Loading...
HomeMy WebLinkAbout22-Development Services r CITY OF SAN BERNARDINO - REQUEST FOR COUNCIL ACTION Subject: Resolution adopting the 2003/04 From: James Funk, Director to 2007/2008 Capital Improvement Program (5-Year CIP). Dept: Development Services Date: August 28, 20&) R 1 G 1 N A L File: 9.021 Synopsis of Previous Council Action: MCC Date: 09/15/03 07/19/99 Resolution approved adopting the Capital Improvement Program for the years 1999-2000 to 2003-2004 Resolution approved adopting the Capital Improvement Program for the years 2000-2001 to 2004-2005. Resolution approved adopting the Capital Improvement Program for the years 2001-2002 to 2005-2006. Resolution approved adopting the Capital Improvement Program for the years 2002-2003 to 2006-2007. Mayor and Common Council conducted a workshop on the Capital Improvement Program for the years 2002-2003 to 2006-2007. Recommended Motion: Adopt Resolution ~~ V James Funk 07/24/00 07/09/01 07/15/02 06/19/03 Contact person: Michael Grubbs, Acting Citv Engineer Phone: 5125 Supporting data attached: Staff Report, Reso, CIP Ward' All FUNDING REQUIREMENTS: Amount: N/A Source: (Acct. No.) (Acct. DescriDtion) Finance: Council Notes: -"i'2k'"",-, ~ -20::)'3 - 2 Co2 Agenda Item No. /1;)../ rjJtj03 CITY OF SAN BERNARDINO - REQUEST FOR COUNCIL ACTION Staff Report Subiect: Resolution adopting the 2003/04 to 200612007 Capital Improvement Program (5-Year CIP); and authorization for the Director of Finance to appropriate funds for the CIP projects as indicated on the Finance schedules Backeround: The five-year CIP is a plan to construct the proposed capital improvement projects, with their estimated costs and sources of funds necessary for providing the quality service and public improvements expected by the residents and businesses of the City of San Bernardino. The program is prepared in fiscal year increments (see Summary of Expenditures section), which is reviewed and updated by the Council annually to confirm or reorganize projects reflecting current year priorities. The total budget for the FY 2003-2004 CIP is $44,871,951. Revisions to the Draft CIP Following the discussion of the CIP at the budget workshops in June, a great deal of effort by a variety of staff has been devoted to addressing the issues and concerns raised by the Mayor and Council. Several key changes to this document have been made to address those issues. First, renovation of the restrooms at four (4) fire stations has now been budgeted for completion in FY 2003-04. It is proposed that the total estimated project cost of $488,000 be financed through a 5-year lease, with one semi-annual payment of $48,800 due this fiscal year. Staff has also identified additional funding available for more pavement rehabilitation projects throughout all wards by fully utilizing projected fund balances. Furthermore, now that the Public Services Department has completed two (2) Council-approved paving projects this fiscal year, cost estimates have been refined to account for the significant savings that is being realized. In order to best utilize this opportunity to improve the condition of our streets, Lynn Merrill and Xavier Leon completed additional field surveys to refine cost estimates and identify potential-paving projects. Information and requests received from the community and elected officials were also reviewed. With that information, staff has identified an additional 21 public/private partnership-paving projects located in all wards, and expanded other projects. In total, the CIP now includes an additional $2 million in street improvements that had not included in the earlier draft. It is our belief that completion of these projects will help to address these high-priority concerns of the Mayor and Council. The completion of this latest CIP draft has taken longer than originally anticipated, primarily to allow staff time to investigate, describe and identify appropriate funding sources for more than two dozen additional CIP projects. In addition, staff has been working to reconcile - 2 - r.-.. funding on our largest current project, the Santa Fe Depot restoration. On September 3, 2003, the SANBAG Board took action to allocate additional funding of $705,612 for the Depot, which will require $44,387 in additional matching funds from the City. With SANBAG's action, we will be able to complete negotiations with the contractor for one final change order to finish the project. Staff can then determine the amount of funding shortfall, if any, that may still exist, and then determine how that shortfall will be eliminated. It should be emphasized that the 5- Year CIP reflects priorities and funding appropriations that are subject to review annually in connection with adoption of the annual budget and appropriate adjustments can be made. If this comprehensive 5-Year CIP is adopted, a separate Measure "I" 5-Year CIP, reflecting proposed expenditures of only Measure "I" monies, will be submitted for approval of the Mayor and Common Council. Financial Imoact: Upon adoption of the attached Resolution, the Capital Improvement Program costs for FY 2003/2004 will be budgeted. Recommendation: That the Mayor and Common Council approve the attached Resolution adopting the FY 2003/2004 to 2007/2008 Capital Improvement Program (5-Year CIP). Exhibit A: 2003/2004 to 2007/2008 Capital Improvement Program Exhibit B: Fiscal Year 2003/04 Finance Schedule and Budget Justification. - 3 - 1 RESOLt~.