HomeMy WebLinkAboutLegislationM'
,4
City of Miami
Legislation
Ordinance
City Hall
3500 Pan American
Drive
Miami, FL 33133
www.chmiami.fl.us
Final Action Date:
File Number: 04-00944
AN ORDINANCE OF THE MIAMI CITY COMMISSION,
IMPROVEMENT PROJECTS
MAKING APPROPRIATIONS FOR NEW
SCHEDULED TO BEGIN IN FISCACTS APPROPRIATING GRANT FUNDS IN
L YEAR 2004-2005 AND CONTINUING
PREVIOUSLY APPROVED PROJECTS;
THE AMOUNT OF $564,968 FROM THE FEDERAL
PROJECTEMERGENCYNO.
31171MANAGEMENT
AGENCY INTO CAPITAL IMPROVEMENTSTHE
FLEET MAINTENANCE GARAGE WIND ROES TENNIS FIT" AND GgS50CIAT IN
INTOAMOUNT OF $5,000 FROM THE UNITED STATES
CAPITAL IMPROVEMENTS PROJECT NO`TY MANAGER TO ACCEPT THERK
IMPROVEMENTS;" AUTHORIZING THER SAID
GRANTS AND TO EXECUTE ALL NECESSARY PROVISION, ESEVERABILITY
PURPOSES, CONTAINING A REPEALER
CLAUSE AND PROVIDING FOR AN EFFECTIVE DATE.
d
WHEREAS, the City of Miami Capital improved sand nt respect vejects e app opbeen eationrs incaeased o, in e
r
cases, ongoing capital projects have been rev+s
decreased in their totals; and
WHEREAS, the appropriations Ordinance includes those projects selected to be continued
during Fiscal Year 2005 and reappropriates the previously authorized project funding totals; and
WHEREAS, this Ordinance includes new capital projects scheduled to begin during Fiscal Year
2005 and appropriates the project funding totals; and
WHEREAS, the Federal Emergency Management Agency ("FEMA") has approved the
obligation of Pre -Disaster Mitigation Grant Program funds ain the e the existing roll upamount of gdoars with roll68 to retrofit tup
Fleet .Maintenance Garage with hurricane shutters and al for high wind velocity zones or Miami -Dade°
doors that meet the State of Florida Product App
County Product Approval in compliance with the Florida Building Code; and
WHEREAS, said grant funds will be appropriated the amouo nal t $753 291 mprovementwh chs ,cons sts
ect No.
311717, entitled: "Fleet Maintenance Garage Wind Retrofit,"in
of the $564,968 FEMA grant award and $188,323 of required local share; and
WHEREAS, the City of Miami Parks and Recreational Department has been awarded a grant
totaling $5,000 from the United States Tennis Association (USTA)), Adoofpt t g publeogram, facilities;
established to promote the game of tennis by improving the quality
and
WHEREAS, said grant is split -funded by the USTA's National
officeand nd a the USTA''ts Florida
two
section in the amount of $2,500 each, and will be utilized to
courts in Bryan Park, a City of Miami facility committed to the game of tennis; and
Page 1 of 45
Printed On: 11/8/2004
City of Miami
File Number: 04-00994
WHEREAS, said grant funds will be appropriated into Capital Improvements Project No.
333109, entitled: "Bryan Park Improvements", in the amount of $5,000; and
WHEREAS, it is now in order to approve appropriations in ten Capital Funds and Sub -funds
based on the following format:
I. Fund 301 Community Redevelopment Area
II. Fund 311 General Government
Sub -fund Citywide General Services Services
Sub -fund Communications / Technology
Sub -fund Environmental
III. Fund 312 Public Safety
Sub -fund Police
Sub -fund Fire -Rescue
IV. Fund 313 Disaster Recovery
V. Fund 325 Public Facilities
Sub -fund Stadiums
Sub -fund Auditoriums
Sub -fund Marinas
Sub -fund Redevelopment Projects
Sub -fund Historic Preservation
VI. Fund 331 Parks & Recreation
VII. Fund 341 Streets & Sidewalks
VIII. Fund 351 Sanitary Sewers
IX. Fund 352 Storm Sewers
X. Fund 353 Solid Waste
NOW, THEREFORE, BE IT ORDAINED BY THE COMMISSION OF THE CITY OF MIAMI,
FLORIDA:
Section 1. The herein appropriations are made formovement projects plementation of all scheduledatol cbeg nl
improvements of the City of Miami, including new capitalpto
during Fiscal Year 2005. The herein appropriations which are designatedbysreferheduled projects descriptive
well
project title and number also include appropriations for previously app
as reappropriatians of prior funds. The sources of r velovus: to support the herein appropriations are
identified by fund and project in ten Capital Funds,
1. Fund 301 Communi Redevelo ment Area
Appropriations
1. 322057 Southeast OvertownfPark West Phase 1
Page 2 of 45
Printed On: 11/8/2004
City of Miami
File Number: 04-00994
Funding Sources:
a. Southeast Overtown!Park West Tax $ 1,617,000
Increment Revenue Bonds
b. Urban Mass Transportation 719,741
Administration Grant
c. Southeast Overtown/Park West Tax 000
,
increment Trust 4838300
d. Miscellaneous Revenue $ 2,921,334
Total
2. 322059 Overtown Shopping Center Renovations
Funding Sources:
$ 339,026
a. Community Development Block Grant 139,026
b. Contribution from FY 2001 General Fund $ 459,026
Total
II. Fund 311 General Government
Sub -fund Citywide General Services
1. 311009 Removal of Underground Tanks
Funding Sources:
$ 20,000
a. Golf Course Retained Earnings 120,000
b. Special Assessment Collections 145,700
c. Guaranteed Entitlement Revenue Bands-FY'89 245,000
d. 1981 Fire G.O. Bonds - 91 Sale 400,00046
e. 1970 Pollution G.O. Bonds - 86 Sale 0,000
f. 1976 Fire G.O. Bonds 53,794
g. 1976 & 1978 Storm Sewer G.O. Bonds 54,900
0
h. 1976 Housing G.O. Bonds -Interest $ 1,303,800
94
Total
2. 311010 Citywide Facility Assessments & Improvements
Funding Sources:
$ 423,600
a. Contribution from Special Revenue Fund 23,00
b. Contribution from FY'99 General Fund 177,500
c. Contribution from FY 2001 General Fund 172,00
d. Contribution from FY 2000 General Fund 58,000
e. Contribution from FY 2003 General Fund 1.05,500
f. Contribution from FY 2004 General Fund $ 1,861,100
Total
3. 311013 Citywide Furniture & Equipment
Funding Source:
$ 149,986
a. Contribution from FY 2002 General Fund 1406
b. Contribution from FY 1998 General Fund $ 324,986
Total
4. 311030 GSA Parking & Bay Space Expansion
Page 3 of 45
Printed Om 11/8/2004
i
City of Miami
File Number 04-00994
Funding Source:
$ 156,800
a. Impact Fees 6,800
b. Contribution from FY'99 General Fund $ 150,00
Total
5. 311036 Virginia Key Rowing Center Improvements
Funding Source:
/ 50,000
a. Assessment Lien Revenue $ 50,000
Total
6. 311037 City Hall improvements
Funding Source:
$ 200,000
a. Contribution from FY'99 General Fund 00
b. Contribution from FY 2001 General Fund a 00,0000
c. Miscellaneous Revenue (Revenue Project 383001) 220 000
Total
7. 311042 Miami Riverside Center Acquisition
Funding Source:
1 18.293.80Q
a. Special Obligation Bond Series 95 $ 18,293,800
Total
8. 311047 Efficiency Improvement Studies
Funding Source:
a. Contribution from FY 2001 General Fund 1 000,000
(Blue Ribbon Commission Initiatives)
b. Contribution from FY 2003 General Fund Q,000
(Strategic Initiatives) 2 O0O0,000
c. Contribution from FY 2003 General Fund
d. Contribution from FY 2004 General Fund 000
(Strategic Initiatives) 2,300,0,000
e. Contribution from Miami Outboard Club 3,574
f. Contribution from Miami Yacht Club
g. Contribution from FY 2005 General Fund 500.000
(Strategic Initiatives) $ 6,316,379
Total
9. 311048 Capital Improvements Department
Funding Source:
a. Contribution from Capital Improvement Projects 7 56B 720
Administrative Costs $ 7,566,720
Total
10. 311049 Department of Communications Relocation
Funding Source:
a. Contribution from FY 2002 General Fund 340.Oao
(AT&T Settlement Reserves) $ 340,000
Total
Cary of Miami
Page 4 of 45
Printed On: 11/8/2004
File Number: 04-00994
11. 311050 City Hall Renovations
Funding Source:
a. Contribution from FY 2002 General Fund 200,OOD
(Cable Subscriber Fee)
b. Contribution from FY 2002 General Fund
(AT&T Settlement Reserves) 400,00000,000
c. Contribution from FY 2002 General Fund 14,200
d. Contribution from FY 2000 General Fund
e. Contribution from FY 2003 General Fund ,000
(AT&T Settlement Reserves) $ 1,613,865865000
Total
12. 311058 Capital Project Administration
Funding Source:
$ a. Contribution from FY'98 General Fund 100,00010,000
b. Miscellaneous Revenue (Revenue Project 383001) $ 110,000
Total
13. 311061 NET Office Furnishings & improvements
Funding Source:
$ a. Contribution from FY'98 General Fund 250,00050,000
b. Assessment Lien Revenue $ 373,000
Total
14. 311064 Building Department Permit Counter
Enhancement
Funding Source:
$
a. Contribution from FY 2003 General Fund 9,30059,300
5
b. Assessment Lien Revenue ,000
c. Capital Project Revolving Account $ 10,000
Total
15. 311066 City Attorney's Office Space Improvements
Funding Source:
a. Assessment Lien Revenue 20�00 205,000
Total
16. 311702 Heavy Equipment Replacement
Funding Source:
a. Contribution from FY'98 General Fund $ 397,500
b. Contribution from FY'99 General Fund 500,000
c. Contribution from FY 2001 General Fund $ 1 407 000
Total
17. 311703 Property Maintenance Building Improvements
Funding Source:
a. Contribution from FY 2001 General Fund
$ 118,100
City of Miami Page 5 of 45
Printed On: 11/8/2004
File Number: 04-00994 3a
b. FEMA Hazard Mitigation Grant Program 2$ 141,930
Total
18. 311705 Miami Riverside Center Improvements
Funding Source:
.
