TDC Budget Book 2024

Page 1

Tourist Development Council Budget Book 2024

Table of Contents TDC Board Vision Statement Session I. Budget Highlights Session II. Tourism Promotion Session III. Discover The Palm Beaches Session IV. Cultural Council for Palm Beach County Session V. Palm Beach County Sports Commission Session VI Palm Beach County Film & Television Commission Session VII. Palm Beach County Convention Center Session VIII. Other TDC Funds 86 40 56 3 47 78 2 104 95

Tourist Development Council Board Vision

Palm Beach County will be a globally recognized destination that visitors want to experience because of its culture, lifestyle and amenities.

2

Budget Highlights

3

March 20, 2024

TO: Mayor Maria Sachs, Chair Palm Beach County Tourist Development Council

Board of Directors - Tourist Development Council

Isami C. Ayala-Collazo - Assistant County Administrator

Yelizaveta “Liz” Herman - Assistant County Attorney

Milton Segarra - The Palm Beaches

Dave Lawrence - Cultural Council for Palm Beach County

George Linley – Palm Beach County Sports Commission

Michelle Hillery – Palm Beach County Film & Television Commission

Deborah Drum – Palm Beach County Environmental Resource Management

Dave Anderson – Palm Beach County Convention Center, Oak View Group Management

Katherine Griffin – Palm Beach County Convention Center, Oak View Group Hospitality

Attached you will find the 2024 Tourist Development Council (TDC) Budget/Forecast Book for all bed tax funds. The budget and forecast offer valuable insights into the intricate nature of the tourist development program, particularly in relation to the funding of different agencies and programs as mandated by the Florida State Statute (125.0104) and Palm Beach County codification of ordinances (17111) governing tourism. Our latest FY2024 forecast has been integrated, serving as our spending target for the remainder of the fiscal year.

In brief, the outlook for FY2024 is exceptionally positive. We are currently establishing a new baseline and benchmark for bed tax collections, transitioning from previously achieved record highs. The forecast for FY2024, as outlined in this package, projects $83.3 million in bed tax collections, reflecting a (1%) decline of last year’s $84.1 million. We are currently curating campaigns and initiative aimed at driving visitation to our County during our summer months. The forecast reflects the approved spending levels for the agencies while maintaining strong reserve positions.

The 2025 Budget process began in early February with our preliminary discussions for 2025 bed tax revenue projections, budgeted spending and reserve targets by agency discussed at the February TDC Finance briefing on February 8th . The Tourist Development Council will receive monthly Bed Tax Collection Dashboards updates monitoring our status and approve a final FY2025 Budget in the April .

Sincerely,

Palm Beach County Tourist Development Council 2195 Southern Boulevard, Suite 500, West Palm Beach, Florida 33406 D-(561) 233-3130 D-FACSIMILE (561) 233-3113
4

Palm Beach County Tourist Development Council

Palm Beach County Board of County Commissioners

Palm Beach County Administration

Table of Organization
Tourist Development Council and Administration* Discover the Palm Beaches Cultural Council For Palm Beach County Film & Television Commission & PBTV Sports Commission * TDC Administers 1st Cent Fund, 4th Cent Fund, Beach Programs, and Special Projects.
Venue Management Effective January 1, 2024
Food Services And Hospitality 5
OVG
OCG

BOARD OF DIRECTORS

The Palm Beach County Tourist Development (TDC) is governed by a Board of Directors consisting of nine (9) members. One member of the Council shall be the Chair of the Palm Beach County Board of County Commissioners (BCC of PBC) or any other member of the Board of County Commissioners as designated by the Chair, who shall serve as the Chair of the Council. The remaining (8) eight members of the Council shall be appointed by the BCC.

Current members of the Board, along with their required affiliation, and terms of office, are as follows:

Elected Member:

Mayor Maria Sachs, Chair of TDC

Palm Beach County Board of County Commissioners

Term: 12/23-12/24

Appointed Members

Mr. James Bronstien, Vice Chair

Category: Tourism Industry/Resident

Term Ends: 09/30/26

Mr. Jim Mostad

Category: Hotel/Motel Owner Operator

Term Ends: 09/30/24

Commissioner Christina Lambert

Category: BCC At-Large Appointment

Elected Official: Most Populous Municipality

Term Ends: 09/30/26

Mr. Daniel Hostettler

Category: Hotel/Motel Owner Operator

Term Ends: 09/30/27

Commissioner Adam Frankel

Category: Elected Municipal Official

Term Ends: 09/30/26

Mr. Don Dufresne, Esq.

Category: Tourism Industry/Resident

Term Ends: 09/30/27

Ms. Davicka Nicole Thompson

Category: Tourism Industry/Resident

Term Ends: 09/30/25

Mr. Joseph Fisher

Category: Hotel/Motel Owner Operator

Term Ends: 09/30/25

6

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

Adopted Modified ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST ASSUMPTIONS 2022 2023 2023 2024 2024 2024 % INCREASE REVENUES 53% 8% 3% 3% 3% -1% INTEREST 0.75% 0.75% 0.75% 0.75% 0.75% 0.75% BED TAX REV.2ND, 3RD, 5TH & 6th CENT 51,877,589 $ 56,126,370 $ 53,433,916 $ 55,036,933 $ 55,036,933 $ 55,565,107 $ BED TAX REV. 4TH CENT 12,969,786 $ 14,032,014 $ 13,358,880 $ 13,759,646 $ 13,759,646 $ 13,891,693 $ BED TAX REV. 1ST CENT 12,969,786 $ 14,032,014 $ 13,358,880 $ 13,759,646 $ 13,759,646 $ 13,891,693 $ Sub-Total 77,817,161 $ 84,190,398 $ 80,151,676 $ 82,556,226 $ 82,556,226 $ 83,348,494 $ GRAND TOTAL 77,817,161 $ 84,190,398 $ 80,151,676 $ 82,556,226 $ 82,556,226 $ 83,348,494 $ Proposed Proposed BED TAX REVENUES ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST FUND DESCRIPTION-CATEGORY 2022 2023 2023 2024 2024 2024 % INCREASE REVENUES 53% 8% 3% 3% 3% -1% DISCOVER/TOURISM PROMOTION (A) 24,809,708 $ 26,862,719 $ 25,561,725 $ 26,336,303 $ 26,336,303 $ 26,591,516 $ CULTURAL ARTS (B) 10,638,600 $ 11,518,947 $ 10,961,071 $ 11,293,216 $ 11,293,216 $ 11,402,654 $ BEACH PROGRAMS (C) 9,493,615 $ 10,279,215 $ 9,781,380 $ 10,077,778 $ 10,077,778 $ 10,175,437 $ FILM & TELEVISION (D) 2,212,952 $ 2,396,074 $ 2,280,030 $ 2,349,120 $ 2,349,120 $ 2,371,884 $ SPECIAL PROJECTS (E) 532,995 $ 532,995 $ 532,995 $ 532,995 $ 532,995 $ 532,995 $ SPORTS COMMISSION (G) 4,189,719 $ 4,536,419 $ 4,316,715 $ 4,447,521 $ 4,447,521 $ 4,490,620 $ TOTAL 2ND, 3RD, 5TH & 6TH CENT 51,877,589 $ 56,126,370 $ 53,433,916 $ 55,036,933 $ 55,036,933 $ 55,565,107 $ 4TH CENT (I) 12,969,786 $ 14,032,014 $ 13,358,880 $ 13,759,646 $ 13,759,646 $ 13,891,693 $ 1ST CENT (H) 12,969,786 $ 14,032,014 $ 13,358,880 $ 13,759,646 $ 13,759,646 $ 13,891,693 $ TOTAL BED TAXES 77,817,161 $ 84,190,398 $ 80,151,676 $ 82,556,226 $ 82,556,226 $ 83,348,494 $ GRAND TOTAL 77,817,161 $ 84,190,398 $ 80,151,676 $ 82,556,226 $ 82,556,226 $ 83,348,494 $ 2/14/2024 8:28 AM FY23 Actuals & FY24 Fcst Budget 7

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

Proposed Proposed ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST ALLOCATION 2ND, 3RD, 5TH & 6TH CENT 2022 2023 2023 2024 2024 2024 DISCOVER/TOURISM PROMOTION (A) 48.32% 48.32% 48.32% 48.32% 48.32% 48.32% CULTURAL ARTS (B) 20.72% 20.72% 20.72% 20.72% 20.72% 20.72% BEACH PROGRAMS (C) 18.49% 18.49% 18.49% 18.49% 18.49% 18.49% FILM & TELEVISION (D) 4.31% 4.31% 4.31% 4.31% 4.31% 4.31% SPECIAL PROJECTS (E) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% SPORTS COMMISSION (G) 8.16% 8.16% 8.16% 8.16% 8.16% 8.16% TOTALS: 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% ALLOCATION - 4TH CENT (I) 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% ALLOCATION - 1ST CENT (H) 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 2/14/2024 8:28 AM FY23 Actuals & FY24 Fcst Budget 8

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified CONSOLIDATED TOTALS ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST ALL TDC FUNDS 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 37,298,215 $ 59,284,561 $ 59,284,562 $ 62,902,165 $ 73,764,199 $ 73,764,199 $ BED TAX REVENUES 77,817,161 $ 84,190,398 $ 80,151,676 $ 82,556,226 $ 82,556,226 $ 83,348,494 $ RENTAL REVENUE- CONV.CTR. OPS 2,431,212 $ 2,878,703 $ 2,600,000 $ 2,485,000 $ 2,485,000 $ 2,485,000 $ FOOD & BEVERAGE (NET) 1,275,181 $ 2,240,601 $ 1,700,000 $ 2,078,000 $ 2,078,000 $ 2,078,000 $ NET BLDG. SERVICE REVENUE 1,996,785 $ 1,973,768 $ 1,300,000 $ 1,494,000 $ 1,494,000 $ 1,494,000 $ INTEREST INCOME 483,600 $ 2,750,918 $ 903,144 $ 974,265 $ 974,265 $ 1,046,812 $ OTHER MISC. INCOME 2,115 $ 47,633 $ 10,000 $ 12,000 $ 12,000 $ 12,000 $ CITY OF WEST PALM BEACH 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ TRANSFERS IN 4,500,000 $ 6,500,000 $ 9,000,000 $ 13,500,000 $ 13,500,000 $ 9,500,000 $ INTEREST COLLECTED IN FUND 2527 39,926 $ - $ - $ - $ - $ - $ FUNDS OWED TO BPPB FOR FY21 - $ - $ - $ 1,153,998 $ 1,153,998 $ - $ STIMULUS FUNDING-SPECIAL PROJECTS - $ - $ - $ - $ - $ - $ STIMULUS FUNDING-SPECIAL PORJECTS/Repayback only for FY23 - $ 1,630,200 $ 1,630,200 $ - $ - $ - $ STIMULUS FUNDING-BEACHES - $ - $ - $ - $ - $ - $ STIMULUS FUNDING-BEACHES/Repayback only for FY23 - $ 2,000,000 $ 2,000,000 $ - $ - $ - $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (4,492,475) $ (4,492,475) $ - $ TOTAL AVAILABLE FUNDS 126,094,193 $ 163,746,781 $ 158,829,582 $ 162,913,179 $ 173,775,213 $ 173,978,504 $ 2/14/2024 8:32 AM FY23 Actuals & FY24 Fcst Budget 9

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

EXPENDITURES TDC ADMINISTRATIVE (GROSS) 1,035,051 $ 706,416 $ 1,300,000 $ 1,350,000 $ 1,350,000 $ 1,300,000 $ DISCOVER PROGRAM (GROSS) 19,991,598 $ 28,372,532 $ 28,516,529 $ 27,596,257 $ 27,596,257 $ 27,596,257 $ CULTURAL COUNCIL PROGRAM 7,830,224 $ 10,319,621 $ 10,582,374 $ 11,882,746 $ 11,882,746 $ 11,882,746 $ FILM & TELEVISION PROGRAM 1,426,480 $ 1,808,512 $ 2,181,558 $ 2,346,362 $ 2,346,362 $ 2,346,362 $ SPORTS COMMISSION PROGRAM 3,022,562 $ 4,080,968 $ 4,364,035 $ 4,789,622 $ 4,789,622 $ 4,789,622 $ BEACH PROGRAMS 6,841,658 $ 11,806,217 $ 11,806,359 $ 10,826,678 $ 11,510,032 $ 11,510,032 $ BEACH PROGRAMS- STIMULUS - $ 2,000,000 $ 2,000,000 $ - $ - $ - $ SPECIAL PROJECT EXPENSES & TRANSFERS 306 $ 369,910 $ 580,130 $ 220,840 $ 220,840 $ 220,840 $ CONVENTION CENTER OPERATIONS 4,840,542 $ 5,136,820 $ 6,710,194 $ 7,303,522 $ 7,303,522 $ 7,303,522 $ 4TH CENT- EXP.-INSUR, CC & BASEBALL DS 4,448,216 $ 11,095,981 $ 11,114,635 $ 14,135,922 $ 14,135,922 $ 14,135,922 $ 1ST CENT-DEBT SERV.GARAGE-BASEBALL-INS. IG 7,105,738 $ 7,122,749 $ 7,169,327 $ 7,359,794 $ 7,359,794 $ 7,359,794 $ 1ST CENT TRANSFERS OUT 9,100,000 $ 5,900,000 $ 8,400,000 $ 9,481,078 $ 9,448,089 $ 5,448,089 $ COLLECTION FEES 1,167,257 $ 1,262,856 $ 1,202,275 $ 1,238,343 $ 1,238,343 $ 1,250,227 $ TOTAL OPERATING EXPENSES 66,809,633 $ 89,982,583 $ 95,927,416 $ 98,531,167 $ 99,181,531 $ 95,143,413 $ DISCOVER RESERVES 13,509,516 $ 11,763,693 $ 9,806,417 $ 6,447,262 $ 8,404,537 $ 9,979,191 $ CULTURE RESERVES 6,505,072 $ 7,789,972 $ 6,574,445 $ 5,115,156 $ 6,330,683 $ 7,017,432 $ FILM & TV COMMISSION RESERVES 1,553,247 $ 2,140,284 $ 1,557,318 $ 1,342,073 $ 1,925,039 $ 2,078,790 $ SPORTS COMMSSION RESERVES 4,278,344 $ 4,806,369 $ 4,121,096 $ 3,437,409 $ 4,122,682 $ 4,405,886 $ SPECIAL PROJECT RESERVES 3,094,483 $ 5,078,013 $ 4,737,104 $ 5,107,847 $ 5,448,756 $ 5,486,661 $ BEACH PROGRAMS RESERVES 3,785,567 $ 2,272,624 $ 1,589,271 $ 100,000 $ 100,000 $ 708,623 $ 4TH CENT RESERVES 18,031,639 $ 21,591,000 $ 20,278,158 $ 19,216,266 $ 20,529,108 $ 21,367,472 $ CONVENTION CENTER RESERVES 4,360,628 $ 7,183,832 $ 6,350,647 $ 9,394,443 $ 10,227,628 $ 6,587,981 $ 1ST CENT RESERVES 4,166,066 $ 11,138,411 $ 7,887,710 $ 14,221,559 $ 17,505,249 $ 21,203,053 $ TOTAL RESERVES 59,284,561 $ 73,764,199 $ 62,902,166 $ 64,382,013 $ 74,593,682 $ 78,835,090 $ OVERALL EXPENDITURE AND RESERVES 126,094,193 $ 163,746,781 $ 158,829,582 $ 162,913,179 $ 173,775,213 $ 173,978,504 $ 2/14/2024 8:32 AM FY23 Actuals & FY24 Fcst Budget 10
ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 BEGINNING BALANCE 28,277,686 $ 31,084,388 $ 23,184,626 $ 25,802,804 $ 25,544,716 $ 30,272,148 $ 33,699,351 $ 35,828,425 $ 37,298,215 $ 59,286,338 $ REVENUE: TOURISM PROMOTION $11,997,397 $13,609,469 15,019,132 $ $15,462,728 $17,177,610 $17,404,839 $14,732,791 $17,210,514 $24,914,372 $27,382,985 CULTURAL ARTS $4,832,580 $5,793,629 6,432,359 $ $6,635,826 $7,374,106 $7,448,402 $6,326,823 $7,384,286 $10,703,753 $11,884,947 BEACH PROGRAMS $2,818,103 $4,617,931 5,733,447 $ $5,911,060 $6,579,310 $6,650,525 $5,270,036 $6,204,551 $9,533,318 $10,493,405 SPORTS COMMISSION $1,576,678 $2,113,247 2,539,245 $ $2,635,387 $2,923,832 $2,974,172 $2,518,010 $2,923,122 $4,228,767 $4,736,809 SPECIAL PROJECTS $156,795 $538,216 596,534 $ $610,374 $573,216 $610,029 $961,546 $560,048 $564,101 $2,361,435 FILM & TELEVISION $960,875 $1,138,914 1,343,836 $ $1,391,010 $1,544,741 $1,560,016 $1,316,839 $1,533,062 $2,224,951 $2,469,394 CONVENTION CTR. OPS. $4,590,269 $4,530,251 4,911,227 $ $4,866,339 $6,976,808 $6,213,838 $4,710,995 $3,278,280 $7,468,418 $8,061,848 SUB-TOTAL $26,932,697 $32,341,657 $36,575,780 $37,512,724 $43,149,623 $42,861,821 $35,837,040 $39,093,863 $59,637,680 $67,390,823 4TH CENT $6,788,506 $7,624,139 7,852,353 $ $8,074,497 $8,971,272 $9,091,114 $7,304,947 $8,561,208 $13,158,183 $14,865,822 1ST CENT $6,954,791 $7,888,809 8,220,138 $ $8,255,437 $12,266,256 $9,320,589 $7,353,822 $10,042,529 $16,001,894 $20,205,574 TOTAL REVENUE $40,675,994 $47,854,605 $52,648,271 $53,842,658 $64,387,151 $61,273,524 $50,495,809 $57,697,600 $88,797,757 $102,462,219 EXPENDITURES: TOURISM PROMOTION $10,319,811 $12,083,344 14,818,099 $ $14,290,284 $15,616,720 $17,419,012 $12,596,956 $14,058,753 $19,991,598 $28,372,532 TDC $516,751 $654,607 568,287 $ $594,009 $636,783 $549,912 $466,635 $627,767 $865,330 $756,227 CULTURAL ARTS $4,409,714 $6,165,352 6,467,008 $ $6,633,982 $7,184,551 $7,615,654 $5,858,364 $5,665,988 $8,138,946 $10,600,047 BEACH PROGRAMS $2,750,554 $3,095,129 7,257,316 $ $5,694,545 $6,403,989 $6,852,465 $4,855,707 $5,883,781 $7,065,044 $12,006,347 SPORTS COMMISSION $1,307,407 $1,686,178 2,192,349 $ $2,322,303 $2,591,717 $2,560,296 $2,550,827 $2,418,737 $3,172,442 $4,208,784 SPECIAL PROJECTS $2,397 $107,347 107,999 $ $108,203 $58,203 $58,191 $178,590 $1,700,816 $8,301 $377,905 FILM & TELEVISION $674,522 $853,589 1,224,905 $ $1,218,779 $1,656,404 $1,952,832 $1,540,265 $1,231,241 $1,519,392 $1,882,356 CONVENTION CTR. OPS. $4,630,990 $5,142,729 4,688,986 $ $4,888,056 $5,725,970 $5,552,901 $5,246,817 $4,317,398 $5,005,533 $5,238,643 SUB-TOTAL $24,612,146 $29,788,275 $37,324,949 $35,750,161 $39,874,337 $42,561,263 $33,294,161 $35,904,481 $45,766,586 $63,442,841 4TH CENT $8,068,510 $8,112,083 7,710,982 $ $9,412,746 $7,826,048 $5,769,199 $5,566,590 $6,621,252 $4,642,763 $11,306,461 1ST CENT $5,188,637 $17,854,004 4,994,162 $ $8,937,839 $11,959,334 $9,515,859 $9,505,984 $13,702,077 $16,400,285 $13,233,229 TOTAL EXPENDITURES $37,869,293 $55,754,362 $50,030,093 $54,100,746 $59,659,719 $57,846,321 $48,366,735 $56,227,810 $66,809,634 $87,982,531 ENDING RESERVES 31,084,388 $ 23,184,626 $ 25,802,804 $ 25,544,716 $ 30,272,148 $ 33,699,351 $ 35,828,425 $ 37,298,215 $ 59,286,338 $ 73,766,026 $
AGENCY
COUNTY
Development Council Revenue and Expenses by Agency FY 2014 to Present 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 11
PALM BEACH
Tourist
Discover The Palm Beaches Revenue and Expenses PALM BEACH COUNTY Tourist Development Council FY 2014 to Present $0 $3,000,000 $6,000,000 $9,000,000 $12,000,000 $15,000,000 $18,000,000 $21,000,000 $24,000,000 $27,000,000 $30,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Discover Revenues Discover Expenses 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 12

PALM BEACH COUNTY Tourist Development Council

Cultural Council for Palm Beach County Revenue and Expenses

FY 2014 to Present

-$1,000,000 $1,000,000 $3,000,000 $5,000,000 $7,000,000 $9,000,000 $11,000,000 $13,000,000 $15,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenues
Expenses 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 13
Culture
Culture

PALM BEACH COUNTY Tourist Development Council

Palm Beach County Sports Commission Revenue and Expenses FY 2014 to Present

Sports Revenues

Sports Expenses

$0 $500,000 $1,000,000 $1,500,000 $2,000,000 $2,500,000 $3,000,000 $3,500,000 $4,000,000 $4,500,000 $5,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 14
Palm Beach County Film & Television Commission Revenue and Expenses PALM BEACH COUNTY Tourist Development Council
$0 $500,000 $1,000,000 $1,500,000 $2,000,000 $2,500,000 $3,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenues
Expenses 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 15
FY 2014 to Present
Film
Film

PALM BEACH COUNTY Tourist Development Council

Palm Beach County Beaches Revenue and Expenses

FY 2014 to Present

Beach Programs

Beach Programs

$0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 $12,000,000 $14,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenues
2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 16
Expenses
and Expenses
2014 to Present $0 $500,000 $1,000,000 $1,500,000 $2,000,000 $2,500,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Projects Revenues
Projects Expenses 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 17
Palm Beach County Special Projects Revenue
PALM BEACH COUNTY Tourist Development Council FY
Special
Special

PALM BEACH COUNTY Tourist Development Council

Palm Beach County Convention Center Revenue and Expenses FY 2014 to Present

Convention Center Revenues

Convention Center Expenses

$0 $1,000,000 $2,000,000 $3,000,000 $4,000,000 $5,000,000 $6,000,000 $7,000,000 $8,000,000 $9,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 18

Palm Beach County 4th Cent Revenue and Expenses

PALM BEACH COUNTY Tourist Development Council FY 2014 to Present

$0 $3,000,000 $6,000,000 $9,000,000 $12,000,000 $15,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 4th Cent Revenues 4th Cent Expenses 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 19

PALM BEACH COUNTY Tourist Development Council

Palm Beach County 1st Cent Revenue and Expenses FY 2014 to Present

$0 $3,000,000 $6,000,000 $9,000,000 $12,000,000 $15,000,000 $18,000,000 $21,000,000 $24,000,000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 1st Cent Revenues 1st Cent Expenses 2/9/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency revenue & Expenses w-chart\Agency revenue and expenses w-chart FYE 2012 to Present 01.04.2023 20
PALM
Development Council History of Gross Bed Tax Revenue by Agency/Program 2014 to Present Agency/Program 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Discover $10,441,148 $13,418,121 $14,920,643 $15,376,996 $17,082,062 $17,202,797 $13,694,468 $16,172,603 $24,809,708 $26,862,719 Cultural Council $4,479,325 $5,754,727 $6,398,090 $6,593,778 $7,324,924 $7,376,696 $5,872,296 $6,934,941 $10,638,600 $11,518,947 Beach Programs $2,805,797 $4,602,689 $5,709,493 $5,884,120 $6,536,575 $6,582,776 $5,240,288 $6,188,564 $9,493,615 $10,279,215 Sports Commission $1,392,949 $2,100,420 $2,519,711 $2,596,778 $2,884,719 $2,905,108 $2,312,642 $2,731,135 $4,189,718 $4,536,419 Film & Television Commission $780,051 $1,129,226 $1,330,877 $1,371,582 $1,523,669 $1,534,438 $1,221,506 $1,442,548 $2,212,952 $2,396,074 Convention Center $253,807 $0 $0 $0 $0 $0 $0 $0 $0 $0 Special Projects $152,284 $480,118 $532,995 $532,995 $532,995 $532,995 $532,995 $532,995 $532,955 $532,995 4th Cent $6,768,453 $7,625,554 $7,853,188 $8,089,305 $8,971,505 $9,033,974 $7,218,765 $8,500,952 $12,969,786 $14,032,014 1st Cent $6,768,453 $7,625,554 $7,853,188 $8,089,305 $8,971,505 $9,033,974 $7,218,765 $8,500,952 $12,969,786 $14,032,014 Total $33,842,267 $42,736,409 $47,118,185 $48,534,859 $53,827,955 $54,202,758 $43,311,723 $51,004,690 $77,817,120 $84,190,397 0 5000000 10000000 15000000 20000000 25000000 30000000 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Bed Tax Collections By Agency/Program Agency/Program Discover Cultural Council Beach Programs Sports Commission Film & Television Commission Convention Center Special Projects 4th Cent 1st Cent 21
BEACH COUNTY Tourist

