HomeMy WebLinkAboutO-12622City of Miami
Legislation
Ordinance: 12622
City Hall
3500 Pan American
Drive
Miami, FL 33133
www.miamigov.com
File Number: 04-00994 Final Action Date: 12/9/2004
AN ORDINANCE OF THE MIAMI CITY COMMISSION, WITH ATTACHMENT(S),
MAKING APPROPRIATIONS FOR NEW CAPITAL IMPROVEMENT PROJECTS
SCHEDULED TO BEGIN IN FISCAL YEAR 2004-2005 AND CONTINUING
PREVIOUSLY APPROVED PROJECTS; APPROPRIATING GRANT FUNDS IN THE
AMOUNT OF $564,968 FROM THE FEDERAL EMERGENCY MANAGEMENT
AGENCY INTO CAPITAL IMPROVEMENTS PROJECT NO. 311717, ENTITLED:
"FLEET MAINTENANCE GARAGE WIND RETROFIT" AND GRANT FUNDS IN THE
AMOUNT OF $5,000 FROM THE UNITED STATES TENNIS ASSOCIATION INTO
CAPITAL IMPROVEMENTS PROJECT NO. 333109, ENTITLED: "BRYAN PARK
IMPROVEMENTS;" AUTHORIZING THE CITY MANAGER TO ACCEPT THE
GRANTS AND TO EXECUTE ALL NECESSARY DOCUMENTS, FOR SAID
PURPOSES, CONTAINING A REPEALER PROVISION, A SEVERABILITY CLAUSE
AND PROVIDING FOR AN EFFECTIVE DATE.
WHEREAS, the City of Miami Capital Improvement Projects have been reviewed and, in some
cases, ongoing capital projects have been revised and respective appropriations increased or
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 in the amount of $564,968 to retrofit the
Fleet Maintenance Garage with hurricane shutters and to change the existing roll up doors with roll up
doors that meet the State of Florida Product Approval for high wind velocity zones or Miami -Dade
County Product Approval in compliance with the Florida Building Code; and
WHEREAS, said grant funds will be appropriated into Capital Improvements Project No.
311717, entitled: "Fleet Maintenance Garage Wind Retrofit," in the amount of $753,291 which
consists 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), Adopt -A -Court Program, a program
established to promote the game of tennis by improving the quality of existing public tennis facilities;
and
WHEREAS, said grant is split -funded by the USTA's National office and the USTA's Florida
section in the amount of $2,500 each, and will be utilized to resurface and install new posts at two
courts in Bryan Park, a City of Miami facility committed to the game of tennis; and
City of Miami
Page 1 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
Sub -fund Communications / Technology Services
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 for implementation of all municipal capital
improvements of the City of Miami, including new capital improvement projects scheduled to begin
during Fiscal Year 2005. The herein appropriations which are designated by reference to descriptive
project title and number also include appropriations for previously approved scheduled projects as
well as reappropriations of prior funds. The sources of revenues to support the herein appropriations
are identified by fund and project in ten Capital Funds, as follows:
I. Fund 301 Community Redevelopment Area Appropriations
City of Miami Page 2 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
1. 322057 Southeast Overtown/Park West Phase I
Funding Sources:
a. Southeast Overtown/Park West Tax
Increment Revenue Bonds $ 1,617,000
b. Urban Mass Transportation
Administration Grant 719,741
c. Southeast Overtown/Park West Tax
Increment Trust 483,000
d. Miscellaneous Revenue 101,593
Total $ 2,921,334
2. 322059 Overtown Shopping Center Renovations
Funding Sources:
a. Community Development Block Grant $ 339,026
b. Contribution from FY 2001 General Fund 120,000
Total $ 459,026
II. Fund 311 General Government
Sub -fund Citywide General Services
1. 311009 Removal of Underground Tanks
Funding Sources:
a. Golf Course Retained Earnings $ 20,000
b. Special Assessment Collections 145,700
c. Guaranteed Entitlement Revenue Bonds-FY'89 245,600
d. 1981 Fire G.O. Bonds - 91 Sale 346,000
e. 1970 Pollution G.O. Bonds - 86 Sale 400,000
f. 1976 Fire G.O. Bonds 53,794
g. 1976 & 1978 Storm Sewer G.O. Bonds 54,900
h. 1976 Housing G.O. Bonds -Interest 37,800
Total $ 1,303,794
2. 311010 Citywide Facility Assessments & Improvements
Funding Sources:
a. Contribution from Special Revenue Fund $ 423,600
b. Contribution from FY'99 General Fund 77,500
c. Contribution from FY 2001 General Fund 172,500
d. Contribution from FY 2000 General Fund 128,000
e. Contribution from FY 2003 General Fund 59,500
f. Contribution from FY 2004 General Fund 1,000,000
Total $ 1,861,100
3. 311013 Citywide Furniture & Equipment
Funding Source:
