HomeMy WebLinkAboutItem C1 CI
BOARD OF COUNTY COMMISSIONERS
COUNTY of MONROE i Mayor Holly Merrill Raschein,District 5
The Florida Keys Mayor Pro Tern James K.Scholl,District 3
Craig Cates,District 1
Michelle Lincoln,District 2
' David Rice,District 4
Budget Meeting Meeting
July 16, 2024
Agenda Item Number: C 1
2023-2534
BULK ITEM: No DEPARTMENT: Land Authority Governing Board
TIME APPROXIMATE: STAFF CONTACT: Christine Hurley
AGENDA ITEM WORDING: Review of the Monroe County Comprehensive Plan Land Authority
Fiscal Year 2025 Budget.
ITEM BACKGROUND:
See attached Memorandum. The Governing Board has not reviewed the three projects Key West has
currently requested be funded in an amount of$17,728,500. Key West Commission are expected to
request an additional $1 Million for one of those three project(The Lofts) at their August 8, 2024
meeting.
Those three projects are expected to be reviewed at the September 11, 2024 Board meeting. Since
adoption of the budget is also on September 11, 2024, there will be an opportunity to adjust the budget
if needed before final adoption. The three projects are currently included in an amount of$17,728,500,
which is expected to change for final budget adoption to $18,728,500. This would basically allocate all
Land Authority funds for the Key West geographical area through September 30, 2025.
PREVIOUS RELEVANT BOCC ACTION:
N/A
INSURANCE REQUIRED:
No
CONTRACT/AGREEMENT CHANGES:
N/A
STAFF RECOMMENDATION: Approval
DOCUMENTATION:
Proposed MCLA Budget FY2025
77
FINANCIAL IMPACT:
N/A
78
0
• 824 MONROE COUNTY LAND AUTHORITY
1200 Truman Avenue, Suite 207, Key West, FL 33040
Phone: (305)295-5180 Fax: (305)295-5181
MEMORANDUM
To: Land Authority Governing Board
From: Christine Hurley, AICP, Executive Director
Date: June 15, 2024
Subject: Proposed Budget for Fiscal Year 2025
Attached please find the Land Authority's proposed budget for fiscal year 2025. This memo provides an
overview and discussion of the proposed budget, revenues, and trends.
Total Budget Summary:
The proposed budget for FY 2025 is $42,667,281, which corresponds to a $7,127,281 increase compared to
the amended FY24 Budget of$35,540,000. The primary reason for this increase is the increase in revenue by
selling land to the State of Florida, Florida Forever Program. This increases revenue and therefore, increases
the amount of funds available for future buying.
Revenue Summary:
Of the total budget, anticipated revenues for FY 2025 is $42,667,281 are expected to be:
• $7,581,183 from incoming tourist impact tax ($3,512,450 from Key West and $4,068,733 from the
County/Other Cities, as well as Park Surcharge and administrative revenue ($439,623 + 447,857)
• $15,361,697 Fund balance forward (Key West $15,361,697)
• $5,176,688 Miscellaneous Revenue (Interest estimated at $500,000 + BOCC Reimbursement for
Employees $195,688 + Sale of Land to the State of Florida *estimated $4,481,000)
• Less a 5% reserve of(-$2,245,646)
*As you know, the Land Authority has been working in partnership with the State of Florida Department of Environmental
Protection (DEP) to pre-acquire lands in the Florida Forever boundary and then "resell" the conservation land to DEP to
help them fulfill their$5 Million goal from the Florida Keys Stewardship Act.
Appropriations Summary:
Key Appropriations for FY 2025 land purchases or affordable housing (capital outlay) and reserves are:
• $15,732,386 for use in the Florida Keys Area of Critical State Concern (Unincorporated County and
incorporated Cities, except Key West)
• $2,240,000 for Construction Funding for Sugarloaf Landings 54 units of affordable housing
• $3,293,248 for ROGO Reserve Account (used for Administrative Relief and lawsuit settlements)
• $1,145,647 for use in Key West Area of Critical State Concern
• $10,000,000 for Construction Funding for Key West Housing Authority (KWHA) Poinciana Plaza 56
units of affordable housing
• $2,800,000 for Construction Funding for Key West Continuum of Care at Poinciana Plaza 16 units total
with 4 new units
Page 1 of 7
79
• $1,000,000 for Reserves (Contingency and End of Year Cash)
• $1,517,500 for Salaries and General Operating Expenses
Overview of Revenues
The Land Authority receives no property tax revenue and therefore the Board does not need to adopt a millage
rate for this budget. The Land Authority's two primary sources of recurring revenue are collected at rates
previously fixed by the Florida Legislature and by local ordinance. These revenues consist of:
1) Park Surcharge: a surcharge on admissions and camping at the State parks in unincorporated Monroe
County and
2) Tourist Impact Tax: half of the one-penny tourist impact tax charged on lodging in the Keys.