PALM BEACH COUNTY TOURIST DEVELOPMENT COUNCIL PERFORMANCE MEASURES

TEN YEARS PERFORMANCE AND 2023 PROJECTED 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL DISCOVER Consumer & Travel Industry database Increase 256,162 294,618 343,150 331,610 364,857 396,477 402,335 405,353 419,118 432,707 Unique Visitors to Web Site 1,030,440 1,446,356 1,750,559 1,391,032 1,834,825 2,579,047 n/a n/a n/a n/a Booked RoomNights (Hotel Leads) 109,603 129,394 132,673 145,104 168,537 165,881 104,125 81,381 130,562 200,967 Group Level Booked RoomNights Conv. Ctr. Shared 8,110 16,142 43,392 58,463 62,497 54,159 37,920 43,115 44,697 50,161 Group Level Actual RoomNights Conv. Ctr. Shared n/a n/a 10,289 27,316 47,778 39,590 25,029 18,857 33,195 39,087 Social Engagement n/a n/a 495,977 658,504 1,339,692 1,601,515 1,899,202 6,069,010 14,885,913 26,960,967 Ad Impressions n/a n/a n/a 864,368,735 696,936,862 807,667,108 335,048,514 915,833,831 1,402,602,058 3,817,866,608 Earned Media Impressions n/a n/a n/a 1,988,101,684 529,298,312 254,459,489 236,265,941 519,345,123 253,318,230 323,713,683 Destination Reviews n/a n/a n/a 46 73 79 56 98 94 98 Destination Site Participation n/a n/a n/a 91 102 111 80 76 101 129 Generate 12 million Owned Views/Digital Footprint n/a n/a n/a n/a n/a n/a 16,262,152 19,384,883 15,291,492 19,488,910 Destination review & Site Participation 90 90 216 n/a n/a n/a n/a n/a n/a n/a Press Releases 48 61 n/a n/a n/a n/a n/a n/a n/a n/a Actual RoomNights Receiving Incentive (hotels non CC) n/a n/a 33,031 n/a n/a n/a n/a n/a n/a n/a Ad Inquiries 784,513 983,524 1,008,678 n/a n/a n/a n/a n/a n/a n/a Adv. Equivalent Value of Press Coverage $7,511,809 $62,371,685 $21,932,012 n/a n/a n/a n/a n/a n/a n/a CVB/Convention Center Joint Activities 5 7 38 n/a n/a n/a n/a n/a n/a n/a FILM & TV COMMISSION Production Revenue (millions) $146.07 $165.40 $206.11 $206.45 $231.05 $243.82 $184.20 $195.90 $223.40 $244.76 Hotel RoomNights 10,436 11,279 12,450 13,418 14,230 17,511 12,437 11,238 11,303 19,427 Permits Issued 328 294 318 325 333 346 243 372 302 322 Non-Permitted Productions 128 129 155 165 209 216 202 263 196 183 Total Leads 201 215 230 240 260 280 256 318 237 172 Lead Responses 199 214 229 239 260 278 253 312 232 172 Secure tourismbased TV shows 3 6 9 11 13 110 112 119 128 164 Unique Website Visitors 23,013 33,672 26,927 24,191 30,075 33,485 26,899 26,939 22,779 28,450 Lead Conversions n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a SPORTS COMMISSION Sports Related RoomNights 180,009 183,896 203,262 223,650 244,097 256,369 222,363 230,342 293,822 314,333 New Sporting Event Grants-Actual RoomNights n/a n/a 33205 55,011 36,555 38,608 33,639 49,320 78,863 90,332 Bids Submitted or Assisted 42 50 66 57 63 67 102 102 102 112 Site Visits 20 26 31 31 37 38 24 39 40 49 Events provided funding 62 70 89 92 124 127 n/a n/a n/a n/a Events hosted or supported 129 138 152 162 176 179 112 149 178 20 Assited events providing TV coverage 9 12 11 12 18 14 18 17 19 20 Booked Sports Event RoomNights for Convention Center n/a n/a 4232 n/a n/a n/a n/a n/a n/a n/a Actual Sports Event RoomNights for Convention Center n/a n/a 1646 n/a n/a n/a n/a n/a n/a n/a Business plan to identify bid submittal over next 5yrs n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a CULTURAL COUNCIL Advertising & social media leads 7,647 4,207 8,250 7,658 7,133 16,117 n/a n/a n/a n/a Size of "Out-of-County" Audiences 1,133,522 1,147,027 1,320,162 1,397,268 1,062,467 1,288,841 958,083 888,157 968,375 895,760 Estimated number of cultural actual roomnights- visitors 489,236 514,442 552,613 586,352 249,003 267,048 221,817 132,658 225,512 208,216 Direct roomnights fromcultural activity 13,489 17,348 17,206 27,858 19,027 22,809 14,885 4,142 13,285 16,739 Website visits 163,983 341,522 635,014 706,604 524,361 515,745 402,268 764,316 813,812 1,128,719 Number of visitors to RMM, Jr. Bldg. 7,653 9,094 9,593 10,980 11,442 13,945 5,206 3,337 4,786 5,878 Number of Cultural Audiences n/a n/a 3,837,591 4,071,891 3,730,628 3,929,108 3,004,164 2,408,819 3,299,338 3,155,479 Social Media Followers n/a n/a n/a n/a n/a 32,319 34,129 40,337 50,739 n/a Concierge programleads n/a n/a n/a n/a n/a 849 753 1,072 1,457 n/a Co-op packages sold n/a n/a n/a n/a n/a 57 45 32 51 78 Tourismemail database n/a n/a n/a n/a n/a n/a 22,857 33,932 44,686 61,804 Partner Referrals n/a n/a n/a n/a n/a n/a 40,695 60,341 72,338 92,547 Number of Reimbursements for Grantee Advertising 92 115 n/a n/a n/a n/a n/a n/a n/a n/a Meetings Roundtables & Workshops & Tech Assist. 1,584 n/a n/a n/a n/a n/a n/a n/a n/a n/a CONVENTION CENTER Gross Rental Revenue $1,780,385 $1,671,231 $1,857,836 1,924,668 2,477,054 1,979,621 1,561,340 1,097,308 2,431,212 2,935,168 F&B Net Sales 471,958 407,867 1,143,377 1,603,602 2,578,890 2,112,876 1,334,397 46,103 1,275,181 2,558,858 Total number of Events 315 253 214 206 203 194 92 75 127 147 Number of events Food& Beverage/Banquets 66 69 57 54 50 42 74 67 31 32 Number of events Meetings,Conventions and Shows 249 184 157 152 153 152 18 8 87 115 Group Level Booked RoomNights Conv. Ctr. Shared n/a n/a n/a 58,463 62,497 54,159 37,920 43,115 44,697 50,161 Group Level Actual RoomNights Conv. Ctr. Shared n/a n/a n/a 27,316 47,778 39,590 25,029 18,857 33,195 39,087 F&B Gross Sales (millions) 2.41 2.23 n/a n/a n/a n/a n/a n/a n/a n/a PBCCC Sales TeamOnly Booked/Contracted RoomNights n/a n/a 23,902 n/a n/a n/a n/a n/a n/a n/a PBCCC Sales TeamOnly FY Actual RoomNights 11,150 11,894 13,106 n/a n/a n/a n/a n/a n/a n/a O:\Finance\BudgetBook Ledger\Budgetbook FY24\Performance Measures\PERFORMANCE MEASURES Current Actuals- ALL FUNDS-Updated for 2023 Actuals2/9/2024 22

GROSS COLLECTIONS

NET COLLECTIONS

BEACH COUNTY
Development Council Bed Tax Collections MONTH: INDUSTRY YR TO YR YTD (COLLECTION) 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 % CHANGE % CHANGE SEP (OCT) 1,370,952 1,621,608 1,973,649 2,178,273 2,438,227 2,461,559 2,214,097 1,978,098 2,987,573 3,997,667 33.81% 33.81% OCT (NOV) 1,635,182 1,857,806 1,989,072 2,725,682 3,083,157 3,303,783 3,314,441 1,996,505 4,522,098 5,453,162 20.59% 25.85% NOV (DEC) 2,516,341 2,751,115 3,640,904 3,594,244 4,200,587 4,035,601 4,372,073 2,444,609 5,595,556 6,321,595 12.98% 20.35% DEC (JAN) 3,323,289 3,785,958 4,777,922 4,875,807 5,731,320 5,630,298 6,089,984 3,800,639 7,958,732 8,269,372 3.90% 14.14% JAN (FEB) 3,576,572 5,065,319 5,005,030 5,159,226 5,870,815 6,219,210 6,889,246 4,140,905 7,641,298 9,242,905 20.96% 15.95% FEB (MAR) 5,107,085 6,140,424 6,621,872 6,436,528 7,435,071 7,025,626 7,788,461 5,016,312 9,940,983 11,215,796 12.82% 15.15% MAR (APR) 4,746,723 6,690,922 7,868,716 7,734,850 7,768,676 7,895,698 4,406,423 7,334,261 11,422,604 12,050,103 5.49% 12.95% APR (MAY) 3,408,662 4,416,637 4,257,059 4,453,561 5,266,893 5,369,516 1,044,080 6,190,058 8,585,252 8,143,081 -5.15% 10.30% MAY (JUN) 2,480,364 3,002,756 3,231,119 3,314,631 3,532,056 3,673,563 1,567,309 5,145,606 6,198,430 5,950,418 -4.00% 8.93% JUN (JUL) 1,910,875 2,512,755 2,643,059 2,933,218 3,031,361 2,883,950 1,877,388 4,579,048 4,488,164 4,757,684 6.01% 8.74% JUL (AUG) 1,795,741 2,468,872 2,802,300 2,902,478 2,814,249 3,122,264 1,908,008 4,730,560 4,425,280 4,774,673 7.90% 8.69% AUG (SEP) 1,970,481 2,422,236 2,307,485 2,226,361 2,655,543 2,581,689 1,840,212 3,648,087 4,051,190 4,013,942 -0.92% 8.19% TOTAL FISCAL $33,842,267 $42,736,409 $47,118,186 $48,534,859 $53,827,955 $54,202,757 $43,311,723 $51,004,689 $77,817,161 $84,190,398 8.19% 8.19% MONTH: INDUSTRY YR TO YR YTD (COLLECTION) 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 % CHANGE % CHANGE SEP(OCT) 1,350,387 1,597,284 1,944,045 2,145,599 2,401,654 2,424,636 2,180,886 1,948,426 2,942,759 3,937,702 33.81% 33.81% OCT (NOV) 1,610,654 1,829,939 1,959,236 2,684,797 3,036,909 3,254,226 3,264,725 1,966,557 4,454,267 5,371,364 20.59% 25.85% NOV (DEC) 2,478,596 2,709,849 3,586,290 3,540,330 4,137,578 3,975,067 4,306,492 2,407,940 5,511,623 6,226,771 12.98% 20.35% DEC (JAN) 3,273,440 3,729,168 4,706,253 4,802,670 5,645,350 5,545,843 5,998,634 3,743,630 7,839,351 8,145,332 3.90% 14.14% JAN (FEB) 3,522,924 4,989,339 4,929,954 5,081,838 5,782,752 6,125,922 6,785,908 4,078,792 7,526,678 9,104,261 20.96% 15.95% FEB (MAR) 5,030,479 6,048,317 6,522,543 6,339,980 7,323,545 6,920,242 7,671,634 4,941,067 9,791,868 11,047,559 12.82% 15.15% MAR (APR) 4,675,522 6,590,558 7,750,685 7,618,827 7,652,146 7,777,262 4,340,327 7,224,248 11,251,265 11,869,351 5.49% 12.95% APR (MAY) 3,357,532 4,350,388 4,193,203 4,386,757 5,187,889 5,288,974 1,028,419 6,097,207 8,456,473 8,020,934 -5.15% 10.30% MAY (JUN) 2,443,159 2,957,714 3,182,652 3,264,911 3,479,075 3,618,460 1,543,799 5,068,422 6,105,454 5,861,162 -4.00% 8.93% JUN (JUL) 1,882,212 2,475,064 2,603,413 2,889,219 2,985,891 2,840,691 1,849,227 4,510,362 4,420,841 4,686,319 6.01% 8.74% JUL (AUG) 1,768,805 2,431,839 2,760,266 2,858,941 2,772,036 3,075,430 1,879,388 4,659,602 4,358,901 4,703,052 7.90% 8.69% AUG (SEP) 1,940,924 2,385,903 2,272,873 2,192,966 2,615,710 2,542,964 1,812,609 3,593,366 3,990,422 3,953,733 -0.92% 8.19% TOTAL FISCAL $33,334,633 $42,095,363 $46,411,412 $47,806,836 $53,020,535 $53,389,716 $42,662,047 $50,239,619 $76,649,903 $82,927,542 8.19% 8.19%
PALM
Tourist
23

Select Year:   2023 Go

The 2023 Florida Statutes (including Special Session C)

125.0104 Tourist development tax; procedure for levying; authorized uses; referendum; enforcement.

(1) SHORT TITLE. This section shall be known and may be cited as the “Local Option Tourist Development Act.”

(2) APPLICATION; DEFINITIONS.

(a) Application. The provisions contained in chapter 212 apply to the administration of any tax levied pursuant to this section.

(b) Definitions. For purposes of this section:

1. “Promotion” means marketing or advertising designed to increase tourist-related business activities.

2. “Tourist” means a person who participates in trade or recreation activities outside the county of his or her permanent residence or who rents or leases transient accommodations as described in paragraph (3)(a).

3. “Retained spring training franchise” means a spring training franchise that had a location in this state on or before December 31, 1998, and that has continuously remained at that location for at least the 10 years preceding that date.

(3) TAXABLE PRIVILEGES; EXEMPTIONS; LEVY; RATE.

(a)1. It is declared to be the intent of the Legislature that every person who rents, leases, or lets for consideration any living quarters or accommodations in any hotel, apartment hotel, motel, resort motel, apartment, apartment motel, roominghouse, mobile home park, recreational vehicle park, condominium, or timeshare resort for a term of 6 months or less is exercising a privilege which is subject to taxation under this section, unless such person rents, leases, or lets for consideration any living quarters or accommodations which are exempt according to the provisions of chapter 212.

2.a. Tax shall be due on the consideration paid for occupancy in the county pursuant to a regulated short-term product, as defined in s. 721.05, or occupancy in the county pursuant to a product that would be deemed a regulated short-term product if the agreement to purchase the short-term right were executed in this state. Such tax shall be collected on the last day of occupancy within the county unless such consideration is applied to the purchase of a timeshare estate. The occupancy of an accommodation of a timeshare resort pursuant to a timeshare plan, a multisite timeshare plan, or an exchange transaction in an exchange program, as defined in s. 721.05, by the owner of a timeshare interest or such owner’s guest, which guest is not paying monetary consideration to the owner or to a third party for the benefit of the owner, is not a privilege subject to taxation under this section. A membership or transaction fee paid by a timeshare owner that does not provide the timeshare owner with the right to occupy any specific timeshare unit but merely provides the timeshare owner with the opportunity to exchange a timeshare interest through an exchange program is a service charge and not subject to taxation under this section.

b. Consideration paid for the purchase of a timeshare license in a timeshare plan, as defined in s. 721.05, is rent subject to taxation under this section.

(b) Subject to the provisions of this section, any county in this state may levy and impose a tourist development tax on the exercise within its boundaries of the taxable privilege described in paragraph (a), except that there shall be no additional levy under this section in any cities or towns presently imposing a municipal resort tax as authorized under chapter 67-930, Laws of Florida, and this section shall not in any way affect the powers and existence of any tourist development authority created pursuant to chapter 67-930, Laws of Florida. No county

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine
1/10
www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html
ORGANIZATION AND INTERGOVERNMENTAL RELATIONS
Title XI COUNTY
COUNTY GOVERNMENT
Chapter 125
View Entire Chapter
24

authorized to levy a convention development tax pursuant to s. 212.0305, or to s. 8 of chapter 84-324, Laws of Florida, shall be allowed to levy more than the 2-percent tax authorized by this section. A county may elect to levy and impose the tourist development tax in a subcounty special district of the county. However, if a county so elects to levy and impose the tax on a subcounty special district basis, the district shall embrace all or a significant contiguous portion of the county, and the county shall assist the Department of Revenue in identifying the rental units subject to tax in the district.

(c) The tourist development tax shall be levied, imposed, and set by the governing board of the county at a rate of 1 percent or 2 percent of each dollar and major fraction of each dollar of the total consideration charged for such lease or rental. When receipt of consideration is by way of property other than money, the tax shall be levied and imposed on the fair market value of such nonmonetary consideration.

(d) In addition to any 1-percent or 2-percent tax imposed under paragraph (c), the governing board of the county may levy, impose, and set an additional 1 percent of each dollar above the tax rate set under paragraph (c) for the purposes set forth in subsection (5) by referendum of the registered electors within the county or subcounty special district pursuant to subsection (6). A county may not levy, impose, and set the tax authorized under this paragraph unless the county has imposed the 1-percent or 2-percent tax authorized under paragraph (c) for a minimum of 3 years before the effective date of the levy and imposition of the tax authorized by this paragraph. Revenues raised by the additional tax authorized under this paragraph may not be used for debt service on or refinancing of existing facilities as specified in subparagraph (5)(a)1. unless approved by referendum pursuant to subsection (6). If the 1-percent or 2-percent tax authorized in paragraph (c) is levied within a subcounty special taxing district, the additional tax authorized in this paragraph shall only be levied therein. The provisions of paragraphs (4)(a)-(d) shall not apply to the adoption of the additional tax authorized in this paragraph. The effective date of the levy and imposition of the tax authorized under this paragraph is the first day of the second month following approval of the ordinance by referendum or the first day of any subsequent month specified in the ordinance. A certified copy of such ordinance shall be furnished by the county to the Department of Revenue within 10 days after approval of such ordinance.

(e) The tourist development tax shall be in addition to any other tax imposed pursuant to chapter 212 and in addition to all other taxes and fees and the consideration for the rental or lease.

(f) The tourist development tax shall be charged by the person receiving the consideration for the lease or rental, and it shall be collected from the lessee, tenant, or customer at the time of payment of the consideration for such lease or rental.

(g) The person receiving the consideration for such rental or lease shall receive, account for, and remit the tax to the Department of Revenue at the time and in the manner provided for persons who collect and remit taxes under s. 212.03. The same duties and privileges imposed by chapter 212 upon dealers in tangible property, respecting the collection and remission of tax; the making of returns; the keeping of books, records, and accounts; and compliance with the rules of the Department of Revenue in the administration of that chapter shall apply to and be binding upon all persons who are subject to the provisions of this section. However, the Department of Revenue may authorize a quarterly return and payment when the tax remitted by the dealer for the preceding quarter did not exceed $25.

(h) The Department of Revenue shall keep records showing the amount of taxes collected, which records shall also include records disclosing the amount of taxes collected for and from each county in which the tax authorized by this section is applicable. These records shall be open for inspection during the regular office hours of the Department of Revenue, subject to the provisions of s. 213.053.

(i) Collections received by the Department of Revenue from the tax, less costs of administration of this section, shall be paid and returned monthly to the county which imposed the tax, for use by the county in accordance with the provisions of this section. They shall be placed in the county tourist development trust fund of the respective county, which shall be established by each county as a condition precedent to receipt of such funds.

(j) The Department of Revenue is authorized to employ persons and incur other expenses for which funds are appropriated by the Legislature.

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 2/10
25

(k) The Department of Revenue shall promulgate such rules and shall prescribe and publish such forms as may be necessary to effectuate the purposes of this section.

(l) In addition to any other tax which is imposed pursuant to this section, a county may impose up to an additional 1-percent tax on the exercise of the privilege described in paragraph (a) by ordinance approved by referendum pursuant to subsection (6) to:

1. Pay the debt service on bonds issued to finance the construction, reconstruction, or renovation of a professional sports franchise facility, or the acquisition, construction, reconstruction, or renovation of a retained spring training franchise facility, either publicly owned and operated, or publicly owned and operated by the owner of a professional sports franchise or other lessee with sufficient expertise or financial capability to operate such facility, and to pay the planning and design costs incurred prior to the issuance of such bonds.

2. Pay the debt service on bonds issued to finance the construction, reconstruction, or renovation of a convention center, and to pay the planning and design costs incurred prior to the issuance of such bonds.

3. Pay the operation and maintenance costs of a convention center for a period of up to 10 years. Only counties that have elected to levy the tax for the purposes authorized in subparagraph 2. may use the tax for the purposes enumerated in this subparagraph. Any county that elects to levy the tax for the purposes authorized in subparagraph 2. after July 1, 2000, may use the proceeds of the tax to pay the operation and maintenance costs of a convention center for the life of the bonds.

4. Promote and advertise tourism in the State of Florida and nationally and internationally; however, if tax revenues are expended for an activity, service, venue, or event, the activity, service, venue, or event shall have as one of its main purposes the attraction of tourists as evidenced by the promotion of the activity, service, venue, or event to tourists.

The provision of paragraph (b) which prohibits any county authorized to levy a convention development tax pursuant to s. 212.0305 from levying more than the 2-percent tax authorized by this section, and the provisions of paragraphs (4)(a)-(d), shall not apply to the additional tax authorized in this paragraph. The effective date of the levy and imposition of the tax authorized under this paragraph is the first day of the second month following approval of the ordinance by referendum or the first day of any subsequent month specified in the ordinance. A certified copy of such ordinance shall be furnished by the county to the Department of Revenue within 10 days after approval of such ordinance.

(m)1. In addition to any other tax which is imposed pursuant to this section, a high tourism impact county may impose an additional 1-percent tax on the exercise of the privilege described in paragraph (a) by ordinance approved by referendum pursuant to subsection (6). The tax revenues received pursuant to this paragraph shall be used for one or more of the authorized uses pursuant to subsection (5).

2. A county is considered to be a high tourism impact county after the Department of Revenue has certified to such county that the sales subject to the tax levied pursuant to this section exceeded $600 million during the previous calendar year, or were at least 18 percent of the county’s total taxable sales under chapter 212 where the sales subject to the tax levied pursuant to this section were a minimum of $200 million, except that no county authorized to levy a convention development tax pursuant to s. 212.0305 shall be considered a high tourism impact county. Once a county qualifies as a high tourism impact county, it shall retain this designation for the period the tax is levied pursuant to this paragraph.

3. The provisions of paragraphs (4)(a)-(d) shall not apply to the adoption of the additional tax authorized in this paragraph. The effective date of the levy and imposition of the tax authorized under this paragraph is the first day of the second month following approval of the ordinance by referendum or the first day of any subsequent month specified in the ordinance. A certified copy of such ordinance shall be furnished by the county to the Department of Revenue within 10 days after approval of such ordinance.

(n) In addition to any other tax that is imposed under this section, a county that has imposed the tax under paragraph (l) may impose an additional tax that is no greater than 1 percent on the exercise of the privilege described in paragraph (a) by ordinance approved by referendum pursuant to subsection (6) to:

1. Pay the debt service on bonds issued to finance:

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 3/10
26

a. The construction, reconstruction, or renovation of a facility either publicly owned and operated, or publicly owned and operated by the owner of a professional sports franchise or other lessee with sufficient expertise or financial capability to operate such facility, and to pay the planning and design costs incurred prior to the issuance of such bonds for a new professional sports franchise as defined in s. 288.1162.

b. The acquisition, construction, reconstruction, or renovation of a facility either publicly owned and operated, or publicly owned and operated by the owner of a professional sports franchise or other lessee with sufficient expertise or financial capability to operate such facility, and to pay the planning and design costs incurred prior to the issuance of such bonds for a retained spring training franchise.

2. Promote and advertise tourism in the State of Florida and nationally and internationally; however, if tax revenues are expended for an activity, service, venue, or event, the activity, service, venue, or event shall have as one of its main purposes the attraction of tourists as evidenced by the promotion of the activity, service, venue, or event to tourists.

A county that imposes the tax authorized in this paragraph may not expend any ad valorem tax revenues for the acquisition, construction, reconstruction, or renovation of a facility for which tax revenues are used pursuant to subparagraph 1. The provision of paragraph (b) which prohibits any county authorized to levy a convention development tax pursuant to s. 212.0305 from levying more than the 2-percent tax authorized by this section shall not apply to the additional tax authorized by this paragraph in counties which levy convention development taxes pursuant to s. 212.0305(4)(a). Subsection (4) does not apply to the adoption of the additional tax authorized in this paragraph. The effective date of the levy and imposition of the tax authorized under this paragraph is the first day of the second month following approval of the ordinance by referendum or the first day of any subsequent month specified in the ordinance. A certified copy of such ordinance shall be furnished by the county to the Department of Revenue within 10 days after approval of the ordinance.

(4) ORDINANCE LEVY TAX; PROCEDURE.

(a) The tourist development tax shall be levied and imposed pursuant to an ordinance containing the county tourist development plan prescribed under paragraph (c), enacted by the governing board of the county. The ordinance levying and imposing the tourist development tax shall not be effective unless the electors of the county or the electors in the subcounty special district in which the tax is to be levied approve the ordinance authorizing the levy and imposition of the tax, in accordance with subsection (6). The effective date of the levy and imposition of the tax is the first day of the second month following approval of the ordinance by referendum or the first day of any subsequent month specified in the ordinance. A certified copy of the ordinance shall be furnished by the county to the Department of Revenue within 10 days after approval of such ordinance. The governing authority of any county levying such tax shall notify the department, within 10 days after approval of the ordinance by referendum, of the time period during which the tax will be levied.

(b) At least 60 days before the enactment or renewal of the ordinance levying the tax, the governing board of the county shall adopt a resolution establishing and appointing the members of the county tourist development council, as prescribed in paragraph (e), and indicating the intention of the county to consider the enactment or renewal of an ordinance levying and imposing the tourist development tax.

(c) Before a referendum to enact or renew the ordinance levying and imposing the tax, the county tourist development council shall prepare and submit to the governing board of the county for its approval a plan for tourist development. The plan shall set forth the anticipated net tourist development tax revenue to be derived by the county for the 24 months following the levy of the tax; the tax district in which the enactment or renewal of the ordinance levying and imposing the tourist development tax is proposed; and a list, in the order of priority, of the proposed uses of the tax revenue by specific project or special use as the same are authorized under subsection (5). The plan shall include the approximate cost or expense allocation for each specific project or special use.

(d) The governing board of the county shall adopt the county plan for tourist development as part of the ordinance levying the tax. After enactment or renewal of the ordinance levying and imposing the tax, the plan for tourist development may not be substantially amended except by ordinance enacted by an affirmative vote of a majority plus one additional member of the governing board. 1 2

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 4/10
27

(e) The governing board of each county which levies and imposes a tourist development tax under this section shall appoint an advisory council to be known as the “  (name of county)   Tourist Development Council.” The council shall be established by ordinance and composed of nine members who shall be appointed by the governing board. The chair of the governing board of the county or any other member of the governing board as designated by the chair shall serve on the council. Two members of the council shall be elected municipal officials, at least one of whom shall be from the most populous municipality in the county or subcounty special taxing district in which the tax is levied. Six members of the council shall be persons who are involved in the tourist industry and who have demonstrated an interest in tourist development, of which members, not less than three nor more than four shall be owners or operators of motels, hotels, recreational vehicle parks, or other tourist accommodations in the county and subject to the tax. All members of the council shall be electors of the county. The governing board of the county shall have the option of designating the chair of the council or allowing the council to elect a chair. The chair shall be appointed or elected annually and may be reelected or reappointed. The members of the council shall serve for staggered terms of 4 years. The terms of office of the original members shall be prescribed in the resolution required under paragraph (b). The council shall meet at least once each quarter and, from time to time, shall make recommendations to the county governing board for the effective operation of the special projects or for uses of the tourist development tax revenue and perform such other duties as may be prescribed by county ordinance or resolution. The council shall continuously review expenditures of revenues from the tourist development trust fund and shall receive, at least quarterly, expenditure reports from the county governing board or its designee. Expenditures which the council believes to be unauthorized shall be reported to the county governing board and the Department of Revenue. The governing board and the department shall review the findings of the council and take appropriate administrative or judicial action to ensure compliance with this section. The changes in the composition of the membership of the tourist development council mandated by chapter 86-4, Laws of Florida, and this act shall not cause the interruption of the current term of any person who is a member of a council on October 1, 1996.

(5) AUTHORIZED USES OF REVENUE.

(a) All tax revenues received pursuant to this section by a county imposing the tourist development tax shall be used by that county for the following purposes only:

1. To acquire, construct, extend, enlarge, remodel, repair, improve, maintain, operate, or promote one or more:

a. Publicly owned and operated convention centers, sports stadiums, sports arenas, coliseums, or auditoriums within the boundaries of the county or subcounty special taxing district in which the tax is levied;

b. Auditoriums that are publicly owned but are operated by organizations that are exempt from federal taxation pursuant to 26 U.S.C. s. 501(c)(3) and open to the public, within the boundaries of the county or subcounty special taxing district in which the tax is levied; or

c. Aquariums or museums that are publicly owned and operated or owned and operated by not-for-profit organizations and open to the public, within the boundaries of the county or subcounty special taxing district in which the tax is levied;

2. To promote zoological parks that are publicly owned and operated or owned and operated by not-for-profit organizations and open to the public;

3. To promote and advertise tourism in this state and nationally and internationally; however, if tax revenues are expended for an activity, service, venue, or event, the activity, service, venue, or event must have as one of its main purposes the attraction of tourists as evidenced by the promotion of the activity, service, venue, or event to tourists;

4. To fund convention bureaus, tourist bureaus, tourist information centers, and news bureaus as county agencies or by contract with the chambers of commerce or similar associations in the county, which may include any indirect administrative costs for services performed by the county on behalf of the promotion agency;

5. To finance beach park facilities, or beach, channel, estuary, or lagoon improvement, maintenance, renourishment, restoration, and erosion control, including construction of beach groins and shoreline protection, enhancement, cleanup, or restoration of inland lakes and rivers to which there is public access as those uses relate28

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 5/10

to the physical preservation of the beach, shoreline, channel, estuary, lagoon, or inland lake or river. However, any funds identified by a county as the local matching source for beach renourishment, restoration, or erosion control projects included in the long-range budget plan of the state’s Beach Management Plan, pursuant to s. 161.091, or funds contractually obligated by a county in the financial plan for a federally authorized shore protection project may not be used or loaned for any other purpose. In counties of fewer than 100,000 population, up to 10 percent of the revenues from the tourist development tax may be used for beach park facilities; or

6. To acquire, construct, extend, enlarge, remodel, repair, improve, maintain, operate, or finance public facilities within the boundaries of the county or subcounty special taxing district in which the tax is levied, if the public facilities are needed to increase tourist-related business activities in the county or subcounty special district and are recommended by the county tourist development council created pursuant to paragraph (4)(e). Tax revenues may be used for any related land acquisition, land improvement, design and engineering costs, and all other professional and related costs required to bring the public facilities into service. As used in this subparagraph, the term “public facilities” means major capital improvements that have a life expectancy of 5 or more years, including, but not limited to, transportation, sanitary sewer, solid waste, drainage, potable water, and pedestrian facilities. Tax revenues may be used for these purposes only if the following conditions are satisfied:

a. In the county fiscal year immediately preceding the fiscal year in which the tax revenues were initially used for such purposes, at least $10 million in tourist development tax revenue was received;

b. The county governing board approves the use for the proposed public facilities by a vote of at least twothirds of its membership;

c. No more than 70 percent of the cost of the proposed public facilities will be paid for with tourist development tax revenues, and sources of funding for the remaining cost are identified and confirmed by the county governing board;

d. At least 40 percent of all tourist development tax revenues collected in the county are spent to promote and advertise tourism as provided by this subsection; and

e. An independent professional analysis, performed at the expense of the county tourist development council, demonstrates the positive impact of the infrastructure project on tourist-related businesses in the county.

