<br />0 0,`M,;:
<br />2008
<br />Interest
<br />$1,830,500
<br />$160,764
<br />$290,643
<br />$99,775
<br />$2,140,863
<br />$1,092,450
<br />$685,343
<br />Principal
<br />$1,310,000
<br />$485,000
<br />$690,000
<br />$1,135,000
<br />$2,320,000
<br />$1,310,000
<br />$545,000
<br />Total
<br />$3,140,500
<br />$645,764
<br />$980,643
<br />$1,234,775
<br />$4,460,863
<br />$2,402,450
<br />$1,230,343
<br />Balance
<br />$32,695,000
<br />$4,175,000
<br />$6,675,000
<br />$2,380,000
<br />$46,280,000
<br />$24,670,000
<br />$13,455,000
<br />2009
<br />Interest
<br />$1,745,350
<br />$148,638
<br />$266,492
<br />$71,400
<br />$2,048,062
<br />$1,053,150
<br />$664,633
<br />Principal
<br />$1,395,000
<br />$490,000
<br />$720,000
<br />$1,170,000
<br />$2,565,000
<br />$1,350,000
<br />$560,000
<br />Total
<br />$3,140,350
<br />$638,638
<br />$986,492
<br />$1,241,400
<br />$4,613,062
<br />$2,403,150
<br />$1,224,633
<br />Balance
<br />$31,300,000
<br />$3,685,000
<br />$5,955,000
<br />$1,210,000
<br />$43,715,000
<br />$23,320,000
<br />$12,895,000
<br />2010
<br />Interest
<br />$1,668,625
<br />$135,164
<br />$240,573
<br />$36,300
<br />$1,838,662
<br />$1,012,650
<br />$642,233
<br />Principal
<br />$1,475,000
<br />$510,000
<br />$745,000
<br />$1,210,000
<br />$2,775,000
<br />$1,395,000
<br />$585,000
<br />Total
<br />$3,143,625
<br />$645,164
<br />$985,573
<br />$1,246,300
<br />$4,613,662
<br />$2,407,650
<br />$1,227,233
<br />Balance
<br />$29,825,000
<br />$3,175,000
<br />$5,210,000
<br />$0
<br />$38,270,000
<br />$21,925,000
<br />$12,310,000
<br />2011
<br />Interest
<br />$1,587,500
<br />$119,864
<br />$213,007
<br />$1,727,663
<br />$970,800
<br />$618,833
<br />Principal
<br />$1,555,000
<br />$520,000
<br />$780,000
<br />$2,885,000
<br />$1,435,000
<br />$605,000
<br />Total
<br />$3,142,500
<br />$639,864
<br />$993,007
<br />$4,612,663
<br />$2,405,800
<br />$1,223,833
<br />Balance
<br />$28,270,000
<br />$2,655,000
<br />$4,430,000
<br />$35,385,000
<br />$20,490,000
<br />$11,705,000
<br />2012
<br />Interest
<br />$1,501,975
<br />$102,964
<br />$183,368
<br />$1,612,262
<br />$925,250
<br />$593,423
<br />Principal
<br />$1,640,000
<br />$535,000
<br />$810,000
<br />$3,000,000
<br />$1,480,000
<br />$630,000
<br />Total
<br />$3,141,975
<br />$637,964
<br />$993,368
<br />$4,612,262
<br />$2,405,250
<br />$1,223,423
<br />Balance
<br />$26,630,000
<br />$2,120,000
<br />$3,620,000
<br />$32,385,000
<br />$19,010,000
<br />$11,075,000
<br />2013
<br />Interest
<br />$1,411,775
<br />$83,169
<br />$151,777
<br />_
<br />$1,492,263
<br />$877,150
<br />$566,333
<br />Community Development Department
<br />Supplement #13; Adopted November 18, 2008, Ordinance 2008-018
<br />Indian River County
<br />42
<br />
|