~J1 2 RESOLUTION OF THE MAYOR AND COMMON COUNCIL OF THE CITY OF SAN BERNARDINO ADOPTING THE 2003/2004 THROUGH 2007/2008 CAPITAL 3 IMPROVEMENT PROGRAM. 4 BE IT RESOLVED BY THE MAYOR AND COMMON COUNCIL OF THE CITY 5 OF SAN BERNARDINO AS FOLLOWS: 6 SECTION 1. The 200312004 through 200712008 Capital Improvement Program ("CIP"), 7 attached hereto marked Exhibit "A" and incorporated herein by reference as though fully set forth, 8 is adopted as the policy of the City of San Bernardino relating to construction of capital 9 improvement projects, except for Streets/Street Lighting CIP Projects SS 04-10, SS 04-63, SS 04- 10 21, SS 04-49, SS 04-92, SS 04-123, SS 04-133, SS 04-149, SS 04-129 and SS 04-163, 11 ParkslRecreation CIP Projects PR 04-05 and PR 04-06, and Storm Drains CIP Project SD 04-08, 12 which shall be voted upon by separate motions(s) to become part of this Resolution as Exhibits 13 "e" and "D". 14 SECTION 2. A review of the Capital Improvement Program shall be conducted during 15 each annual budget review, and adjustments made as deemed appropriate by the Mayor and 16 Common Council. 17 SECTION 3. Revisions may be made to the Capital Improvement Program at any time 18 during the fiscal year by resolution of the Mayor and Common Council. 19 SECTION 4. The Fiscal Year 2003/2004 Finance Schedule and Budget Justification, 20 attached hereto and marked as Exhibit "B: and incorporated herein by reference as though fully 21 set forth, is adopted, except for Streets/Street Lighting CIP Projects SS 04-10, SS 04-63, SS 04-21, 22 SS 04-49, SS 04-92, ParkslRecreation CIP Projects PR 04-05 and PR 04-06, and Storm Drain CIP 23 Project SD 04-08, which shall be voted upon by separate motion(s), and the Director of Finance 24 is authorized to appropriate funds for the Capital Improvement Program projects as indicated on 25 the finance schedules, except for said seven projects identified herein, such authorization to be 26 voted upon by separate motion(s). 27 // / 28 III II/ 1 RESOLUTION OF THE MAYOR AND COMMON COUNCIL OF THE CITY OF SAN BERNARDINO ADOPTING THE 2003/2004 THROUGH 2007/2008 CAPITAL 2 IMPROVEMENT PROGRAM. 3 I HEREBY CERTIFY that the foregoing Resolution was duly adopted by the Mayor and 4 Common Council of the City of San Bernardino at a meeting thereof, held 5 on the day of 6 COUNCIL MEMBERS: AYES 7 ESTRADA 8 LONGVILLE 9 MCGINNIS 10 DERRY 11 SUAREZ 12 ANDERSON 13 MCCAMMACK 14 15 16 ,2003, by the following vote, to wit: NAYS ABSTAIN ABSENT CITY CLERK 17 18 19 The foregoing Resolution is hereby approved this _ day of ,2003. 20 JUDITH V ALLES, Mayor City of San Bernardino 21 Approved as to form and legal content: 22 23 24 25 26 27 28 F. PENMAN, City Attorney e 0 0 ro, 0 0 0 ~ I"- C') N C') N ~ ~ N Z ~ 0 (fJ 0 I- ....J 0 <t: 0 ~ ~ W 0::: U') 0::: I- '<t, U Z <0 W 0 ~ 0::: U (fJ c6 U 0::: (fJ LL W ~ LL ~ 0::: <t: w <t: 0::: (fJ a. l- . 0 III 0 e 0 0 0 U') "! <0 '<t N C') Ol, 0 '<t, '<t 0 U') ~ '<t ..- ~ <0 ~ (fJ <0 <9 <9 U') Z Z N ~ I- 0 (fJ I ....J Z <9 ::J ~ ....J III c6 ....J 0 I- <t: w 0::: ~ W W 0::: 0::: Z 0 I- W I- (fJ <9 (fJ 0 0 . e f .. :" ;;; 'F :. ;;; """ , ~. " ::;; n. l() N "" o o N a; o a; o "It, CO CO N ,a'.':. .:' Cl[ >t lit '".';;.;~'" 'if m 'l(l Jiii""'" , ,.' ~: '0"',.' ,~;.' :::R :::R 0 .q 0 ('t") .q 0 ~ . ~---" :::R o LO . ~- ~._;. - ,- loi::J!' s~ I '& -. - !!'!i!~ "-~.r W ft'. ~~' )( W: ~- ~ :::R o <0 . :::R o co o :::R o ('t") ('t") o ,"i1P .~c e EXHIBIT "B" Fiscal Year 2003/04 Finance Schedules and Budget Justification e e CITY OF SAN BERNARDINO e GAS TAX FUND 126 The Gas Tax is derived from a portion of the per gallon tax levied by the State of Califomia and is allocated back to cities primarily based on population. Use of these revenues is restricted to the construction, imporvement and maintenance of City streets. 