Subparagraphs 1. and 2. may be implemented through service contracts and leases with lessees that have sufficient expertise or financial capability to operate such facilities.

(b) Tax revenues received pursuant to this section by a county of less than 950,000 population imposing a tourist development tax may only be used by that county for the following purposes in addition to those purposes allowed pursuant to paragraph (a): to acquire, construct, extend, enlarge, remodel, repair, improve, maintain, operate, or promote one or more zoological parks, fishing piers or nature centers which are publicly owned and operated or owned and operated by not-for-profit organizations and open to the public. All population figures relating to this subsection shall be based on the most recent population estimates prepared pursuant to the provisions of s. 186.901. These population estimates shall be those in effect on July 1 of each year.

(c) A county located adjacent to the Gulf of Mexico or the Atlantic Ocean, except a county that receives revenue from taxes levied pursuant to s. 125.0108, which meets the following criteria may use up to 10 percent of the tax revenue received pursuant to this section to reimburse expenses incurred in providing public safety services, including emergency medical services as defined in s. 401.107(3), and law enforcement services, which are needed to address impacts related to increased tourism and visitors to an area. However, if taxes collected pursuant to this section are used to reimburse emergency medical services or public safety services for tourism or special events, the governing board of a county or municipality may not use such taxes to supplant the normal operating expenses of an emergency medical services department, a fire department, a sheriff’s office, or a police department. To receive reimbursement, the county must:

1.a. Generate a minimum of $10 million in annual proceeds from any tax, or any combination of taxes, authorized to be levied pursuant to this section;

b. Have at least three municipalities; and

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 6/10
29

c. Have an estimated population of less than 275,000, according to the most recent population estimate prepared pursuant to s. 186.901, excluding the inmate population; or

2. Be a fiscally constrained county as described in s. 218.67(1).

The board of county commissioners must by majority vote approve reimbursement made pursuant to this paragraph upon receipt of a recommendation from the tourist development council.

(d) The revenues to be derived from the tourist development tax may be pledged to secure and liquidate revenue bonds issued by the county for the purposes set forth in subparagraphs (a)1., 2., and 5. or for the purpose of refunding bonds previously issued for such purposes, or both; however, no more than 50 percent of the revenues from the tourist development tax may be pledged to secure and liquidate revenue bonds or revenue refunding bonds issued for the purposes set forth in subparagraph (a)5. Such revenue bonds and revenue refunding bonds may be authorized and issued in such principal amounts, with such interest rates and maturity dates, and subject to such other terms, conditions, and covenants as the governing board of the county shall provide. The Legislature intends that this paragraph be full and complete authority for accomplishing such purposes, but such authority is supplemental and additional to, and not in derogation of, any powers now existing or later conferred under law.

(e) Any use of the local option tourist development tax revenues collected pursuant to this section for a purpose not expressly authorized by paragraph (3)(l) or paragraph (3)(n) or paragraphs (a)-(d) of this subsection is expressly prohibited.

(6) REFERENDUM.

(a) An ordinance enacted or renewed by a county levying the tax authorized by this section may not take effect until the ordinance levying and imposing the tax has been approved in a referendum held at a general election, as defined in s. 97.021, by a majority of the electors voting in such election in the county or by a majority of the electors voting in the subcounty special tax district affected by the tax.

(b) The governing board of the county levying the tax shall arrange to place a question on the ballot at a general election, as defined in s. 97.021, to be held within the county, which question shall be in substantially the following form:

FOR the Tourist Development Tax AGAINST the Tourist Development Tax

(c) If a majority of the electors voting on the question approve the levy, the ordinance shall be deemed to be in effect.

(d) In any case where an ordinance levying and imposing the tax has been approved by referendum pursuant to this section and 15 percent of the electors in the county or 15 percent of the electors in the subcounty special district in which the tax is levied file a petition with the board of county commissioners for a referendum to repeal the tax, the board of county commissioners shall cause an election to be held for the repeal of the tax which election shall be subject only to the outstanding bonds for which the tax has been pledged. However, the repeal of the tax shall not be effective with respect to any portion of taxes initially levied in November 1989, which has been pledged or is being used to support bonds under paragraph (3)(d) or paragraph (3)(l) until the retirement of those bonds.

(e) A referendum to reenact an expiring tourist development tax must be held at a general election occurring within the 48-month period immediately preceding the effective date of the reenacted tax, and the referendum may appear on the ballot only once within the 48-month period.

(7) AUTOMATIC EXPIRATION ON RETIREMENT OF BONDS. Notwithstanding any other provision of this section, if the plan for tourist development approved by the governing board of the county, as amended pursuant to paragraph (4)(d), includes the acquisition, construction, extension, enlargement, remodeling, repair, or improvement of a publicly owned and operated convention center, sports stadium, sports arena, coliseum, or auditorium, or museum or aquarium that is publicly owned and operated or owned and operated by a not-for-profit organization, the county ordinance levying and imposing the tax automatically expires upon the later of:

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 7/10
30

(a) The retirement of all bonds issued by the county for financing the acquisition, construction, extension, enlargement, remodeling, repair, or improvement of a publicly owned and operated convention center, sports stadium, sports arena, coliseum, or auditorium, or museum or aquarium that is publicly owned and operated or owned and operated by a not-for-profit organization; or

(b) The expiration of any agreement by the county for the operation or maintenance, or both, of a publicly owned and operated convention center, sports stadium, sports arena, coliseum, auditorium, aquarium, or museum. However, this does not preclude that county from amending the ordinance extending the tax to the extent that the board of the county determines to be necessary to provide funds to operate, maintain, repair, or renew and replace a publicly owned and operated convention center, sports stadium, sports arena, coliseum, auditorium, aquarium, or museum or from enacting an ordinance that takes effect without referendum approval, unless the original referendum required ordinance expiration, pursuant to the provisions of this section reimposing a tourist development tax, upon or following the expiration of the previous ordinance.

(8) PROHIBITED ACTS; ENFORCEMENT; PENALTIES.

(a) Any person who is taxable hereunder who fails or refuses to charge and collect from the person paying any rental or lease the taxes herein provided, either by himself or herself or through agents or employees, is, in addition to being personally liable for the payment of the tax, guilty of a misdemeanor of the first degree, punishable as provided in s. 775.082 or s. 775.083.

(b) No person shall advertise or hold out to the public in any manner, directly or indirectly, that he or she will absorb all or any part of the tax, that he or she will relieve the person paying the rental of the payment of all or any part of the tax, or that the tax will not be added to the rental or lease consideration or, when added, that it or any part thereof will be refunded or refused, either directly or indirectly, by any method whatsoever. Any person who willfully violates any provision of this subsection is guilty of a misdemeanor of the first degree, punishable as provided in s. 775.082 or s. 775.083.

(c) The tax authorized to be levied by this section shall constitute a lien on the property of the lessee, customer, or tenant in the same manner as, and shall be collectible as are, liens authorized and imposed in ss. 713.67, 713.68, and 713.69.

(9) COUNTY TOURISM PROMOTION AGENCIES. In addition to any other powers and duties provided for agencies created for the purpose of tourism promotion by a county levying the tourist development tax, such agencies are authorized and empowered to:

(a) Provide, arrange, and make expenditures for transportation, lodging, meals, and other reasonable and necessary items and services for such persons, as determined by the head of the agency, in connection with the performance of promotional and other duties of the agency. However, entertainment expenses shall be authorized only when meeting with travel writers, tour brokers, or other persons connected with the tourist industry. All travel and entertainment-related expenditures in excess of $10 made pursuant to this subsection shall be substantiated by paid bills therefor. Complete and detailed justification for all travel and entertainment-related expenditures made pursuant to this subsection shall be shown on the travel expense voucher or attached thereto. Transportation and other incidental expenses, other than those provided in s. 112.061, shall only be authorized for officers and employees of the agency, other authorized persons, travel writers, tour brokers, or other persons connected with the tourist industry when traveling pursuant to paragraph (c). All other transportation and incidental expenses pursuant to this subsection shall be as provided in s. 112.061. Operational or promotional advancements, as defined in s. 288.35(4), obtained pursuant to this subsection, shall not be commingled with any other funds.

(b) Pay by advancement or reimbursement, or a combination thereof, the costs of per diem and incidental expenses of officers and employees of the agency and other authorized persons, for foreign travel at the current rates as specified in the federal publication “Standardized Regulations (Government Civilians, Foreign Areas).” The provisions of this paragraph shall apply for any officer or employee of the agency traveling in foreign countries for the purposes of promoting tourism and travel to the county, if such travel expenses are approved and certified by the agency head from whose funds the traveler is paid. As used in this paragraph, the term “authorized person” shall have the same meaning as provided in s. 112.061(2)(c). With the exception of provisions concerning rates of payment for per diem, the provisions of s. 112.061 are applicable to the travel described in this paragraph. As used31

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 8/10

in this paragraph, “foreign travel” means all travel outside the United States. Persons traveling in foreign countries pursuant to this subsection shall not be entitled to reimbursements or advancements pursuant to s. 112.061(6)(a)2.

(c) Pay by advancement or reimbursement, or by a combination thereof, the actual reasonable and necessary costs of travel, meals, lodging, and incidental expenses of officers and employees of the agency and other authorized persons when meeting with travel writers, tour brokers, or other persons connected with the tourist industry, and while attending or traveling in connection with travel or trade shows. With the exception of provisions concerning rates of payment, the provisions of s. 112.061 are applicable to the travel described in this paragraph.

(d) Undertake marketing research and advertising research studies and provide reservations services and convention and meetings booking services consistent with the authorized uses of revenue as set forth in subsection (5).

1. Information given to a county tourism promotion agency which, if released, would reveal the identity of persons or entities who provide data or other information as a response to a sales promotion effort, an advertisement, or a research project or whose names, addresses, meeting or convention plan information or accommodations or other visitation needs become booking or reservation list data, is exempt from s. 119.07(1) and s. 24(a), Art. I of the State Constitution.

2. The following information, when held by a county tourism promotion agency, is exempt from s. 119.07(1) and s. 24(a), Art. I of the State Constitution:

a. Booking business records, as defined in s. 255.047.

b. Trade secrets and commercial or financial information gathered from a person and privileged or confidential, as defined and interpreted under 5 U.S.C. s. 552(b)(4), or any amendments thereto.

(e) Represent themselves to the public as convention and visitors bureaus, visitors bureaus, tourist development councils, vacation bureaus, or county tourism promotion agencies operating under any other name or names specifically designated by ordinance.

(10) LOCAL ADMINISTRATION OF TAX.

(a) A county levying a tax under this section or s. 125.0108 may be exempted from the requirements of the respective section that:

1. The tax collected be remitted to the Department of Revenue before being returned to the county; and

2. The tax be administered according to chapter 212,

if the county adopts an ordinance providing for the local collection and administration of the tax.

(b) The ordinance shall include provision for, but need not be limited to:

1. Initial collection of the tax to be made in the same manner as the tax imposed under chapter 212.

2. Designation of the local official to whom the tax shall be remitted, and that official’s powers and duties with respect thereto. Tax revenues may be used only in accordance with the provisions of this section.

3. Requirements respecting the keeping of appropriate books, records, and accounts by those responsible for collecting and administering the tax.

4. Provision for payment of a dealer’s credit as required under chapter 212.

5. A portion of the tax collected may be retained by the county for costs of administration, but such portion shall not exceed 3 percent of collections.

(c) A county adopting an ordinance providing for the collection and administration of the tax on a local basis shall also adopt an ordinance electing either to assume all responsibility for auditing the records and accounts of dealers, and assessing, collecting, and enforcing payments of delinquent taxes, or to delegate such authority to the Department of Revenue. If the county elects to assume such responsibility, it shall be bound by all rules promulgated by the Department of Revenue pursuant to paragraph (3)(k), as well as those rules pertaining to the sales and use tax on transient rentals imposed by s. 212.03. The county may use any power granted in this section to the department to determine the amount of tax, penalties, and interest to be paid by each dealer and to enforce payment of such tax, penalties, and interest. The county may use a certified public accountant licensed in this state in the administration of its statutory duties and responsibilities. Such certified public accountants are bound by the same confidentiality requirements and subject to the same penalties as the county under s. 213.053.

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 9/10
32

If the county delegates such authority to the department, the department shall distribute any collections so received, less costs of administration, to the county. The amount deducted for costs of administration by the department shall be used only for those costs which are solely and directly attributable to auditing, assessing, collecting, processing, and enforcing payments of delinquent taxes authorized in this section. If a county elects to delegate such authority to the department, the department shall audit only those businesses in the county that it audits pursuant to chapter 212.

(11) INTEREST PAID ON DISTRIBUTIONS.

(a) Interest shall be paid on undistributed taxes collected and remitted to the Department of Revenue under this section. Such interest shall be included along with the tax proceeds distributed to the counties and shall be paid from moneys transferred from the General Revenue Fund. The department shall calculate the interest for net tax distributions using the average daily rate that was earned by the State Treasury for the preceding calendar quarter and paid to the General Revenue Fund. This rate shall be certified by the Chief Financial Officer to the department by the 20th day following the close of each quarter.

(b) The interest applicable to taxes collected under this section shall be calculated by multiplying the tax amounts to be distributed times the daily rate times the number of days after the third working day following the date the tax is due and payable pursuant to s. 212.11 until the date the department issues a voucher to request the Chief Financial Officer to issue the payment warrant. The warrant shall be issued within 7 days after the request.

(c) If an overdistribution of taxes is made by the department, interest shall be paid on the overpaid amount beginning on the date the warrant including the overpayment was issued until the third working day following the due date of the payment period from which the overpayment is being deducted. The interest on an overpayment shall be calculated using the average daily rate from the applicable calendar quarter and shall be deducted from moneys distributed to the county under this section.

History. ss. 1, 2, 3, 4, 5, 6, 7, 8, ch. 77-209; s. 3, ch. 79-359; s. 72, ch. 79-400; s. 4, ch. 80-209; s. 2, ch. 80-222; s. 5, ch. 83-297; s. 1, ch. 83-321; s. 40, ch. 85-55; s. 1, ch. 86-4; s. 76, ch. 86-163; s. 61, ch. 87-6; s. 1, ch. 87-99; s. 35, ch. 87-101; s. 1, ch. 87-175; s. 5, ch. 87-280; s. 4, ch. 88-226; s. 6, ch. 88-243; s. 2, ch. 89-217; ss. 31, 66, ch. 89-356; s. 2, ch. 89-362; s. 1, ch. 90-107; s. 1, ch. 90-349; s. 81, ch. 91-45; s. 230, ch. 91-224; s. 3, ch. 92-175; s. 1, ch. 92-204; s. 32, ch. 92-320; s. 4, ch. 93-233; s. 1, ch. 94-275; s. 3, ch. 94-314; s. 37, ch. 94-338; s. 3, ch. 94-353; s. 1, ch. 95-133; s. 1434, ch. 95-147; s. 3, ch. 95-304; s. 1, ch. 95-360; s. 1, ch. 95-416; ss. 44, 46, ch. 96-397; s. 43, ch. 96-406; s. 15, ch. 97-99; s. 1, ch. 98-106; s. 58, ch. 99-2; s. 1, ch. 99-287; ss. 6, 11, 14, ch. 2000-312; s. 11, ch. 2000-351; s. 14, ch. 2001-252; s. 10, ch. 2002-265; s. 1, ch. 2003-34; s. 1, ch. 2003-37; s. 2, ch. 2003-78; s. 145, ch. 2003-261; s. 1, ch. 2005-96; s. 1, ch. 2009-133; s. 1, ch. 2012-180; s. 1, ch. 2013-168; s. 2, ch. 2016-6; s. 1, ch. 2016-220; s. 1, ch. 2017-36; s. 5, ch. 2018-118; s. 1, ch. 202010; s. 3, ch. 2022-5; s. 1, ch. 2022-214; s. 45, ch. 2023-8; s. 2, ch. 2023-157.

Note. The word “of” preceding the word “the” was deleted by the editors to improve clarity.

Note. The word “for” was substituted for the word “of” by the editors to conform to context.

Copyright

12/22/23, 8:51AM Statutes & Constitution :View Statutes : Online Sunshine www.leg.state.fl.us/statutes/index.cfm?App_mode=Display_Statute&URL=0100-0199/0125/Sections/0125.0104.html 10/10
2 33
© 1995-2023 The Florida Legislature • Privacy Statement • Contact Us 1

County Ordinances

ARTICLE III. - TOURIST DEVELOPMENT TAX

Footnotes:

--- (3) ---

Editor's note— Ord. No. 95-30, §§ 1—7, adopted August 15, 1995, amended the Code by repealing former Art. III, §§ 17-111—17-113, and added a new Art. III, §§ 17-111—17-116. Former Art. III pertained to similar subject matter and derived from the following ordinances:

State Law reference— Taxation to be as authorized by general law, Fla. Const. art. VII, § 1(a); Local Option Tourist Development Act, F.S. § 125.0104.

Sec. 17-111. - Title.

This article shall be known as and may be cited as the "Tourist Development Ordinance of Palm Beach County".

(Ord. No. 95-30, § 1, 8-15-95)

Sec. 17-112. - Intent and purpose.

The foregoing recitals are hereby affirmed, ratified and adopted as if set forth fully herein. The board of county commissioners (hereinafter the "board") desires to ensure the advancement, promotion, generation, development, and growth of tourism; the enhancement of the tourist industry; and the attraction of tourists and conventioneers from within the State of Florida, across the nation, and throughout the world to Palm Beach County. This is accomplished through the tourist development plan set forth herein which identifies specific projects/special uses of tourist development tax revenue in accordance with Florida Statutes, § 125.0104(5).

(Ord. No. 95-30, § 2, 8-15-95)

Sec. 17-113. - Levy of tourist development tax.

(a)    The levy and imposition of the tourist development tax (hereinafter the "tax") throughout Palm Beach County, Florida, is hereby reestablished and reenacted herein at a rate of one (1) percent which commenced on the first day of the month following approval of the referendum held September 7, 1982; which increased to two (2) percent on January 1, 1984; to three (3) percent on February 1, 1989; to four (4) percent on January 1, 1994; to five (5) percent on December 1, 2006; and to six (6) percent on February 1, 2015, of each whole and major fraction of each dollar of the total rental charged every person who rents, leases, or lets for consideration any living quarters or accommodations in any hotel, apartment hotel, motel, resort motel, apartment, apartment motel, roominghouse, mobile home park, recreational vehicle park, or condominium for a term of six (6) months or less, unless such person rents, leases, or lets for consideration any living quarters or accommodations which are exempt according to the provisions of Chapter 212, Florida Statutes. When receipt of consideration is by way of property other than money, the tax shall be levied and imposed on the fair market value of such nonmonetary consideration.

Ord. No. Date Ord. No. Date 82-15  7- 6-82 91-23 5-21-91 85-6  3-12-85 91-45 11-19-91 87-25  9-29-87 92-9  4-21 88-43 12-20-88 92-36 11-17-92 89-9  6-20-89 93-29 10-19-93 90-24  7-24-90 93-30 10-19-93 91-3  1-22-91 95-12  4-18-95
[3] 34

(b)   The tax shall be in addition to any other tax imposed pursuant to Florida Statutes, Chapter 212, and in addition to all other taxes and fees and the consideration for the rental or lease.

(c)    The tax shall be charged by the person receiving the consideration for the lease or rental, and it shall be collected from the lessee, tenant, or customer at the time of payment of the consideration for such lease or rental.

(Ord. No. 95-30, § 3, 8-15-95; Ord. No. 06-038, § 1, 9-12-06; Ord. No. 2014-044, § 1, 12-16-14)

Sec. 17-114. - Collection of tourist development tax.

(a)    Initialcollection.The initial collection of the tax shall continue to be made in the same manner as the tax imposed under Part I of, Florida Statutes, Chapter 212.

(b)   Collectionandadministrationoftax.The person receiving the lease or rental consideration (also referred to herein as the "dealer") for any period subsequent to December 31, 1992, shall receive, account for, and remit the tax to the Tax Collector (hereinafter the "Tax Collector"), who shall be responsible for the collection of the tax from the dealer and the administration of the tax. The term "Tax Collector," for the purposes of this article, shall include any person in the Office of the Tax Collector designated to carry out the duties and responsibilities prescribed herein. The Tax Collector shall keep appropriate records, books, and accounts of said remittances.

(c)   Dutiesandprivilegesofdealers.The same duties and privileges imposed by Florida Statutes, Chapter 212, upon dealers in tangible property, respecting the collection and remission of the tax, the making of returns, the keeping of books, records, and accounts, and the payment of a dealer's credit as required under Florida Statutes, Chapter 212, Part 1, shall apply to and be binding upon all persons who are subject to the provisions of this article; however, the Tax Collector may authorize a quarterly return and payment when the tax remitted by the dealer for the preceding quarter did not exceed twenty-five dollars ($25.00).

(d)   Remittanceoftax.All taxes collected under this article shall be remitted to the Tax Collector, who shall collect and administer the tax according to the provisions of Florida Statutes, Chapter 212, Part 1, and shall have the same powers, duties, and responsibilities as the State of Florida Department of Revenue under Florida Statutes, Chapter 212, Part 1.

(e)   Promulgationofrulesandforms.The tax collector shall promulgate such rules, and prescribe and publish such forms as may be necessary to effectuate the purposes of this article.

(f)    Enforcementandauditfunctions.The Tax Collector shall perform the enforcement and audit functions associated with the collection and remission of the tax, including, without limitation, the following:

(1)    Examinationofbooksandrecords.For the purpose of enforcing the collection of the tax levied by this article, the Tax Collector is hereby specifically authorized and empowered to examine at all reasonable hours the books, records, and other documents of all dealers or other persons charged with the duty to report or pay a tax under this article, in order to determine whether they are collecting the tax or otherwise complying with this article. In the event said dealer or person refuses to permit such examination of its books, records, or other documents by the Tax Collector as aforesaid, such dealer or person is guilty of a violation of this article and shall be subject to the penalties provided for in, Florida Statutes § 125.69. The Tax Collector shall have the right to proceed in Circuit Court to seek a mandatory injunction or other appropriate remedy to enforce its rights against the offender, as granted by this section, to require an examination of the books and records of such dealer.

(2)    Dealertomaintainbooksandrecords.Each dealer shall secure, maintain, and keep for a period of three (3) years a complete record of rooms or other lodging, leased or rented by said dealer, together with gross receipts from such sales, and other pertinent records and papers as may be required by the Tax Collector for the reasonable administration of this article; and all such records which are located or maintained in the County shall be open for inspection by the Tax Collector at all reasonable hours at such dealer's place of business located in the County. Any dealer who maintains such books and records at a point outside the County must make such books and records available for inspection by the Tax Collector in the County. Any dealer subject to the provisions of this article who violates these provisions is guilty of a violation of this article, punishable as provided in, Florida Statutes, § 125.69.

(3)    Notificationofaudit.The Tax Collector shall send written notification, at least sixty (60) days prior to the date an auditor is scheduled to begin an audit, informing the taxpayer of the audit. The Tax Collector is not required to give sixty (60) days prior notification of a forthcoming audit in any instance in which the taxpayer requests an emergency audit.

a.    Such written notification shall contain:

1.     The approximate date on which the auditor is scheduled to begin the audit.

35

2.     A reminder that all of the records, receipts, invoices, exemption certificates, and related documentation of the taxpayer must be made available to the auditor.

3.     Any other request or suggestions the Tax Collector may deem necessary.

b.    Only records, receipts, invoices, exemption certificates, and related documentation which are available to the auditor when such audit begins shall be deemed acceptable for the purposes of conducting such audit.

(g)  Responsibilityforauditing,assessing,collecting,andenforcingpayment.The county, through the Tax Collector, assumes all responsibility for auditing the records and accounts of dealers and assessing, collecting, and enforcing payment of delinquent taxes. The County adopts and delegates to the Tax Collector any and all powers and authority granted to the State of Florida Department of Revenue in Florida Statutes, § 125.0104 and Part I of Chapter 212, and as further incorporated therein, to determine the amount of the tax, penalties, and interest to be paid by each dealer and to enforce payment of such tax, penalties, and interest.

(h)   Failuretochargeandcollecttax.Any dealer, either by himself or through his or her agents or employees, who fails or refuses to charge and collect the taxes herein provided is personally liable for the payment of the tax and is punishable as provided by law.

(i)    Absorptionandreliefoftaxprohibited.No person shall advertise or hold out to the public in any manner, directly or indirectly, that he or she will absorb all or any part of the tax; that he or she will relieve the person paying the rental of the payment of all or any part of the tax; or that the tax will not be added to the rental or lease consideration or, when added, that it or any part thereof will be refunded or refused, either directly or indirectly, by any method whatsoever. Any person who willfully violates this provision is punishable as provided by law.

(j)    Taxconstituteslienonproperty.The tax levied pursuant to this article shall constitute a lien on the property of the lessee, customer, or tenant in the same manner as, and shall be collectible as are, liens authorized and imposed in Florida Statutes, §§ 713.67, 713.68, and 713.69.

(k)    Useoftaxrevenues.Tax revenues collected hereunder may be used only in accordance with the provisions of Florida Statutes, § 125.0104.

(l)    Taxesarecountyfunds.All taxes imposed by this article shall become county funds at the moment of collection and shall for each month be due to the Tax Collector on the first day of the succeeding month and be delinquent on the twenty-first day of such month. All returns postmarked after the twentieth day of such month are delinquent.

(m)   RemittanceoftaxescollectedandinterestthereontoClerk.All taxes collected hereunder, less the costs of administration on the collections received, shall be remitted monthly to the Clerk of the Board and placed in the "Palm Beach County Tourist Development Trust Fund." Interest on the collections received by the tax collector shall be remitted to the Clerk of the Board quarterly and placed in the "Palm Beach County Tourist Development Trust Fund."

(n)    Costsofadministration.A portion of the tax collected may be retained by the tax collector for the costs of administration, but such portion shall not exceed two (2) percent of collections. The percentage of tax revenues retained by the tax collector for the costs of administration will be accounted for by the Tax Collector in the same manner in which other fees and commissions paid to the Tax Collector by the board are accounted. The excess fees will be distributed to the board in accordance with Florida Statutes, § 218.36.

