29.08.2014 Views

FY12 Adopted Operating Budget & Capital Improvement Budget

FY12 Adopted Operating Budget & Capital Improvement Budget

FY12 Adopted Operating Budget & Capital Improvement Budget

SHOW MORE
SHOW LESS

Create successful ePaper yourself

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

City of St. Petersburg, Florida – FY 2012 <strong>Adopted</strong> Fiscal Plan<br />

RESOURCES<br />

STORMWATER DRAINAGE CAPITAL PROJECTS FUND (FUND 4013)<br />

2012-2016 CAPITAL IMPROVEMENT PROGRAM PLAN<br />

Prior Year<br />

Carryforward<br />

Actual<br />

<strong>Budget</strong> Change BUDGET Estimate Total<br />

11 11 12 13 14 15 16 10-16<br />

(000s omitted)<br />

Beginning Balance 8,590 8,590<br />

Earnings on Investments 225 100 0 100 100 100 100 100 825<br />

Transfer from Stormwater Op. <strong>Budget</strong> 1,930 800 0 800 800 800 800 800 6,730<br />

Grants/External Funding:<br />

SWFWMD/Booker Lake Region SW Treatment 23 0 135 0 0 0 0 0 158<br />

SWFWMD/Childs Park 705 0 995 0 0 0 0 0 1,700<br />

SWFWMD/Imp.of BMPs in Jungle Lk wtrshed 13 0 3,573 0 0 0 0 0 3,585<br />

SWFWMD/Northeast Basin Jungle Lake (R-1-1) 0 170 1,930 0 0 0 0 0 2,100<br />

SWFWMD/Imp.of BMPs in the 22nd St S (DIP) (4) 0 0 0 0 0 0 0 (4)<br />

SWFWMD/Imp.of BMPs in the 30 Av N wtrshed 965 0 2,607 0 0 0 0 0 3,572<br />

SWFWMD/Lake Coronado 116 0 52 0 0 0 0 0 168<br />

SWFWMD/24th S/S - Emerson SDI 0 0 850 0 0 0 0 0 850<br />

SWFWMD/Golf Creek 0 150 1,150 0 0 0 0 0 1,300<br />

SWFWMD/MLK & Gateway Mall 0 100 0 250 3,100 0 0 0 3,450<br />

SWFWMD/Shore Acres Stormwater Vaults 220 600 620 0 0 0 0 0 1,440<br />

SWFWMD/Morris Street SDI 0 0 0 0 0 0 0 1,000 1,000<br />

FDEP/Shore Acres Stormwater Vaults 0 0 490 0 0 0 0 0 490<br />

FDEP/Booker Lake Regional SW Treatment 3 0 85 0 0 0 0 0 87<br />

FDEP/Booker Lake Alum Treatment 67 0 49 0 0 0 0 0 116<br />

Contributions from Developers 10 50 0 50 50 50 50 0 260<br />

TOTAL RESOURCES 12,861 1,970 12,536 1,200 4,050 950 950 1,900 36,417<br />

REQUIREMENTS<br />

Appropriation<br />

as of 9/30/10<br />

Master Plan Storm Drainage <strong>Improvement</strong>s<br />

Stormwater Master Plan Update 0 50 0 50 0 0 0 0 100<br />

Childs Park-44th St. S. 3,958 0 0 0 0 0 0 0 3,958<br />

Lake Coronado (Q-2-1, Q-2-2, Q-4-6) 3,088 0 0 0 0 0 0 0 3,088<br />

Clam Bayou SW Inf <strong>Improvement</strong>s 234 0 0 0 0 0 0 0 234<br />

Booker Lake Storm Drainage 175 0 0 0 0 0 0 0 175<br />

30th Ave N & 28th St N (B-3-2) 4,893 0 0 0 0 0 0 0 4,893<br />

Golf Creek Culvert (G-5-3) 950 150 0 1,200 0 0 0 0 2,300<br />

Jungle Lake Outfall (R-2-1) 3,810 0 0 0 0 0 0 0 3,810<br />

Northeast Basin Jungle Lake (R-1-1) 650 170 0 2,700 0 0 0 0 3,520<br />

16 St S & Vicinity SDI 521 0 0 0 0 0 0 0 521<br />

24th S/S - Emerson SDI 1,950 0 0 0 0 0 0 0 1,950<br />

MLK & Gateway Mall SDI 0 400 0 300 3,500 350 0 0 4,550<br />

Morris Street 0 0 0 0 0 250 500 1,380 2,130<br />

Clam Bayou - SW Berm/Linear Park/Bike Trail 101 0 0 0 0 0 0 0 101<br />

Minor Storm Drainage<br />

Minor Storm Drainage 345 125 0 125 125 125 125 125 1,095<br />

Shore Acres Tidal Backflow Prv. 3,260 1,000 0 0 0 0 0 0 4,260<br />

Fiscal Year 2012 P - 17 Summary Reports

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

Saved successfully!

Ooh no, something went wrong!