HomeMy WebLinkAboutCRA-R-11-0012 02-28-2011 Legislation (Attachment)OMNI SPECIAL REVENUE FUND BUDGET
FY 2010
Approved
Amended
Budget -
OMNI
Special
Revenue
FY 2011
Approved
Budget -
OMNI
Special
Revenue
FY 2011
Proposed
Amended
Budget -
OMNI
Special
Revenue
Revenues
AD VALOREM - CITY OF MIAMI
$8,238,547
$5,800,000
$5,336,988
AD VALOREM - MIAMI DADE COUNTY
$5,195,407
$3,700,000
$3,852,638
MISC -INTEREST
GRANT FROM STATE OF FLORIDA
$100,000
CARRYOVER FUND BALANCE
$30,482,017
$35,547,424
$29,768,796
MISC -NET INCREASE IN FAIR VALUE
TOTAL REVENUES
$44,015,971
$45,047,424
$38,958,422
Expenditures
PROFESSIONAL SERVICES - LEGAL
$180,597
$170,280
$133,441
ACCOUNTING AND AUDIT
$7,000
$18,000
$14,000
PROFESSIONAL SERVICES - OTHER
$476,391
$377,165
$366,819
INTERFUND TRANSFER (Administration)
$716,400
$620,000
$620,000
INTERFUND TRANSFER (City of Miami)
$4,395,332
OTHER CONTRACTUAL SERVICES
$98,715
$153,616
$150,515
OTHER CURRENT CHARGES AND OBLIG
$6,162,318
$5,136,528
$4,145,869
PURCHASE OF BUILDING/LAND
$2,839,990
$2,831,657
CONSTRUCTION IN PROGRESS
$29,065,747
$25,219,728
$23,425,329
OTHER GRANTS AND AIDS
$2,813,471
$10,412,117
$7,170,792
BUDGET RESERVE
$100,000
$100,000
$100,000
TOTAL EXPENDITURES
$44,015,971
$45,047,424
$38,958,422
REVENUE LESS EXPENDITURES
-
-
-
1