a. Contribution from FY 2004 General Fund i 30000$ 30,000
Total
19. 311707 GSA Facility Security Enhancement
Funding Source:
a. Contribution from FY 2001 General Fund
Total
a
$
100,000
100,000
20. 311708 Human Resources Filing System
Funding Source:
a. Contribution from FY 2000 General Fund i 28100$ 26,100
Total
21. 311709 River Drive Warehouse Improvements
Funding Sources:
a. Contribution from FY 2002 General Fund i 50�00$ 500,000
Total
22. 311711 District 1 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood improvement 5 000 00
To $ 5,000,000
Totaall
23. 311712 District 2 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement 1.135,000
To $ 1,135,000
Tottalal
24. 311713 District 3 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement 3,450,000
To $ 3,450,000
Tottalal
25. 311714 District 4 Neighborhood Quality of Life
Improvements
Funding Source:
City of Miami
Page 6 of 45
Printed On: 11/8/2004
File Number: 04-00994
a. Homeland Defense/Neighborhood improvement 4,790,000
Tottalal
Bonds
$ 4,790,000
26. 311715 District 5 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement 5,000,000
Totaall
Bonds
$ 5,000,000
27. 311716 12th Avenue Public Works Shop Relocation
Funding Sources:
a. Florida Department of Transportation Grant / 142645
Total $ 142,645
28. 311717 Fleet Maintenance Garage Wind Retrofit
Funding Sources:
a. Miscellaneous Revenue (Revenue Project 383001) $ 188,323
, 968
b, FEMA Pre -Disaster Mitigation Grant 56764,968
Total
91
29. 311841 GSA Facilities Expansion
Funding Source:
a. Impact Fees $ 442,415
500 .
b. Interest on Impact Fees $ 518,915 76500
Total
30. 311850 Replacement of Citywide Fleet
Funding Source:
a. Contribution from FY'98 General Fund $ 2,085,500
b. Contribution from FY'99 General Fund 3,637,200
c. Contribution from Special Revenue Fund 00
9
(Alternative Fuel Vehicle Grant) 696,,100
d. Miscellaneous Revenue 194,000
2 141
e. Capital Project Revolving Account 000
f. Contribution from FY 2000 General Fund 600,0001
g. 1970 Police G.0, Bonds 1,600,000
h. Impact Fees 22,400
i. Interest on Impact Fees 4,822,400
j. Contribution from FY 2001 General Fund ,884,000
k. Contribution from FY 2002 General Fund I. Contribution from FY 2003 General Fund 4,884,000
4,884,00
m. Contribution from FY 2004 General Fund
1
n. Contribution from FY 2005 General Fund $ 32,934,961,93,96
Total
Sub -fund Communications/Technology Services
City of Miami Page 7 of 45
Printed On: 11/8/2004
File Number: 04-00994
1. 311019 Architectural/Engineering Computer System
Funding Source:
a. 1970 Highway G.O. Bonds - 87 Sale $ 25,000
b. 1984 Storm G.O. Bonds - 88 Sale 25,000
c. 1980 Sanitary G.O. Bonds - 88 Sale 16,500
d. Stormwater Utility Trust Fund 50,000
e. 1980 Sanitary G.O. Bonds - 87 Sale 105,300
f. 1980 Sanitary G.O. Bonds 13,600
g. 1980 Sanitary G.O. Bonds - 87 Sale - Interest 78.300
Total $ 313,700
2. 311031 integrated Text and Image Management System
Funding Source:
a. Contribution from FY'97 General Fund
Total
100.000
100,000
3. 311044 PC's and Networking for Satellite
Locations
Funding Source:
a. Contribution from FY'99 General Fund $ 480,490
b. Contribution from FY'99 General Fund
(F.E.C. Property Sale Proceeds) 371.200
Total $ 851,690
4. 311051 Department of Communications Equipment
Acquisition
Funding Source:
a. Contribution from FY'99 General Fund $ 75,000
b. AT&T Franchise Fee 400,000
c. Contribution from FY 2002 General Fund 133,500
d. Contribution from FY 2003 General Fund
(AT&T Settlement Reserves) 85 000
Total $ 693,500
5. 311052 GSA Communications 800 Mhz Radio System
Funding Source:
a. Contribution from FY 2000 General Fund $ 1,133,800
b. Fire Assessment Fee 2,062,500
c. Contribution from Special Revenue Fund
(Law Enforcement Trust Fund Projects
690002 and 690003) 1,000,000
d. Contribution from Special Revenue Fund
(Law Enforcement Block Grant V Project
143023) 1,700,000
e. Contribution from Special Revenue Fund
(Law Enforcement Block Grant VI Project
143023) 2,166,200
f. Contribution from FY 2003 General Fund 62,500
g. Contribution from Police Special Revenue
City of Miami Page 8 of 45 Printed On: 11/8/2004
File Number: 04-00994
Funds 125,000
h. Impact Fees 129.336
Total $ 8,379,336
6. 311060 Purchasing Software System Replacement
Funding Source:
a. Capital Project Revolving Account
Total
150,000
$ 150,000
7. 311507 Business Continuity
Funding Source:
a. Contribution from FY 2003 General Fund $ 200,000
b. Contribution from FY 2004 General Fund 8800 000
Total $ 280,000
8. 311510 Citywide Time and Attendance System
Funding Source:
a. Contribution from FY 2003 General Fund $ 175.000
Total $ 175,000
9. 311603 Clearpath Computer and Related Software
Upgrades
Funding Source:
a. Contribution from FY'98 General Fund
(F.E.C. Property Sale Proceeds) $ 2,760,000
b. Contribution from FY'99 General Fund
(F.E.C. Property Sale Proceeds) 4.737.940
Total $ 7,497,940
10. 311604 Work Order & Project Management System
Funding Source:
a. Contribution from FY'98 General Fund $ 200,000
b. Contribution from FY'99 General Fund 100,000
c. Contribution from FY 2004 General Fund 44,000
Total $ 344,000
11. 311608 Upgrades to PC Software and Hardware
Funding Source:
a. Contribution from FY'99 General Fund
(F.E.C. Property Sale Proceeds) $ 2,528,800
b. Contribution from FY 2000 General Fund 197,900
c. Contribution from FY 2003 General Fund 388,100
d. Contribution from FY 2004 General Fund 800.000
Total $ 3,914,800
12. 311610 Citywide Document Management System
Funding Source:
a. Contribution from FY'99 General Fund
$ 600,000
City of Miami Page 9 of 45 Printed On: 11/8/2004
File Number: 04-00994
b. Contribution from FY 2004 General Fund 150,000
c. Miscellaneous Revenue (Revenue Project 383001) 172,.000
Total $ 922,000
13. 311611 IT Strategic Plan Selection & Consulting
Services
Funding Source:
a. Contribution from FY 2001 General Fund
(Blue Ribbon Commission Initiatives) / 800.000
Total $ 800,000
14. 311613 ERP Integration System
Funding Source:
a. Contribution from FY 2003 General Fund
(Blue Ribbon Commission Initiatives) $ 2,500,000
b. Contribution from Police Special Revenue Funds 1,500,000
c. Fire Assessment Fee 500,000
d. Contribution from FY 2003 General Fund 3,300,000
e, Contribution from FY 2004 General Fund 1,200.000
Total $ 9,000,000
15. 311614 Integrated Voice Response System
Funding Source:
a. Contribution from FY 2004 General Fund
Total
70.000
70,000
16. 311616 Technology Infrastructure
Funding Source:
a. Contribution from FY 2003 General Fund $ 966,570
b. Contribution from FY 2004 General Fund 1,445,000
c. Contribution from FY 2005 General Fund 600.000
Total $ 3,011,570
17, 311617 E-Government Initiatives
Funding Source:
a. Contribution from FY 2003 General Fund $ 50,000
b. Contribution from FY 2004 General Fund 150.000
Total $ 200,000
18. 311619 Marina Management System
Funding Sources:
a. Contribution from FY 2004 General Fund
Total
19. 311620 Land Management System
Funding Sources:
a. Contribution from FY 2004 General Fund
Total
$
$
55.000
55,000
150.000
150,000
City of Miami Page 10 of 45 Printed 0n: 11/8/2004
File Number: 04-00994
20. 311621 Customer Service Request System
Funding Source:
a. Contribution from FY 2003 General Fund
(Blue Ribbon Commission Initiatives) 1 780.000
Total $ 1,780,000
21. 311622 Citywide Area I- NET Enhancement
Funding Sources:
a. Contribution from FY 2004 General Fund
Total
22. 311623 Citywide Telephone Equipment Upgrade
Funding Sources:
a. Contribution from FY 2004 General Fund
Total
Sub -fund Environmental
500.000
$ 500,000
400.000
$ 400,000
1. 311062 City Facilities Environmental Remediation
Funding Sources:
a. Contribution from FY 2000 General Fund $ 50,000
b. Assessment Lien Revenue 250.000
Total $ 300,000
2. 311083 Miami River Dredging
Funding Sources:
a. Contribution from FY 2001 General Fund
Total.
