THE CITY OF CORAL GABLES, FLORIDA · 2018-05-03 · cogc imp fees. city of coral gables impact...
Transcript of THE CITY OF CORAL GABLES, FLORIDA · 2018-05-03 · cogc imp fees. city of coral gables impact...
THE CITY OF CORAL GABLES, FLORIDA
CAPITAL IMPROVEMENT PROGRAM2013-2017
TABLE OF CONTENTS
City Managers Message ................................................................................................................... 1 Legend and General Notes ............................................................................................................... 4 Project Type Summary by Year and Funding Source ....................................................................... 5 Bridge Project Summary & Funding Sources ................................................................................... 6 Bridge Project Detail
Bridge/Waterway – Repairs/Improvements ....................................................................... 7 Facility Project Summary & Funding Sources .................................................................................. 8 Facility Project Detail
3501 Granada Blvd (Southern Command) Renovation ...................................................... 9 Warehouse 1 Repairs .......................................................................................................... 9 Warehouse 3 Repairs ........................................................................................................ 10 427 Biltmore Way Window Replacement ......................................................................... 10 City Hall Repairs/Improvements ....................................................................................... 11 Public Safety Building Improvements ............................................................................... 11 Fire Station Repairs/Improvements .................................................................................. 12 Museum Exterior Gates .................................................................................................... 12 Miracle Mile Marquee Improvements .............................................................................. 13 Coral Gables Country Club Renovations ........................................................................... 13 Miracle Theater Roof ........................................................................................................ 14 286 Miracle Mile Roof ....................................................................................................... 14 William H. Kerdyk/Biltmore Tennis Center Renovation ................................................... 15 Biltmore Golf Course Fertilizer Containment Environmental Remediation ..................... 15 Hammock Lakes Guard House .......................................................................................... 16 72nd Ave Incinerator Site Mitigation ................................................................................. 16 Water Line and Drain Pipe Replacement a Granada Golf Course Pro Shop ..................... 17 Citywide Roof Repair/Replacement .................................................................................. 17
Historic Entrance Project Summary & Funding Sources ................................................................ 18 Historic Entrance Project Detail
Entrance Way & Fountain Restoration ............................................................................. 19 Historic Facility Project Summary & Funding Sources ................................................................... 20 Historic Facility Project Detail
Venetian Swimming Pool Improvements ......................................................................... 21 Alhambra Water Tower Restoration ................................................................................. 21
Parks Project Summary & Funding Sources ................................................................................... 22 Parks Project Detail
Downtown Civic Plaza & Garden ...................................................................................... 23 Development of Two Passive Parks .................................................................................. 23 Fred B. Hartnett/Ponce Circle Park Improvements .......................................................... 24 Senior/Multi-Purpose Center............................................................................................ 24 Coral Bay Park – Replacement of Playground Equipment ................................................ 25 Purchase of Land ............................................................................................................... 25
Parking Project Summary & Funding Sources ................................................................................ 26 Parking Project Detail
Parking Garage 6 – Building Improvements ..................................................................... 27
Roadway Project Summary & Funding Sources ............................................................................. 28 Roadway Project Detail
Beautification of Granada & Columbus Circles ................................................................. 29 Street Resurfacing, Sidewalk Replacement & Traffic Calming Program ........................... 29 Installation of Bicycle Paths .............................................................................................. 30 Old Cutler Road Resurfacing ............................................................................................. 30 Granada Pedestrian Bridge Renovation ............................................................................ 31 Cocoplum Traffic Calming ................................................................................................. 31
Sanitary Sewer Project Summary & Funding Sources .................................................................... 32 Sanitary Sewer Project Detail
Leucadendra 2 Pump Station Renovation ........................................................................ 33 City 2 Pump Station Renovation ....................................................................................... 33 Pump Station F Renovation .............................................................................................. 34 Sanitary Sewer Major Repair ............................................................................................ 34 Solano Prado Pump Station .............................................................................................. 35 Ponce de Leon Force Main Improvements ....................................................................... 35 Pump Station C Renovation .............................................................................................. 36 Pump Station E Renovation .............................................................................................. 36 Campano & Rovino Pump Station Renovations ................................................................ 37 Citywide Inflow & Infiltration Repairs ............................................................................... 37
Stormwater Project Summary & Funding Sources ........................................................................ 38 Stormwater Project Detail
Stormwater System Improvement Program ..................................................................... 39 Gables by the Sea Seawall Construction ........................................................................... 39
Street Lighting Project Summary & Funding Sources .................................................................... 40 Street Lighting Project Detail
Installation of Decorative Historic Street Lights ............................................................... 41 Streetscape Project Summary & Funding Sources ......................................................................... 42 Streetscape Project Detail
Residential Yard Waste Pit Restoration ............................................................................ 43 Ponce de Leon Landscaping Improvements ..................................................................... 43 LeJeune Road Landscaping Improvements ....................................................................... 44 Ponce de Leon Median Improvements ............................................................................. 44 Country Club Prado Landscaping Improvements ............................................................. 45 Segovia Circles Civic Monuments ..................................................................................... 45 Ingraham & Tiziano Landscape Improvements ................................................................ 46 Miracle Mile Streetscape Improvements ......................................................................... 46 De Soto Fountain Traffic Circle Improvements ................................................................. 47 Beautification of Street Intersections ............................................................................... 47 Citywide Landscaping Improvements ............................................................................... 48 Ponce de Leon Blvd Streetscape Improvements – Phase 3 .............................................. 48 Biltmore Way Streetscape Improvements ........................................................................ 49 Installation of Irrigation Backflow Preventers .................................................................. 49 Neighborhood Street Tree Plans ....................................................................................... 50
ACRONYM DESCRIPTION/TITLE
COGC ART FUND CITY OF CORAL GABLES ART FUNDCOGC IMP FEES CITY OF CORAL GABLES IMPACT FEESFED GRANT FEDERAL GRANTFEMA FEDERAL EMERGENCY MANAGEMENT AGENCYGEN CAP IMPR GENERAL CAPITAL IMPROVEMENTGOB GENERAL OBLIGATION BONDS (MIAMI-DADE)HSG & URB DEV HOUSING & URBAN DEVELOPMENTM-D IMPACT MIAMI-DADE IMPACT FEESMPO GRANT METROPOLITAN PLANNING ORGANIZATION GRANTNAT'L END FOR THE ARTS NATIONAL ENDOWMENT FOR THE ARTSNRP NEIGHBORHOOD RENAISSANCE PROGRAMSANI SEWER SANITARY SEWERSPECIAL ASSESS SPECIAL ASSESSMENTUNIV OF MIAMI UNIVERSITY OF MIAMI(U) UNFUNDED
UNFUNDED PROJECTS (OR PORTIONS OF PROJECT) - are indicated with a (u) in the "Funding Type" portion of the project detail pages.
PRIOR YEARS EXPENDITURES - on project detail pages includes all project expenditures that occurred prior to Fiscal Year 2011-2012.
