|
Comprehensive Plan Capital Improvements Element
<br />Source: Indian River County Office of Management and Budget.
<br />Fiscal Assessment Summary
<br />This section provides an analysis of the County's revenues and expenditures for its capital
<br />improvement needs for the five-year period beginning in FY 2016/17 and ending in FY 2020/21.
<br />While Appendix A details all of the capital improvement projects for the next five fiscal years for
<br />Community Development Department Indian River County
<br />Adopted , 2016, Ordinance 2016- 38
<br />Table 6.15 Indian River CountyBond
<br />Schedule
<br />FY Ending
<br />Water & Sewer Revenue
<br />Refunding Bonds
<br />Environmentally
<br />Sensitive Land
<br />Acquisition
<br />Water & Sewer Revenue
<br />Refunding Bonds
<br />Spring Training Facility
<br />Revenue Bonds
<br />2009 Series 3.68%
<br />$26,370,000
<br />2015 Series 1.66%
<br />$20,369,000
<br />2015 Series 1.65%
<br />$7,170,000
<br />2001 Series 4.87%
<br />$16,810,000
<br />Total
<br />$1,407,000
<br />$499,500
<br />Balance
<br />$0
<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 />Principal
<br />$375,000
<br />Total
<br />$499,750
<br />2026
<br />Balance
<br />$2120,000
<br />Interest
<br />$106,000
<br />Principal
<br />$390,000
<br />Total
<br />$496,000
<br />2027
<br />Balance
<br />$1,730,000
<br />Interest
<br />$86,500
<br />Principal
<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 />Fiscal Assessment Summary
<br />This section provides an analysis of the County's revenues and expenditures for its capital
<br />improvement needs for the five-year period beginning in FY 2016/17 and ending in FY 2020/21.
<br />While Appendix A details all of the capital improvement projects for the next five fiscal years for
<br />Community Development Department Indian River County
<br />Adopted , 2016, Ordinance 2016- 38
<br />
|