HomeMy WebLinkAboutExhibit A-SUBTHIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL CAN
BE SEEN AT END OF THIS DOCUMENT.
FY 2022-23 Capital Amendment
New Appropriations
February 23, 2023
Exhibit A
#
District
Project No.
Project Name
Amount
Program
Fund
Funding
Source
1
1
40-B233513
Grapeland Heights Park and
Baseball Park
$ 500,000.00
35000
Parks and
Recreation
2773
American Rescue Plan Act
2
1
40-B193511
Curtis Park Community
Center Design
$ 700,000.00
35000
Parks and
Recreation
2773
American Rescue Plan Act
3
1
40-B233514
Antonio Maceo Park
$ 200,000.00
35000
Parks and
Recreation
2773
American Rescue Plan Act
4
1
40-B233515
Sewell Park
$ 250,000.00
35000
Parks and
Recreation
2773
American Rescue Plan Act
5
1
40-B233516
Juan Pable Duarte Park
$ 250,000.00
35000
Parks and
Recreation
2773
American Rescue Plan Act
6
1
40-B233604
Traffic Calming Devices in
District 1
$ 800,000.00
36000
Streets &
Sidewalks
2773
American Rescue Plan Act
7
2
40-B223522
Edgewater Neighborhood
Area Baywalk and Park
Improvements
$ 400,000.00
35000
Parks and
Recreation
TBD
Rezoning Settlement
Agreement (R-22-0397)
8
4
40-B233605
Coral Gate Parking
Improvements at 32nd
Avenue and 16th Street
$ 601,721.00
36000
Streets &
Sidewalks
TBD
Contribution from Miami
Parking Authority (MPA
Board Approval 12/7/22)
9
5
40-B233517
Roberto Clemente Park -
Batting Cages
$ 19,163.06
35000
Parks and
Recreation
TBD
Community Donations (in
Memory of Youth Coach and
Mentor Ryan C. Penta)
Total New Appropriations $ 3,720,884.06
File ID #12735 1 of 6
-SACS
THIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL CAN
BE SEEN AT END OF THIS DOCUMENT.
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
Exhibit A
' fStrCct
"PrJecWo,:"
Pr�tjectNpr
Amount a
Program
:Fund
Oi tr'ict`
To . •To
Project No. ';.
Project Name
Amount'
"'Program
fund?
Funding"'
'Source;
1
1
40-8193107
New Allapattah NET Office
Buildout
$ (92,334.03)
31000
General
Government
1
40-B17357
Antonio Maceo Park
Boatramp
$ 92,334.03
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
2
1
40-640543
PBA / Fern Isle
Redevelopment
$ (130,000.25)
35000
Parks &
Recreation
1
40-617357
Antonio Maceo Park
Boatramp
$ 130,000.25
35000
Parks &
Recreation
2253
Impact Fees- Parks
3
1
40-840454A
Spring Garden Park Seawall
and Kayak
$ (308,388.27)
35000
Parks &
Recreation
1
40-B17357
Antonio Maceo Park
Boatramp
$ 308,388.27
35000
Parks &
Recreation
2253
Impact Fees- Parks
4
CW
40-8173722
Citywide Park Restroom
Remodel
$ (42,622.17)
37000
Sanitary
Sewers
1
40-6213700
Antonio Maceo Park Main
Sewer Line Replacement
$ 42,622.17
37000
Sanitary
Sewers
1122
Sanitary Sewer Non-
Bond Funds
5
1
4043173718
Curtis Park Restroom Remodel
$ (77,733.83)
37000
Sanitary
Sewers
1
40-8213700
Antonio Maceo Park Main
Sewer Line Replacement
$ 77,733.83
37000
Sanitary
Sewers
1122
Sanitary Sewer Non -
Bond Funds
6
CW
40-B73102B
Citywide streets-Millirsg&
Resurfacing
$ (650,468.80)
36000
Streets &
Sidewalks
1
40=8233601
Miami River New Greenway _
17 Avenue to 19 Avenue
$ 650,468.80
36000
Streets &
Sidewalks
1419
Parking Surcharge
7
1
40-B50110
NW 18 Terrace East of 27
Avenue
$ (26,997.43)
36000
Streets &
Sidewalks
1
40-B233601
Miami River New Greenway
17 Avenue to 19 Avenue
$ 26,997.43
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
8
1
40-B50110
NW 18 Terrace East of 27
Avenue
$ (12,533.77)
36000
Streets &
Sidewalks
1
40-B233601
Miami River New Greenway
17 Avenue to 19 Avenue
$ 12,533.77
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital - Lane Closure
Funds
9
1
40-B30611T
D1 Tree Funded Projects
$ (55,567.46)
33000
Disaster
Recovery
1
40-B173648
Overtown Greenway along
NW 11 Street from NW 7 to
NW 12 Avenue
$ 55,567.46
36000
Streets &
Sidewalks
1954
Citywide Landscaping
10
CW
40-B73102B
Citywide Streets Milling &
Resurfacing
$ (599,998.54)
36000
Streets &
Sidewalks
1
40-B173648
Overtown Greenway along
NW 11 Street from NW 7 to
NW 12 Avenue
$ 599,998.54
36000
Streets &
Sidewalks
1419
Parking Surcharge
11
1
40-840711
D1 Parks, Streets, and Lighting
Improvements
$ (90,000.00)
35000
Parks &
Recreation
1
40-B223601
Spring Garden Traffic Calming
Devices
$ 90,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
12
2
40-B40712
D2 Park, Street, and Lighting
Improvement
$ (65,000.00)
35000
Parks &
Recreation
2
40-640454C
Alice Wainwright Park Seawall
and BaywalkRecreation
$ 65,000.00
35000
Parks &
1426
Contribution from
General Fund
13
2
40-B40712
D2 Park, Street, and Lighting
Improvement
$ (30,000.00)
35000
Parks &
Recreation
2
40-B233510
Barnyard - Roof
Waterproofing
$ 30,000.00
35000
Parks &
Recreation
1426
Contribution from
General Fund
14
2
40-B30687T
Coconut Grove Business
Improvements -Tree
$ (2,895.00)
33000
Disaster
Recovery
CW
40-6183617
Citywide Beautification
$ 2,895.00
36000
Streets &
Sidewalks
1954
Citywide Landscaping
15
2
40-B30628
Bird Avenue Road
Improvements
$ (12,242.04)
36000
Streets &
Sidewalks
CW
40-B73102E
Citywide Pavement
Resurfacing
$ 12,242.04
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital
16
2
40-B30840
Brickell Bay Drive (Signage
and Holiday Lighting)
$ (3,399.94)
36000
Streets &
Sidewalks
CW
40-B73102E
Citywide Pavement
Resurfacing
$ 3,399.94
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
17
2
40-B30840
Brickell Bay Drive (Signage
and Holiday Lighting)
$ (2,666.03)
36000
Streets &
Sidewalks
2
40-6183613
DDA Biscayne Green Lane
Elimination Analysis
$ 2,666.03
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
File ID #12735
2 of 6
THIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL CAN
BE SEEN AT END OF THIS DOCUMENT.