GENERAL NOTES
LEGEND
CITY OF CORAL GABLESFISCAL YEAR 2013 TO 2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
LEGEND & GENERAL NOTES
4
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
TYPE EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
BRIDGE IMPROVEMENTS -$ 3,110$ 99,890$ 100,000$ 100,000$ 100,000$ 100,000$ 503,000$
FACILITY IMPROVEMENTS 713,162 70,517 8,705,756 2,405,000 1,720,000 100,000 - 13,714,435
HISTORIC ENTRANCES & PLAZAS - - 400,000 - - - - 400,000
HISTORIC FACILITY RESTORATION 227,400 75,065 181,800 - - - - 484,265
PARK IMPROVEMENTS - - 11,455,000 2,700,000 300,000 - - 14,455,000
PARKING IMPROVEMENTS - - 45,000 - - - - 45,000
ROADWAY IMPROVEMENTS 14,100 542,676 5,493,653 770,000 770,000 770,000 770,000 9,130,429
SANITARY SEWER IMPROVEMENTS 5,609,852 3,474,330 5,475,843 - - - - 14,560,025
STORMWATER IMPROVEMENTS 1,295,969 255,290 250,000 250,000 250,000 250,000 250,000 2,801,259
STREET LIGHTING IMPROVEMENTS - - 500,000 500,000 - - - 1,000,000
STREETSCAPE IMPROVEMENTS 638,082 195,661 4,685,121 15,728,600 1,420,000 810,000 - 23,477,464
TOTAL 8,498,565$ 4,616,649$ 37,292,063$ 22,453,600$ 4,560,000$ 2,030,000$ 1,120,000$ 80,570,877$
PROJECT GEN CAP COGC STORM SANI GRANT & PROJECTTYPE IMPR NRP ROADWAY GOB IMP FEES WATER SEWER OTHER TOTAL
BRIDGE IMPROVEMENTS 503,000$ -$ -$ -$ -$ -$ -$ -$ 503,000$
FACILITY IMPROVEMENTS 9,061,062 1,860,000 - 1,935,373 - - - 858,000 13,714,435
HISTORIC ENTRANCES & PLAZAS - 345,000 - - - - - 55,000 400,000
HISTORIC FACILITY RESTORATION 228,466 - - - - - - 255,799 484,265
PARK IMPROVEMENTS 1,030,000 11,750,000 - 1,500,000 175,000 - - - 14,455,000
PARKING IMPROVEMENTS 45,000 - - - - - - - 45,000
ROADWAY IMPROVEMENTS - 4,350,000 4,594,179 - - - - 186,250 9,130,429
SANITARY SEWER IMPROVEMENTS - - - - - - 14,075,025 485,000 14,560,025
STORMWATER IMPROVEMENTS - - - - - 2,801,259 - - 2,801,259
STREET LIGHTING IMPROVEMENTS - 500,000 - - - - - 500,000 1,000,000
STREETSCAPE IMPROVEMENTS 1,772,464 18,101,000 - 1,364,000 - - - 2,240,000 23,477,464
TOTAL 12,639,992$ 36,906,000$ 4,594,179$ 4,799,373$ 175,000$ 2,801,259$ 14,075,025$ 4,580,049$ 80,570,877$
PROJECT FED SPEC STATE PUBLIC M-D MPO DEVTYPE GRANT ASSESS DONATION GRANT ART FEMA IMP FEE GRANT FEE TOTAL
BRIDGE IMPROVEMENTS -$ -$ -$ -$ -$ -$ -$ -$ -$ -$
FACILITY IMPROVEMENTS - 458,000 - 400,000 - - - - - 858,000
HISTORIC ENTRANCES & PLAZAS - - - - 55,000 - - - - 55,000
HISTORIC FACILITY RESTORATION - - 70,000 - - 185,799 - - - 255,799
PARK IMPROVEMENTS - - - - - - - - - -
PARKING IMPROVEMENTS - - - - - - - - - -
ROADWAY IMPROVEMENTS 142,250 - - - - - - 44,000 - 186,250
SANITARY SEWER IMPROVEMENTS 485,000 - - - - - - - - 485,000
STORMWATER IMPROVEMENTS - - - - - - - - - -
STREET LIGHTING IMPROVEMENTS - - 500,000 - - - - - - 500,000
STREETSCAPE IMPROVEMENTS 40,000 - - - - - 2,100,000 - 100,000 2,240,000
TOTAL 667,250$ 458,000$ 570,000$ 400,000$ 55,000$ 185,799$ 2,100,000$ 44,000$ 100,000$ 4,580,049$
DETAIL OF GRANT & OTHER FUNDING SOURCES BY PROJECT TYPE
PROJECT TYPE SUMMARY BY FUNDING SOURCE
CITY OF CORAL GABLESFISCAL YEAR 2013 TO 2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT TYPE SUMMARY BY YEAR & FUNDING SOURCE
PROJECT TYPE SUMMARY BY YEAR
FIVE-YEAR ESTIMATE
5
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Bridge/Waterway - Repair/Improv. -$ 3,110$ 99,890$ 100,000$ 100,000$ 100,000$ 100,000$ 503,000$
TOTAL -$ 3,110$ 99,890$ 100,000$ 100,000$ 100,000$ 100,000$ 503,000$
PROJECT GEN CAP PROJECTNAME IMPR TOTAL
Bridge/Waterway - Repair/Improv. 503,000$ 503,000$
TOTAL 503,000$ 503,000$
BRIDGE PROJECTS BY FUNDING SOURCE
FIVE-YEAR ESTIMATE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLANPROJECT SUMMARY & FUNDING SOURCES: BRIDGE
BRIDGE PROJECT PARAMETERS
An ongoing program to maintain the structure and beauty of the City's Bridges.
BRIDGE PROJECTS BY YEAR
6
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ 3,110$ 99,890$ 100,000$ 100,000$ 100,000$ 100,000$ 503,000$
-
-
-
-$ 3,110$ 99,890$ 100,000$ 100,000$ 100,000$ 100,000$ 503,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Impr. -$ 3,110$ 99,890$ -$ -$ -$ -$ 103,000$
310 Gen. Capital Impr. (u) - - - 100,000 100,000 100,000 100,000 400,000
-
-
-$ 3,110$ 99,890$ 100,000$ 100,000$ 100,000$ 100,000$ 503,000$
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
City-wide
Bridge ImprovementsGeneral Repair
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: BRIDGES
PROJECT NAME: Bridge/Waterway - Repairs/ImprovementsREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATES
7
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL3501 Granada Blvd Renovations -$ -$ 222,500$ -$ -$ -$ -$ 222,500$ Warehouse I Repairs 1,049 3,032 199,791 - - - - 203,872 Warehouse III Repairs - - 60,000 - - - - 60,000 427 Biltmore Way Window Repl. 24,964 - 25,036 - - - - 50,000 City Hall Repairs - - 85,000 815,000 - - - 900,000 Public Safety Bldg Repairs 38,136 - 4,411,864 - - - - 4,450,000 Fire Stations Repair/improvements - - 140,000 1,260,000 - - - 1,400,000 Museum Exterior Gates - - 30,000 - - - - 30,000 Miracle Mile Marquee - 18,787 206,213 - - - - 225,000 CG Country Club Renovations 485,038 - 59,630 - - - - 544,668 Miracle Theatre Roof Repairs - 16,073 63,927 - - - - 80,000 286 Miracle Mile Roof Repairs - - 40,000 - - - - 40,000 W.H. Kerdyck/Bilt Tennis Ctr Reno. - 14,968 2,280,405 - - - - 2,295,373 Biltmore Golf Env. Remediation 163,975 17,657 373,390 - - - - 555,022 Hammock Lakes Guardhouse - - 458,000 - - - - 458,000 Incinerator Mitigation - - 50,000 180,000 1,620,000 - - 1,850,000 Granada Golf Proshop Pipes/Drains - - - 50,000 - - - 50,000 Citywide Roof Replacements - - - 100,000 100,000 100,000 - 300,000
TOTAL 713,162$ 70,517$ 8,705,756$ 2,405,000$ 1,720,000$ 100,000$ -$ 13,714,435$
PROJECT GEN CAP STATE SPECIAL PROJECTNAME IMPR NRP GOB GRANT ASSESS TOTAL
3501 Granada Blvd Renovations 222,500$ -$ -$ -$ -$ 222,500$ Warehouse I Repairs 203,872 - - - - 203,872 Warehouse III Repairs 60,000 - - - - 60,000 427 Biltmore Way Window Repl. 50,000 - - - - 50,000 City Hall Repairs 550,000 - - 350,000 - 900,000 Public Safety Bldg Repairs 2,950,000 - 1,500,000 - - 4,450,000 Fire Stations Repair/improvements 1,400,000 - - - - 1,400,000 Museum Exterior Gates 30,000 - - - - 30,000 Miracle Mile Marquee 225,000 - - - - 225,000 CG Country Club Renovations 544,668 - - - - 544,668 Miracle Theatre Roof Repairs 80,000 - - - - 80,000 286 Miracle Mile Roof Repairs 40,000 - - - - 40,000 W.H. Kerdyck/Bilt Tennis Ctr Reno. - 1,860,000 435,373 - - 2,295,373 Biltmore Golf Env. Remediation 555,022 - - - - 555,022 Hammock Lakes Guardhouse - - - - 458,000 458,000 Incinerator Mitigation 1,800,000 - - 50,000 - 1,850,000 Granada Golf Proshop Pipes/Drains 50,000 - - - - 50,000 Citywide Roof Replacements 300,000 - - - - 300,000
TOTAL 9,061,062$ 1,860,000$ 1,935,373$ 400,000$ 458,000$ 13,714,435$
FIVE-YEAR ESTIMATE
FACILITY PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: FACILITIES
FACILITY PROJECT PARAMETERS
Improvements to City's facilities to maintain the "City Beautiful" standards as well as to improve quality of life for the City'sresidents, employees and visitors.