a. Contribution from FY 2002 General Fund $ 149,986
b. Contribution from FY 1998 General Fund 175,000
Total $ 324,986
City of Miami Page 3 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
4. 311030 GSA Parking & Bay Space Expansion
Funding Source:
a. Impact Fees $ 156,800
b. Contribution from FY'99 General Fund 40,000
Total $ 196,800
5. 311036 Virginia Key Rowing Center Improvements
Funding Source:
a. Assessment Lien Revenue
Total
6. 311037 City Hall Improvements
Funding Source:
50.000
50,000
a. Contribution from FY'99 General Fund $ 200,000
b. Contribution from FY 2001 General Fund 75,000
c. Miscellaneous Revenue (Revenue Project 383001) 20,000
Total $ 295,000
7. 311042 Miami Riverside Center Acquisition
Funding Source:
a. Special Obligation Bond Series 95
Total
8. 311047 Efficiency Improvement Studies
Funding Source:
18,293,800
$ 18,293,800
a. Contribution from FY 2001 General Fund
(Blue Ribbon Commission Initiatives) $ 1,000,000
b. Contribution from FY 2003 General Fund
(Strategic Initiatives) 2,000,000
c. Contribution from FY 2003 General Fund 510,000
d. Contribution from FY 2004 General Fund
(Strategic Initiatives) 2,300,000
e. Contribution from Miami Outboard Club 3,574
f. Contribution from Miami Yacht Club 2,805
g. Contribution from FY 2005 General Fund
(Strategic Initiatives) 500,000
Total $ 6,316,379
9. 311048 Capital Improvements Department
Funding Source:
a. Contribution from Capital Improvement Projects
Administrative Costs $ 7,566,720
Total $ 7,566,720
10. 311049 Department of Communications Relocation
Funding Source:
a. Contribution from FY 2002 General Fund
(AT&T Settlement Reserves) $
340.000
City of Miami Page 4 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Total $ 340,000
11. 311050 City Hall Renovations
Funding Source:
a. Contribution from FY 2002 General Fund
(Cable Subscriber Fee) $ 200,000
b. Contribution from FY 2002 General Fund
(AT&T Settlement Reserves) 400,000
c. Contribution from FY 2002 General Fund 133,800
d. Contribution from FY 2000 General Fund 14,200
e. Contribution from FY 2003 General Fund
(AT&T Settlement Reserves) 865,000
Total $ 1,613,000
12. 311058 Capital Project Administration
Funding Source:
a. Contribution from FY'98 General Fund $ 100,000
b. Miscellaneous Revenue (Revenue Project 383001) 10,000
Total $ 110,000
13. 311061 NET Office Furnishings & Improvements
Funding Source:
a. Contribution from FY'98 General Fund $ 250,000
b. Assessment Lien Revenue 73,000
Total $ 323,000
14. 311064 Building Department Permit Counter
Enhancement
Funding Source:
a. Contribution from FY 2003 General Fund $ 9,300
b. Assessment Lien Revenue 54,000
c. Capital Project Revolving Account 40,000
Total $ 103,300
15. 311066 CityAttorney's Office Space Improvements
Funding Source:
a. Assessment Lien Revenue
Total
16. 311702 Heavy Equipment Replacement
Funding Source:
205,000
$ 205,000
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 400,000
Total $ 1,297,500
17. 311703 Property Maintenance Building Improvements
Funding Source:
City of Miami Page 5 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
a. Contribution from FY 2001 General Fund $ 118,100
b. FEMA Hazard Mitigation Grant Program 22,930
Total $ 141,030
18. 311705 Miami Riverside Center Improvements
Funding Source:
a. Contribution from FY 2004 General Fund
Total
19. 311707 GSA Facility Security Enhancement
Funding Source:
a. Contribution from FY 2001 General Fund
Total
20. 311708 Human Resources Filing System
Funding Source:
a. Contribution from FY 2000 General Fund
Total
21. 311709 River Drive Warehouse Improvements
Funding Sources:
a. Contribution from FY 2002 General Fund
Total
22. 311711 District 1 Neighborhood Quality of Life
Improvements
Funding Source:
30.000
30,000
100,000
$ 100,000
26,100
$ 26,100
500,000
$ 500,000
a. Homeland Defense/Neighborhood Improvement
Bonds $ 5,000,000
Total $ 5,000,000
23. 311712 District 2 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 1,135,000
Total $ 1,135,000
24. 311713 District 3 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 3,450,000
Total $ 3,450,000
25. 311714 District 4 Neighborhood Quality of Life
Improvements
Funding Source:
City of Miami Page 6 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
a. Homeland Defense/Neighborhood Improvement
Bonds $ 4,790,000
Total $ 4,790,000
26. 311715 District 5 Neighborhood Quality of Life
Improvements
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 5,000,000
Total $ 5,000,000