1.000.000
$ 1,000,000
3. 311700 Heavy Equipment Facility Clean-up &
Vapor Recovery
Funding Sources:
a. Contribution from FY'99 General Fund $ 100,000
b. Contribution from FY 2000 General Fund 238,000
c. Impact Fees 380,900
d. Contribution from FY'98 General Fund 326,000
e. 1970 Pollution Bonds (Revenue Project
397001) 22,700
f. 1987 Pollution Bonds (Revenue Project
370001) 46,600
g. Interest on 1987 Pollution Bonds
(Revenue Project 370002) 367.100
Total $ 1,481,300
III. Fund 312 Public Safety
Sub -fund Police
1, 312010 Police Mobil Digital Terminal Refinement
City of Miami Page 11 of 45 Printed On: 11/8/2004
File Number: 04-00994
Funding Sources:
a. US Justice Department "COPS MORE 96"
(Contribution from Other Fund) $ 1,083,100
b. 1970 Police G.O. Bonds 641,000
c. Law Enforcement Block Grant
(Contribution from Other Fund) 254,200
d. Law Enforcement Trust Fund
(Contribution from Other Fund) 421,800
Total $ 2,400,100
2. 312012 Police Property & Auto Pound Facility
Renovation
Funding Sources:
a. 1970 Police G.O. Bonds
Total
138,000
$ 138,000
3. 312015 Central Police Facility Expansion
Funding Sources:
a. 1984 Police G.O. Bonds-88 Sale $ 18,300
b. 1970 Police G.O. Bonds 478,800
c. 1984 Police G.O. Bonds-87 Sale 153,729
d. 1984 Police G.O. Bonds 88 Sale -Interest 421.500
Total $ 1,072,329
4. 3125 Headquarter Building Renovations
Funding So
ributifrom FY'98 General Fund $ 000
b. Contribution from FY 2001 General Fund 250,000
c. Assessment Llen Revenue 637,500
d. 1987 Police Bonds (Revenue Project 363001) 900
e. 1988 Police Bonds (Revenue Project 357001) 41,000
f. Interest on 1988 Police G.O. Bonds
Revenue Project 357002) 5,300
g. 1970 Police G.O. Bonds (Revenue
Project 396001) 117,900
h. Miscellaneous Revenue (Revenue
Project 383001) 147,400
i. Contribution from FY 2004 General Fund 140,000
j, 1984 Police G.O. Bonds-87 Sale 1,771
k. Impact Fees 510.282
Total $ 2,202,053
5. 312028 800MHZ Radio System & Mobil Digital
Terminal Expansionll.F.
Funding Sources:
a. Impact Fees $ 669,254
b. 1984 Police G.O. Bonds-88 Sale 50,000
c. 1984 Police G.O. Bonds-87 Sale 24.500
Total $ 743,754
6, 312030 Miami Police Department Facility
Restoration
Funding Sources:
City of Miami Page 12 of 45 Printed On: 12/8/2004
File Number: 04-00994
a. Sunshine State Commercial Paper-'95 $ 1,000,000
b. 1984 Police G.O. Bonds-87 Sale 250.000
Total $ 1,250,000
7. 312032 Mobil Digital Computers - Phase I
Funding Sources:
a. U.S. Department of Justice "COPS MORE 96"
(Contribution from Special Revenue Fund) 1 8.284.800
Total $ 8,284,800
8. 312034 Upgrade Emergency Generators & Other
Related Equipment
Funding Sources:
a. E-911 System Service Fee $ 1,660,000
b. Contribution from FY'97 General Fund 257,000
c. 1984 Police G.O. Bonds-88 Sale 1.083.000
Total $ 3,000,000
9. 312035 North Substation Renovations
Funding Sources:
a. Contribution from FY'98 General Fund $ 14,900
b. Impact Fees 3.234
Total $ 18,134
10. 312042 Police Site Renovations
Funding Sources:
a. Contribution from FY 2004 General Fund $ 105,100
b. Impact Fees 36,520
c. Miscellaneous Revenue (Revenue Project 383001) 82.800
Total $ 224,420
11. 312043 Police Training Facility
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 16.000
Total $ 16,000
12. 312048 Police Homeland Defense Preparedness
Initiatives
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 1 2.828.100
Total $ 2,828,100
Sub -fund Fire -Rescue
1. 313232 Fire Department Computer Enhancement-FY'89
Funding Sources:
City of Miami Page 13 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. State Emergency Medical Service Grant $ 253,100
b. Contribution from FY'97 General Fund 32,200
c. 1981 Fire G.O. Bonds - 91 Sale 246,100
d. 1981 Fire G.O. Bonds - 88 Sale 675,600
e. Interest on Investment 32.200
Total $ 1,239,200
2. 313233 Fire -Rescue New Apparatus Acquisition
Funding Sources:
a. Fire Assessment Fee $ 13,747,383
b. Capital Project Revolving Account 28,300
c. Revenue from Sale of Equipment 43,200
Total $ 13,818,883
3. 313238 Emergency Operations Center
Funding Sources:
a. 1981 Fire G.O. Bonds - 91 Sale $ 180,000
b. Florida Department of Community Affairs 473,000
c. Contribution from FY'97 General Fund 500,000
d. Assessment Lien Revenue 200.000
Total $ 1,353,000
4. 313246 Acquisition of EMS Units/I.F.
Funding Sources:
a. Impact Fees $ 497,814
b. Interest on Impact Fees 30.600
Total $ 528,414
5. 313302 Fire Station & Building Renovations
Funding Sources:
a. Fire Assessment Fee $ 7,908,370
b. 1981 Fire G.O. Bonds - 91 Sale (Proj. 369100) 214,400
c. Contribution from FY 2002 General Fund
(Contingency Reserves in NDA) 100,000
Total $ 8,222,770
6. 313303 Fire Department Computers & Communications
Funding Sources:
a. Fire Assessment Fee $ 5,220,777
b. FEMA Assistance to Firefighters Grant FY'03 750.000
Total $ 5,970,777
7. 313304 Fire -Rescue Equipment
Funding Sources:
a. Fire Assessment Fee
Total
8. 313305 Fire -Rescue Homeland Defense Preparedness
Initiatives
Funding Source:
3,655.083
$ 3,655,083
City of Miami Page 14 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. Homeland Defense/Neighborhood Improvement
Bonds 1,500,000
Total $ 1,500,000
9. 313306 Neighborhood Fire Stations and Training
Facility
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 5.500.000
Total $ 5,500,000
10. 313307 UASI Grant Equipment Acquisition
Funding Source:
a. Urban Areas Security Initiatives Grant
Total
IV. Fund 313 Disaster Recovery
1. 313854 Comprehensive Emergency Management
Plan
Funding Sources:
a. Contribution from FY'98 General Fund
Total
2. 313855 October 2000 Flood Recovery
Funding Sources:
1.513,320
$ 1,513,320
250,000
$ 250,000
a. FEMA - October 2000 Floods $ 9,567,912
b. State of Florida 12.5% Share $ 1,540,975
c. City of Miami 12.5% Share
(Fund Balance in Project 311950) 1,080,900
d. Local Option Gas Tax 3,150,000
e. 1976 & 1978 storm Sewer G.O. Bonds
(Revenue Project 399001) 4,000,000
f. Stormwater Utility Trust Fund
(Revenue Project 360001) 1,460,075
g. Stormwater Utility Trust Fund Interest
(Revenue Project 360002) 350,000
Total $ 21,149,862
V. Fund 325 Public Facilities
Sub -fund Stadiums
1. 324002 Orange Bowl Stadium Ramps & Improvements
Funding Sources:
a. Contribution from FY98 General Fund $ 1,240,000
b. Contribution from FY99 General Fund $ 125,000
c. Contribution from FY 2000 General Fund $ 550,000
d. Prior Year Fund Balance $ 75,400
e. Contribution from Special Revenue
(Public Service Taxes Project 170001) 492,600
f. Contribution from FY 2001 General Fund 13,600
g. Contribution from FY 2002 General Fund 131,400
h. Homeland Defense/Neighborhood Improvement
City of Miami Page 15 of 45 Printed On: 11/8/2004
File Number. 04-00994
Bonds 16,000,000
i, Public Facilities Fund Balance (proj.404237) 114,386
Total $ 18,742,386
2. 324003 Orange Bowl Improvements - UM Ticket Surcharge
Funding Sources:
a. Miscellaneous Revenue (Revenue Project 383001)
Total
Sub -fund Auditoriums
1. 322060 Manuel Artime Center Renovations
Funding Sources:
865.736
$ 865,736
a. Guaranteed Entitlement Revenue Bonds - FY'89 $ 100,000
b. Community Development Block Grant 509,194
c, Miami -Dade Cultural Arts Council Grant $ 145,000
d. Contribution from FY'99 General Fund 40,000
Total $ 794,194
2. 322061 Tower Theater Rehabilitation
Funding Sources:
a. Florida Department of State Grant $ 352,834
b. Community Development Block Grant 2,045,774
c, Interest on Investment $ 92,922
d. Florida Cultural Facilities Grant 500,000
e. Municipal Shop Property Sale i 223,800
Total $ 3,122,408