(Ord. No. 95-30, § 4, 8-15-95)

Sec. 17-115. - Tourist development council.

(a)   Establishment;membership.There is hereby established, pursuant to the provisions of Florida Statutes, § 125.0104, an advisory council to be known as the "Palm Beach County Tourist Development Council," hereinafter referred to as the "council." The Council shall be composed of nine (9) members. One (1) member of the Council shall be the Chair of the Board or any other member of the Board, as designated by the Chair, who shall also serve as chair of the Council. The remaining eight (8) members of the Council shall be appointed by the Board and shall have the following representative classifications:

(1)    Two (2) members who are elected municipal officials, one (1) of whom shall be from the most populous municipality in the County.

(2)    Three (3) members who are owners or operators of motels, hotels, recreational vehicle parks, or other tourist accommodations in the County and subject to the tax.

(3)    Three (3) members who are involved in the tourist industry and who have demonstrated an interest in tourist development, but who are not owners or operators of motels, hotels, recreational vehicle parks, or other tourist accommodations in the County and subject to the tax.

36

(b)  Termsandconditionsofmembership.All members of the Council shall be electors of the County at the time of appointment and while serving on the Council. The members of the Council shall serve for staggered terms of four (4) years. There shall be no limit on the number of terms an individual may serve. Those members of the Council appointed by the Board of County Commissioners in its resolution dated March 3, 1981, establishing the initial council, shall continue to serve in such capacities for the terms set forth therein. Members of the Council may be reappointed, provided they continue to meet the qualifications of membership, and may be removed with or without cause in the same manner as is presently set forth by resolution for the appointment of such members. A vacancy on the Council not occurring by expiration of terms shall be filled by the Board for the unexpired term in the same manner as is presently set forth by resolution for appointments to the Council.

(c)    Removalforlackofattendance.Members of the Council shall be automatically removed for lack of attendance. Lack of attendance means failure to attend three (3) consecutive meetings or failure to attend at least two-thirds of the regularly scheduled meetings during a calendar year. Participation for less than three-fourths of a meeting shall be the same as a failure to attend a meeting. Absences shall be entered into the minutes at the next regularly scheduled meeting of the Council. Members removed under this paragraph shall not continue to serve until a new appointment is made and removal shall create a vacancy.

(d)  Noticeofmeetings.Reasonable public notice of all council meetings shall be provided and all such meetings shall be open to the public at all times.

(e)   Compliancewithcodeofethics.Council members shall be governed by the applicable provisions of the Palm Beach County Code of Ethics, Ordinance 2009-051, as it may be amended and as codified in article XIII, sections 2-441 through 2-448 of the Code of Laws and Ordinances.

(f)   Annualreport.The Council shall submit an annual report to the Board pursuant to policies and procedures adopted by the Board.

(g)  Quorum.A quorum must be present for the conduct of all council meetings. A majority of the members appointed shall constitute a quorum. All meetings shall be governed by Robert's Rules of Order.

(h)    Recommendationstoboard.The Council shall, from time to time, make recommendations to the Board for the effective operation of the special projects or for uses of the tax revenue and perform such other duties as may be prescribed by ordinance or resolution of the Board. Prior to making recommendations to the Board as indicated above, the Council shall review each proposal for expenditure of funds and determine that such expenditures comply with the plan set forth in section 17-116 herein.

(i)    Reviewofexpenditures.The Council shall continuously review all expenditures of revenues from the Tourist Development Trust Fund and shall receive, at least quarterly, expenditure reports from the Board or its designee. Expenditures which the Council believes to be unauthorized by the provisions of this article shall be reported to the Board and the State Department of Revenue. The Board, upon receiving notification of expenditures believed to be unauthorized by the Council, shall review the Council's findings and take such administrative or judicial action as it sees fit to ensure compliance with this article and the provisions of Florida Statutes, § 124.0104.

(Ord. No. 95-30, § 6, 8-15-95; Ord. No. 03-001, § 1, 1-7-03; Ord. No. 2010-045, § 1, 10-19-10)

Sec. 17-116. - Tourist development plan.

The tax revenues received pursuant to this article shall be used to fund the Palm Beach County Tourist Development Plan which is hereby adopted as follows:

PalmBeachCounty

TouristDevelopmentPlan

(a)   Purpose.Pursuant to the provisions of the Local Option Tourist Development Act, this tourist development plan (hereinafter the "plan") establishes the uses of the tax revenue by specific project or special use as authorized in F.S. § 125.0104(5). The plan also includes the expense allocation by the percentage for each specific project or special use.

(b)   Useandallocationoftaxrevenues.The following categories of use of each individual percent of the bed tax are set forth below in subsection (1) with the percentage of the total amount of yearly revenue to be expended for, or credited to, each category, subject to the provisions of subsection (3) of this section 17-116, as set forth in subsection (2) commencing February 1, 2015:

(1)   Categoriesofuse:

a.   CategoryA:Promote and advertise County tourism in the state and nationally and internationally, including the provision of a convention and visitors bureau.

b.   CategoryB:Provide for cultural and fine and non-fine arts entertainment, festivals, programs, and activities which directly promote County tourism.

37

c.   CategoryC:Provide for beach improvement, maintenance, renourishment, restoration and erosion control with an emphasis on dune restoration where possible.

d.   CategoryD:Provide for film and television marketing and development activities which directly promote County tourism.

e.   CategoryE:Provide for special major projects and events which directly further, advance, improve, promote and generate County tourism. To be selected and funded pursuant to subsection (c) of this section 17-116.

f.    CategoryF:Provide for the operation and maintenance of a convention center. To be funded pursuant to subsection (c) of this section 17-116.

g.   CategoryG:Attract, stimulate, market and execute sports events and activities in order to promote the County nationally and internationally as a sports destination, including the financing of the construction of Blum Stadium, a sports stadium, all of which directly promote County tourism.

h.   CategoryH:

1.     Plan, design and construct, extend, enlarge, remodel, repair, and/or improve a convention center and professional sports franchise facilities.

2.     Debt service relating to bonds issued to finance the construction of professional sports franchise facilities and a convention center.

3.     The planning and design costs incurred prior to the issuance of such bonds.

4.     Operational and maintenance costs of a convention center.

i.    CategoryI:Provide payment on:

1.     Debt service relating to bonds issued to finance the construction of professional sports franchise facilities and a convention center;

2.     The planning and design costs incurred prior to the issuance of such bonds; and

3.     The operation and maintenance cost of a convention center for ten (10) years.

(2)    Percent of yearly revenue is hereby amended as follows:

E See subsection (c) of this Section 17-116.

F See subsection (c) of this Section 17-116.

(c)   Specialallocations.

(1)   Allocationsforconventioncenteroperationsandmaintenanceandspecialmajorprojectsandevents.Notwithstanding the percentages allocating the initial three (3) percent of the bed tax revenues to the various categories of uses as set forth above in subsection (b), each year commencing October 1 2014 a total of two hundred fifty thousand dollars ($250,000.00) of the second, third and fifth percent of bed tax revenues shall not be allocated for the operation and maintenance costs of a convention center (Category F), but shall be transferred to an account (Category E) which shall be reserved for

Category 1 percentage tax 2 percentage tax 3 percentage tax 4 percentage tax 5 percentage tax Total 2 , 3 and 5 6 percentage tax Total 2 , 3 , 5 and 6 A 16.05 16.05 20.37 52.47 35.88 48.32 B 6.89 6.89 8.73 22.51 15.37 20.72 C 7.05 7.05 14.1 31.66 18.49 D 1.2 1.2 1.52 3.92 5.47 4.31
G 2.14 2.14 2.72 7 11.62 8.16 H
I 100
100
st nd rd th th nd rd th th nd rd th th st 38

special major projects and events, and a total of one hundred fifty thousand dollars ($150,000.00) of the second, third and fifth percent of bed tax revenues and one hundred twenty-five thousand dollars ($125,000.00) of the sixth percent of bed tax revenues shall be transferred into an account (Category E) which shall be reserved for special major projects and events which may arise from time to time offering the County the opportunity to further, advance, improve, promote and generate County tourism. The TDC shall authorize expenditures for such projects upon review and assurance that the project or event is a use authorized under F.S. § 125.0104(5), and is consistent with the plan. The Category E reserve account shall not be limited to any amount.

a.    Special allocations from the operating reserve fund of the first percent tax; notwithstanding the allocation of the first percent of bed tax revenues to the use provided for in Category H.

b.    An amount equal to the project budget, approved by the Board for the costs for renovation of the Airport Center Building and the relocation of the Tourist Development Council and its agencies, shall be transferred from the first percent of the bed tax fund to the capital project fund.

c.    Upon fulfillment of the funding obligations set forth above in subsections (2)(a), revenues from the first percent of the bed tax shall be allocated for Category H uses.

d.   Professionalsportsfranchisefacilitiesandconventioncenter.A tourist development plan for professional sports franchise facilities and/or a convention center must be approved by resolution of the Board for the purpose of advancing, promoting, and furthering County tourism. The professional sports franchise facilities and/or convention center identified in the plan(s) may be amended by resolution of the Board.

e.    The effective date of the levy and imposition of the tax authorized under this paragraph shall be the first day of the second month following approval of the Ordinance by the Board or the first day of any subsequent month as may be specified in the Ordinance.

f.    Administrationexpenses.There shall be an annual amount established for administrative expenses which shall not exceed nine (9) percent of the total budget. Administrative expenses shall include administrative staff salaries, benefits, administrative travel, indirect costs, and all costs of furnishing and operating administrative offices, whether paid directly or by reimbursement, except that funds for contractual services from the administrative budget may be expended upon the express approval of the Council.

g.   Annualreviewofplan.The Council and the Board shall annually review the plan. On or before September 1 of each year the council shall forward to the Board its recommendation for revisions, if any, to the plan. The Board shall review the plan and determine the most effective use of the revenues derived from the tax.

h.   Amendmentofplan.Except as provided in F.S. § 125.0104, to the contrary, the above tourist development plan may not be substantially amended except by ordinance enacted by an affirmative vote of a majority plus one (1) additional member of the Board of County Commissioners.

(Ord. No. 95-30, § 7, 8-15-95; Ord. No. 97-3, §§ 1, 2, 1-14-97; Ord. No. 98-52, §§ I—III, 10-20-98; Ord. No. 00-011, § I, 2-15-00; Ord. No. 02-014, §§ I, II, 4-1602; Ord. No. 04-007, §§ 1, 2, 3-30-04; Ord. No. 05-008, § 1, 4-19-05; Ord. No. 06-038, § 2, 9-12-06; Ord. No. 09-013, § 1, 6-2-09; Ord. No. 2010-045, § 2, 1019-10; Ord. No. 2014-017, § 1, 5-20-14; Ord. No. 2014-044, § 1, 12-16-14; Ord. No. 2015-023 , § 1, 5-19-15)

Secs. 17-117—17-125. - Reserved.

39

Tourism Promotion

40

TDC Administration

FY 2024 Budget

• Overview

• Organizational Chart

• Budget Summary

• Program Budget

• Historical

41

PALM BEACH COUNTY TOURIST DEVELOPMENT COUNCIL

The Palm Beach County Tourist Development Council (TDC) was established by the Board of County Commissioners (BCC) in 1981. Then in 1982 the Board of County Commissioners enacted its first tourist tax and created a Tourist Development Plan for spending the revenues generated by the tax. The tourist tax, referred to as the “bed tax”, is levied on the rental of room nights for six months or less. Currently the bed tax rate is 6 cents.

The TDC Board is an advisory board to the Board of County Commissioners and is made up of nine board members. Each County Commissioner has an appointment to the board with an additional at-large appointment from the entire Board of County Commissioners from the largest municipality. The Chairman, or his/her designee, from the BCC is the 9th member of the board and presides as chair of the TDC. The remaining eight (8) members of the council shall be appointed by the board and shall have the following representative classifications: Two (2) members who are elected municipal officials, one (1) of whom shall be from the most populous municipality in the County. Three (3) members, who are owners or operators of motels, hotels, recreational vehicle parks, or other tourist accommodations in the county and subject to the tax, and three (3) members who are involved in the tourist industry and who have demonstrated an interest in tourist development, but who are not owners or operators of motels, hotels, recreational vehicle parks, or other tourist accommodations in the county and subject to the tax. The TDC administrative office is located at 2195 Southern Boulevard, Suite 500, West Palm Beach, Florida 33406 The TDC employs a staff of 5

The TDC mission is the TDC and its agencies will lead the promotion of tourism in Palm Beach County by empowering collaborative partnerships, advocating appropriate designation-defining developments and ensuring the steady growth of high-value visitors. Its vision is Palm Beach County will be a globally recognized destination that visitors want to experience because of its culture, lifestyle and amenities

The TDC has the responsibility for oversight of 4 agencies which include Discover The Palm Beaches DTPB), the Cultural Council for Palm Beach County, the Palm Beach County Film & Television Commission (FTC) and the Palm Beach County Sports Commission (PBCSC) along with Palm Beach County Convention Center (PBCCC) and four funding programs which include 1st Cent, 4th Cent, Special Projects and the Beach Programs These agencies and funding programs are further explained in their respective subsection of the budget book.

The agencies help market and promote: 2,300 square miles and 47 miles of beaches from Jupiter to Boca Raton, Lake Okeechobee, and the Glades region. The Palm Beaches has 200 art and culture organizations, 12 major shopping destinations, 160 golf courses, 40 cultural venues, 2 spring training facilities and approximately 18,413 hotel rooms and 3,000 restaurants. There are more than 50 annual major art, cultural and sporting festivals/events. The TDC and Convention Center host and attract over 400 business events annually.

The 6 cents are allocated to the agencies and funding programs as follows: the 2nd, 3rd, 5th and 6th cents are allocated to the Discover (48.32%), Cultural Council (20.72%), FTC (4.31%), Sports Commission (8.16%), Beach Program (18.49%), and Special Projects ($532,995). The first cent is allocated to the 1st Cent Fund; and the 4th cent is allocated to the 4th Cent Fund.

42

Palm Beach County Tourist Development CouncilAdministration

Table of Organization

Patrick Rutter Deputy County Administrator

VVacant

*Director of Airports manages Airlift Relations and all Tourism Agencies are communicated through the Executive Director of the Tourist Development Council.

Effective: January 1, 2024

Emanuel J. Perry Executive Director Vannette Youyoute Fiscal Manager I Patricia Ramirez Administrative Assistant II Joan Hutchinson Contracts and Grants Coordinator Isami Ayala-Collazo Assistant County Administrator Financial Analyst II
43
TOURIST DEVELOPMENT COUNCIL
53% 8% 3% 3% 3% -1% Adopted Modified TOURIST DEVELOPMENT COUNCIL-ADMIN ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY A - FUND 1454 2022 2023 2023 2024 2024 2024 BALANCE FORWARD - $ - $ - $ TDC FUNDING 865,330 $ 756,277 $ 910,338 $ 924,789 $ 924,789 $ 959,601 $ INTEREST INCOME - $ - $ - $ AIRPORT DEPARTMENTAL INCOME - $ - $ - $ - $ OTHER MISC. INCOME - $ - $ - $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ - $ TOTAL AVAILABLE FUNDS 865,330 $ 756,277 $ 910,338 $ 924,789 $ 924,789 $ 959,601 $ TDC ADMINISTRATION 1,035,051 $ 706,416 $ 1,300,000 $ 1,350,000 $ 1,350,000 $ 1,350,000 $ AIRLIFT RELATIONS - $ - $ - $ - $ COLLECTION FEES 372,146 402,941 383,426 395,045 395,045 398,873 LESS TDC CHARGE-OFF (541,866) $ (353,079) $ (773,088) $ (820,256) $ (820,256) $ (789,272) $ TDC OPERATING EXPENSES 865,330 $ 756,277 $ 910,338 $ 924,789 $ 924,789 $ 959,601 $ OVERALL EXPENSE BUDGET (1) 34,366,444 $ 40,892,502 $ 39,233,284 $ 34,968,307 $ 36,925,583 $ 38,514,282 $
2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 44
FY24 BUDGET FORECAST
See Discover page for totals to agree with Overall Expense budget

PALM BEACH COUNTY

Tourist Development Council

FY2024 Admin Budget

Inc./(Dec.) Percent +/FY 2023 FY 24 Bud vs FY 24 Bud vs Inc./(Dec.) Percent +/FY2021 FY22 FY 2023 Modified FY 2023 FY 2024 FY23 Modified FY23 Modified FY 24 Bud vs FY23 FY 24 Bud vs FY23 ACCOUNT ACCOUNT NAME Actual Actual Budget Budget Actual Budget Budget Budget Actual Actual 1201 SALARIES & WAGES REGULAR 365,192 $ 395,980 $ 472,000 $ 472,000 $ 277,784 $ 472,000 $ - $ 0.00% 194,216 $ 69.92% 1301 - $ - $ - $ 2101 FICA- TAXES 21,210 23,356 26,000 26,000 16,487 26,000 - 0.00% 9,513 57.70% 2105 FICA- MEDICARE 5,108 5,612 7,000 7,000 3,856 7,000 - 0.00% 3,144 81.54% 2201 RETIREMENT CONTRIBUTIONS 71,578 72,999 93,000 93,000 49,967 93,000 - 0.00% 43,033 86.12% 2301 INSURANCE- LIFE & HEALTH 57,416 60,616 103,260 103,260 61,208 103,260 - 0.00% 42,052 68.70% 2401 WORKERS COMPENSATION 640 781 918 918 918 431 (487) -53.05% (487) -53.05% 2501 UNEMPLOYMENT COMPENSATION 2,000 2,000 2,000 - 0.00% 2,000 #DIV/0! 3124 LEGAL SERVICES- COUNTY ATTORNEY 16,380 44,655 50,000 50,000 31,275 50,000 - 0.00% 18,725 59.87% 3134 ADMIN. SERVICES- COUNTY ADMIN. 55,488 61,966 61,300 61,300 64,635 3,335 5.44% 64,635 #DIV/0! 3401 OTHER CONTRACTUAL SERVICES 100,000 197,471 197,471 17,500 197,466 (5) 0.00% 179,966 1028.38% 3404 TEMP/SERV./CONTRACTUAL SERVICES 20,000 20,000 - 20,000 - 0.00% 20,000 0.00% 3405 SECURITY SERVICES 39,156 40,635 60,900 60,900 40,285 63,945 3,045 5.00% 23,660 58.73% 3408 FAA/FBI/AAAE FINGERPRINT COST 1,714 2,570 3,360 3,360 2,608 3,528 168 5.00% 920 35.28% 3413 ISS ENTERPRISE SERVICES 4,960 4,795 5,035 5,035 3,806 5,287 252 5.00% 1,481 38.91% 3414 ISS PROFESSIONAL SERVICES 2,100 2,100 - 2,205 - 0.00% 2,205 0.00% 3421 CONTRACTUAL SERVICES-TRAINING 315 315 74 331 16 5.08% 257 0.00% 4001 TRAVEL & PER DIEM 75 235 3,150 3,150 1,416 3,308 158 5.02% 1,892 133.62% 4007 TRAVEL - MILEAGE 82 260 315 315 768 331 16 5.08% (437) -56.90% 4205 POSTAGE 23 10 840 840 - 882 42 5.00% 882 #DIV/0! 4406 RENT- OFFICE EQUIPMENT 8,249 8,290 15,600 15,600 8,369 15,600 - 0.00% 7,231 86.40% 4407 RENT-DATA PROCESSING EQUIPMENT 3,150 3,150 - 3,308 - 0.00% 3,308 0.00% 4412 RENT-STORAGE/WAREHOUSE SPACE 500 662 850 850 186 850 - 0.00% 664 356.99% 4502 CASUALTY SELF INSURANCE 1,797 1,451 2,412 2,412 2,412 2,944 532 22.06% 532 22.06% 4610 REPAIR/MAINTENCE- BLDGS./RENOV. 1,601 5,250 5,250 - 5,513 - 0.00% 5,513 0.00% 4620 REP/MAINT. EQUIPMENT - 1,470 1,470 - 1,544 74 5.03% 1,544 #DIV/0! 4622 REP/MAINT. TELEPHONES 525 525 - 551 26 4.95% 551 0.00% 4674 REP/MAINTENANCE DP EQUIPMENT 14,352 14,350 525 525 8,710 551 26 4.95% (8,159) 0.00% 4703 GRAPHICS CHARGES 28 80 525 525 40 551 26 4.95% 511 1277.50% 4801 PROMOTIONAL ACTIVITIES 2,323 2,625 8,254 8,254 12,403 8,667 413 5.00% (3,736) -30.12% 4803 SALES ENTERTAINMENT 2,100 2,100 - 2,205 105 0.00% 2,205 0.00% 4805 ADVERTISING 3,473 8,794 11,550 11,550 4,216 12,128 578 5.00% 7,912 187.67% 4807 RESEARCH 13,000 21,000 21,000 - 22,050 1,050 5.00% 22,050 0.00% 4809 CONSUMER TRADE SHOWS 3,360 3,360 - 3,528 168 0.00% 3,528 0.00% 4811 PROMOTIONAL ITEMS 3,764 8,500 8,500 - 8,500 - 0.00% 8,500 0.00% 4823 COLLATERAL 2,100 2,100 - 2,205 105 5.00% 2,205 0.00% 4909 LICENSES & PERMITS 158 158 - 166 8 5.06% 166 0.00% 4941 REGISTRATION FEES 1,050 1,050 95 1,103 53 5.05% 1,008 1061.05% 4979 INDIRECT COST BCC 81,738 143,796 89,913 89,913 143,795 129,886 39,973 44.46% (13,909) -9.67% 4990 INSPECTOR GENERAL 242 58 800 800 2,540 800 - 0.00% (1,740) -68.50% 5101 OFFICE SUPPLIES 3,772 5,228 4,830 4,830 3,816 5,072 242 5.01% 1,256 32.91% 5111 OFFICE FURNITURE 2,922 1,050 1,050 6,533 1,103 53 5.05% (5,430) 0.00% 5112 TELEPHONE EQUIP. INSTALL. 315 315 - 331 16 5.08% 331 0.00% 5121 DATA PROCESSING SOFTWARE & ACC 9,813 213 1,260 1,260 1,797 1,323 63 5.00% (474) -26.38% 5201 MATERIALS & SUPPLIES OPERATING 656 656 - (656) -100.00% - #DIV/0! 5220 PURCHASED WATER 683 683 - 604 (79) -11.57% 604 0.00% 5401 BOOKS, PUBLICATIONS, & SUBSCR. 1,987 1,050 1,050 2,077 1,103 53 5.05% (974) -46.89% 5412 DUES & MEMBERSHIPS 1,690 1,100 2,100 2,100 1,475 2,205 105 5.00% 730 49.49% 6401 MACHINERY & EQUIPMENT 21,371 10,6596405 DATA PROCESSING EQUIPMENT - - - - - - 0.00% - 0.00% 6411 COMMUNICATION EQUIPMENT - - - - - - 0.00% - 0.00% 9901 CONTINGENCY - - - 0.00% - 0.00% TOTAL Total 788,370 $ 1,035,050 $ 1,300,000 $ 1,300,000 $ 706,416 $ 1,350,000 $ 50,000 $ 3.85% 643,584 $ 91.11% Note: Excludes Tax Collector Commissions and TDC Chargeoff 2/14/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\TDC Budget FY2024\FY 24\TDC FY 23 Budget 45
PALM BEACH COUNTY Tourist Development Council TDC Actual Expenses FY2014 to Present FY14FY15FY16FY17FY18FY19FY20FY21FY22FY23 ActualActual ActualActualActualActualActual Actual Actual Actual 1201 SALARIES & WAGES REGULAR 340,000 $ 395,655 $ 333,149 $ 345,739 $ 340,675 $ 348,203 $ 342,871 $ 365,192 $ 395,980 $ 277,784 $ 1401 SALARIES & WAGES OVERTIME - - - - - - - - -1501 WAGES SPECIAL - NO FRS CONTRIB. - - - - - - - - -2101 FICA- TAXES 20,285 23,355 18,846 19,790 19,718 20,181 19,858 21,210 23,356 16,487 2105 FICA- MEDICARE 4,744 5,560 4,615 4,803 4,720 4,870 4,792 5,108 5,612 3,856 2201 RETIREMENT CONTRIBUTIONS 39,573 50,290 48,396 53,146 57,366 62,096 62,466 71,578 72,999 49,967 2301 INSURANCE- LIFE & HEALTH 48,021 45,906 49,920 52,240 53,826 47,519 52,096 57,416 60,616 61,208 2401 WORKERS COMPENSATION 800 927 841 836 812 734 585 640 781 918 2501 UNEMPLOYMENT COMPENSATION - - - - - - - -3124 LEGAL SERVICES- COUNTY ATTORNEY 29,340 23,577 23,205 45,525 42,735 53,555 10,056 16,380 44,655 31,275 3124 LEGAL SERVICES- OUTSIDE - - 1,600 - - - - -3134 ADMIN. SERVICES- COUNTY ADMIN. 105,738 110,203 114,134 127,743 24,247 25,092 27,100 55,488 61,9663401 OTHER CONTRACTUAL SERVICES - - - - - - - 100,000 17,500 3404 TEMP SERV./ CONTRACTED SALARIES - - - - - - - -3405 SECURITY SERVICES - - - 656 46,388 36,529 39,585 39,156 40,635 40,285 3408 FAA/FBI/AAAE FINGERPRINT COST - - - - - 2,858 714 1,714 2,570 2,608 3413 ISS ENTERPRISE SERVICES 8,491 10,851 7,732 10,763 18,548 4,253 3,258 4,960 4,795 3,806 3457 MOVING EXPENSE - - - - - - - -3421 CONTRACTUAL SERVICES-TRAINING - - - - 786 - - - 74 4001 TRAVEL & PER DIEM 10,866 13,302 9,919 9,109 1,558 2,263 1,005 75 235 1,416 4007 TRAVEL - MILEAGE 361 734 277 204 81 96 160 82 260 768 4008 TRAVEL- AUTO ALLOWANCE - - - - - - - 23 -4101 COMMUNICATION SERVICES - - - - - - - - -4103 COMM/SUNCOM-TOLL - - - - - - - - -4104 COMM/ COMMERICAL-TOLL - - - - - - - - -4205 POSTAGE 559 1,234 1,443 998 772 784 431 - 104405 RENT - OTHER - - - - - - - - -4406 RENT- OFFICE EQUIPMENT 8,450 8,521 7,286 7,628 7,812 5,691 12,827 8,249 8,290 8,369 4411 RENT 63,499 63,499 63,499 52,916 - - - - -4412 RENT-STORAGE/WAREHOUSE SPACE 153 808 221 277 221 334 576 500 662 186 4502 CASUALTY SELF INSURANCE 2,298 2,713 2,912 1,842 1,031 1,079 1,214 1,797 1,451 2,412 4610 REPAIR/MAINT. BLDGS - - - - - - - - 1,6014620 REP/MAINT.-EQUIPMENT - 75 - 634 - - - 14,352 -4622 REP/MAINT. TELEPHONES 349 349 349 - - - - - -4674 REP/MAINTENANCE DP EQUIPMENT - - - - - - - - 14,350 8,710 4701 PRINTING & BINDING OUTSIDE - - - - - - - - -4703 GRAPHICS CHARGES 180 229 - 377 - - 80 28 80 40 4801 PROMOTIONAL ACTIVITIES 1,455 1,337 170 2,274 9,546 7,865 2,504 2,323 2,625 12,403 4802 EMPLOYEE RECOGNITION - - - - - - - - -4803 SALES ENTERTAINMENT - - - - - 1,500 450 - -4805 ADVERTISING - 400 - 6,105 11,372 10,348 6,136 3,473 8,794 4,216 4807 RESEARCH-TOURIST DEVELOPMENT - - 10,000 10,000 - - 13,0004809 TRADESHOWS - 1,845 - - 39 39 - - -4811 PROMOTIONAL ITEMS - - - 1,236 1,462 125 - - 3,7644822 FULFILLMENT - - - - - - - - -4909 LICENSES AND PERMITS - - - 200 - - - - -4941 REGISTRATION FEES 668 21,451 2,930 1,519 974 283 55 - - 95 4942 TUITION REIMBURSEMENT - - - - - - - -4945 ADVERTISING 572 - 572 - - - - - -4979 INDIRECT COST BCC 48,181 124,326 59,189 68,385 119,711 124,499 130,724 81,738 143,796 143,795 4990 INSPECTOR GENERAL 627 806 1,400 887 737 390 469 242 58 2,540 5101 OFFICE SUPPLIES 1,270 1,398 3,163 3,607 3,937 4,344 4,552 3,772 5,228 3,816 5111 OFFICE FURNITURE 2,000 - 689 7,595 - 1,635 - - 2,922 6,533 5112 TELEPHONE/EQUIP INSTALLLATION - - - - - - - - -5121 DATA PROCESSING SOFTWARE & ACC 539 584 2,784 1,102 609 1,541 1,543 9,813 213 1,797 5201 MATERIALS & SUPPLIES OPERATING 226 204 287 - - - - - -5220 PURCHASED WATER - - - 234 192 126 - - -5401 BOOKS, PUBLICATIONS, & SUBSCRIBTIONS 580 729 2,039 1,215 789 941 941 - 1,987 2,077 5412 DUES & MEMBERSHIPS 2,245 2,270 2,245 2,290 2,340 1,445 1,605 1,690 1,100 1,475 6401 MACHINERY & EQUIPMENT - - - - - - - 21,371 10,6596405 DATA PROCESSING EQUIPMENT 1,711 - - - - 1,340 - - -6411 COMMUNICATION EQUIPMENT - - - - - - - - -743,781 $ 913,138 $ 763,812 $ 831,876 $ 783,004 $ 782,558 $ 728,655 $ 788,370 $ 1,035,051 $ 706,416 $ Note: Excludes TDC indirect and Tax Commission fees ACCOUNT NAME O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency Historical\TDC Actual History FY 2014 to Present 46
47
Discover The Palm Beaches

 Organizational Chart

 Performance Measures

 Budget Summary

 Program Budget

 Historical

 Reserves

Discover Palm Beaches, Inc. FY 2024 Budget
Overview
48

Mission Grow the Tourism Economy

Vision

To Position The Palm Beaches as Florida’s Premier Tourism Destination

Discover Palm Beach County, Inc., dba Discover The Palm Beaches (DTPB) (formerly known as the Palm Beach County Convention and Visitors Bureau), serves as the official source of travel planning to visitors and event professionals around the US and internationally. The corporation was formed in 1983 as a private, not-for-profit (501c6) entity contracted by Palm Beach County to promote, and market, Palm Beach County as a tourist destination. Its offices are located at 2195 Southern Blvd. Suite 400 West Palm Beach, FL 33406

DTPB is governed by a 24-member Board of Directors, which consists of seven members appointed by the Palm Beach County Board of Commissioners; ten elected at-large by the board; and up to five ex-officio members and the CEO.

