SPECIAL PURPOSE AND SPECIAL REVENUE FUNDS
(1)
ANNUAL
FUND #
NAME OF FUND BUDGET TRANSFERS
ARIANCE
10015 Municipal Service District 25,147,297$ 6,418,614$ -$
18,728,683
$
10025 Mass Transit - Operatin
243,372,920 19,489,328 119,463,795
104,419,797
10071 Wireless E911 38,194,013 8,873,012 -
29,321,001
10140 BSO Consolidated Dispatch Contract 62,423,788 243,510 46,562,145
15,618,133
11015 Sheriff - Contract Services 294,656,112 208,410,835 -
86,245,277
11020 Fire Protection 185,833,454 122,037,173 914,690
62,881,592
11215
ffordable Housin
Trust 72,982,113 1,909,103 16,002,000
55,071,010
11405 Convention Ctr and Visitors Br 55,671,211 570,054 1,841,725
53,259,432
11410 Convention Center 31,203,964 7,426,562 2,933,558
20,843,844
11415 Two Cent Tourist Tax Revenue 41,918,008 33,583,750 -
8,334,258
11420 Three/Four Cent Tourist Tax Revenue 140,188,798 70,977,674 -
69,211,124
11505 Count
Transportation Trust 43,084,157 19,191,102 -
23,893,055
11520 CTTF Local Option Gas Ta
93,021,141 38,864,672 -
54,156,469
11525 Transportation Concurrenc
35,743,299 5,115,143 -
30,628,156
11610
Transportation Surtax
(3)
512,755,010 338,340,937 - (174,414,073)
11710 Opioid Settlement 25,740,329 9,923,898 -
15,816,431
Total Revenues
(2)
1,901,935,614$ 891,375,366$ 187,717,913$ (822,842,335)$
10015 Municipal Service District 25,147,297$ 3,928,111$ 1,014,690$ 20,204,496$
10025 Mass Transit - Operatin
243,372,920 155,420,059 204,379 87,748,482
10071 Wireless E911 38,194,013 4,430,126 - 33,763,887
10140 BSO Consolidated Dispatch Contract 62,423,788 46,631,165 340,928 15,451,695
11015 Sheriff - Contract Services 294,656,112 217,084,130 - 77,571,982
11020 Fire Protection 185,833,454 138,249,940 - 47,583,514
11215
ffordable Housin
Trust 72,982,113 8,931,307 - 64,050,806
11405 Convention Ctr and Visitors Br 55,671,211 17,490,573 800,000 37,380,638
11410 Convention Center 31,203,964 12,630,779 3,122,190 15,450,995
11415 Two Cent Tourist Tax Revenue 41,918,008 212,823 20,703,079 21,002,105
11420 Three/Four Cent Tourist Tax Revenue 140,188,798 384,921 17,981,508 121,822,370
11505 Count
Transportation Trust 43,084,157 25,295,607 - 17,788,550
11520 CTTF Local Option Gas Ta
93,021,141 - 16,537,100 76,484,041
11525 Transportation Concurrenc
35,743,299 - 1,255,000 34,488,299
11610
Transportation Surtax
1,305,906,192 108,282,308 267,586,065 930,037,819
11710 Opioid Settlement 25,740,329 820,522 3,212,160 21,707,647
Total Expenditures 2,695,086,796$ 739,792,372$ 332,757,099$ 1,622,537,325$
(1) Funds reflected are those with budgets exceeding $20 million.
(2) Excludes the change in fair value of marketable securities.
(3) Excludes appropriated fund balance
(4) Transfers to the General Fund and the Mass Transit - Operating Fund are shown as expenditures of Transportation Surtax Fund
REVENUES:
EXPENDITURES:
A
TUAL
(excl Transfers)
QUARTERLY MANAGEMENT REPORT
YEAR TO DATE BUDGET TO ACTUAL COMPARISON
FOR THE PERIOD OCTOBER 1, 2023 THROUGH JUNE 30, 2024 - UNAUDITED AND UNADJUSTED
BROWARD COUNTY