By statute, the other half of the tourist impact tax goes to the County general fund as a payment in lieu of taxes
(since purchasing land by government removes the value from the tax roll) and therefore does not appear in
the Land Authority budget. Additionally, over the years the Land Authority has also received various other
revenues such as grants, proceeds from the sale of land, mortgage loan repayments, and interest income.
The amount of park surcharge revenue and tourist impact tax revenue that can be spent on administrative
expenses is limited to 10% and 5%, respectively, and is therefore supplemented with other available revenue
and unassigned fund balance to fund operating expenses and maintain existing staffing levels.
Key West
Tourist Impact Tax
Within the City of Key West, the Tourist Impact Tax revenue collected from lodging establishments is dedicated
to be spent in Key West. This chart demonstrates the revenue since the creation of the Land Authority. As
you can see, 2023 started a downturn after the record breaking year, 2022, following COVID.
KW TAMP Revenue
$4,500,000
$4,000,000
$3,500,000
$1,500,000
$1,000,000
$500,000
$0
ra ra ra ra ra ra ra ra ra ra ra ra
cs� cs� cs� cs� cs� cs� ca ca ca ca ca ca ca ca ca ca ca ca
ar cD cD cD cD ea ea ea ea r r
W v r) T, sus co ca ra Cs co ca r ap s7s as v r�
Page 2 of 7
80
The Florida Keys
Tourist Impact Tax
Within the unincorporated County and Cities, excluding the City of Key West, the Tourist Impact Tax revenue
collected from lodging establishments is dedicated to be spent in these areas. This chart demonstrates the
revenue since the creation of the Land Authority. Florida Keys TIMP saw the same dip as Key West.
FL Keys TIMP Revenue
$4,500,00
$3,500,00
$3,000,00
$1,500,00
$1,000,00
$500,000
$0
CO � � � � C) C) C)
Park Surcharge
The State parks located within unincorporated Monroe County send the park surcharge revenue to the Land
Authority. The State parks located within a municipality send the park surcharge revenue directly to that
municipality and therefore, these funds are not available for the Land Authority programs.
Park Revenue
$6 50,000
$6 00,000
$5 50,000 141 rma
$5 00,000
$450,Goo
$350,000
$300,000
CO � � � � C) C) C)
Page 3 of 7
81
State of Florida Department of Environmental Protection (DEP)
Stewardship Act
The 2016 Stewardship Act documented the State and County partnership and outlined the urgency in
purchasing land in the Florida Keys to retire development rights, as well as protect the natural environment.
The goal within the Act is for the State to spend $5 million per year on land acquisition in the Florida Forever
Boundary. The table below demonstrates the annual expenditures by DEP, since passage of the Florida Keys
Stewardship Bill:
STATE FISCAL STATE PURCHASES STATE PURCHASES OF TOTAL STATE
YEAR FROM PRIVATE PRE-ACQUIRED LAND PURCHASES*
SELLERS* FROM MCLA*
2017 $0 $0 $0
2018 $709,246 $0 $709,246
2019 $2,037,381 $0 $2,037,381
2020 $1,177,841 $0 $1,177,841
2021 $695,492 $0 $695,492
2022 $89,732 $607,323 $697,055
2023 $210,828 $2,924,856 $3,135,684
2024 YTD $0 $1,604,583 $1,604,583
TOTAL $4,920,520 $5,136,763 $10,057,282
*Includes soft costs such as Appraisals,surveying,etc.
The real estate market in the Keys has been rapidly increasing since adoption of the Act. DEP has found it
difficult to purchase land quickly and to meet the sales price expectations of sellers. Decades ago, DEP would
allow the Land Authority to pre-acquire land and then purchase the land from the Land Authority at the price
they can using their appraisal standards. During 2022, Land Authority staff worked with DEP to renew this
model and during 2023 this effort increased.
As of May 8, 2024, the Land Authority resold $5,136,763 of land to the State of Florida, since 2016, with DEP
spending a total of $10,057,282. This is expected to increase for 2024 with the addition of another buyer
(consultant) on the Land Authority staff.
