HomeMy WebLinkAboutMCRA-R-16-0001 ExhibitREVENUE
MIDTOWN SPECIAL REVENUE FUND
2015-2016 Budget
Amended
CITY OF MIAMI Tax Increment Funds 2,920,758.00
MIAMI DADE COUNTY - Tax Increment Revenue 1,781,502.00
Fund Balance FY'15 audited (3,677.00)
TOTAL REVENUE 4,698,583.00
EXPENDITURE
PROFESSIONAL SERVICES 5,000.00
INTERFUND TRANSFER
Regular Salaries and 1,500.00
Fringe Benefits 5,000.00
Fica Taxes 120.00
INTERFUND TRANSFER (Grant)
OTHER CURRENT CHARGES AND OBLIGATION 4,655,237.40
OTHER GRANTS AND AIDS
Fund Reserve 31,725.00
TOTAL EXPENDITURES 4,698,582.40
REVENUES LESS EXPENDITURES (0.00)
6/30/2016
MIDTOWN SPECIAL REVENUE FUND
2015-2016 Budget
Funding Source 2015/16
DESCRIPTION
Category
Authorization
Carryover Fund
Balance
FY 2015/16
T1F Revenue
PROFESSIONAL SERVICES - OTHER
1
FY 2014/15 External Audit -
Sanson Kline Jacomino & Company, LLP
Admin.
FY 2015/16
Budget
5,000.00
Regular Salaries and
1,500.00
Fringe Benefits
5,000.00
Fica Taxes
120.00
Other Current Charges and Obligations
2
FY 2014/15 Midtown CDD -
Debt Services
Infrast
Interlocal
Agreement
-
4,655,237.00
pg 2 of 2 6/30/2016 2:42 PM