FACILITY PROJECTS BY YEAR
8
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 32,000$ -$ -$ -$ -$ 32,000$
3-constr constrct - Construction - - 190,500 - - - - 190,500
-
-
-$ -$ 222,500$ -$ -$ -$ -$ 222,500$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 222,500$ -$ -$ -$ -$ 222,500$
-
-
-
-$ -$ 222,500$ -$ -$ -$ -$ 222,500$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 1,049$ 3,032$ -$ -$ -$ -$ -$ 4,081$
3-constr constrct - Construction - - 199,791 - - - - 199,791
-
-
1,049$ 3,032$ 199,791$ -$ -$ -$ -$ 203,872$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement 1,049$ 3,032$ 199,791$ -$ -$ -$ -$ 203,872$
-
-
-
1,049$ 3,032$ 199,791$ -$ -$ -$ -$ 203,872$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
2800 SW 72 Avenue, Miami
Facility ImprovementsGeneral Repair
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Warehouse I Repairs
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
General Repair
PROJECT LOCATION:
PROJECT TYPE:
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PROJECT NAME: 3501 Granada Blvd (Southern Command) RenovationsREQUESTING DEPARTMENT Public Works
3501 Ganada Blvd
Facility Improvements
9
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 20,000$ -$ -$ -$ -$ 20,000$
3-constr constrct - Construction - - 40,000 - - - - 40,000
-
-
-$ -$ 60,000$ -$ -$ -$ -$ 60,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 60,000$ -$ -$ -$ -$ 60,000$
-
-
-
-$ -$ 60,000$ -$ -$ -$ -$ 60,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction 24,964$ -$ 25,036$ -$ -$ -$ -$ 50,000$
-
-
-
24,964$ -$ 25,036$ -$ -$ -$ -$ 50,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement 24,964$ -$ 25,036$ -$ -$ -$ -$ 50,000$
-
-
-
24,964$ -$ 25,036$ -$ -$ -$ -$ 50,000$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Facility ImprovementsGeneral Repair
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
2800 SW 72 Avenue, Miami
Facility ImprovementsGeneral Repair
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: 427 Biltmore Way Window ReplacementPublic Works
427 Biltmore Way
Warehouse 3 RepairsPublic Works
PRIORITY TYPE:
PROJECT ESTIMATES
REQUESTING DEPARTMENT
PROJECT NAME:
10
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 85,000$ -$ -$ -$ -$ 85,000$
3-constr constrct - Construction - - - 815,000 - - - 815,000
-
-
-$ -$ 85,000$ 815,000$ -$ -$ -$ 900,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 50,000$ 500,000$ -$ -$ -$ 550,000$
310 Grant - State (u) - - 35,000 315,000 - - - 350,000
-
-
-$ -$ 85,000$ 815,000$ -$ -$ -$ 900,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 25,000$ -$ 441,186$ -$ -$ -$ -$ 466,186$
3-constr constrct - Construction 13,136 - 3,970,678 - - - - 3,983,814
-
-
38,136$ -$ 4,411,864$ -$ -$ -$ -$ 4,450,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 2,750,000$ -$ -$ -$ -$ 2,750,000$
310 Gen. Capital Improvement - - 200,000 - - - - 200,000
380 General Obligation Bond 38,136 - 1,461,864 - - - - 1,500,000
-
38,136$ -$ 4,411,864$ -$ -$ -$ -$ 4,450,000$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
2801 Salzedo Street
Facility ImprovementsGeneral Repair
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Public Safety Building Improvements
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
General Repair
PROJECT LOCATION:
PROJECT TYPE:
City Hall Repairs/ImprovementsPublic Works
405 Biltmore Way
Facility Improvements
TOTAL PROJECT
FUNDING SOURCE
REQUESTING DEPARTMENT
PROJECT NAME:
11
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 140,000$ -$ -$ -$ -$ 140,000$
3-constr constrct - Construction - - - 1,260,000 - - - 1,260,000
-
-
-$ -$ 140,000$ 1,260,000$ -$ -$ -$ 1,400,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 140,000$ 1,260,000$ -$ -$ -$ 1,400,000$
-
-
-
-$ -$ 140,000$ 1,260,000$ -$ -$ -$ 1,400,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ 30,000$ -$ -$ -$ -$ 30,000$
-
-
-
-$ -$ 30,000$ -$ -$ -$ -$ 30,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 30,000$ -$ -$ -$ -$ 30,000$
-
-
-
-$ -$ 30,000$ -$ -$ -$ -$ 30,000$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Facility ImprovementsQuality of Life
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
F. S. 2 - 525 S. Dixie Hgwy & F. S. 3 - 11911 Old Cutler Rd
Facility ImprovementsGeneral Repair
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Museum Exterior GatesHistoric Resources
285 Aragon Ave.
Fire Stations - Repairs/ImprovementsFire
PRIORITY TYPE:
PROJECT ESTIMATES
PROJECT NAME:REQUESTING DEPARTMENT
12
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 18,787$ 55,363$ -$ -$ -$ -$ 74,150$
3-constr constrct - Construction - - 150,850 - - - - 150,850
-
-
-$ 18,787$ 206,213$ -$ -$ -$ -$ 225,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ 18,787$ 206,213$ -$ -$ -$ -$ 225,000$
-
-
-
-$ 18,787$ 206,213$ -$ -$ -$ -$ 225,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction 485,038$ -$ 59,630$ -$ -$ -$ -$ 544,668$
-
-
-
485,038$ -$ 59,630$ -$ -$ -$ -$ 544,668$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement 485,038$ -$ 59,630$ -$ -$ -$ -$ 544,668$
-
-
-
485,038$ -$ 59,630$ -$ -$ -$ -$ 544,668$
FIVE-YEAR ESTIMATE
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT NAME: Coral Gables Country Club Renovations
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
997 North Greenway Dr.
Facility ImprovementsQuality of Life
PROJECT TYPE:
TOTAL PROJECT
FUNDING SOURCE
PROJECT LOCATION:
PROJECT TYPE:
Miracle Mile Marquee ImprovementsEconomic Sustainability
Miracle Theater, 280 Miracle Mile
Facility Improvements
FIVE-YEAR ESTIMATE
TOTAL FUNDING
REQUESTING DEPARTMENT
PROJECT NAME:
13
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 16,073$ 32,935$ -$ -$ -$ -$ 49,008$
3-constr constrct - Construction - - 30,992 - - - - 30,992
-
-
-$ 16,073$ 63,927$ -$ -$ -$ -$ 80,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ 16,073$ 63,927$ -$ -$ -$ -$ 80,000$
-
-
-
-$ 16,073$ 63,927$ -$ -$ -$ -$ 80,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 10,000$ -$ -$ -$ -$ 10,000$
3-constr constrct - Construction - - 30,000 - - - - 30,000
-
-
-$ -$ 40,000$ -$ -$ -$ -$ 40,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ -$ 40,000$ -$ -$ -$ -$ 40,000$
-
-
-
-$ -$ 40,000$ -$ -$ -$ -$ 40,000$
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Facility ImprovementsGeneral Repair
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
280 Miracle Mile
Facility ImprovementsGeneral Repair
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: 286 Miracle Mile RoofPublic Works
286 Miracle Mile
REQUESTING DEPARTMENT
PRIORITY TYPE:
Miracle Theatre RoofPublic Works
PROJECT ESTIMATES
REQUESTING DEPARTMENT
PROJECT NAME:
14
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 14,968$ 105,000$ -$ -$ -$ -$ 119,968$
3-constr constrct - Construction - - 2,175,405 - - - - 2,175,405
-
-
-$ 14,968$ 2,280,405$ -$ -$ -$ -$ 2,295,373$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ 14,968$ 1,845,032$ -$ -$ -$ -$ 1,860,000$
380 General Obligation Bond - - 435,373 - - - - 435,373
-
-
-$ 14,968$ 2,280,405$ -$ -$ -$ -$ 2,295,373$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 107,765$ -$ 40,000$ -$ -$ -$ -$ 147,765$
3-constr constrct - Construction 56,210 17,657 333,390 - - - - 407,257
-
-
163,975$ 17,657$ 373,390$ -$ -$ -$ -$ 555,022$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement 163,975$ 17,657$ 173,390$ -$ -$ -$ -$ 355,022$
310 General Fund Reserve - - 200,000 - - - - 200,000
-
-
163,975$ 17,657$ 373,390$ -$ -$ -$ -$ 555,022$ TOTAL FUNDING
REQUESTING DEPARTMENT
PROJECT TYPE:
TOTAL PROJECT
FUNDING SOURCE