Page 4 of 7
82
Current Issues
The most important activity the Land Authority performs is the purchase of land for environmental protection
and retirement of development rights. The following table, prepared by the State Commerce show the results
of the recent Department of Economic Opportunity Hurricane Evacation Model Clearance Times scenarios in
Summary form. The next two tables, prepared by the Monroe County Planning Department, show those lots
within the cities of Key West, Marathon, Layton, Key Colony Beach, and Islamorada. The third table shows
those privately owned vacant lots within unincorporated Monroe by Tier designation. The MCLA will be
reviewing that data and will begin prioritizing purchases, first of those in the Florida Forever boundary, since
the State of Florida is willing to purchase those lots after pre-acquisition from the MCLA.
The BOCC will be working with DEO during 2024 to determine the appropriate number of ROGO allocations to
be issued by the State of Florida, since DEO ran a new Hurricane Evacuation Model and created scenarios of
possible ROGO allocation issuance options.
Clearance i rr"Il i m5SLAmmary
Florida Keys, Florida Keys
Includlingd Key Walt Excludin K r meet
l7elilver ble 5:Baseline Modeling Plhasos Mobile Homes NthlleHo Isdcba;B -I�nrrne� ch�G:�rai� .
in Phase 2 in Phase 1 in Phase 2 in Phase 1
dnaurs uhcurs hcnurel tlaaurs
Bas�lnrres Modeling
Sh aw,s baseline-does rural umclude Phase 2 26,0 24,01
adds icm prespe 5t e allcratioras Phase 11 5,5 15.5 15,0 15.0
D oliverabla 6.Prospective M adlelin
frlr Future Alll c t rara
i 27,5 15 155Ns -ute on countylrunlcnpality Phase
1
Aliocatuons population size, Phasa 1 15.5 15,E T15 U 150
3'5to Uistnbule based percentage at nacardt ..,.,. Plrasa.�. .. 8. 5.5
"... w........ �........ . ......1.. � ........ ..�
A lrrcabons land per coural 1n�u nicePals r p r 5 0
15lstriibutc based on current allacaticnvs Phase 2 2&0 26,01 15,.5 15.5
1 3,550 01,P7tt-P onirae 351t1•IMadarathon,"2 0
...,.,.,.
Altacatucns islardrarada 91O-Key West, 0-Laylon,
54 ttel lluarr peachy Phase 11 15 5; 15 15,t0 15.0
phase 2 265 24 P 15,5 1 5
t7laimin nal tlustributes Ot4o nr¢ County(51)m dears yP�4p)'.........
$4 Afllrxatiuns('11 Maialhorr(2)„Ilslavioiadad ) Key Phase 2B,(2 2 .5 240 1.15 ro 155
allac;ationstyr) West�2—affordable onllly) Years"r�� ......... ......... ......... ......... ......... ......... ......... .........
Phase 11 155 155 150 150
3 One P ha^sa 311.5 285 17,0 1615
5 Um t"Vacant Lot ISniskrVtautes 7 P5�1�,n is � , �
Phase 11 1,a5 15„aC 1,a.5 15.5
Page 5 of 7
83
2020 Census:" Hurricane Evacuation Modeling Update
FL Commerce's reference,to 7,954 units,was based on the number of privately-owned 'vacant parcels within the
Florida Keys (unincorporated MC, Illslarnorada, Layton, Key Colony Beach, Marathon, (Key,West).,
Ftirther,ainMysis kicficaties that a sginMcant poirflon of those parc0s rnay lye already riestiftted klq pirlotecteld
habttat andlor ex sting zoning clensky standards,
Key West 94 Key West n/a—a I ready
reserve dl
Uniln,corporated Monroe 6,06 Unmncorperated Monroe 2,220
County County
marathor 764 plllu„ Marathor, SS6
hla-norada 971 Isla norada 221,
Key C ol on y Beach 39 Key Colony Be,ach InA
nfill—a hnea,dy.
Lay:o n 110 Lay= rtnerved
.........
54
Monroe Comity lunlhncorponntedl Illrlivate Vacara 11-and
Monroe County(unincorporated) Private Vacant Land 'IR(jinnoved Sulhnn(�.,rged,Mar,giove,and ProtecJed Wetlands
Data Sent to DEO for Hurricane Modeling Oct 2023: 'Rernaved FDan.'rels Mai,kass rhani I jnit of densh�ll)er Zordrg/R LJ M
Not limited by habitat/Policy 102,
Tier AND has 1 or more density rights,
.......................................................
