24.12.2014 Views

fy 2012-13 proposed capital improvement budget - City of Dallas

fy 2012-13 proposed capital improvement budget - City of Dallas

fy 2012-13 proposed capital improvement budget - City of Dallas

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 FACILITIES CAPITAL IMPROVEMENTS<br />

Budget<br />

as <strong>of</strong><br />

05-31-12<br />

Spent or<br />

Committed<br />

05-31-12<br />

Source <strong>of</strong> Funds 05-31-12<br />

Remaining<br />

as <strong>of</strong> FY <strong>2012</strong>-<strong>13</strong> FY 20<strong>13</strong>-14<br />

Proposed Estimated<br />

FY 2014-15<br />

Estimated<br />

Future Cost<br />

Total<br />

Estimated<br />

Cost<br />

1995 General Obligation Bonds 767,433 666,857 100,576 0<br />

0 0 0<br />

767,433<br />

1998 General Obligation Bonds 25,339,334 12,752,983 12,586,351 0<br />

0 0 0 25,339,334<br />

2003 Certificates <strong>of</strong> Obligation 170,676 170,676 0 0<br />

0 0 0<br />

170,676<br />

2003 General Obligation Bonds 103,522,159 100,637,639 2,884,521 0<br />

0 0 0 103,522,159<br />

2005 General Obligation Bonds 211,194 176,953 34,241 0<br />

0 0 0<br />

211,194<br />

2006 General Obligation Bonds 129,550,606 76,698,844 52,851,763 21,957,782 9,885,455 7,250,000 6,611,000 175,254,843<br />

Capital Construction 1,022,318 1,022,318 0 1,038,000<br />

0 0 0 2,060,318<br />

General Capital Reserve 14,030,867 2,521,120 11,509,747 5,193,372<br />

0 0 0 19,224,239<br />

Private Donations 795,000 475,430 319,570 0<br />

0 0 0<br />

795,000<br />

Total $275,409,587 $195,122,819 $80,286,769 $28,189,154 $9,885,455 $7,250,000 $6,611,000 $327,345,196<br />

331

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

Saved successfully!

Ooh no, something went wrong!