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
Exhibit A
CTfYn ...r:.
:Prai
r1?
me
Amount
Program <
Fund
District.
To .
' Project No,
To
Project Name
-
Amount
Program-
` Fund
Funding
Source
18
2
40-640712
D2 Park, Street, and Lighting
Improvement
$ (128,709.00)
35000
Parks &
Recreation
2
40-B183513
limbo's Lagoon Motorized
Exclusion Zone Permit
Application
$ 128,709.00
35000
Parks &
Recreation
1426
Contribution from
General Fund
19
2
40-B173636
Kiaora Street Roadway
Improvements
$ (118,108.78)
36000
Streets &
Sidewalks
2
40-B183500
Myers Park - FIND Phases I
and II - Seawall, Boat Ramp
Improvements and Parking
$ 118,108.78
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
20
2
40-B173636
Kiaora Street Roadway
Improvements
$ (65,532.44)
36000
Streets &
Sidewalks
2
40-B183500
Myers Park - FIND Phases I
and II - Seawall, Boat Ramp
Improvements and Parking
$ 65,532.44
35000
Parks &
Recreation
1113
Local Option Gas Tax
21
2
40-B30840
Brickell Bay Drive Signage and
Holiday Lighting
$ (5,569.63)
36000
Streets &
Sidewalks
2
40-B30737
South Bayshore Lane/Fairview
Street (East & West) -D2
$ 5,569.63
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
22
2
40-B30646
South Bayshore Drive
Roadway and Drainage
Improvements
$ (937.42)
36000
Streets &
Sidewalks
2
40-B30737
South Bayshore Lane/Fairview
Street (East & West) -D2
$ 937.42
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
South Bayshore Drive
23-
2- --
40-B30646
Roadwayand Drainage
g
Improvements
$ (30;396.07)
36000
Stress &
Sidewalks
2
40-B30737
Sou h Bayshore Lane/Fairviw
Street (East & West) -D2
$ 30,396.07
36000 —
Streets &___
Sidewalks
_ _
1419
Parking Surcharge
24
2
40-B173641
Traffic Calming Circle at
McDonald and Day Aveune
$ (28,000.00)
36000
Streets &
Sidewalks
2
40-B30737
South Bayshore Lane/Fairview
Street (East & West) -D2
$ 28,000,00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
25
3
40-8193613
D3 Roadway Project
$ (33,000.00)
36000
Streets &
Sidewalks
3
40-B193601
Coral Nook Circle
$ 33,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
26
3
40-B173630
SW 15 Street from SW 12
Avenue to SW 14 Avenue
$ (37,000.00)
36000
Streets &
Sidewalks
3
40-B193601
Coral Nook Circle
$ 37,000.00
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
27
3
40-6203506
Riverside Park Synthetic Turf
Field
$ (1,000,000.00)
35000
Parks &
Recreation
3
40-B193515
Riverside Park Enhancements
$ 1,000,000.00
35000
Parks &
Recreation
2253
Impact Fees - Parks
28
3
40-8173645
NW 6 ST from NW 11 AVE to
NW 12 Avenue
$ (1,620.95)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 1,620.95
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
29
3
40-850312A
SW 17 ST (16 Ave to 17 Ave)
$ (31,749.10)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 31,749.10
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
30
3
40-350312
SW 17 Street (16 Ave-14 Ave)
$ (2,245.82)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 2,245.82
36000
Streets &
Sidewalks
1101
Transit Half -Cent
Surtax
31
3
40-350312
SW 17 Street (16 Ave-14 Ave)
$ (33,407.55)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 33,407.55
36000
Streets &
Sidewalks
1431
Stormwater Utility
Trust Funds
32
3
40-8173628
SW 20 Street from SW 14
Avenue to SW 15 Avenue
$ (6,707.65)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 6,707.65
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
33
3
40-8173628
SW 20 Street from SW 14
Avenue to SW 15 Avenue
$ (358.66)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 358.66
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
34
3
40-6173628
SW 20 Street from SW 14
Avenue to SW 15 Avenue
$ (43,939.79)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 43,939.79
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
File ID #12735
3 of 6
THIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL CAN
BE SEEN AT END OF THIS DOCUMENT.
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
Exhibit A
".Dlstr(Ct
pr.ci No .
Poj ame
Amount
Program
Fund
-District
Project No.
To
Project Name
Amount
Programs
Fund
`,Funding
Source
35
3
40-8173633
SW 5 Avenue Between SW 24
Road and SW 25 Road
$ (34,640.25)
36000
Streets &
Sidewalks
3
40-8203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 34,640.25
36000
Streets &
Sidewalks
1113
Local Option Gas Tax
36
3
40-6173633
SW 5 Avenue Between SW 24
Road and SW 25 Road
$ (3,248.00)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 3,248.00
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
37
3
40-B40331
SW 5 Street (SW 22 Ave to
Beacom Blvd.)