2000-01 2000-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 126-000 4505 Interest on Idle Cash 53,285 50,079 40,000 40,000 4610 Slale Aid - 2106 664,747 723,572 730,000 730,000 4611 Slale Aid - 2107 1,389,782 1,569,686 1,550,000 1,550,000 4612 Slale Aid - 2107.5 10,000 10,000 10,000 10,000 4814 Prop 111 Highway Users Tax 1,336,938 1,193,413 1,150,000 1,150,000 4695 Construction Project Reimbursement -1,370 8,117 80,000 TOTAL REVENUE 3,453,382 3,554,887 3,560,000 3,480,000 EXPENDITURE DETAIL 126-369- 5016 Labor (proposed included with construction) 21,331 81,419 23,000 5504 Construction 262,402 439,691 360,000 2,521,400 TOTAL EXPENDITURES 283,733 521,110 383,000 2,521,400 OTHER FINANCING SOURCES (USES) 126-000- 6450 Transfer In 7451 Transfer Out (2,710,000) (2,710,000) (2,710,000) (2,810,000) e TOTAL OTHER FINANCING SOURCES (USES) (2,710,000) (2,710,000) (2,710,000) (2,810,000) AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 618,804 1,078,453 1,402,210 1,869,210 AVAILABLE ENDING FUND BALANCE (DEFICIT) 1,078,453 1,402,210 1,869,210 17,810 e I: I , e e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 126: GAS TAX Expenditures 126-369-5504 Continuing Projects 7098 Various Repairs - Deficiencies to Bridges (SS04-02) 47,700 7230 Northpark Blvd Rehab - Little Mtn to Electric (Design; SS04-03) 25,500 7231 Palm Ave IBNSF Grade Crossing (Local Match; SS04-04) 34,700 7232 Mt View Ave BNSF/Metrolink Grade Crossing (Local Match; SS04-05) 31 ,400 7233 Repair Bridge Railings at Various Locations (SS04-06) 59,400 7306 Slurry Seals Narious Locations (SS04-29) 150,000 7304 Valencia Ave - 23rd St to 29th St (SS04-33) 84,100 7305 Inland Center Dr Rehab - 1215 to "E" St (SS04-25) 30,000 7345 Misc Economic Development Street Projects (SS04-35) 203,600 666,400 Proposed New Projects 7098 Various Repairs - Deficiencies to Bridges (SS04-02) 50,000 7233 Repair Bridge Railings at Various Locations (SS04-06) 50,000 7306 Slurry Seals Narious Locations (SS04-29) 50,000 Street Repairs Various Locations (SS04-54) 50,000 Old Town San Bernardino - Repairs (SS04-57) 50,000 School of the Month (SS04-69) 10,000 Miscellaneous Infrastructure Repairs (SS04-41) 50,000 Replace Conrete Street Light Poles - Various Locations (SS04-72) 25,000 Residential Street Repairs (SS04-71) 100,000 7178 Santa Fe Depot 425,000 7322 "E" Street Streetscape (SS04-36) 79,000 Santa Fe Depot Area Planning (SS04-55) 56,000 Waterman Ave - mill and overlay (SS04-73) 100,000 2nd Street from Stoddard Ave to "D" Street - mill and overlay (SS04-74) 10,000 Rialto Ave - mill and overlay (SS04-75) 140,000 e e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 126: GAS TAX Meridian Ave - mill and overlay (5504-77) 100,000 Perris Hill Park Road - mill and overlay (5504-78) 10,000 Electric Ave - mill and overlay (5504-79) 120,000 NorthPark Blvd.from "W to "F" - mill and overlay (5504-80) 80,000 Tippecanoe Ave - mill and overlay (5504-83) 100,000 NorthPark Blvd. Between Little Mountain and "H" (5504-84) 200.000 1 ,855,000 Total 2,521,400 e CITY OF SAN BERNARDINO 1/2 CENT SALES AND ROAD TAX FUND 129 Measure I is the San Bernardino County voter approved 1/2 cent sales tax. These funds are restricted to the relief of traffic congestion through maintenance of streets and highways in our City. 2000-01 2000-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAil 129-000 4505 Interest on Idle Cash 132,000 134,589 100,000 100,000 4613 1/2 Cent Sales Tax (Measure I) 2,153,541 2,155,766 2,250,000 2,250,000 4695 Construction Project Reimbursement 15,000 81,000 548,900 TOTAL REVENUE 2,300,541 2.371.355 2.350.000 2,898.900 EXPENDITURE DETAil 129-367- 5016 Labor (proposed included with construction) 37.572 141.383 35,000 5504 Construction 1,692.888 1.980,733 1.192,700 6,645,500 TOTAL EXPENDITURES 1,730,460 2,122.116 1,227,700 6.645.500 OTHER FINANCING SOURCES (USES) 129-000- 6450 Transfer In 7451 Transfer Out (190,700) (204.500) (204.500) (215,000) TOTAL OTHER FINANCING SOURCES (USES) (190.700) (204.500) (204,500) (215,000) tit AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 2.625,783 3,005.164 3.049.903 3,967,703 AVAILABLE ENDING FUND BALANCE (DEFICIT) 3,005.164 3.049,903 3,967.703 6.103 e e e e CITY OF SAN BERNARDINO BUDGET. JUSTIFICATION FY 2003-04 FUND 129: 1/2 CENT SALES & ROAD TAX Expenditures 129.367.5504 Continuing Projects 7007 Campus Parkway-Construct Street (5$04-01) 380,100 7202 Disabled Access Ramps (5504-07) 119,800 1729 Rialto SFRR Grade Crossing (5504-08) 49,700 7245 Slate St Phases 1 B & 3 (5504-09) 190,000 7245 Slale Street Construction Phase 2 (5504-10) 220,000 7245 Stale Street Construction Phase 4 (5504-11) 81,800 7156 Safety Improvements. Citywide (5504-13) 156,600 7160 40th 51. Acre Ln 10 Electric - Designl Begin Appraisal Process (5504-14) 20,000 7198 Pepper/Mill to Birch Pavement Rehab (5504-16) 91.700 1201 Del Rosa - 6th to Baseline - Widen 10 Four Lanes (Design & ROW; 5504-17) 27,500 7240 Preliminary Study - University Ave@ J-215 Interchange (Local Match; 5504-19) 99,600 7243 Heritiage lane. Hunts Ln to Foxcroft (Design Only; 5504-21) 19,600 7244 Del Rosa - Rte 30 to Bonita Vista (Co-op with County; 5504-22) 147,700 7302 Hospitality Ln - Carnigie to Tippecanoe (5504-30) 592,900 7301 Waterman Av - Commercial Rd to Vanderbilt Way (5504-31) 282,400 7300 Commercial Rd - Waterman Av to Waterman Av Frontage Rd (5504-32) 19,800 7331 Traffic Signal-Victoria Ave & Lynwood (City share; TC04-14) 60,000 7236 Mountain Ave-Curb,Gutter & Sidewalk (5504-18) 100,000 2,659,200 Proposed New Projects 7202 Disabled Access Ramps (5804-07) 200,000 7121 Mt Vernon