Baltimore City Council
File #: 06-0416    Version: 0 Name: Ordinance of Estimates for the Fiscal Year Ending June 30, 2007
Type: Ordinance Status: Enacted
File created: 5/1/2006 In control: City Council
On agenda: Final action: 6/16/2006
Enactment #: 06-293
Title: Ordinance of Estimates for the Fiscal Year Ending June 30, 2007 FOR the purpose of providing the appropriations estimated to be needed by each agency of the City of Baltimore for operating programs and capital projects during the fiscal 2007 year.
Sponsors: City Council President (Administration)
Indexes: Ordinance of Estimates
Attachments: 1. 06-0416 - 1st Reader.pdf, 2. 06-0416 - 3rd Reader.pdf
Date Ver.Action ByActionResultAction DetailsMeeting DetailsVideo
6/16/20060 Mayor Signed by Mayor  Action details Meeting details Not available
6/12/20060 Budget and Appropriations/Committee of the Whole Recommended Favorably with Amendment  Action details Meeting details Not available
6/12/20060 City Council Approved and Sent to the Mayor  Action details Meeting details Not available
6/12/20060 City Council Advanced to 3rd Rdr., Adopted Comm. Report  Action details Meeting details Not available
5/1/20060 City Council Introduced  Action details Meeting details Not available
5/1/20060 City Council Assigned  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available
5/1/20060 Budget and Appropriations/Committee of the Whole Scheduled for a Public Hearing  Action details Meeting details Not available

                     EXPLANATION: CAPITALS indicate matter added to existing law.

                     [Brackets] indicate matter deleted from existing law.

                     CITY OF BALTIMORE

                     COUNCIL BILL 06-0416

                     (First Reader)

                                                                                                                                                           

Introduced by: The Council President

At the request of: The Administration (Department of Finance)

Introduced and read first time: May 1, 2006                                                                                    

Assigned to: Budget and Appropriations Committee and Committee of the Whole                         

                     A BILL ENTITLED

 

AN ORDINANCE concerning

Title

Ordinance of Estimates for the Fiscal Year Ending June 30, 2007

 

FOR the purpose of providing the appropriations estimated to be needed by each agency of the City of Baltimore for operating programs and capital projects during the fiscal 2007 year.

Body

BY authority of

Article VI - Board of Estimates

Section 3 et seq.

Baltimore City Charter (1996 Edition)

 

SECTION 1.  BE IT ORDAINED BY THE MAYOR AND CITY COUNCIL OF BALTIMORE, That the following amounts or so much thereof as shall be sufficient are hereby appropriated subject to the provisions hereinafter set forth for the purpose of carrying out the programs included in the operating budget and the projects listed in the capital budget from the amounts estimated to be available in the designated funds during the fiscal year ending June 30, 2007.

 

                     A.  Operating Budget

 

Board of Elections                                                               

180                     Voter Registration and Conduct of Elections

General Fund Appropriation                     $               6,489,267

 

City Council

100                     City Legislation

General Fund Appropriation                     $               4,349,801

 

Community Relations Commission

156                     Development of Intergroup Relations

General Fund Appropriation                     $                  930,520

Federal Fund Appropriation                     $                    62,210

 

Comptroller

130                     Executive Direction and Control

General Fund Appropriation                     $                  543,790

 

 

131                     Audits                     

General Fund Appropriation                     $               3,356,143

 

132                     Real Estate Acquisition and Management                     

General Fund Appropriation                     $                  639,250

Special Fund Appropriation                     $                  125,787

 

Council Services

103                     Council Services                     

General Fund Appropriation                     $                  549,607

 

Courts: Circuit Court

110                     Circuit Court

General Fund Appropriation                     $               8,626,587

Federal Fund Appropriation                     $               1,338,824

State Fund Appropriation                     $               4,180,552

 

Courts: Orphans' Court

112                     Orphans' Court

General Fund Appropriation                     $                  449,154

 

Employees' Retirement Systems

152                     Employees' Retirement System

Special Fund Appropriation                     $               4,474,114

 

154                     Fire and Police Retirement System

Special Fund Appropriation                     $               2,998,492

 

Enoch Pratt Free Library

450                     Administrative and Technical Services                     

General Fund Appropriation                     $               5,205,836

State Fund Appropriation                     $               1,673,760

Special Fund Appropriation                     $                  530,604

 

452                     Neighborhood Services

General Fund Appropriation                     $               9,458,643

State Fund Appropriation                     $                    86,649

 

453                     State Library Resource Center

General Fund Appropriation                     $               7,295,184

State Fund Appropriation                     $               8,741,189

 

Finance

140                     Administrative Direction and Control

General Fund Appropriation                     $               1,000,191

 

141                     Budget and Management Research

General Fund Appropriation                     $               1,059,828

 

 

142                     Accounting and Payroll Services                     

General Fund Appropriation                     $               2,639,067

Loan and Guarantee Enterprise Fund Appropriation                     $               3,163,309

 

144                     Purchasing

General Fund Appropriation                     $               2,421,210

 

150                     Treasury Management                     

General Fund Appropriation                     $               3,256,046

 

Fire

210                     Administrative Direction and Control

General Fund Appropriation                     $               9,375,689

 

211                     Training

General Fund Appropriation                     $               2,083,002

 

212                     Fire Suppression                     

General Fund Appropriation                     $             91,130,731

Federal Fund Appropriation                     $               7,825,908

State Fund Appropriation                     $                    50,000

 

213                     Fire Marshal                     

General Fund Appropriation                     $               3,656,159

Federal Fund Appropriation                     $                  500,000

Special Fund Appropriation                     $                    10,000

 

214                     Support Services                     

General Fund Appropriation                     $               6,538,391

Federal Fund Appropriation                     $                  200,000

State Fund Appropriation                     $                  964,733

 

215                     Fire Alarm and Communications                     

General Fund Appropriation                     $               4,027,840

State Fund Appropriation                     $                    10,000

 

219                     Non-actuarial Retirement Benefits

General Fund Appropriation                     $                  135,000

 

319                     Ambulance Service

General Fund Appropriation                     $               4,977,996

Federal Fund Appropriation                     $               2,150,040

State Fund Appropriation                     $                    77,000

Special Fund Appropriation                     $             11,000,000

 

Health

240                     Animal Control                     

General Fund Appropriation                     $               2,420,303

 

 

300                     Administrative Direction and Control

General Fund Appropriation                     $               3,672,494

 

301                     Baltimore Homeless Services

General Fund Appropriation                     $                  357,962

Federal Fund Appropriation                     $             22,638,253

State Fund Appropriation                     $               3,223,168

Special Fund Appropriation                     $                    13,383

 

302                     Environmental Health

General Fund Appropriation                     $               4,021,961

Federal Fund Appropriation                     $               1,228,865

State Fund Appropriation                     $                  299,108

Special Fund Appropriation                     $                    70,000

 

303                     Special Purpose Grants

Special Fund Appropriation                     $               2,000,000

 

304                     Health Promotion and Disease Prevention

General Fund Appropriation                     $               4,207,199

Federal Fund Appropriation                     $             30,225,222

State Fund Appropriation                     $                  626,817

 

305                     Health Services Initiatives

General Fund Appropriation                     $                    52,286

Federal Fund Appropriation                     $               4,120,662

State Fund Appropriation                     $                  778,334

Special Fund Appropriation                     $                  224,578

 

306                     General Nursing Services

General Fund Appropriation                     $                  995,412

Federal Fund Appropriation                     $                  232,219

State Fund Appropriation                     $               9,336,990

Special Fund Appropriation                     $                           87

 