$ (7,960.30)
36000
Streets &
Sidewalks
3
40-6203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 7,960.30
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
38
4
40-B30622
Center Street Drainage
Improvements
$ (10,938.37 )
38000
Storm Sewers
CW
40-B30262
Citywide Storm Sewer Repair
Project
$ 10,938.37
38000
Storm Sewers
2460
Street Bonds - Series
2018C
39
4
40-B30622
Center Street Drainage
Improvements
$ (372.12)
38000
Storm Sewers
CW
40-830262
Citywide Storm Sewer Repair
Project
$ 372.12
38000
Storm Sewers
1297
Transit Half -Cent
Surtax
SRF Contribution to
40
___ 4
40-8193614_
D4 Roadway Project
$ _ (54,219.00)
36000
Streets 84—
Sidewalks
4 -
-40-6203608--
District-4 Traffic Calming -
Districtwide
$-- 54,219.00
36000
Stre-ets &
Sidewalks
1350
Capital =Lane Closure
Funds
41
4
40-B50420
SW 29 Avenue from SW 23
Terrace to SW 23 Street
$ (11,614.13)
36000
Streets &
Sidewalks
4
40-B203608
District 4 Traffic Calming -
Districtwide
$ 11,614.13
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
42
4
404330972
SW 64 Court Roadway &
Drainage Improvements Im rovements ( from
SW 6 St to SW 8 St)
$ (25,483.95)
36000
Streets &
Sidewalks
4
40-13203608
District 4 Traffic Calming -
Districtwide
$ 25,483.95
36000
Streets &
Sidewalks
1419
Parking Surcharge
43
4
40-B30972
SW 64 Court Roadway &
Drainage Improvements from
g p (
SW 6 St to SW 8 St)
$ (6,781.87)36000
Streets &
Sidewalks
4
4043203608
District 4 Traffic Calming -
Districtwide
$ 6,781.87
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
44
4
40-B30614T
D4 Tree Funded Projects
$ (150,140.85)33000
Disaster
Recovery
4
40-B193522
Gold Star Family Memorial
Mini Park
$ 150,140.85
35000
Parks &
Recreation
1954
Citywide Landscaping
45
4
40-B30614T
D4 Tree Funded Projects
$ (104,524.51)33000
Disaster
Recovery
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 104,524.51
35000
Parks &
Recreation
1954
Citywide Landscaping
46
4
40-8193614
D4 Roadway Project
$ (163,720.09)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 163,720.09
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Lane Closure
Funds
47
4
40-330614
D4 Miscellaneous Street
Maintenance
$ (19.80)
36000
Streets &
Sidewalks
4
40-8203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 19.80
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
48
4
40-B50408
Silver Bluff Speed Tables
p
$ (4,947.45)
36000
Streets &
Sidewalks
4
40-8203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 4,947.45
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
49
4
40-B50408
Silver Bluff Speed Tables
P
$ (4,995.20)36000
Streets &
Sidewalks
4
40-3203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 4,995.20
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
50
4
40-650405
SW 71st Avenue from SW 4th
Street to SW 8th Street
$ (33,580.57)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 33,580.57
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
51
4
40-B183505
West End Park Pool and
Enhancements
$ (6,000,000.00)
35000
Parks &
Recreation
4
40-B183505A
Construction Manager at Risk
(CMAR) Services for West End
Park
$ 6,000,000.00
35000
Parks &
Recreation
2873
Miami Forever Bond -
Parks and Cultural
Facilities
File ID #12735
4 of 6
THIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL CAN
BE SEEN AT END OF THIS DOCUMENT.
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
Exhibit A
#
District
From
Project No.
From
Project Name
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Funding
Source
52
CW
40-B73102B
Citywide Streets Milling &
Resurfacing
$ (300,000.00)Streets
36000
&
Sidewalks
5
40-8233602
Buena Vista Local Drainage
and Road Improvements at NE
49 Street and NE 50 Street
between North Miami Avenue
and NE 2nd Avenue - Design
Only
$ 300,000.00
36000
Streets &
Sidewalks
1419
Parking Surcharge
53
5
40-B40715
D5 Park, Street, and Lighting
Improvement
$ (40,000.00)35000
Parks &
Recreation
5
40-B193620
Buena Vista Neighborhood
Traffic Calming
$ 40,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
54
5
40-B40715
D5 Park, Street, and Lighting
Improvements
$ (220,000.00)
35000
Parks &
Recreation
5
40-6233603
NW 5 Avenue - Traffic Calming
Devices - Construction Speed
Hump and Raised Intersection
$ 220,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
55
5
40-640715
D5 Park, Street, and Lighting
Improvements
$ (587,062.00 )
35000
Parks &
Recreation
5
40-840510A
Legion Park Community
Building Improvements
$ 587,062.00
35000
Parks &
Recreation
1426
Contribution from
General Fund
56
5
40-650672
Belle Meade Storm Sewer
Project, Phase II
$ (16,427.75)
38000
Storm Sewers
CW
40-B30262
Citywide Storm Sewer Repair
Project
38000
Storm Sewers
1431
$ 16,427.75
Stormwater Utility
Trust Funds
57
CW
40-B183122
Code Compliance
Computerized Enforcement
System
$ (2,378.43)
31000
General
Government
CW
40-8223123
Citywide Light and Heavy
Fleet Replacement
$ 2,378.43
31000
General
Government
1426
Contribution from
General Fund
58
CW
40-B30551A
20 St Maintenance Yard
Operating Facility
$ (36,726.01)
31000
General
Government
CW
40-8203101
General Services
Administration Expansion
$ 36,726.01
31000
General
Government
1422
Impact Fees - General
Government
59
CW
40-B30551A
20 St Maintenance Yard
Operating Facility
$ (612.01)
31000
General
Government
CW
40-674205D
GSA Property Maintenance
Division Building Repairs
