
SPECIAL PURPOSE AND SPECIAL REVENUE FUNDS
(1)
ANNUAL
FUND #
NAME OF FUND BUDGET TRANSFERS
ARIANCE
10015 Municipal Service District 27,173,510$ 3,452,240$ -$
23,721,270
$
10025 Mass Transit - Operatin
260,347,230 6,698,098 45,167,970
208,481,162
10071 Wireless E911 40,333,422 1,272,544 -
39,060,877
10140 BSO Consolidated Dispatch Contract 68,700,600 84,365 17,162,953
51,453,283
11015 Sheriff - Contract Services 315,589,593 71,316,207 -
244,273,386
11020 Fire Protection 199,438,056 45,495,159 1,089,690
152,853,207
11215
ffordable Housin
Trust 79,965,569 774,005 20,000,000
59,191,564
11405 Convention Ctr and Visitors Br 50,099,030 257,183 -
49,841,847
11410 Convention Center 35,365,980 3,569,661 -
31,796,319
11415 Two Cent Tourist Tax Revenue 41,546,350 7,030,917 -
34,515,433
11420 Three/Four Cent Tourist Tax Revenue 147,443,150 13,752,755 -
133,690,395
11505 Count
Transportation Trust 46,482,095 4,012,122 -
42,469,973
11520 CTTF Local Option Gas Ta
60,265,800 5,951,523 -
54,314,277
11525 Transportation Concurrenc
31,755,000 323,916 -
31,431,084
11610
Transportation Surtax
(3)
518,964,560 41,490,306 - (477,474,254)
11710 Opioid Re
ional Settlement Fund 30,549,070 194,849 -
30,354,221
Total Revenues
(2)
1,954,019,015$ 205,675,849$ 83,420,613$ (1,664,922,553)$
10015 Municipal Service District 27,173,510$ 1,298,085$ 4,729,690$ 21,145,735$
10025 Mass Transit - Operatin
260,347,230 57,900,363 - 202,446,867
10071 Wireless E911 40,333,422 1,014,780 - 39,318,641
10140 BSO Consolidated Dispatch Contract 68,700,600 17,211,742 - 51,488,858
11015 Sheriff - Contract Services 315,589,593 84,986,654 - 230,602,939
11020 Fire Protection 199,438,056 54,190,383 - 145,247,673
11215
ffordable Housin
Trust 79,965,569 464,216 - 79,501,353
11405 Convention Ctr and Visitors Br 50,099,030 4,281,754 - 45,817,276
11410 Convention Center 35,365,980 1,184,477 - 34,181,503
11415
Two Cent Tourist Tax Revenue
41,546,350 68,836
4,568,780
46,046,294
11420 Three/Four Cent Tourist Tax Revenue 147,443,150 117,201 - 147,325,949
11505 Count
Transportation Trust 46,482,095 9,011,757 - 37,470,338
11520 CTTF Local Option Gas Ta
60,265,800 - - 60,265,800
11525 Transportation Concurrenc
31,755,000 - - 31,755,000
11610
Transportation Surtax
234,809,800 42,415,955 - 192,393,845
11710 Opioid Re
ional Settlement Fund 30,549,070 346,531 - 30,202,539
Total Expenditures 1,669,864,255$ 274,492,734$ 160,910$ 1,395,210,610$
(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
(5) Negative transfer expense represents amount owed to fund 22010 - 2006 Civic Arena Refunding Bds at the end of FY24 and still outstanding as of December 31, 2024
REVENUES:
EXPENDITURES:
A
TUAL
(excl Transfers)
QUARTERLY MANAGEMENT REPORT
YEAR TO DATE BUDGET TO ACTUAL COMPARISON
FOR THE PERIOD OCTOBER 1, 2024 THROUGH DECEMBER 31, 2024 - UNAUDITED AND UNADJUSTED
BROWARD COUNTY