307                     Mental Health Services

General Fund Appropriation                     $               2,049,359

Federal Fund Appropriation                     $                  438,301

State Fund Appropriation                     $               1,793,378

 

308                     Maternal and Child Health

General Fund Appropriation                     $               1,207,078

Federal Fund Appropriation                     $             15,494,156

State Fund Appropriation                     $                  172,739

Special Fund Appropriation                     $                  820,724

 

309                     Child and Adult Care - Food                     

Federal Fund Appropriation                     $               6,624,963

 

 

310                     School Health Services

General Fund Appropriation                     $               5,011,169

Federal Fund Appropriation                     $               1,073,131

State Fund Appropriation                     $                  480,144

Special Fund Appropriation                     $                6,157,917

 

311                     Health Services for the Aging

General Fund Appropriation                     $                  486,731

Federal Fund Appropriation                     $             29,680,734

State Fund Appropriation                     $               1,165,976

Special Fund Appropriation                     $                  100,000

 

Housing and Community Development

119                     Neighborhood Service Centers

General Fund Appropriation                     $                  255,416

Federal Fund Appropriation                     $               1,496,596

State Fund Appropriation                     $               2,873,317

 

177                     Administrative Direction and Control

General Fund Appropriation                     $               4,284,314

Federal Fund Appropriation                     $                  993,512

Special Fund Appropriation                     $                  304,427

 

184                     Energy Assistance and Emergency Food

State Fund Appropriation                     $               2,682,334

 

260                     Construction and Building Inspection

General Fund Appropriation                     $               3,174,968

Federal Fund Appropriation                     $                  572,482

Special Fund Appropriation                     $               1,150,000

 

582                     Finance and Development

General Fund Appropriation                     $                  229,699

Federal Fund Appropriation                     $               4,493,116

Special Fund Appropriation                     $                  130,000

 

583                     Neighborhood Services

General Fund Appropriation                     $               9,287,308

Federal Fund Appropriation                     $               1,468,018

State Fund Appropriation                     $                  149,098

Special Fund Appropriation                     $                  968,678

 

585                     Baltimore Development Corporation

General Fund Appropriation                     $               2,975,000

Federal Fund Appropriation                     $                  400,000

Special Fund Appropriation                     $                  410,000

 

592                     Special Housing Grants

General Fund Appropriation                     $                  350,000

 

 

593                     Community Support Projects

General Fund Appropriation                     $                    10,850

Federal Fund Appropriation                     $               5,487,000

 

597                     Weatherization

General Fund Appropriation                     $                    47,250

State Fund Appropriation                     $               1,288,580

 

604                     Child Care Centers

Federal Fund Appropriation                     $                  868,532

 

605                     Head Start

Federal Fund Appropriation                     $             28,927,246

State Fund Appropriation                     $               1,857,833

 

606                     Arts and Education

State Fund Appropriation                     $               1,595,200

 

Human Resources

160                     Personnel Administration

General Fund Appropriation                     $               2,527,173

 

Law

175                     Legal Services

General Fund Appropriation                     $               3,167,866

Special Fund Appropriation                     $                         356

 

Legislative Reference

106                     Legislative Reference Services

General Fund Appropriation                     $                  518,172

Special Fund Appropriation                     $                    11,400

 

107                     Archives and Records Management

General Fund Appropriation                     $                  256,438

 

Liquor License Board

250                     Liquor Control

General Fund Appropriation                     $               1,878,889

 

Mayoralty

125                     Executive Direction and Control

General Fund Appropriation                     $               2,858,955

 

127                     Office of State Relations

General Fund Appropriation                     $                  582,074

 

353                     Office of Community Projects

General Fund Appropriation                     $                  296,835

Special Fund Appropriation                     $                  140,000

 

 

M-R: Art and Culture

493                     Art and Culture Grants

General Fund Appropriation                     $               6,932,457

 

M-R: Baltimore City Public Schools

352                     Baltimore City Public Schools

General Fund Appropriation                     $           204,286,795

Motor Vehicle Fund Appropriation                     $               3,654,000

 

M-R: Cable and Communications

572                     Cable and Communications Coordination

General Fund Appropriation                     $                  413,292

Special Fund Appropriation                     $               1,890,270

 

M-R: Civic Promotion

589                     Office of Promotion and the Arts

General Fund Appropriation                     $               1,904,000

 

590                     Civic Promotion

General Fund Appropriation                     $               9,430,864

Motor Vehicle Fund Appropriation                     $                  300,000

 

M-R: Commission on Aging and Retirement Education

325                     Senior Services

General Fund Appropriation                     $               1,111,825

Motor Vehicle Fund Appropriation                     $                  325,000

Federal Fund Appropriation                     $               4,771,405

State Fund Appropriation                     $               3,871,909

Special Fund Appropriation                     $                  448,338

 

M-R: Conditional Purchase Agreements

129                     Conditional Purchase Agreement Payments

General Fund Appropriation                     $             19,451,911

Loan and Guarantee Enterprise Fund Appropriation                     $                  598,691

Special Fund Appropriation                     $                         236

 

M-R: Contingent Fund

121                     Contingent Fund

General Fund Appropriation                     $                  750,000

 

M-R: Convention Complex

531                     Convention Center Operations

General Fund Appropriation                     $             12,846,502

Convention Center Bond Fund Appropriation                     $               4,643,000

State Fund Appropriation                     $               3,000,000

 

540                     1st Mariner Arena Operations

General Fund Appropriation                     $                  450,000

 

 

M-R: Debt Service

123                     General Debt Service

General Fund Appropriation                     $             71,578,778

Motor Vehicle Fund Appropriation                     $               8,043,612

 

M-R: Educational Grants

446                     Educational Grants

General Fund Appropriation                     $               1,376,556

 

M-R: Employees' Retirement Contribution

355                     Employees' Retirement Contribution

General Fund Appropriation                     $             77,635,867

Motor Vehicle Fund Appropriation                     $               7,833,000

 

M-R: Environmental Control Board

117                     Environmental Control Board                     

General Fund Appropriation                     $                  449,599

 

M-R: Health and Welfare Grants

385                     Health and Welfare Grants

General Fund Appropriation                     $                    94,683

 

M-R: Miscellaneous General Expenses

122                     Miscellaneous General Expenses

General Fund Appropriation                     $             10,751,231

Motor Vehicle Fund Appropriation                     $               1,236,850

 

M-R: Office of Children, Youth and Families

350                     Children, Youth and Families

General Fund Appropriation                     $                  673,572

Federal Fund Appropriation                     $                  299,224

State Fund Appropriation                     $                  303,187

 

M-R: Office of CitiStat Operations

347                     CitiStat Operations

General Fund Appropriation                     $                  509,792

 

M-R: Office of Employment Development

630                     Administration (Title I)

General Fund Appropriation                     $                  203,736

Federal Fund Appropriation                     $                    58,618

 

631                     Job Training Partnership (Titles II/III)

General Fund Appropriation                     $               1,022,732

Federal Fund Appropriation                     $             10,482,410

 

633                     Youth Initiatives

General Fund Appropriation                     $               2,981,494

Federal Fund Appropriation                     $               2,000,000

 

 

639                     Special Services

General Fund Appropriation                     $               2,120,157

Federal Fund Appropriation                     $               3,503,436

State Fund Appropriation                     $                  530,896

 

M-R: Office of Information Technology

147                     Information Technology Services

General Fund Appropriation                     $               2,820,280

 

151                     Information Technology Support Services

General Fund Appropriation                     $               8,457,375

 

M-R: Office of Neighborhoods

354                     Neighborhoods

General Fund Appropriation                     $                  740,730

 