3. 322062 Manuel Artime Center Interior Improvements
Funding Sources:
a. Contribution from FY 2001 General Fund
(Strategic Investments) $ 206,000
b. Contribution from Special Revenue Fund
(Public Facilities 119003) 118,195
c. Community Development Block Grant 131,000
Total $ 455,795
4. 325006 Coconut Grove Convention Center
Funding Sources:
a. Contribution from FY'98 General Fund $ 200,000
b. Capital Project Revolving Account 40,000
c. Contribution from FY 2001 General Fund 200,000
d. Contribution from Special Revenue Fund
(Public Facilities Fund 119003) 125,000
e. Contribution from General Fund (Proj.382004) 450.000
Total $ 1,015,000
City of Miami Page 16 of 45 Printed On: 11/8/2004
File Number: 04-00994
5. 325008 Miami Convention Center Power Plant
Funding Sources:
a. Contribution from FY'98 General Fund $ 170,000
b. Contribution from FY 2001 General Fund 63,900
Total $ 233,900
6. 325010 Miami Convention Center Roof Replacement
Funding Sources:
a. Contribution from FY'99 General Fund $ 270,000
b. Contribution from FY 2001 General Fund 175.000
Total $ 445,000
7. 325013 James L. Knight Center Improvements
Funding Source:
a. Trust and Agency Balance (Project 420005) $ 300,000
b. Contribution from FY 98 General Fund 55 000
Total $ 355,000
8. 325014 Knight Center Parking Garage
Funding Source:
a. Trust and Agency Balance (Project 420004)
Total
Sub -fund Marinas
1. 326002 Watson Island Marina Improvements
Funding Sources:
a. Contribution from FY'99 General Fund
Total
2. 326005 Dinner Key Boatyard Docks
Funding Sources:
i 26,866
$ 26,866
$ 32 717
$ 32,717
a. Contribution from FY'98 General Fund $ 154,700
b. Contribution from Special Revenue Fund
(Public Services Taxes Project 170001) 182,400
c. Assessment Lien Revenue 119,700
d. Contribution from FY 2000 General Fund 4,000
Total $ 460,800
3. 326008 Marine Stadium Marina
Funding Sources:
a. Contribution from FY'98 General Fund $ 180,000
b. Contribution from Special Revenue Fund
(Public Services Taxes Project 170001) 175,000
c. Contribution from Special Revenue Fund
(Public Facilities Fund 119003) 53,000
Total $ 408,000
4. 326009 Dinner Key Marina Bathroom Renovations
Funding Sources:
City of Miami Page 17 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. Contribution from FY 2002 General Fund $ 18,500
b, Assessment Lien Revenue 138.062
Total $ 156,562
5. 326010 Miamarina Improvements
Funding Sources:
a. Contribution from FY 99 General Fund $ 9,783
b. Contribution from Special Revenue Fund
(Public Facilities 119003) 50,000
Total $ 59,783
6. 326011 Dinner Key Marina Renovations
Funding Sources:
a. Assessment Lien Revenue $ 145,438
b. Contribution from Special Revenue Fund
(Public Facilities Fund 119003) 477,807
c. Contribution from FY2000 General Fund 22.000
Total $ 645,245
7. 326014 Dinner Key Marina Fuel Dock
Funding Sources:
a. Contribution from FY 2002 General Fund
(Strategic Initiatives) 296.300
Total $ 296,300
8. 326015 Citywide Waterfront Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 1,700,000
b. Homeland Defense/Neighborhood Improvement
Bonds - Interest 900,000
Total $ 2,600,000
Sub -fund Redevelopment Projects
1. 322064 Riverside Riverfront Redevelopment
Funding Sources:
a. Contribution from FY 1997 General Fund $ 44,500
b. Florida State Direct Appropriation 200,000
c. 96 Safe Neighborhood Park Bond 990,000
d. Florida DEP Coastal Management Grant 46,300
e. State of Florida Direct Appropriations FY 98 137,000
f. Florida Department of Transportation Grant 900,000
g. Impact Fees 215.000
Total $ 2,532,800
2. 344101 Watson Island Aviation & Visitors Center
Funding Sources:
a. Florida Department of Transportation
b. Contribution From FY 2000 General Fund
c. Greater Miami Convention & Visitors Bureau
$ 4,852,500
10,500
284.569
City of Miami Page 18 of 45 Printed On: 11/8/2004
File Number: 04-00994
Total $ 5,147,569
3. 344102 Development Projects Consultants
Funding Sources:
a. Contribution from FY 2001 General Fund
(Strategic Initiatives) $ 2.000.000
Total $ 2,000,000
4. 344103 Land Acquisition Initiative
Funding Sources:
a. Contribution from FY 2001 General Fund
(Strategic Initiatives) 1,000.000
Total $ 1,000,000
5. 344105 Model City Housing Initiative
Funding Sources:
a. Contribution from FY 2003 General Fund $ 990,000
b. Affordable Housing Trust (Revenue Project
367101) 10,500
d. Affordable Housing Trust Interest (Revenue
Project 367102) 99,700
d. 1986 Housing Bonds (Revenue Project 377001) 400,200
e. 1986 Housing Bonds Interest (Revenue Project
377002) 33,300
f. 1976 Housing Bonds (Revenue Project 391001) 200.300
Total $ 1,734,000
Sub -fund Historic Preservation
1. 327001 Historic Preservation Initiatives
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 2,750,000
b. Donation from Dade Heritage Trust 76,351
c. Capital Projects Revolving Account 100,000
d, Florida Bureau of Historic Preservation 300.000
Total $ 3,226,351
VI. Fund 331 Parks & Recreation
1. 331053 African Square Park Renovations
Funding Sources:
a. State of Florida Direct Appropriations
1988-Interest $ 14,000
b. State of Florida Direct Appropriations
FY'91 50,000
c. Guaranteed Entitlement Revenue Bonds
FY'89 307,200
City of Miami Page 19 of 45 Printed On: 11/8/2004
File Number: 04-00994
d. Community Development Block Grant 148,233
e. State of Florida Direct Appropriations
FY'89 200,000
f. Sunshine State Bond Pool Proceeds
Water Conservation Grant 107,800
g. 96 Safe Neighborhood Park Bond (2nd Year) 21,000
h. Contribution from FY'97 General Fund 36,800
Total $ 885,033
2. 331056 Roberto Clemente Park Rehabilitation
Funding Sources:
a. State of Florida Direct Appropriations-
1988 Interest $ 2,100
b. Guaranteed Entitlement Revenue Bonds-FY89 1,166,700
c. Community Development Block Grant 47,162
d. Dade County Seaport Land Settlement 50,000
e. 1980 Sanitary G.O. Bonds, 1987 sale-Int 68,000
f. 1976 & 1978 Storm Sewer G.O. Bonds 113,500
g. 1970 Police G.O. Bonds 273,000
h. 1980 Highway G.O. Bonds- 1986 sale 45,500
I. State of Florida Direct Appropriations
FY'89 100,000
I. Sunshine State Bond Pool Proceeds 83,300
k. 96 Safe Neighborhood Park Bond 28,100
I. State of Florida Direct Appropriations
FY'97 132,300
m. 96 Safe Neighborhood Park Bond(2nd Year) 53,800
n. 1972 Parks G.O. Bonds -Interest 25,000
o. 96 Safe Neighborhood Park Bond(4th Year) 267.800
Total $ 2,456,262
3. 331070 Athalie Range Park Improvements
Funding Sources:
a. Community Development Block Grant $ 273,267
b. 96 Safe Neighborhood Park Bond 111,550
c. Proceeds New Port Bridge Land Sale 11,000
d. Sunshine State Bond Pool Proceeds 25,000
e. 96 Safe Neighborhood Park Bond (2nd Year) 87,400
Total $ 508,217
4. 331232 Bayfront Park Redevelopment - Play Structures
Funding Sources:
a. Interest on Investment $ 120,800
b. Lee & Tina Hills Fund 110,000
c. 96 Safe Neighborhood Park Bond (3rd Year) 99.000
Total $ 329,800
5. 331309 Juan Pablo Duarte Park Renovations
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds - FY 89
b. Community Development Block Grant
$ 150,000
526,836
City of Miami Page 20 of 45 Printed On: 11/8/2004
File Number: 04-00994
c. 96 Safe Neighborhood Park Bond 68,700
d. US Interior Land and Water Conservation Grant 64,400
e. Sunshine State Revenue Bonds Pool 110,000
f. 96 Safe Neighborhood Park Bond (2nd Year) 102,200
g. Impact Fees 7,881
Total $ 1,030,017
6. 331310 Grapeland Park Improvements
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds - FY'89 $ 138,000
b. Sunshine State Bond Pool Proceeds 100,000