3023 Tier 1 398
i............................ ........... ...............
111 223 Tier ill 165
...........................................................................................
25,51 1 1..� 1.5�5..3
UI-A 122 Tier III-A 96
................ ........... ..............................--................................ .................
Military 3 No Tier 8
.. . ................................................................................................................
No Tier 164 Military 0
Total 6,086 ITOTAL C 2,2,20
Rwm�.
Page 6 of 7
84
Fortunately, revenues have been up since COVID ended, which has given the Land Authority the ability to
purchase more land than usual, and the flexibility to leverage DEP funds through resales.
ROGO Reserves
In accordance with Policy 101.7.2 of the County Comprehensive Plan, funding is reserved for the
administrative relief provisions of the rate of growth ordinance (ROGO). Although this policy recommends an
annual set aside of 35% of the Florida Keys ACSC acquisition revenue, there have been very few expenditures
from this reserve over the last five years. For this reason, the ROGO Reserve that would result from a 35% set
aside has been reduced to the current year level of $3,293,248 and the difference has been allocated for
general use in the Florida Keys ACSC.
The budget also includes general reserves of$500,000 for contingency and $500,000 for end of year cash. All
funding not otherwise committed is budgeted in the general appropriation for property in the Florida Keys
ACSC.
With respect to administrative expenses, the implementation of merit or COLA salary increases, if any, will be
limited to the amount and policy the Board approves for all County employees.
The property acquisition policies established by the budget are very general in nature. The Land Authority's
annual Acquisition List and the Board's approval of purchase contracts provide more detailed direction about
the specific properties to be acquired.
M❑NR❑E C❑UNTY LAND AAUTH❑RITY
FY 2025 BUDGET
Proposed Amended Amended
Budget InCrease� Budget Budget Actual
FY 2025 (Decrease) %Change FY 2024 FY 2023 FY 2023
Revenues:
Intergovernmental
Tourist Impact Tax-Restricted-Key West 3,512,450 550,295 18.6% 2,962,155 2,634,201 3,398,447
Tourist Impact Tax-Restricted-FL Keys 4,068,733 788,305 24.0% 3,280,428 2,718,805 3,902,168
Park Surcharge-Restricted 439,623 60,786 16.0% 378,837 407,290 462,177
Tourist Impact Tax&Park Surcharge Administration 447,857 77,207 20.8% 370,650 308,379 430,461
Fund Balance Forward
Tourist Impact Tax-Restricted-Key West 15,361,697 2,473,794 19.2% 12,887,903 11,238,729 10,156,033
Tourist Impact Tax-Restricted-FL Keys 0 0 n�a 0 2,902,414 2,293,931
Park Surcharge-Restricted 0 0 n�a 0 0 0
Assigned and Unassigned 15,905,878 3,234,595 25.5% 12,671,283 8,903,722 9,521,418
Miscellaneous
Interest Income 500,000 250,000 100.0% 250,000 25,000 1,087,455
BOCC Reimbursement for MCLA Employee 195,688 67,419 52.6% 128,270
Sale of Land 4,481,000 0 0.0% 4,481,000 4,481,000 5,071,658
Donation 0 0 n�a 0 0 4,490,558
Tax Collector Excess Fees 0 0 n�a 0 0 248,026
Mortgage Receivable 0 0 n�a 0 0 7,419,025
Less 5Y. (2,245,646) (1,870,526) (1,680,977)
Total Revenues 42,667,281 7,127,281 20.1% 35,540,000 31,938,563 46,057,290
Appropriations:
Salaries and Benefits 1,196,500 200,000 20.1% 996,500 807,100 740,900
General Operating Expenses 321,000 13,000 4.2% 308,000 221,100 156,199
Special Operating Expenses:
Operating FL Keys ACSC-Forgivable Mortgages 0 0 n�a 0 0 0
Operating FL Keys ACSC-Construction Funding 2,240,000 2,240,000 n�a 0 1,353,989 0
Operating Key West ACSC-Forgivable Mortgages 0 0 n�a 0 0 0
Operating Key West ACSC-Construction Funding 17,728,500 17,728,500 n�a 0 0 0
Capital Outlay
Office Equipment 10,000 0 0.0% 10,000 10,000 0
FL Keys Area of Critical State Concern 15,732,386 1,650,192 11.7% 14,082,194 11,380,196 6,262,235
ROGO Reserve 3,293,248 0 0.0% 3,293,248 3,293,248 0
Key West Area of Critical State Concern 1,145,647 (14,704,411) -92.8% 15,850,058 13,872,930 0
Reserves
Contingency 500,000 0 0.0% 500,000 500,000 0
End of Year Cash 500,000 0 0.0% 500,000 500,000 0
Total Appropriations 42,667,281 7,127,281 20.1% 35,540,000 31,938,563 7,159,335
Page 7 of 7
85
M O N RO E COUNTY LAND AUTHORITY `,,,S°AUr"o,?,,
,
• -18 2
...........
