Title
To adopt a Capital Program for the six Fiscal Years 2006-2011 inclusive.
Body
THE COUNCIL OF THE CITY OF PHILADELPHIA HEREBY ORDAINS:
SECTION 1. A Capital Program for the six Fiscal Years 2006 to 2011, inclusive, totaling five billion four hundred ninety-four million two hundred eighty-eight thousand (5,494,288,000) dollars in estimated costs, is hereby adopted as follows:
|
2006 |
|
2007 |
|
2008 |
|
2009 |
|
2010 |
|
2011 |
|
2006-2011 |
|
|
$ x 000 |
|
$ x 000 |
|
$ x 000 |
|
$ x 000 |
|
$ x 000 |
|
$ x 000 |
|
$ x 000 |
|
City Funds - Tax Supported |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CN New Loans |
68,148 |
|
53,584 |
|
49,899 |
|
49,061 |
|
47,570 |
|
45,712 |
|
313,974 |
|
CR Operating Revenue |
31,738 |
|
5,550 |
|
5,250 |
|
5,250 |
|
5,250 |
|
5,250 |
|
58,288 |
|
CT Carried Forward Loans |
209,412 |
|
|
|
|
|
|
|
|
|
|
|
209,412 |
|
CA Prefinanced Loans |
1,000 |
|
1,000 |
|
1,000 |
|
1,000 |
|
1,000 |
|
1,000 |
|
6,000 |
|
A PICA Prefinanced Loans |
2,257 |
|
|
|
|
|
|
|
|
|
|
|
2,257 |
|
City Funds - Self Sustaining |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
XN Self Sustaining New Loans |
209,747 |
|
264,276 |
|
320,248 |
|
381,913 |
|
296,347 |
|
325,216 |
|
1,797,747 |
|
XR Self Sustaining Operating |
68,720 |
|
17,968 |
|
18,168 |
|
17,668 |
|
17,868 |
|
18,068 |
|
158,460 |
|
XT Self Sustaining Operating |
641,785 |
|
|
|
|
|
|
|
|
|
|
|
641,785 |
|
Other City Funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Z Revolving Funds |
18,000 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
18,000 |
|
Other Than City Funds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FB Federal |
308,880 |
|
114,524 |
|
85,460 |
|
67,532 |
|
64,792 |
|
64,372 |
|
705,560 |
|
FO Federal Off Budget |
123,762 |
|
145,602 |
|
169,708 |
|
167,101 |
|
129,665 |
|
93,970 |
|
829,808 |
|
SB State |
47,425 |
|
10,211 |
|
6,665 |
|
4,448 |
|
5,738 |
|
4,608 |
|
79,095 |
|
SO State Off Budget |
38,154 |
|
61,012 |
|
60,800 |
|
67,195 |
|
72,928 |
|
61,628 |
|
361,717 |
|
PB Private |
107,837 |
|
29,020 |
|
29,020 |
|
28,520 |
|
28,520 |
|
28,520 |
|
251,437 |
|
TB Other Governments |
54,000 |
|
|
|
|
|
|
|
|
|
|
|
54,000 |
|
TO Other Governments Off Budget |
643 |
|
789 |
|
1,115 |
|
1,255 |
|
1,621 |
|
1,325 |
|
6,748 |
|
TOTALS ALL FUNDS |
1,931,508 |
|
703,536 |
|
747,333 |
|
790,943 |
|
671,299 |
|
649,669 |
|
5,494,288 |
|
2006 2007 2008 2009 2010 2011 2006 - 2011
$x000 $x000 $x000 $x000 $x000 $x000 $x000
ART MUSEUM
ART MUSEUM COMPLEX - CAPITAL
1 Philadelphia Museum of Art - Building Rehabilitation 465 585 950 950 950 950 4,850
465 CN 585 CN 950 CN 950 CN 950 CN 950 CN 4,850 CN
1A Philadelphia Museum of Art - Building Rehabilitation-FY-05 1,000 1,000
1,000 CT 1,000 CT