M-R: Office of the Inspector General

108                     Office of the Inspector General

General Fund Appropriation                     $                  632,131

 

M-R: Office of the Labor Commissioner

128                     Labor Relations

General Fund Appropriation                     $                  487,502

 

M-R: Retirees' Benefits

351                     Retirees'  Benefits

General Fund Appropriation                     $             78,925,000

Motor Vehicle Fund Appropriation                     $             12,558,875

 

M-R: Self-Insurance Fund

126                     Contribution to Self-Insurance Fund

General Fund Appropriation                     $               9,225,082

Motor Vehicle Fund Appropriation                     $               2,894,554

 

M-R: TIF Debt Service

124                     TIF Debt Service

General Fund Appropriation                     $               2,899,236

 

Municipal and Zoning Appeals

185                     Zoning, Tax and Other Appeals

General Fund Appropriation                     $                  388,651

 

Planning

187                     City Planning

General Fund Appropriation                     $               1,475,244

Motor Vehicle Fund Appropriation                     $                  704,035

Federal Fund Appropriation                     $               1,157,132

State Fund Appropriation                     $                  140,000

 

 

Police

200                     Administrative Direction and Control

General Fund Appropriation                     $             31,944,711

 

201                     Field Operations Bureau

General Fund Appropriation                     $           184,776,221

Federal Fund Appropriation                     $             10,287,904

State Fund Appropriation                     $               7,254,216

 

202                     Investigations

General Fund Appropriation                     $             33,718,047

Federal Fund Appropriation                     $                    79,660

Special Fund Appropriation                     $               1,235,000

 

203                     Traffic

Motor Vehicle Fund Appropriation                     $             11,902,248

State Fund Appropriation                     $                    18,000

 

204                     Services Bureau

General Fund Appropriation                     $             26,859,182

Special Fund Appropriation                     $               4,818,018

 

205                     Non-actuarial Retirement Benefits

General Fund Appropriation                     $               2,417,620

 

207                     Research and Development

General Fund Appropriation                     $               4,784,740

 

224                     Office of Criminal Justice

General Fund Appropriation                     $               1,603,093

Federal Fund Appropriation                     $               9,897,032

Special Fund Appropriation                     $                  275,000

 

Public Works

190                     Departmental Administration

General Fund Appropriation                     $               1,181,879

Motor Vehicle Fund Appropriation                     $               2,769,844

 

191                     Permits

General Fund Appropriation                     $                  656,306

Motor Vehicle Fund Appropriation                     $               1,847,571

 

193                     Facilities Management

General Fund Appropriation                     $             22,489,934

 

198                     Engineering/Construction Management

General Fund Appropriation                     $                  356,337

Motor Vehicle Fund Appropriation                     $                  178,926

 

 

513                     Solid Waste Special Services

General Fund Appropriation                     $               4,781,735

Motor Vehicle Fund Appropriation                     $             25,474,317

 

515                     Solid Waste Collection

General Fund Appropriation                     $             17,748,415

Motor Vehicle Fund Appropriation                     $               1,760,661

Special Fund Appropriation                     $               1,150,000

 

516                     Solid Waste Environmental Services

General Fund Appropriation                     $             21,494,496

 

518                     Storm Water Maintenance

Motor Vehicle Fund Appropriation                     $               4,788,700

 

544                     Sanitary Maintenance

Waste Water Utility Fund Appropriation                     $             16,243,606

 

546                     Water Maintenance

Water Utility Fund Appropriation                     $             24,766,528

 

547                     Meter Operations

Water Utility Fund Appropriation                     $               3,548,121

 

550                     Waste Water Facilities

Waste Water Utility Fund Appropriation                     $             88,779,339

 

552                     Water Facilities

Water Utility Fund Appropriation                     $             37,984,785

 

553                     Water Engineering

Water Utility Fund Appropriation                     $             16,982,892

 

554                     Waste Water Engineering

Waste Water Utility Fund Appropriation                     $             22,128,302

 

555                     Environmental Services

Waste Water Utility Fund Appropriation                     $               3,399,298

Water Utility Fund Appropriation                     $                  513,675

 

560                     Facilities Engineering

Waste Water Utility Fund Appropriation                     $                  359,455

Water Utility Fund Appropriation                     $                  174,447

 

561                     Utility Billing

Water Utility Fund Appropriation                     $               9,369,536

 

565                     Utility Debt Service

Waste Water Utility Fund Appropriation                     $             27,597,000

Water Utility Fund Appropriation                     $             21,825,016

 

Recreation and Parks

471                     Administrative Direction and Control                     

General Fund Appropriation                     $               3,577,938

State Fund Appropriation                     $                  129,982

Special Fund Appropriation                     $                      9,000

 

473                     Municipal Concerts and Other Musical Events

General Fund Appropriation                     $                    36,308

 

478                     General Park Services

General Fund Appropriation                     $               9,917,464

Motor Vehicle Fund Appropriation                     $                  400,000

State Fund Appropriation                     $                    43,997

 

479                     Special Facilities

General Fund Appropriation                     $               1,104,979

Special Fund Appropriation                     $                  146,400

 

480                     Regular Recreational Services

General Fund Appropriation                     $             11,001,562

State Fund Appropriation                     $                  129,000

Special Fund Appropriation                     $                  433,447

 

482                     Supplementary Recreational Services

Special Fund Appropriation                     $                  322,494

 

505                     Park and Street Trees

Motor Vehicle Fund Appropriation                     $               3,937,049

 

Sheriff

118                     Sheriff Services

General Fund Appropriation                     $             11,935,022

Federal Fund Appropriation                     $                    24,500

 

Social Services

365                     Public Assistance

General Fund Appropriation                     $                  230,000

 

State's Attorney

115                     Prosecution of Criminals

General Fund Appropriation                     $             24,918,056

Federal Fund Appropriation                     $               1,566,857

State Fund Appropriation                     $               3,829,716

Special Fund Appropriation                     $                    50,000

 

Transportation

195                     Towing

General Fund Appropriation                     $                  407,337

Motor Vehicle Fund Appropriation                     $               9,117,789

State Fund Appropriation                     $                    25,000

 

230                     Administration

General Fund Appropriation                     $                  186,733

Motor Vehicle Fund Appropriation                     $               7,154,711

Federal Fund Appropriation                     $                  375,000

State Fund Appropriation                     $                    79,224

 

231                     Traffic Engineering

Motor Vehicle Fund Appropriation                     $               6,629,934

 

232                     Parking

Parking Management Fund Appropriation                     $               5,230,793

 

233                     Signs and Markings

Motor Vehicle Fund Appropriation                     $             10,884,022

State Fund Appropriation                     $                      6,000

 

235                     Parking Enforcement

Parking Management Fund Appropriation                     $               7,137,207

 

239                     Traffic Safety

Motor Vehicle Fund Appropriation                     $               2,750,433

 

500                     Street Lighting

Motor Vehicle Fund Appropriation                     $             18,913,645

 

501                     Highway Maintenance

Motor Vehicle Fund Appropriation                     $             30,861,047

 

503                     Engineering and Construction

General Fund Appropriation                     $                  570,166

Motor Vehicle Fund Appropriation                     $               3,106,177

 

548                     Conduits

Conduit Enterprise Fund Appropriation                     $               7,073,000

 

580                     Parking Enterprise Facilities

Parking Enterprise Fund Appropriation                     $             25,272,000

 

Wage Commission

165                     Wage Enforcement

General Fund Appropriation                     $                  465,765

 

War Memorial Commission

487                     Operation of War Memorial Building

General Fund Appropriation                     $                  353,787

 

 

                     Internal Service Fund Authorization

 

                     Comptroller, Department of

 

133  Municipal Telephone Exchange

An internal service fund is hereby authorized to provide for operation of a Municipal Telephone Exchange, the costs of which are to be recovered from using agencies.

