HomeMy WebLinkAboutExhibitFiscal Year 2006
Capital Appropriations Amendment Detail
New
Transfers of
Reduction in
Appropriations
Existing Funds
Appropriations
Explanation
Capital Improvements Program Fund
Revenues
Homeland Defense/Neighborhood Improvement Bonds
-
5,855,390
Homeland Defense/Neighborhood Improvement Bonds -
Interest
1,125,322
Contribution from FY2006 General Fund
700,000
Contribution from prior year General Fund
49,100
Impact Fees - parks
1,000,000
Florida Department of Transportation (FDOT)
1,650,000
Per Joint Participation Agreement approved pursuant to R-05-0687 on
November 17, 2005 for Biscayne PAC Street improvements
Florida Department of Transportation (FDOT)
3,700,000
For Miami Streetcar. Resolution to approve increase to JPA on the same
agenda for Feb. 23, 2006. Original amount of $2,790,000 not appropriated
previously.
Florida Department of Transportation (FDOT)
1,013,381
For Brickell Avenue Lighting. Resolution to approve JPA on the same
agenda for Feb. 23, 2006.
Misc. Revenue - revenue project 383001
780,500
M
Misc. Revenue - revenue project 383001
1,650,000
Misc. Revenue - revenue project 383001
5,000,000
Move from Little Haiti Park to Grapeland Park because swapping in more
HD Series 1 for Little Haiti
C
Contribution from Center for Haitian Studies
8,000
-
Little Haiti Freedom Garden
Total Revenues:
$ 7,496,703
$ 15,034,990
$ -
Expenses
311010
- Citywide Facility Assessments & Improvements
Contribution from FY2006 General Fund
_ (700,000)
Re -allocate from citywide building maintenance funding
Contribution from prior year General Fund
49,100
B-65600 Building Department Remodeling
Misc. Revenue - revenue project 383001
375,900
B-65600 Building Department Remodeling
311047 - Efficiency Improvement Studies
Page 1 of 5
2/14/2006 12:23 PM
Attachment for CIP Master Resolution Amendment Feb. 23, 2006
Fiscal Year 2006
Capital Appropriations Amendment Detail
New
Transfers of
Reduction in
Appropriations
Existing Funds
Appropriations
Explanation
Contribution from Center for Haitian Studies
8,000
B-30198 Little Haiti Freedom Garden
311708 - Human Resources Filing System
Contribution from prior year General Fund
(26,100)
Re -allocate balance to 311010 for 8-65600 Building Department Remodeling
311709 - River Drive Warehouse Improvements
Contribution from prior year General Fund
(23,000)
Re -allocate balance to 311010 for 8-65600 Building Department Remodeling
311713 - District 3 Neighborhood Quality of Life Improvements
Homeland Defense/Neighborhood Improvement Bonds
(7,576)
B-30230 Glenroyal Parkway Enhancements
Homeland Defense/Neighborhood Improvement Bonds
(23,623)
B-39909 SW 10 Road Enhancements
311714 - District 4 Neighborhood Quality of Life Improvements
Homeland Defense/Neighborhood Improvement Bonds
(909,698)
8-30134 Bryan Park New Tennis Center
311715 - District 5 Neighborhood Quality of Life Improvements
Homeland DefenselNeighborhood Improvement Bonds
(26,499)
B-75963 Lemon City Park Playground & Park Equip
312042 - Police Site Renovations
Misc. Revenue - revenue project 383001
179,922
B-30380 Police North District Sub -Station Roof
312043 - Police Training Facility
Homeland Defense/Neighborhood Improvement Bonds
-
400,000
-
8-72910 Police Training Facility
313306 - Neighborhood Fire Stations and Training Facility
Page2of5
2114/2036 12:23 PM
Attachment for CIP Master Resolution Amendment Feb. 23, 2006
Fiscal Year 2006
Capital Appropriations Amendment Detail
New
Transfers of
Reduction in
Appropriations
Existing Funds
Appropriations
Explanation
Homeland Defense/Neighborhood improvement Bonds
(100,000)
B-60452 Fire Station #11
324002 - Orange Bowl Stadium Ramps & Improvements
Contribution from FY2006 General Fund
700,000
B-30379 Orange Bowl Stadium Light Towers; allocation of Miami -Dade
County Tourist Remittance Tax (Bed Tax)
Homeland Defense/Neighborhood Improvement Bonds
(300,000)
B-30153 Orange Bowl Renovation Program Mgt Services
326015 - Citywide Waterfront Improvements
Homeland Defense/Neighborhood Improvement Bonds
-
238,390
B-30150 Dinner Key Marina Gratings, Gates & Locks
327001 - Historic Preservation Initiatives
Homeland Defense/Neighborhood improvement Bonds
-
(287,500)
13-30273 Spring Garden Point Park Seybold Canal House Restoration
Homeland Defens&Neighborhood Improvement Bonds
(272,212)
B-38502 Historic Preservation Initiatives
331369 - Parks Facilities General Improvements
Impact Fees - parks
1,000,000.