DPTB receives 48.32 percent of 2nd, 3rd, 5th and 6th Cent of the Palm Beach County bed tax to fund its program. Currently DTPB employs 49 staff members who implement a comprehensive marketing strategy covering a wide array of initiatives in brand management, sales, marketing, destination management and community engagement to inspire travel to The Palm Beaches and maximize economic impact from visitors. Ultimately, DTPB’s purpose is to improve the lives of residents by providing economic opportunities, spearheading destination enhancing infrastructure, promoting cultural and sports activities, attracting/creating transformational events and championing DEI and sustainable tourism practices as the guiding pillars for all of its global sales and marketing efforts. The overall budget for fiscal year 2023 is approximately $28.5 million.

DTPB was awarded accreditation in 2008 and has subsequently been re-accredited three times by the Destination International (DI) and performs its contractual duties to the Board of County Commissioners under the umbrella of the Palm Beach County Tourist Development Council.

www.ThePalmBeachespalmbeachfl.com

Discover The Palm Beaches 2195 Southern Blvd., Suite 400 West Palm Beach, FL 33406 561.233.3000 Fax 561.233.3009
49

3 full time positions

21 full time positions (2 open)

ASSISTANT TO THE PRESIDENT CEO

Asof5/31/23

Activeemployees =48

4openposition 4

DIRECTOR OF EVENTS, TS/STRAT PRT

CHIEF FINANCIAL OFFICER

10 Full time positions (1 open)

AVP OF GROUP SALES DIRECTOR, MEETING & CONVENTION SALES FLORIDA

AVP, LEISURE SALES

SENIOR DIRECTOR, MEETING & CONVENTION SALES

SENIOR MANAGER, DESTINATION SERVICES DIRECTOR, MEETING & CONVENTION SALES NORTHEAST & CANADA DIRECTOR, MEETING & CONVENTION SALES SOUTHEAST

CHIEF SALES OFFICER DIRECTOR, MEETING & CONVENTION SALES MIDWEST/ WEST

AVP, RESEARCH, STRATEGY & DESTINATION DEVELOPMENT

SENIOR ACCOUNT EXECUTIVE, SALES

ACCOUNT EXECUTIVE, GROUP SALES

SALES MANAGER

AVP, DESTINATION SERVICES MANAGER, HR

AVP, COMMUNITY ENGAGEMENT

Total 52 –2023 2024 positions _3

55 FY2023CountyFullTimeapproved52

18 full time positions (1 Open)

CHIEF MARKETING OFFICER

AVP, MARKETING

SR. DIRECTOR, DIGITAL MARKETING

SENIOR MANAGER, INTERNATIONAL PR

SPECIALIST, SALES MANAGER, INDUSTRY RELATIONS

SENIOR MANAGER, DESTINATION SERVICES DIRECTOR, FINANCE DIRECTOR, INTEGRATED MARKETING

MANAGER, DESTINATION SERVICES

SENIOR SALES MANAGER OF BUS DEV. FLORIDA CORP. MANAGER, MULTICULTURAL SALES DIRECTOR, MEETING & CONVENTION SALES MIDWEST

SR. SPECIALIST,

EXECUTIVE COMMUNITY ENGAGEMENT

MANAGER, PR DIRECTOR, SOCIAL MEDIA/CONTENT

SR. MANAGER, WEBSITE, CRM & DIGITAL PLATFORMS

MANAGER DIGITAL CAMPAIGNS

CONTENT CREATOR

SR. MANAGER, CREATIVE SERVICES

COMMUNITY ENGAGEMENT SPECIALIST

SENIOR SOCIAL MEDIA SPECIALIST

SOCIAL MEDIA SPECIALIST

SOCIAL VIDEOGRAPHER MARKETING MANAGER

SPECIALIST, MARKETING DIRECTOR, PR DIRECTOR, COMMUNITY ENGAGEMENT / ADVOCACY

MANAGER DIGITAL CAMPAIGNS MARKETING TECHNOLOGY MANAGER MARKETING MANAGER MANAGER DESTINATION SERVICES

DRAFT PRESIDENT/CEO
SPECIALIST STAFF ACCOUNTANT
ACCOUNT
ACCOUNTING
PAYABLE
ACCOUNTS
DTPB/TDC Funded
5/31/2023 50

• Increase Consumer and Travel Industry database to 405,000 records.

• Generate 18,000,000 Owned Views/Digital Footprint.2

• Generate 1,400,000 Social Engagements.3

• Generate 600,000,000 Advertising Impressions - a universal performance measurement in advertising.

• Generate 200,000,000 Earned Media Impressions - a universal performance measurement in PR.

• Book 100,000 DTPB only room nights (Hotel Meetings Leads).

• Generate 40,000 Group Level Booked Room Nights Convention Center Shared

• Generate 30,000 Group Level Actual FY Room Nights for Convention Center Shared

• Generate 70 participants in Destination Reviews

• Generate 90 Destination Site participants

DISCOVER THE PALM BEACHES Palm Beach County, FL FY 2024 OBJECTIVES Actual Actual Projected FY22 FY23 FY24 Type Marketing 419,118 432,707 405,000 Demand 15,291,492 19,488,910 18,000,000 Demand 14,885,913 26,960,967 1,400,000 Demand 1,402,602,058 3,817,866,608 600,000,000 Output 253,318,230 323,713,683 200,000,000 Output Sales 130,562 200,967 100,000 Demand 44,697 50,161 40,000 Demand 33,195 39,087 30,000 Input 94 98 70 Output 101 129 90 Output
51

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified DISCOVER ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY A - FUND 1454 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 9,452,071 $ 13,509,516 $ 13,509,516 $ 9,806,417 $ 11,763,693 $ 11,763,693 $ BED TAX REVENUES 24,809,708 $ 26,862,719 $ 25,561,725 $ 26,336,303 $ 26,336,303 $ 26,591,516 $ INTEREST INCOME 102,549 $ 482,681 $ 162,042 $ 149,897 $ 149,897 $ 159,072 $ INTER DEPARTMENTAL INCOME - $ 250 $ - $ - $ OTHER MISC. INCOME 2,115 $ 37,335 $ - $ - $ - $ - $ TDC FUNDING (865,330) $ (756,277) $ (910,338) $ (924,789) $ (924,789) $ (959,601) $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ (1,324,310) $ (1,324,310) $ - $ TOTAL AVAILABLE FUNDS 33,501,114 $ 40,136,225 $ 38,322,946 $ 34,043,519 $ 36,000,794 $ 37,554,681 $ DISCOVER CONTRACT 3% 13,276,302 $ 14,216,503 $ 14,217,090 $ 27,212,286 $ 27,212,286 $ 27,212,286 $ COUNTY DIRECT COST 186,396 $ 224,230 $ 296,639 $ 311,471 $ 311,471 $ 311,471 $ MARKET STIM - BEACHES FY20 966,400 $ - $ - $ - $ - $ - $ MARKET STIM - RESERVES 5,500,000 $ 11,999,000 $ 12,000,000 $ - $ - $ - $ SPECIAL EVENTS MARKETING BOCA BOWL 62,500 $ - $ 70,000 $ 72,500 $ 72,500 $ 72,500 $ TRANSFERS OUT- SPECIAL PROJECTS 966,400 $ 966,400 $ - $ - $ - $ TRANSFERS OUT-BEACH PROGRAM FD 1456 966,400 $ 966,400 $ - $ - $ - $ TOTAL OPERATING EXPENSES 19,991,598 $ 28,372,532 $ 28,516,529 $ 27,596,257 $ 27,596,257 $ 27,596,257 $ DISCOVER RESERVE (1) 13,509,516 $ 11,763,693 $ 9,806,417 $ 6,447,262 $ 8,404,537 $ 9,958,424 $ ADVANCE $6M PROVIDED 67.6% 41.5% 34.4% 23.4% 30.5% 36.1% OVERALL EXPENSE BUDGET 33,501,114 $ 40,136,225 $ 38,322,946 $ 34,043,519 $ 36,000,794 $ 37,554,681 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 52

PALM BEACH COUNTY

Tourist Development Council Discover The Palm Beaches FY 2024 Program Budget ACTUALS ACTUALS ADOPTED BUDGET ADOPTED BUDGET ACTUALS ADOPTED BUDGET BUDGET VAR FY23 VS. FY22 MODIFIED BUDGET VAR FY23 VS. FY22 MODIFIED BUDGET VAR FY23 VS. FY22 % INC (DEC) FY23 VS. FY22 FY 2021 FY 2022 FY 2023 FY 2023 FY 2023 FY 2024 BUDGET BUDGET ACTUALS ACTUALS Personnel Expense Wages & Salaries 2,408,730 3,722,347 4,253,530 4,253,530 4,424,599 4,644,000 390,470 9.2% 219,401 5.0% Payroll Taxes 76,561 311,950 327,251 327,251 338,630 355,000 27,749 8.5% 16,370 4.8% Employee Benefits 623,379 1,038,360 1,187,025 1,187,025 1,265,250 1,301,000 113,975 9.6% 35,750 2.8% Total Personnel Expenses 3,108,669 5,072,657 5,767,806 5,767,806 6,028,479 6,300,000 532,194 9.2% 271,521 4.5% Marketing & Promotion Expense Travel & Entertainment 16,955 80,031 40,000 40,000 35,612 97,150 57,150 142.9% 61,538 172.8% Trade Show Participation 454,338 580,663 707,193 707,193 704,837 1,100,000 392,807 55.5% 395,163 56.1% Destination Reviews 245,269 347,425 350,000 350,000 322,543 559,250 209,250 59.8% 236,707 73.4% Sales Missions / Media Missions 42,075 189,562 250,000 250,000 244,765 274,950 24,950 10.0% 30,185 12.3% Sales Industry Partnerships 237,999 397,653 333,600 333,600 327,540 599,150 265,550 79.6% 271,610 82.9% Event Hosting within PBC 118,754 323,990 250,000 250,000 253,807 795,237 545,237 218.1% 541,430 213.3% Advertising, Traditional / Online Media 6,508,655 4,032,093 4,000,000 4,000,000 3,911,024 7,228,500 3,228,500 80.7% 3,317,476 84.8% Contracted Marketing Services 476,940 640,009 747,091 747,091 749,259 1,165,750 418,659 56.0% 416,491 55.6% Tourism Sponsorships / Grants 74,850 91,636 200,000 200,000 208,187 292,750 92,750 46.4% 84,563 40.6% Advertising, Website (CVB) 490,254 536,671 571,000 571,000 541,700 7,423,700 6,852,700 1200.1% 6,882,000 1270.4% Advertising, Printed marketing Collateral 39,095 156,881 200,000 200,000 191,950 209,750 9,750 4.9% 17,800 9.3% Promotional Items 7,075 15,769 15,000 15,000 7,679 17,500 2,500 16.7% 9,821 127.9% Research 124,583 175,175 195,000 195,000 163,787 350,000 155,000 79.5% 186,213 113.7% Fulfillment 20,323 42,196 65,000 65,000 60,670 65,000 - 0.0% 4,330 7.1% Other Promotional Activities 1,228 2,078 10,000 10,000 102 5,000 (5,000) -50.0% 4,898 4802.0% Total Marketing & Promotion Expense 8,858,394 7,611,833 7,933,884 7,933,884 7,723,462 20,183,687 12,249,803 154.4% 12,460,225 161.3% Administrative & General Operations Dues & Subscriptions 101,181 132,361 125,000 125,000 128,221 167,500 42,500 34.0% 39,279 30.6% Data Processing / Computer 60,142 67,856 60,000 60,000 66,182 67,500 7,500 12.5% 1,318 2.0% Office Equipment, Computer Hardware 39,610 75,358 30,000 30,000 26,090 70,000 40,000 133.3% 43,910 168.3% Professional Seminars & Conferences 20,105 84,845 55,400 55,400 67,016 98,500 43,100 77.8% 31,484 47.0% Insurance 36,061 47,352 75,000 75,000 44,913 70,000 (5,000) -6.7% 25,087 55.9% Professional Services 60,939 77,484 55,000 55,000 50,577 123,000 68,000 123.6% 72,423 143.2% Office Supplies 13,607 19,919 25,000 25,000 16,875 22,000 (3,000) -12.0% 5,125 30.4% Non- Collateral Printing / Photocopying 6,291 14,825 20,000 20,000 19,228 17,500 (2,500) -12.5% (1,728) -9.0% Rent (Storage) / Utilities 16,761 20,441 25,000 25,000 13,911 23,700 (1,300) -5.2% 9,789 70.4% Telecommunications 6,399 25,511 10,000 10,000 7,830 25,250 15,250 152.5% 17,420 222.5% Postage 4,166 9,541 15,000 15,000 11,365 17,650 2,650 17.7% 6,285 55.3% Bank Fees 9,297 12,748 10,000 10,000 10,577 16,000 6,000 60.0% 5,423 51.3% Miscellaneous 1,977 3,571 10,000 10,000 1,777 10,000 - 0.0% 8,223 462.7% Total Administrative & General Operations 376,536 591,813 515,400 515,400 464,562 728,600 213,200 41.4% 264,038 56.8% Total CVB Other Contractual Services 12,343,599 13,276,302 14,217,090 14,217,090 14,216,503 27,212,287 12,995,197 91.4% 12,995,784 91.4% Marketing Stimulus Marketing Stimulus- ERM/Beaches - 966,400 - - 0.0% - 0.0% Marketing Stimulus- Special Projects 836,564 - - - - 0.0% - 0.0% Marketing Stimulus- Tourism Reserves 690,861 5,500,000 7,000,000 12,000,000 11,999,000 - (12,000,000) -100.0% (11,999,000) -100.0% Beach Loan Payback 966,400 966,400 - - 0.0% (966,400) 0.0% ERM/Beaches-Payback 241,600 966,400 966,400 - - 0.0% (966,400) 0.0% Total Marketing Stimulus 1,527,425 6,466,400 7,241,600 13,932,800 13,931,800 - (7,241,600) -100.0% (13,931,800) -100.0% County Direct Network Services 16,534 19,178 21,489 21,489 15,225 22,563 1,074 5.0% 7,338 48.2% BOCC - Indirect Costs 135,045 145,735 153,200 153,200 145,735 160,860 7,660 5.0% 15,125 10.4% Data Processing Software/Accessories - - - - - 0.0% - 0.0% Coop Advertising - - 78,750 78,750 43,793 82,688 3,938 5.0% 38,895 88.8% Special Events Marketing -Boca Bowl - 62,500 70,000 70,000 - 72,500 2,500 3.6% 72,500 #DIV/0! IG Fee 36,150 21,483 43,200 43,200 19,477 45,360 2,160 5.0% 25,883 132.9% Total County Direct 187,729 248,896 366,639 366,639 224,230 383,971 17,332 4.7% 159,741 71.2% Total Expense 14,058,753 19,991,598 21,825,329 28,516,529 28,372,533 27,596,258 (920,271) 0.0% (776,275) 0.0% CVB - Reserves 9,354,357 13,509,514 9,501,748 5,923,902 11,763,693 6,447,262 523,360 0.0% (5,316,431) 0.0% Overall Expense Budget 23,413,110 33,501,112 31,327,077 34,440,431 40,136,226 34,043,520 (396,911) 0.0% (6,092,706) 0.0% 53
PALM BEACH COUNTY
Development Council
History of Expenses FY13 to Present Staff (1) 48 39 44 42 42 46 42 42 50 52 Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual FY 2014 FY 2015 FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 Wages & Salaries 2,707,176 $ 2,838,222 $ 3,017,698 $ 3,232,298 $ 3,638,626 $ 3,837,723 $ 4,014,697 $ 2,408,730 $ 3,722,347 $ 4,424,599 $ Benefits/Taxes 916,890 971,758 1,035,034 1,051,590 1,140,924 1,200,172 1,105,232 699,940 1,350,310 1,603,880 Total Personnel Expenses 3,624,066 3,809,980 4,052,732 4,283,888 4,779,550 5,037,895 5,119,929 3,108,670 $ 5,072,657 $ 6,028,479 $ Marketing & Promotion Expense Travel & Entertainment 154,326 167,950 128,946 167,246 12,666 23,743 15,085 16,955 80,031 35,612 Trade Show Participation 193,418 177,010 359,790 304,968 780,171 800,314 496,942 454,338 580,663 704,837 Destination Reviews 240,027 218,219 242,900 235,967 334,536 542,620 237,061 245,269 347,425 322,543 Sales Missions / Media Missions 162,468 243,864 304,045 281,512 466,323 479,798 114,410 42,075 189,562 244,765 Sales Industry Partnerships - - - - - - 321,462 237,999 397,653 327,540 Event Hosting within PBC 302,165 350,205 458,968 361,495 513,690 493,388 189,069 118,754 323,990 253,807 Advertising, Traditional / Online Media 2,938,841 4,621,434 6,743,239 6,066,236 5,446,133 6,482,627 3,825,904 6,508,655 4,032,093 3,911,024 Contracted Marketing Services 817,983 758,718 679,313 776,855 1,003,808 1,231,251 697,826 476,940 640,009 749,259 Tourism Sponsorships / Grants 120,868 142,022 128,955 169,183 129,423 149,847 89,854 74,850 91,636 208,187 Advertising, Website (CVB) 124,050 142,844 409,014 230,224 843,345 936,769 499,959 490,254 536,671 541,700 Advertising, Printed marketing Collateral 93,164 197,905 211,616 151,319 230,547 265,080 172,133 39,095 156,881 191,950 Promotional Items 1,990 2,155 24,778 1,489 17,850 18,753 7,634 7,075 15,769 7,679 Research 35,697 82,431 122,598 143,588 141,785 211,012 218,399 124,583 175,175 163,787 Fulfillment 37,643 105,340 83,499 49,311 48,110 42,641 55,900 20,323 42,196 60,670 Other Promotional Activities - 1,993 2,003 1,251 3,722 7,439 1,859 1,228 2,078 100 Total Marketing & Promotion Expense 5,222,640 7,212,090 9,899,664 8,940,644 9,972,109 11,685,282 6,943,497 8,858,394 7,611,833 7,723,460 Administrative & General Operations Dues & Subscriptions 68,425 54,764 72,937 75,855 150,829 112,582 107,580 101,181 132,361 128,221 Data Processing / Computer 36,800 44,688 38,874 35,079 49,469 34,771 37,027 60,142 67,856 66,182 Office Equipment & Fixtures, Computer Hardware 33,206 17,731 46,360 81,655 16,788 12,030 8,074 39,610 75,358 26,095 Professional Seminars & Conferences 28,739 47,539 54,173 53,785 59,081 89,881 32,417 20,105 84,845 67,016 Insurance 48,098 37,852 56,097 32,832 48,616 42,220 73,286 36,061 47,352 44,913 Professional Services 74,253 88,834 112,174 297,922 337,177 153,954 95,115 60,939 77,484 50,577 Office Supplies 20,649 31,723 22,290 15,067 16,910 22,371 16,619 13,607 19,919 16,875 Non- Colateral Printing / Photocopying 29,430 32,939 44,582 50,009 50,821 49,070 12,947 6,291 14,825 19,228 Rent / Utilities 2,280 2,371 2,280 2,671 2,748 6,464 19,633 16,761 20,441 13,911 Telecommunications 50,812 46,896 31,994 27,667 5,691 24,562 11,359 6,399 25,511 7,830 Postage 46,707 12,893 22,455 22,030 20,591 20,005 12,510 4,166 9,541 11,365 Repair & Improvements - - - - - - - - -Bank Fees 3,842 4,086 3,658 4,649 8,432 7,091 8,803 9,294 12,748 10,574 Miscellaneous 3,423 4,354 5,155 3,018 3,749 28,086 919 1,977 3,571 1,777 Total Administrative & General Operations 446,664 426,670 513,029 702,239 770,902 603,088 436,289 376,534 591,813 464,564 Total DTPB Other Contractual Services 9,293,370 11,448,740 14,465,425 13,926,771 15,522,561 17,326,264 12,499,715 12,343,598 13,276,302 14,216,503 Stimulus Funding Beach Stimulus/Payback 200,000 - - - - - - 966,400 966,400 Special Projects Stimulus/Payback 966,400 Other Contractual Srvs. - Conv. Ctr. Incentives - 25,900 43,627 97,514 20,200 - - -Stimulus Marketing/Advertising CVB contract 521,480 300,000 - - - - - 1,527,425 5,500,000 11,999,000 Total Stimulus 721,480 325,900 43,627 97,514 20,200 - - 1,527,425 6,466,400 13,931,800 County Direct Other Contractual Services/Boca Bowl - - - - 50,000 50,000 50,000 - 62,500 0 Moving Expenses - - - - - - - - -ISS Enterprise Services - - - - - 17,013 13,031 16,534 19,178 15,225 Rent/BOCC Indirect Costs 291,920 291,920 291,920 243,266 - - - 135,045 145,735 145,735 Coop Advertising - - - - - - - - - 43,793.00 IG Fee 13,041 16,784 17,127 22,733 23,958 25,735 31,750 36,150 21,483 19,477 Data Processing Software/Accessories - - - - - - 2,460 - -Total County Direct 304,961 308,704 309,047 265,999 73,958 92,748 97,241 187,729 248,896 224,230 Transfer - Out - - - - - -Total Expenditures/Transfers Out 10,319,811 12,083,344 14,818,099 14,290,284 15,616,719 17,419,012 12,596,956 14,058,752 19,991,598 28,372,533 DTPB - Reserves 3,816,157 4,687,673 4,320,419 4,898,854 5,822,961 5,258,875 6,928,075 9,354,357 13,509,514 11,763,693 Total DTPB 14,135,968 16,771,017 19,138,518 19,189,138 21,439,680 22,677,887 19,525,031 23,413,110 33,501,112 40,136,226 O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency Historical\Discover History 2014 to present 54
Tourist
Discover's
PALM BEACH COUNTY TOURIST DEVELOPMENT COUNCIL TOURISM PROMOTION RESERVES 2023 FUND1454-TOURISM PROMOTION ACTUAL BALANCE FORWARD 13,509,516 $ BED TAXES 26,862,719 $ INTERDEPARTMENTAL INCOME 250 INTEREST INCOME 482,681 OTHER INCOME 37,335 TRANSFERS IN - BEACH PROGRAMTOTAL REVENUES 27,382,985 $ TOTAL AVAILABLE FUNDS 40,892,501 $ TDC ADMIN 706,416 $ OTHER CONTRACTUAL SERV. DTPB 14,216,503 OTHER CONTRACTUAL SERV. BOCA BOWL- DTPBMARKETING STIMULUS-BEACHESMARKETING STIMULUS-RESERVES 11,999,000 ISS ENTERPRISE SERVICES - DTPB 15,225 TRANSFER OUT-SPECIAL PROJECTS 966,400 TAX COLLECTOR COMMISSION - TDC 402,941 INSPECTOR GENERAL FEE- DTPB 19,477 LOCAL CO-OP ADV/PROM EXP 43,793 TRANSFER OUT-BEACH PROGRAM FD 1456 966,400 BOCC-INDIRECT COST 145,735 LESS OPERATING EXPENSE - CHARGE OFFS (TDC) (353,079) TOTAL EXPENDITURES 29,128,810 $ RESERVES 11,763,691 $ 55

Cultural Council for Palm Beach County

56

Cultural Council for Palm Beach County

FY 2024 Budget

• Overview

• Organizational Chart

• Performance Measures

• Budget Summary

• Program Budget

• Category “B” Grant Awards

• Category C II Grant Awards

• Historical

• Reserves

57

CULTURAL COUNCIL FOR PALM BEACH COUNTY

MISSION

CHAMPION. ENGAGE. GROW. Fulfilling the need for arts and cultural experiences in Palm Beach County.

The Cultural Council for Palm Beach County is the official support agency for arts and culture in The Palm Beaches. The Council provides grants to cultural organizations and creative professionals, advocates for arts and cultural funding, enhances local arts education, offers support services to foster growth in the cultural sector, and promotes cultural tourism. The Council’s headquarters in Lake Worth Beach serves as a venue for gallery exhibitions and performances by artists who live or work in Palm Beach County, and includes a VISIT FLORIDA-designated Florida Certified Tourism Information Center and gift store with hand-crafted items by local artists.

The Council receives 20.72 percent of the 2nd, 3rd, 5th and 6th Cent of the Palm Beach County bed tax to fund cultural tourism programs including grants. Currently the Council has 19 employees.

The Council is responsible for administering the Category B grants for major cultural organizations and Category CII grants to mid-size cultural organizations within their program. The Council has been innovative and influential in creating funding mechanisms for cultural organizations and artists in the county, and is an active member of the South Florida Cultural Consortium and Florida Cultural Alliance.

