|
Improvements Element
<br />Comprehensive Plan
<br />Optional Sales Tax
<br />Gas Tax
<br />H
<br />Tit
<br />V)
<br />rEt
<br />a
<br />1
<br />�d '
<br />Optional Sales Tax
<br />$�..$00
<br />rfel
<br />Y
<br />t
<br />,i
<br />pact Fees III
<br />Gas Tax
<br />pact Fees III
<br />Optional Sales Tax
<br />00
<br />N0
<br />t
<br />In
<br />Vi-
<br />T
<br />M
<br />69
<br />1n
<br />ELI
<br />N
<br />0
<br />s00)
<br />°
<br />Developer
<br />Contributions
<br />x
<br />H
<br />a
<br />O C7
<br />met Fees III I
<br />TTT
<br />ri
<br />N:
<br />Gas Tax
<br />Gas Tax
<br />Optional Sales Tax
<br />$9,461,134 -$41,329,280
<br />~:.
<br />N
<br />N
<br />�
<br />O
<br />n
<br />el
<br />w.
<br />000`000`1 $
<br />yrs
<br />SS
<br />--1
<br />Inc
<br />Sb
<br />N
<br />N
<br />'0
<br />In
<br />O
<br />el
<br />EA
<br />0
<br />$ 500,000
<br />0
<br />0
<br />0
<br />O\
<br />$ 500,000
<br />0
<br />$ 445,000
<br />$ 600,000
<br />M
<br />$ 286,967
<br />$ 246,067,791
<br />O
<br />O
<br />Q‘
<br />OT
<br />M
<br />M
<br />0
<br />O
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N
<br />In
<br />0
<br />O
<br />M
<br />0
<br />00
<br />O
<br />V'
<br />r
<br />00
<br />In
<br />:O
<br />N
<br />E�
<br />�r
<br />O
<br />O
<br />O
<br />0IA 00
<br />O
<br />0—
<br />O
<br />0
<br />0
<br />O
<br />1.1
<br />OT
<br />T
<br />M
<br />.-1
<br />M
<br />..I
<br />N
<br />L,
<br />0
<br />Pi
<br />4
<br />1
<br />CA
<br />cdj
<br />yO^
<br />qUqq
<br />.Ti-
<br />--,
<br />EA
<br />EA
<br />6A
<br />69
<br />EA
<br />69
<br />EA
<br />6A
<br />6A
<br />69
<br />EA
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />0
<br />0
<br />O
<br />O
<br />O
<br />O
<br />0
<br />0
<br />en,
<br />d.
<br />6A
<br />EA
<br />69
<br />EA
<br />EA
<br />69
<br />EA
<br />69
<br />EA
<br />EA
<br />EA
<br />69
<br />EA
<br />EA
<br />69
<br />EA
<br />EA
<br />EA
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />O
<br />1
<br />O
<br />0
<br />O
<br />0
<br />N
<br />O
<br />O
<br />I--1
<br />IIflO
<br />01
<br />O
<br />N
<br />6S
<br />EA
<br />6A
<br />EA
<br />EA
<br />69
<br />EA
<br />EA
<br />69
<br />EA
<br />6A
<br />EA
<br />EA
<br />641
<br />E13
<br />EA
<br />69
<br />EA
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />O
<br />1
<br />1
<br />1
<br />I000`Sbb
<br />000`051 $
<br />1
<br />1
<br />$ 20,561,226 1
<br />0
<br />O
<br />O
<br />69
<br />69
<br />69
<br />EA
<br />6A
<br />EA
<br />EA
<br />EA
<br />EA
<br />6A
<br />69
<br />bA
<br />6A
<br />FA
<br />69
<br />000`005
<br />O
<br />O
<br />On
<br />0
<br />Total Expenditures I S 76,337,564 S 41,777,721 l
<br />O
<br />1
<br />1
<br />1
<br />1
<br />0
<br />1
<br />1
<br />1
<br />N
<br />1
<br />1
<br />1
<br />0
<br />1
<br />1
<br />O
<br />O
<br />1n
<br />0
<br />O
<br />O
<br />O
<br />O
<br />O
<br />0
<br />O
<br />o
<br />-
<br />In
<br />--,
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />6S
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />69
<br />EA
<br />69
<br />000`005
<br />0
<br />^-1
<br />In
<br />000`005 $
<br />000`050`17
<br />$ 1,800,000
<br />0
<br />0
<br />000`005 $
<br />0
<br />0