Bridge (5804-12) 200,000 7156 Safety Improvements - Citywide (5504-13) 200,000 7160 40th 5t - Acre Ln to Electric - Designl Begin Appraisal Process (5504-14) 50,000 7200 9th St- ~H~ to 5ierra Way (5504-15) 110,000 7227 6th 5t Rehab - Waterman to Pedley (5504-23) 65,000 7228 3rd St Rehab - Waterman to Tippecanoe (5504-24) 230,000 7332 Seismic Retrofit - Four Bridges (5504-26) 28,900 June 8t - City Limit to Cajon Blvd (w/County; 5504-20) 10,000 3rd 8t Rehab - -K- 5t 10 Viaduct (5504-44) 50,000 Little Mountain Dr - Rehab from 29th 51 to Bond (5504-50) 283,000 . . . CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 129: 112 CENT SALES & ROAD TAX Bus Stops. Install Concrete Pads (5504-47) 10,000 Crack Filling - Various locations (5504-45) 10,000 Harriman Place Realignment (Phase 2) - HUB (5504-40) 150,000 Safe Roule to Schools (5202,500 reimb. from SRTSF; 5504-65) 225,000 Tract 12958 - Asphalt Cap Phase 1 (5504-66) 100,000 Guard Rail Repairs - Various Locations (5504-70) 50,000 Rancho Ave Medians - RR Tracks S of 5th (5504-48) 35,000 California $1 - Rahab Baseline to Washington (5504-63) 16,400 Tippecanoe Ave - Pavement Rehab for 24" Gas line ($71,000 reimb. Gas Co.: 55041 171,000 Bridge Railing Repairs _ Baseline@ Warm Creek ($40,000 HBRR Reimb.; 5504-67) 150,000 Bridge Railing Repairs - Riallo Ave @Lytle Creek ($40,000 HBRR Reimb.; 5504-68) 150,000 7007 Campus Parkway (5504-01) 500,000 Palm Ave Pavement Rehab. (5504-49) 22,000 Frontage Road (Bice; 5504-59) 50,000 Highland Ave from Waterman to Valencia - mill and overlay (5504-76) 66,000 Mt. Vernon Ave from Base Line to 16th - mill and overlay (5504-81) 65,000 51urry Seal _ Flores 5t., 30th, Gardena, Darby, Glenview, and Pennsy. (5504-82) 35,000 21 st Street from Waterman to Valencia (5504-85) 77,000 Waterman Ave from Ennis to Duman Streets (5504-66) 20,000 Gilbert Street from Morse 5tr. to Canyon Road (5504-87) 80,000 Highland Ave from Sterling to Golden (5504-68) 100,000 Industrial Road from Steele Rd. to Commercial Rd. (5504-89) 74,000 "E" Street from Hunts Lane to 5anta Ana River Bridge (5504-90) 56,000 9th Street, Terrace Rd_ and Highland Ave. Improvements (5504-91) 222,000 University Parkway lnterchnage Improvements all-215 (5504-93) 25,000 1-215 Freeway widening between Inland Center Dr. and 1-210 (5504-94) 25,000 Kendall Dr. ex1ension and construction of sidewalk (5504-95) 75,000 3,986,300 Total 6,645,500 e CITY OF SAN BERNARDINO AB 2928 TRAFFIC CONGESTION FUND 135 Allocated from the State from sales tax on gasoline for the preservation. maintenance and rehabilitalion of local street and road sysem. 2000-01 2001-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 135-000- 4505 Interest on Idle Cash 56,615 42,175 9,000 4635 Traffic Congestion Relief 1,328,273 473,633 493,448 4635 AS 2928 Project Reimbursement TOTAL REVENUE 1,384,888 515,808 502,448 EXPENDITURE DETAIL 135-378- 5016 Labor (proposed included Mth constroction) 1,614 38,961 28,000 5504 Construction 3.806 1,310,545 637,000 346,500 5171 Rentals 36,635 TOTAL EXPENDITURES 5,420 1,386,141 665,000 346,500 OTHER FINANCING SOURCES (USES) 135-000- 6450 Transfer In 7451 Transfer Out TOTAL OTHER FINANCING SOURCES (USES) e AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 1,379,468 509,135 346,583 AVAILABLE ENDING FUND BALANCE (DEFICIT) 1,379,468 509,135 346,583 83 e e e e CITY OF SAN BERNARDINO BUDGET. JUSTIFICATION FY 2003.04 FUND 135: AB 2928 TRAFFIC CONGESTION Expenditures 135-378-5504 Continuing Projects 7285 Orange Show Road - Rehab "E 10 Arrowllead (5504-46) 7319 Street Improvements - 3rd 5t & 2nd 5t Inlersection (5504-34) 7327 Palm Ave - Rehab from Cajon Blvd North (5504-58) 7322 "E" 5t - 2nd 5t to 4th 5t 5treetscape Improvement (5504-36) 7307 2nd 5t - "I" 5t to 3rd 5t Median and Rehab (5504-37) Proposed New Projects 7323 Grade Separation - Hunts Lane @ Union Pacific RR (5504-51) 7324 Grade Separation - State 5VUniversity @ BN5F (5504-52) 7325 Grade Separation - Palm Ave @ Cajon Blvd (5504-53) Arden Ave Rehab - Highland to Lynwood (City Share; 5504-61) Perris Hill Rehab - Pacific to Gilbert (w/County; 5504-62) Palm Ave -Rehab from Orchid to 5 of Piedmont (w/County; 5504-49) 48th 5t - Rahab from City Limits E to First Ave (w/County; 5504-60) Total $ 41,600 68,300 12,700 12,300 19,600 154,500 10,000 10,000 10,000 32,200 4,800 88,000 37,000 192,000 $ 346,500 e CITY OF SAN BERNARDINO PARK EXTENSION FUND 241 The Park Extension Fund receives an annual transfer from the City's General Fund. The funds aalocaled to this fund are then used for the following: replacing damanged pa/1( equipment, irrigation systems and other repairs and improvements as needed. No in-house lobor costs are charged to these projects, only materials and equipment costs. 