PROJECT LOCATION:
PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
1200 Anastasia Avenue
Facility ImprovementsRegulatory
FIVE-YEAR ESTIMATE
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Biltmore Golf Course - Fertilizer Containment Environmental Remediation
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of LifePROJECT TYPE:
William H. Kerdyk/Biltmore Tennis CenterPublic Works
1150 Anastasia Avenue
Facility Improvements
PROJECT NAME:
15
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 45,800$ -$ -$ -$ -$ 45,800$
3-constr constrct - Construction - - 412,200 - - - - 412,200
-
-
-$ -$ 458,000$ -$ -$ -$ -$ 458,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Special Assessment -$ -$ 458,000$ -$ -$ -$ -$ 458,000$
-
-
-
-$ -$ 458,000$ -$ -$ -$ -$ 458,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design profserv - Professional Serv -$ -$ 50,000$ 180,000$ -$ -$ -$ 230,000$
3-constr profserv - Professional Serv - - - - 1,620,000 - - 1,620,000
-
-
-$ -$ 50,000$ 180,000$ 1,620,000$ -$ -$ 1,850,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Grant - State (u) -$ -$ 50,000$ -$ -$ -$ -$ 50,000$
310 Gen. Capital Impr. (u) - - - 180,000 1,620,000 - - 1,800,000
-
-
-$ -$ 50,000$ 180,000$ 1,620,000$ -$ -$ 1,850,000$ TOTAL FUNDING
REQUESTING DEPARTMENT
PROJECT NAME:
PROJECT ESTIMATESPROJECT STRING
REQUESTING DEPARTMENT
PRIORITY TYPE:
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Facility ImprovementsRegulatory
FIVE-YEAR ESTIMATE
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Incinerator Site MitigationPublic Works
2800 SW 72 Avenue (NE Corner)
Public Works
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
SW 52 Ave. - School Hse Rd south of SW 88 St - N. Kendall Dr
Facility ImprovementsQuality of Life
Hammock Lakes Guard House
16
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: FACILITIES
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ -$ 50,000$ -$ -$ -$ 50,000$
-
-
-
-$ -$ -$ 50,000$ -$ -$ -$ 50,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Impr. (u) -$ -$ -$ 50,000$ -$ -$ -$ 50,000$
-
-
-
-$ -$ -$ 50,000$ -$ -$ -$ 50,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ -$ 10,000$ 10,000$ 10,000$ -$ 30,000$
3-constr constrct - Construction - - - 90,000 90,000 90,000 - 270,000
-
-
-$ -$ -$ 100,000$ 100,000$ 100,000$ -$ 300,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Impr. (u) -$ -$ -$ 100,000$ 100,000$ 100,000$ -$ 300,000$
-
-
-
-$ -$ -$ 100,000$ 100,000$ 100,000$ -$ 300,000$
PROJECT LOCATION:
REQUESTING DEPARTMENT
TOTAL FUNDING
FUNDING SOURCE
TOTAL PROJECT
PROJECT STRING
PROJECT NAME: Water Line & Drain Pipe Repl. at Granada Golf Pro Shop
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
PROJECT LOCATION:
PROJECT TYPE:
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
Citywide Roof Repair/Replacement
Comm Serv - Parks
2001 Granada Blvd
Facility ImprovementsGeneral Repair/Improvement
Public Works
Various
Facility ImprovementsGeneral Repair/Improvement
PROJECT ESTIMATES
PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT NAME:
TOTAL FUNDING
17
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Entrances & Fountains -$ -$ 400,000$ -$ -$ -$ -$ 400,000$
TOTAL -$ -$ 400,000$ -$ -$ -$ -$ 400,000$
PROJECT COCG PROJECTNAME NRP ART FUND TOTAL
Entrances & Fountains 345,000$ 55,000$ 400,000$
TOTAL 345,000$ 55,000$ 400,000$
FIVE-YEAR ESTIMATE
HISTORIC ENTRANCE PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: HISTORIC ENTRANCES
HISTORIC ENTRANCE PROJECT PARAMETERS
The proper maintenance and repairs to maintain the heritage of the City's historic entrances and fountains.
HISTORIC ENTRANCE PROJECTS BY YEAR
18
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 97,500$ -$ -$ -$ -$ 97,500$
3-constr constrct - Construction - - 302,500 - - - - 302,500
-
-
-$ -$ 400,000$ -$ -$ -$ -$ 400,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 345,000$ -$ -$ -$ -$ 345,000$
320 Art in Public Places - - 55,000 - - - - 55,000
-
-
-$ -$ 400,000$ -$ -$ -$ -$ 400,000$
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Citywide
Historic Entrances and PlazasQuality of Life
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: HISTORIC ENTRANCES
PROJECT NAME: Entrance Way & Fountain RestorationREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATES
19
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Venetian Pool Improvements -$ -$ 155,000$ -$ -$ -$ -$ 155,000$
Alhambra Water Tower Restoration 227,400 75,065 26,800 - - - - 329,265
TOTAL 227,400$ 75,065$ 181,800$ -$ -$ -$ -$ 484,265$
PROJECT GEN CAP PRIVATE PROJECTNAME IMPR FEMA DONATIONS TOTAL
Venetian Pool Improvements 155,000$ -$ -$ 155,000$
Alhambra Water Tower Restoration 73,466 185,799 70,000 329,265
TOTAL 228,466$ 185,799$ 70,000$ 484,265$
FIVE-YEAR ESTIMATE
HISTORIC FACILITY PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: HISTORIC FACILITIES
HISTORIC FACILITY PROJECT PARAMETERS
Improvements to historic facilities to properly maintain their historic heritage.
HISTORIC FACILITY PROJECTS BY YEAR
20
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 20,000$ -$ -$ -$ -$ 20,000$
3-constr constrct - Construction - - 135,000 - - - - 135,000
-
-
-$ -$ 155,000$ -$ -$ -$ -$ 155,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ -$ 155,000$ -$ -$ -$ -$ 155,000$
-
-
-
-$ -$ 155,000$ -$ -$ -$ -$ 155,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 31,667$ -$ -$ -$ -$ -$ -$ 31,667$
3-constr constrct - Construction 195,733 75,065 26,800 - - - - 297,598
-
-
227,400$ 75,065$ 26,800$ -$ -$ -$ -$ 329,265$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 FEMA 159,216$ 26,583$ -$ -$ -$ -$ -$ 185,799$
310 General Improvement 46,038 27,428 - - - - - 73,466
310 Donation 22,146 21,054 26,800 - - - - 70,000
-
227,400$ 75,065$ 26,800$ -$ -$ -$ -$ 329,265$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Historic Facility RestorationQuality of Life
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
2701 De Soto Boulevard
Historic Facility RestorationQuality of Life
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Alhambra Water Tower RestorationPublic Works
Alhambra Cirlce & Ferdinand St.
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: HISTORIC FACILITIES
PROJECT NAME: Venetian Swimming Pool ImprovementsREQUESTING DEPARTMENT Comm Serv - Parks
PRIORITY TYPE:
PROJECT ESTIMATES
21
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Downtown Civic Plaza & Garden -$ -$ 3,100,000$ 900,000$ -$ -$ -$ 4,000,000$
Development of Two Passive Parks - - 425,000 - - - - 425,000 Fred B. Hartnett/Ponce Circle Park Improvements - - 4,000,000 - - - - 4,000,000
Senior/Multi-Purpose Center - - 3,500,000 1,500,000 - - - 5,000,000
Coral Bay Park - Playground Equip - - 130,000 - - - - 130,000
Purchase of Land - - 300,000 300,000 300,000 - - 900,000
TOTAL -$ -$ 11,455,000$ 2,700,000$ 300,000$ -$ -$ 14,455,000$
PROJECT GEN CAP COCG PROJECTNAME IMPR NRP IMPACT FEE GOB TOTAL
Downtown Civic Plaza & Garden -$ 4,000,000$ -$ -$ 4,000,000$
Development of Two Passive Parks - 250,000 175,000 - 425,000 Fred B. Hartnett/Ponce Circle Park Improvements - 4,000,000 - - 4,000,000
Senior/Multi-Purpose Center - 3,500,000 - 1,500,000 5,000,000
Coral Bay Park - Playground Equip 130,000 - - - 130,000
Purchase of Land 900,000 - - - 900,000
TOTAL 1,030,000$ 11,750,000$ 175,000$ 1,500,000$ 14,455,000$
FIVE-YEAR ESTIMATE
PARKS PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: PARKS
PARKS PROJECT PARAMETERS
The enhancement and beautification of existing City parks as well as the development of new parks.