c. 96 Safe Neighborhood Park Bond (3rd Year) 148,500
d. 96 Safe Neighborhood Park Bond (4th Year) 350.500
Total 737,000
7. 331312 Legion Park Improvements
Funding Sources:
a. State of Florida Direct Appropriations - FY 91 $ 100,000
b. Florida Special Waterway Program 32,360
c. Guaranteed Entitlement Revenue Bonds FY'89 9,000
d. Contribution from FY'97 General Fund 28,500
e. 96 Safe Neighborhood Park Bond 75,450
f. Sunshine State Bond Pool Proceeds 100,000
g. 96 Safe Neighborhood Park Bond (2nd Year) 73,800
h. 96 Safe Neighborhood Park Bond (4th Year) 90,000
i. Assessment Lien Revenue 60,000
j. Florida Inland Navigation District 90,000
Total $ 659,110
8. 331313 Morningside Park Renovations
Funding Sources:
a. Florida Special Waterway Program $ 45,000
b. Contribution from Debt Service Fund 3,000
c. Guaranteed Entitlement Revenue Bonds FY'89 310,000
d. Contribution from FY'97 General Fund 37,000
e. 96 Safe Neighborhood Park Bond 288,350
f. Proceeds New Port Bridge Land Sale 7,000
g. Sunshine State Bond Pool Proceeds 200,000
h. 96 Safe Neighborhood Park Bond (2nd Year) 69,600
i. 96 Safe Neighborhood Park Bond (3rd Year) 80,500
j. Miami -Dade County 2000 ADA Program Funds
(Contribution from Special Revenue Fund) 40,900
k. 96 Safe Neighborhood Park Bond (4th Year) 167.000
Total $ 1,248,350
9. 331316 Virrick Park Renovations
Funding Sources:
a. State of Florida Direct Appropriations
88 - Interest $ 4,500
b. State of Florida Direct Appropriations - FY'91 50,000
c. Assessment Lien Revenue 24,500
d. Guaranteed Entitlement Revenue Bonds - FY'89 100,000
e, Community Development Block Grant 1,376,200
City of Miami Page 21 of 45 Printed On: 11/8/2004
File Number: 04-00994
f. 96 Safe Neighborhood Park Bond 693,000
g. Sunshine State Bond Pool Proceeds 100,000
h. 96 Safe Neighborhood Park Bond
- Challenge Grant 468,200
i. Florida Department of Environmental Protection
(Contribution from Special Revenue Fund) 150,000
j. John S. and James L. Knight Foundation 395,000
k. 96 Safe Neighborhood Park Bond (4th Year) 450,000
I. 96 Safe Neighborhood Park Bond
(Discretionary Interest Earnings 2002) 29.108
Total $ 3,840,508
10. 331341 Gibson Park Improvements
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds-FY'89 $ 100,000
b. Community Development Block Grant 107,870
c. 96 Safe Neighborhood Park Bond 134,000
d. Sunshine State Revenue Bonds Pool 100,000
e. 1972 Parks G.O. Bonds - Interest 5,000
f. 96 Safe Neighborhood Park Bond (3rd Year) 658,200
g. Donation from BAME Development Corp. of South Florida 100.000
Total $ 1,205,070
11. 331342 Armbrister Park Renovations
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds-FY'89 $ 72,200
b. Community Development Block Grant 201,225
c. 96 Safe Neighborhood Park Bond 43,550
d. Sunshine State Bond Pool Proceeds 100,000
e. 96 Safe Neighborhood Park Bond (4th Year) 56.000
Total $ 472,975
12. 331343 Kirk Munroe Park Improvements
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds-Fy'89 $ 65,000
b. 96 Safe Neighborhood Park Bond 35,650
c. 96 Safe Neighborhood Park Bond (2nd Year) 264,000
Total $ 364,650
13. 331344 Reeves Park Renovations
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds-FY'89 $ 50,000
b. Sunshine State Bond Pool Proceeds 100,000
c. 96 Safe Neighborhood Park Bond (2nd Year) 6,000
d. Community Develpment Block Grant 3,500
e.tab Safe Nighborhood Park Bo (5th Yer) ,830
Totl$ 258,330
14. 331346 Smpson Park Improvements
Funding Sources:
a. Dae County ADA Grant 58.800
b. Contribution from FY'97 General Fund 25.000
c. 96 Safe Neighborhood Park Bond 305,750
City of Miami Page 22 of 45 Printed On: 11/8/2004
File Number: 04-00994
d. 1972 Parks and Recreation G.O. Bonds
e. Miami -Dade County 1996-97 ADA Prows
(Contribution from Special Revenue Fund)
Total$tb 4,40
15.331351 Williams Park Renovations
Funding Sources:
35,000
50
a. State of Florida Direct Appropriations
88 - Interest $ 38,000
b. State of Florida Direct Appropriations-FY'90 400,000
c. Community Development Block Grant 144,181
d, 96 Safe Neighborhood Park Bond 83,150
e. 96 Safe Neighborhood Park Bond (2nd Year) 33,000
f, 96 Safe Neighborhood Park Bond (4th Year) 235,000
Total $ 933,331
16. 331356 Henderson Park Renovations
Funding Sources:
a. State of Florida Direct Appropriations
88 - Interest $ 4,500
b. State of Florida Direct Appropriations-FY'91 78,849
c. Community Development Block Grant 135,601
d. 96 Safe Neighborhood Park Bond 31,200
e. 96 Safe Neighborhood Park Bond (2nd Year) 35,900
Total $ 286,050
17. 331357 Dorsey Park Renovations
Funding Sources:
a. State of Florida Direct Appropriations
88 - Interest $ 4,100
b. State of Florida Direct Appropriations-FY'91 50,000
c. Park Development Revenue Fund 15,000
d. Assessment Lien Revenue 24,500
e. Community Development Block Grant 113,270
f. 96 Safe Neighborhood Park Bond 25,050
g. US Interior UPARR Fund 229,946
h. State of Florida Direct Appropriations-FY'97 50,000
i. 96 Safe Neighborhood Park Bond (2nd Year) 124.700
Total $ 636,566
18. 331359 Peacock Park Site Improvements
Funding Sources:
a. Park Development Revenue Fund
(Special Revenue Fund) 72,900
b. Contribution from Special Revenue Fund 63,000
c, Contribution from FY'97 General Fund 30,000
d. 96 Safe Neighborhood Park Bond 501,950
e. Florida Recreation Development
Assistance Program Grant 100,000
f. 1972 Parks and recreation G.O. Bonds 41,000
g. Coconut Grove Special District Fund
(Special Revenue Fund) 38,000
h. Florida Special Waterways Program 100,000
I. Florida Inland Navigation District 180,000
City of Miami Page 23 of 45 Printed On: 11/8/2004
File Number: 04-00994
j. 96 Safe Neighborhood Park Bond
(Discretionary Interest Earnings 2002) 143.757
Total $ 1,270,607
19. 331360 Shenandoah Park Improvement
Funding Sources:
a. State of Florida Direct Apropriations-FY'6tab$12,0
b. Community Development Block Grant 48,500
c. 96 Safe Neighborhood Park Bond 643,500
d. State of Florida Direct Appropriations-FY'97 109,462
e. State of Florida Direct Appropriations-FY'98 100,000
f. Safe Neighborhood Park Bond - Challenge
Grant 124,100
g. Miami -Dade county 2001 ADA Program Funds 34.100
Total $ 1,059,662
20. 331362 Curtis Park Shoreline Improvements
Funding Sources:
a. Florida State Department of Environmental
Protection $ 98,907
b. Community Development Block Grant 155,997
c. James L. Knight Foundation Contribution 10,000
Total $ 264,904
21, 331368 Parks Department Vehicle Acquisition
Funding Sources:
a. Contribution from FY'99 General Fund $ 565,000
b. Contribution from FY 2002 General Fund 363,700
c. Miscellaneous Revenue (Revenue Project 383001) 81,483
Total $ 1,010,183
22. 331369 Park Facilities General Improvements
Funding Sources:
a. Contribution from Special Revenue Fund
(Parks Project 116001) $ 377,800
b. Contribution from FY 2001 General Fund 40,000
c. Bell South Donation 3,500
d. Contribution from FY 2002 General Fund 39,000
e. Contribution from FY 2004 General Fund 576,317
f. Impact Fees 714.444
Total $ 1,761,061
23. 331371 Downtown Residential Park Renovations/I.F.
Funding Sources:
a. Impact Fees
Total
24. 331372 Coconut Grove Residential Park
Renovation/I.F.
Funding Sources:
a. Impact Fees
733.191
$ 733,191
519.333
City of Miami Page 24 of 45 Printed On: 11/8/2004
File Number: 04-00994
Total
$ 519,333
25. 331373 Little Havana Residential Park
Renovations/I. F.
Funding Sources:
a. Impact Fees $ 149,013
b. State of Florida Direct Appropriations-FY'97 22,203
Total $ 171,216
26. 331374 Flagami Residential Park Renovations/I,F.