MONROE COUNTY LAND AUTHORITY REVENUE
MONROE COUNTY LAND AUTHORITY REVENUE
�f
...........................................................................................................................................................................
M.c.nrca Caumjt Lang a"H:r h rGL R v�mrrtiu ��°� ara of HTst;rrrk data
.... .y
Whr FIavGr1a...K sTIIMP
Z914 %IF I , 4 r
SON
1' -----------------------
20% a/10/i/O/O/O/O /O/Ol /oa0a0aa0a0a0a0aa0a0ala= T � as zaya
4
"`� $3,12M �2
2a2 '"r^Ta /%llllllllllllllllllllllllllllllll, %%Ol%Ol%Ol%Ol%Ol%Ol%Ol%Ol%Ol%Ol%011 sa r r "%2 b a�5�mn
............................................................. ......... .......................�.., ............... .�.�,�,�,�,�,�,�,�,�,�,... �, .....................................�r.mm.M.�............................................................................
FISCAL YEAR`01'11',,ilz: r,,,, , 'I flor.Uui«,,rLw.% "Nill&sof u%orrd.014;
ga rt�.NO
r%rM!,:v1T,
8
1w"M�h
q
3916 TI%UrrMM t 411 tlP
n
� 2A11,4NSU r
@161 i
IRMA
5 % d7 'oV q KUUT �45 Po48 A � %
,.,
� �� %aa ���
..M M 'M i A ,°,Y kn °fQQ 9
u....pnsk'siurth-m°ge Kl" ,Tml,U GIMF TW?,P _Sales toDEP
MONROE COUNTY LAND AUTHORITY EXPENDITURES
............ ............. ........... ............ . ........... ..........
Monroe County Land Authority, Expenditure . 10 Years HIistoric Data
0 12, 1 ,38 , 682,876 `0 10 2 000„000 1 4,507,916 191
mm................................................................................................................ ....................................................................................... ......................................... ................................................................................. ..................................................................................................................................................... ............................................
or!da ys 2, 36,448 1„,814,447 ' 2,5 0,679 .$ , 9 ,075 $2,303,748 52,624,203 $7,76 „5 6 637,173 $5,550f a71 $5,240,781 4,4108,40,6,
...... ..... ............... ......................... ....................... .... ................... .... ................. ...... ................................... ........ ..... ........................ ......... . ....................... ............................. ......... ......... ....
. ....................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................................
14,0A'0,000
56,000,000
408,406
a507,"91
p000,000 1�,
r Ni, 63'7 w `r � � 7
N
r tl
I
ui wog�.
so
'ususu�muagra�l„r�a�u'
All Projects By Type
FY 1988 - FY 2023
MCLA
Project Tvpe Transactions Parcels Acres Units Exoendltures
Conservation 1727 4,705 4083 0 $57,902,736
Density Reduction - FS1 25 5 0 $0
Density Reduction - LTF 67 183, 0 $0
OenSity, Reduction - VHBP 16 181 4 0 $0
Affordable Housing 78 167 111 1 ,316 $57,623,286
Recreation 30 156 126 0 $712761697
Solid Waste 1 4 74 0 $2 ,212,500
Total 1 ,941 5, 158 4,414 1 ,316 $125,015,219
Conservation ILand Acqulii ition IP ojJ t �
F 19 ' - FY 2023
Localign P Irc is cr
Key Larigol 1,333 924
J .