Miami Rowing Center Improvements and parks equipment
331412 - Little Haiti Park improvements
M
Misc. Revenue - revenue project 383001
(5,000,000)
B-30295 Little Haiti Park Cultural Campus
H
Homeland Defense/Neighborhood Improvement Bonds
5,000,000
B-30295 Little Haiti Park Cultural Campus
M
Misc. Revenue - revenue project 383001
320,215
B-38500 Little Haiti Park Soccer & Recreation Center
331418 - Bicentennial Park Improvements
impact Fees - parks
(1,000,000)
B-30310 Bicentennial Park Shoreline Stabilization Phase 111; re -allocate to
CIP 331369 for Miami Rowing Center improvements and parks equipment
331419 - Neighborhood Park Improvements
Page3of5
2/14/2006 12:23 PM
Attachment for CIP Master Resolution Amendment Feb. 23, 2006
Fiscal Year 2006
Capital Appropriations Amendment Detail
New
Transfers of
Reduction in
Appropriations
Existing Funds
Appropriations
Explanation
Homeland Defense/Neighborhood Improvement Bonds
(25,000)
B-75892 Henderson Park Irrigation System
Homeland Defense/Neighborhood improvement Bonds
(199,508)
B-35806 Curtis Park Pool Renovation
Homeland Defense/Neighborhood Improvement Bonds
(410,134)
B-35865 Coral Gate Park Building Improvements
Homeland Defense/Neighborhood Improvement Bonds -
interest
1,125,322
-
-
B-60496 Grapeland Heights Park Site Development
Misc. Revenue - revenue project 383001
2,752,619
B-60496 Grapeland Heights Park Site Development
Misc. Revenue - revenue project 383001
3,019,152
B-35828 Grapeland New Water Park and B-30105 Grapeland Park Comm.
Rec. Fac. & Parking Lot
333142 - Jose Marti!East Little Havana Park Expansion
Misc. Revenue - revenue project 383001
-
782,692
B-35857 Jose Marti Park Gym
333145 - Soccer Complex Development
Homeland Defense/Neighborhood Improvement Bonds
(1,694,516)
B-35907 Athalie Range Park Soccer/Football Complex
,.
341127
- Calle Ocho Improvements
Homeland Defense/Neighborhood Improvement Bonds
-
(87,797)
B-30345 Calle Ocho Landscaping Improvements
H
Homeland Defense/Neighborhood Improvement Bonds
(434,903)
B-78509 Calle Ocho improvements
341208
- Grand Avenue Improvements
H
Homeland Defense/Neighborhood Improvement Bonds
-
(1,076,424)
B-30322 Grand Avenue Improvements - Extension from Mary to Matilda
341211
- Greenways Improvements
H
Homeland Defense/Neighborhood Improvement Bonds
_ -
217,00D
13-40694 Miami River Greenway Streetscape Project
341330 - Citywide Transportation & Transit
Misc. Revenue - revenue project 383001
(780,500)
B-40666A Brickell Avenue Lighting
Page 4of5
2/14/2006 12:23 PM
Attachment for CJP Master Resolution Amendment Feb. 23, 2006
Fiscal Year 2006
Capital Appropriations Amendment Detail
New
Transfers of
Reduction in
Appropriations
Existing Funds '
Appropriations
Explanation
Misc. Revenue - revenue project 383001
(1,650,000)
B-30337 Biscayne PAC Street Improvements
Florida Department of Transportation (FDOT)
1,650,000
B-30337 Biscayne PAC Street Improvements; per Joint Participation
Agreement approved pursuant to R-05-0687 on November 17, 2005
Florida Department of Transportation (FDOT)
3,700,000
For Miami Streetcar. Resolution to approve increase to JPA on the same
agenda for Feb. 23, 2006. Original amount of $2,790,000 not appropriated
previously.
Florida Department of Transportation (FOOT)
1,013,381
B-40666A Brickell Avenue Lighting. Resolution to approve JPA on the same
agenda for Feb. 23, 2006.
Total Expenses:
$ 7,496,703
$ -
$ -
Revenues 1 Expenses - Capital Improvement Fund
-
15,034,990
-
Citr of Miami:
Total net transfers of
existing funds.
II
Page 5 of 5
2/14/2006 12:23 PM
Attachment for GIP Master Resolution Amendment Feb. 23, 2006