2000-01 2001-02 2002-03 2003-<l4 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 241-000- 4505 Interest on Idle Cash 1,151 1,121 914 TOTAL REVENUE 1,151 1.121 914 EXPENDITURE DETAIL 241-361- 5706 Alteralion & Renovations 59,642 54,671 68,400 37,100 57XX Unappropriated Ward Funds 6,640 2,157 18,100 TOTAL EXPENDITURES 66,282 56,828 86,SOO 37,100 OTHER FINANCING SOURCES AND USES 6450 Transfer In 51,500 51,500 51,500 37,100 7451 Transfer Out TOTAL OTHER FINANCING SOURCES AND USES 51,500 51,SOO 51,500 37,100 AVAILABLE BEGINNING FUND BALANCE (DEFICIT 51,924 38,293 34,086 AVAILABLE ENDING FUND BALANCE (DEFICIT) 38.293 34.086 e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003~4 . FUND 241: PARK EXTENSION Expenditures 241-361-5706 Continuing Projects Subtotal Proposed New Projects Total 8,000 8,000 8,200 8,000 4,900 37,100 $ 37,100 1731 Various Projects - Repairs 1732 Refurbish Ballfields 1734 Inrigation - All Parks 1739 Seccombe Lake Fish Stocking 57XX Unappropriated Ward Funds . e e CITY OF SAN BERNARDINO STREET CONSTRUCTION FUND FUND 242 The Street Construction Fund is used to account for various street capital projects for the City. These projects are usually considered major projects and are primarily reimbursed by other governmental agencies. 2000-01 2001-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 242-000- 4505 Interest on Idle Cash 4630 State Aid Street Construction 2,488,700 4658 Federal Aid Street Construction 117,417 397,748 525,800 2,763,700 4901 Miscellaneous 62 102,300 4945 Construction Reimbursement 58,700 12,916 175,300 TOTAL REVENUE 176,117 410,726 701,100 5,354.700 EXPENDITURE DETAIL 242-362- 5016 Labor (proposed included with conslnJction) 48,001 52,760 62,500 5504 Construction 302,462 598,308 3,346,900 5,147,800 TOTAL EXPENDITURES 350,463 651,068 3,409,400 5,147,800 OTHER FINANCING SOURCES (USES) 242-000- 6450 Transfer In 827,800 1,024,020 7451 Transfer Out 6453 Loan Proceeds 900,000 e TOTAL OTHER FINANCING SOURCES (USES) 827,800 1,924,020 AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 164,268 (10,078) (250,420) (2,130,920) AVAILABLE ENDING FUND BALANCE (DEFICIT) (10,078) (250,420) (2,130,920) e . . . CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 242: STREET CONSTRUCTION FUND Expenditures 242-362-5504 Continuing Projects 7245 State Street Phases 1 B & 3 (5TIP Funded: 5504-09) $ 1,896,500 898,800 12,100 256,300 800,000 3,863.700 7246 Harriman Place Realignment - Phase I (Infrastructure Bank Loan; 5504-39) 7247 1-215 Widening - Master Plan of Aesthetics & Landscape (5504-27) 7332 Seismic Retrofit - Four Bridges (Grant Portion; 8804-26) 7121 Mt Vemon Bridge (HBRRP Portion: 5504-12) Proposed New Projects 7246 Harriman Place Realignment - Phases IIA & B (EDA Loan: 5504-40) 900,000 13,000 102,300 268,800 1,284,100 $ 5,147,800 Waterman Ave Pavement Rehab - Ward to 6th 81 (with County; 8504-42) Battery Back-Up 5ystems - Traffic 5ignals (Grant Funded: 5504-43) 5anta Fe Depol Area Plan (CBT Grant Funds: 5504-55) Total . CITY OF SAN BERNARDINO PARK CONSTRUCTION FUND 243 The Park Construction Fund receives it funding from developer fees and state bond issues. These funds are then used for various park construction projects throughout the City. 2000-01 2000-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 243-000 4505 Interest on Idle Cash 34,433 26.201 21.500 18.000 4620 State Aid Park Development 642,400 2,803.500 4732 Park Development Fee 184.951 303,297 302.600 300.000 TOTAL REVENUE 219.384 329,498 966,500 3,121.500 EXPENDITURE DETAIL 243-368- 5016 Labor (proposed included with cOfIstfIJdion) 38.521 12.200 5504 Construction 268.246 740.210 239.206 3,970.800 TOTAL EXPENDITURES 268.246 778.731 251,406 3.970.800 OTHER FINANCING SOURCES (USES) 248-000- 6450 Transfer In 7451 Transfer Out TOTAL OTHER FINANCING SOURCES (USES) . AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 813.859 764,997 315.764 1.030.858 AVAILABLE ENDING FUND BALANCE (DEFICIT) 764.997 315,764 1,030.858 181.558 . e e e CITY OF SAN BERNARDINO BUDGET. JUSTIFICATION FY 2003-04 FUND 243: PARK CONSTRUCTION Expenditures 243-363-5504 Continuing Projects 0000 Miscellaneous Parks Construction 1757 Wildwood Picnic Area 1864 Rehab Security Lights 1945 Seccombe Lake Development 7264 Playgroung Equipment and ADA Surfacing 7266 Nunez Park - 4th St Entrance 7267 Shade Shelters - Littlefield 7270 Blair Park! Roosevelt Bowl. ADA Restroom Compliance 7171 Anne Shirrells Park Stage 7272 Backstops and Fencing. Various Locatation 7340 Blair Parks Skateboard Park 7341 Verdemont Master Park & Trail Plan (Design Only) 7342 Citywide Trees (400) 7343 Install Bleacher Units Proposed New Projects 0000 Miscellaneous Parks Construction 7343 Install Bleacher Units 7266 Nunez Park - 4th St Entrance 7270 Blair Park! Roosevelt Bowl - ADA Restroom Compliance 7271 Anne Shirrells Park Stage Roofing Projects - 4 locations Park Upgrades - 5 locations (Prop 40) Athletic Field Lighting Controllers $ 25,000 18,400 150,000 45,000 725,300 28,300 20,200 70,400 94,000 23,400 121,600 10,000 50,000 41,700 1,423,300 25,000 60,000 15,000 6,900 40,000 550,000 805,600 135,000 e e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 243: PARK CONSTRUCTION Replaster Mill Center Pool 50,000 25,000 350,000 35,000 95,000 80,000 20,000 240,000 15,000 2,547,500 $ 3,970,800 Tom Gould Park - Decorative Fencing Norton Gym Floor Repair Convert Wading Pools to Water Playgrounds(4 locations) Citywide Irri9ation Repairs Citywide Community Center Equipment Park Parking Lot Renovation University Heights Pocket Park Belmont Magnolia Pocket Park Total e e . CITY OF SAN BERNARDINO CEMETERY CONSTRUCTION Fund 244 The Cemetery Construction Funds are received charged to the users of the cemetery. These funds are then used for specific capital improvements to the Pioneer Cemetery. 