 

136  Municipal Post Office

An internal service fund is hereby authorized to provide for operation of a Municipal Post Office, the costs of which are to be recovered from using agencies.

 

                     Conditional Purchase Agreements, Mayoralty-Related

 

129 Conditional Purchase Agreements Payments

An internal service fund is hereby authorized to provide for principal and interest payments related to the improvements made to the Municipal Telephone Exchange, the costs of which are to be recovered from using agencies

 

                     Finance, Department of

 

144  Purchasing

An internal service fund is hereby authorized to provide for operation of a Municipal Reproduction and Printing Service, the costs of which are to be recovered from using agencies.

 

153  Risk Management Operations

An internal service fund is hereby authorized to provide for a Self-Insurance Program for  administration of the Employee Health Clinic and Employee Safety and Workers' Compensation Claims Processing, the costs of which are to be recovered from the Self-Insurance Fund.

 

                     Human Resources, Department of

 

160  Personnel Administration

An internal service fund is hereby authorized to provide for the operation of the Unemployment Insurance function, the costs of which are to be recovered from contributions from various fund sources.

 

161  Vision Care Program

An internal service fund is hereby authorized to provide for the operation of an Employee Vision Care Program, the costs of which are to be recovered from contributions from various fund sources.

 

                     Law, Department of

 

175  Legal Services

An internal service fund is hereby authorized to provide for a Self-Insurance Program covering Automotive Equipment, Police Animal Liability, Employee Liability and the administration of Workers' Compensation claims, the costs of which are to be recovered from the Self-Insurance Fund.

 

 

                     Public Works, Department of

 

189  Fleet Management

An internal service fund is hereby authorized to provide for operation of a Central Automotive and Mechanical Repair Service, the costs of which are to be recovered from using agencies.

 

                     B. Capital Budget

 

SECTION 2.  AND BE IT FURTHER ORDAINED, That the Capital Improvement Appropriations herein made are for the following Construction Projects provided that the appropriations will be placed in Construction Reserve accounts at the beginning of the fiscal year and transferred by the Board of Estimates to Construction Accounts as project funds are needed.

 

                     Baltimore Development Corporation

 

601 - 115 West Side Initiative

General Obligation Bond Appropriation                     $                1,500,000

Other State Fund Appropriation                     $                8,000,000

Other Fund Appropriation                     $                3,000,000

 

601 - 354 West Baltimore Industrial and Commercial Development

General Obligation Bond Appropriation                     $                1,000,000

 

601 - 483 South Baltimore Commercial and Industrial Development

General Obligation Bond Appropriation                     $                1,000,000

 

601 - 575 East Baltimore Commercial and Economic Development

General Obligation Bond Appropriation                     $                1,000,000

 

601 - 860 Industrial and Commercial Financing

General Obligation Bond Appropriation                     $                1,800,000

 

601 - 870 Business Centers - Capital Repairs

General Obligation Bond Appropriation                     $                   500,000

 

601 - 873 Brownfield Incentive Fund

General Obligation Bond Appropriation                     $                1,000,000

 

601 - 880 Open/Public Space Improvements

General Obligation Bond Appropriation                     $                1,000,000

 

601 - 982 Commercial Revitalization Programs

General Obligation Bond Appropriation                     $                1,250,000

 

601 - 983 Arts and Entertainment Initiatives

General Obligation Bond Appropriation                     $                   750,000

 

607 - 004 Preston Gardens Infrastructure Improvements

General Obligation Bond Appropriation                     $                   250,000

 

 

607 - 006 Downtown Facade Improvement Program

General Obligation Bond Appropriation                     $                   250,000

 

                     Baltimore City Public Schools

 

417 - 123 FY07 - FY12 Baltimore City Public School System Capital Projects                     

General Obligation Bond Appropriation                     $              17,000,000

 

                     Department of Housing and Community Developmentpa

588 - 904 Affordable Housing Program                     

Community Development Block Grant Appropriation                     $                3,000,000

Urban Development Action Grant Repayment Appropriation                     $                1,200,000

 

588 - 979 East Baltimore Redevelopment

General Obligation Bond Appropriation                     $                3,000,000

General Fund Appropriation                     $                2,300,000

 

588 - 981 Acquisition and Relocation Fund

General Obligation Bond Appropriation                     $                2,150,000

 

588 - 983 Demolition Program

General Obligation Bond Appropriation                     $                3,070,000

 

588 - 984 Homeownership Incentive Program

General Obligation Bond Appropriation                     $                2,450,000

Community Development Block Grant Appropriation                     $                   100,000

 

588 - 985 Housing Development

General Obligation Bond Appropriation                     $                2,625,000

Other Federal Fund Appropriation                     $                6,700,000

 

588 - 986 Housing Repair Assistance Programs

General Obligation Bond Appropriation                     $                   350,000

Community Development Block Grant Appropriation                     $                   400,000

Other Federal Fund Appropriation                     $                   100,000

 

588 - 987 Housing & Services - Community Action Partnership

General Obligation Bond Appropriation                     $                1,100,000

 

588 - 989 Loan Repayment

Community Development Block Grant Appropriation                     $                5,992,000

 

588 - 991 Public Housing Redevelopment

General Obligation Bond Appropriation                     $                1,050,000

 

588 - 994 Special Capital Projects

General Obligation Bond Appropriation                     $                1,025,000

Community Development Block Grant Appropriation                     $                   600,000

State Race Track Grant Appropriation                     $                   500,000

 

Sale of City Real Property Appropriation                     $                6,500,000

Urban Development Action Grant Repayment Appropriation                     $                   100,000

 

588 - 996 Stabilization Program

General Obligation Bond Appropriation                     $                2,730,000

 

                     Enoch Pratt Free Library

 

457 - 200 Library Facilities - Modernization

General Obligation Bond Appropriation                     $                1,300,000

General Fund Appropriation                     $                1,200,000

 

                     Department of Health

 

312 - 313 Baltimore Homeless Services Special Needs Population

Community Development Block Grant Appropriation                     $                   250,000

 

312 - 320 Animal Shelter

General Fund Appropriation                     $                   220,000

 

                     Department of Finance

 

146 - 033 Finance General Ledger System

General Fund Appropriation                     $                5,000,000

 

                     Mayoralty

 

127 - 030 City Council Information Technology Project

General Fund Appropriation                     $                  100,000

 

127 - 135 Walters Art Museum - Expansion

General Obligation Bond Appropriation                     $                   500,000

 

127 - 138 Maryland Science Center - Expansion

General Obligation Bond Appropriation                     $                   300,000

 

127 - 152 Baltimore City Heritage Area Projects

General Fund Appropriation                     $                   200,000

 

127 - 155 Waxter Center for Senior Citizens

Community Development Block Grant Appropriation                     $                   100,000

Other Private Fund Appropriation & Grant Appropriation                     $                     70,000

 

127 - 401 B&O Railroad Museum - Car Shops Restoration

General Obligation Bond Appropriation                     $                   500,000

 

127 - 402 Health Care for the Homeless - New Facility

General Obligation Bond Appropriation                     $                   650,000

 

 

127 - 910 Forest Park Senior Center

General Fund Appropriation                     $                   200,000

 

127 - 980 Neighborhoods First Program

General Obligation Bond Appropriation                     $                   200,000

 

524 - 052 Baltimore Public Markets Improvements

General Fund Appropriation                     $                   630,000

 