The Council serves the Palm Beach County community and the Board of Commissioners through the oversight of the Tourist Development Council in partnership with Discover The Palm Beaches, the Film and Television Commission, PBC Department of Environmental Resource Management (Beach Programs) and the Sports Commission.

58

CULTURAL COUNCIL FOR PALM BEACH COUNTY

Organizational Chart TDC* SVP TDC TDC VP TDC TDC CC Director CC TDC TDC TDC ** Mgr TDC Coord TDC TDC TDC TDC TDC TDC Asst TDC* TDC TDC TDC * TDC 50% or < ** TDC 25% or < PT part time < 40
Exec Asst/ Admin SVP Marketing & Programs Chief Financial Officer & COO Director Of Community Engagement eting Coordinator Mark Concierge Coordinator/ Community Engagement Asst BOARD OF DIRECTORS PRESIDENT & CEO Assoc VP- Marketing & Cultural Tourism Assoc VPDevelopmentt Creatuve Lead Visitor Services -PT FC Bookkeeper-PT Director of Stewardship Accounting Mgr Assoc VPCommunity Investment Director of Marketing Grants Asst-PT Admin & Ops. Coord-PT Bookkeeper- PT pending Director of Artist Services - PT Grants Coordinator 59

Cultural Council for Palm Beach County

Palm Beach County, FL

• Continue to expand the Council's destination marketing efforts through grants to eligible non-profit cultural organizations.

• Provide both technical and professional development for the cultural industry in order to build capacity and sustainability within the industry.

• Increase awareness of Palm Beach County as a cultural destination through integrated advertising, marketing and public relations efforts.

• Increase social media followers, specifically targeting users interested in arts, culture and/or travel.

• Expand co-op opportunities for cultural organization partners and hotels.

• Promote the Robert M. Montgomery, Jr. building as a cultural destination and informational hub for the county.

1 The Council moved away from reporting this metric in FY 2020. This effort is now more accurately reflected by social media followers, Cultural

2 The Council created a Pinterest account in FY 2020 as an additional outlet for tourism content.

FY 2024 OBJECTIVES & PERFORMANCE MEASURES Actual Actual Projected FY22 FY23 FY24 Type Size of out-of-county audiences 968,375 895,760 1,031,073 Demand Estimated number of cultural room nights 225,512 208,216 213,638 Demand Direct room nights from cultural activity 13,285 16,739 18,247 Demand Number of cultural audiences 3,299,338 3,155,479 3,143,286 Demand Website sessions (visits) 813,812 1,128,719 600,000 Outcome Tourism email database 44,686 61,804 34,000 Outcome Partner referrals 72,388 92,547 52,000 Outcome Social media followers (Twitter, Facebook, Instagram, Pinterest 2 ) 40,337 38,000 Outcome Co-op program packages sold 51 78 50 Outcome Visitors to the Cultural Council 3 4,786 5,878 8,000 Demand
60

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified CULTURAL ARTS ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY B - FUND 1455 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 3,940,265 $ 6,505,072 $ 6,505,072 $ 6,574,445 $ 7,789,972 $ 7,789,972 $ BED TAX REVENUES 10,638,600 $ 11,518,947 $ 10,961,071 $ 11,293,216 $ 11,293,216 $ 11,402,654 $ INTEREST INCOME 65,153 $ 366,000 $ 90,778 $ 92,864 $ 92,864 $ 99,751 $ OTHER INCOME - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (569,304) $ (569,304) $ - $ TOTAL AVAILABLE FUNDS 14,644,018 $ 18,390,019 $ 17,556,921 $ 17,391,221 $ 18,606,748 $ 19,292,376 $ CULTURAL COUNCIL CONTRACT 3% 2,343,645 $ 2,469,614 $ 2,534,788 $ 4,712,223 $ 4,712,223 $ 4,712,223 $ CULTURAL ARTS GRANTS CAT B 3,975,955 $ 4,046,224 $ 4,115,286 $ 5,144,108 $ 5,544,108 $ 5,544,108 $ CULTURAL ARTS GRANTS CII 598,077 $ 1,008,504 $ 1,084,675 $ 2,006,649 $ 1,606,649 $ 1,606,649 $ COUNTY DIRECT COST 10,031 $ 8,807 $ 18,825 $ 19,766 $ 19,766 $ 19,766 $ MARKET STIM - BEACHES 402,552 $ - $ - $ - $ - $ MARKET STIM - RESERVES 499,965 $ 1,957,673 $ 2,000,000 $ - $ - $ - $ TDC CHARGE-OFF ADMIN. 149,143 $ 107,641 $ 235,686 $ 223,921 $ 223,921 $ 229,664 $ COLLECTION FEES 159,579 $ 172,784 $ 164,416 $ 169,398 $ 169,398 $ 171,040 $ TRANSFERS OUT- SPECIAL PROJECTS 414,400 $ 414,400 $ - $ - $ - $ TRANSFERS OUT- BEACH PROGRAMS FD 1456 - $ 414,400 $ 414,400 $ - $ - $ - $ TOTAL OPERATING EXPENSES 8,138,946 $ 10,600,047 $ 10,982,476 $ 12,276,065 $ 12,276,065 $ 12,283,450 $ CULTURE RESERVES 6,505,072 $ 7,789,972 $ 6,574,445 $ 5,115,156 $ 6,330,683 $ 7,008,926 $ ADVANCE $1M PROVIDED 79.9% 73.5% 59.9% 41.7% 51.6% 57.1% OVERALL EXPENSE BUDGET 14,644,018 $ 18,390,019 $ 17,556,921 $ 17,391,221 $ 18,606,748 $ 19,292,376 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 61

PALM BEACH COUNTY

Tourist Development Council

Cultural Council for Palm Beach County FY 2024 Program Budget

ADOPTED MODIFIED ADOPTED Budget Var % inc(dec) Budget Var % inc(dec) Actual ACTUALS Budget Budget ACTUALS Budget FY 23 Budget vs FY 23 Budget vs FY 24 Budget vs FY 24 Budget vs Department FY 2021 FY 2022 FY 2023 FY 2023 FY 2023 FY 2024 FY 24 Adopted Budget FY 24 Adopted Budget FY 23 Actuals FY 23 Actuals Salaries & Related Salary and Wages 779,708 835,181 941,643 941,643 867,886 1,091,250 149,607 15.89% 223,364 25.74% PR Taxes 57,764 70,000 76,173 76,173 70,000 88,151 11,978 15.72% 18,151 25.93% Benefits 115,222 115,635 168,016 168,016 118,924 182,358 14,342 8.54% 63,434 53.34% Credit for PPP Loan (36,000) Total Staffing* 916,695 1,020,816 1,185,832 1,185,832 1,056,810 1,361,759 175,927 14.84% 304,949 28.86% Marketing and Related Advertising 847,242 873,494 763,261 763,261 797,034 2,543,354 1,780,093 233.22% 1,746,320 219% Agency Services/Web Design 9,684 12,112 62,174 62,174 119,705 64,860 2,686 4.32% (54,845) -46% Events, Meetings & Conferences/Innovation 41,762 81,386 64,000 64,000 56,773 172,500 108,500 169.53% 115,727 204% Freight & Delivery - - -Postage 1,348 1,607 5,000 5,000 609 5,000 - 0.00% 4,391 721% Printing 6,592 11,484 10,500 10,500 7,947 29,500 19,000 180.95% 21,553 271% Surveys & Studies 12,600 26,944 31,374 31,374 30,974 30,000 (1,374) -4.38% (974) -3% Travel 246 9,638 21,500 21,500 20,277 21,500 - 0.00% 1,223 6% Video/Radio & Other - - - - - - -Public Relations 85,657 97,100 94,100 94,100 89,675 209,950 115,850 123.11% 120,275 134% Cultural Concierge 4,119 4,525 5,500 5,500 2,304 11,900 6,400 116.36% 9,596 416.49% Total Marketing & Related* 1,009,251 1,118,290 1,057,409 1,057,409 1,125,298 3,088,564 2,031,155 192.09% 1,963,266 174.47% General & Administrative Equipment Rental 4,237 4,393 4,635 4,635 3,948 7,000 2,365 51.02% 3,052 77% Membership & Subscriptions 38,637 34,335 40,685 40,685 34,827 42,000 1,315 3.23% 7,173 21% Outside Professional Services 55,766 54,975 90,000 90,000 97,984 50,000 (40,000) -44.44% (47,984) -49% Repairs & Maintenance (incl software updates) 5,516 4,581 8,394 8,394 6,791 8,900 506 6.03% 2,109 31% Supplies 5,635 5,484 10,000 10,000 13,457 10,000 - 0.00% (3,457) -26% Equipment 7,420 2,280 10,000 10,000 7,739 10,000 - 0.00% 2,261 29% IT Service 12,262 13,086 15,450 15,450 11,676 16,000 550 3.56% 4,324 37% Telephone/Internet 7,960 6,735 8,755 8,755 6,890 10,000 1,245 14.22% 3,110 45% Insurance 17,641 22,658 23,220 23,220 24,138 26,000 2,780 11.97% 1,862 8% Other Office Expense 3,275 6,013 5,408 5,408 5,056 7,000 1,592 29.44% 1,944 38% Building Overhead 47,000 50,000 75,000 75,000 75,000 75,000 - 0.00% - 0% Total General & Administrative* 205,350 204,540 291,547 291,547 287,506 261,900 (29,647) -10.17% (25,606) -9% Total TDC Contract Expense 2,131,296 2,343,646 2,534,788 2,534,788 2,469,614 4,712,223 2,177,435 85.90% 2,242,609 90.81% Marketing Stimulus/Investment Plan ERM Beaches F20 - 402,552 103,600 414,400 414,400Special Projects 414,326 414,400 414,400 - (414,400) -100.00% (414,400) -100% Culture Reserves 47,022 499,965 2,000,000 2,000,000 1,957,673 (2,000,000) -100.00% (1,957,673) -100% Beach Loan Payback - -Total Marketing Stimulus/Investment Plan 461,348 902,517 2,103,600 2,828,800 2,786,473 - (2,414,400) (2,372,073) County Direct Category B Grants 2,384,624 3,975,955 4,115,286 4,115,286 4,046,224 5,144,108 1,028,822 25.00% 1,097,884 27.13% Category C II Grants 451,718 598,077 1,084,675 1,084,675 1,008,504 2,006,649 921,974 85.00% 998,145 98.97% TDC Chargeoff 117,127 149,143 229,813 229,813 107,641 223,921 (5,892) -2.56% 116,280 108.03% Inspector General Fee 15,851 10,031 18,825 18,825 8,807 19,766 941 5.00% 10,959 124.44% ISS Enterprise Services - - - - - - 0.00% - 0.00% BOCC Indirect Cost - - - - - - 0.00% - 0.00% Tax Collector Fees 104,024 159,579 146,601 146,601 172,784 169,398 22,797 15.55% (3,386) -1.96% Total County Direct 3,073,344 4,892,785 5,595,200 5,595,200 5,343,960 7,563,842 1,968,642 35.18% 2,219,882 41.54% - - -Total Expense 5,665,988 8,138,948 10,233,588 10,958,788 10,600,047 12,276,065 1,317,277 12.02% 1,676,018 15.81% Reserves 3,940,265 6,505,072 4,221,131 4,904,429 7,789,972 5,115,155 210,726 4.30% (2,674,817) -34.34% Total Cultural Council 9,606,253 14,644,018 14,454,719 15,863,217 18,390,019 17,391,220 1,528,003 9.63% (998,799) -5.43% 62
Cultural Council for Palm Beach County Line Item History 2014 to Present Staff 12 19 23 21 21 21 15 15 15 15 FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22 FY23 Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual Salaries & Related Salary and Wages 504,561 551,980 712,952 719,654 782,476 816,815 844,977 779,708 835,181 867,886 PR Taxes & Benefits 109,936 121,716 165,811 174,557 200,437 203,882 196,903 136,986 185,635 188,924 Contract Staff -Total Staffing 614,497 673,696 878,763 894,211 982,913 1,020,696 1,041,880 916,695 1,020,816 1,056,810 Marketing and Related Advertising 153,203 1,191,176 849,883 916,773 1,043,884 1,152,391 741,654 847,242 873,494 797,034 Agency Services/Web Design 59,586 16,831 14,423 17,177 18,052 44,976 10,963 9,684 12,112 119,705 Events, Meetings & Conferences 6,595 17,790 51,457 46,889 54,137 97,964 46,213 41,762 81,386 56,773 Freight & Delivery 20,907 28,662 5,601 - - 36 -Postage 5,590 3,779 2,168 1,897 3,133 992 1,574 1,348 1,607 609 Printing 67,584 17,743 9,173 31,144 41,191 43,149 8,390 6,592 11,484 7,947 PR Expense/Media Events - - - 93,705 - - -Surveys & Studies 10,597 21,983 26,267 27,201 31,635 20,920 18,118 12,600 26,944 30,974 Travel 10,655 10,113 20,430 18,686 19,578 19,793 12,202 246 9,638 20,277 Video/Radio & Other 12,911 20,000 57,924 - - - -Public Relations - - - - 95,393 92,253 83,435 85,657 97,100 89,675 Cultural Conicierge Program - - - - - - 4,126 4,119 4,525 2,304 Total Marketing & Related 347,628 1,328,077 1,037,326 1,153,472 1,307,003 1,472,473 926,675 1,009,251 1,118,290 1,125,298 General & Administrative Equipment Rental 2,361 1,394 1,394 1,732 3,871 3,620 3,359 4,237 4,393 3,948 Membership & Subscriptions 30,954 33,889 35,814 45,199 48,250 40,335 35,548 38,637 34,335 34,827 Outside Professional Services 43,702 55,324 55,971 111,379 58,440 45,910 32,249 55,766 54,975 97,984 Repairs & Maintenance 3,288 10,249 5,680 1,863 4,776 7,284 5,546 5,516 4,581 6,791 Supplies 15,719 12,430 15,851 14,803 15,238 10,985 5,680 5,635 5,484 13,457 Equipment 3,394 13,029 7,958 9,400 12,516 8,811 3,883 7,420 2,280 7,739 IT Service 9,184 8,840 9,807 12,631 9,330 11,638 11,783 12,262 13,086 11,676 Telephone/Internet 15,405 2,739 15,190 14,633 17,328 13,897 6,450 7,960 6,735 6,890 Insurance 9,844 9,805 14,112 16,733 21,001 16,965 20,269 17,641 22,658 24,138 Other Office Expense 2,430 6,824 3,828 2,085 7,720 4,246 2,380 3,275 6,013 5,056 Office Rent 42,230 42,230 42,228 46,200 46,200 46,200 47,000 47,000 50,000 75,000 Total General & Administrative 178,511 196,753 207,833 276,658 244,670 209,889 174,147 205,350 204,540 287,506 Total TDC Contract Expense 1,140,636 2,198,526 2,123,922 2,324,341 2,534,586 2,703,058 2,142,702 2,131,296 2,343,645 2,469,613 Marketing Stimulus Marketing/Stimulus/- Culture Reserves - 325,000 - - - - - 47,022 499,965 1,957,673 Marketing/Stimulus- Beaches/payback - - - - - - 66,533 402,552 414,400 Marketing/Stimulus- Special Projects/payback 414,326 414400 Total Marketing Stimulus - 325,000 - - - - 66,533 461,348 902,517 2,786,473 County Direct Category B Grants 2,679,754 3,018,000 3,650,000 3,600,000 3,888,000 4,130,000 2,937,395 2,384,624 3,975,955 4,046,224 Category C II Grants 385,000 397,500 449,620 445,000 480,600 510,000 475,337 451,718 598,077 1,008,504 TDC Indirect Cost 132,555 134,112 139,627 153,814 159,539 149,916 133,641 117,127 149,143 107,641 Inspector General Fee 4,579 5,893 7,868 11,920 11,952 12,029 14,672 15,851 10,031 8,807 Tax Collector Fees 67,190 86,321 95,971 98,907 109,874 110,650 88,084 104,024 159,579 172,784 Total County Direct 3,269,078 3,641,826 4,343,086 4,309,641 4,649,965 4,912,595 3,649,129 3,073,344 4,892,785 5,343,960 Tranfer Out- Special Projects -Total Expenditures/Transfers Out 4,409,714 6,165,352 6,467,008 6,633,982 7,184,551 7,615,654 5,858,364 5,665,988 8,138,947 10,600,046 Reserves 2,135,734 1,764,011 1,729,362 1,731,206 1,920,761 1,753,509 2,221,968 3,940,265 6,505,072 7,789,972 Total Cultural Council 6,545,448 7,929,363 8,196,370 8,365,188 9,105,312 9,369,163 8,080,332 9,606,253 14,644,018 18,390,017 O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency Historical\Cultural LIB History 2014 to present 63

TOURIST DEVELOPMENT COUNCIL CULTURAL COUNCIL RESERVES

2023

FUND 1455-CULTURAL COUNCIL ACTUAL BALANCEFORWARD6,505,072$

BEDTAXES11,518,947$

INTERESTINCOME366,000

OTHERINCOME-REBATETRANSFERSIN-BEACHPROGRAMTOTALREVENUES11,884,947$

TOTAL AVAILABLE FUNDS $18,390,019

OTHERCONTRACTUALSERVICES2,469,614$

CATEGORY"B"GRANTS4,046,224

CATEGORY"CII"GRANTS1,008,504

TDCINDIRECT107,641

TAXCOLLECTORSCOMMISSION172,784

INSPECTORGENERALFEE8,807

TRANSFEROUT-BEACHPROGRAMSFD1456414,400

TRANSFEROUT-SPECIALPROJECTS414,400

MARKETINGSTIMULUS-RESERVES1,957,673

MARKETINGSTIMULUS-BEACHESTOTAL EXPENDITURES $10,600,047

RESERVES7,789,972$

PALM BEACH COUNTY
64

EXECUTIVE SUMMARIES FOR CATEGORY B

TOURIST DEVELOPMENT FUND FOR CULTURAL TOURISM

2023-2024 GRANT AWARDS

Loxahatchee River Historical Society, Inc.

Famous as a nationally significant lighthouse, the Jupiter Light attracts visitors from around the country and the globe who are eager to climb atop one of the most spectacular views in Palm Beach County. This iconic symbol serves as a major statewide, national, and international eco-heritage destination where visitors (75% from outside of the county) choose from a range of memorable heritage programs and experiences strolling through 5,000 years of history along a spectacular waterfront site.

Amount Awarded: $148,101

The Morikami, Inc.

The Morikami Museum presents traditional and contemporary Japanese culture through world-class exhibitions; educational programs for all ages, interests, and skills levels; renowned gardens; and a Bonsai exhibition. In expressing the richness of Japanese culture, The Morikami Museum maintains a forum for ideas and innovation, and provides experiences that are inspiring and healing for everyone. This includes a new range of online and virtual exhibitions, collection highlights, and interactives that allow visitors to engage from a distance. Our rotating exhibitions in our two galleries have been an important part of the Morikami experience and continues to serve all audiences of diverse ages and social, ethnic, and economic backgrounds.

Amount Awarded: $226,816

The Zoological Society of the Palm Beaches, Inc. d/b/a Palm Beach Zoo & Conservation Society

The Palm Beach Zoo & Conservation Society includes a vast collection of rare and endangered animals and animal experiences where visitors can learn about these amazing creatures. Considered an essential cultural attraction, Palm Beach Zoo & Conservation Society increases tourism for the county by providing a connection to animals and nature for the more than 375,000 visitors. To enable tourists, residents and out-of-county guests to connect with wildlife, compelling conservation stories are told daily through a mix of nearly 2,000 animal encounters and daily Keeper Talks. Visitors will stroll the lush park setting with shaded art lined pathways, while discovering world-class restaurants and shops featuring unique eco-friendly products from around the world. The Palm Beach Zoo experience includes a splash

65

pad, vintage carousel and nature play space for children to explore. In addition, the Zoo hosts seasonal events and programs all grounded in wildlife education, sustainability, and conservation.

Amount Awarded: $261,525

The Henry Morrison Flagler Museum

The Flagler Museum interprets Whitehall, Florida’s history, and America’s Gilded Age through year-round tours, ongoing preservation and conservation, and cultural programming. The museum strives to engage local, regional, national, and international visitors with educational and culture experiences that provide new and unique opportunities each time they visit. Visitors will find unique gifts, jewelry, home decor, food items, and museum mementos as well as an excellent selection of books that focus on Gilded Age topics and Florida history.

Amount Awarded: $269,274

Palm Beach Opera, Inc.

Palm Beach Opera's 23-24 season presents world-class opera productions, impactful education and community engagement, and rigorous artist training programs. In promoting cultural tourism, the Palm Beach Opera strives to drive both locals and out-of-town visitors to Palm Beach County's rich cultural scene. Through colorblind casting, use of audio/visual resources that elevate underrepresented voices, and inclusive public engagement, PBO works to meet needs of the communities we serve. We continue to develop partnerships with a diverse roster of service and constituency agencies; provide programming and collateral materials in English and Spanish; provide opportunities for children and families to discover opera through many points of access; and confront issues of systemic bias within opera and in broader contexts through thoughtful conversation.

Amount Awarded: $265,399

Busch Wildlife Sanctuary

Busch Wildlife Sanctuary offers guests a one-of-a-kind opportunity to learn about Florida’s wildlife and natural environments. Our campus sanctuary and workingwildlife-hospital offers eager minds of all ages one of the most unique and memorable educational experiences available. You’ll be led through the lush pine flatwoods, across the oak hammocks, and over cypress wetlands. Along the trails are wildlife habitats exhibiting a variety of native animals. Our programs provide education to guests about native plant and animal species and conservation efforts to protect and preserve Florida’s wildlife, natural resources, and endangered species.

Amount Awarded: $214,709

66

Adolph & Rose Levis Jewish Community Center, Inc.

The Levis JCC Phyllis & Harvey Sandler Community Center offers a full season of programs, performances, and events that feature renowned talent including artists, actors, musicians, lecturers, scholars, and so much more. Our community center provides cultural arts programming, continuing education, travel opportunities, and social events, including more than 140 on-site experiences to thousands of participants each year. The organization’s strong community partnerships and close connection to other human services organizations in our community offer opportunities to work together to strengthen our community via programs and services.

Amount Awarded: $104,069

Maltz Jupiter Theatre, Inc.

For two decades, the Maltz Jupiter Theatre has produced high-quality theatrical productions for patrons living in and visiting Palm Beach County. We carefully select both new and classic Broadway plays and musicals to bring to life with a unique and contemporary perspective. The Maltz Jupiter Theatre presents 14 one-night limited engagements, including tribute bands, benefit concerts, and a special night hosting the Cleveland Ballet. We strategically offer diverse offerings to attract new audience members to our theatre while supporting the performing arts.

Amount Awarded: $259,588

FAU Foundation Inc. / Dorothy F. Schmidt College of Arts and Letters

World renowned scholars, authors, performers, artists, distinguished filmmakers, and emerging talent are presented to diverse public audiences in dedicated venues and community settings. FAU’s Dorothy F. Schmidt College of Arts and Letters public programming reflects our commitment to cultural excellence through an affordable and prolific schedule of cultural offerings to residents and visitors from outside of Palm Beach County.

Amount Awarded: $174,996

Miami City Ballet, Inc.

The upcoming Miami City Ballet in the Palm Beaches 2023/24 season will build upon the ongoing support and enthusiasm of Kravis Center for the Performing Arts audiences with a series of classical masterpieces and innovative new works that appeal to an even broader cross-section of Palm Beach County residents and visitors. The Miami City Ballet strives to present the highest level of dance performances throughout Florida, the United States and abroad; training young aspiring dancers; and developing Miami City Ballet School into a leader of dance education.

67

Amount Awarded: $281,866

The Boca Raton Historical Society, Inc.

The Boca Raton Historical Society engages visitors with information on the exhibits in the museum and local history as well as nearby attractions, businesses, and maps. With a variety of tours and exhibits available, the Boca Raton Historical Society offers its programs and collections to diverse populations Our organization presents information and artifacts relevant to the past and evolving history of Boca Raton and maintains a visible role in education and advocacy of historic preservation in our community.

Amount Awarded: $127,787

The Society of the Four Arts, Inc.

The Society of the Four Arts was founded out of a desire to encourage and cultivate a taste for fine art, drama, literature, music, and other arts. The Four Arts believes that the passion of music, the beauty of art, the thrill of drama, and the pleasure of literature bridge the gap from mere existence to truly living. Our organization strives to mount operatic or dramatic presentations, concerts, lectures, exhibitions of visual arts, and other entertainments, while facilitating open communication with all those who desire to elevate the standard of the arts The Four Arts offers hundreds of programs annually, providing significant value to visitors who are seeking an immersive and unique cultural experience.

Amount Awarded: $249,902

Palm Beach Dramaworks, Inc.

At Palm Beach Dramaworks (PBD), a professional, award-winning, nonprofit theatre company, we produce “Theatre to Think About”: classic, contemporary, and world premiere plays that take audiences on entertaining and emotional journeys, stir the imagination, and stimulate discussion and debate. Each season, we produce 5 shows on our mainstage that fulfill our vision of enhancing the quality of life through the transformative power of live theatre. All productions are created by and exclusive to PBD. They are generated in-house by talented set, costume, lighting, and sound designers, and brought to life by gifted actors carefully chosen for each play. In addition to theatre, we’re invested in education, the community, and future of theatre. We offer a wide variety of programs for students, the LGBTQ community, young professionals, and other playwrights to develop new work.

Amount Awarded: $222,781

Raymond F. Kravis Center for the Performing Arts, Inc.

As a presenting organization, the Kravis Center brings the finest performers in every arts discipline to Palm Beach County. A premier regional performing arts center with

68

an international reputation, the Kravis Center is a magnet for cultural tourists seeking artistic excellence. Recognizing our community’s diverse preferences and the range of disciplines and cultural organizations, each season is designed in consideration of our existing loyal audiences, as well as to attract new cultural tourists and groups; amplifying offerings to represent a growing and diverse audience.

Amount Awarded: $290,583

Norton Museum of Art, Inc.

The Norton Museum presents an outstanding array of diverse exhibitions, all complemented by public and educational programs designed to engage a broad range of audiences from Palm Beach County and beyond. Each of these exhibitions will be accompanied by a wide range of programs, with highlights including: two popular series that invite renowned scholars to explore a range of subjects; Art After Dark, which keeps the Museum open late every Friday evening with a slate of exhibition-related activities; family-friendly programs, such as tours, free festivals, musical performances, and art workshops like Family Studio; adult learning programs such as Open Studio; opportunities for visitors with disabilities, including new programs designed to engage neuro-diverse audiences; and more. The Museum hosts free field trips, complimentary admission for teachers, and discounted admission and membership for college students.

Amount Awarded: $275,086

Palm Beach Photographic Centre, Inc.

Palm Beach Photographic Centre is one of the most unique photographic institutions in the world, recognized as the best of its kind for the quality of master artists who teach at the Centre. The Centre presents photography exhibitions, workshops, evening lectures and FOTOfusion, an annual internationally recognized photo festival that attracts worldwide participation. The popularity of these offerings is primarily due to the impressive roster of the photographic icons that teach, lecture, mentor, and exhibit in its state-of-the-art studios, computer labs and museum facility. Subjects covered include a wide range of traditional and contemporary applications including: black-and- white photography, available light, studio lighting, nature, wildlife, portraiture, photo-essay, marketing your photography, iPhoneography, photography for social media and other photographic specialties.

Amount Awarded: $178,870

The Armory Art Center, Inc.

The Armory Art Center inspires the creation and experience of art, over the past 37 years to both locals and visiting tourists. We provide art classes for students of all ages and levels of experience, including youth in Grades K-12. Courses are taught in

69

our state-of-the-art studios across three buildings. All courses are led by our knowledgeable instructors who are professional artist-educators with substantial experience working in a community education setting. For those educators working with youth, the Armory Art Center hires instructors who have experience teaching young learners and requires all of the appropriate state-mandated background screenings for working with children. Our artistic/educational departments include ceramics, digital media, drawing, jewelry, painting, printmaking, textiles & fiber, and sculpture.

