HomeMy WebLinkAboutExhibit-SUBTHIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL
CAN BE SEEN AT THE END OF THIS
DOCUMENT.
FISCAL YEAR 2013-2014
CAPITAL FUND APPROPRIATION AMENDMENT
APPROPRIATION ADJUSTMENTS DECEMBER 12, 2013
Item
No.
From Project
Amount
From und
To Project
Amount
To Fund
Award / Source
1
- 751 - 5W23 Street btw 6
n 7 Ave for M&R - 033
(43,101.00)
36000 - beets
& Sidewa(ks
8-30513- 03 Miscellaneous
Street P4di1tena0ce
43,101.00
36000 - Streets
& Sidewalks
Award 1297 - Transit Half-
Cent. Reverse CIP Plan
Approporia bon Dated
10/24/2013
2
B-30541B - Kennedy Park
Floating Dock PHI
23,500,00) 35000 - Parks &
Recreation
6-30541E - Kennedy Park
Floating Dock Path - Mangrove
triming
23,500.00
35000 - Parks &
Recreation
Award 1669 - TVM
Production -Basic Use Fee
Coconut Grove Expo -Burn
Notice
3
B-30541B - Kennedy Park
Floating Dock PHI
(5,446.95)35000
- Parks &
Recreation
9-30541E -Kennedy Park
Floating Dock Path - Mangrove
triming
, , 5,446.95
35000 - Parks 8i,Award
Recreation
1584 - Homelacd
; Defense/Neighborhood
;Improvement Bond Series 3
4
B-30199 -Virginia KBP Sanitary
Force Main Rd Reconstruction
(135,026.74)137000
-
:Sanitary Sewer
I
B-30839S - Momingside park
sanitary sewer replacement -
02
135,026.74
37000 -
Sanitary Sewer
Award 1122 - Sanitary
Sewer
5
B-70241 - Fire Rescue Capital
Needs - FY2014
(290,000.00
32000 - Public
Safety
B-70 4 - Fireti n No, 0
Restroom Remodeling
290,000, 0
32000 - PublicAward
Safety
1426 - Contribution
frorn General Fund
6
B-30725 - NW th Street
Roadway Improvement Project-
DI
0,0 0.00
35000 - Streets ;
& Sidewalks ;
8-30791- NWAvenue
between 31 and 32 Ave.
Drainage and Roadway
mprovements - DI
0,000.00
36000 - Street;Award
& Sidewalks
16 8 - StreetBond
;Series 2
I
7
B-75830A - Blanche Park Master
Plan Improvements - D2
(112,331.42)
35000 - Parks &
Recreation
8-40463 - Armbrister Park Field
112331.42
35000 - Parks &:Award
Recreation
1584 - Homeland
Defense/Neighborhood
Improvement Bond Series 3
I B-40455 - Citywide Capital
iImprovements Projects -
Citywide
(345,399.29)135000
- Parks &
;Recreation
I
8-40463 - Armbrister Park Field
345,399.29
35000 - Parks &Award
Recreation
1422 - Impact Fees
i
9
;B-73102C - Citywide Street
Milling and Resurfacing - CIP
Local Option Gas Tax
( 250,000.00)
)6000 - Streets
16; Sidewalks
B-30840 - Brlckell Bay Drive -
D2
250, 0.00
36000 - Street
& Sidewalks
Award 1552 - Local Option
Gas Tax
APPROPRIATION
1,2
ADJUSTMENTS TOTALS (84,805.40)
1284,805.40
,
NE
APPROPRIATIONS
Project
Amount
Fund
Award / Source
1
B-30801 - Manatee Bend Park
Shoreline (Ph. 2- Construction)
325,000.0035000
- Parks
and Recreation
,Award TBD - Florida Inland
Navigation District Grant
accepted by Commission
RESO# 13-0084 dated
03/14/2013
2
8-30801 - Manatee Bend Park
Shoreline
325,000.00
35000 - Parks
and Recreation
Award 1350 - SRF Contribution
to Capital - Bayfront -
Riverfront Lands Trust:
Matching Funds 0rade 32-
E99084 accepted by
Commission RESO# 13-0084
dated 03/14/2013
3
8-30995 - Virginia Key Bike and
Kayak Facility - D2 (Ph. 1 -
Design)
37,500.00
35000 - Parks
and Recreation
Award TBD - Florida Inland
Navigation District Grant
ccepted by Commission
RESO# 13-0081 dated
03/14/2013
4
- 0995 - Virginia Key 61ke and
Kayak Facility - D2
37,500.00
35000 - Parks
and Recreation
Award 1350 - SRF Contribution
to Capital - Parks Consolidated
Account: Matching Funds Oracle
29-116002 accepted by
Commission RESO# 13-0081
dated 03/14/2013
13-- 0 0- Su
THIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL
CAN BE SEEN AT THE END OF THIS
DOCUMENT.
