
SPECIAL PURPOSE AND SPECIAL REVENUE FUNDS
(1)
ANNUAL
FUND #
NAME OF FUND BUDGET TRANSFERS
ARIANCE
10015 Municipal Service District 26,796,130$ 3,163,921$ -$
23,632,209
$
10025 Mass Transit - Operatin
258,800,530 5,060,052 55,332,283
198,408,195
10071 Wireless E911 44,045,715 1,261,229 -
42,784,486
10140 BSO Consolidated Dispatch Contract 70,024,840 136,490 17,506,210
52,382,140
11015 Sheriff - Contract Services 343,564,551 62,038,070 -
281,526,481
11020 Fire Protection 215,758,607 24,642,221 1,089,690
190,026,696
11215
ffordable Housin
Trust 93,711,141 864,898 20,000,000
72,846,243
11405 Convention Ctr and Visitors Br 51,897,430 314,175 8,495,645
43,087,610
11410 Convention Center 40,226,860 2,974,052 4,191,598
33,061,211
11420 Three/Four Cent Tourist Tax Revenue 62,291,000 564,547 -
61,726,453
11421 1% TOURIST TAX FUND 35,300,550 3,207,506 15,825,550
16,267,494
11422 2% TOURIST TAX FUND 34,530,750 3,152,475 15,055,750
16,322,525
11423
DDITIONAL 1% TOURIST TAX FUND 34,530,750 3,142,030 15,055,750
16,332,970
11424 PROF. SPORTS FRANCHISE FAC TDT 20,584,500 3,152,475 1,109,500
16,322,525
11425
DTL PROF. SPORTS FACILITY TDT 20,584,500 3,152,475 1,109,500
16,322,525
11426 HIGH TOURISM IMPACT TDT 34,530,750 3,152,475 15,055,750
16,322,525
11505 County Transportation Trust 45,817,878 4,258,775 2,290,325 (39,268,778)
11520 CTTF Local Option Gas Ta
64,715,300 5,335,877 -
59,379,423
11525 Transportation Concurrenc
30,015,000 301,262 -
29,713,738
11610
Transportation Surtax
(3)
462,538,090 41,038,193 - (421,499,897)
11710 Opioid Re
ional Settlement Fund 40,278,199 485,598 -
39,792,601
Total Revenues
(2)
2,030,543,071$ 171,398,799$ 172,117,550$ (1,687,026,722)$
10015 Municipal Service District 26,796,130$ 1,386,172$ 15,939,690$ 9,470,268$
10025 Mass Transit - Operatin
258,800,530 62,031,159 591,730 196,177,642
10071 Wireless E911 44,045,715 1,084,431 - 42,961,284
10140 BSO Consolidated Dispatch Contract 70,024,840 23,341,613 - 46,683,227
11015 Sheriff - Contract Services 343,564,551 114,944,900 - 228,619,651
11020 Fire Protection 215,758,607 76,645,228 - 139,113,379
11215
ffordable Housin
Trust 93,711,141 4,408,172 - 89,302,969
11405 Convention Ctr and Visitors Br 51,897,430 5,499,095 800,000 45,598,335
11410 Convention Center 40,226,860 2,831,515 - 37,395,345
11420 Three/Four Cent Tourist Tax Revenue 62,291,000 - 60,740,000 1,551,000
11421 1% Tourist Tax Fund 35,300,550 243,198 4,830,260 30,227,092
11422 2% Tourist Tax Fund 34,530,750 - 4,984,220 29,546,530
11423
dditional 1% Tourist Tax Fund 34,530,750 7,500,000 1,234,220 25,796,530
11424 Prof. Sports Franchise Fac TDT 20,584,500 - 3,638,093 16,946,408
11425
dtl Prof. Sports Facilit
TDT 20,584,500 - 4,984,220 15,600,280
11426 Hi
h Tourism Impact TDT 34,530,750 - 4,984,220 29,546,530
11505 County Transportation Trust 45,817,878 9,098,069 2,868,228 33,851,581
11520 CTTF Local Option Gas Ta
64,715,300 - 16,178,825 48,536,475
11525 Transportation Concurrenc
30,015,000 - 1,454,250 28,560,750
11610
Transportation Surtax
(3)(4)
237,053,230 43,090,893 - 193,962,337
11710 Opioid Re
ional Settlement Fund 40,278,199 1,835,302 - 38,442,897
Total Expenditures 1,805,058,211$ 353,939,746$ 123,227,955$ 1,327,890,510$
(1) Funds reflected are those with budgets exceeding $20 million.
(2) Excludes the change in fair value of marketable securities.
(3) Excludes appropriated fund balance
(4) Transfers to the General Fund and the Mass Transit - Operating Fund are shown as expenditures of Transportation Surtax Fund
A
TUAL
(excl Transfers)
QUARTERLY MANAGEMENT REPORT
YEAR TO DATE BUDGET TO ACTUAL COMPARISON
FOR THE PERIOD OCTOBER 1, 2025 THROUGH DECEMBER 31, 2025 - UNAUDITED AND UNADJUSTED
BROWARD COUNTY
REVENUES:
EXPENDITURES: