07.07.2013 Views

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

BOARD OF COUNTY COMMISSIONERS LEON COUNTY, FLORIDA

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Leon County Fiscal Year 2013 Tentative Budget<br />

Capital Improvements (305)<br />

Fund Type: Capital Projects<br />

The Capital Improvements Fund is a capital project fund established in support of the County's Capital Improvement Program. A major revenue source<br />

of the Capital Improvement Fund is a transfer from general revenue dollars. The fund is used to account for resources and expenditures associated<br />

with the acquisition or construction of major non-transportation related capital facilities and/or projects other than those financed by Proprietary Funds.<br />

Revenue Sources<br />

Acct #<br />

Actual Adopted Requested Budget Planned Planned Planned Planned<br />

FY 2011 FY 2012 FY 2013 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017<br />

Interest Income - Investment 361110 (25,095) - - - - - -<br />

Pool Interest Allocation 361111 667,530 269,135 507,721 482,335 134,321 136,335 138,381<br />

Net Incr(decr) In Fmv Of Investment 361300 (37,992) - - - - - -<br />

Transfer From Fund 001 381001 915,973 1,041,791 - - 1,000,000 1,000,000 1,000,000<br />

Transfer From Fund 121 381121 - 16,000 - - - - -<br />

Transfer From Fund 125 381125 129,742 - - - - - -<br />

Transfer From Fund 140 381140 508,527 1,302,773 236,818 236,818 579,530 600,563 695,571<br />

Transfer From Fund 160 381160 - - 157,490 157,490 - - -<br />

Transfer From Fund 162 381162 319,566 312,632 326,060 326,060 319,615 283,378 283,551<br />

Appropriated Fund Balance 399900 - 10,385,231 5,541,767 5,541,767 7,066,649 3,067,504 2,801,277<br />

Appropriations by<br />

Department/Division<br />

Total Revenues<br />

Acct #<br />

Attachment #2<br />

Page 45 of 65<br />

-<br />

140,457<br />

-<br />

1,000,000<br />

-<br />

-<br />

792,692<br />

-<br />

185,550<br />

2,901,081<br />

2,478,252 13,327,562 6,769,856 6,744,470 9,100,115 5,087,780 4,918,780 5,019,780<br />

Actual Adopted Requested Budget Planned Planned Planned Planned<br />

FY 2011 FY 2012 FY 2013 FY 2013 FY 2014 FY 2015 FY 2016 FY 2017<br />

General Vehicle & Equipment<br />

Replacement<br />

026003-519 216,534 242,400 322,490 322,490 504,000 498,000 450,000<br />

Stormwater Vehicle & Equipment<br />

Replacement<br />

026004-538 599,999 509,900 342,500 342,500 577,900 870,000 690,000<br />

Fleet Management Shop Equipment 026010-519 59,995 46,500 65,000 65,000 50,000 - 50,000<br />

Woodville Community Park 041002-572 - - 50,000 50,000 550,000 - -<br />

Fort Braden Community Park 042005-572 - - 75,000 75,000 - - -<br />

Tower Road Park 043003-572 228,281 - - - - - -<br />

Fred George Park 043007-572 - 200,000 50,000 - - - -<br />

Okeeheepkee Prairie Park 043008-572 - - 315,000 315,000 150,000 - -<br />

Stoneler Road Park Improvements 043010-572 - - 85,000 85,000 - - -<br />

Northeast Community Park 044001-572 - - 388,000 388,000 388,000 - -<br />

Miccosukee Park 044002-572 21,714 589,000 40,000 40,000 - - -<br />

Miccosukee Greenway 044003-572 - - 35,000 35,000 300,000 - -<br />

Apalachee Parkway Regional Park 045001-572 37,575 75,000 758,000 758,000 100,000 100,000 100,000<br />

J.R. Alford Greenway 045004-572 49,992 - - - 75,000 - -<br />

Pedrick Road Pond Walking Trail 045007-572 38,300 - 120,000 120,000 - - -<br />

Parks Capital Maintenance 046001-572 165,839 300,000 300,000 500,000 900,000 400,000 400,000<br />

Playground Equipment Replacement 046006-572 - 160,000 163,000 163,000 163,000 163,000 163,000<br />

New Vehicles and Equipment for<br />

Parks/Greenways<br />

046007-572 - 177,000 35,000 35,000 17,000 - 84,000<br />

Athletic Field Lighting 046008-572 120,767 125,000 - - - - -<br />

Greenways Capital Maintenance 046009-572 120,232 125,000 175,000 145,000 145,000 145,000 145,000<br />

St. Marks Headwaters Greenways 047001-572 17,325 175,000 100,000 - - - -<br />

Stormwater and Transportation<br />

Improvements<br />

056010-541 1,298,986 912,000 1,500,000 - - - -<br />

Private Road Maintenance - Program<br />

Start Up Cost<br />

057003-541 8,261 - - - - - -<br />

Windwood Hills 057015-541 209,734 - - - - - -<br />

CARDS Program: Start Up Costs 057900-541 52,729 100,000 75,000 75,000 75,000 75,000 75,000<br />

2/3 Program - Linene Wood 057914-541 534,115 - - - - - -<br />

2/3 Program: Terre Bonne 057916-541 22,600 - - - - - -<br />

CARDS: Brushy Creek Road<br />

Stormwater Improvements<br />

065003-538 1,529 - - - - - -<br />

CARDS Stormwater Program: Start<br />

Up Costs<br />

066001-538 2,149 50,000 - - 50,000 - 50,000<br />

Stormwater Structure Inventory and<br />

Mapping<br />

066003-538 - 500,000 250,000 250,000 250,000 - -<br />

TMDL Compliance Activities 066004-538 - - 50,000 50,000 100,000 250,000 500,000<br />

Fiscal Year 2013 Budget By Fund<br />

Page 254 of 282 Posted at 5:00 p.m. on August 31, 2012<br />

410,000<br />

680,000<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

-<br />

910,000<br />

163,000<br />

-<br />

-<br />

145,000<br />

-<br />

-<br />

-<br />

-<br />

75,000<br />

-<br />

-<br />

-<br />

-<br />

-<br />

500,000

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!