Amount Awarded: $177,579

SunFest of Palm Beach County, Inc.

As one of Palm Beach County's premier popular cultural events, SunFest is known for its beautiful waterfront location and an excellent lineup of musical performers. SunFest features two stages of national, regional, and local musical talent drawing visitors both nationally and internationally. SunFest draws patrons from 49 states, including Washington, D.C. and Puerto Rico, 21 countries and 47 counties outside Palm Beach County.

Amount Awarded: $262,494

Palm Beach State College

The 2023-2024 Palm Beach State College Professional Guest Artist Season is designed to enrich, entertain and explore. Through the years, Palm Beach State College’s four theatres (Duncan Theatre, Stage West, Eissey Campus Theatre, and Dolly Hand Cultural Arts Center) have established themselves as leaders in the state and the region as presenters in the field of contemporary and traditional performing arts. Musicians, dance, and theater companies from around the globe have graced our stages and shared their artistry with our residents and visitors. Most importantly, we are proud to locally serve a seven-county region from the REDI designated communities and counties surrounding Lake Okeechobee to the coastal communities of Palm Beach, Broward, Miami-Dade and Martin Counties as well as the robust tourism segment of our area. Palm Beach State College cultural presentations offer something for everyone.

Amount Awarded: $181,453

Boca Raton Museum of Art, Inc.

The Boca Raton Museum of Art’s (BRMA) board and staff aim to leverage their reputation as a leading institution in the visual arts, cultural entertainment, and instructional sectors by paring exceptional content with high-impact marketing and PR dedicated to increasing awareness of the brand on local, national, and international levels. The Boca Raton Museum of Art believes in the essential role museums play in our society by enriching education systems, bolstering economies,

70

improving people’s well-being through art and creativity, and strengthening the social fabric of communities by promoting inclusiveness.

Amount Awarded: $268,305

Cox Science Center and Aquarium, Inc.

Cox Science Center and Aquarium offer a broad and diverse record of blockbuster exhibits, community partnerships, and educational programs that reflect excellence. Our programs and activities fully support our mission to ‘open every mind to science’ while making museum services available to wider audiences and the underserved. Programmatically, we feature high-profile displays, educational programs, and unique special events that complement the exhibits and provide more dynamic experiences for our diverse audiences. Our aim is to create a spontaneous series of “teachable moments” by staging events featuring hands-on/minds-on interactions with science educators and collaborating musicians and artists.

Amount Awarded: $279,929

Loggerhead Marinelife Center, Inc.

Loggerhead Marinelife center provides an educational and cultural experience for guests of all ages and backgrounds. Focusing on the belief that all individuals should be granted equal access to education, we welcome our guests free of charge and offer many of our public programs free of cost. Each of LMC’s events and programs tie directly back to its mission to promote conservation of ocean ecosystems with a special focus on threatened and endangered sea turtles. With 90 conservation, education, and scientific partners around the world, LMC is dedicated to creating an international network to improve the health of the planet.

Amount Awarded: $261,525

Creative City Collaborative of Delray Beach, dba Arts Garage

Arts Garage proudly presents world-class performances by nationally and internationally touring musicians, bands, comedians, and theatre productions. From October 2023 to September 2024, Arts Garage will produce more than 300 musical performances, comedy, theatre performances, open mic nights, arts education classes, and community events. We carefully and professionally curate performers and artists with passion, ensuring that its local community has the opportunity to see top-tier acts in their backyard. The artists and patrons enjoy the transformative experience they have while performing, exhibiting, or watching a performance. Young and aspiring artists and performers benefit from the opportunity to participate in open mics or arts education classes, and the act of expression by a diverse body of talent draws the community together while bridging gaps through a shared experience.

Amount Awarded: $185,973

71

Friends of Mounts Botanical Garden, Inc.

Mounts Botanical Garden envisions its public garden as a nationally-acclaimed attraction for residents and visitors alike. Its cultural, social, and educational activities draw attendees to enjoy, appreciate, and learn from this oasis of tranquil beauty. MBG is a serene 20-acre public tropical oasis that is home to 25 unique display gardens showcasing 7,000 species of tropical and subtropical botanicals. Internationally-acclaimed traveling exhibits, a collection of permanent exhibits, a permanent art collection displayed throughout the garden, and a full spectrum of gardening, horticulture, health and wellness, art classes and workshops aim to inspire and spur creativity, while provoking inquisitiveness, curiosity, and a desire to learn more about nature, its environment, and our shared community.

Amount Awarded: $144,646

The Palm Beach Symphony Society

As Palm Beach Symphony embarks on its 50th Anniversary, we plan to build upon our foundation of excellence and expand upon our programming for audiences in and out of Palm Beach County. With six concerts in our Masterworks series, we continue to engage, educate, and entertain through live performances of inspiring orchestral music Palm Beach Symphony hosts a full calendar of social events including fine dining experiences on concert evenings, celebratory cocktail receptions to open and close the season, and an annual sunset dinner cruise. As a rising major orchestra, Palm Beach Symphony has an obligation to the future to evolve the art form and our offerings with music from the 21st century, which will add new orchestral works by great American composers living today.

Amount Awarded: $230,852

72

EXECUTIVE SUMMARIES FOR CATEGORY CII

TOURIST DEVELOPMENT FUND FOR CULTURAL MARKETING 2023-2024 GRANT AWARDS

Ann Norton Sculpture Gardens, Inc.

Ann Norton Sculpture Gardens presents "A Season of Culture, Deep Refreshing and Preservation in the Gardens" including four exhibitions and more than 100 associated programs and cultural events with all exhibiting artists participating multiple times throughout the season. ANSG outsources public relations counsel to support tourist development grant dollars and an aggressive marketing and public relations plan designed to reach national and international visitors including print advertising space in high-profile tourist publications nationwide. In addition, ANSG has a robust plan including web, social media, and television advertising; contracting for brochure and rack card distribution to hotels and visitor locations throughout the county; tourism literature distribution centers; a co-op agreement at Palm Beach International Airport; and promotion of an exclusive cultural partnership with Palm Beach Modern + Contemporary Fair and the Palm Beach International Boat Show.

Amount Awarded: $127,540

Ballet Palm Beach, Inc.

Ballet Palm Beach plans to perform five ballets during the grant period during the 23/24 season. There are multiple performances of each production. All ballets will be performed at "The Kravis Center for the Performing Arts" located in West Palm Beach, Florida. Our audiences have largely returned and in some instances, we have performed to a sold-out theater due to our marketing efforts. We are anticipating our new season to have a steady increase in audience numbers to pre-pandemic levels. Our comprehensive marketing plan includes in- and out-of-county marketing and includes traditional media such as print and broadcast as well as electronic marketing.

Amount Awarded: $131,014

Boca Ballet Theatre Company

For more than 30 years, our seasons of dance have added to the cultural landscape here in Palm Beach County. In presenting our 2023-2024 Season of Dance, we will use our staff’s extensive wealth of knowledge to provide high-quality dance training and provide performance opportunities for our students. By bringing in world class dancers from some of the world’s largest professional dance companies, we offer a unique opportunity for our students to interact with these dancers while presenting high quality performances to our community.

Amount Awarded: $131,014

73

Centre for the Arts at Mizner Park, Inc. d/b/a Schmidt Family Centre For The Arts

The same programming principles that were set when The Festival was founded in 2007 continue to be followed today - to bring the highest level and greatest range of cultural arts to the widest possible audience. The world's top artists and authors share the stage with handpicked stars of tomorrow, weaving together a program that is reflective of a Carnegie Hall schedule of offerings. The 2024 programming will reflect the same spirit of excellence, excitement, and diversity. The ten Festival evenings will feature classical favorites with the wonderful Festival Orchestra Boca under Music Director Constantine Kitsopoulos, celebrating the 100th anniversary of Henry Mancini and Gershwin's iconic Rhapsody in Blue, featuring pianist Jingyang Li, the winner of our 2023 Festival Music Competition. This competition awards cash prizes to young deserving musicians.

Amount Awarded: $132,503

Spady Cultural Heritage Museum

The Spady Museum's programming encourages several types of cultural participation by our community members and visitors by engaging in collaborative partnerships with area artists, businesses, and cultural organizations. Each type of participation supports our vision and mission to be a cultural anchor that is rooted in PBC's Black community. Attendance at events, exhibits, and lectures is a critical component in bringing people together from all walks of life and from all communities across the country to learn more about our community's culture and heritage. The Spady Museum demonstrates its cultural excellence by authentic programs and activities that presents cultural workers, scholars and other experts in the field who are committed to sharing their work with integrity and compassion.

Amount Awarded: $129,766

Historical Society of Palm Beach County

The Historical Society of Palm Beach County was formed in 1937 in response to a growing need to protect and preserve the county's history. Since then, the HSPBC has gathered and preserved a remarkable collection of photographs, documents, and 3D artifacts representing the cultures, communities, struggles, and successes of the inhabitants of Palm Beach County. Through our archives, which includes about four million photographic images plus maps, newspapers, journals, periodicals, architectural drawings, and research files, the HSPBC maintains an active research facility, reading room, and online history to document the people and events that have shaped Palm Beach County. In 2008 the creation of the Richard and Pat Johnson Palm Beach County History Museum finally allowed the collection to fully serve its critical purpose to share and showcase the rich history of Palm Beach County and the larger context of Florida's heritage dating back 12,000 years.

Amount Awarded: $132,006

74

Lighthouse ArtCenter, Inc.

Located in Tequesta, Lighthouse ArtCenter (LAC) is a member-supported not-forprofit educational art organization that offers engaging exhibitions, a dynamic School of Art, and diverse outreach activities to underserved community members. LAC is comprised of a three-building campus with multiple galleries, a School of Art with eight art studios, and an ArtShop filled with art supplies, local art, and much more. LAC was founded in 1964 by a group of eight artists and Christopher Norton, the son of the founders of the Norton Museum of Art in West Palm Beach, Florida. LAC has grown into a community staple that serves and entertains more than 20,000 people annually. In 2024, LAC will celebrate its 60th anniversary!

Amount Awarded: $137,961

Mandel Jewish Community Center of the Palm Beaches, Inc.

The core mission of The Mandel JCC of the Palm Beaches is to build community and enhance connection to Jewish life. Additionally, we focus on healthy living, providing high-quality Jewish cultural arts, connecting people to Israel, and reaching out to the broader community. Our agency model is based on four pillars: Arts and Culture; Children and Families; Teens; and Special Needs. To meet our community’s need for exceptional year-round cultural programming, the Mandel JCC offers an event calendar rich in a variety of Jewish arts programming through our Arts and Culture (A&C) department. Offerings for FY24 will include the 34th Palm Beach Jewish film festival, the year-long Mandel JCC Book Festival, the Lifelong Learning Institute, and more!

Amount Awarded: $136,473

The Boca Raton Philharmonic Symphonia, Inc.

The Symphonia 2023-24 artistic season includes four Sunday concerts and one evening New Directions concert. The Symphonia will showcase works that draw inspiration from the beauty and power of nature. The season has been named, “Perfect Harmony” a term that not only applies to music, but a term that is used to describe a state of balance in the natural world. This is also a season that celebrates diversity – The Symphonia has selected, throughout the season, works by women composers and composers from minority groups. These pieces are unfamiliar to general concert-going audiences because these composers, who were the subject of gender and racial exclusion, are typically underrecognized. With its timely environmental theme, and its embrace of diversity by showing a selection of composers and artists from backgrounds that were typically marginalized, will benefit from The Symphonia’s newly invigorated marketing campaign.

Amount Awarded: $135,480

75

The Chamber Music Society of Palm Beach, Inc.

The 2023/24 season builds on a history of mission-driven programming that supports our goals to connect, transform, and inspire the public and supports strategic organizational priorities of CMSPB. With a tremendous audience growth trend over the course of the 2022/23 season (nearly doubled) CMSPB is experimenting with an additional main series concert, extending the number of core performances to eight-concert season that runs mid-November 2023 through late April 2024 and will occur at the Norton Museum of Art’s Great Hall. The “buzz” has been growing about CMSPB concert experiences and we are poised to seize upon the excitement with an ambitious goal to achieve another 27% in increased season attendance, which would equate to be a sold-out season.

Amount Awarded: $138,954

The Lake Worth Playhouse, Inc.

The Lake Worth Playhouse is a 501c3 nonprofit community theatre with a never-bedark policy. During the grant period public programming will include awardwinning dramas, comedies, musicals, area premieres, Broadway favorites, children’s shows, special events and alternative programming. Programming and initiatives will offer a diverse group of entertainment options for patrons as well as a variety of opportunities for the community to volunteer and engage in the arts. Lake Worth Playhouse’s 2023-2024 Season will be characterized by award-winning dramas, comedies, area premieres, Broadway favorites, children’s shows, live concerts, and films. All performances/events promote excellence, inclusion, and innovation; act as an incentive to bring local audiences into downtown Lake Worth Beach; and provide employment and volunteer opportunities for the community.

Amount Awarded: $134,488

Young Singers of the Palm Beaches

Young Singers of the Palm Beaches (YSPB) has initiated an ambitious marketing plan which will bring our audience to pre-covid levels in the next year, while integrating the innovative technology, and marketing strategies to attract additional out-of-county audiences. Our target audience of young families is responsive to messaging delivered on social media platforms, websites, and emails as well as traditional channels like print and television.

Amount Awarded: $139,450

76
77
Palm Beach County Sports Commission

PALM BEACH COUNTY Sports Commission

FY 2024 Budget

 Overview

 Organizational Chart

 Performance Measures

 Budget Summary

 Program Budget

 Historical

 Reserves

78

PALM BEACH COUNTY SPORTS COMMISSION

SPORTS COMMISSION MISSION

Promote and market PBC as a sports tourism destination on a national and international level. Develop and attract sporting events and activities to PBC that stimulate bed tax revenue and create economic impact (focus on the offseason). Maximize utilization of County facilities and improve the quality of life through sports.

The Sports Commission (PBCSC) is a 501c.3 organization contracted by Palm Beach County to promote and market County as a major sports tourism destination. Their office is located at 2195 Southern Blvd. Suite 550, West Palm Beach, Florida 33406.

The Sports Commission Board of Directors consists of 17 members (7 appointed by County Commissioners and 10 elected from general membership). The Sports Commission receives 8.16 percent of the 2nd, 3rd, 5th and 6th Cent of the Palm Beach County bed tax to fund their program.

The Palm Beach County Sports Commission attracts sporting events and activities to Palm Beach County to enhance occupancy of hotel room nights; to maximize the positive economic impact of these events and activities on the Palm Beach County economy; to maximize the utilization of County facilities; to utilize events and activities to promote the image of Palm Beach County as a sports tourism destination on a national and international level. The Palm Beach County Sports Commission’s visitor acquisition and development strategy are built on four pillars of success: Recruit and Develop New Events, Retain and Grow Current Events, Brand Awareness and Marketing, and being a Champion Diversity, Equity, and Inclusion in the Sports Event Industry.

Last year, the Palm Beach County Sports Commission hosted 178 events, which represent more than 40 different types of sports. The Sports Commission’s portfolio of events generated over 293,000 room nights for the county’s hospitality industry. The Palm Beach County Sports Commission continuously recruits new sports event to The Palm Beaches in order to create a tourism impact.

In addition, the PBCSC execution of annual self-produced programs that expand the exposure of the PBCSC and involve the local Palm Beach County community:

Lou Groza Collegiate Place-Kicker Award – Presented for the past 31 years, this award is recognized nationally as the most prestigious college football award for kickers.

Palm Beach County Sports Hall of Fame

The Palm Beach County Sports Hall of Fame inducts individuals annually who have achieved excellence in sports. To be eligible, the inductees must have lived in Palm Beach County, attended school in Palm Beach County, or conducted their major sports accomplishments in Palm Beach County.

Kids Fitness Festival – Known as Palm Beach County’s Interactive Youth Sports Experience This event targets children under the age of 13 who are in summer camp or recreational programs. The PBCSC partners with sports organizations, national governing bodies, sport facilities, colleges and universities, professional sports teams, and constituents from the local sports community to conduct basic, introductory sports clinics and activities.

As with all agencies, the Sports Commission falls under the umbrella and oversight of the Palm Beach County Tourist Development Council.

79
80

• Achieve sports related room nights

• Submit or assist in the submission of event/activity bids

• Organize site visits to recruit evnets/activities to Palm Beach County

• Provide funding to events/activities

• Host or supported events/activities

• Assist events/activities that promote Palm Beach County as a tourist destination

BEACH COUNTY SPORTS COMMISSION Palm Beach County, FL FY 2024 OBJECTIVES & PERFORMANCE MEASURES Actual Actual Projected FY 2022 FY 2023 FY 2024 Type Room Nights 293,822 314,333 276,595 Output Bids Submitted or Assisted 102 125 125 Input Site Visits 40 49 49 Output Events Provided Funding n/a n/a n/a Demand Events Hosted or Supported 178 196 179 Demand through national or international television coverage Assisted Events Providing TV Coverage 19 20 19 Outcome New Sporting Event Grants - Actual Room Nights 78,863 90,332 41,250 Output
Sporting Event Grants - Actual Room Nights
PALM
• New
81

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified SPORTS COMMISSION ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY G - FUND 1457 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 3,222,019 $ 4,278,344 $ 4,278,344 $ 4,121,096 $ 4,806,369 $ 4,806,369 $ BED TAX REVENUES 4,189,719 $ 4,536,419 $ 4,316,715 $ 4,447,521 $ 4,447,521 $ 4,490,620 $ INTEREST INCOME 39,048 $ 200,390 $ 85,690 $ 85,427 $ 85,427 $ 92,689 $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (226,647) $ (226,647) $ - $ TOTAL AVAILABLE FUNDS 7,450,786 $ 9,015,153 $ 8,680,749 $ 8,427,398 $ 9,112,670 $ 9,389,678 $ SPORTS COMMISSION CONTRACT 3% 1,852,979 $ 1,983,090 $ 1,983,780 $ 2,622,645 $ 2,622,645 $ 2,622,645 $ SPORTS COMMISSION GRANTS 1,027,090 $ 966,597 $ 1,217,619 $ 1,826,429 $ 1,826,429 $ 1,826,429 $ COUNTY DIRECT COST 79,993 $ 81,372 $ 86,236 $ 90,548 $ 90,548 $ 90,548 $ SPECIAL EVENT FUNDING 62,500 $ 230,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ TDC CHARGE-OFF ADMIN. 87,034 $ 59,770 $ 130,867 $ 133,654 $ 133,654 $ 131,689 $ COLLECTION FEES 62,846 $ 68,046 $ 64,751 $ 66,713 $ 66,713 $ 67,359 $ MARKETING STIMULUS - RESERVES - $ 493,509 $ 500,000 $ - $ - $ - $ TRANSFERS OUT- SPECIAL PROJECTS - $ 163,200 $ 163,200 $ - $ - $ - $ TRANSFERS OUT- BEACH PROGRAM FD 1456 - $ 163,200 $ 163,200 $ - $ - $ - $ TOTAL OPERATING EXPENSES 3,172,442 $ 4,208,784 $ 4,559,653 $ 4,989,989 $ 4,989,989 $ 4,988,670 $ SPORTS RESERVE 4,278,344 $ 4,806,369 $ 4,121,096 $ 3,437,409 $ 4,122,682 $ 4,401,008 $ ADVANCE $600K PROVIDED 134.9% 114.2% 90.4% 68.9% 82.6% 88.2% OVERALL EXPENSE BUDGET 7,450,786 $ 9,015,153 $ 8,680,749 $ 8,427,398 $ 9,112,670 $ 9,389,678 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 82
ACTUALS FY21 ACTUALS FY22 ADOPTED BUDGET FY23 MODIFIED BUDGET FY23 ACTUALS FY23 ADOPTED BUDGET FY24 FY 24 Budget vs FY 23 Modified Budget % +/- FY 24 Budget vs FY 23 Modified Budget FY 24 Budget vs FY 23 ACTUALS % +/- FY 24 Budget vs FY 23 ACTUALS Personnel Wages & Salaries 649,584 794,663 910,582 910,582 879,527 1,051,652 141,070 15.5% 172,125 19.6% Employee Benefits 117,568 204,101 243,958 243,958 238,942 286,749 42,791 17.5% 47,807 20.0% Payroll Taxes 47,511 54,830 70,411 70,411 60,610 80,549 10,138 14.4% 19,939 32.9% Total Personnel 814,663 1,053,594 1,224,951 1,224,951 1,179,079 1,418,950 193,999 15.8% 239,871 20.3% Marketing & Promotion Advertising 48,786 38,167 40,000 40,000 73,743 130,000 90,000 225.0% 56,257 76.3% Business Development 186,644 251,269 256,936 256,936 305,673 405,344 148,408 57.8% 99,671 32.6% Coop Marketing 118,600 51,748 74,452 74,452 56,474 72,000 -2,452 -3.3% 15,526 27.5% Digital Media 43,379 69,664 44,000 44,000 55,655 102,000 58,000 131.8% 46,345 83.3% Sales Entertainment 3,934 11,424 5,000 5,000 12,487 9,000 4,000 80.0% - -27.9% Event Hosting 3,099 1,649 12,661 12,661 14,718 16,720 4,059 32.1% - 13.6% Event Servicing 51,050 115,675 60,000 60,000 79,358 116,000 56,000 93.3% - 46.2% Familiarization Tours 4,360 16,555 6,000 6,000 7,757 18,000 12,000 200.0% 10,243 132.0% Membership Dues 7,230 7,440 4,180 4,180 5,833 7,440 3,260 78.0% - 27.6% Promotional Items 2,470 10,591 2,500 2,500 8,301 10,800 8,300 332.0% 2,499 30.1% Registration Fees 5,177 2,917 8,960 8,960 6,719 9,200 240 2.7% - 36.9% Trade Show 2,793 3,495 40,000 40,000 18,199 75,000 35,000 87.5% 56,801 312.1% Travel & Per Diem 3,656 14,581 12,500 12,500 17,461 18,000 5,500 44.0% 539 3.1% Facility Research 12,500 23,725 - - - 10,000 10,000 - 27,000Website Design - - 15,000 15,000 0 10,000 -5,000 -33.3% 10,000Total Marketing & Promotion 493,678 618,900 582,189 582,189 662,378 1,009,504 427,315 73.4% 347,126 52.4% General & Administrative Accounting Fees 14,000 14,500 15,000 15,000 18,193 15,000 - 0.0% -3,193 -17.6% Legal Fees - - 1,500 1,500 1,183 2,500 1,000.00 66.7% 1,317 111.3% Professional Fees - other 25,939 19,250 15,000 15,000 23,052 25,000 10,000.00 66.7% 1,948 8.5% Temporary Labor 16,161 10,735 18,000 18,000 21,087 28,000 10,000.00 55.6% 6,913 32.8% Bank Fees 850 1,522 1,200 1,200 1,150 1,500 300.00 25.0% 350 30.4% Computer Hardware 64 6,358 1,200 1,200 4,826 2,400 1,200.00 100.0% -2,426 0.0% Computer Software 312 8,914 2,400 2,400 1,482 5,200 2,800.00 116.7% 3,718 250.9% Insurance 22,222 16,769 22,000 22,000 18,193 22,000 0 0.0% 3,807 20.9% Mileage Reimbursement 3,574 5,789 4,200 4,200 3,554 6,000 1,800 42.9% 2,446 68.8% Office Equipment Maintenance 124 - 600 600 181 600 0 0.0% 419 231.5% Office Furniture & Equipment - - 600 600 0 600 0 0.0% 600 0.0% Outside Computer Services 31,688 39,975 42,416 42,416 12,871 26,000 -16,416 -38.7% 13,129 102.0% Postage 412 1,933 1,800 1,800 967 1,900 100 5.6% 933 96.5% Printing & Copying 1,048 475 5,600 5,600 0 5,600 0 0.0% 5,600 #DIV/0! Publications & Subscriptions 12,515 17,695 7,500 7,500 7,500 12,000 4,500 60.0% 4,500 60.0% Rent - Office Equipment 15,407 12,781 13,800 13,800 13,800 13,800 0 0.0% 0 0.0% Rent - Facility/Board Meetings 59 1,186 600 600 600 600 0 0.0% 0 0.0% Rent - Offsite Storage 2,868 6,110 4,644 4,644 4,644 6,110 1,466 31.6% 1,466 31.6% Staff Development & Education 3,000 3,810 5,400 5,400 250 5,400 0 0.0% 5,150 2060.0% Office Supplies 2,230 4,707 4,000 4,000 4,000 4,800 800 20.0% 800 20.0% Internet & TV 1,456 2,433 2,100 2,100 2,100 2,100 0 0.0% 0 0.0% Website Hosting & Maintenance 5,430 5,543 7,080 7,080 2,000 7,080 0 0.0% 5,080 254.0% Total General & Administrative 159,359 180,485 176,640 176,640 141,633 194,190 17,550 9.9% 52,557 37.1%Total Contractual Expenses 1,467,700 1,852,979 1,983,780 1,983,780 1,983,090 2,622,644 638,864 32.2% 639,554 32.3% Marketing Stimulus (Reserve) - - 500,000 500,000 500,000 - (500,000) 0.0% -Tranfer Out - ERM - Beaches Payback - - - 163,200 163,200 - (163,200) 0.0% Marketing Stimulus - Special Project Payback 4,011 - 40,800 163,200 163,200 - (163,200) 0.0% - 163,200 Marketing Stimulus - Reserves - - - - - - - 0.0% -Total Stimulus 4,011 - 540,800 826,400 826,400 - (826,400) 0.0% -County Direct Expenses ( Indirect to PBCSC ) Grants 545,000 1,027,090 1,217,619 1,217,619 1,217,619 1,826,429 608,810 50.0% 608,810 50.0% Special Event Funding 225,000 62,500 250,000 250,000 250,000 250,000 0 0.0% 0 0.0% BOCC Indirect Cost (CAM/Rent) 64,775 88,601 86,236 86,236 86,236 90,548 4,312 5.0% 4,312 5.0% County Direct Cost (Inspector General) 5,329 - - - - - - 0.0% 0 0.0% County Direct Cost (ISS) 7,250 - - - - - - 0.0% 0 0.0% TDC Charge-off 58,705 78,426 127,233 127,233 130,867 133,654 6,421 5.0% 2,787 2.1% Tax Collector Fees 40,967 62,846 57,735 57,735 64,751 66,713 8,978 15.6% 1,962 3.0% Total Indirect Expense 947,026 1,319,463 1,738,823 1,738,823 1,749,473 2,367,344 628,521 36.1% 617,871 35.3% Total Sports Commission Expense 2,418,737 3,172,442 4,263,403 4,549,003 4,558,963 4,989,988 440,985 10.3% 431,025 9.5% Total Sports Commission Reserve 3,222,019 4,278,344 3,265,767 3,458,321 4,121,097 3,437,410 -20,911 -0.6% (683,687) -16.6% Total Sports Commission Available Funds 5,640,755 7,450,786 7,529,170 8,007,324 8,680,059 8,427,398 420,074 5.6% (252,661) -2.9%
Beach County Sports Commission FY 2024 Program Budget 83
Palm
PALM BEACH COUNTY Sports Commission History of Expenses FY2014 to Present Staff 9 10 10 10 10 10 10 10 10 10 FY 14 FY 15 FY 16 FY 17 FY 18 FY 19 FY 20 FY 21 FY 22 FY 23 Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual Personnel Wages & Salaries 414,484 444,821 503,098 541,423 712,183 713,935 774,498 649,584 794,663 879,527 Employee Benefits 104,632 117,181 126,151 115,294 166,038 163,929 200,530 117,568 204,101 238,942 Payroll Taxes 34,311 34,705 37,786 40,830 54,172 52,912 59,500 47,511 54,830 60,610 Salary & Overhead Reimbursement 3,500 - - 5,600 (90,000) (15,000) (6,875) PPP Loan Program - - - - - - (128,053) Total Personnel 556,927 596,707 667,035 703,147 842,393 915,776 899,600 814,663 1,053,594 1,179,079 Marketing & Promotion Advertising 38,230 71,461 86,797 90,789 89,832 68,258 46,978 48,786 52,996 73,743 Business Development 37,654 43,700 91,886 99,745 134,195 195,016 83,260 186,644 281,399 305,673 Coop Marketing - - 20,250 50,000 21,500 56,500 95,400 118,600 51,748 56,474 Digital Media - - 113,460 139,840 111,600 73,236 88,302 43,379 74,659 55,655 Event Servicing - - - - 73,319 70,102 95,450 51,050 77,048 79,358 Event Hosting - 17,838 40,867 71,998 48,734 11,796 6,725 3,099 1,649 14,718 Trade Show 2,360 2,995 29,799 2,402 14,418 15,827 14,765 2,793 3,495 18,199 Travel & Per Diem 11,302 13,122 22,565 21,325 15,683 19,457 3,350 3,656 14,581 17,461 Website Design - 5,988 5,247 12,722 - 58,953 7,260 - -Registration Fees 10,164 10,273 13,417 9,779 11,154 13,459 7,608 5,177 2,917 6,719 Promotional Items 5,507 6,081 13,104 13,008 17,115 6,647 7,981 2,470 11,339 8,301 Familiarization Tours 3,291 3,177 12,323 11,004 4,320 5,704 3,995 4,360 16,555 7,757 Sales Entertainment 2,130 2,948 9,007 8,055 6,762 13,319 5,398 3,934 11,424 12,487 Dues & Memberships 3,390 5,145 5,642 6,258 5,148 6,016 2,340 7,230 7,440 5,833 Marketing Research - - - - - - - 12,500 Total Marketing & Promotion 110,638 177,583 464,364 536,925 553,780 614,290 468,812 493,676 607,251 662,379 General & Administrative Insurance 14,888 11,009 3,387 11,013 14,570 14,576 18,000 22,222 16,769 18,193 Audit & Tax 13,250 13,750 14,815 14,117 14,715 15,078 15,524 14,000 14,500 15,640 Legal Fees - - - 13,350 - - 2,285 - 1,183 Professional Services 10,000 667 7,787 21,704 700 17,775 39,379 25,939 19,250 23,052 Contracted Services - - - - 11,535 9,031 20,828 16,161 18,006 2,950 Rent - Office Equipment 8,773 8,928 8,129 7,993 11,394 13,345 13,800 15,407 12,781 15,413 Network Maintenance 7,605 4,095 11,385 7,440 10,710 22,440 22,500 31,688 39,975 12,871 Computer Hardware 1,808 2,787 9,137 17,475 5,186 4,816 2,145 64 6,358 4,826 Repair & Maintenance - Equipment 4,418 4,679 4,778 4,860 6,341 74 - 124 -Office Supplies 4,520 6,770 4,352 5,941 4,406 5,125 2,839 2,231 4,707 5,941 Travel - Mileage Reimbursement 3,421 3,101 7,303 5,604 5,030 5,839 4,400 3,574 6,045 3,554 Publications & Subscriptions 4,041 5,130 5,005 5,084 5,808 8,846 3,650 12,515 17,695 14,600 Printing 713 6,415 2,140 6,245 2,536 1,956 4,571 1,048 475Rent - Offsite Storage 3,395 3,527 3,527 3,672 4,126 4,344 4,569 2,869 6,110 8,634 Computer Software 8,165 4,384 633 1,046 1,145 2,363 4,638 312 8,914 1,482 Telephone & Internet 2,423 2,847 2,639 2,223 1,983 1,813 1,892 1,456 2,433 2,153 Postage 1,720 1,609 1,564 2,213 1,059 1,673 685 412 1,933 967 Office Furniture & Equipment 709 382 74 3,485 - - - - 181 Continuing Education - Seminars - 2,300 1,200 2,000 800 7,750 435 3,000 3,810 2,500 Bank Fees 923 995 1,140 1,176 1,083 890 985 850 5,645 1,150 Website Hosting & Maintenance - - - 8,903 9,116 9,837 4,860 5,431 5,543 5,543 Rent - Facility/Board Meetings 315 75 1,440 - 338 526 - 59 1,186 798 Promotional Memberships - - - - - - -Purchased Water - - - - - - -Telephone Equipment - - - - - - -Legal - - - - - - -Total General & Administrative 91,087 83,452 90,435 145,544 112,581 148,097 167,985 159,362 192,135 141,631 Total Contract 758,652 857,742 1,221,834 1,385,616 1,508,754 1,678,163 1,536,397 1,467,700 1,852,979 1,983,090 Marketing Stimulus Other Contractual Services 12,600 36,400 - - - - - - - 493,509 Marketing/Stimulus ERM - 129,800 - - - - - - - 163,200 Marketing/Stimulus Special Projects 4,011 163,200 $ Total Marketing Stimulus 12,600 166,200 - - - - - 4,011 - 819,909 County Direct/Grants Grants 383,605 423,978 739,759 712,632 974,095 740,760 699,615 545,000 1,027,090 966,597 Rent/BOCC Indirect Costs 85,634 85,634 85,634 71,362 - - - 64,775 68,619 72,050 TDC Indirect Cost 41,218 64,150 54,992 60,577 62,220 87,461 70,071 58,705 87,034 59,770 Tax Collector Commissions 20,894 31,506 37,796 38,952 43,271 43,577 34,690 40,967 62,846 68,046 Inspector General Fee 1,415 1,823 2,333 3,164 3,377 4,120 5,293 5,329 4,367 3,759 Network / ISS Enterprise Services - - - - - 6,216 4,762 7,250 7,007 5,563 Telephone Maintenance - - - - - -Other Contractual Serv. - Special Event Funding - - - - - - 200,000 225,000 62,500 230,000 Moving Expense - - - - - -Total County Direct/Grants 532,766 607,091 920,514 886,687 1,082,963 882,134 1,014,431 947,025 1,319,462 1,405,784 Transfer Out - Special Projects - 50,000 50,000 50,000 - - - - -Total Expenditures/Transfers Out 1,304,018 1,681,033 2,192,348 2,322,303 2,591,717 2,560,297 2,550,828 2,418,737 3,172,442 Reserves 917,413 1,344,480 1,691,376 2,004,460 2,336,575 2,750,451 2,717,634 3,222,019 4,278,344 4,806,369 Total Sports Commission 2,221,431 3,025,513 3,883,724 4,326,763 4,928,292 5,310,748 5,268,462 5,640,755 7,450,786 4,806,369 84

