
SPECIAL PURPOSE AND SPECIAL REVENUE FUNDS
(1)
FUND # NAME OF FUND BUDGET TRANSFERS VARIANCE
10015 Municipal Service District 27,173,510$ 5,081,632$ -$ (22,091,878)$
10025 Mass Transit - Operating 260,347,230 13,875,568 100,792,055 (145,679,607)
10071 Wireless E911 40,333,422 4,582,946 - (35,750,476)
10140 BSO Consolidated Dispatch Contract 68,700,600 192,210 34,325,905 (34,182,485)
11015 Sheriff - Contract Services 315,589,593 131,194,194 - (184,395,399)
11020 Fire Protection 199,438,056 77,247,767 1,089,690 (121,100,599)
11215 Affordable Housing Trust 79,965,569 1,639,579 20,000,000 (58,325,990)
11405 Convention Ctr and Visitors Br 50,099,030 627,987 5,033,830 (44,437,213)
11410 Convention Center 35,365,980 7,497,976 5,415,300 (22,452,704)
11415 Two Cent Tourist Tax Revenue 41,546,350 20,992,670 - (20,553,680)
11420 Three/Four Cent Tourist Tax Revenue 147,443,150 41,289,425 - (106,153,725)
11505
County Transportation Trust 46,482,095 11,501,063 2,290,325 (32,690,707)
11520 CTTF Local Option Gas Tax 60,265,800 22,185,735 - (38,080,065)
11525 Transportation Concurrency 31,755,000 636,930 - (31,118,070)
11610
Transportation Surtax
(3)
518,964,560 187,125,852 - (331,838,708)
11710 Opioid Regional Settlement Fund 30,549,070 11,334,083 - (19,214,987)
Total Revenues
(2)
1,954,019,015$ 537,005,618$ 168,947,105$ (1,248,066,292)$
10015 Municipal Service District 27,173,510$ 2,637,995$ 4,729,690$ 19,805,825$
10025 Mass Transit - Operating 260,347,230 118,501,081 - 141,846,149
10071 Wireless E911 40,333,422 2,871,878 - 37,461,544
10140 BSO Consolidated Dispatch Contract 68,700,600 34,374,695 - 34,325,905
11015 Sheriff - Contract Services 315,589,593 158,310,912 - 157,278,681
11020 Fire Protection 199,438,056 101,046,298 - 98,391,758
11215 Affordable Housing Trust 79,965,569 3,309,136 - 76,656,433
11405 Convention Ctr and Visitors Br 50,099,030 10,713,225 800,000 38,585,805
11410 Convention Center 35,365,980 7,356,946 2,245,000 25,764,034
11415 Two Cent Tourist Tax Revenue 41,546,350 135,928 12,072,323 29,338,099
11420 Three/Four Cent Tourist Tax Revenue 147,443,150 15,237,987 38,559,315 93,645,848
11505 County Transportation Trust 46,482,095 18,274,237 - 28,207,858
11520 CTTF Local Option Gas Tax 60,265,800 - 15,066,450 45,199,350
11525 Transportation Concurrency 31,755,000 - 4,405,000 27,350,000
11610
Transportation Surtax
(3)(4)
234,809,800 89,314,854 - 145,494,946
11710 Opioid Regional Settlement Fund 30,549,070 743,241 - 29,805,829
Total Expenditures 1,669,864,255$ 562,828,414$ 77,877,778$ 1,029,158,063$
(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
QUARTERLY MANAGEMENT REPORT
YEAR TO DATE BUDGET TO ACTUAL COMPARISON
FOR THE PERIOD OCTOBER 1, 2024 THROUGH MARCH 31, 2025 - UNAUDITED AND UNADJUSTED