$ 612.01
31000
General
Government
1426
Contribution from
General Fund
60
CW
40-8183107
GSA Cartegraph Work Order
Software
$ (5,846.31)
31000
General
Government
CW
40-B74205D
GSA Property Maintenance
Division Building Repairs
$ 5,84631
31000
General
Government
1426
Contribution from
General Fund
61
CW
40-B223105
P25 Professional Services
$ (50,000.00)
31000
General
Government
CW
40-874205D
GSA Property Maintenance
Division Building Repairs
$ 50,000.00
31000
General
Government
1426
Contribution from
General Fund
62
CW
40-8183102
Office of Capital
Improvements
Reconfiguration
$ (45,204.15)
31000
General
Government
CW
40-870970
Modernization of Capital
Program Management
Software (eBuilder)
$ 45,204.15
31000
General
Government
1426
Contribution from
General Fund
63
CW
40-B30865G
Environmental Remediation
$ (40,685.64)31000
General
Government
CW
40-8193504A
Park Environmental Control
Protection
$ 40,685.64
35000
Parks &
Recreation
1426
Contribution from
General Fund
64
CW
40-B30865G
Environmental Remediation
$ (15,488.08)
31000
General
Government
Projects
CW
40-8193504A
Park Environmental Control
Protection
$ 15,488.08
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
65
CW
40-B203215
Computer Aided Dispatch
System
$ (636,379.00)32000
Public SafetyCW
40-B233208
Miami Police
Department Motorola Vigilant
P g
License Plate Reader
$ 636,379.00
32000
Public Safety
1350
SRF Contribution to
Capital - Police Funds
66
CW
40-8203215
Computer Aided Dispatch
System
$ (269,621.00)
32000
Public Safety
CW
40-13233209
Miami Police Cloud
Data Storage Services
$ 269,621.00
32000
Public Safety
1350
SRF Contribution to
Capital -Police Funds
67
CW
40-8193402
Dinner Key Marina
$ (328,730.49)
34000
Public Facilities
CIP
CW
40-817354
Marine Stadium Basin Trail at
Virginia Key
$ 328,730.49
35000
Parks &
Recreation
1426
Contribution from
General Fund
File ID #12735
5 of 6
THIS DOCUMENT IS A SUBSTITUTION
TO ORIGINAL. BACKUP ORIGINAL CAN
BE SEEN AT END OF THIS DOCUMENT.
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
Exhibit A
#
District
From
Project No.
From
Project Name
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Funding
Source
68
CW
40-B193402
Dinner Key Marina
$ (171,269.51)
34000
Public Facilities
CIP
CW
40-617354
Marine Stadium Basin Trail at
Virginia Key
$ 171,269.51
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
69
CW
40-B193402
Dinner Key Marina
$ (24,619.67)
34000
Public Facilities
CIP
CW
40-B173401
Pilings and Pier Repairs -
Dinner Key Marina
$ 24,619.67
34000
Public Facilities-
CIP
1998
Contribution from
General Fund -
Sunshine State Loan
70
CW
40-13203522
Citywide Parks Repair and
Replacement - Construction
$ (4 040.38)
35000
Parks &
Recreation
CW
40-B30541D
Citywide Park Equipment and
Site Improvements
$ 4,040.38
35000
Parks &
Recreation
1426
Contribution from
General Fund
71
CW
40-13183503
Show Mobile and Parks
Equipment
$ (71,276.35)
35000
Parks &
Recreation
CW
40-B30541D
Citywide Park Equipment and
Site Improvements
$ 71,276.35
35000
Parks &
Recreation
2253
Impact Fees - Parks
72
CW
40-8223518
Parks Administration Office
Update
$ (25,000.00)
35000
Parks &
Recreation
CW
40-B173525
Citywide Park Facility Roof
Repair
$ 25,000.00
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Parks Rollover
Funds
73
CW
40-B173523
Citywide Playground
Replacement
$ (17,303.68)
35000
Parks &
Recreation
CW
40-817352
Citywide Playground
Enhancements
$ 17,303.68
35000
Parks &
Recreation
1426
Contribution from
General Fund
74
CW
40-B223518
Parks Administration Office
Update
$ (125,000.00)
35000
Parks &
Recreation
CW
40-B233511
Parks Biotmetric Clock
Purchase and Installation
$ 125,000.00
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Parks Rollover
Funds
75
CW
40-B223518
Parks Administration Office
Update
$ (350,000.00)
35000
Parks &
Recreation
CW
40-13233512
Parks Vehicle and Equipment
Replacements
$ 350,000.00
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Parks Rollover
Funds
76
CW
40-6183614
Metromover Station Access
Improvements
$ (4,420.73)
36000
Streets &
Sidewalks
CW
40-B30941
Downtown Signage and
Wayfinding System
$ 4,420.73
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital - Lane Closure
Funds
77
CW
40-B173723
Citywide Restroom Remodel
Capital Project
$ (7,360.96)
37000
Sanitary
Sewers
CW
4043173722
Citywide Park Restroom
Remodel
$ 7,360.96
37000
Sanitary
Sewers
1122
Sanitary Sewer Non-
Bond Funds
78
CW
40-870246
Transportation Program
Support Service - Transit
Professional
$ (50,000.00)
39900
Mass Transit
CW
40-6233900
Miami -Dade TPO - Trolley
Fleet
$ 50,000.00
39900
Mass Transit
1297
Transit Half -Cent
Surtax
79
CW
40-B203215
Computer Aided Dispatch
System
$ (94,000.00)
32000
Public Safety
5
40-B233104
Upper East Side District Office
Renovation (MPD K-9)
$ 94,000.00
31000
General
Government
1350
SRF Contribution to
Capital - Police Funds
80
CW
40-B173722
Citywide Park Restroom
Remodel
$ (58,000.00)
35000
Parks &
Recreation
5
40-8233104
Upper East Side District Office
Renovation
$ 58,000.00
31000
General
Government
1122
Sanitary Sewer Non-
Bond Funds
Total Reappropriations Out $ (13,984,769.03)
Total Reappropriations In $ 13,984,769.03
File ID #12735
6 of 6
FY 2022-23 Capital Amendment
New Appropriations
February 23, 2023
SUBSTITUTED
Exhib' A
#
District
Project No.
Project Name
Amount
Program
Fund
Funding
5. rce
1
1
40-B23TBD
Grapeland Heights Park and
Baseball Park
$ 500,000.00
35000
Parks and
Recreation
2773
American R: cue Plan Act
2
1
40-B193511
Curtis Park Community
Center Design
$ 700,000.00
35000
Parks and
Recreation
2773
Ameri .n Rescue Plan Act
3
1
40-B23TBD
Antonio Maceo Park
$ 200,000.00
35000
Parks and
Recreation
2773
A erican Rescue Plan Act
4
1
40-B23TBD
Sewell Park
$ 250,000.00
35000
Parks and
Recreation
2773
American Rescue Plan Act
5
1
40-B23TBD
Juan Pable Duarte Park
$ 250,000.00
35000
Parks and
Recreation
2 3
American Rescue Plan Act
6
1
40-B23TBD
Traffic Calming Devices in
District 1
$ 800,000.00
36000
Streets &
Sidewalks
2773
American Rescue Plan Act
7
2
40-B223522
Edgewater Neighborhood
Area Baywalk and Park
Improvements
$ 400,000.00
35000
Parks an,.
Recre. ion
TBD
Rezoning Settlement
Agreement (R-22-0397)
8
4
40-B23TBD
Coral Gate Parking
Improvements at 32nd
Avenue and 16th Street
$ 601,721.00
36000
reets &
idewalks
TBD
Contribution from Miami
Parking Authority (MPA Board
Approval 12/7/22)
9
5
40-B23TBD
Roberto Clemente Park -
Batting Cages
$ 19,163.06
36001
Streets &
Sidewalks
TBD
Community Donations (in
Memory of Youth Coach and
Mentor Ryan C. Penta)
Total New Appropriations $ 3,720,884.06
e ID #12735 1 of 6
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
SUBSTITUTED
Exhib. A
#
District
From
Project No.
From
Project Name
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Fu• •ing
Source
1
1
40-B193107
New Allapattah NET Office
Buildout
$ (92,334.03)
31000
General
Government
1
40-1317357
Antonio Maceo Park
Boatramp
$ 92,334.03
35000
Parks &
Recrea ..n
1998
Contribution from
General Fund -
Sunshine State Loan
2
1
40-B40543
PBA / Fern Isle
Redevelopment
$ (130,000.25)
35000
Parks &
Recreation
1
40-B17357
Antonio Maceo Park
Boatramp
$ 130,000.25
35000
Parks &
Recreation
2253
Impact Fees - Parks
3
1
40-840454A
Spring Garden Park Seawall
and Kayak
$ (308,388.27)35000
Parks &
Recreation
1
40-B17357
Antonio Maceo Park
Boatramp
$ 308,388.27
35000
Parks &
Recreation
2253
Impact Fees - Parks
4
1
40-B173722
Citywide Park Restroom
Remodel
$ (42,622.17)
37000
Sanitary
Sewers
1
40-B213700
Antonio Maceo Park Main
Sewer Line Replacement
$ 42,622.17
37000
Sanitary
Sewers
1122
Sanitary Sewer Non-
Bond Funds
5
1
40-13173718
Curtis Park Restroom
Remodel
$ (77,733.83)
37000
Sanitary
Sewers
1
40-B213700
Antonio Maceo Park Main
Sewer Line Replacemen
$ 77,733.83
37000
Sanitary
Sewers
1122
Sanitary Sewer Non-
Bond Funds
6
1
40-B73102B
Citywide Streets Milling &
Resurfacing
$ (650,468.80)
35000
Parks &
Recreation
1
40-B23TBD
Miami River Ne reenway
17 Avenue % 19 Avenue
$ 650,468.80
36000
Streets &
Sidewalks
1419
Parking Surcharge
7
1
40-B50110
NW 18 Terrace East of 27
Avenue
$ (26,997.43)
36000
Streets &
Sidewalks
1
40-B23TBD
Mi. i River New Greenway
Avenue to 19 Avenue
$ 26,997.43
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
8
1
40-B50110
NW 18 Terrace East of 27
Avenue
$ (12,533.77)36000
Streets &
Sidewalks
1
41 :23TBD
Miami River New Greenway
17 Avenue to 19 Avenue
$ 12,533.77
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital - Lane Closure
Funds
9
1
40-B30611T
D1 Tree Funded Projects
$ (55,567.46)
33000
Disaster
Recovery
40-B173648
Overtown Greenway along
NW 11 Street from NW 7 to
NW 12 Avenue
$ 55,567.46
36000
Streets &
Sidewalks
1954
Citywide Landscaping
10
1
40-B73102B
Citywide Streets Milling &
Resurfacing
$ (599,998.54)
35000
Park
R-- eation
1
40-B173648
Overtown Greenway along
NW 11 Street from NW 7 to
NW 12 Avenue
$ 599,998.54
36000
Streets &
Sidewalks
1419
Parking Surcharge
11
1
40-B40711
D1 Parks, Streets, and Lighting
Improvements
$ (90,000.00)
350,
Parks &
Recreation
1
40-B223601
Spring Garden Traffic Calming
Devices
$ 90,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
12
2
40-640712
D2 Park, Street, and Lighting
Improvement
$ (65,00:.00)
35000
Parks &
Recreation
2
40-B40454C
Alice Wainwright Park Seawall
and Baywalk
$ 65,000.00
35000
Parks &
Recreation
1426
Contribution from
General Fund
13
2
40-B40712
D2 Park, Street, and Lighting
Improvement
$ (30,000.00)
35000
Parks &
Recreation
2
40-B23TBD
Barnyard - Roof
Waterproofing
$ 30,000.00
35000
Parks &
Recreation
1426
Contribution from
General Fund
14
2
40-B30687T
Coconut Grove Busines
Improvements -Tr--
$ (2,895.00)
33000
Disaster
Recovery
CW
40-B183617
Citywide Beautification
$ 2,895.00
36000
Streets &
Sidewalks
1954
Citywide Landscaping
15
2
40-B30628
Bird Aven oad
Impro ents
$ (12,242.04)
36000
Streets &
Sidewalks
CW
40-B73102E
Citywide Pavement
Resurfacing
$ 12,242.04
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital
16
2
40-63084�
rickell Bay Drive (Signage
and Holiday Lighting)
$ (3,399.94)
36000
Streets &
Sidewalks
CW
40-B73102E
Citywide Pavement
Resurfacing
$ 3,399.94
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
17
2
40-B30840
Brickell Bay Drive (Signage
and Holiday Lighting)
$ (2,666.03)
36000
Streets &
Sidewalks
2
40-B183613
DDA Biscayne Green Lane
Elimination Analysis
$ 2,666.03
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
Fi - D #12735
2 of 6
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
SUBSTITUTED
Exhibit
#
District
From
Project No.