FISCAL YEAR 2013-2014
CAPITAL FUND APPROPRIATION AMENDMENT
NEW APPROPRIATIONS
Project
Amount
Fund
[ Award / Source
5
8-50643 - Wagner
Creek/Seybold Canal Dredging
(Ph. C)
1,000,000.00
1
38000 - Storm
Sewers
Award TBD - Florida Inland
Navigation District Grant
accepted by Commission
RESO# 13-0126 dated
03/28/2013
6
B-30688 - Marine Stadium
Restoration (In -Water Structural
Assessment)
157,900.00
34000 - Public
Facilities
Award TBD - Florida Inland
Navigation District Grant
accepted by Commission
RESO# 13-0125 dated
03/28/2013
7
B-30643 - Lummus Park Landing
Area
570,000.00
36000 - Streets
and Sidewalks
Award TBD - Florida Inland
Navigation District Grant
accepted by Commission
RESO# 13-0093 dated
03/14/2013
8
B-35806 - Curtis Park Poo! &
Boat Ramp Improvements
(Construction)
190,050.0
5000 - Parks
and Recreation
Award TBD - Florida Inland
Navigation District Grant
accepted by Commission
RESO# 13-0082 dated
03/14/2013
I
I
9
B-30624 - Overtown Greenway
@ NW 11th
1,079,879.00
_
36000 • Streets
and Sidewalks
1
_ Award TBD - FOOT Grant
accepted by Commission
RESO# 13-0337 dated
07/29/2010
—
B-30624 - Overtown Greenway
@ NW Sirh
185,000.00,36000
- Streets
land Sidewalks
Award TBD - FDOT Grant
accepted by Commission
RE50# 13-0055 dated
02/14/2013
10
11
12
{
I t
13
NEW APPROPRIATIONS
TOTALS
3,907,819.00
—
—
SUBSTITUTED
FISCAL YEAR 2013-2014
CAPITAL FUND APPROPRIATION AMENDMENT
APPROPRIATION ADJUSTMENTS DECEMBER 12, 2013
Ite
No.
From Protect
Amount
From Fund
To Project
Amount
To Fund
Award / Source
1
- 0751 - SW 23 Street btw 16
on. 7 Ave for MO - 03
(43,101,001
36000 - Streets
6 Sidewalks
1 B-30613 • 03 Miscellaneous
Street Maintenance
43,101.00
36000 - Streets
8 Sidewalks
Award 1297 - Transit Hall -
Cent. Reverse CIP Plan
Approporia8on Dated
10/24/2013
2
B•305418 Kennedy Pant
Floating D+ HI
(23,500 00)
35000 -Parks &
Recreation
8-30541E - Kennedy Park
Floating Dock Path - Mangrove
trirning
23,500.00
35000 -Parks &
Recreation
Award 1669 - TVM
Productlon-Baslc Use Fee
Coconut Grove Expo -Bum
Notice
3
8-305418 - Kenn .+ Park
Floating Dock PH1
! (5,446.95)
35000 • Parks &
Recreation
8.30541E •Kennedy Park
Floating Dock Path - Mangrove
[riming
5,446.95
35000 - Parks 6
Recreation
Award 1584 - Homeland
Defense/Neighborhood
Improvement Bond Series 3
0199 • Virginia KUP Sant . ,
Force Main Rd Reconstruction
(135,026.74)
37000 -
Sanitary Sewer
8-308355 - Mom[ngside park
sanitary sewer replacement -
02
135,026.74
37000 -
Sanitary Sewer
Award 1122 - Sanitary
Sewer
•
5
18-70241 - Fire Rescue Capital
'Needs - FY2014
1
(290,000.00)
32000 - Public
Safety
B-70104 - Fire Station No. 10
Restroom Remodeling
290,000.00
32000 - Public
Safety
Award 1426 • Contribution
from General Fund
6 , B•30725 - NW 11th Street
Roadway improvement Project -
01
,
(8s '00.00)
36000 • Streets
& Sidewalks
B-30791 - NW 15th Avenue
between 31 and 32 Ave.