2000-01 ACTUAL 2002-03 ESTIMATE 2003-04 PROPOSED 2001-02 ACTUAL REVENUE DETAIL 244-000- 4505 Interest on Idle Cash 4778 Sale of Cemetery Plots 926 3.731 570 3.700 852 2.925 700 4.000 TOTAL REVENUE 3.777 4.657 4.270 4.700 EXPENDITURE DETAIL 244-364- 5504 Construction 5505 Contractural 357 5.000 1.745 TOTAL EXPENDITURES 1,745 5.000 357 OTHER FINANCING SOURCES AND USES 6450 Transfer In 7 451 Transfer Out TOTAL OTHER FINANCING SOURCES AND USES AVAILABLE BEGINNING FUND BALANCE (DEFICIT AVAILABLE ENDING FUND BALANCE (DEFICIT) 17.198 19.230 23.530 22.800 19.230 23.530 22.800 27.500 CITY OF SAN BERNARDINO . SEWER LINE CONSTRUCTION FUND 245 The Sewer Une Construction Fund accounts for developer fees for the expansion of the existing sewer system. There funds are used to extend and add new lines to our existing system to service the newty developed areas. 2000-01 2001-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 245-000- 4505 Interest on Idle Cash 316,881 248,769 190,000 170,000 4821 Sewer lateral Fee 446 2,876 2,500 3,000 4822 Sewer Connection Fee 231,223 292,033 344,000 300,000 4651 Construction Reimbursement 0 0 0 815,400 TOTAL REVENUE 548,550 543,678 536,500 1,288,400 EXPENDITURE DETAIL 245-365- 5016 Labor (prnposed included with construction) 700 18,141 12,000 5504 Construction 6,737 202,484 259,500 6,271,100 5182 Bad Debts 10,571 TOTAL EXPENDITURES 18,008 220,625 271,500 6,271,100 OTHER FINANCING SOURCES (USES) 245-000- 6450 Transfer In 7451 Transfer Out (100,000) (100,000) (100,000) (100,000) e TOTAL OTHER FINANCING SOURCES (USES) (100,000) (100,000) (100,000) (100,000) AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 4,490,044 4,920,586 5,143,639 5,308,639 AVAILABLE ENDING FUND BALANCE (DEFICIT) 4,920,586 5,143,639 5,308,639 225,939 . CITY OF SAN BERNARDINO BUDGET.. JUSTIFICATION FY 2003-04 . FUND 245: SEWER LINE CONSTRUCTION Expenditures 245-365-5504 Continuing Projects Subtotal $ 504,700 121,400 609,600 835,800 250,700 2,322,200 7315 "E" St - Hunts Ln to McKay Dr - Line Replacement 7318 Sepulveda Ave - 4th St to 51h SI - line Replacement 7317 Baseline - Califomia St to Wilson - line Replacement 7330 "H" St 17th St to 13th St - line Replacement 7313 "E" St - 2nd to 4th St - Install liner Proposed New Projects 7251 Sewer Pump Slation Backup 15,000 Sewer Main Extensions for Single Family Residential Development 150,000 Extend Sewer Mains at Various Locations 100,000 Rehabilitate Manholes at Various Locations 85,000 . Chandler PI - "E" St to Orange Show Rd - line Replacement 217,000 Inland Center - "H" St to 1-215 Fwy - Line Replacement 54,000 Inspection of IVDA lines (Reimb. by IVDA) 15,000 lIncoln Ave - Macy St to Slate St .. New Sewer Main 125,000 State St - Lincoln Av to Roosevelt Av - New Sewer Main 55,000 Roosevelt Av- Macy St to State St - New Sewer Main 81,000 Califomia St - Highland Av to Washington Av - Parallel Sewer Main 67,500 Macy St - Highland Av to Washington Av- Parallel Sewer Main ($295,300 reimb. by Caltrans) 362,800 27th St - Gardena St to Medicai Center Dr - Parallel Sewer Main ($505,100 relmb. by Caltrans) 572,600 Lugo St - Highland to 27th St - line Replacement 100,000 Inland Center Dr - Scenic Dr to "H" SI - Replace Main 54,000 Virginia St - "I" St to "H" St - Replace Main 85,000 17th St - "I" St to "H" St - Replace Main 1 98,000 Arrowhead Ave - Mill St to Chandler PI - Replace Main 1,314,000 . little Mountain Dr - Northpark BI to North.. Replace Main 25,000 Walnut St .. Muscott St to San Marcos - Replace Main 101,000 CITY OF SAN BERNARDINO BUDGET -JUSTIFICATION FY 2003-04 . FUND 245: SEWER LINE CONSTRUCTION 44th St - Mayfield Av to Electric Av - Replace Main Alley S. of Jefferson St- to Inland Ctr Dr - Replace Main "I" St - Marshall BI to Bussy St - Replace Main 35th St - Del Rey Dr to Harrison St - Replace Main Total . . 