529 - 057 Aquarium - Pier 3 HVAC System Infrastructure Upgrade

General Obligation Bond Appropriation                     $                   750,000

 

                     Department of Planning

 

188 - 009 Planning Department Initiatives                     

General Obligation Bond Appropriation                     $                   700,000

 

                     Department of Public Works

 

197 - 304 Benton Building HVAC Improvements                     

General Obligation Bond Appropriation                     $                   960,000

 

197 - 513 City Hall Exterior Surface Repairs

General Obligation Bond Appropriation                     $                1,120,000

 

197 - 702 War Memorial Kitchen Upgrade

General Fund Appropriation                     $                   100,000

 

197 - 826 Fire Station Roof and Window Improvements

General Obligation Bond Appropriation                     $                   500,000

 

197 - 827 Police District Station Improvements

General Obligation Bond Appropriation                     $                   500,000

 

197 - 830 68th Street Dump Site Environmental Remediation

General Fund Appropriation                     $                   200,000

City Motor Vehicle Fund Appropriation                     $                   200,000

 

197 - 835 Sprinkler System for Downtown City Buildings

General Fund Appropriation                     $                   200,000

 

197 - 840 Race Street Environmental Remediation

City Motor Vehicle Fund Appropriation                     $                   370,000

 

197 - 841 War Memorial HVAC and Ceiling Repair

General Fund Appropriation                     $                   150,000

Other State Fund Appropriation                     $                   150,000

 

197 - 850 Trash Interceptor Maintenance Facilitation

City Motor Vehicle Fund Appropriation                     $                   100,000

 

517 - 047 Quarantine Road Landfill Expansion

Other Fund Appropriation                     $                1,000,000

 

517 - 500 Solid Waste Facility Renovations

City Motor Vehicle Fund Appropriation                     $                   100,000

 

520 - 099 Small Storm Drain and Inlet Repairs

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

520 - 100 Storm Water Drain - Safety Grates

City Motor Vehicle Fund Appropriation                     $                   500,000

 

520 - 439 On Call Storm Drain Design/Engin. Service

City Motor Vehicle Fund Appropriation                     $                   500,000

 

520 - 450 Annapolis Road Storm Drain Improvements

City Motor Vehicle Fund Appropriation                     $                   500,000

 

520 - 451 Fairmont Storm Drain Improvements

City Motor Vehicle Fund Appropriation                     $                   500,000

 

520 - 711 Emergency Flood Mitigation

City Motor Vehicle Fund Appropriation                     $                   200,000

 

520 - 712 Storm Drain Improvements - Spellman Road

City Motor Vehicle Fund Appropriation                     $                   300,000

 

525 - 350 East Stony Run/Charles Street Culvert

City Motor Vehicle Fund Appropriation                     $                1,500,000

 

525 - 351 East Stony Run Open Channel Improvements

City Motor Vehicle Fund Appropriation                     $                   300,000

 

525 - 646 Stream & Watershed Restoration Study

City Motor Vehicle Fund Appropriation                     $                   100,000

 

525 - 993 Watershed 263 Phase 1 Bio - retention

City Motor Vehicle Fund Appropriation                     $                   300,000

 

525 - 994 Powder Mill Run Stream Restoration - Phase1

City Motor Vehicle Fund Appropriation                     $                   200,000

 

525 - 996 Green School Phase III

City Motor Vehicle Fund Appropriation                     $                   100,000

 

551 - 233 Wastewater Collection System - Annual Improvements

Waste Water Bond Appropriation                     $                1,000,000

County Grant Appropriation                     $                1,000,000

 

 

551 - 401 Sewer Replacement Projects

Waste Water Utility Fund Appropriation                     $                2,000,000

 

551 - 404 Infiltration / Inflow Correction Program

Waste Water Utility Fund Appropriation                     $                2,000,000

 

551 - 410 Improvements to Herring Run Interceptor - Phase 1 SC 836

Waste Water Bond Appropriation                     $                1,550,000

County Grant Appropriation                     $                   950,000

 

551 - 440 Hawkins Point Sewerage Study

Waste Water Bond Appropriation                     $                2,000,000

 

551 - 444 Eastern Avenue Pump Station Improvements

Waste Water Bond Appropriation                     $                7,000,000

 

551 - 533 Annual Facilities Improvements

Waste Water Bond Appropriation                     $                1,000,000

County Grant Appropriation                     $                1,000,000

 

551 - 569 Urgent Sanitary A/E Services

Waste Water Bond Appropriation                     $                   750,000

 

551 - 604 Stony Run Interceptor and Pumping Station

SC 819R, SC 838, SC 839, SC 847

Waste Water Bond Appropriation                     $              19,100,000

County Grant Appropriation                     $                   900,000

 

551 - 609 Southwest Diversion Pressure Sewer Improvements

Waste Water Bond Appropriation                     $                1,600,000

County Grant Appropriation                     $                2,400,000

 

551 - 619 Sewer System Evaluation Program - Low Level Sewershed

Waste Water Bond Appropriation                     $              20,554,000

County Grant Appropriation                     $                   746,000

 

551 - 621 Sewer System Evaluation Program - High Level Sewershed

Waste Water Bond Appropriation                     $              14,100,000

 

551 - 623 Sewer System Evaluation Program - Gwynns Falls Sewershed

Waste Water Bond Appropriation                     $                9,463,000

County Grant Appropriation                     $                3,137,000

 

551 - 627 Wet Weather Program

Waste Water Bond Appropriation                     $                4,950,000

County Grants                     $                     50,000

 

551 - 681 Wastewater Facilities Security Improvements

Waste Water Bond Appropriation                     $                2,500,000

County Grant Appropriation                     $                2,500,000

 

551 - 683 Rehabilitation of Patapsco WWTP Gravity Sludge Thickeners

Waste Water Bond Appropriation                     $                1,600,000

County Grant Appropriation                     $                3,400,000

 

551 - 684 Patapsco Improvements to Existing Facilities

Waste Water Bond Appropriation                     $                   320,000

County Grant Appropriation                     $                   680,000

 

551 - 685 Back River WWTP Scum Facilities Improvements

Waste Water Bond Appropriation                     $                   500,000

County Grant Appropriation                     $                   500,000

 

551 - 753 Locust St Pump Station Force Main Improvements

Waste Water Bond Appropriation                     $                   700,000

 

551 - 754 Quad Ave Pump Station Force Main Improvements

Waste Water Bond Appropriation                     $                   145,000

County Grant Appropriation                     $                     55,000

 

551 - 755 Dundalk Ave Pump Station Force Main Improvements

Waste Water Bond Appropriation                     $                   322,000

County Grant Appropriation                     $                   178,000

 

551 - 756 Brooklyn Ave Pump Station Force Main Improvements

Waste Water Bond Appropriation                     $                   494,000

County Grant Appropriation                     $                       6,000

 

557 - 031 Water Distribution System - Improvements

Water Bond Appropriation                     $                2,000,000

County Grant Appropriation                     $                2,000,000

 

557 - 099 Mapping Program - Water Supply System

County Grant Appropriation                     $                2,000,000

 

557 - 100 Water Infrastructure Rehabilitation

Water Bond Appropriation                     $              10,000,000

 

557 - 101 Water Mains - Installation

Water Utility Fund Appropriation                     $                2,000,000

County Grant Appropriation                     $                1,000,000

 

557 - 130 Water System Cathodic Protection

Water Bond Appropriation                     $                   334,000

County Grant Appropriation                     $                   166,000

 

557 - 133 Meter Replacement Program

Water Utility Fund Appropriation                     $                2,000,000

County Grant Appropriation                     $                2,000,000

 

 