PARKS PROJECTS BY YEAR
22
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
1-acquis landprch - Land -$ -$ 3,000,000$ -$ -$ -$ -$ 3,000,000$
2-design dsignall - Des/Eng/Perm - - 100,000 - - - - 100,000
3-constr constrct - Construction - - - 900,000 - - - 900,000
-
-$ -$ 3,100,000$ 900,000$ -$ -$ -$ 4,000,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 3,100,000$ 900,000$ -$ -$ -$ 4,000,000$
-
-
-
-$ -$ 3,100,000$ 900,000$ -$ -$ -$ 4,000,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 42,500$ -$ -$ -$ -$ 42,500$
3-constr constrct - Construction - - 382,500 - - - - 382,500
-
-
-$ -$ 425,000$ -$ -$ -$ -$ 425,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 250,000$ -$ -$ -$ -$ 250,000$
390 Coral Gables Impact Fees - - 175,000 - - - - 175,000
-
-
-$ -$ 425,000$ -$ -$ -$ -$ 425,000$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Park ImprovementsQuality of Life
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Downtown Area
Park ImprovementsQuality of Life
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Development of Two Passive ParksComm Serv - Parks
5028 Maggiore Street and 4650 Alhambra Circle
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: PARKS
PROJECT NAME: Downtown Civic Plaza & GardenREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATES
23
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: PARKS
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 400,000$ -$ -$ -$ -$ 400,000$
3-constr constrct - Construction - - 3,600,000 - - - - 3,600,000
-
-
-$ -$ 4,000,000$ -$ -$ -$ -$ 4,000,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 4,000,000$ -$ -$ -$ -$ 4,000,000$
-
-
-
-$ -$ 4,000,000$ -$ -$ -$ -$ 4,000,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
1-acquis bldgprch - Building -$ -$ 3,500,000$ -$ -$ -$ -$ 3,500,000$
2-design dsignall - Des/Eng/Perm - - - 150,000 - - - 150,000
3-constr constrct - Construction - - - 1,329,750 - - - 1,329,750
4-pubart profserv - Professional Serv - - - 20,250 - - - 20,250
-$ -$ 3,500,000$ 1,500,000$ -$ -$ -$ 5,000,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 3,500,000$ -$ -$ -$ -$ 3,500,000$
380 General Obligation Bond - - - 1,500,000 - - - 1,500,000
-
-
-$ -$ 3,500,000$ 1,500,000$ -$ -$ -$ 5,000,000$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Comm Serv - Parks
Northern Coral Gables
Park ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Senior/Multi-Purpose Center
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
PROJECT LOCATION:
PROJECT TYPE:
Fred B. Hartnett/Ponce Circle Park ImprovementsComm Serv - Parks
P. d. Leon Blvd, Coconut Gr Dr, Sevilla & Palermo Avenues
Park Improvements
TOTAL PROJECT
FUNDING SOURCE
REQUESTING DEPARTMENT
PROJECT NAME:
24
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: PARKS
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
1-acquis eqptprch - Equipment -$ -$ 130,000$ -$ -$ -$ -$ 130,000$
-
-
-
-$ -$ 130,000$ -$ -$ -$ -$ 130,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ -$ 130,000$ -$ -$ -$ -$ 130,000$
-
-
-
-$ -$ 130,000$ -$ -$ -$ -$ 130,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
1-acquis landprch - Land -$ -$ 300,000$ 300,000$ 300,000$ -$ -$ 900,000$
-
-
-
-$ -$ 300,000$ 300,000$ 300,000$ -$ -$ 900,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Impr. -$ -$ 300,000$ -$ -$ -$ -$ 300,000$
310 Gen. Capital Impr. (u) - - - 300,000 300,000 - - 600,000
-
-
-$ -$ 300,000$ 300,000$ 300,000$ -$ -$ 900,000$
PROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Park ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATES
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Coral Bay Park
Park ImprovementsQuality of Life
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Purchase of LandComm Serv - Parks
To Be Determined
Coral Bay Park - Repl of Playground EquipmentComm Serv - Parks
PRIORITY TYPE:
PROJECT ESTIMATES
REQUESTING DEPARTMENT
PROJECT NAME:
25
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Garage 6 Building Improvements -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
TOTAL -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
PROJECT GEN CAP PARKING PROJECTNAME IMPR SYSTEM TOTAL
Garage 6 Building Improvements 45,000$ -$ 45,000$
TOTAL 45,000$ -$ 45,000$
FIVE-YEAR ESTIMATE
PARKING PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLANPROJECT SUMMARY & FUNDING SOURCES: PARKING
PARKING PROJECT PARAMETERS
Improvements to the City's parking facilities to maintain the "City Beautiful" standards as well as to improve quality of life forthe City's residents and visitors.
PARKING PROJECTS BY YEAR
26
0
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
-
-
-
-$ -$ 45,000$ -$ -$ -$ -$ 45,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
-
-
-
-$ -$ 45,000$ -$ -$ -$ -$ 45,000$
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
51 Aragon Ave.
Parking ImprovementsGeneral Repair
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: PARKING
PROJECT NAME: Parking Garage 6 - Building ImprovementsREQUESTING DEPARTMENT Comm Serv - Parking
PRIORITY TYPE:
PROJECT ESTIMATES
27
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Beau. Of Granada/Columbus Circles -$ -$ 325,000$ -$ -$ -$ -$ 325,000$
City-Wide Street Resurfacing Pgm 14,100 523,889 4,312,600 770,000 770,000 770,000 770,000 7,930,589
Installation of Bicycle Paths - - 444,000 - - - - 444,000
Old Cutler Road Resurfacing - - 45,000 - - - - 45,000
Granada Pedestrian Bridge - 18,787 267,053 - - - - 285,840
Cocoplum Traffic Calming - - 100,000 - - - - 100,000
TOTAL 14,100$ 542,676$ 5,493,653$ 770,000$ 770,000$ 770,000$ 770,000$ 9,130,429$
PROJECT MPO HSG & PROJECTNAME ROADWAY NRP GRANT URB DEV TOTAL
Beau. Of Granada/Columbus Circles -$ 325,000$ -$ -$ 325,000$
City-Wide Street Resurfacing Pgm 4,305,589 3,625,000 - - 7,930,589$
Installation of Bicycle Paths - 400,000 44,000 - 444,000$
Old Cutler Road Resurfacing 45,000 - - - 45,000$
Granada Pedestrian Bridge 143,590 - - 142,250 285,840$
Cocoplum Traffic Calming 100,000 - - - 100,000
TOTAL 4,594,179$ 4,350,000$ 44,000$ 142,250$ 9,130,429$
FIVE-YEAR ESTIMATE
ROADWAY PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: ROADWAY
ROADWAY PROJECT PARAMETERS
The city’s roadway projects provide for pavement corrective and preventative maintenance on city streets for vehicular andbicyclists use. The projects include pavement restoration of the local roadway network.
ROADWAY PROJECTS BY YEAR
28
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
3-constr constrct - Construction - - 280,000 - - - - 280,000
-
-
-$ -$ 325,000$ -$ -$ -$ -$ 325,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 325,000$ -$ -$ -$ -$ 325,000$
-
-
-
-$ -$ 325,000$ -$ -$ -$ -$ 325,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 14,100$ 79,385$ 41,587$ -$ -$ -$ -$ 135,072$
3-constr constrct - Construction - 444,504 4,271,013 770,000 770,000 770,000 770,000 7,795,517
-
-
14,100$ 523,889$ 4,312,600$ 770,000$ 770,000$ 770,000$ 770,000$ 7,930,589$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance 14,100$ 456,281$ 3,154,619$ -$ -$ -$ -$ 3,625,000$
350 Roadway - 67,608 1,157,981 770,000 770,000 770,000 770,000 4,305,589
-
-
14,100$ 523,889$ 4,312,600$ 770,000$ 770,000$ 770,000$ 770,000$ 7,930,589$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Roadway ImprovementsQuality of Life
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Granada Blvd & Coral Way and Columbus Blvd & Coral Way
Roadway ImprovementsQuality of Life
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Street Resurfacing , Sidewalk Repl & Traffic Calming PgmPublic Works
City-wide
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: ROADWAY
PROJECT NAME: Beautification of Granada & Columbus CirclesREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATES
29
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: ROADWAY
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 50,000$ -$ -$ -$ -$ 50,000$
3-constr constrct - Construction - - 394,000 - - - - 394,000
-
-
-$ -$ 444,000$ -$ -$ -$ -$ 444,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 400,000$ -$ -$ -$ -$ 400,000$
320 Grant - Local (Other) - - 44,000 - - - - 44,000
-
-
-$ -$ 444,000$ -$ -$ -$ -$ 444,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
-
-
-
-$ -$ 45,000$ -$ -$ -$ -$ 45,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
350 Roadway -$ -$ 45,000$ -$ -$ -$ -$ 45,000$
-
-
-
-$ -$ 45,000$ -$ -$ -$ -$ 45,000$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
Old Cutler Rd and N. Kendall Dr.