Funding Sources:
a. Impact Fees
Total
227.418
$ 227,418
27. 331379 Merrie Christmas Park Handicap Improvements
Funding Sources:
a. Dade County ADA Grant $ 20,000
b. Community Development Block Grant 43,989
c. 96 Safe Neighborhood Park Bond 24,950
d, Miami -Dade County 1998-99 ADA Grant Funds
(Contribution from Special Revenue) 9.200
Total $ 98,139
28. 331385 Jose Marti Park Development -Phase III -CD
Funding Sources:
a. Community Development Block Grant $ 183,369
b. 96 Safe Neighborhood Park Bond 799,400
c. State of Florida Direct Appropriations-FY'97 86,034
d. Safe Neighborhood Park Bond -Challenge Grant 433,100
e. 96 Safe Neighborhood Park Bond -Interest 18.159
Total $ 1,520,062
29. 331386 Lemon City Park Improvements
Funding Sources:
a. Community Development Block Grant $ 98,528
b. 96 Safe Neighborhood Park Bond 43,550
c, State of Florida Direct Appropriations-FY'98 100,000
d. 96 Safe Neighborhood Park Bond (2nd Year) 47,200
e. Contribution from Special Revenue
(Park Project 116001) 200,000
f. 96 Safe Neighborhood Park Bond -Interest 109,000
g. 96 Safe Neighborhood Park Bond (4th Year) 45,000
h. Contribution from FY 2000 General Fund 133,100
i, Contribution from FY 2001 General Fund
(Strategic Investments) 73,900
j, Contribution from FY 2002 General Fund 86,000
k, State of Florida (FRDAP) 92.345
Total $ 1,028,623
30. 331395 Riverside Park Improvements
City of Miami Page 25 of 45 Printed On: 11/8/2004
File Number: 04-00994
Funding Sources:
a. Community Development Block Grant $ 46,300
b. 96 Safe Neighborhood Park Bond 56,500
c. 96 Safe Neighborhood Park Bond (4th Year) 43 000
Total $ 145,800
31. 331396 Buena Vista Park Renovations -CD
Funding Sources:
a. Community Development Block Grant $ 69,100
b. 96 Safe Neighborhood Park Bond 297,000
Total $ 366,100
32. 331405 Baywood Park Shoreline Improvements
Funding Sources:
a. Florida Special Waterway Program $ 46,184
b. Dade County Department of Environmental
Resource Management 94.000
Total $ 140,184
33. 331411 Hadley Park Community Center
Funding Sources:
a. Special Obligations Bond Series 95 $ 911,300
b. 96 Safe Neighborhood Park Bond 1,327,200
c. Capital Revolving Account 500,000
d. Interest Income 88,700
e. Contribution from Special Revenue Fund
(Parks Project 116001) 543,000
f. Assessment Lien Revenue 350,000
f. Private Donation Florene Litthcut's Inner
City Children's Touring Dance Company 97,500
h. 96 Safe Neighborhood Park Bond (4th Year) 375.000
Total $ 4,192,700
34. 331412 Little Haiti Park Land Acquisition
and Development
Funding Sources:
a. Contribution from FY 2000 General Fund $ 100,000
b. Contribution from FY 2002 General Fund 46,200
c. Homeland Defense/Neighborhood Improvement
Bonds 20,000,000
d. 96 Safe Neighborhood Park Bonds (5th Year) 100,000
e. 96 Safe Neighborhood Park Bonds -Interest 250.000
Total $ 20,496,200
35. 331413 Jose Marti Park River Walk Extension
Funding Sources:
a. Florida Department of Transportation Grant
Total
36. 331416 Virginia Key Park Improvements
Funding Source:
1.260.000
$ 1,260,000
City of Miami Page 26 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. Homeland Defense/Neighborhood Improvement
Bonds
b. Assessment Lien Revenue
Total
37. 331417 Ichimura Miami -Japan Garden
Funding Source:
$ 2,409,785
111.000
$ 2,520,785
a. Japan World Exposition Commemorative Fund
Grant $ 184,366
b. Florida Recreational Development Assistance
Program Grant 200,000
c. 96 Safe Neighborhood Park Bond
(Discretionary Interest Earnings 2002) 233,000
Total $ 617,366
38. 331418 Bicentennial Park Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 6,170,000
b. Florida Inland Navigation District 700,000
c. 1-95 Pedestrian Overpass 168,400
d. 1-95 Pedestrian Overpass - Interest 20,438
e. Contribution from FY 2003 General Fund 1,200,000
f. Donation from 360 Developers, LLC 18,225
g. Homeland Defense/Neighborhood Improvement
Bonds - Interest 2,000,000
h. Contribution from FY 2004 General Fund 900,000
Total $ 11,177,063
39.331419 Neighborhood Park Improvements and
Acquisition
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 22,442,035
b. Homeland Defense/Neighborhood Improvement
Bonds - Interest 3.400.000
Total $ 25,842,035
40.331420 Belafonte Tacolcy Park Building
Funding Source:
a. Assessment Lien Revenue
Total
41.332216 Elizabeth Virrick Boxing Gym/Loc. No. 45-057
Funding Sources:
a. Andrew -Recovery - Hartford Insurance
b. Florida Historic Resource Grant
91.000
91,000
$ 898,000
400,000
City of Miami Page 27 of 45 Printed On: 11/8/2004
File Number: 04-00994
c. Miscellaneous Revenue 6,200
d. Interest on Investment 8.100
Total $ 1,312,300
42.333100 Wainwright Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond
Total
43.333102 Douglas Park Improvements
Funding Sources:
101.850
$ 101,850
a. 96 Safe Neighborhood Park Bond $ 307,200
b. 96 Safe Neighborhood Park Bond (2nd Year) 26,300
c. 96 Safe Neighborhood Park Bond (4th Year) 363.400
Total $ 696,900
44.333103 Fern Isle Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 208,900
b. 96 Safe Neighborhood Park Bond (2nd Year) 92,000
c. 96 Safe Neighborhood Park Bond (3rd Year) 38,750
Total $ 339,650'
45. 333104 Pace Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 137,400
b. 96 Safe Neighborhood Park Bond (2ND Year) 161,200
c. Florida Inland Navigation District 196,100
d. Homeland Defense/Neighborhood Improvement
Bonds 2,500,000
e. Impact Fees 340.400
Total $ 3,335,100
46.333105 Sewell Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond
Total
47. 333107 West End Park Improvements
Funding Sources:
113.850
$ 113,850
a. 96 Safe Neighborhood Park Bond $ 140,750
b. 96 Safe Neighborhood Park Bond (2nd Year) 16,500
c. 96 Safe Neighborhood Park Bond (3rd Year) 25,000
d. 96 Safe Neighborhood Park Bond (4th Year) 277,000
City of Miami Page 28 of 45 Printed On: 11/8/2004
File Number: 04-00994
Total $ 459,250
48.333108 Robert King High Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 172,150
b, 96 Safe Neighborhood Park Bond (4th Year) 176,100
Total $ 348,250
49.333109 Bryan Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 54,450
b. 96 Safe Neighborhood Park Bond (2nd Year) 45,000
c. Community Development Block Grant 3,049
d. United States Tennis Association Adopt -A -Court
Program Grant 5.000
Total $ 107,499
50.333110 Maximo Gomez Park
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 30,000
b. 96 Safe Neighborhood Park Bond (4th Year) 279,500
c. 96 Safe Neighborhood Park Bond -Interest 121475
Total $ 430,975
51.333111 Southside Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 43,550
b. 96 Safe Neighborhood Park Bond (2nd Year) 18,600
c. 96 Safe Neighborhood Park Bond (5th Year) 36,740
Total $ 98,890
52. 333112 Kennedy Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 75,800
b. 96 Safe Neighborhood Park Bond (2nd Year) 44,700
c. 96 Safe Neighborhood Park Bond (5th Year) 3,210
d. Contribution from FY1998 General Fund 150,000
e. Contribution from FY1999 General Fund 50.000
Total $ 323,710
53.333113 Curtis Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond
b. 96 Safe Neighborhood Park Bond (3rd Year)
$ 56,150
50,000
City of Miami Page 29 of 45 Printed On: 11/8/2004
File Number: 04-00994
c. 96 Safe Neighborhood Park Bond (4th Year)
Total
231, 000
$ 337,150
54.333114 Maceo Park Recreation/Senior Center
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 76,800
b. 96 Safe Neighborhood Park Bond (4th Year) 722.400
Total $ 799,200
55.333118 Stearns/Pallot Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond
Total
t
$
12.100
12,100
56.333121 Oakland Grove Mini -Park
Funding Source:
a. 96 Safe Neighborhood Park Bond $ 19,100
b. 96 Safe Neighborhood Park Bond -Interest 100,000
Total $ 119,100
57.333124 Virrick Community Water Sports Center
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 347,300
b. 96 Safe Neighborhood Park Bond (2nd Year) 247,500
G. 96 Safe Neighborhood Park Bond (3rd Year) 1,435,500
d. 96 Safe Neighborhood Park Bond -Interest 200,000
e. Contribution from Shake -A -Leg 76,600
f. Contribution from YMCA 159,600
g. 96 Safe Neighborhood Park Bond (4th Year) 1,732,500
h. Florida Inland Navigation District 221,380
i. Contribution from FY1999 General Fund 234,000
j. Contribution from FY2000 General Fund 166,000
Total $ 4,820,380
58.333126 Watson Island Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond $ 44,000
b. FIND FY 1998-99 Waterways Assistance Program 292,000
c. 96 Safe Neighborhood Park Bond (2nd Year) 154,400
d. U.S. Economic Development Administration 432,000
e. Contribution from FY2000 General Fund 315,000
f. FAA Airport Improvement Project Grant 150,000
g. Florida Department of Environmental Protection - Grant
(Land & Water Conservation Fund) 200,000
Total $ 1,587,400
City of Miami Page 30 of 45 Printed On: 11/8/2004
File Number: 04-00994
59. 333128 Virginia Key Wildlife/Environmental Center
Funding Sources:
a. 96 Safe Neighborhood Park Bond
Total
60. 333129 Biscayne Heights Park
Funding Sources:
a. 96 Safe Neighborhood Park Bond (2nd Year)
Total
61. 333130 Virginia Key Beach Renourishment
& Stabilization
Funding Sources:
a. 96 Safe Neighborhood Park Bond (3rd Year)
Total Total
1 57.600
$ 57,600
32,800
32,800
1 247.500
$ 247,500
62. 333131 Melrose Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond (3rd Year) $ 45,000
b. 96 Safe Neighborhood Park Bond (4th Year) 15.500
Total $ 60,500
63.333135 Little River Preserve Land Acquisition
Funding Sources:
a. 96 Safe Neighborhood Park Bond -Interest 53,525
b. Florida Communities Trust 150.000
Total $ 203,525
64. 333136 Manuel Artime/Ernesto Lecuona Park
Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond (4th Year)
Total
65. 333137 Lummus Park Shelter and Furnishings
Funding Source:
a. 96 Safe Neighborhood Park Bond (5th Year)
Total
66.333138 Fern Isle Cleanup and Renovation
Funding Source:
1 200.000
$ 200,000
/ 75.000
$ 75,000
City of Miami Page 31 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. Homeland Defense/Neighborhood Improvement
Bonds $ 9,000,000
b. Homeland Defense/Neighborhood Improvement
Bonds - Interest 140.000
Total $ 9,140,000
67.333139 N.E. 25th Street Pocket Park
Funding Sources:
a. 96 Safe Neighborhood Park Bond
(Discretionary Interest Earnings 2002) 30.000
Total $ 30,000
68. 333140 Citywide Pool ADA Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond
(Discretionary Interest Earnings 2002) 49.200
Total $ 49,200
69. 333141 Athalie Range #1 Mini -Park
Funding Sources:
a. 96 Safe Neighborhood Park Bond
(Discretionary Interest Earnings 2002) I 300.000
Total $ 300,000
70, 333142 Jose Marti/East Little Havana Park Expansion
Funding Sources:
a. Homeland Defense/Neighborhood Improvement
Bonds 700.000
Total $ 700,000
71. 333143 Museum of Science
Funding Sources:
a. Homeland Defense/Neighborhood Improvement
Bonds 650.000
Total $ 650,000
72. 333144 Miami Art Museum
Funding Sources:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 650.000
Total $ 650,000
73. 336006 Hurricane Trust Fund Park Recovery
Funding Sources:
City of Miami Page 32 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. Hurricane Andrew Trust Fund
Total
VII. Fund 341 Streets & Sidewalks
1. 341126 Model City Infrastructure Improvements
Funding Source:
1,850.000
$ 1,850,000
a. Homeland Defense/Neighborhood Improvement
Bonds $ 4,000,000
b. Guaranteed Entitlement 18,300
c. Guaranteed Entitlement Interest 2.100
Total $ 4,020,400
2. 341127 Calle Ocho Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 3,750,000
Total $ 3,750,000
3. 341135 Downtown Street Improvements- Phase
III/Impact Fee
Funding Sources:
a. Local Option Gas Tax $ 748,700
b. Impact Fees $ 1,961,052
c. Interest on Impact Fees 173,900
d. Florida Department of Transportation Grant 30,000
Total $ 2,913,652
4. 341138 Coconut Grove Street Improvements/I.F.