557 - 300 Water Facilities - Annual Improvements

Water Bond Appropriation                     $                   915,000

County Grant Appropriation                     $                   585,000

 

557 - 400 Valve and Hydrant Replacement - Annual

Water Utility Fund Appropriation                     $                3,000,000

County Grant Appropriation                     $                3,000,000

 

557 - 638 Water Audit

Water Bond Appropriation                     $                   305,000

County Grant Appropriation                     $                   195,000

 

557 - 689 Urgent Needs Water Engineering Services

Water Bond Appropriation                     $                   315,000

County Grant Appropriation                     $                   185,000

 

                     Department of Recreation and Parks

 

474 - 670 Druid Hill Park: Renovation of the Three Sisters Area

General Obligation Bond Appropriation                     $                   850,000

State Open Space Matching Grant Appropriation                     $                1,000,000

 

474 - 690 Street Tree Operations FY07

City Motor Vehicle Fund Appropriation                     $                   300,000

 

474 - 718 Jones Falls Greenway Phase IV: Druid Hill to Cylburn

Federal Transportation Enhancement Grant Appropriation                     $                2,000,000

City Motor Vehicle Fund Appropriation                     $                1,800,000

 

474 - 719 Druid Hill Park Neighborhood Access

Federal Transportation Enhancement Grant Appropriation                     $                1,600,000

City Motor Vehicle Fund Appropriation                     $                   400,000

 

474 - 720 Athletic Courts & Field Renovations

General Obligation Bond Appropriation                     $                1,150,000

State Open Space Matching Grant Appropriation                     $                1,000,000

 

474 - 721 Park and Recreation Facility Renovations

General Obligation Bond Appropriation                     $                   250,000

State Open Space Matching Grant Appropriation                     $                   750,000

 

474 - 722 Park and Playground Renovation: Farring - Baybrook,

Arnold Sumpter, Madison Sq and Chinquapin

General Obligation Bond Appropriation                     $                   550,000

State Open Space Matching Grant Appropriation                     $                1,200,000

 

474 - 723 Park Improvements: Druid Hill, Carroll, Patterson,

Clifton, Cylburn, Gwynns Fall

General Obligation Bond Appropriation                     $                1,120,000

State Open Space Matching Grant Appropriation                     $                3,350,000

 

474 - 724 Pool and Bathhouse Renovation Roosevelt Park

General Obligation Bond Appropriation                     $                   250,000

State Open Space Matching Grant Appropriation                     $                   750,000

 

474 - 725 Roosevelt Park Master Plan Implementation Phase II

State Open Space Grant Appropriation                     $                1,200,000

 

474 - 726 Baltimore Playlot Program FY07

General Fund Appropriation                     $                   250,000

State Open Space Matching Grant Appropriation                     $                   750,000

 

474 - 727 Community Parks and Playgrounds

State Open Space Grant Appropriation                     $                   800,000

 

474 - 728 Cylburn Arboretum Master Plan Phase II: Visitor Center

State Open Space Matching Grant Appropriation                     $                1,000,000

Other Private Fund Appropriation & Grant Appropriation                     $                1,000,000

 

474 - 729 Clifton Park Master Plan

General Fund Appropriation                     $                   250,000

State Open Space Matching Grant Appropriation                     $                   750,000

 

474 - 730 Farring - Baybrook Recreation Center Renovations

State Open Space Grant Appropriation                     $                   500,000

 

474 - 735 Parkland Expansion

General Fund Appropriation                     $                3,000,000

 

474 - 800 Forestry Lot Watering System

City Motor Vehicle Fund Appropriation                     $                     50,000

 

                     Department of Transportation

 

504 - 100 Footway Reconstruction

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

504 - 200 Alley Reconstruction

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

504 - 300 Tree Root Damage

City Motor Vehicle Fund Appropriation                     $                1,250,000

 

506 - 516 Annapolis Road Bridge over BW Pkwy

Federal Highway Transportation Fund Appropriation                     $                   800,000

City Motor Vehicle Fund Appropriation                     $                   200,000

 

506 - 523 Fulton Avenue Median Streetscape

(Edmondson to Reisterstown)

City Motor Vehicle Fund Appropriation                     $                  300,000

 

 

506 - 528 Park Heights Ave. (Druid Hill to Garrison) -

Federal Resurf. NW

Federal Highway Transportation Fund Appropriation                     $                1,200,000

City Motor Vehicle Fund Appropriation                     $                   300,000

 

506 - 530 Federal Resurfacing Southeast

City Motor Vehicle Fund Appropriation                     $                   250,000

 

506 - 532 Chesapeake Avenue Phase II

Federal Highway Transportation Fund Appropriation                     $                   480,000

City Motor Vehicle Fund Appropriation                     $                   120,000

 

506 - 535 SAFETEA - LU Local Match

City Motor Vehicle Fund Appropriation                     $                   400,000

 

507 - 412 Frederick Avenue over Gwynns Falls

Federal Highway Transportation Fund Appropriation                     $                   320,000

City Motor Vehicle Fund Appropriation                     $                     80,000

 

507 - 416 Hawkins Point Road Bridge over CSX Railroad

Federal Highway Transportation Fund Appropriation                     $                4,000,000

City Motor Vehicle Fund Appropriation                     $                   800,000

 

507 - 426 Eastern Ave Underpass Below RR bridges -

Repair and Painting

City Motor Vehicle Fund Appropriation                     $                   300,000

 

507 - 529 Hilton Street

Federal Highway Transportation Fund Appropriation                     $                   125,000

City Motor Vehicle Fund Appropriation                     $                     55,000

 

507 - 752Bridge Inspection Program (2007)

Federal Highway Transportation Fund Appropriation                     $                1,600,000

City Motor Vehicle Fund Appropriation                     $                   400,000

 

508 - 363 Sinclair Lane Over CSX

City Motor Vehicle Fund Appropriation                     $                   100,000

 

508 - 365 Key Highway Gateway Beautification Project

Other State Fund Appropriation                     $                   400,000

City Motor Vehicle Fund Appropriation                     $                   400,000

 

508 - 378 Transportation Archive Inventory

City Motor Vehicle Fund Appropriation                     $                   250,000

 

508 - 433 Mondawmin Pedestrian Improvements

City Motor Vehicle Fund Appropriation                     $                     50,000

 

508 - 459 Revision of Street Configurations

City Motor Vehicle Fund Appropriation                     $                   400,000

 

508 - 465 Curb Repair Job Order Contract (JOC)

City Motor Vehicle Fund Appropriation                     $                   500,000

 

508 - 469 Soil Borings

City Motor Vehicle Fund Appropriation                     $                   300,000

 

508 - 493 Test Pits

City Motor Vehicle Fund Appropriation                     $                   500,000

 

508 - 496 Slab Repairs

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

508 - 506 Constructability Review

City Motor Vehicle Fund Appropriation                     $                   500,000

 

508 - 508 Material Testing

City Motor Vehicle Fund Appropriation                     $                   200,000

 

508 - 519 Construction Management Services

City Motor Vehicle Fund Appropriation                     $                   500,000

 

508 - 520 On - Call Highway Services

City Motor Vehicle Fund Appropriation                     $                   500,000

 

508 - 534 Howard Street Arch Removal

 

City Motor Vehicle Fund Appropriation                     $                1,200,000

 

508 - 550 Neighborhood Street Reconstruction

City Motor Vehicle Fund Appropriation                     $                2,000,000

 

508 - 563 The Terraces Improvements

City Motor Vehicle Fund Appropriation                     $                   250,000

 

508 - 575 Hanover Street Drawbridge

City Motor Vehicle Fund Appropriation                     $                   500,000

 