Roadway ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Old Cutler Rd Resurfacing
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
PROJECT LOCATION:
PROJECT TYPE:
Installation of Bicycle PathsPublic Works
Citywide
Roadway Improvements
TOTAL PROJECT
FUNDING SOURCE
REQUESTING DEPARTMENT
PROJECT NAME:
30
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: ROADWAY
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 18,787$ 39,082$ -$ -$ -$ -$ 57,869$
3-constr constrct - Construction - - 227,971 - - - - 227,971
-
-
-$ 18,787$ 267,053$ -$ -$ -$ -$ 285,840$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
350 Dept of Hsg & Urban Dev -$ 16,000$ 126,250$ -$ -$ -$ -$ 142,250$
350 Roadway - 2,787 140,803 - - - - 143,590
-
-$ 18,787$ 267,053$ -$ -$ -$ -$ 285,840$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ 100,000$ -$ -$ -$ -$ 100,000$
-
-
-$ -$ 100,000$ -$ -$ -$ -$ 100,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
350 Roadway -$ -$ 100,000$ -$ -$ -$ -$ 100,000$
-
-
-
-$ -$ 100,000$ -$ -$ -$ -$ 100,000$
PROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Roadway ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATES
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Granada Blvd between Jeronimo & Orduna Drives
Bridge ImprovementsGeneral Repair
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Cocoplum Traffic CalmingPublic Works
Cocoplum Rd - Mira Flores Ave/Isla Dorada Blvd Traffic Circles
Granada Pedestrian BridgePublic Works
PRIORITY TYPE:
PROJECT ESTIMATES
REQUESTING DEPARTMENT
PROJECT NAME:
31
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Leucadendra 2 Pump Station -$ -$ 500,000$ -$ -$ -$ -$ 500,000$
City 2 Pump Station 109,700 - 1,585,000 - - - - 1,694,700
Pump Station F - - 177,975 - - - - 177,975
Sanitary Sewer Major Repair 4,523,361 900,411 1,318,570 - - - - 6,742,342
Solano Prado Station 111,490 519,567 357,756 - - - - 988,813
Ponce de Leon Force Main 805,708 211,729 465,186 - - - - 1,482,623
Pump Station C 49,663 545,916 395,471 - - - - 991,050
Pump Station E 9,930 668,769 171,301 - - - - 850,000
Campano & Rovino Stations - 612,688 219,834 - - - - 832,522
Citywide Inflow & Infiltration - 15,250 284,750 - - - - 300,000
TOTAL 5,609,852$ 3,474,330$ 5,475,843$ -$ -$ -$ -$ 14,560,025$
PROJECT SANITARY FED PROJECTNAME SEWER GRANT TOTAL
Leucadendra 2 Pump Station 500,000$ -$ 500,000$
City 2 Pump Station 1,209,700 485,000 1,694,700
Pump Station F 177,975 - 177,975
Sanitary Sewer Major Repair 6,742,342 - 6,742,342
Solano Prado Station 988,813 - 988,813
Ponce de Leon Force Main 1,482,623 - 1,482,623
Pump Station C 991,050 - 991,050
Pump Station E 850,000 - 850,000
Campano & Rovino Stations 832,522 - 832,522
Citywide Inflow & Infiltration 300,000 - 300,000
TOTAL 14,075,025$ 485,000$ 14,560,025$
FIVE-YEAR ESTIMATE
SANITARY SEWER PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: SANITARY SEWER
SANITARY SEWER PROJECT PARAMETERS
The City of Coral Gables Public Works Department maintains the City’s wastewater system which consists of 34 pump stations,approximately 1,400 manholes, and 64 miles of sewer mains. The principal project types include collection repair, pumpstation rehabilitation, and inflow/infiltration abatement projects which allow the City to maintain an acceptable conveyancelevel of service and remain in compliance with Miami Dade County Rules and Regulations.
SANITARY SEWER PROJECTS BY YEAR
32
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 60,000$ -$ -$ -$ -$ 60,000$
3-constr constrct - Construction - - 440,000 - - - - 440,000
-
-
-$ -$ 500,000$ -$ -$ -$ -$ 500,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer -$ -$ 500,000$ -$ -$ -$ -$ 500,000$
-
-
-
-$ -$ 500,000$ -$ -$ -$ -$ 500,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 109,700$ -$ -$ -$ -$ -$ -$ 109,700$
3-constr constrct - Construction - - 1,585,000 - - - - 1,585,000
-
-
109,700$ -$ 1,585,000$ -$ -$ -$ -$ 1,694,700$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer 109,700$ -$ 1,100,000$ -$ -$ -$ -$ 1,209,700$
410 Dept of Envir Protection (u) - - 485,000 - - - - 485,000
-
-
109,700$ -$ 1,585,000$ -$ -$ -$ -$ 1,694,700$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Sanitary Sewer ImprovementsCritical Repair
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
200 Leucadendra Dr.
Sanitary Sewer ImprovementsRegulatory
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: City 2 Pump Station RenovationPublic Works
99 Alhambra Plaza
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: SANITARY SEWER
PROJECT NAME: Leucadendra 2 Pump Station RehabilitationREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATES
33
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: SANITARY SEWER
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 17,798$ -$ -$ -$ -$ 17,798$
3-constr constrct - Construction - - 160,178 - - - - 160,178
-
-
-$ -$ 177,975$ -$ -$ -$ -$ 177,975$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer -$ -$ 177,975$ -$ -$ -$ -$ 177,975$
-
-
-
-$ -$ 177,975$ -$ -$ -$ -$ 177,975$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction 4,523,361$ 900,411$ 1,318,570$ -$ -$ -$ -$ 6,742,342$
-
-
-
4,523,361$ 900,411$ 1,318,570$ -$ -$ -$ -$ 6,742,342$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer 4,523,361$ 900,411$ 1,318,570$ -$ -$ -$ -$ 6,742,342$
-
-
-
4,523,361$ 900,411$ 1,318,570$ -$ -$ -$ -$ 6,742,342$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
Citywide
Sanitary Sewer ImprovementsGeneral Repair
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Sanitary Sewer Major Repair
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Critical Repair
PROJECT LOCATION:
PROJECT TYPE:
Pump Station F RenovationPublic Works
1490 Madruga Avenue
Sanitary Sewer Improvements
TOTAL PROJECT
FUNDING SOURCE
REQUESTING DEPARTMENT
PROJECT NAME:
34
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: SANITARY SEWER
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 111,490$ 59,854$ -$ -$ -$ -$ -$ 171,344$
3-constr constrct - Construction - 459,713 357,756 - - - - 817,469
-
-
111,490$ 519,567$ 357,756$ -$ -$ -$ -$ 988,813$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer 111,490$ 519,567$ 357,756$ -$ -$ -$ -$ 988,813$
-
-
-
111,490$ 519,567$ 357,756$ -$ -$ -$ -$ 988,813$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 171,927$ -$ -$ -$ -$ -$ -$ 171,927$
3-constr constrct - Construction 633,781 211,729 465,186 - - - - 1,310,696
-
-
805,708$ 211,729$ 465,186$ -$ -$ -$ -$ 1,482,623$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer 805,708$ 211,729$ 465,186$ -$ -$ -$ -$ 1,482,623$
-
-
-
805,708$ 211,729$ 465,186$ -$ -$ -$ -$ 1,482,623$
PROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Sanitary Sewer ImprovementsGeneral Repair
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATES
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
190 & 675 Solano Prado Avenue
Sanitary Sewer ImprovementsRegulatory
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Ponce de Leon Force MainPublic Works
Ponce de Leon Blvd from Kendall Drive to Sunset Drive
Solano Prado Pump StationsPublic Works
PRIORITY TYPE:
PROJECT ESTIMATES
REQUESTING DEPARTMENT
PROJECT NAME:
35
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: SANITARY SEWER
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 49,663$ 68,750$ -$ -$ -$ -$ -$ 118,413$
3-constr constrct - Construction - 477,166 395,471 - - - - 872,637
-
-
49,663$ 545,916$ 395,471$ -$ -$ -$ -$ 991,050$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer 49,663$ 545,916$ 395,471$ -$ -$ -$ -$ 991,050$
-
-
-
49,663$ 545,916$ 395,471$ -$ -$ -$ -$ 991,050$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 9,930$ 63,941$ -$ -$ -$ -$ -$ 73,871$
3-constr constrct - Construction - 604,828 171,301 - - - - 776,129
-
-
9,930$ 668,769$ 171,301$ -$ -$ -$ -$ 850,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer 9,930$ 668,769$ 171,301$ -$ -$ -$ -$ 850,000$
-
-
-
9,930$ 668,769$ 171,301$ -$ -$ -$ -$ 850,000$
PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
25 West Sunrise Avenue
Sanitary Sewer ImprovementsRegulatory
FIVE-YEAR ESTIMATE
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Pump Station E
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Regulatory
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:
Pump Station CPublic Works
8850 Arvida Lane
Sanitary Sewer Improvements
REQUESTING DEPARTMENT
PROJECT NAME:
PROJECT LOCATION:
36
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: SANITARY SEWER
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ 612,688$ 219,834$ -$ -$ -$ -$ 832,522$
-
-
-
-$ 612,688$ 219,834$ -$ -$ -$ -$ 832,522$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer -$ 612,688$ 219,834$ -$ -$ -$ -$ 832,522$
-
-
-
-$ 612,688$ 219,834$ -$ -$ -$ -$ 832,522$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 15,250$ 151,800$ -$ -$ -$ -$ 167,050$
3-constr constrct - Construction - - 132,950 - - - - 132,950
-
-
-$ 15,250$ 284,750$ -$ -$ -$ -$ 300,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
410 Sanitary Sewer -$ 15,250$ 284,750$ -$ -$ -$ -$ 300,000$
-
-
-
-$ 15,250$ 284,750$ -$ -$ -$ -$ 300,000$
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Sanitary Sewer ImprovementsRegulatory
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Citywide Inflow & Infiltration RepairsPublic Works
Citywide
REQUESTING DEPARTMENT
Public Works
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
11011 Marin Street & 487 Rovino Avenue
Sanitary Sewer ImprovementsRegulatory
REQUESTING DEPARTMENT
PRIORITY TYPE:
Campano & Rovino Pump StationsPROJECT NAME:
37
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Stormwater System Improv. Pgm 1,295,969$ 255,290$ 130,000$ 250,000$ 250,000$ 250,000$ 250,000$ 2,681,259$
Gables by the Sea Seawall - - 120,000 - - - - 120,000
TOTAL 1,295,969$ 255,290$ 250,000$ 250,000$ 250,000$ 250,000$ 250,000$ 2,801,259$
PROJECT STORM PROJECTNAME WATER TOTAL
Stormwater System Improv. Pgm 2,681,259$ 2,681,259$
Gables by the Sea Seawall 120,000 120,000
TOTAL 2,801,259$ 2,801,259$
FIVE-YEAR ESTIMATE
STORMWATER PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: STORMWATER
STORMWATER PROJECT PARAMETERS
The projects within the Stormwater Program will address citywide erosion and stormwater runoff and drainage problems thatimpact the network of local roadways.
