08.05.2014 Views

FY 2013 Proposed Budget Book - Home | Orange County Gov FL

FY 2013 Proposed Budget Book - Home | Orange County Gov FL

FY 2013 Proposed Budget Book - Home | Orange County Gov FL

SHOW MORE
SHOW LESS

Create successful ePaper yourself

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

PROPOSED CIP - BY FUND<br />

<strong>FY</strong> 2012/13 - <strong>FY</strong> 2016/17 BUDGET<br />

THRU 9/30/98<br />

CURRENT<br />

PRIOR<br />

BUDGET<br />

FUND ORG PROJECT NAME<br />

EXPENDITURES <strong>FY</strong> 11-12<br />

PROPOSED PROPOSED PROPOSED PROPOSED PROPOSED PROPOSED TOTAL<br />

BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET PROJECT<br />

<strong>FY</strong> 12-13 <strong>FY</strong> 13-14 <strong>FY</strong> 14-15 <strong>FY</strong> 15-16 <strong>FY</strong> 16-17 FUTURE<br />

COST<br />

Capital Improvements Program Section 16 - pg. 67<br />

1538 Eastern Wtr Reclaimation Exp 39,915,437 5,035,000 9,600,000 12,600,000 18,100,000 15,000,000 0 10,000,000 110,250,437<br />

1539 Force Main Rehab 10,362,086 1,620,000 3,150,000 3,520,000 0<br />

0 0<br />

1,000 18,653,086<br />

1540 Park Manor Water Systems Imp 324,914 110,000 2,000,000 2,000,000 500,000<br />

0 0<br />

0 4,934,914<br />

1541 Park Manor Wastewater Sys 396,714 75,000 1,000,000 2,000,000 0<br />

0 0<br />

0 3,471,714<br />

1542 Southwest Svc Area Reuse 4,268,700 440,000 1,700,000 4,900,000 5,900,000 1,900,000 0<br />

1,200 19,109,900<br />

1544 Water SCADA & Secuirty Imp 4,876,678 30,000 700,000 1,300,000 0<br />

0 0<br />

0 6,906,678<br />

1545 Private Well Retrofit Program 143,648 5,000 5,000 5,000 5,000<br />

5,000 5,000 25,000 198,648<br />

1548 Developer Projects 875,444 50,000 15,000 0 0<br />

0 0<br />

0 940,444<br />

1549 Developer Projects 874,088 100,000 75,000 25,000 0<br />

0 0<br />

0 1,074,088<br />

1550 Alternate Regional Water Supply 1,888,769 2,550,000 715,000 360,000 65,000<br />

65,000 6,065,000 173,326,100 185,034,869<br />

1551 Developer Built Projects 575,294 150,000 150,000 150,000 0<br />

0 0<br />

0 1,025,294<br />

1552 Developer Built Projects 0 350,000 410,000 475,000 650,000 650,000 650,000 950,000 4,135,000<br />

1553 Water Distribution Mods 2 1,690,785 1,205,000 1,990,000 1,050,000 0<br />

0 15,865,000<br />

100 21,800,885<br />

1554 Eastern Regional Wsf Phase 3 1,726,566 1,100,000 4,300,000 8,200,000 4,100,000<br />

0 0 10,500,000 29,926,566<br />

1555 South WRF Ph V 2,626,594 6,710,000 5,400,000 4,550,000 10,500,000 11,000,000 0 40,000,000 80,786,594<br />

1556 Utilities Security Imp 84,233 110,000 250,000 100,000 100,000 100,000 100,000 500,000 1,344,233<br />

1557 Southwest Water Supply Facility 973,203 1,360,000 1,100,000 0 0 4,000,000 4,000,000<br />

0 11,433,203<br />

1558 Eastern Operations Building 0 0 500,000 0 0<br />

0 0 2,000,000 2,500,000<br />

4420<br />

4430 Convention Center<br />

FUND TOTAL 560,750,499 90,865,213 127,351,000 127,071,000 131,347,000 134,487,000 121,676,000 366,014,200 1,659,561,912<br />

0934 Convention Center Imp 25,582,443 5,751,835 4,316,945 0 0<br />

0 0<br />

0 35,651,223<br />

0960 Convention Center Imp 566,073 8,913,869 25,592,156 45,607,990 52,116,367 31,785,835 27,987,377<br />

0 192,569,667<br />

0980 Convention Business Integrate 4,858,316 1,155,967 0 0 0<br />

0 0<br />

0 6,014,283<br />

4430<br />

FUND TOTAL 31,006,832 15,821,671 29,909,101 45,607,990 52,116,367 31,785,835 27,987,377<br />

0 234,235,173<br />

5530 Fleet Management Fund<br />

2046 Tanks Replacement 91,565 48,505 0 0 0<br />

0 0<br />

0 140,070<br />

2049 HVAC & IAQ Related Repl/Rest 138,775 11,225 0 0 0<br />

0 0<br />

0 150,000<br />

2051 Fleet Bldg Renovations 0 308,300 408,925 346,075 346,104 346,055 346,055 726,945 2,828,459<br />

5530<br />

FUND TOTAL 230,340 368,030 408,925 346,075 346,104 346,055 346,055 726,945 3,118,529<br />

5801 Local Agency Prg-R Taylor Ck<br />

2897 Taylor Creek Bridge Replace (ARRA) 2,750,001 0 0 0 0<br />

0 0<br />

0 2,750,001<br />

5801<br />

FUND TOTAL 2,750,001 0 0 0 0 0 0<br />

0 2,750,001<br />

5802 Local Agency Prg-R Campo Way B<br />

2898 Campo Way Bridge Repl (ARRA) 378,019 26 0 0 0<br />

0 0<br />

0 378,045

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

Saved successfully!

Ooh no, something went wrong!