HomeMy WebLinkAbout08-01344 Financial Summary•
SOUTHEAST OVERTOWN PARKWEST AND OMNI
COMMUNITY REDEVELOPMENT AGENCIES
FINANCIAL REPORT
October 31, 2008
ATTACHMENTS
1. COMBINED STATEMENT OF FINANCIAL POSITION — ALL FUNDS
2. COMBINED STATEMENT OF REVENUES AND EXPENDITURES
•
SEOPW CRA and OMNI CRA
Combined Statement of Financial Position
October 31, 2008
Assets
Cash - Unrestricted'
Cash Reserved For Projects and Operations 2
Total Assets
Liabilities and Fund Balance
Account Payables
Unaudited Fund Balance FY 2008
Current Year Fiscal Year 2009
Total Liabilities and Fund Balance
Footnotes:
1 Cash - Unrestricted
This represents unspent income carried forward from year to year.
Available TIF funds
SEOPW OMNI Total
$ 100,000 $ 100,000 $ 200,000
11,816,830 26,051,684 37,868,515
11,916,830 26,151,684 38,068,515
12,593,417 26,177,886 38,771,303
(676,586) (26,202) (702,788)
$ 11,916,830 $ 26,151,684 $ 38,068,515
SEOPW OMNI
100,000 100,000
100,000 100,000
2 Cash - Reserved For Projects and Operations
This portion of cash includes reserves authorized by the Board for specific uses. These include specific projects and general
administrative expenses to ensure continuity of operations. Additionally, pursuant to Resolution Number CRA-R-06-0045,
passed and adopted on October 30, 2006, the SEOPW CRA has committed to budget $30 million in TIF revenue over a
period of five years for the rehabilitation and construction of low income, affordable, and workforce housing in the SEOPW
Community Redevelopment Area. To date $5,860,142, has been budgeted for this purpose. Of this amount $4,860,142, has
been encumbered and $2,223,211, has been expended, leaving an available balance of $1,000,000.
Total Allocated
$ 5,860,142
- Encumbrances (Expended to Date - $2,223,211) (4,860,142)
Unrestricted Remaining Balance $ 1,000,000
1
•
SEOPW CRA and OMNI CRA
Combined Statement of Revenues and Expenditures
for the period ended
October 31, 2008
SOUTHEAST OVERTOWN PARK WEST
OMNI
FY 2009
FY 2009
FY 2009
FY 2009
FY 2009
FY 2009
AMENDED
AS END
%of
AMENDED
AS END
%of
BUDGET
OF Sept
Budget
Variance
BUDGET
OF Sept
Budget
Variance
SUMMARY
"
REVENUES
1
TAX INCREMENT REVENUES
4,309,075
0.0%
4,309.075
8,925,576
0.0%
8.925,576
CONTRIBUTION GOVTS-COUNTY
2,726,936
0.0%
_
2,726,936
5,641.910
0.0°70
5.641,910
OTHER REVENUES/CARRYOVER FB 2008
15,691,517
21,700
0.19a
15.6669,817
25,933,046
0.0%
25.933,046
1
TOTAL REVENUES
22,727,528
21,700
0.1%
22,705,828
40,500,532
-
0.0%
40,500,532
i
EXPENDITURES
I
COMMUNITY REDEV EXPENSES
21,870,123
698,286
3.2%
21,171,837
39.643,127
26,202
0 1%
39,616.925
GENERAL GOVERNMENT
757,405
0.0%
757,405
757,405
0,0°,0
757,405
BUDGET RESERVE
100,000
0.0%
100,000
100,000
100,000
TRANSFER INTO FY 2009
TOTAL EXPENDITURES
22,727,528
698,286
3.1%
22,029,242
40,500,532
26,202
0.1%
40,474,330
NUE LESS EXPENDITURES
(676,586)
(26,202)
File: Financial Report - November 2008 Agenda.xls 2 11/17/2008