27. 311716 12th Avenue Public Works Shop Relocation
Funding Sources:
a. Florida Department of Transportation Grant
Total
28. 311717 Fleet Maintenance Garage Wind Retrofit
Funding Sources:
142,645
$ 142,645
a. Miscellaneous Revenue (Revenue Project 383001) $ 188,323
b. FEMA Pre -Disaster Mitigation Grant 564,968
Total $ 753,291
29. 311841 GSA Facilities Expansion
Funding Source:
a. Impact Fees $ 442,415
b. Interest on Impact Fees 76,500
Total $ 518,915
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
(Alternative Fuel Vehicle Grant) 96,100
d. Miscellaneous Revenue 94,000
e. Capital Project Revolving Account 140,000
f. Contribution from FY 2000 General Fund 2,251,800
g. 1970 Police G.O. Bonds 600,000
h. Impact Fees 1,457,500
i. Interest on Impact Fees 22,400
j. Contribution from FY 2001 General Fund 4,884,000
k. Contribution from FY 2002 General Fund 5,700,000
I. Contribution from FY 2003 General Fund 4,884,000
m. Contribution from FY 2004 General Fund 2,934,961
n. Contribution from FY 2005 General Fund 2,934,961
Total $ 31,722,422
City of Miami Page 7 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Sub -fund Communications/Technology Services
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
3. 311044 PC's and Networking for Satellite
Locations
Funding Source:
a. Contribution from FY'99 General Fund
b. Contribution from FY'99 General Fund
(F.E.C. Property Sale Proceeds)
Total
4. 311051 Department of Communications Equipment
Acquisition
Funding Source:
100,000
$ 100,000
480,490
371.200
851,690
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
City of Miami Page 8 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
g. Contribution from Police Special Revenue
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
7. 311507 Business Continuity
Funding Source:
150,000
$ 150,000
a. Contribution from FY 2003 General Fund $ 200,000
b. Contribution from FY 2004 General Fund 80,000
Total $ 280,000
8. 311510 Citywide Time and Attendance System
Funding Source:
a. Contribution from FY 2003 General Fund
Total
9. 311603 Clearpath Computer and Related Software
Upgrades
Funding Source:
175,000
$ 175,000
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:
City of Miami Page 9 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
a. Contribution from FY'99 General Fund $ 600,000
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
16. 311616 Technology Infrastructure
Funding Source:
70.000
70,000
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
55.000
55,000
150.000
City of Miami Page 10 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Total $ 150,000
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
1. 311062 City Facilities Environmental Remediation
Funding Sources:
500,000
$ 500,000
400,000
$ 400,000
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
3. 311700 Heavy Equipment Facility Clean-up &
Vapor Recovery
Funding Sources:
1,000,000
$ 1,000,000
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
City of Miami Page 11 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
1. 312010 Police Mobil Digital Terminal Refinement
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
3. 312015 Central Police Facility Expansion
Funding Sources:
138,000
$ 138,000
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 421,50
Total $ 1,072,329
4. 312025 Headquarter Building Renovations
Funding Sources:
a. Contribution from FY'98 General Fund $ 350,000
b. Contribution from FY 2001 General Fund 250,000
c. Assessment Lien 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 Expansion/I.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
City of Miami Page 12 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Funding Sources:
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) $ 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 $
Total $
12. 312048 Police Homeland Defense Preparedness
Initiatives
Funding Source:
16.000
16,000
a. Homeland Defense/Neighborhood Improvement
Bonds $ 2,828,100
Total $ 2,828,100
Sub -fund Fire -Rescue
City of Miami Page 13 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
1. 313232 Fire Department Computer Enhancement-FY'89
Funding Sources:
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. FEMAAssistance 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
3,655,083
$ 3,655,083
City of Miami Page 14 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Initiatives
Funding Source:
