HomeMy WebLinkAboutExhibitFiscal Year 2006
Capital Appropriations Amendment Detail
1
New
Transfers of
Reduction in
t
Appropriations
Existing Funds
Appropriations
Explanation
Capital Improvements Program Fund
Revenues
( Homeland Defense/Neighbortiood Improvement Bond
3,853,524
Impact Fees
2,384,373
Contribution from FY2006 General Fund
5,337,193
96 Safe Neighborhood Pack Bonds - Interest
100,000
Miscellaneous Revenue {Revenue Project 383001)
1,019,152
Total Revenues:
T7,821,566
54.872,676
80
Expel ses
311047 - Efficiency Improvement Studies
Contribution from FY2006 General Fund
170,060
13-60430 Antonio Maceo Park New Community Budding
311083 - Miami River Dredging
Contribution from FY2006 General Fund
121,714
8-70002 Miami River Dredging
311712 -District 2 Neighborhood Quality of Life Improvements
Homeland Defense/Neighborhood Improvement Bonds
(300,000)
B-79900 Contribution to Ballet Gamonet
311715 -District 5 Neighborhood Quality of Life Improvements
Homeland Defense/Neighborhood Improvement Bonds
(374,538)
B-30204 Model City Beautification
Homeland DefenselNeighbor hood Improvement Bonds
(9,332)
B-39904 Quality of Life District 5 - Various Projects
•
Homeland Defense/Neighborhood Improvement Bonds
-
(978,722)
8-40699 Buena Vista Heights - PH 1
311850 - Replacement of Citywide Fleet
Contribution from FY2006 General Fund
1,670,000
8-74226 Police Vehicle Replacement
61t82006 12:00 PM
Page 1 of Attachment for CIP Master Resolution Amendment July 13,2006
Fiscal Year 2006
Capital Appropriations Amendment Detail
1
312043 -Police Training Facility
Homeland Defense/Neighborhood Improvement Bonds
836,998
B-72910 Police Training Facility (New)
31204E -Police Homeland Defense Preparedness Initiative
!Homeland Defense/Neighborhood Improvement Bonds -
(124,000)
6-30082 Police Bomb Squad Building
313305 - Fire -Rescue Homeland Defense Preparedness Initiative
Homeland Defense/Neighborhood Improvement Bonds
(330,000)
B 72815 Terronst Cache Vehicle Acquisition
324002 - Orange Bowl Ramps
Contribution from FY2006 General Fund
322,660
B-30516 Orange Bowl HVAC Replacement
Homeland Defense/Neighborhood Improvement Bonds
6 000
6-30153 Orange Bowl Stadium Project Management Services
326015 - Citywide Waterfront improvements
Homeland Defense/Neighborhood improvement Bonds
(60,000)
8-30247 Dinner Key Dredging
Homeland Defense/Neighborhood Improvement Bonds
(450,000)
13-30179 Downtown Baywalk Master Plan & Design
Homeland Defense/Neighborhood Improvement Bonds
(51,083)
6-60463 Marine Stadium Marina -Building Repairs
331412 - Little Haiti Park Land Acquisition Development
96 Safe Neighborhood Park Bonds - Interest
100,000
13-713511 little Haiti Pads - Land Acquisition
1
331419 - Neighborhood Park Improvements and Acquisition
Miscellaneous Revenue (Revenue Project 383001)
-
(1,019,152)
B-30105 Grapeland Park Community Recreational Building Facility PHIII
Impact Fees
4,100
B-35847 Momingside Park Resiroom Building Renovation
Impact Fees
4,900
B-35838 Kennedy Park Restroam Building Improvements
Impact Fees
11,860
B-60475 Douglas Park Recreation Building Renovations
Impact Fees•
6,295
B-35865 Coral Gate Park Building Improvements
Impact Fees
18,000
9-30386 Sewell Park - Boat / Kayak Launch Area
Page 2of4
8/182006 12:00 PM
Attachment for CIP Master Resolution Amendment July 132006
Fiscal Year 2006
Capital Appropriations Amendment Detail
Impact Fees
9,295
B 35806 Curtis Park Pool Renovation
Homeland Defense/Neighborhood Improvement Bonds
79,604
8�5861 Maximo Gonre7JDomino Restroan Improvements
Homeland Defense/Neighborhood improvement Bonds
(600,000)
B-30172 Roberto Clemente Park Building Improvements
Homeland Defense/Neighborhood Improvement Bonds
(156,489)
B-351312 Duarte Park Budding Renovation/Expansion
Homeland Defense/Neighborhood Improvement Bonds
pr
(11,181)
_
B-35618 Duarte Park Parking Lot Improvements
Homeland Defense/Neighborhood Improvement Bonds
(9,013)
B-76995 Williams Pam Site Furnishings
J
333104 - Pace Park Improvements
Impact Fees
62,437
B-35896 Margaret Pace Park Improvements Phase II
333124 - V"rrrick Community Water Sports Center
Contribution from FY2006 General Fund
250,000
6.30002 Dinner Key Restoration/Enhancement of Spoil Island A,B,C,D,E
333142 -Jose Marti/East Little Havana Expansion
Miscellaneous Revenue (Revenue Project 383001)
1,019,152
8-35857 Jose Marti Park Gym
333145 - Soccer Complex Development
Homeland Defens&Neighborhood Improvement Bonds
1,752,498
8-30229 Robert King High Park Soccer Field
341140 - Flagler Street Marketplace
Impact Fees
800,000
B-40667 Flagler Street Marketplace Streetscape Project
341208 - Grand Avenue Improvements
Impact Fees
223,316
B-30322 Grand Avenue Improvements -Extension from Mary to Matilda
Homeland Defense/Neighborhood Improvement Bonds
1,076,424
B-30322 Grand Avenue Improvements -Extension from Mary to Matilda
341211 - Greenways Improvements
Homeland Defense/Neighborhood improvement Bonds
(397,166)
B-40643A North Springs Garden Greenway 3100,200 and B-40686 Miami
River Greenways/Streetsxape Segment D S296,966
341330 - Citywide Transportation &-transit
Page 3 of 4
8/182066 12:00 PM
Attachment for CIP Master Resolution Amendment July 13,2006
Fiscal Year 2006
Capital Appropriations Amendment Detail
Impact Fees
606,570
B30177 Downtown Infrastructure Streets/Phase 11
Contribution from FY2006 General Fund
2,802,819
B-71214 HDR Program Management Services
352262 - Kinloch Stonn Sewers
Homeland Defense/Neighborhood Improvement Bonds
100,000
8-50705 Kinloch Storm Sewer Improvement Projects
352296 - Storm Sewer Retrofitting, Equipment & Improvement
Impact Fees
637,600
B-30156 Storm Sewer Equipment Acquisition
Total Expenses:
$7,821,566
SO
SO
Revenues f Expenses - Capital Improvement Fund
SO
54,872,676
SD
8118.2006 12:00 PM
Page 4 of 4 Attachment for CIP Master Resolution Amendment July 13,2606