HomeMy WebLinkAboutExhibit 4Community Redevelopment Agency
Midtown Tax Increment Fund
Fiscal Year 2009
FY 2008
FY 2009
FY 2009
Approved
'-approved
Proposed
Budget-
Budget-
Amended
rv1idtown
Midtown
Budget -
MIDTOWN MIAMI SPECIAL REVENUE FUND BUDGET
Special
Special
Midtown
Revenue
Revenue
Special
Revenue
Revenues
ADVALOREM TAXES - CITY OF MIAMI
478,364
2,093,387
2,098,387
ADVALOREM TAXES- MIAMI DADE COUNTY
300,103
1,332,561
1:322,881
DISC - INTEREST
MISC - NET INCREASE IN FAIR VALUE
CARRYOVER FUND BALANCE
367,971
1,115,409
1,1 14,409
OTHER NON-OPERATING
20,000
TOTAL REVENUES
1,166,438
4,546,357
4,535,677
Expenditures
ACCOUNTING AND AUDIT
7,000
7,000
7,000
PROFESSIONAL SERVICES - APPRAI
PROFESSIONAL SERVICES - LEGAL
PROFESSIONAL SERVICES - OTHER
OTHER CONTRACTUAL SERVICES
CONSTRUCTION IN PROGRESS
OTHER GRANTS AND AIDS
1NTERFUND TRANSFER (Administration - I% out
27,354
34,309
34,213
of TIF revenue in FY 2009)
OTHER CURRENT CHARGES AND OBLIG
4,494,464
BUDGET RESERVE
1,132,084
4,505,048
TOTAL. EXPENDITURES
1,166,438
4,546,357
4,835,677
REVENUE LESS EXPENDITURES
-
-