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
City of Miami Page 15 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
(Public Service Taxes Project 170001)
f. Contribution from FY 2001 General Fund
g. Contribution from FY 2002 General Fund
h. Homeland Defense/Neighborhood Improvement
Bonds
i. Public Facilities Fund Balance (proj.404237)
Total
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:
a.
b.
c.
d.
Guaranteed Entitlement Revenue Bonds - FY'89
Community Development Block Grant
Miami -Dade Cultural Arts Council Grant
Contribution from FY'99 General Fund
Total
2. 322061 Tower Theater Rehabilitation
Funding Sources:
a.
b.
c.
d.
e.
Florida Department of State Grant
Community Development Block Grant
Interest on Investment
Florida Cultural Facilities Grant
Municipal Shop Property Sale
Total
3. 322062 Manuel Artime Center Interior Improvements
Funding Sources:
a. Contribution from FY 2001 General Fund
(Strategic Investments)
b. Contribution from Special Revenue Fund
(Public Facilities 119003)
c. Community Development Block Grant
Total
4. 325006 Coconut Grove Convention Center
Funding Sources:
a.
b.
c.
d.
Contribution from FY'98 General Fund
Capital Project Revolving Account
Contribution from FY 2001 General Fund
Contribution from Special Revenue Fund
(Public Facilities Fund 119003)
492,600
13,600
131,400
16,000,000
114,386
18,742,386
865,736
$ 865,736
$ 100,000
509,194
$ 145,000
40,000
$ 794,194
$ 352,834
2,045,774
$ 92,922
500,000
223,800
$ 3,122,408
206,000
118,195
131,000
455,795
200,000
40,000
200,000
125,000
City of Miami Page 16 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
e. Contribution from General Fund (Proj.382004)
Total
5. 325008 Miami Convention Center Power Plant
Funding Sources:
450,000
1,015,000
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:
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
b. Contribution from Special Revenue Fund
(Public Services Taxes Project 170001)
180,000
175,000
City of Miami Page 17 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
c. Contribution from Special Revenue Fund
(Public Facilities Fund 119003)
Total
4. 326009 Dinner Key Marina Bathroom Renovations
Funding Sources:
53.000
408,000
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
b. Contribution from Special Revenue Fund
(Public Facilities 119003)
Total
6. 326011 Dinner Key Marina Renovations
Funding Sources:
9,783
50.000
59,783
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
City of Miami Page 18 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
2. 344101 Watson Island Aviation & Visitors Center
Funding Sources:
a. Florida Department of Transportation $ 4,852,500
b. Contribution From FY 2000 General Fund 10,500
c. Greater Miami Convention & Visitors Bureau 284,569
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:
City of Miami Page 19 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
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
j. 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
b. Lee & Tina Hills Fund
c. 96 Safe Neighborhood Park Bond (3rd Year)
120,800
110,000
99.000
City of Miami Page 20 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Total $ 329,800
5. 331309 Juan Pablo Duarte Park Renovations
Funding Sources:
a. Guaranteed Entitlement Revenue Bonds - FY 89 $ 150,000
b. Community Development Block Grant 526,836
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
City of Miami Page 21 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
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
City of Miami Page 22 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
d. Community Development Block Grant 3,500
e. Safe Neighborhood Park Bo (5th Year) 36,830
Total $ 258,330
14. 331346 Simpson Park Improvements
Funding Sources:
a. Dade County ADA Grnt $ 58,800
b. Contribution from FY'97 General Fund 25,000
c. 96 Sae Neighborhood Park Bon 305,750
d. 172 Parks and RecreationG.O. Bonds 35,000
e. Miami -Dade County 1996-97 ADA Programs Funds
(Contribution from Special Revenue Fund) 58,900
Total $ 483,450
15.331351 Williams Park Renovations
Funding Sources:
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:
City of Miami Page 23 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
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 $ 1,751,061
City of Miami Page 24 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
Total
25. 331373 Little Havana Residential Park
Renovations/I.F.
