The URL can be used to link to this page

Home My WebLink AboutExhibit AExhibit "A" SEOPW GENERAL OPERATING TAX INCREMENT FUND BUDGET FY 2025 PROPOSED BUDGET FY 2024 PROPOSED BUDGET BUDGET VARIANCE REVENUES CITY OF MIAMI - TAX INCREMENT (ORIGINAL BOUNDARIES) $26,900,684 $25,078,551 $1,822,133 MIAMI DADE COUNTY - TAX INCREMENT (ORIGINAL BOUNDARIES) $17,261,802 $15,183,020 $2,078,782 CITY OF MIAMI - TAX INCREMENT (EXPANDED BOUNDARIES) $1,720,577 $1,796,294 ($75,717) MIAMI DADE COUNTY - TAX INCREMENT (EXPANDED BOUNDARIES) $1,10'8,226 $1,087,565 $20,661 CITY OF MIAMI - TAX INCREMENT (PARK WEST ADDITION) $2,072,829 $2,860,199 ($787,370) MIAMI DADE COUNTY - TAX INCREMENT (PARK WEST ADDITION) $1,339,640 $1,731,732 ($392,092) Total 2025 TIF Revenuo $50,403,758 2024 ESTIMATED CONTRIBUTION FROM THE CHILDREN TRUST FUND $2,017,387 $1,824,080 $193,307 2024 ESTIMATED NON TIF FUND BALANCE $4,833,515 $0 $4,833,515 2024 ESTIMATED FUND BALANCE $43,211,618 $57,127,599 ($13,915,981) TOTAL REVENUE $100,466,278 $106,689,040 ;($6,222,762) REDEVELOPMENT EXPENDITURES PROFESSIONAL SERVICES - LEGAL $200,000 $217,725 ($17,725) ACCOUNTING AND AUDIT $45,000 $35,000 $10,000 PROFESSIONAL SERVICES - OTHER $768,709 $645,263 $123,446 OTHER CONTRACTUAL SERVICES $1,500,000 $1,021,242 $478,758 DEBT SERVICE PAYMENT $4,502,500 $4,508,000 ($5,500) INTERFUND TRANSFER $15,967,569 $21,978,434 ($6,010,865) LAND $2,000,000 $16,435,000 ($14,435,000) CONSTRUCTION IN PROGRESS $1,641,657 $1,019,181 $622,476 OTHER GRANTS AND AIDS $63,943,606 $54,683,645 $9,259,961 TOTAL REDEVELOPMENT EXPENDITURES $90,569,041 $100,543,491 'I ($9,974,450) REGULAR SALARIES (19 staff members) $2,333,188 $1,902,158 $431,030 FICA TAXES $178,489 $145,515 $32,974 LIFE AND HEALTH INSURANCE $270,921 $245,921 $25,000 RETIREMENT CONTRIBUTION $428,684 $387,177 $41,507 FRINGE BENEFITS $55,700 $50,800 $4,900 OTHER CONTRACTUAL SERVICE $500,000 $120,230 $379,770 TRAVEL AND PER DIEM $65,000 $45,000 $20,000 UTILITY SERVICE $70,000 $69,000 $1,000 INSURANCE $310,625 $170,538 $140,087 OTHER CURRENT CHARGE $180,000 $87,579 $92,421 SUPPLIES $20,000 $20,000 $0 OPERATING SUPPLIES $10,000 $10,000 $0 SUBSCRIPTION M EMBERSHIP/TRAINING $15,000 $15,000 $0 MACHINERY AND EQUIPMENT $3,000 $3,000 $0 ADVERTISING $60,000 $45,000 $15,000 RENTAL AND LEASES $647,000 $79,000 $568,000 POSTAGE $2,000 $2,000 $0 REPAIR/MAINTENANCE - OUTSIDE $2,000 $2,000 $0 INTERFUND TRANSFER $65,000 $65,000 $0 TOTAL ADMINISTRATIVE EXPENDITURES $5,216,607 $3,464,918 $1,751,689 Revenue Shortfall Reserve FY 2016 Carryover Fund Balance (Surplus) $240,000 $240,000 $0 FY 2017 Carryover Fund Balance (Surplus) $272,270 $272,270 $0 FY 2018 Carryover Fund Balance (Surplus) $321,755 $321,755 $0 FY 2019 Carryover Fund Balance (Surplus) $309,727 $309,727 $0 FY 2023 Carryover Fund Balance (Surplus) $748,087 $748,087 $0 FY 2024 Carryover Fund Balance (Surplus) $788,792 $788,792 $0 FY 2025 BUDGET RESERVE $2,000,000 $0 $2,000,000 TOTAL REVENUE SHORTFALL RESERVE ) $4,680,631 $2,680,631 $2,000,000 TOTAL FUND BALANCE ) $100,466,278 $106,689,040 ($6,222,762) $0 2025 TIF Revenue $50,403,758 2025 Administrative Expenditures $5,216,607 • Administrative Exp / 2025 TIF Revenue 10.35% 2025 Budget Reserve $4,680,631 Total 2025 Budget $100,466,278 • 2025 Budget Reserve / Total 2025 Budget 5% $0 $0