STORMWATER PROJECTS BY YEAR
38
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction 1,295,969$ 255,290$ 130,000$ 250,000$ 250,000$ 250,000$ 250,000$ 2,681,259$
-
-
-
1,295,969$ 255,290$ 130,000$ 250,000$ 250,000$ 250,000$ 250,000$ 2,681,259$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
400 Stormwater 1,295,969$ 255,290$ 130,000$ 250,000$ 250,000$ 250,000$ 250,000$ 2,681,259$ -
-
-
1,295,969$ 255,290$ 130,000$ 250,000$ 250,000$ 250,000$ 250,000$ 2,681,259$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 20,000$ -$ -$ -$ -$ 20,000$
3-constr constrct - Construction - - 100,000 - - - - 100,000
-
-
-$ -$ 120,000$ -$ -$ -$ -$ 120,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
400 Stormwater -$ -$ 120,000$ -$ -$ -$ -$ 120,000$ -
-
-
-$ -$ 120,000$ -$ -$ -$ -$ 120,000$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
Gables By the Sea Seawall ConstructionPublic Works
From 1441 Bella Vista Ave to 1481 Bella Vista Ave
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Stormwater ImprovementsGeneral Repair
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STORMWATER
PROJECT NAME: Stormwater System Improvement ProgramREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
City-wide
Stormwater ImprovementsRegulatory
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME:
39
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Decorative Historic Street Lights -$ -$ 500,000$ 500,000$ -$ -$ -$ 1,000,000$
TOTAL -$ -$ 500,000$ 500,000$ -$ -$ -$ 1,000,000$
PROJECT GEN PRIVATE PROJECTNAME NRP IMPR DONATION TOTAL
Decorative Historic Street Lights 500,000$ -$ 500,000$ 1,000,000$
TOTAL 500,000$ -$ 500,000$ 1,000,000$
FIVE-YEAR ESTIMATE
STREET LIGHTING PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: STREET LIGHTING
STREET LIGHTING PROJECT PARAMETERS
The installation of decorative historic street lights unique to the City of Coral Gables.
STREET LIGHTING PROJECTS BY YEAR
40
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 50,000$ 50,000$ -$ -$ -$ 100,000$
3-constr constrct - Construction - - 450,000 450,000 - - - 900,000
-
-
-$ -$ 500,000$ 500,000$ -$ -$ -$ 1,000,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 250,000$ 250,000$ -$ -$ -$ 500,000$
320 Neighborhood Participation - - 250,000 250,000 - - - 500,000
-
-
-$ -$ 500,000$ 500,000$ -$ -$ -$ 1,000,000$
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
City-wide
Street Lighting ImprovementsQuality of Life
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREET LIGHTING
PROJECT NAME: Installation of Decorative Historic Street LightsREQUESTING DEPARTMENT Public Works
PRIORITY TYPE:
PROJECT ESTIMATES
41
PRIOR PROJECTEDPROJECT YEARS EXPENDITURES PROJECT
NAME EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
Res. Yard Waste Pit Restoration -$ -$ 250,000$ 250,000$ 250,000$ -$ -$ 750,000$
P. D. Leon Landscape Improv. - - 240,000 - - - - 240,000
LeJeune Rd Landscape Improv. - - 220,000 - - - - 220,000
P. D. Leon Median Improv. - 107,950 43,514 - - - - 151,464
Country Club Prado Landscape Imp. - - 400,000 - - - - 400,000
Segovia Circles Civic Monuments - - 140,000 900,000 - - - 1,040,000
Ingraham & Tiziano Landscape Imp. - - 320,000 - - - - 320,000
Miracle Mile Streetscape Improv. 181,300 - 1,475,100 14,458,600 - - - 16,115,000
Desoto Fountain Traffic Circle - - 350,000 - - - - 350,000
Street Intersection Beautification - - 300,000 - - - - 300,000
City-Wide Landscape Improv. 456,782 61,799 781,419 - - - - 1,300,000
P. D. Leon Streetscape - Phase III - - - 120,000 1,080,000 - - 1,200,000
Biltmore Way Streetscape Impr. - - - - 90,000 810,000 - 900,000
Irrigation Backflow Prevention - - 91,000 - - - - 91,000
Neighborhood Street Tree Plans - 25,912 74,088 - - - - 100,000
TOTAL 638,082$ 195,661$ 4,685,121$ 15,728,600$ 1,420,000$ 810,000$ -$ 23,477,464$
PROJECT GEN CAP M-D UNIV OF NAT'L END PROJECTNAME IMPR NRP GOB IMPACT MIAMI FOR THE ARTS TOTAL
Res. Yard Waste Pit Restoration 750,000$ -$ -$ -$ -$ -$ 750,000$
P. D. Leon Landscape Improv. 240,000 - - - - - 240,000
LeJeune Rd Landscape Improv. 220,000 - - - - - 220,000
P. D. Leon Median Improv. 51,464 - - - 100,000 - 151,464
Country Club Prado Landscape Imp. - 400,000 - - - - 400,000
Segovia Circles Civic Monuments - 1,000,000 - - - 40,000 1,040,000
Ingraham & Tiziano Landscape Imp. 320,000 - - - - - 320,000
Miracle Mile Streetscape Improv. - 14,751,000 1,364,000 - - - 16,115,000
Desoto Fountain Traffic Circle - 350,000 - - - - 350,000
Street Intersection Beautification - 300,000 - - - - 300,000
City-Wide Landscape Improv. - 1,300,000 - - - - 1,300,000
P. D. Leon Streetscape - Phase III - - - 1,200,000 - - 1,200,000
Biltmore Way Streetscape Impr. - - - 900,000 - - 900,000
Irrigation Backflow Prevention 91,000 - - - - - 91,000
Neighborhood Street Tree Plans 100,000 - - - - - 100,000
TOTAL 1,772,464$ 18,101,000$ 1,364,000$ 2,100,000$ 100,000$ 40,000$ 23,477,464$
FIVE-YEAR ESTIMATE
STREETSCAPE PROJECTS BY FUNDING SOURCE
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT SUMMARY & FUNDING SOURCES: STREETSCAPE
STREETSCAPE PROJECT PARAMETERS
The beautification and enhancement of the City's major corridors.
STREETSCAPE PROJECTS BY YEAR
42
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ 250,000$ 250,000$ 250,000$ -$ -$ 750,000$
-
-
-
-$ -$ 250,000$ 250,000$ 250,000$ -$ -$ 750,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Impr. -$ -$ 250,000$ -$ -$ -$ -$ 250,000$
310 Gen. Capital Impr. (u) - - - 250,000 250,000 - - 500,000
-
-
-$ -$ 250,000$ 250,000$ 250,000$ -$ -$ 750,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 60,000$ -$ -$ -$ -$ 60,000$
3-constr constrct - Construction - - 180,000 - - - - 180,000
-
-
-$ -$ 240,000$ -$ -$ -$ -$ 240,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ -$ 240,000$ -$ -$ -$ -$ 240,000$
-
-
-
-$ -$ 240,000$ -$ -$ -$ -$ 240,000$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Streetscape ImprovementsQuality of Life
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
City-wide
Streetscape ImprovementsQuality of Life
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Ponce De Leon Landscaping ImprovementsPublic Works
Ponce De Leon Blvd from Almeria to Salamanca Avenues
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PROJECT NAME: Residential Yard Waste Pit RestorationREQUESTING DEPARTMENT Comm Serv - Public Service
PRIORITY TYPE:
PROJECT ESTIMATES
43
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 39,750$ -$ -$ -$ -$ 39,750$
3-constr constrct - Construction - - 180,250 - - - - 180,250
-
-
-$ -$ 220,000$ -$ -$ -$ -$ 220,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ -$ 220,000$ -$ -$ -$ -$ 220,000$
-
-
-
-$ -$ 220,000$ -$ -$ -$ -$ 220,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 20,000$ -$ -$ -$ -$ 20,000$
3-constr constrct - Construction - 107,950 23,514 - - - - 131,464
-
-
-$ 107,950$ 43,514$ -$ -$ -$ -$ 151,464$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ 36,672$ 14,792$ -$ -$ -$ -$ 51,464$
310 University of Miami - 71,278 28,722 - - - - 100,000
-
-
-$ 107,950$ 43,514$ -$ -$ -$ -$ 151,464$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
Ponce De Leon from Red Road to LeJeune Road
Streetscape ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Ponce De Leon Median Improvements
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
PROJECT LOCATION:
PROJECT TYPE:
LeJeune Road Landscaping ImprovementsPublic Works
Lejeune Road from Altara Avenue to Zamora Avenue
Streetscape Improvements
TOTAL PROJECT
FUNDING SOURCE
REQUESTING DEPARTMENT
PROJECT NAME:
44
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 40,000$ -$ -$ -$ -$ 40,000$
3-constr constrct - Construction - - 360,000 - - - - 360,000
-
-
-$ -$ 400,000$ -$ -$ -$ -$ 400,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 400,000$ -$ -$ -$ -$ 400,000$
-
-
-
-$ -$ 400,000$ -$ -$ -$ -$ 400,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 140,000$ -$ -$ -$ -$ 140,000$
3-constr constrct - Construction - - - 900,000 - - - 900,000
-
-
-$ -$ 140,000$ 900,000$ -$ -$ -$ 1,040,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 100,000$ 900,000$ -$ -$ -$ 1,000,000$
-
-
-
-$ -$ 100,000$ 900,000$ -$ -$ -$ 1,000,000$
PROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Streetscape ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATES
PROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Country Club Prado from Sevilla Ave to Tamiami Trail
Streetscape ImprovementsQuality of Life
REQUESTING DEPARTMENT
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Segovia Circles Civic MonumentsEconomic Sustainability
The Two Recently Constructed Traffic Circles on Segovia St.