Funding Sources:
733,191
$ 733,191
519,333
$ 519,333
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
27. 331379 Merrie Christmas Park Handicap Improvements
Funding Sources:
227,418
$ 227,418
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
City of Miami Page 25 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
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
b. Dade County Department of Environmental
Resource Management
Total
33. 331411 Hadley Park Community Center
Funding Sources:
46,184
94.000
140,184
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
City of Miami Page 26 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
a. Homeland Defense/Neighborhood Improvement
Bonds $ 2,409,785
b. Assessment Lien Revenue 111,000
Total $ 2,520,785
37. 331417 Ichimura Miami -Japan Garden
Funding Source:
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
b. Homeland Defense/Neighborhood Improvement
$ 22,442,035
City of Miami Page 27 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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:
$ 91,000
$ 91,000
a. Andrew -Recovery - Hartford Insurance $ 898,000
b. Florida Historic Resource Grant 400,000
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
City of Miami Page 28 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
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 121,475
Total $ 430,975
51.333111 Southside Park Improvements
Funding Sources:
a. 96 Safe Neighborhood Park Bond
b. 96 Safe Neighborhood Park Bond (2nd Year)
$ 43,550
18,600
City of Miami Page 29 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
c. 96 Safe Neighborhood Park Bond (5th Year)
Total
52.333112 Kennedy Park Improvements
Funding Sources:
36,740
$ 98,890
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 $ 56,150
b. 96 Safe Neighborhood Park Bond (3rd Year) 50,000
c. 96 Safe Neighborhood Park Bond (4th Year) 231,000
Total $ 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
56.333121 Oakland Grove Mini -Park
Funding Source:
$ 12,100
$ 12,100
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
b. 96 Safe Neighborhood Park Bond (2nd Year)
c. 96 Safe Neighborhood Park Bond (3rd Year)
d. 96 Safe Neighborhood Park Bond -Interest
$ 347,300
247,500
1,435,500
200,000
City of Miami Page 30 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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. FAAAirport Improvement Project Grant 150,000
g. Florida Department of Environmental Protection - Grant
(Land & Water Conservation Fund) 200,000
Total $ 1,587,400
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
62.333131 Melrose Park Improvements
Funding Sources:
$ 57,600
$ 57,600
$ 32,800
$ 32,800
$ 247,500
$ 247,500
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
City of Miami Page 31 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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:
$ 200,000
$ 200,000
$ 75,000
$ 75,000
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) $ 300,000
Total $ 300,000
City of Miami Page 32 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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:
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
City of Miami Page 33 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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) $ 2,659,669
Total $ 2,659,669
6. 341140 Flagler Street Marketplace
Funding Source:
a. Community Development Block Grant $ 22,792
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 Dsign District/FEC Corrido Improvement
Funding Source:
a Homeland Defese/Neighborhood Improvement
Bnd 1,928,115
Total $ 1,928,115
8. 341170 Citywide Street Improvement FY'96 - FY'99
Funding Source:
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
City of Miami Page 34 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Total $ 2,460,800
9. 341182 Rebuild Sidewalks and Streets FY'2002-2005
Funding Source:
a. Local Option as Tax 400,000
Total $ 400,000
10. 341183 Citywide Street Improvements FY'2001-2005
Funding Source:
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) $ 5,719,500
Total $ 5,719,500
12. 341194 Allapattah Produce Market Study