From
Project Name _
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Fun.' g
Source
18
2
40-B40712
D2 Park, Street, and Lighting
Improvement
$ (128,709.00)
35000
Parks &
Recreation
2
40-B183513
Jimbo's Lagoon Motorized
Exclusion Zone Permit
Application
$ 128,709.00
35000
Parks &
Recreatio•
1426
Contribution from
General Fund
19
2
40-B173636
Kiaora Street Roadway
Improvements
$ (118,108.78)
36000
Streets &
Sidewalks
2
40-B183500
Myers Park - FIND Phases I
and II - Seawall, Boat Ramp
Improvements and Parking
$ 118,108.78
35000
rks &
Recreation
1297
Transit Half -Cent
Surtax
20
2
40-B173636
Kiaora Street Roadway
Improvements
$ (65,532.44)
36000
Streets &
Sidewalks
2
40-B183500
Myers Park - FIND Phases I
and II - Seawall, Boat Ramp
Improvements and Parking
$ 65,532.44
5000
Parks &
Recreation
1113
Local Option Gas Tax
21
2
404330840
Brickell Bay Drive Signage and
Holiday Lighting
$ (5,569.63)
36000
Streets &
Sidewalks
2
404330737
South Bayshore Lane/Fairview
Street (East & West) -D2
$ ,569.63
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
22
2
40-B30646
South Bayshore Drive
Roadway and Drainage
Improvements
$ (937.42)
36000
Streets &
Sidewalks
2
40-B30737
South Bayshore Lane/Fairvie
Street (East & West) -D2
$ 937.42
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
23
2
404330646
South Bayshore Drive
Roadway and Drainage
Improvements
$ (30,396.07)
36000
Streets &
Sidewalks
2
404330737
South Bayshore e/Fairview
Street (East : est) -D2
$ 30,396.07
36000
Streets &
Sidewalks
1419
Parking Surcharge
24
2
40-B173641
Traffic Calming Circle at
McDonald and Day Aveune
$ (28000.00)
36000
Streets &
Sidewalks
2
40-630737
Sout• :ayshore Lane/Fairview
eet (East & West) -D2
$ 28 000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
25
3
40-B193613
D3 Roadway Project
$ (33,000.00)
36000
Streets &
Sidewalks
3
40-B 601
Coral Nook Circle
$ 33,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
26
3
40-B173630
SW 15 Street from SW 12
Avenue to SW 14 Avenue
$ (37,000.00)
36000
Streets &
Sidewalks
40-B193601
Coral Nook Circle
$ 37,000.00
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
27
3
40-B203506
Riverside Park Synthetic Turf
Field
$ (1,000,000.00)
35000
Parks :
Rec ation
3
40-B193515
Riverside Park Enhancements
$ 1,000,000.00
35000
Parks &
Recreation
2253
Impact Fees - Parks
28
3
40-B173645
NW 6 ST from NW 11 AVE to
NW 12 Avenue
$ (1,620.95)
360.•
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 1,620.95
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
29
3
40-B50312A
SW 17 ST (16 Ave to 17 Ave)
$ (31,74•. 0)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 31,749.10
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
30
3
40-B50312
SW 17 Street (16 Ave-14 Ave)
$ (2,245.82)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 2,245.82
36000
Streets &
Sidewalks
1101
Transit Half -Cent
Surtax
31
3
40-B50312
SW 17 Street (16 Ave- - Ave)
$ (33,407.55)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 33,407.55
36000
Streets &
Sidewalks
1431
Stormwater Utility
Trust Funds
32
3
40-B173628
SW 20 Stre= rom SW 14
Avenu- • SW 15 Avenue
$ (6,707.65)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 6,707.65
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
33
3
40-B1736 z
20 Street from SW 14
Avenue to SW 15 Avenue
$ (358.66)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 358.66
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
34
3
043173628
SW 20 Street from SW 14
Avenue to SW 15 Avenue
$ (43,939.79)
36000
Streets &
Sidewalks
3
40-6203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 43,939.79
36000
Streets &
Sidewalks
1552
Local Option Gas Tax
Fil= P #12735
3 of 6
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
SUBSTITUTED
Exhib..
#
District
From
Project No.
From
Project Name
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Fu ng
Source
35
3
40-B173633
SW 5 Avenue Between SW 24
Road and SW 25 Road
$ (34,640.25)
36000
Streets &
Sidewalks
3
40-13203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 34,640.25
36000
Streets &
Sidewa
1113
Local Option Gas Tax
36
3
40-B173633
SW 5 Avenue Between SW 24
Road and SW 25 Road
$ (3,248.00)
36000
Streets &
Sidewalks
3
40-6203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 3,248.00
36000
reets &
Sidewalks
1297
Transit Half -Cent
Surtax
37
3
40-B40331
SW 5 Street (SW 22 Ave to
Beacom Blvd.)