Funding Sources:
a. Impact Fees $ 1,216,072
b. Interest on Impact Fees 118.400
Total $ 1,334,472
5. 341139 DRI Traffic & Transportation Component
Funding Sources:
a. Contribution from Special Revenue Fund
(DRI Fees)
Total
6. 341140 Flagler Street Marketplace
Funding Source:
a. Community Development Block Grant
2,659,669
$ 2,659,669
$ 22,792
City of Miami Page 33 of 45 Printed On: 11/8/2004
File Number: 04-00994
b. 1988 Highway Bonds (Revenue Project 354001) 1,326,500
c. Interest on 1988 Highway Bonds (Revenue
Project 354002) 273,500
d. Contribution from Special Revenue Fund
(DRI Fees) 207,061
e. Florida Department of Transportation 2,270,000
f. Miami -Dade County Contribution 1,074,409
Total $ 5,174,262
7. 341157 Design District/FEC Corridor Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 1,928,115
Total $ 1,928,115
8. 341170 Citywide Street Improvements FY'6 - FY'99
tx1530abFnding Sorce:
a. Local Option Gas Tax $ 2,423,400
b. Contribution from Coconut Grove Trust Fund 25,000
c. FIND FY 1996-1997 Waterways Assistant Program 12,400
Total $ 2,460,800
2fs24
9.341182 Rebuild Sidewalks and Streets FY'2002-
2005
Funding Source:
a. LocalOption as Tax
Total
10.341183 Citywide Street Improvements FY'2001-2005
Funding Source:
400,00
400,000
a. Contribution from Special Revenue Fund 303 600
(Municipal Fuel Tax Project 693001)
b. Local Option Gas Tax 5.002,900
c. Community Development Block Grant 3,503.845
d. Assessment Lien Revenue__ 475,800
Total $ 9,286,145
11. 341184 Business District Street Improvements
Funding Source:
a. Contribution from FY 2001 General Fund
(Strategic Investments)
Total
12. 341194 Allapattah Produce Market Study
5,719.500
$ 5,719,500
City of Miami Page 34 of 45 Printed On: 11/8/2004
File Number: 04-00994
Funding Source:
a. Contribution from FY 2000 General Fund
(Strategic Investments) $ 70,000
b. State of Florida Department of Agriculture
and Consumer Services, Line Item Grant 600.000
Total $ 670,000
13.341195 Edison Street Rebuilding/I.F.
Funding Source:
a. Local Option Gas Tax $ 72,000
b. Impact Fees 69,050
c. Interest on Impact Fees 7.600
Total $ 148,650
14. 341198 Little Havana Street Rebuilding/I.F.
Funding Source:
a. Local Option Gas Tax $ 78,000
b. Impact Fees 261,854
c. Interest On Impact Fees 31,600
Total $ 371,454
15.341199 Flagami Street Rebuilding/I.F.
Funding Source:
a. Local Option Gas Tax $ 95,300
b. Impact Fees 427,900
c. Interest on Impact Fees 45.300
Total $ 568,500
16.341200 Allapattah Street Rebuilding/I.F.
Funding Source:
a. Local Option Gas Tax $ 59,300
b. Impact Fees 389,200
c. Interest on Impact Fees 43.900
Total $ 492,400
17.341203 Model City Street Improvements- FY'97
Funding Source:
a. Local Option Gas Tax $ 680,000
b. 1995 Sanitary Sewer Bonds 750,000
Total $ 1,430,000
18.341204 Security Guard Special Taxing District
Funding Source:
City of Miami Page 35 of 45 Printed On: 11/8/2004
rile Number: 04-00994
a. Security Guard Taxing District
Total
19.341205 Construction of Unpaved Streets
Funding Source:
a. Local Option Gas Tax
Total
20. 341206 District 4 Streets & Traffic Circles
Funding Source:
618,000
$ 618,000
300.000
$ 300,000
a. 1987 Highway Bonds (Revenue Project 365001) $ 270,400
b. 1987 Highway Bonds- Interest (Revenue Project
365002) 426,700
c. 1987 Highway Bonds- Interest (Revenue Project
369002) 675,400
d. 1988 Highway Bonds- Interest (Revenue Project
354002) 47,400
e. Local Option Gas Tax 23,400
f. Impact Fees 356,700
Total $ 1,800,000
21.341207 District 1 Streets & Sidewalks
Funding Source:
a. Local Option Gas Tax $ 120,700
b. Impact Fees 182,000
Total $ 302,700
22.341208 Grand Avenue Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 3,000,000
b. Miami -Dade Road Impact Fee 500,000
c. People's Transportation Plan 2,000,000
d. Miami -Dade Secondary Gas Tax 350.000
Total $ 5,850,000
23. 341210 Downtown Infrastructure Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 9,500,000
b. Homeland Defense/Neighborhood Improvement
Bonds - Interest 450.000
Total $ 9,950,000
24. 341211 Greenways Improvements
City of Miami Page 36 of 45 Printed On: 11/8/2004
File Number: 04-00994
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 1.500.000
Total $ 1,500,000
25.341212 Neighborhood Gateways Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 1,600,000
Total $ 1,600,000
26.341213 Coral Way Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 3,000,000
Total $ 3,000,000
27.341214 NE 2nd Avenue Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds 1,000.000
Total $ 1,000,000
28.341321 Allapattah C.D. Street & Sidewalk
Improvements
Funding Source:
a. Community Development Block Grant 24th Year $ 48,397
b. Local Option Gas Tax 523.400
Total $ 571,797
29.341323 Edison Little River CD Street and
Sidewalk Improvements
Funding Source:
a. Local Option Gas Tax
Total
30.341324 Little Havana Street and Sidewalk
Improvements
Funding Source:
a. Local Option Gas Tax
Total
31.341325 Model City Street and Sidewalk
400.000
$ 400,000
48.000
48,000
City of Miami Page 37 of 45 Printed On: 11/8/2004
File Number: 04-00994
Improvements
Funding Source:
a. Local Option Gas Tax $ 65.000
Total $ 65,000
32. 341327 Wynwood Street & Sidewalk
Improvements
Funding Source:
a. Local Option Gas Tax
Total
25,000
25,000
33. 341330 Citywide Transportation & Transit
Funding Source:
a. Local Option Gas Tax $ 9,586,445
b. Impact Fee 2,565,808
c. Transit Half Cent Surtax
(Cont. from Special Revenue Fund Proj. 122001) 22,550,487
d. Florida Department of Transportation Grant 85,000
e. Contribution from FY 2005 General Fund - Parking
Surcharge 1.890,000
Total $ 36,677,740
34.341331 Overtown Signage & Landscape Improvements
Funding Source:
a. Florida Department of Transportation Grant
Total
VIII. Fund 351 Sanitary Sewers
1 370 000
$ 370,000
1, 351283 Watson Island Sanitary Sewers
Funding Source:
a. Sanitary Sewer G.O. Bonds $ 4,842,100
Total $ 4,842,100
2. 351289 Citywide Sanitary Sewer Mapping
Program
Funding Source:
a. 1980 Sanitary Sewer G.O. Bonds 95 Sale
Total
3. 351290 Sanitary Sewer Cross Connection
1
$
700,000
700,000
City of Miami Page 38 of 45 Printed On: 11/8/2004
File Number. 04-00994
Elimination Program
Funding Source:
a. 1980 Sanitary Sewer G.O. Bonds 95 Sale
Total
4. 351291 District 1 Sanitary Sewers
Funding Source:
251.200
$ 251,200
a. 1987 Sanitary Sewer G.O. Bonds Interest
(Revenue Project 366001) $ 12,300
b. 1988 Sanitary Sewer G.O. Bonds (Revenue
Project 366002) 44,500
c. 1991 Sanitary Sewer G.O. Bonds (Revenue
Project 370100) 102,100
d. 1995 Sanitary Sewer G.O. Bonds (Revenue
Project 371100) 9,538.400
Total $ 9,697,300
5. 351292 Virginia Key Sanitary Sewers
Funding Source:
a. 1995 Sanitary Sewer G.O. Bonds (Revenue
Project 371100)
Total
1,855,000
$ 1,855,000
6. 351293 Model City Sanitary Sewers
Funding Source:
a. 1988 Sanitary Sewer G.O. Bonds (Revenue
Project 355001) $ 278,400
b. 1988 Sanitary Sewer G.O. Bonds Interest
(Revenue Project 355002) 67,200
c. 1995 Sanitary Sewer G.O. Bonds (Revenue
Project 371100) 1.900,000
Total $ 2,245,600
IX. Fund 352 Storm Sewers
1. 352191 Pinehurst Storm Sewers
Funding Source:
a. Storm Sewer G.O. Bonds (Revenue Project
399001) $ 1,050,000
b. South Florida Water Management District Grant 1,200,000
Total $ 2,250,000
2. 352199 West End Storm Sewers- Phase II
Funding Source:
City of Miami Page 39 of 45 Printed On: 11/8/2004
File Number: 04-00994
a. Stormwater Utility Trust Fund $ 979,272
b. FEMA Hazard Mitigation Grant Program 2,830,100
c. South Florida Water Management District Grant 570.000
Total $ 4,379,372
3, 352208 Avalon Storm Sewers Phase I & II
Funding Source:
a. Stormwater Utility Trust Funds
Total
1.500.000
$ 1,500,000
4. 352211 Flagami Storm Sewers- Phase II
Funding Source:
a. Stormwater Utility Trust Fund $ 240,000
b. FEMA Hazard Mitigation Grant Program 4,920,000
c. South Florida Water Management District Grant 380,000
d. Impact Fee 158.204
Total $ 5,698,204
5. 352212 Edison Storm Sewer Rebuilding 1 I.F.