Drainage and Roadway
Improvements - D1
60,000.00
36000 - Street
& Sidewalks
Award 1638 • Street Bond
Series 2
7
TB-75830A - Blanche Park Master
Plan Improvements - D2
(112,331.42)
- 000 - Parks &i
eatlon
B-40463 - Armbrister Park Field
112,331.42
35000 - Parks &
Recreation
Award 1584.• Homeland
Defense/Neighborhood
Improvement Bond Series 3
8
1B-40455 • Citywide Capltal
'Improvements Projects -
Citywide
(345,399.29)
35000 - rks &
Recreation - !
I
8-40463 • Armbrlster Park Field
345,399.29
35000 • Parks &
Recreation
Award 1422 - Impact Fees
9
B-73102C - Citywide Street
Mining and Resurfacing - C1P
Local Option Gas Tax
(250,000.00)
36000 • Stree
6 Sidewalks
5-30840 • Brlckell Bay Drive -
' 2
250,000.00
36000 - Street
& Sidewalks
Award 1552 • Local Option
Gas Tax
APPROPRIATION
ADJUSTMENTS TOTALS
(1,284,805.40)
1,284,805.40
NEW APPROPRIATIONS
Project
Amount
Fund
Award / Source
1
8.30801 - Manatee Send Park
Shoreline (Ph. 2- Construction)
325,000.00
35000 - Parks
and Recreation
Award TBD - Florida Inland
Navigation District Grant
accepted by Commission
PESOS 13-0064 dated
03/14/2013
2
B-30801 - Manatee Bend Park
Shoreline
325,000.00
35000 - Parks
and Recreation
jAward 1350 - SRF Contribution
-to Capital - Bayfront -
Rlverfront Lends Trust:
'Matching Funds Oracle 32-
699064 accepted by
'Commission RESON 13-0054
dated 03/14/2013
3
B-30995 - Virginia Key Bike and
Kayak Facility • D2 (Ph. 1 -
Design)
37,500.00
35000 - Parks
and Recreation
Award TBD - Florida Inland
- Navigation District Grant
: accepted by Commission
RESO* 13-0081 dated
03/14/2013
4
B-30995 - Virginia Key Blke and
Kayak Facility - 02
37,500.00
35000 • Parks
and Recreation
'Award 1350 - SRF Contribution
to Capital - Parks Consolidated
ACWunt: Matching Funds Oracle
29-116002 accepted by
Commission RESO+s 13-0081
dated 03/14/2013
NEW APPROPRIATIONS
1�-S J2 1 /3-a
1 of 2
11/22/2013 11:47,
SUBSTITUTED
FISCAL YEAR 2013-2014
CAPITAL FUND APPROPRIATION AMENDMENT
Project
Amount
Pund
Award / Source
e-50643 - Wagner
Creek/5eybotd Canal Dredging
°h. C)
1,000,000.00
38000 - Storm
Sewers
Award TBD - Florida Snl5nd
Navigation District Grant
accepted by Commission
REs0s 13-0126 dated
03/2812013
6
B•306: - MarSne Statllum
Res toratr• (in -Water Structural
Assessmen
157,900.00
34000 • Publlc
Facilities
Award TB 0 • Fiorlda Inland
Navigation District Grant
accepted by Commission
RES09 13.0125 dated
, 03/28/2013
7
8-30643 - Lummus .rk Wndfng
Area -
570,400.00
36000 • Streets
and Sidewalks
Award TBD - Florlda Inland
Navigation District Grant
accepted by Commission
RESDt 13-0093 dated
03(14/2013
$
8-35806 - Curtks Park Pool 8
mat Ramp Improvements
(Constructlon)
190,05O.00
35000 • Parks
and Recreation
Award TOO - Florida Inland
Navigation District Grant
accepted by Commission
RESD# 13-0082 dated
03/14/2013
9
8-30624 - 0vertown Greenway
CAD NW 11°
1,0 879,40
36000 - Streets
and Sidewalks
Award TBD - FDOT Grant
accepted by Commission
RE50# 13-0337 dated
07/29/2010
10
8-30624 - Dvertawn Greenway
® NW 11u
185,000.04
3• 'r0 -Streets
an• dewalks
, Award TBD - FDOT Grant
accepted by Commission
RE504 13-0055 dated
02/14/2013
11
B-30538 • Museum Park
400,000.00
35000 • Park..
and Recreation
Award 1426 - Contribut00 from
General Fund FY 2014
2
13
APPROPRZATZON. S
TOTALS ' '"'
4807 8290D;
-
- -
.NEW
.
2 of 2
11/22/2013 11:47 AM