508 - 583 Construction of I - 95 Montgomery Ramp

City Motor Vehicle Fund Appropriation                     $                   250,000

 

508 - 742 Replacement of Falls Road Facility

City Motor Vehicle Fund Appropriation                     $                   250,000

 

508 - 883 Annapolis Road Bridge Temporary Support

City Motor Vehicle Fund Appropriation                     $                   530,000

 

509 - 185 Central Avenue Reconstruction (Monument to Aliceanna)

Federal Highway Transportation Fund Appropriation                     $                6,000,000

City Motor Vehicle Fund Appropriation                     $                   400,000

 

 

509 - 332 Pennington Avenue Drawbridge

Federal Highway Transportation Fund Appropriation                     $                6,400,000

City Motor Vehicle Fund Appropriation                     $                1,600,000

 

510 - 019 Fiber Installation Study - Citywide

City Motor Vehicle Fund Appropriation                     $                   200,000

 

510 - 033 Pedestrian Lighting - - SNAP and Historic Neighborhoods

City Motor Vehicle Fund Appropriation                     $                   800,000

 

510 - 035 Pedestrian Lighting

City Motor Vehicle Fund Appropriation                     $                   500,000

 

512 - 038 Traffic Management Center

City Motor Vehicle Fund Appropriation                     $                   500,000

 

512 - 045 LED Signals

Federal Highway Transportation Fund Appropriation                     $                2,400,000

City Motor Vehicle Fund Appropriation                     $                1,600,000

 

512 - 047 Traffic Signal Replacement - Project Management

and Inspection

Federal Highway Transportation Fund Appropriation                     $                   160,000

City Motor Vehicle Fund Appropriation                     $                     40,000

 

512 - 053 Traffic Surveillance Camera Expansion

Federal Highway Transportation Fund Appropriation                     $                   240,000

City Motor Vehicle Fund Appropriation                     $                     60,000

 

512 - 056 Fiber Optic Connections

Federal Highway Transportation Fund Appropriation                     $                   400,000

City Motor Vehicle Fund Appropriation                     $                1,100,000

 

512 - 057 Geometric Improvements

City Motor Vehicle Fund Appropriation                     $                   200,000

 

512 - 059 Variable Message Signs

City Motor Vehicle Fund Appropriation                     $                   200,000

 

512 - 061 Traffic Engineering On - Call

City Motor Vehicle Fund Appropriation                     $                   500,000

 

512 - 063 Pavement Marking Program

City Motor Vehicle Fund Appropriation                     $                   500,000

 

514 - 207 Charles Street Gateway Rehabilitation

Federal Highway Transportation Fund Appropriation                     $                2,000,000

City Motor Vehicle Fund Appropriation                     $                   200,000

 

 

514 - 213 Resurfacing Highways Northeast - Sector 1

City Motor Vehicle Fund Appropriation                     $                  500,000

 

514 - 214 Resurfacing Highways Northwest - Sector 2

City Motor Vehicle Fund Appropriation                     $                   500,000

 

514 - 215 Resurfacing Highways Southwest - Sector 3

City Motor Vehicle Fund Appropriation                     $                   500,000

 

514 - 216 Resurfacing Highways Southeast - Sector 4

City Motor Vehicle Fund Appropriation                     $                   500,000

 

514 - 595 Duvall St. Reconstruction (Elsinore to Queen Anne)

Federal Highway Transportation Fund Appropriation                     $                   400,000

City Motor Vehicle Fund Appropriation                     $                   100,000

 

514 - 596 Eastern Avenue Rehabilitation

City Motor Vehicle Fund Appropriation                     $                     50,000

 

514 - 706 Caton Avenue (Benson to Frederick)

City Motor Vehicle Fund Appropriation                     $                   200,000

 

514 - 724 Cross Country Blvd. Resurfacing (Greenspring to Fallstaff)

Federal Highway Transportation Fund Appropriation                     $                   800,000

City Motor Vehicle Fund Appropriation                     $                   200,000

 

514 - 725 Emergency Resurfacing (JOC)

City Motor Vehicle Fund Appropriation                     $                2,000,000

 

514 - 726 Pavement Management System/ Asset Management

City Motor Vehicle Fund Appropriation                     $                   150,000

 

514 - 728 Federal Resurfacing - Sector I

Federal Highway Transportation Fund Appropriation                     $                1,200,000

City Motor Vehicle Fund Appropriation                     $                   300,000

 

514 - 729 Federal Resurfacing - Sector II

Federal Highway Transportation Fund Appropriation                     $                1,200,000

City Motor Vehicle Fund Appropriation                     $                   300,000

 

514 - 730 Federal Resurfacing - Sector III

Federal Highway Transportation Fund Appropriation                     $                1,200,000

City Motor Vehicle Fund Appropriation                     $                   300,000

 

514 - 731 Federal Resurfacing - Sector IV

Federal Highway Transportation Fund Appropriation                     $                1,200,000

City Motor Vehicle Fund Appropriation                     $                   300,000

 

 

514 - 733 Northern Parkway Phase I (Liberty Heights to Falls Road)

Federal Highway Transportation Fund Appropriation                     $                1,000,000

City Motor Vehicle Fund Appropriation                     $                   200,000

 

514 - 738 Local Resurfacing - Sector 1

City Motor Vehicle Fund Appropriation                     $                2,125,000

 

514 - 739 Local Resurfacing - Sector 2

City Motor Vehicle Fund Appropriation                     $                2,125,000

 

514 - 740 Local Resurfacing - Sector 3

City Motor Vehicle Fund Appropriation                     $                2,125,000

 

514 - 741 Local Resurfacing - Sector 4

City Motor Vehicle Fund Appropriation                     $                2,125,000

 

514 - 742 Madison Avenue - Resurfacing

City Motor Vehicle Fund Appropriation                     $                   100,000

 

514 - 743 Hill Street

City Motor Vehicle Fund Appropriation                     $                   100,000

 

514 - 744 Lafayette Avenue

City Motor Vehicle Fund Appropriation                     $                   100,000

 

514 - 745 Glengyle Avenue

City Motor Vehicle Fund Appropriation                     $                   356,000

 

514 - 746 Clarinth Road

City Motor Vehicle Fund Appropriation                     $                   344,000

 

514 - 747 Doverdale Avenue

City Motor Vehicle Fund Appropriation                     $                     36,000

 

514 - 748 Bancroft Road

City Motor Vehicle Fund Appropriation                     $                   200,000

 

514 - 749 Steele Road

City Motor Vehicle Fund Appropriation                     $                   120,000

 

514 - 750 Hanson Avenue

City Motor Vehicle Fund Appropriation                     $                   208,000

 

514 - 751 Sulgrave Avenue

City Motor Vehicle Fund Appropriation                     $                     83,000

 

514 - 752 Magnolia Avenue

City Motor Vehicle Fund Appropriation                     $                     30,000

 

 

514 - 753 Fallstaff Road

City Motor Vehicle Fund Appropriation                     $                   226,000

 

514 - 754 Sulgrave Avenue (Cross Country Blvd. to Chilham Road)

City Motor Vehicle Fund Appropriation                     $                     93,000

 

514 - 755 Fieldcrest Road

City Motor Vehicle Fund Appropriation                     $                   140,000

 

514 - 756 Casadel Avenue

City Motor Vehicle Fund Appropriation                     $                   104,000

 

527 - 032 Claremont/Freedom Village Streets & Infrastructure

Water Bond Appropriation                     $                   766,000

Waste Water Bond Appropriation                     $                1,026,000

City Motor Vehicle Fund Appropriation                     $                6,849,000

 

527 - 116 Haven Street (Monument St. to Boston Street)