<br />M
<br />N
<br />O
<br />OT
<br />M
<br />1O
<br />0
<br />1
<br />0
<br />1
<br />0
<br />M
<br />O
<br />O
<br />Cr,
<br />N
<br />M
<br />00
<br />O
<br />O
<br />0
<br />O�
<br />0
<br />O
<br />0
<br />M
<br />0'
<br />O
<br />7
<br />_U
<br />00
<br />0
<br />O-
<br />- -
<br />'1
<br />M
<br />00
<br />N
<br />N
<br />EA
<br />69
<br />69
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />EA
<br />69
<br />69
<br />69
<br />Misc. Intersection Improvements
<br />Misc. Right of Way Acquisition
<br />Misc. Right of Way Acquisition
<br />0
<br />t
<br />Old Dixie Hwy/SRC - included in 3 lane
<br />Lvenue to 43rd Avenue, four lanes
<br />Oslo Road, 27th Avenue to 43rd Avenue, four lanes
<br />(1 mile)
<br />Oslo Road, 43rd Avenue to 58th Avenue, four lanes
<br />(1 mile)
<br />Oslo Road, 43rd Avenue to 58th Avenue, four lanes
<br />(1 mile)
<br />Oslo Road, Old Dixie Hwy. to 27th Avenue, five lanes
<br />(2.5 miles)
<br />Oslo Road, Old Dixie Hwy. to 27th Avenue, five lanes
<br />(2.5 miles)
<br />Powerline Rd., Barber St. to CR 510, in City of
<br />Sebastian, two lanes (5 mile)
<br />SR AlA , 17th Street to Sea Gull, add two lanes
<br />SR A1A Widening — Castaway Blvd to Moorings
<br />Traffic controllers
<br />Traffic Fiber Optic
<br />Traffic Fiber Optic
<br />M
<br />C
<br />10
<br />b
<br />0
<br />C
<br />U
<br />V)
<br />x
<br />Q
<br />b
<br />O
<br />;mss >Mq
<br />CI
<br />$ 246,067,791
<br />$ 246,067,791
<br />�d '
<br />609
<br />$�..$00
<br />rfel
<br />Y
<br />t
<br />,i
<br />0
<br />0
<br />0
<br />M
<br />0
<br />7
<br />EA
<br />00
<br />N0
<br />t
<br />In
<br />Vi-
<br />T
<br />M
<br />69
<br />.>ce
<br />--
<br />�
<br />F
<br />Il
<br />.....
<br />r01
<br />t
<br />n54
<br />N 4"
<br />'0
<br />In
<br />N
<br />Cr;
<br />N
<br />69
<br />13:,r'[i
<br />.. Y,
<br />�az
<br />z
<br />ri
<br />N:
<br />0
<br />0
<br />O
<br />0
<br />00
<br />N^
<br />O�
<br />O
<br />h
<br />$9,461,134 -$41,329,280
<br />~:.
<br />N
<br />N
<br />�
<br />O
<br />n
<br />el
<br />w.
<br />69
<br />yrs
<br />SS
<br />H
<br />Hen
<br />O.:
<br />O
<br />M
<br />N
<br />N
<br />O
<br />Sb
<br />N
<br />N
<br />'0
<br />In
<br />O
<br />el
<br />EA
<br />r.1
<br />en
<br />Edi
<br />-
<br />s..a a{.»✓
<br />a.p
<br />?o„rXrc.-N
<br />.....oI
<br />CT
<br />$ 41,777,721 1
<br />N
<br />O
<br />_ ' r
<br />69
<br />O
<br />0
<br />M
<br />+�4
<br />EA
<br />5f
<br />R..
<br />h
<br />N
<br />0"
<br />ip
<br />Q\
<br />v
<br />00
<br />$ 76,337,564
<br />$3,522,128
<br />0
<br />:O
<br />N
<br />E�
<br />�r
<br />1T
<br />N
<br />EA
<br />3
<br />sr.?
<br />f
<br />�'1m'FYti
<br />Total Expenditures
<br />Annual Balance
<br />s° ,egg,35 441)417 A,I= . ee 115 , ti= :t
<br />IS
<br />L,
<br />0
<br />Pi
<br />4
<br />1
<br />CA
<br />cdj
<br />yO^
<br />qUqq
<br />1 Total Revenue
<br />Indian River County 84
<br />00
<br />ti
<br />00
<br />O
<br />O
<br />O
<br />be
<br />u
<br />CC
<br />ocr
<br />O
<br />O
<br />00
<br />• h.
<br />E
<br />E
<br />CC 12)
<br />W O
<br />CZ
<br />wb
<br />C
<br />caw Po
<br />o
<br />6J
<br />> the
<br />A It
<br />C
<br />E •
<br />a
<br />°'
<br />
|