HomeMy WebLinkAboutExhibit 3Community Redevelopment Agency
Mldtawn Miami
Tax Increment Fund
Fiscal Year 2007
MIDTOWN CRA FY'47 BUDGET
-
MIDTOWN MIAMI SPECIAL REVENUE FUND BUDGET
FY 2006
Approved
Budget -
Mldtown
Special
Revenue
FY 2007
Budget -
Midtown
Special
Revenue
Revenues
01 TAXES
100 CURRENT AD VALOREM TAXES
001 TAXES REAL CURRENT - CITY OF MIAMI
81,735
120,738
03 INTERGOVERNMENTAL REVENUE
377 ECONOMIC ENVIRONMENT
074 STATE OF FLORIDA REVENUE
310, CONTR FROM OTHER GOUTS -COUNTY
51,981
51.981
383 OTHER PAYMENTS FROM LOCAL UNIT
235 OFF-STREET PARKING
08 NON -REVENUES
i
801 INTERFUND TRANSFER
140 TRANSFER FROM COMMUNITY DEVELO
244 CARRYOVER FUND BALANCE
133,716
807 OTHER NON -REVENUES
193 CONTRIBUTION FROM GN FD
41,708
20,000
990 OTHER NON -OPERATING
TOTAL REVENUES
175,424
326,435
Expenditures
30 OPERATING EXPENSES
300 OPERATING EXPENSES -FIXED
280 PROFESSIONAL SERVICES - ACCT'G
6,400
7,000
602 INTEREST EXPENSE
400 OPERATING EXPENSES -VARIABLE
220 PROFESSIONAL SERVICES - APPRAI
250 PROFESSIONAL SERVICES - LEGAL
270 PROFESSIONAL SERVICES - OTHER
20,000
271 PROFESSIONAL SERVICES - OTHER CDBG
340 OTHER CONTRACTUAL SERVICES - 0
,
760 BOOKS PUBLICATIONS MEMBERSHIPS
60 CAPITAL OUTLAY
500 CAPITAL OUTLAY -VARIABLE
810 LAND
860 CONSTRUCTION IN PROGRESS
861 CONTSTRUCTION IN PROGRSS
862 CONSTRUCTION IN PROGRESS
863 CONSTRUCTION IN PROGRESS
80 GRANTS AND AIDS
600 GRANTS IN AID
940 OTHER GRANTS AND AIDS
90 NON -OPERATING
600 TRANSFERS TO OTHER FUNDS
951 CONTRUCRANSFER TO DEBT SERVIC
956 CONTRIBUTION TO SPECIAL REVENU
950 CONTRIBUTION TO GRAL FUND
17,045
22,561
960 CONTRIBUTION TO TRUST & AGENCY
996 BUDGET RESERVE
132,379
905 INTERGOVERNMENTAL CHARGES
-
296,874
TOTAL EXPENDITURES
175,424
326,435
REVENUE LESS EXPENDITURES
-
0