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

527 - 139 Pennsylvania Avenue Main Street Improvements

City Motor Vehicle Fund Appropriation                     $                   750,000

 

527 - 166 East Baltimore Redevelopment Area Street Improvements

City Motor Vehicle Fund Appropriation                     $                2,000,000

 

527 - 175 Bicycle Network Strategy

City Motor Vehicle Fund Appropriation                     $                   700,000

 

527 - 176 Jones Falls/Inner Harbor Trail and Pedestrian

Improvements

City Motor Vehicle Fund Appropriation                     $                     250,000

 

527 - 186 Commercial District Street Lights/Landscaping

City Motor Vehicle Fund Appropriation                     $                   200,000

 

527 - 200 Star Spangled Heritage Trails - Phases IV/V

City Motor Vehicle Fund Appropriation                     $                   250,000

 

527 - 212 Inner Harbor Pedestrian Wayfinding

City Motor Vehicle Fund Appropriation                     $                   100,000

 

527 - 219 Lexington Street - Streetscape (Charles to JFX)

City Motor Vehicle Fund Appropriation                     $                   100,000

 

527 - 223 Eutaw Street - Streetscape (Pratt to Baltimore)

City Motor Vehicle Fund Appropriation                     $                   141,000

 

527 - 225 Gay Street - Streetscape (Pratt to JFX)

City Motor Vehicle Fund Appropriation                     $                   250,000

 

527 - 226 Chase Street - Streetscape (Howard to Biddle)

City Motor Vehicle Fund Appropriation                     $                   730,000

 

527 - 227 Read Street - Streetscape (MLK to Fallsway)

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

527 - 229 Baltimore Street - Infrastructure/Utility (MLK to Charles)

City Motor Vehicle Fund Appropriation                     $                   500,000

 

527 - 230 Cathedral Street - Infrastructure/Utility

(Chase to Mt. Royal)

City Motor Vehicle Fund Appropriation                     $                   750,00027 - 300 Biddle Street Connector - Infrastructure/Utility

(Orangeville)

City Motor Vehicle Fund Appropriation                     $                   300,000

 

527 - 303 Charles Street - Streetscape (North to 23rd)

City Motor Vehicle Fund Appropriation                     $                   110,000

 

527 - 306 New Street - Orangeville - Infrastructure/ Utility

(Biddle to Chase)

City Motor Vehicle Fund Appropriation                     $                   150,000

 

527 - 308 Washington Blvd. - Streetscape (Cross to MLK)

City Motor Vehicle Fund Appropriation                     $                   165,000

 

527 - 312 Inner Harbor - Infrastructure/ Utility (Inner Harbor)

City Motor Vehicle Fund Appropriation                     $                   500,000

 

527 - 315 Industrial Areas Resurfacing (Job Order Contracts) -

Infrastructure (City - wide)                     

City Motor Vehicle Fund Appropriation                     $                   500,000

 

527 - 323 Key Highway/ Inner Harbor Intersection

City Motor Vehicle Fund Appropriation                     $                   100,000

 

527 - 324 Harbor East

City Motor Vehicle Fund Appropriation                     $                   950,000

 

527 - 493 Uplands Redevelopment Site Infrastructure

City Motor Vehicle Fund Appropriation                     $                   700,000

 

527 - 626 Brighton Infrastructure Improvements

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

527 - 627 Park Circle Intersection Improvements

City Motor Vehicle Fund Appropriation                     $                1,000,000

 

 

527 - 628 Area Master Plan Local Resurfacing - Madison Square

City Motor Vehicle Fund Appropriation                     $                   500,000

 

527 - 630 Midtown SNAP Pedestrian Improvements

City Motor Vehicle Fund Appropriation                     $                   500,000

 

527 - 631 43rd Street Resurfacing

City Motor Vehicle Fund Appropriation                     $                   200,000

 

 

SECTION 3. AND BE IT FURTHER ORDAINED, That the amounts set forth in Section 2 above designated deappropriations and enclosed in parentheses shall revert to the surpluses of the respective funds and be available for appropriation by this or subsequent ordinances.

 

SECTION 4. AND BE IT FURTHER ORDAINED, That:

 

(a) The City reasonably expects to reimburse the expenditures described in Subsection (b) of this Section with the proceeds of one or more obligations (as such term is used in Treas. Reg. Section 1.150-1(b) to be incurred by the City (or any entity controlled by the City within the meaning of Treas. Reg. Section 1.150-1).  The City intends that this Section of this Ordinance of Estimates (as this Ordinance of Estimates may be amended from time to time) shall serve as a declaration of the City's reasonable intention to reimburse expenditures as required by Treas. Reg. Section 1.150-2 and any successor regulation.

 

(b) The City intends that this declaration will cover all reimbursement of expenditures for capital projects or programs approved in the capital budget contained in this Ordinance of Estimates to the extent that the City has appropriated in this Ordinance of Estimates to pay the cost thereof from one or more obligations to be issued by the City (or any entity controlled by the City within the meaning of Treas. Reg. Section 1.150-1).  The term "obligation" (as such term is defined in Treas. Reg. Section 1.150(b) and as used in this Section) includes general obligation bonds and notes, revenue bonds and notes, leases, conditional purchase agreements and other obligations of the City (or any entity controlled by the City within the meaning of Treas. Reg. Section 1.150-1).

 

(c) The maximum anticipated debt expected to be incurred by the City to reimburse the cost of each capital project or program in this Ordinance of Estimates is the applicable appropriation listed in this Ordinance of Estimates from the proceeds of one or more obligations, as such appropriations may be increased or decreased.

 

 

SECTION 5.  The foregoing appropriations in summary consist of:

                                                            

Fund

Operating

Capital

 

Total

 

 

 

 

 

General

$   1,189,923,000

$  14,000,000

 

$1,203,923,000

Motor Vehicle

180,027,000

73,440,000

 

253,467,000

Parking Management

12,368,000

0

 

12,368,000

Convention Center Bond

4,643,000

0

 

4,643,000

Waste Water Utility

158,507,000

4,000,000

 

162,507,000

Water Utility

115,165,000

7,000,000

 

122,165,000

Parking Enterprise

25,272,000

0

 

25,272,000

Conduit Enterprise

7,073,000

0

 

7,073,000

Loan and Guarantee Enterprise

3,762,000

0

 

3,762,000

Federal

213,043,168

53,967,000

 

267,010,168

State

63,468,026

22,100,000

 

85,568,026

Special

42,418,750

146,812,000

*

189,230,750

General Obligation Bonds

0

60,000,000

 

60,000,000

 

------------------

----------------

 

       ---------------

 

$2,015,669,944

$381,319,000

 

$2,396,988,944

 

 

 

*Consisting of:

 

 

County. . . . . . . . . . . . . . . . . . . . . . . . . . . .

$

28,633,000

Revenue Bonds and Notes . . . . . . . . . . . .

$

105,309,000

Other Fund Sources  . . . . . . . . . . . . . . . . .

$

12,870,000

 

$

146,812,000

 

 

 

Approved by the Board of Estimates

 

                                        ___________________________________

                                        President

 

                                        ___________________________________

                                        Mayor

 

                                        ___________________________________

                                        Comptroller

 

                                        ___________________________________

                                        Director of Public Works

 

                                        ___________________________________

                                        City Solicitor

 

BOARD OF ESTIMATES

 

 

dlr06-0836~1st/26Apr06

OrdofEst/cb06-0416~1st/nbr

 

                     Council Bill 06-0416

 

 

 

 

dlr06-0836~1st/26Apr06

- 32 -

OrdofEst/cb06-0416~1st/nbr