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
City of Miami Page 35 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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:
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
City of Miami Page 36 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
d. Miami -Dade Secondary Gas Tax
Total
23. 341210 Downtown Infrastructure Improvements
Funding Source:
350,000
5,850,000
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
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
400,000
$ 400,000
City of Miami Page 37 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Funding Source:
a. Local Option Gas Tax
Total
31. 341325 Model City Street and Sidewalk
Improvements
Funding Source:
a. Local Option Gas Tax
Total
32.341327 Wynwood Street & Sidewalk
Improvements
Funding Source:
a. Local Option Gas Tax
Total
33.341330 Citywide Transportation & Transit
Funding Source:
48,000
$ 48,000
65.000
65,000
$ 25,000
$ 25,000
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. 351283 Watson Island Sanitary Sewers
Funding Source:
a. Sanitary Sewer G.O. Bonds
Total
2. 351289 Citywide Sanitary Sewer Mapping
Program
Funding Source:
$ 370,000
$ 370,000
$ 4,842,100
$ 4,842,100
City of Miami Page 38 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
a. 1980 Sanitary Sewer G.O. Bonds 95 Sale
Total
3. 351290 Sanitary Sewer Cross Connection
Elimination Program
Funding Source:
a. 1980 Sanitary Sewer G.O. Bonds 95 Sale
Total
4. 351291 District 1 Sanitary Sewers
Funding Source:
$ 700,000
$ 700,000
$ 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) $ 1,855,000
Total $ 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:
City of Miami Page 39 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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:
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
4. 352211 Flagami Storm Sewers- Phase II
Funding Source:
$ 1,500,000
$ 1,500,000
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 / 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
b. Interest Impact Fees
$ 82,500
21.900
City of Miami Page 40 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
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
FY' 02-06
Funding Source:
$ 150,000
$ 150,000
a. Stormwater Utility Trust Fund $ 6,789,721
b. Contribution from FY 2005 General Fund -
Stormwater Utility Trust Fund 2,299,242
Total $ 9,088,963
10.352231 Citywide Local Drainage Project
FY' 94 to 98
Funding Source:
a. Stormwater Utility Trust Funds
Total
11. 352240 Riverview Pump Station Modifications
Funding Source:
a. Stormwater Utility Trust Funds
Total
12.352253 Pump Station Renovations FY'92-FY'97
Funding Source:
a. Stormwater Utility Trust Funds
Total
13.352257 LeJeune Storm Sewers- Phase II
and Phase III/Impact Fee
Funding Source:
$ 3,394,500
$ 3,394,500
$ 500,000
$ 500,000
$ 600,000
$ 600,000
a. Stormwater Utility Trust Funds $ 1,331,000
b. Impact Fees 271,468
c. Interest on Impact Fees 22,500
Total $ 1,624,968
14.352259 Wagner Creek Renovation- Phase IV
Funding Source:
City of Miami Page 41 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
a. Stormwater Utility Trust Funds $ 551,076
b. South Florida Water Management District 500,000
Total $ 1,051,076
15.352262 Kinloch Storm Sewers
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 3,000,000
Total $ 3,000,000
16.352263 Wagner Creek Retrofitting- Phase IV
Funding Source:
a. Stormwater Utility Trust Funds $ 671,915
b. South Florida Water Management District 500,000
Total $ 1,171,915
17.352264 Belle Meade Storm Sewers- Phase II
Funding Source:
a. Stormwater Utility Trust Fund
Total
18.352265 Fairlawn Storm Sewers- Phase I & II
Funding Source:
$ 2,900,000
$ 2,900,000
a. Stormwater Utility Trust Funds $ 1,970,000
b. FEMA Hazard Mitigation Grant Program 1,480,000
c. South Florida Water Management District
Grant 300,000
Total $ 3,750,000
19.352268 Orange Bowl Pump Station
Funding Source:
a. FEMA Hazard Mitigation Grant Program $ 225,000
b. State of Florida Department of Community
Affairs 37,500
c. Stormwater Utility Trust Funds 287,500
Total $ 550,000
20.352269 Tamiami Storm Sewers - Phase IV