$ (7,960.30)
36000
Streets &
Sidewalks
3
40-B203610
SW 5 Street fom 29 Av to 32
Ave Reconstruction
$ 7,960.30
36000
Streets &
Sidewalks
1297
Transit Half -Cent
Surtax
38
4
40-B30622
Center Street Drainage
Improvements
$ (10,938.37)
38000
Storm Sewers
CW
40-B30262
Citywide Storm Sewer Repair
Project
$ 10,938.37
38000
Storm Sewers
2460
Street Bonds - Series
2018C
39
4
40-B30622
Center Street Drainage
Improvements
$ (372.12)
38000
Storm Sewers
CW
40-B30262
Citywide Storm Sewer Repair
Project
$ 372.12
38000
Storm Sewers
1297
Transit Half -Cent
Surtax
40
4
40-B193614
D4 RoadwayProject
$ (54,219.00)35000
Parks &
Recreation
4
40-B203608
District 4 Traffic : ming -
Districtwide
$ 54,219.00
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital - Lane Closure
Funds
41
4
40-1350420
SW 29 Avenue from SW 23
Terrace to SW 23 Street
$ (11,614.13)
36000
Streets &
Sidewalks
4
40-6203608
Dist ' 4 Traffic Calming -
! strictwide
$ 11,614.13
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
42
4
40-B30972
SW 64 Court Roadway &
Drainage Improvements (from
g p
SW 6 St to SW 8 St)
$ (25,483.95)
36000
Streets &
Sidewalks
4
40-B i3608
District 4 Traffic Calming -
Districtwide
$ 25,483.95
36000
Streets &
Sidewalks
1419
Parking Surcharge
43
4
40-B30972
SW 64 Court Roadway &
Drainage Improvements (from
SW 6 St to SW 8 St)
$ (6,781.87)
36000
Streets &
Sidewalks
40-B203608
District 4 Traffic Calming -
Districtwide
$ 6,781.87
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
44
4
40-B30614T
D4 Tree Funded Projects
$ (150,140.85)
33000
Disast
R- •very
4
40-13193522
Gold Star Family Memorial
Mini Park
$ 150,140.85
35000
Parks &
Recreation
1954
Citywide Landscaping
45
4
40-B30614T
D4 Tree Funded Projects
$ (104,524.51)
3306!
Disaster
Recovery
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 104,524.51
35000
Parks &
Recreation
1954
Citywide Landscaping
46
4
40-B193614
D4 Roadway Project
$ (163,72•.09)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 163,720.09
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Lane Closure
Funds
47
4
40-B30614
D4 Miscellaneous Street
Maintenance
$ (19.80)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 19.80
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
48
4
40-B50408
Silver Bluff Speed Tab -
$ (4,947.45)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 4,947 45
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
49
4
40-B50408
Silver Blu peed Tables
$ (4,995.20)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 4,995.20
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
50
4
40-B50405
71st Avenue from SW 4th
Street to SW 8th Street
$ (33,580.57)
36000
Streets &
Sidewalks
4
40-B203518
Shenandoah Mini Park Right-
of -Way Improvements
$ 33,580.57
35000
Parks &
Recreation
1297
Transit Half -Cent
Surtax
51
4
0-B183505
West End Park Pool and
Enhancements
$ (6,000,000.00)
35000
Parks &
Recreation
4
40-B183505A
Construction Manager at Risk
(CMAR) Services for West End
Park
$ 6,000,000.00
35000
Parks &
Recreation
2873
Miami Forever Bond -
Parks and Cultural
Facilities
Fil- 1 #12735
4 of 6
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
SUBSTITUTED
Exhib' A
#
District
From
Project No.
From
Project Name
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Fu•.ing
Source
52
5
40-B73102B
Citywide Streets Milling &
Resurfacing
$ (300,000.00)35000
Parks &
Recreation
5
40-B23TBD
Buena Vista Local Drainage
and Road Improvements at
NE 49 Street and NE 50 Street
between North Miami Avenue
and NE 2nd Avenue - Design
Only
$ 300,000.00
36000
Stre- &
'ewalks
1419
Parking Surcharge
53
5
40-B40715
D5 Park, Street, and Lighting
Improvement
$ (40,000.00)35000
Parks &
Recreation
5
40-B193620
Buena Vista Neighborhood
Traffic Calming
$ 40,000.01
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
54
5
40-B40715
D5 Park, Street, and Lighting
Improvements
$ (220,000.00)
35000
Parks &
Recreation
5
40-B23TBD
NW 5 Avenue - Traffic Calming
Devices - Construction Speed
Hump and Raised Intersection
$ 20,000.00
36000
Streets &
Sidewalks
1426
Contribution from
General Fund
55
5
40-B40715
D5 Park, Street, and Lighting
Improvements
$ (587,062.00)
35000
Parks &
Recreation
5
40-B40510A
Legion Park Community
Building Improvements
$ 587,062.00
35000
Parks &
Recreation
1426
Contribution from
General Fund
56
5
40-650672
Belle Meade Storm Sewer
Project, Phase II
$ (16,427.75)
38000
Storm Sewers
CW
40-B30262
Citywide Storm wer Repair
Project
$ 16,427.75
38000
Storm Sewers
1431
Stormwater Utility
Trust Funds
57
CW
40-B183122
Code Compliance
Computerized Enforcement
System
$ (2,378.43)
31000
General
Government
CW
40-6223123
Cit - de Light and Heavy
eet Replacement
$ 2,378.43
31000
General
Government
1426
Contribution from
General Fund
58
CW
40-B30551A
20 St Maintenance Yard
Operating Facility
$ (36,726.01)
31000
General
Government
CW
40-: .3101
General Services
Administration Expansion
$ 36,726.01
31000
General
Government
1422
Impact Fees - General
Government
59
CW
40-830551A
20 St Maintenance Yard
Operating Facility
$ (612.01)
31000
General
Government
40-B74205D
GSA Property Maintenance
Division Building Repairs
$ 612.01
31000
General
Government
1426
Contribution from
General Fund
60
CW
40-6183107
GSA Cartegraph Work Order
Software
$ (5,846.31)
31000
Gene
Gov- ment
CW
40-B74205D
GSA Property Maintenance
Division Building Repairs
$ 5,846.31
31000
General
Government
1426
Contribution from
General Fund
61
CW
40-B223105
P25 Professional Services
$ (50,000.00)
3101'
General
Government
CW
40-B74205D
GSA Property Maintenance
Division Building Repairs
$ 50,000.00
31000
General
Government
1426
Contribution from
General Fund
62
CW
40-B183102
Office of Capital
Improvements
Reconfiguration
$ (45,20,. 5)
31000
General
Government
CW
40-B70970
IT Modern CIT Software Prg
$ 45,204.15
31000
General
Government
1426
Contribution from
General Fund
63
CW
40-B30865G
Environmental Remediation
$ (40,685.64)31000
General
Government
CW
40-B193504
Park Environmental Control
Protection
$ 40,685.64
35000
Parks &
Recreation
1426
Contribution from
General Fund
64
CW
40-B30865G
Environmental Remed'- ion
$ (15,488.08)
31000
General
Government
Projects
CW
40-B193504
Park Environmental Control
Protection
$ 15,488.08
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
65
CW
40-8203215
Computer '.ed Dispatch
System
$ (636,379.00)
32000
Public Safety
CW
40-B23TBD
Motorola PD Vigilant LPR
$ 636,379.00
32000
Public Safety
1350
SRF Contribution to
Capital - Police Funds
66
CW
40-B20321.