JJ ;
J ,
r
J
'Il ni-tNoml
r
1
A�1 r/
WIIIoY''d Key/ Cotton
r f
I r
Lo er Mateclumbe
Long Key 4 4
Channel Key 2 1
O'u k Key 101 19 '
Grassy Kle,y g
rN icy 64 26
Fat Deer Key 14 g
Key V ca
No INamieKey 204 1916 ' ' 0
Bog Pine icy 1,149 330 ��Iryll
Little Torch Key 24
Middle Torch Key, 17 4,00
Big Torch Key 640 156
Ramrod ire 11 14 uldjoe IKey 257 1 r
Prl'C, Key, 0
Sugairloaf'Key
J
ddlI I, i I
iaunch 91 g
y
Key � i '
y 7
Tbtal 4,705, 4,083
'Inicluding Palle AIIN'o Keys,, Rattlesnake Key, IRodirrV aaez IDove
Key,andl TavernJer,Noe
I
'Induding Wahoo K
U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U I U U
Units MCLA Cost
135 $ 21324,440
36 $ 11467,485
52 $ 2,803,203
_ 10 _ $ 10,000
164 $ 41780,915
m
39 $ 3,852,797
�e 1 $ 101,741
a
1 $ 42,877
16 $ 512,385
w
32 $ 11273,693
236 $ 91086,055
580 $ 28,336,420
1302 $ 5 "'592"'009
MONROE COUNTY LAND AUTHORITY
FY 2025 BUDGET
Proposed Amended Amended
Budget Increased Budget Budget ActU al'
FY 2025 (Decrease) '%Chiange FY 2024 FY 2023 FY 2023
Revenues:
Intergovemmentall
Tourist Impact Tax-Restricted-Key West 3,512,450 550,295 18.6% 2,962,155 2;,634,,,2C11 3,398,447
Tourist Impact Tax-Restricted-FIL Keys 4,068,733 788,305 24.0% 3,280,,428 2,718,805 3,902,168
Parlk.Surcharge-Restricted 439,623 60,766 16.01% 378,837 407,290 462,177
Tourist Impact Tax&Park Surcharge Administration 447,857 77,207 20.8% 370,6513 3,O8,379 430,461
Fund Balance Forward
Tourist Impact Tax-Restricted-Key West 15,361,697 2,473,794 19.2% 112,,887,903 111,238,,729 10,1 56,{)j33
Tourist Impact Tax-Restricted-FIL Keys 0 0 n1a 0 2,902,,4114 2,293,931
Parlk.Surcharge-Restricted 0 0 n1a 0 0 0
Assiignecl and Unassigned 15,9105,878 3,234,595 25.5% 12,671,283 8,903,722 9,521,418
Miscellaneous
Interest Income 500,0100 250,000 M0.01% 250,00,13 25,000 1,087,455
BOCC Reimbursement for IMCILA Employee 195,668 67,,419 52.6% 1 2!8,270
Salle of Land 4,481,000 a 0.01% 4,481,00,1) 4,481,000 5,071,658
Donation C1 0 n1a 0 a 4,490,558
Tax Collector Excess Fees C1 0 n1a 0 a 248,026
Mortgage Receivable 1Y 0 radar 0 0 7,419,025
Less 5% (2,,245,,646) (%870,526) (11,680,977)
Total Revenues 4 2,667,2 B 1 7,127,281 20.1% 35,540,00,1) 31,938,563 46,057,290
Appropriations:
Salaries and Benefits 1,196,5100 200,000 20.11% 996,5010 807,,100 740,900
General Operating Expenses 321,0010 13,000 4.2% 30 8,000 221,,100 156,199
Special Operating Expenses:
Operating FL(Keys ACSC-Forgwable Mortgages 0 a n1a 0 0 0
Operating FL(Keys ACSC-Construction FLInding 2,240,006 2,240,001) n1a 0 1,353,,989 0
Operating Key West ACSC-Forgivable Mortgages 0 a n1a 0 0 0
Operating Key West ACSC-Construction Funding 17,728,5,00 17,728,500 radar 0 a Cl
Capital Oullay
Office Equipment 10,0100 0 0.01% 10,000 10,000 0
FL Keys Area of Crifical State Cuicern 15,732,3643 l92 11.7% 14,082,194 11,380,196 13,262,235
POGO Reserve 3,,293,248 a 0.01% 3,2193,249 3,293,,248 0
Key West Area of Critical State Concern 1,145,rA7 (14,704,411) -92.8% 15,850,058 13,872,,930 0
Reserves
Contingency 500,006 0 ().0% 5010,0010 500,000 Cl
End of Year Cash, 1500,000 6 ().0% M10,0010i 500,000 Cl
Total Appropriations 4 2,667,2&1 7,,127,281 20.1% 35,540,00,13 31,913,563 7,159,335