|
Ordinance No. 2014-020
<br />Comprehensive Plan Capital Improvements Element
<br />Source: Indian River County Office of Management and Budget.
<br />Community Development Department
<br />Adopted , 2014, Ordinance 2014 -
<br />Indian River County
<br />40
<br />Table 6.15 Indian River CountyBond
<br />Schedule
<br />FY Ending
<br />Water & Sewer Revenue
<br />Refunding Bonds
<br />Environmentally Sensitive Water & Sewer Revenue
<br />Land Acquisition Refunding Bonds
<br />Spring Training Facility
<br />Revenue Bonds
<br />2009 Series 3.68%
<br />$26,370,000
<br />2006 Series 4.22%
<br />$48,600,000
<br />2005 Series 3.94%
<br />$27,675,000
<br />2001 Series 4.87%
<br />$16,810,000
<br />5201,000
<br />$175,500
<br />kBalance
<br />$2,680,000
<br />$320,000
<br />$2,881,000
<br />$495,500
<br />2023
<br />$1,340,000
<br />$3,190,000
<br />$67,000
<br />$159,500
<br />$1,340,000
<br />$340,000
<br />Total
<br />$1,407,000
<br />$499,500
<br />2024
<br />Balance
<br />$o
<br />$2,850,000
<br />Interest
<br />$142,500
<br />Principal
<br />$355,000
<br />Total
<br />$497,500
<br />2025
<br />Balance
<br />$2,495,000
<br />Interest
<br />$124,750
<br />Princi al
<br />$375,000
<br />Total
<br />$499,750
<br />2026
<br />Balance
<br />$2,120,000
<br />Interest
<br />$106,000
<br />Princi al
<br />$390,000
<br />Total
<br />$496,000
<br />2027
<br />Balance
<br />$1,730,000
<br />Interest
<br />$86,500
<br />Princi al
<br />$410,000
<br />Total
<br />$496,500
<br />2028
<br />Balance
<br />$1,320,000
<br />Interest
<br />$66,000
<br />Principal
<br />$430,000
<br />Total
<br />$496,000
<br />2029
<br />Balance
<br />$890,000
<br />Interest
<br />$44,500
<br />Principal
<br />$455,000
<br />Total
<br />$499,500
<br />2030
<br />Balance
<br />$435,000
<br />Interest
<br />$21,750
<br />Principal
<br />$435,000
<br />Total
<br />$456,750
<br />2031
<br />Balance
<br />$0
<br />Source: Indian River County Office of Management and Budget.
<br />Community Development Department
<br />Adopted , 2014, Ordinance 2014 -
<br />Indian River County
<br />40
<br />
|