28,000 34,000 76,000 34,000 3,948,900 $ 6,271,100 CITY OF SAN BERNARDINO e PUBLIC IMPROVEMENTS FUND FUND 246 The Public Improvements Fund are the remaining funds being held by the City from the Indian Bingo Settlement and additional funds contributed by Indian Bingo. These funds are used to complete various street improvements in the area of the Bingo facility and other special projects 2000-01 2001-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 246-000- 4505 Interest on Idle Cash 19,658 23,505 16,500 4902 Indian Bingo Contributions 100,000 TOTAL REVENUE 19,658 123,505 16,500 0 EXPENDITURE DETAIL 246-366- 5016 Labor (proposed included with constructiOn) 564 2,900 5504 Construction 1,372 300 518,500 TOTAL EXPENDITURES 0 1,936 3,200 518,500 OTHER FINANCING SOURCES (USES) 246-000- 6450 Transfer In 7451 Transfer Out TOTAL OTHER FINANCING SOURCES (USES) AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 417,077 436,735 558,304 571,604 e AVAILABLE ENDING FUND BALANCE (DEFICIT) 436,735 558,304 571,604 53,104 e e e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 246: PUBLIC IMPROVEMENTS FUND Expenditures 246-366-5504 Continuing Projects 7136 Victoria Ave - Rehab Highland to Lynwood 7252 University Ave/Kendail Traffic System Interconnect 7253 Highland Ave Traffic System Interconnect 7254 Bi- Trans Advanced Traffic Management System Proposed New Projects 7331 Victoria Ave & Lynwood Traffic Signal Total $ 389,000 24,600 25,000 49,900 488,500 30,000 $ 518,500 CITY OF SAN BERNARDINO e STORM DRAIN CONSTRUCTION FUND 248 The Storm Drain Construction Fund are funds received from developers to expand or improve the City's storm drain system. These funds are used for the construction of new or expanded drainage facilities within City limits. 2000-01 2000-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 248-000 4505 Interest on Idle Cash 68,241 52,528 55,000 60.000 4651 Construction Reimbursement 250,000 4818 Storm Drain Fee 416,515 472,014 619,300 500,000 TOTAL REVENUE 484,756 524,542 674,300 810,000 EXPENDITURE DETAIL 248-368- 5016 Labor (proposed included with constructkNI) 44,164 49.492 8,000 5504 Construction 1,606,656 291,068 , 26,800 2,566,400 TOTAL EXPENDITURES 1,650,820 340,560 134,800 2,566.400 OTHER FINANCING SOURCES (USES) 248-000- 6450 Transfer In 7451 Transfer Out (100,000) (100,000) (100,000) (100,000) TOTAL OTHER FINANCING SOURCES (USES) (100,000) (100,000) (100,000) (100,000) e AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 2,730.488 1.464.424 , ,548.406 1,987,906 AVAILABLE ENDING FUND BALANCE (DEFICIT) 1.464.424 1,548.406 1,987,906 131,506 e e e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003.04 FUND 248: STORM DRAIN CONSTRUCTION Expenditures 248-368-5504 Continuing Projects 7141 Timber Creek Channel 7143 Randall Ave SD 7166 Repair Railed Box Culverts (Various Locations) 7205 Mt View Ave SD - Victoria to Mission Zanta Channel 7206 Mountain Ave - Replace 30" Metal Pipe 7255 Railto Ave SD - Intersection of Rancho Ave 7257 Town Creek SD (Design Only) 7260 Baseline Ave Master Plan (Design Only) 7302 Hospitality Ln SD - Carnegie to Harriman 7316 State Street Master Plan SD Proposed New Projects 7141 Timber Creek Channel (IVDA Portion) 7166 Repair Railed Box Culverts (Various Locations) 7167 Repairl Upgrade Cross Gutters 7316 State Street Master Plan SD 9th St SD - Waterman to Warm Creek Total $ 629,000 30,000 58,900 25,000 194,800 72,700 106,100 44,000 123,000 288,500 1,572,000 250,000 11,000 50,000 308,400 375,000 994,400 $ 2,566,400 CITY OF SAN BERNARDINO . TRAFFIC SYSTEMS CONSTRUCTION FUND 250 The Traffic Systems Construction Fund are fees collected from developers to pay for traffic signal installations and upgrades necessitated by their new developments. These fundS are spent to make the necessary improvements to the City's traffic system. 2000-01 2001-02 2002-03 2003-04 ACTUAL ACTUAL ESTIMATE PROPOSED REVENUE DETAIL 250-000- 4505 Interest on Idle Cash 25,243 24,110 22,000 15,000 4658 Federal Aid Street Construction 40,000 40,000 258,600 4803 Traffic System Fees 281,243 187,912 602,900 180,000 4945 Construction Reimbursement (11,158) 185,000 TOTAL REVENUE 335,328 212,022 664,900 638,600 EXPENDITURE DETAIL 250-370- 5016 Labor (proposed included wdh construction) 44,019 36,142 18,000 5504 Construction 66,417 225.426 362,900 1,418,100 TOTAL EXPENDITURES 110.436 261,568 360,900 1,418,100 OTHER FINANCING SOURCES (USES) 250-000- 6450 Transfer In 13,600 7451 Transfer Out (25,000) (25,000) (25,000) (25,000) TOTAL OTHER FINANCING SOURCES (USES) (25,000) (11,200) (25,000) (25,000) . AVAILABLE BEGINNING FUND BALANCE (DEFICIT) 407,775 607,667 546,921 B05,921 AVAILABLE ENDING FUND BALANCE (DEFICIT) 607,667 546,921 605,921 1,421 e e e e CITY OF SAN BERNARDINO BUDGET - JUSTIFICATION FY 2003-04 FUND 250: TRAFFIC SYSTEM CONSTRUCTION Expendilures 250-370-5504 Continuing Projects 1710 Mill and Macy Traffic Signal (Funding 570,000 Developers Fees/550,000 City) 7173 Tri-City Area - Update Traffic Study 7174 Waterman Ave. 5th 8t to 30th St. Extend Signal Interconnect 7176 University & Kendall - Modify Signal & Install Dual Left Turn Lanes (579,000 CMAO reimb.) 7177 Waterman Ave@Washington/Barton Rd. Upgrade Traffic Signal 7262 Campus Parkway & Kendall - Install Traffic Signal 7333 Cajon Blvd & Stale SI - Upgrade Traffic Signal 7336 Highland Ave & Guthrie 51. Install Traffic Signal 7337 Tippecanoe Ave/I-1 0 Fwy - Interconnect (Joint with City of Lorna Linda) 7338 Upgrade Traffic Signals Subtotal Proposed New Projects 7177 Waterman Ave@Washington/Barton Rd - Upgrade Traffic Signal (5106,000 CMAO reimb.) 