|
Capital Improvements Element
<br />Comprehensive Plan
<br />Env. Land Bonds
<br />Grant
<br />Env. Land Bonds
<br />C
<br />L
<br />$ 1,270,000 1 $ 500,000 $ 500,000 $ - $ 3,170,000
<br />oO
<br />O
<br />to
<br />N
<br />69
<br />0
<br />V)
<br />N
<br />6A
<br />000`SZ
<br />0
<br />v
<br />O
<br />N
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />6A
<br />1
<br />6A
<br />6A
<br />6A
<br />1
<br />6A
<br />1
<br />69
<br />1
<br />EA
<br />EA
<br />(=
<br />,,
<br />lq:;4
<br />�a
<br />000`5Z $
<br />0
<br />0
<br />0
<br />N
<br />N
<br />6A
<br />000`5Z -- $
<br />000`52
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />0
<br />0
<br />0
<br />O
<br />0
<br />ON
<br />EA
<br />Captain Forester Hammock Preserve - Beach Access
<br />Captain Forester Hammock Preserve - Beach Access
<br />Oyster Bar Salt Marsh
<br />Oyster Bar Salt Marsh
<br />Total Expenditures
<br />3+'
<br />*
<br />0
<br />0
<br />•--:
<br />M
<br />EA
<br />0
<br />O
<br />M
<br />EA
<br />0
<br />,
<br />O
<br />tn
<br />to
<br />N
<br />I'1
<br />M
<br />1--:r
<br />64)
<br />cc
<br />o
<br />O
<br />-A
<br />N
<br />7
<br />69
<br />0
<br />6A
<br />0
<br />6A
<br />69
<br />0Sflh='j
<br />Elk Een
<br />Fm
<br />rr`J'
<br />N'
<br />i. Pa
<br />E.'-
<br />i
<br />tcajPit
<br />4:.
<br />'q
<br />000`oos$
<br />000`005$
<br />0
<br />(=
<br />,,
<br />lq:;4
<br />�a
<br />'1";"14
<br />O'
<br />11{t
<br />i
<br />t"4
<br />1
<br />N
<br />1 000`005$
<br />000`005$
<br />o
<br />EA
<br />M!
<br />r
<br />yi
<br />1
<br />69
<br />I
<br />6A
<br />sa
<br />co.
<br />o
<br />1
<br />6A
<br />c
<br />$1,270,000
<br />O
<br />0
<br />0
<br />o
<br />N
<br />69
<br />O
<br />6A
<br />h^
<br />aN'
<br />a
<br />s"x°L
<br />Ear.
<br />w,
<br />+?
<br />Rot,
<br />Jw
<br />W
<br />0
<br />O
<br />0
<br />0
<br />0
<br />O
<br />0
<br />0
<br />6019
<br />O
<br />Ny
<br />1
<br />EA
<br />pStQ%I
<br />et
<br />rof
<br />:C4
<br />1
<br />6A
<br />1 Total Expenditures
<br />Annual Balance
<br />a1
<br />GO.
<br />p,cn
<br />1
<br />6A
<br />0
<br />0
<br />0
<br />0
<br />EA
<br />�
<br />yy
<br />Cw
<br />41:1
<br />;_ate
<br />Dom artsoi o rgi ii
<br />Total Revenue
<br />Viabicli!
<br />pAi
<br />w..XJfJ
<br />rn
<br />1)11
<br />Emergency Services Dist.
<br />Optional Sales Tax
<br />1'a+
<br />5,-
<br />'71,s R
<br />t�....p
<br />xu.
<br />Optional Sales Tax
<br />O
<br />tn
<br />to
<br />N
<br />I'1
<br />M
<br />1--:r
<br />64)
<br />cc
<br />o
<br />O
<br />-A
<br />N
<br />7
<br />69
<br />00
<br />0
<br />m
<br />.-.
<br />r-
<br />0
<br />0
<br />O
<br />0
<br />0
<br />N
<br />N
<br />6A
<br />$ 8,035,477 S 1,500,000 I S - S - S 2,200,000 I S11,735,477
<br />$ 8,035,477 $ 1,500,000 $ - 1 $ - j $ 2,200,000 1 $ 11,735,477
<br />1
<br />*
<br />i. Pa
<br />E.'-
<br />i
<br />tcajPit
<br />4:.
<br />O
<br />O
<br />co
<br />O
<br />0
<br />69
<br />RF
<br />k
<br />Ei
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />0
<br />0
<br />O
<br />0
<br />NIw
<br />yj
<br />i
<br />t"4
<br />1
<br />N
<br />cei
<br />O;
<br />Fri;{
<br />i v
<br />X4
<br />:'N,'
<br />M!
<br />r
<br />yi
<br />1
<br />69
<br />I
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />i60(
<br />1
<br />6A
<br />N
<br />wi1
<br />ter'
<br />0.
<br />,<o
<br />EElell
<br />?S t
<br />.H.
<br />1
<br />69
<br />1
<br />fie
<br />1
<br />be
<br />be69
<br />1
<br />1
<br />EA
<br />CP
<br />N
<br />1
<br />6A
<br />1
<br />69
<br />.
<br />&1`>0„.!
