Laserfiche WebLink
Comprehensive Plan Capital Improvements Element <br />In table 6.16, the County's debt service obligations for current and anticipated bond issues are <br />summarized. Debt service is payment of principal and interest on obligations resulting from the <br />issuance of bonds. As table 6.16 indicates, the County's major anticipated outstanding debts are for <br />water and sewer revenue bonds, environmentally sensitive land acquisition bonds, recreational <br />revenue bonds, and spring training facility revenue bonds. <br />r.. <br />$1,268,200 <br />m... <br />$102,964 <br />$1,612,262 <br />$925,250 <br />$593,423 <br />Interest <br />$1,610,000 <br />$535,000 <br />$3,000,000 <br />$1,480,000 <br />$630,000 <br />Princi al <br />$2,878,200 <br />$637,964 <br />$4,612,262 <br />E$12,405,250 <br />$1,223,423 <br />Total <br />$24,760,000 <br />$2,120,000 <br />$32,3,9,010,000 <br />$11,075,000 <br />2012 <br />Balance <br />$1,203,800 <br />$83,169 <br />$1,492,263 <br />$877,150 <br />$566,333 <br />Interest <br />$1,675,000 <br />$555,000 <br />$3,120,000 <br />$1,530,000 <br />$655,000 <br />Princi al <br />$2,878,800 <br />$638,169 <br />$4,612,263 <br />$2,407,150 <br />$1,221,333 <br />Total <br />$23,085,000 <br />$1,565,000 <br />$29,265,000 <br />$17,480,000 <br />$10,420,000 <br />2013 <br />Balance <br />$1,136,800 <br />$62,356 <br />$1,367,462 <br />$800,650 <br />$537,513 <br />Interest <br />$1,745,000 <br />$580,000 <br />$3,255,000 <br />$1,605,000 <br />$685,000 <br />Princi al <br />$2,881,800 <br />$642,356 <br />$4,622,462 <br />$2,405,650 <br />$1,222,513 <br />Total <br />$21,340,000 <br />$985,000 <br />$26,010,000 <br />$15,875,000 <br />$9,735,000 <br />2014 <br />Balance <br />$1,067,000 <br />$39,881 <br />$1,204,713 <br />$736,450 <br />$501,550 <br />Interest <br />Princi <br />$1,815,000 <br />$600,000 <br />$3,390,000 <br />$1,670,000 <br />$725,000 <br />al <br />$2,882,000 <br />$639,881 <br />$4,594,713 <br />$2,406,450 <br />$1,226,550 <br />Total <br />$19,525,000 <br />$385,000 <br />$22,620,000 <br />$14,205,000 <br />$9,010,000 <br />2015 <br />Balance <br />$976,250 <br />$15,881 <br />$1,035,212 <br />$652,950 <br />$463,488 <br />Interest <br />$1,905,000 <br />$385,000 <br />$3,545,000 <br />$1,750,000 <br />$760,000 <br />Princi al <br />$2,881,250 <br />$400,881 <br />$4,580,212 <br />$2,402,950 <br />$1,223,488 <br />Total <br />$17,620,000 <br />$0 <br />$19,075,000 <br />$12,455,000 <br />$8,250,000 <br />2016 <br />Balance <br />$893,413 <br />$565,450 <br />$423,588 <br />Interest <br />$881,000 <br />$3,705,000 <br />$1,840,000 <br />$795,000 <br />Princi al <br />$2,000,000 <br />$4,598,413 <br />$2,405,450 <br />$1,218,588 <br />Total <br />$2,881,000 <br />$15,370,000 <br />$10,615,000 <br />$7,455,000 <br />2017 <br />Balance <br />$15,620,000 <br />$745,212 <br />$473,450 <br />$381,850 <br />Interest <br />$781,000 <br />$3,890,000 <br />$1,930,000 <br />$840,000 <br />Princi at <br />$ 2,100,000 <br />$4,635,212 <br />$2,403,450 <br />$1,221,850 <br />Total <br />$2,881,000 <br />$11,480,000 <br />$8,685,000 <br />$6,615,000 <br />2018 <br />Balance <br />$13,520,000 <br />$550,713 <br />$376,950 <br />$337,750 <br />2019 <br />Interest <br />$676,000 <br />Community Development Department <br />Adopted , 2012, Ordinance 2012 - <br />Indian River County <br />39 <br />