Country Club Prado Landscaping ImprovementsPublic Works
PRIORITY TYPE:
PROJECT ESTIMATES
REQUESTING DEPARTMENT
PROJECT NAME:
45
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 78,674$ -$ -$ -$ -$ 78,674$
3-constr constrct - Construction - - 241,326 - - - - 241,326
-
-
-$ -$ 320,000$ -$ -$ -$ -$ 320,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 General Improvement -$ -$ 320,000$ -$ -$ -$ -$ 320,000$
-
-
-
-$ -$ 320,000$ -$ -$ -$ -$ 320,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm 181,300$ -$ 1,475,100$ -$ -$ -$ -$ 1,656,400$
3-constr constrct - Construction - - - 14,458,600 - - - 14,458,600
-
-
181,300$ -$ 1,475,100$ 14,458,600$ -$ -$ -$ 16,115,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Sunshine State Financing (u) -$ -$ 1,475,100$ 13,275,900$ -$ -$ -$ 14,751,000$
380 General Obligation Bond 181,300 - - 1,182,700 - - - 1,364,000
-
-
181,300$ -$ 1,475,100$ 14,458,600$ -$ -$ -$ 16,115,000$
PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
Miracle Mile and Giralda Ave. from Douglas Rd to LeJeune Rd
Streetscape ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Miracle Mile Streetscape Improvements
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:
Ingraham and Tiziano Landscape ImprovementsPublic Works
Ingraham Park and Tiziano Park
Park Improvements
REQUESTING DEPARTMENT
PROJECT NAME:
PROJECT LOCATION:
46
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 30,000$ -$ -$ -$ -$ 30,000$
3-constr constrct - Construction - - 320,000 - - - - 320,000
-
-
-$ -$ 350,000$ -$ -$ -$ -$ 350,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 350,000$ -$ -$ -$ -$ 350,000$
-
-
-
-$ -$ 350,000$ -$ -$ -$ -$ 350,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ 30,000$ -$ -$ -$ -$ 30,000$
3-constr constrct - Construction - - 270,000 - - - - 270,000
-
-
-$ -$ 300,000$ -$ -$ -$ -$ 300,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance -$ -$ 300,000$ -$ -$ -$ -$ 300,000$
-
-
-
-$ -$ 300,000$ -$ -$ -$ -$ 300,000$
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Streetscape ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Beautification of Street IntersectionsPublic Works
Various - See Description
REQUESTING DEPARTMENT
Public Works
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Granada Blvd & Sevilla Ave.
Streetscape ImprovementsQuality of Life
REQUESTING DEPARTMENT
PRIORITY TYPE:
De Soto Fountain Traffic Circle ImprovementsPROJECT NAME:
47
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 61,799$ 8,846$ -$ -$ -$ -$ 70,645$
3-constr constrct - Construction 456,782 - 772,573 - - - - 1,229,355
-
-
456,782$ 61,799$ 781,419$ -$ -$ -$ -$ 1,300,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
320 Neighborhood Renaissance 456,782$ 61,799$ 781,419$ -$ -$ -$ -$ 1,300,000$
-
-
-
456,782$ 61,799$ 781,419$ -$ -$ -$ -$ 1,300,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ -$ 120,000$ -$ -$ -$ 120,000$
3-constr constrct - Construction - - - - 1,080,000 - - 1,080,000
-
-
-$ -$ -$ 120,000$ 1,080,000$ -$ -$ 1,200,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Miami-Dade Impact Fees -$ -$ -$ 120,000$ 1,080,000$ -$ -$ 1,200,000$
-
-
-
-$ -$ -$ 120,000$ 1,080,000$ -$ -$ 1,200,000$
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
TOTAL FUNDING
PROJECT TYPE:PRIORITY TYPE:
REQUESTING DEPARTMENT
PROJECT LOCATION:
Public Works
Ponce De Leon Blvd from Salamanca to Antiquera Avenues
Streetscape ImprovementsQuality of Life
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Ponce De Leon Blvd Streetscape Improvements - Phase III
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
PROJECT LOCATION:
PROJECT TYPE:
City-wide Landscaping ImprovementsPublic Works
Citywide
Streetscape Improvements
REQUESTING DEPARTMENT
PROJECT NAME:
48
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ -$ -$ -$ 90,000$ -$ -$ 90,000$
3-constr constrct - Construction - - - - - 810,000 - 810,000
-
-
-$ -$ -$ -$ 90,000$ 810,000$ -$ 900,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Miami-Dade Impact Fees -$ -$ -$ -$ 90,000$ 810,000$ -$ 900,000$
-
-
-
-$ -$ -$ -$ 90,000$ 810,000$ -$ 900,000$
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
3-constr constrct - Construction -$ -$ 91,000$ -$ -$ -$ -$ 91,000$
-
-
-
-$ -$ 91,000$ -$ -$ -$ -$ 91,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Impr. -$ -$ 91,000$ -$ -$ -$ -$ 91,000$
-
-
-
-$ -$ 91,000$ -$ -$ -$ -$ 91,000$
FIVE-YEAR ESTIMATE
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:PRIORITY TYPE:
Streetscape ImprovementsRegulatory
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT ESTIMATESPROJECT STRING
PROJECT LOCATION:
TOTAL PROJECT
FUNDING SOURCEFIVE-YEAR ESTIMATE
TOTAL FUNDING
PROJECT NAME: Installation of Irrigation Backflow PreventersComm Serv - Public Service
Citywide
REQUESTING DEPARTMENT
Biltmore Way Streetscape ImprovementsPublic Works
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
PROJECT LOCATION:
PROJECT TYPE:
Anderson Road to LeJeune Road
Streetscape ImprovementsQuality of Life
REQUESTING DEPARTMENT
PROJECT NAME:
PRIORITY TYPE:
49
CITY OF CORAL GABLES2013-2017 FIVE-YEAR CAPITAL IMPROVEMENT PLAN
PROJECT DETAIL: STREETSCAPE
PRIOR PROJECTEDYEARS EXPENDITURES PROJECT
PHASE TASK EXPENDITURES 2012 2013 2014 2015 2016 2017 TOTAL
2-design dsignall - Des/Eng/Perm -$ 25,912$ 74,088$ -$ -$ -$ -$ 100,000$
-
-
-
-$ 25,912$ 74,088$ -$ -$ -$ -$ 100,000$
FUND FUNDING PRIOR 2012 PROJECT# TYPE FUNDING FUNDING 2013 2014 2015 2016 2017 TOTAL
310 Gen. Capital Improvement -$ 25,912$ 74,088$ -$ -$ -$ -$ 100,000$
-
-
-
-$ 25,912$ 74,088$ -$ -$ -$ -$ 100,000$
FIVE-YEAR ESTIMATE
TOTAL FUNDING
PRIORITY TYPE:
PROJECT ESTIMATESPROJECT STRING FIVE-YEAR ESTIMATE
Quality of Life
TOTAL PROJECT
FUNDING SOURCE
PROJECT TYPE:
Neighborhood Street Tree PlansPublic Works
Citywide
Streetscape Improvements
REQUESTING DEPARTMENT
PROJECT NAME:
PROJECT LOCATION:
50