<br />>'w
<br />1
<br />6A
<br />0
<br />0
<br />0
<br />0
<br />EA
<br />1
<br />6A
<br />1
<br />6A
<br />,.;
<br />6A
<br />N;
<br />�fy1
<br />b,x
<br />aFN
<br />t
<br />$Si
<br />NP
<br />v
<br />ffi F
<br />v
<br />Ri S
<br />��t9y'u
<br />4k
<br />1
<br />4^�5
<br />G%E
<br />`
<br />p
<br />Ty.o
<br />yrl
<br />In
<br />N
<br />to
<br />M
<br />'-4
<br />co
<br />0
<br />N
<br />0
<br />to
<br />oe
<br />oo
<br />--1
<br />N
<br />1
<br />iA
<br />j0!
<br />00l
<br />Cc4-
<br />+4.—
<br />.1-‘,
<br />0
<br />0
<br />0
<br />o0
<br />^.
<br />EA
<br />1
<br />6A
<br />1
<br />6A
<br />6A
<br />a Ex£ ai... '•" y O`"^L
<br />y ``
<br />Emergency Services Dist.
<br />Optional Sales Tax
<br />C
<br />cc
<br />Impact Fees
<br />Total Revenue
<br />�
<br />ityn
<br />kF
<br />�y
<br />0
<br />O>
<br />to
<br />N
<br />N
<br />609
<br />$ 2,087,729
<br />a
<br />0
<br />00
<br />^"
<br />r
<br />6A
<br />}
<br />Vr}/y1f
<br />0
<br />0
<br />O
<br />O
<br />0
<br />N
<br />6A
<br />1
<br />6A
<br />Viabicli!
<br />pAi
<br />w..XJfJ
<br />rn
<br />1)11
<br />Emergency Services Dist.
<br />Optional Sales Tax
<br />Emergency Services Dist.
<br />Optional Sales Tax
<br />Grant
<br />Optional Sales Tax
<br />Optional Sales Tax
<br />Emergency Services Dist.
<br />Impact Fees
<br />$ 8,035,477 $ 1,500,000 $ - 1 $ - j $ 2,200,000 1 $ 11,735,477
<br />1
<br />i. Pa
<br />E.'-
<br />i
<br />tcajPit
<br />4:.
<br />O
<br />O
<br />co
<br />O
<br />0
<br />69
<br />$ 538,644
<br />0
<br />T
<br />in
<br />N
<br />N
<br />^-1
<br />69
<br />aCN
<br />N
<br />N
<br />l--
<br />N
<br />O oo
<br />N
<br />6A
<br />0
<br />oo
<br />--
<br />—
<br />69
<br />$ 2,644,705
<br />0
<br />0
<br />O
<br />O
<br />ON
<br />N
<br />69
<br />1
<br />6A
<br />0
<br />0
<br />O
<br />O
<br />N
<br />N
<br />69
<br />cei
<br />O;
<br />Fri;{
<br />:'N,'
<br />M!
<br />6A
<br />1
<br />69
<br />1
<br />6A
<br />6A
<br />1
<br />6A
<br />1
<br />69
<br />1
<br />6A
<br />1
<br />6A
<br />O
<br />O
<br />O
<br />0
<br />N
<br />6A
<br />�'.
<br />0.
<br />swj
<br />?S t
<br />.H.
<br />1
<br />69
<br />1
<br />69
<br />1
<br />69
<br />1
<br />69
<br />1
<br />69
<br />1
<br />EA
<br />1
<br />6A
<br />1
<br />6A
<br />1
<br />69
<br />4 el
<br />4 ��a
<br />&1`>0„.!
<br />>'w
<br />6A
<br />6A
<br />6A
<br />6A
<br />69
<br />6A
<br />6A
<br />6A
<br />69
<br />O
<br />NeA
<br />Ty.o
<br />yrl
<br />Nt s
<br />l9b
<br />1
<br />6A
<br />1
<br />6A
<br />1
<br />6A
<br />1
<br />69
<br />1
<br />6A
<br />0
<br />0
<br />0
<br />o0
<br />^.
<br />EA
<br />1
<br />6A
<br />1
<br />6A
<br />6A
<br />E.N
<br />by
<br />;s
<br />�
<br />ityn
<br />O
<br />O
<br />O
<br />O
<br />—
<br />6A
<br />V
<br />V
<br />.D
<br />6A
<br />0
<br />O>
<br />to
<br />N
<br />N
<br />609
<br />$ 2,087,729
<br />a
<br />0
<br />00
<br />^"
<br />r
<br />6A
<br />to
<br />0
<br />r
<br />-
<br />69
<br />0
<br />0
<br />O
<br />O
<br />0
<br />N
<br />6A
<br />1
<br />6A
<br />1
<br />69
<br />;N
<br />�E
<br />`�"
<br />?at��
<br />xExpendIturest"�^- *." s '' fi' w r,z
<br />Emergency Svcs. Station 2 - Replace
<br />Emergency Svcs. Station 9 - Replace
<br />Emergency Svcs. Station 9 - Replace
<br />Emergency Svcs. Station 12 - Addition
<br />Emergency Svcs. Station 12 - Addition
<br />Emergency Svcs. Station 13 - Addition
<br />800 MHz Radio Expansion
<br />Land Acquistion
<br />Emergency Svcs. Station 14 - Addition
<br />Total Expenditures
<br />Indian River County 71
<br />
|