Fund Type General Government Grants Fund Profile

Revenue | Governmental

Fund Family: Special Revenue Summary Non-Major Fund

BEGINNING FUND BALANCE - - - 17,818 7,370 0.00%

REVENUE

521-30-49 NDC - OPERATING EXPENSE - 8,389 5,000 5,000 10,000 100.00%

521-10-14 FDOT SPEED RADAR OVERTIME - - - 15,000 -100.00%

521-60-01 BYRNE PHYSICAL FITNESS EQUIP. - 7,721 - - - 0.00%

521-60-02 BYRNE BALLISTIC HELMETS - 4,428 - - - 0.00%

521-60-04 BYRNE 2025-26 JAG-C GRANT - - 8,500 - - 0.00%

521-60-05 BYRNE 2025-26 JAG-D GRANT - - 6,000 - - 0.00%

521-60-07 DRONE REPLACEMENT PROG. - - - 25,000 - -100.00%

521-60-08 BYRNE JAG-C GRANT - - - 4,948 - -100.00%

521-60-09 BYRNE JAG-D GRANT - - - 3,814 - -100.00%

521-60-10 FDOT SPEED RADAR TRAILER - - - 13,000 - -100.00%

521-60-11 FDOT SPEED RADAR EQUIPMENT - - - 11,000 - -100.00%

521-60-88 CDBG COOLIDGE PROJECT - - - 400,000 - -100.00%

538-60-49 FDOT STORMWATER - COOLIDGE PROJ. - - - 909,977 - -100.00%

538-61-49 FDEP STORMWATER - COOLIDGE PROJ. - - - 1,113,158 - -100.00%

541-60-13 FDOT ROADS - COOLIDGE PROJ. - - - 581,789 - -100.00%

541-61-13 FDEP ROADS - COOLIDGE PROJ. - - - 477,067 - -100.00%

541-62-13 FDOT - NORTHSHORE BRIDGE & CULVERT - - - 200,000 - -100.00%

572-63-01 LAKE WILLIE DOCK EXPANSION - - - - 350,000 100.00%

Account DESCRIPTION Actual FY 23-24 Actual FY 24-25 Adopted FY 25-26 Projected FY 25-26 Proposed FY 26-27 % Change Proposed/ Projected

334-20-01 BYRNE PHYSICAL FITNESS EQUIP. - 7,721 - - - 0.00%

334-20-02 BYRNE BALLISTIC HELMETS - 4,428 - - - 0.00%

334-20-05 BYRNE 2025-26 JAG-D GRANT - - 6,000 - - 0.00%

334-20-06 HIDTA GRANT - 15,146 25,000 25,000 10,000 -60.00%

334-20-07 DRONE REPLACEMENT PROG. 25,000 -100.00%

334-20-08 BYRNE JAG-C GRANT 5,000 -100.00%

361-10-00 INTEREST - (182) - - - 0.00%

381-68-00 TRANSFER FROM ECON. DEV. TRUST - 48,000 - - - 0.00%

TOTAL REVENUE - 75,113 39,500 3,779,805 360,000 -90.48%

TOTAL REVENUE & BALANCES - 75,113 39,500 3,797,623 367,370 -90.33%

EXPENDITURES

552-81-01 EDA TARGETED IND-ED24ATL0G0463 - 30,000 - 10,500 - -100.00%

521-10-14 NDC - OVERTIME - 6,757 20,000 20,000 - -100.00%

334-20-09 BYRNE JAG-D GRANT 3,814 -100.00%

334-20-10 FDOT SPEED RADAR TRAILER 39,000 -100.00%

334-20-11 FDOT - NORTHSHORE BRIDGE & CULVERT 200,000 -100.00%

334-20-30 FDOT GRANT - COOLIDGE PROJECT 1,491,766 -100.00%

334-20-31 CDBG GRANT - COOLIDGE PROJECT 400,000 -100.00%

334-20-32 FDEP GRANT - COOLIDGE PROJECT 1,590,225 -100.00%

347-20-01 LAKE WILLIE DOCK EXPANSION - - - - 350,000 100.00%

TOTAL EXPENDITURES - 57,295 39,500 3,790,253 360,000 -90.50%

AVAILABLE BALANCE - 17,818 - 7,370 7,370 0.00%

TOTAL ENDING FUND BALANCE - 17,818 - 7,370 7,370 0.00%

334-20-04 BYRNE 2025-26 JAG-C GRANT - - 8,500 - - 0.00%

260