Funding Source:
a. Homeland Defense/Neighborhood Improvement
Bonds $ 3,000,000
Total $ 3,000,000
City of Miami Page 42 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
21.352277 National Pollutant Discharge
Elimination System
Funding Source:
a. Stormwater Utility Trust Fund $ 1,700,000
b. 1976 & 1978 Storm Sewer G.O. Bonds 400,000
c. Contribution from FY2003 General Fund
(Stormwater Utility Trust Fund) 123,000
Total $ 2,223,000
22.355279 Roads Area Storm Sewers and Streets -
Phase I
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
Bonds $ 4,000,000
Total $ 4,000,000
24.352286 Little River Storm Sewers Retrofitting
Phase II
Funding Source:
a. Stormwater Utility Trust Fund
Total
25.352291 Downtown Storm Sewer Rebuilding/
Impact Fee
Funding Source:
$ 41,000
$ 41,000
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
b. Impact Fees
$ 38,800
130,251
City of Miami Page 43 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
c. Interest on Impact Fees
Total
27.352296 Storm Sewer Retrofitting, Equipment & Improvement
Funding Source:
15,700
$ 184,751
a. Impact Fee $ 1,245,275
Total $ 1,245,275
X. Fund 353 Solid Waste
1. 353009 Solid Waste Expanded Facilities
Funding Sources:
a. 1970 Pollution G.O. Bonds - 1986 Sale
Total
2. 353010 Solid Waste Collection Equipment
Funding Sources:
$ 50,000
$ 50,000
a. 1970 Pollution Control G.O. Bonds
Authorization $ 3,794,000
Total $ 3,794,000
3. 353014 Purchase of Tractors with Hoists
and Roll On
Funding Sources:
a. Impact Fees $ 92,700
Total $ 92,700
4. 353015 Solid Waste Capital Improvements
FY 1999 - FY 2003
Funding Sources:
a. Contribution from FY'99 General Fund $ 1,282,600
b. Impact Fees 496,763
c. Interest on Impact Fees 106,100
Total $ 1,885,463
5. 353018 Solid Waste Capital Improvements
FY 2000 - FY 2005
Funding Sources:
a. Contribution from FY 2000 General Fund
b. Contribution from FY 2001 General Fund
c. Contribution from FY 2002 General Fund
$ 1,682,600
1,682,600
1,682,600
City of Miami Page 44 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
d. Contribution from Special Revenue Fund 130,000
e. Impact Fees 259,903
Total $ 5,437,703
6. 353019 Solid Waste Removal Pilot Program
Funding Sources:
a. Contribution from FY 2001 General Fund $ 2,500,000
(Strategic Investments)
b. Impact Fees 433,569
c. Contribution from FY 2002 General Fund 4,000,000
d. Contribution from FY 2003 General Fund 1,682,600
Total $ 8,616,169
Section 2. The City Manager is authorized{1} to accept the grants in the amounts of $564,968
from FEMA and $5,000 from USTA and to execute the necessary document(s), to accept the grants
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 line -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."
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 wit the provisions of Section 2 hereof, for which formal
bidding is required; such bids to be returnable to the City Commission or th City Manager in
accordace with Charter or Code rovisions.
Section 6. All ordinaces or parts of ordinances, insofar as to are nconsistent or in cnflict with
the provisions of this Ordinane are repealed.
Section 7. If any section, part of section, paragraph, clause, phrase or word of this Ordinance
is dclared invalid, the remaining provisions of tis Ordinance shall not be affected.
Section 8. This Ordinance shall become effective thirty (30) days after final reading and
adoption threof.{2}
City of Miami Page 45 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016
File Number: 04-00994 Enactment Number: 12622
Footnotes:
{1} The herein authorization is further subject to compliance with all requirements that may be
imposed by the City Attorney, including but not limited to those prescribed by applicable City Charter
and Code Provisions.
{2} This Ordinance shall become effective as specified herein unless vetoed by the Mayor within ten
days from the date it was passed and adopted. If the Mayor vetoes this Ordinance, it shall become
effective immediately upon override of the veto by the City Commission or upon the effective date
stated herein, whichever is later.
City of Miami Page 46 of 46 File Id: 04-00994 (Version: 2) Printed On: 10/17/2016