'omputer Aided Dispatch
System
$ (363,621.00)
32000
Public Safety
CW
40-B23TBD
Miami Police Cloud Data
Services
$ 363,621.00
32000
Public Safety
1350
SRF Contribution to
Capital -Police Funds
67
CW
- I-B193402
Dinner Key Marina
$ (328,730.49)
34000
Public Facilities-
CIP
CW
40-B17354
Marine Stadium Basin Trail at
Virginia Key
$ 328,730.49
35000
Parks &
Recreation
1426
Contribution from
General Fund
File i #12735
5 of 6
FY 2022-23 Capital Amendment
Re -Appropriations
February 23, 2023
SUBSTITUTED
Exhibit
#
District
From
Project No.
From
_ Project Name
Amount
Program
Fund
District
To
Project No.
To
Project Name
Amount
Program
Fund
Fundi,.
Source
68
CW
40-B193402
Dinner Key Marina
$ (171,269.51)
34000
Public Facilities
CIP
CW
40-B17354
Marine Stadium Basin Trail at
Virginia Key
$ 171,269.51
35000
Parks &
Recreation
1998
Contribution from
General Fund -
Sunshine State Loan
69
CW
40-B193402
Dinner Key Marina
$ (24,619.67)
34000
Public Facilities
CIP
CW
40-B173401
Pilings and Pier Repairs -
Dinner Key Marina
$ 24,619.67
34000
Publ. acilities-
CIP
1998
Contribution from
General Fund -
Sunshine State Loan
70
CW
40-B203522
Citywide Parks Repair and
Replacement - Construction
$ (q 040.38)
35000
Parks &
Recreation
CW
40-B30541D
Citywide Park Equipment and
Site Improvements
$ 4,040.38
000
Parks &
Recreation
1426
Contribution from
General Fund
71
CW
40-13183503
Show Mobile and Parks
Equipment
$ (71,276.35)
35000
Parks &
Recreation
CW
40-B30541D
Citywide Park Equipment and
Site Improvements
$ ,276.35
35000
Parks &
Recreation
2253
Impact Fees - Parks
72
CW
40-B223518
Parks Administration Office
Update
$ (25,000.00)
35000
Parks &
Recreation
CW
40-B173525
Citywide Park Facility Roof
Repair
$ 25,000.00
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Parks Rollover
Funds
73
CW
40-B173523
Citywide Playground
Replacement
$ (17,303.68)
35000
Parks &
Recreation
CW
40-317352
Citywide Playgrou -
Enhancements
$ 17,303.68
35000
Parks &
Recreation
1426
Contribution from
General Fund
74
CW
40-B223518
Parks Administration Office
Update
$ (125,000.00)
35000
Parks &
Recreation
CW
40-B23TBD
Parks : °.tmetric Clock
P ase and Installation
$ 125,000.00
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Parks Rollover
Funds
75
CW
40-B223518
Parks Administration Office
Update
$ (350,000.00)35000
Parks &
Recreation
CW
40-B2 ; p
Parks Vehicle and Equipment
Replacements
$ 350,000.00
35000
Parks &
Recreation
1350
SRF Contribution to
Capital - Parks Rollover
Funds
76
CW
40-B183614
Metromover Station Access
Improvements
$ (q 420.73 )
36000
Streets &
Sidewalks
CW
40-B30941
Downtown Signage and
Wayfinding System
$ 4,420.73
36000
Streets &
Sidewalks
1350
SRF Contribution to
Capital - Lane Closure
Funds
77
CW
40-B173723
Citywide Restroom Remodel
Capital Project
$ (7,360.96)
37000
Sanitary
Se s
CW
40-B173722
Citywide Park Restroom
Remodel
$ 7,360.96
37000
Sanitary
Sewers
1122
Sanitary Sewer Non-
Bond Funds
78
CW
40-B70246
Transportation Program
Support Service - Transit
Professional
$ (50,000.00)
39900
Mass Transit
CW
40-B23TBD
Miami -Dade TPO -Trolley
Fleet
$ 50,000.00
39900
Mass Transit
1297
Transit Half -Cent
Surtax
File
#12735
Total Reappropriations Out $ (13,926,769.03
5 of 6
Total Reappropriations In $ 13,926,769.03