Funding Source:
a. Impact Fees $ 16,380
b. Interest on Impact Fees 3,800
Total $ 20,180
6. 352213 Coconut Grove Storm Sewers/I.F.
Funding Source:
a. Impact Fees $ 725,936
b. Interest Impact Fees 59.200
Total $ 785,136
7, 352214 Allapattah Storm Sewers/I.F.
Funding Source:
a. Impact Fees $ 82,500
b. Interest Impact Fees 21.900
Total $ 104,400
8. 352215 Pump Station Renovations FY 02-06
Funding Source:
a. Stormwater Utility Trust Fund
Total
9, 352216 Citywide Local Drainage Projects
150,000
$ 150,000
City of Miami Page 40 of 45 Printed On: 11/8/2004
File Number: 04-00994
FY' 02-06
Funding Source:
a. Stormwater Utility Trust Fund
$ 6,789,721
b. Contribution from FY 2005 General Fund - 29�
Stormwater Utility Trust Fund 2 $ 9,099 g_,242
24
Total
,963
10.352231 Citywide Local Drainage Project
FY' 94 to 98
Funding Source:
3 395�0
a. Stormwater Utility Trust Funds $ 3, 94,500
Total
11.352240 Riverview Pump Station Modifications
Funding Source:
500,000
a. Stormwater Utility Trust Funds $ 500,000
Total
12.352253 Pump Station Renovations FY'92-FY'97
Funding Source:
600.000
a. Stormwater Utility Trust Funds $ 600,000
Total
13.352257 LeJeune Storm Sewers- Phase II
and Phase Ill/impact Fee
Funding Source:
0
331,00
a. Stormwater Utility Trust Funds $ 1,331,0
b. Impact Fees 22 50Q
8
c. Interest on Impact Fees $ 1,624,968
Total
14.352259 Wagner Creek Renovation- Phase IV
Funding Source:
0 ,76
a. Stormwater Utility Trust Funds $ 551,076
b. South Florida Water Management District $ 1,051,076
Total
15. 352262 Kinloch Storm Sewers
Funding Source:
a. Homeland Defense/Neighborhood Improvement 3 000_
To $ 3,000,000
Tottalal
Page 41 of 45
Printed On: 11/8/2004
City of Miami
File Number: 04-00994
16. 352263 Wagner Creek Retrofitting- Phase IV
Funding Source:
,9 15
a. Stormwater Utility Trust Funds $ 67571,915
b. South Florida Water Management District $ 1,171,915
Total
17.352264 Belle Meade Storm Sewers- Phase II
Funding Source:
a. Stormwater Utility Trust Fund a 2 90� Q,000$ 2,900,000
Total
18.352265 Fairlawn Storm Sewers- Phase! & II
Funding Source:
a. Stormwater Utility Trust Funds $ 1,970,0001,970,000
b. FEMA Hazard Mitigation Grant Program
c. South Florida Water Management District 300,000
Grant $ 3,750,000
Total
19. 352268 Orange Bowl Pump Station
Funding Source:
a. FEMA Hazard Mitigation Grant Program
$ 225,000
b. State of Florida Department of Community 37,500
Affairs 287,5Q0
c. Stormwater Utility Trust Funds $ 57,500
Total
20. 352269 Tamiami Storm Sewers - Phase 1V
Funding Source:
a. Homeland Defense/Neighborhood Improvement 3 00�000
To $ 3,000,000
Totaall
21.352277 National Pollutant Discharge
Elimination System
Funding Source:
a. Stormwater Utility Trust Fund $ 1,700,00000,000
b. 1976 & 1978 Storm Sewer G.O. Bonds
c. Contribution from FY2003 General Fund 123 000
(Stormwater Utility Trust Fund) $ 2,223,000
Total
22. 355279 Roads Area Storm Sewers and Streets -
Phase I
Page 42 of 45
Printed On: 11/8/2004
City of Miami
File Number: 04-00994
1
Funding Source:
a. Local Option Gas Tax $ 500,000
b. Stormwater Utility Trust Fund 1.400 000
Total $ 1,900,000
23. 352284 Fairlawn Storm Sewers - Phase III
Funding Source:
a. Homeland Defense/Neighborhood Improvement 4,000,000
Total
Bonds
$ 4,000,000
24. 352286 Little River Storm Sewers Retrofitting
Phase II
Funding Source:
a. Stormwater Utility Trust Fund 41,000
Total $ 41,000
25. 352291 Downtown Storm Sewer Rebuilding/
Impact Fee
Funding Source:
a. Stormwater Utility Trust Funds $ 233,000
b. Impact Fees 980,476
c. Interest on Impact Fees 87.000
Total $ 1,300,476
26.352293 Little Havana Storm Sewer Rebuilding/
Impact Fee
Funding Source:
a. Stormwater Utility Trust Fund $ 38,800
b. Impact Fees 130,251
c. Interest on Impact Fees 15 700
Total $ 184,751
27.352296 Storm Sewer Retrofitting, Equipment & Improvement
Funding Source:
a. Impact Fee 1,245,275
Total $ 1,245,275
X. Fund 353 Solid Waste
1. 353009 Solid Waste Expanded Facilities
Funding Sources:
City of Miami
Page 43 of 45 Printed On: 11/8/2004
File Number: 04-00994 50.000
a. 1970 Pollution G.O. Bonds - 1986 Sale 50,000
Total
2. 353010 Solid Waste Collection Equipment
Funding Sources:
a. 1970 Pollution Control G.O. Bonds 3 794,000
Authorization $ 3,794,000
Total
3. 353014 Purchase of Tractors with Hoists
and Roll On
Funding Sources:
a. Impact Fees
Total
92,700
92,700
4. 353015 Solid Waste Capital Improvements
FY 1999 - FY 2003
Funding Sources:
28260 49,600
,
a. Contribution from FY'99 General Fund $ 1,0
b. Impact Fees 196,7
c. Interest on Impact Fees $ 1,0,163
0
Total
3
5. 353018 Solid Waste Capital Improvements
FY 2000 - FY 2005
Funding Sources:
1,682,600
a. Contribution from FY 2000 General Fund $ 1 682,600
b. Contribution from FY 2001 General Fund
132, c. Contribution from FY 2002 General Fund 1,682,60000
d. Contribution from Special Revenue Fund 39 903
e. Impact Fees $ 5,437,703
Total
6. 353019 Solid Waste Removal Pilot Program
Funding Sources:
a. Contribution from FY 2001 General Fund
$ 2,500,000
(Strategic Investments) 433,569
b. Impact Fees 4,000,000
c. Contribution from FY 2002 General Fund 1,000,000
d. Contribution from FY 2003 General Fund 8,616,169
Total
$56
Section 2. The City Manager is authorize{}to accept the grants in thethe necessary documents) a omoaccunts eptfthe g�ants
968
from FEMA and $5,000 from USTA and to execute
City of Miami
Page 44 of 45
Printed On: 11/8/2004
File Number: 04-00994
for said purposes.
Section 3. This Ordinance is an ordinance of precedent and all other ordinances in conflict with
it are held null and void insofar as they pertain to these appropriations. The appropriations herein are
the anticipated expenditure requirements for the City, but are not mandatory should unexpected
difficulties arise in the planning, design, construction, and administration of projects, or if altered
economic conditions indicate that a curtailment in certain expenditures is necessary or desirable for
the general welfare of the City. The City Manager or the Capital Improvements Administrator is
specifically authorized to transfer funds between Tine -item budget accounts within the same project
and to withhold any of these appropriated funds from encumbrance or expenditure should such action
appear advantageous to the City. Except as herein provided, transfer of funds between projects shall
be authorized only by ordinance amendatory hereto.
Section 4. The City Manager is directed to file with the City Clerk and the County Clerk a
statement of the proposed expenditures and estimated revenues for the fiscal year 2005, which shall
be entitled "Capital Budget of the City of Miami, fiscal year October 1, 2004 through September 30,
2005.
It
Section 5. The City Manager is authorized to invite or advertise bids for the purchase of any
material, equipment, or physical improvement embraced in the aforementioned appropriations or
which may be provided for in accordance with the provisions of Section 2 hereof, for which formal
bidding is required; such bids to be returnable to the City Commission or the City Manager in
accordance with Charter or Code provisions.
Section 6. All ordinances or parts of ordinances, insofar as they are inconsistent or in conflict
with the provisions of this Ordinance, are repealed.
Section 7. If any section, part of section, paragraph, clause, phrase or word of this Ordinance is
declared invalid, the remaining provisions of this Ordinance shall not be affected.
Section 8. This Ordinance shall become effective thirty (30) days after final reading and
adoption thereof.{2}
APPROVED AS TO FRM AND CORRECTNESS
JORGE L. FERNANDEZ
CITY ATTORNEY
City of Miami Page 45 of 45 Printed On: 11/8/2004