7262 Campus Parkway & Kendall- Install Traffic Signal 7338 Upgrade Traffic Signals Highland Ave @ "E- - Upgrade Traffic Signal (H.E.S. funding 535,000) 5th SI. & -F" SI. - Upgrade Traffic Signal (H.E.S. funding 530,900) "E- St & 30th SI - Signal Upgrade (H.E.S. funding 524,700) Little Mt Drive @ Shandin Hills Middle School - Pedestrian Signal (H.E.S. funding 560,000) Hunts Lane and "E~ 5t - Traffic Signal 18th St & -E" St Traffic Signal (5108,000 Grant) Total 5 117.700 38,800 51,900 166,900 22,800 85.000 30,000 20,000 31.700 87,800 652,600 188,500 17,000 100,000 35,000 90,000 75,000 120,000 20,000 120,000 765,500 5 1.418,100 EXHIBIT "C" FY 2003-2008 CIP PROJECTS CATEGORY OF CIP PROJECT FY 2003/04 CIP Proiects Streets/Street Lighting Parks/Recreation Storm Drains FY 2004/05 through 2007/08 CIP Proiects Streets/Street Lighting CIP CODE NO. SS 04-10 S S 04-63 SS 04-21 PR 04-05 PR 04-06 SO 04-08 SS 04-123 EXHIBIT "D" FY 2003-2008 CIP PROJECTS CATEGORY OF CIP PROJECT FY 2003/04 CIP Proiects Streets/Street Lighting FY 2004/05 through 2007/08 CIP Proiects Streets/Street Lighting CIP CODE NO. SS 04-49 SS 04-92 SS 04-133 SS 04-149 SS 04-129 SS 04-163 RESOLUTION NO. 2 RESOLUTION OF THE MAYOR AND COMMON COUNCIL OF THE CITY OF SAN BERNARDINO ADOPTING THE 2003/2004 THROUGH 200 2008 CAPITAL 3 IMPROVEMENT PROGRAM. 4 BE IT RESOLVED BY THE MAYOR AND COMMON 5 OF SAN BERNARDINO AS FOLLOWS: 6 SECTION 1. The 2003/2004 through 2007/2008 ital Improvement Program ("CIP"), 7 attached hereto marked Exhibit" A" and incorporated rein by reference as though fully set forth, 8 is adopted as the policy of the City of San rnardino relating to construction of capital 9 improvement projects, except for Streets/Str t Lighting CIP Projects SS 04-10, SS 04-63, SS 04- 10 21, SS 04-49, SS 04-123, SS 04-133, SS 4-149, SS 04-129 and SS 04-163, Parks/Recreation CIP II Projects PR 04-05 and PR 04-06, a Storm Drains CIP Project SD 04-08, which shall be voted 12 upon by separate motions(s) to come part of this Resolution as Exhibits "c" and "D". 13 SECTION 2. A re 'ew of the Capital Improvement Program shall be conducted during 14 and adjustments made as deemed appropriate by the Mayor and 15 Common Council. 16 Revisions may be made to the Capital Improvement Program at any time 17 during the fi al year by resolution of the Mayor and Common Council. 18 S CTION 4. The Fiscal Year 2003/2004 Finance Schedule and Budget Justification, 19 d hereto and marked as Exhibit "B: and incorporated herein by reference as though fully 20 se forth, is adopted, except for Streets/Street Lighting CIP Projects SS 04-10, SS 04-63, SS 04- 21 1, SS 04-49, Parks/Recreation CIP Projects PR 04-05 and PR 04-06, and Storm Drain CIP 22 Project SD 04-08, which shall be voted upon by separate motion(s), and the Director of Fmance 23 is authorized to appropriate funds for the Capital Improvement Program projects as indicated on 24 the finance schedules, except for said seven projects identified herein, such authorization to be 25 voted upon by separate motion(s). 26 / / / 27 / / / 28 / / / EXHIBIT "D" FY 2003-2008 CIP PROJECTS CATEGORY OF CIP PROJECT FY 2003/04 CIP Proiects Streets/Street Lighting FY 2004/05 through 2007/08 CIP Proiects Streets/Street Lighting CIP CODE NO. SS 04-49 SS 04-133 SS 04-149 SS 04-129 SS04-163 ** FOR OFFICE USE ONLY - NOT A PUBLIC DOCUMENT ** RESOLUTION AGENDA ITEM TRACKING FORM Meeting Date (Date Adopted): _9 -15 ,.(:)'s Item # Vote: Ayes 1/, Nays.a- Change to motion to amend original documents: /2. '7 , "- Resolution # Abstain ..0 'Zoo 3-- Zi.o2.- Absent -Br Reso. # On Attaclunents: /' Contract term: ~ Note on Resolution of Attaclunent stored separately: ---=-_ Direct City Clerk to (circle 1): PUBLISH, POST, RECORD W/COUNTY By: Date Sent to Mayor: "1- 1'1 -03 Date of Mayor's Signature: (1-11- 0 '-<, Date ofClerklCDC Signature: c\.. \ ~-03 Date Memo/Letter Sent for Signature: "--- 60 Day Reminder Len!:1 S,,~M un ~Oth day: 90 Day Reminder Letter Sent on 45th day: See Attached: See Attached: <;:PP. A ttat;;hed: Request for Council Action & Staff Report Attached: Updated Prior Resolutions (Other Than Below): Updated CITY Personnel Folders (6413, 6429, 6433, 10584, 10585, 12634): Updated CDC Personnel Folders (5557): Updated Traffic Folders (3985, 8234, 655, 92-389): Copies Distributed to: City Attorney 7 Code Compliance Dev. Services ,/ Parks & Rec. Police Public Services' Water Notes: NulllVoid After: - Reso. Log Updated: Seal Impressed: .......... ~ Date Returned: Yes ..--/ No By Yes No-L By Yes No-.L By Yes No ,/ By Yes No ./ By ~ EDA Finance MIS Others: BEFORE FILING, REVIEW FORM TO ENSURE ANY NOTATIONS MADE HERE ARE TRANSFERRED TO THE YEARLY RESOLUTION CHRONOLOGICAL LOG FOR FUTURE REFERENCE (Contract Term, etc,) Ready to File: _ Date: Revised 01/12/01