2023

FUND 1457- SPORTS COMMISSIONACTUAL BALANCEFORWARD4,278,344$

BEDTAXES4,536,419$

INTERESTINCOME200,390

TRANSFERSIN-BEACHPROGRAMTOTALREVENUES4,736,809$

TOTAL AVAILABLE FUNDS $9,015,153

TDCINDIRECT59,770$

OTHERCONTRACTUALSERVICES1,983,090 GRANTS966,597

BOCC-INDIRECTCOST72,050

INSPECTORGENERALFEE3,759

ISSENTERPRISESERVICES5,563

TRANSFEROUT-SPECIALPROJECTS163,200

SPECIALEVENTFUNDING230,000

TRANSFEROUT-BEACHPROGRAMFD1456163,200

TAXCOLL.COMMISSION68,046 MARKETINGSTIMULUSBEACHESMARKETINGSTIMULUSRESERVES493,509

TOTAL EXPENDITURES $4,208,784

RESERVES4,806,369$

PALM BEACH COUNTY
DEVELOPMENT COUNCIL SPORTS COMMISSION RESERVES
TOURIST
85
86
Palm Beach County Film & Television Commission

PALM BEACH COUNTY

Film & Television Commission

FY 2024 Budget

 Overview

 Organizational Chart

 Performance Measures

 Budget Summary

 Program Budget

 Historical

 Reserves

87

PALM BEACH COUNTY FILM &TELEVISION COMMISSION

FILM & TELEVISION COMMISSION’S MISSION

To generate a positive impact on business tourism and the economy in Palm Beach County through the growth of the film, television, digital media and still photography industry by attracting onlocation production, educating our local workforce and providing superior services to both the visiting and the indigenous production community.

The Film & Television Commission is the official agency that issues permits for filming on public property. The office offers free one-stop permitting for over 50 municipalities, taxing districts, county departments and other community entities within the County. The Film & Television Commission serves as a production hub for all location and production information in the County and maintains 24-hours client services, production and location assistance, lead responses and other support mechanisms. The organization has diversified its portfolio of services to include actively pursuing and sponsoring tourism branded content to drive and increase tourism in The Palm Beaches.

The Film & Television Commission launched the first of its kind tourism TV channel, The Palm Beaches TV. As overseen by the Tourist Development Council, the channel offers Palm Beach County branded content 24 hours a day, 7 days a week. The channel can be found in-room at several hotel partners and in public locations across the County, on Roku and online at ThePalmBeaches.TV. The channel offers high-quality, family-friendly content produced in partnership with the talent found in the local production community.

The Film & Television Commission began operations in 1989 as a County Department. In 1996 the organization privatized as a non-for-profit (501 c6) organization under contract with the Palm Beach County Board of County Commissioners. The Commission is governed by a Board of Directors and receives 4.31 percent of the 2nd, 3rd , 5th and 6 Cent of the Palm Beach County bed taxes to fund the program. The office has 7 fulltime staff members and is located at 2195 Southern Blvd., Suite 520 West Palm Beach, Florida.

The Film & Television Commission holds a second contract with the Office of Housing & Economic Development to enhance and utilize programs that will help build a solid workforce to sustain a growing industry. This program funds Florida’s largest statewide student film competition and awards show, The Palm Beaches Student Showcase of Films.

The Film & Television Commission serves the Palm Beach County Community and the Board of County Commissioners through the oversight of the Tourist Development Council in partnership with the Cultural Council, Discover The Palm Beaches, the Department of Environmental Resources Management and the Sports Commission.

88

FTC ORGANIZATIONAL CHART – FY24

Board of Directors

Production Manager (NEW)

Production Designer

Film Commissioner

Deputy Film Commissioner (FROZEN)

Production Coordinator Bookkeeper (Contractor)

Director of Operations

Executive Administrator

Administrative Assistant (Title Change)

Senior

Production Coordinator

Production Coordinator Services (Contractor)

Senior Producer (FROZEN)

Marketing Manager (NEW)

Development and Marketing Consultant (Contractor)*

Social Media & Events Developer

Marketing & Digital Media Specialist (Contractor)*

*These contracted support positions are classified and funded under Marketing and Digital Media Services 89

• Collect and monitor production revenue (dollars spent in PBC).

•Generate hotel room nights.

• Issue film permits.

• Provide professional assistance to other projects not required to pull a film permit.

• Generate production leads.

• Respond to leads.

• Develop content marketing programs on an ongoing basis. Projects in this category include episodic television, one-off episodics, commercials and promos in-development, in-production and/or aired.

• Generate unique visitors to the website.

& TELEVISION COMMISSION Palm Beach County, FL FY 2024 OBJECTIVES & PERFORMANCE MEASURES Actual Actual Projected FY22 FY23 FY24 Type Production Revenue (in the millions) 223.40 $245 $240 Demand Hotel Room Nights 11,303 19,427 20,000 Demand Permits Issued 302 322 350 Demand Non-Permitted Productions 196 183 240 Demand Total Leads 237 172 240 Output Lead Responses 232 172 240 Output Develop Content Marketing Programs 128 164 175 Output Website Unique Visitors 22,779 28,450 25,000 Demand
FILM
90

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified FILM & TELEVISION COMM. ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY D - FUND 1451 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 847,689 $ 1,553,247 $ 1,553,247 $ 1,557,318 $ 2,140,284 $ 2,140,284 $ BED TAX REVENUES 2,212,952 $ 2,396,074 $ 2,280,030 $ 2,349,120 $ 2,349,120 $ 2,371,884 $ INTEREST INCOME 11,999 $ 73,319 $ 22,798 $ 23,233 $ 23,233 $ 26,835 $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (118,618) $ (118,618) $ - $ TOTAL AVAILABLE FUNDS 3,072,639 $ 4,022,641 $ 3,856,075 $ 3,811,053 $ 4,394,019 $ 4,539,003 $ FILM COMMISSION CONTRACT 3% 1,093,427 $ 948,286 $ 1,212,310 $ 2,297,172 $ 2,297,172 $ 2,297,172 $ COUNTY DIRECT COST 43,053 $ 42,837 $ 46,848 $ 49,190 $ 49,190 $ 49,190 $ MARKETING STIM - BEACHES - $ - $ - $ - $ - $ - $ MARKET STIM - RESERVES 290,000 $ 644,990 $ 750,000 $ - $ - $ - $ TDC CHARGE-OFF ADMIN. 59,718 $ 37,903 $ 82,998 $ 87,381 $ 87,381 $ 81,284 $ COLLECTION FEES 33,194 $ 35,941 $ 34,200 $ 35,237 $ 35,237 $ 35,578 $ TRANSFERS OUT- SPECIAL PROJECTS 86,200 $ 86,200 $ - $ - $ - $ TRANSFERS OUT- BEACH PROGRAM FD 1456 - $ 86,200 $ 86,200 $ - $ - $ - $ TOTAL OPERATING EXPENSES 1,519,392 $ 1,882,356 $ 2,298,756 $ 2,468,980 $ 2,468,980 $ 2,463,224 $ FILM RESERVE 1,553,247 $ 2,140,284 $ 1,557,318 $ 1,342,073 $ 1,925,039 $ 2,075,779 $ ADVANCE $500K PROVIDED 102.2% 113.7% 67.7% 54.4% 78.0% 84.3% OVERALL EXPENSE BUDGET 3,072,639 $ 4,022,641 $ 3,856,075 $ 3,811,053 $ 4,394,019 $ 4,539,003 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 91
BEACH COUNTY Tourist Development Council Film Televison Commission FY 2024 Program Budget Actual FY21 Actual FY22 Adopted Budget FY23 Modified Budget FY23 Actual FY23 Proposed Budget FY24 FY24 Budget vs FY23 Modified Budget % (+ or - ) FY24 Budget vs FY23 Modified Budget FY24 Budget vs FY23 Actual % (+ or - ) FY24 Budget vs FY23 Actual Personnel Wages & Salaries 582,446 592,329 679,205 679,205 473,902 698,067 18,862 2.78% 224,165 47.30% Employee Benefits 132,387 133,306 180,816 180,816 95,081 193,645 12,829 7.09% 98,564 103.66% Payroll Taxes 42,820 43,676 50,179 50,179 37,187 54,388 4,209 8.39% 17,201 46.26% Bookkeeping/Contract Labor 64,725 68,188 25,800 25,800 160,725 27,900 2,100 8.14% (132,825) -82.64% Total Personnel 822,378 837,498 936,000 936,000 766,895 974,000 38,000 4.06% 207,105 27.01% Marketing & Promotion Fulfillment 1,134 732 1,200 1,200 2,526 2,000 800 66.67% (526) -20.82% Printing & Binding Outside 0 0 2,500 2,500 268 5,000 2,500 100.00% 4,732 1765.67% Sales & Promotion 392 1,851 2,000 2,000 864 2,000 0 0.00% 1,136 131.48% Consumer Trade Shows 175 5,483 8,000 8,000 4,583 15,000 7,000 87.50% 10,417 227.30% Fam Tour 0 0 0 0 0 2,000 2,000 0.00% 2,000 0.00% Promotional Items 3,750 593 5,000 5,000 3,115 10,000 5,000 100.00% 6,885 221.03% Advertising 5,950 16,692 10,400 10,400 20,512 25,000 14,600 140.38% 4,488 21.88% Collateral 247 91 4,000 4,000 7,034 5,000 1,000 25.00% (2,034) -28.92% Public Relations/Website/Social Media 5,788 4,132 10,000 10,000 3,779 20,000 10,000 100.00% 16,221 429.24% Marketing & Digital Media 0 0 60,000 60,000 27,000 130,000 70,000 116.67% 103,000 381.48% Development & Sponsorships 161,070 162,590 90,000 90,000 35,000 1,000,000 910,000 1011.11% 965,000 2757.14% Total Marketing & Promotion 178,505 192,163 193,100 193,100 104,681 1,216,000 1,022,900 529.73% 1,111,319 1061.62% General & Administrative Legal 0 0 1,000 1,000 888 1,500 500 50.00% 612 68.92% Insurance 15,546 7,491 10,000 10,000 7,792 12,172 2,172 21.72% 4,380 56.21% Audit & Tax 15,400 15,950 15,500 15,500 16,700 17,000 1,500 9.68% 300 1.80% Other Admininstration Expense 4,601 4,304 6,000 6,000 5,506 6,000 0 0.00% 494 8.97% Communication Services 2,336 2,369 3,500 3,500 2,688 3,500 0 0.00% 812 30.21% Network Expense 16,500 24,600 26,500 26,500 11,613 30,000 3,500 13.21% 18,387 158.33% Office Supplies 1,138 1,490 3,000 3,000 3,466 4,000 1,000 33.33% 534 15.41% Office Furniture & Equipment 0 0 700 700 7,714 7,000 6,300 700.00% (714) 700.00% DP Software & Accessories 3,452 1,168 3,500 3,500 3,132 4,000 500 14.29% 868 27.71% Books Publications & Subscriptions 3,313 5,248 3,500 3,500 2,122 5,000 1,500 42.86% 2,878 135.63% Dues & Memberships 12,530 560 7,000 7,000 5,684 7,000 0 0.00% 1,316 23.15% Machinery & Equipment 7,492 53 2,000 2,000 8,758 8,000 6,000 300.00% (758) -8.65% Travel & Per Diem 0 531 1,010 1,010 648 2,000 990 98.02% 1,352 208.64% Total General & Administrative 82,310 63,766 83,210 83,210 76,711 107,172 23,962 28.80% 30,461 39.71% Total Film & Television Commission Contract 1,083,193 1,093,427 1,212,310 1,212,310 948,287 2,297,172 1,084,862 89.49% 1,348,885 142.24% Marketing Stimulus Funding Payback Stimulus ERM/Beaches 0 0 0 0 0 0 0 21550.00% 0 21550.00% Marketing Stimulus Special Projects 34,503 0 0 0 0 0 0 0.00% 0 0.00% Marketing Stimulus FTC Reserves 0 290,000 750,000 750,000 644,990 0 (750,000) -100.00% (644,990) -100.00% Total Marketing Stimulus/ERM/Reserves/Special Proj. 34,503 290,000 750,000 750,000 644,990 0 (750,000) -100.00% (644,990) -100.00% County Direct Cost Operating Expense-Indirect (TDC) 49,351 59,718 83,086 83,086 37,903 87,380 4,294 5.17% 49,477 130.54% ISS Enterprise Services 6,105 5,901 6,200 6,200 4,685 6,510 310 5.00% 1,825 38.95% Tax Collector Commissions 21,638 33,194 30,495 30,495 35,941 35,237 4,742 15.55% (704) -1.96% BOCC - Indirect Costs (CAM) 32,388 34,515 36,000 36,000 36,238 37,800 1,800 5.00% 1,562 4.31% Inspector General Fee 4,064 2,637 4,390 4,390 1,912 4,610 220 4390.00% 2,698 4390.00% Data Procssng Sftwre/Accessres Exp 0 0 258 258 271 13 258.00% 271 258.00% Transfers Out - Special Projects 0 0 0 86,200 86,200 0 (86,200) (86,200) Transfers Out - Beach Program FD 1456 0 0 21,550 86,200 86,200 0 (86,200) Total County Direct Cost 113,546 135,965 181,979 332,829 289,079 171,807 (161,022) -48.38% 54,858 -40.57% Total Film & Televsion Commission Expense 1,231,241 1,519,392 2,144,289 2,295,139 1,882,356 2,468,980 173,841 7.57% 586,624 31.16% Total Film & Television Commission Reserve 847,689 1,553,247 1,028,774 1,207,837 2,140,284 1,342,073 134,236 11.11% (798,211) -37.29% Total Film & Televsion Commission Available Funds 2,078,930 3,072,639 3,173,063 3,502,976 4,022,640 3,811,053 308,077 8.79% (211,587) -5.26% 3/20/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\FTC Budget FY2024\FY24 FTC Program Budget Admin Budget Book9:09 AM 92
PALM
COUNTY Film Televsion Commission History of Expenses FY2014 to Present Staff 8 8 8 9 10 8 7 7 7 9 Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual FY2014 FY2015 2016 2017 2018 2019 2020 2021 2022 2023 Personnel Wages & Salaries $371,240 $418,419 $512,927 $522,401 $609,835 $652,303 $613,307 $582,446 592,329 473,902 Employee Benefits $76,323 $77,132 $106,113 $121,498 $146,465 $148,406 $134,915 $132,387 133,306 95,081 Payroll Taxes $27,703 $31,286 $38,061 $38,558 $45,055 $48,364 $45,114 $42,820 43,676 37,187 Contract Labor $4,106 $5,680 $20,800 $22,063 $25,213 $40,241 $57,800 $64,725 68,188 160,725 Total Personnel $479,372 $532,517 $677,901 $704,520 $826,568 $889,314 $851,136 $822,378 $837,498 $766,895 Marketing & Promotion Fulfillment $510 $553 $2,406 $2,015 $2,682 $2,124 $7 $1,134 732 2,526 Printing & Binding Outside $1,753 $5,824 $4,429 $4,093 $3,962 $2,676 $847 $0 - 268 Sales & Promotion $18,233 $15,948 $3,249 $5,233 $3,096 $6,353 $638 $392 1,851 864 Consumer Trade Shows $10,635 $6,449 $11,477 $10,261 $16,840 $8,427 $4,664 $175 5,483 4,583 Fam Tour $0 $0 $0 $0 $0 $174 $0 $0 -Promotional Items $100 $3,729 $1,380 $2,809 $4,780 $8,278 $657 $3,750 593 3,115 Advertising $5,170 $15,380 $21,862 $21,013 $12,412 $13,862 $8,060 $5,950 16,692 20,512 Collateral $275 $319 $0 $1,261 $9,627 $5,854 $175 $247 91 7,034 Public Relations/Website $12,875 $5,423 $3,988 $3,834 $4,222 $23,155 $14,852 $5,788 4,132 3,779 Development & Sponsorships $0 $11,025 $340,615 $295,305 $653,290 $822,915 $407,667 $161,070 162,590 35,000 Marketing & Digital Media 27,000 Total Marketing & Promotion $49,551 $64,650 $389,406 $345,824 $710,911 $893,818 $437,567 $178,506 $192,163 $104,681 General & Administrative Legal $0 $0 $0 $0 $0 $0 $0 $0 - 888 Insurance $5,921 $5,799 $5,685 $6,955 $8,717 $2,284 $8,366 $15,546 7,491 7,792 Audit & Tax $9,000 $9,000 $9,000 $9,000 $9,000 $13,800 $15,000 $15,400 15,950 16,700 Other Admininstration Expense $16,962 $17,468 $2,869 $3,196 $3,280 $5,141 $5,638 $4,601 4304 5504 Communication Services $3,939 $3,456 $4,015 $2,497 $2,212 $3,541 $3,039 $2,336 2,369 2,688 Network Expense $4,325 $0 $10,800 $10,125 $5,625 $12,000 $6,000 $16,500 24,600 11,613 Office Supplies $2,133 $3,449 $2,437 $1,849 $2,520 $1,617 $1,033 $1,138 1,490 3,466 Office Furniture & Equipment $18 $1,796 $223 $1,869 $277 $250 $0 $0 - 7,714 DP Software & Accessories $322 $2,389 $3,533 $2,718 $386 $3,404 $3,125 $3,452 1,168 3,132 Books Publications & Subscriptions $204 $289 $525 $1,195 $389 $7,078 $1,691 $3,313 5,248 2,122 Dues & Memberships $16,089 $15,555 $20,475 $20,590 $15,525 $17,030 $835 $12,530 560 5,684 Machinery & Equipment $3,634 $1,887 $1,068 $14,733 $3,126 $180 $668 $7,492 53 8,758 Travel & Per Diem $2,450 $2,940 $1,730 $1,966 $2,597 $1,620 $26 $0 531 648 Total General & Administrative $64,997 $64,028 $62,360 $76,693 $53,654 $67,944 $45,421 $82,308 $63,766 $76,709 Total Film & Television Commission Contract $593,920 $661,195 $1,129,667 $1,127,037 $1,591,133 $1,851,077 $1,334,124 $1,083,192 $1,093,427 $948,285 Marketing Stimulus/Investment Plan Other Contractual Services $0 $96,935 $0 $0 $0 $0 $0 $34,503 $0 $644,990 Other Contractual Services - Beaches/Payback $0 $0 $0 $0 $0 $0 $86,200 $0 $0 $86,200 Other Contractual Services- Reserves/Payback $0 $0 $0 $0 $0 $0 $41,305 $0 $290,000 $86,200 Total Marketing Stimulus/Investment Plan $0 $96,935 $0 $0 $0 $0 $127,505 $34,503 $290,000 $817,390 County Direct TDC Indirect Cost $23,085 $32,554 $29,046 $31,997 $40,602 $71,294 $52,675 $49,351 59,718 37,903 ISS Enterprise Services $0 $0 $0 $0 $0 $5,235 $4,010 $6,105 5,901 4,685 Communication/Suncom $61 $0 $0 $0 $0 $0 $0 $0 0 0 Rent/BOCC Indirect Costs $45,025 $45,026 $45,026 $37,521 $0 $0 $0 $32,388 33,194 36,238 Tax Collector Commission $11,701 $16,938 $19,963 $20,574 $22,855 $23,017 $18,323 $21,638 34,515 35,941 Inspector General Fee $730 $941 $1,204 $1,650 $1,813 $2,210 $3,383 $4,064 2,637 1,914 Data Processing Software/Accessories $0 $0 $0 $0 $0 $0 $245 $0 $0 $0 Total County Direct $80,602 $95,459 $95,239 $91,742 $65,270 $101,756 $78,636 $113,546 $135,965 $116,681 Transfer Out- Special Projects $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Total Expenditures/Transfers Out $674,522 $853,589 $1,224,906 $1,218,779 $1,656,403 $1,952,832 $1,540,265 $1,231,241 $1,519,392 $1,882,356 Reserves $697,286 $982,611 $1,101,542 $1,273,773 $1,162,111 $769,295 $545,869 $847,689 $1,553,247 $2,140,284 Total Film & Television Commission $1,371,808 $1,836,200 $2,326,448 $2,492,552 $2,818,514 $2,722,127 $2,086,134 $2,078,929 $3,072,639 $4,022,640 93
PALM BEACH

TOURIST

2023

FUND 1451- FILM & TV COMMISSION ACTUAL BALANCEFORWARD1,553,247$

BEDTAXES2,396,074$

INTERESTINCOME73,319

TRANSFERIN-SPECIALPROJECTSTOTALREVENUES2,469,393$

TOTAL AVAILABLE FUNDS $4,022,640

OTHERCONTRACTUALSERVICES948,286

TDCINDIRECT37,903$

MARKETINGSTIMULUS-RESERVES644,990

ISSENTERPRISESERVICES4,685

TRANSFEROUT-SPECIALPROJECTS86,200

TAXCOLL.COMMISSION35,941

INSPECTORGENERALFEE1,914

TRANSFEROUT-BEACHPROGRAMFD145686,200

BOCC-INDIRECTCOST36,238

TOTAL EXPENDITURES $1,882,356

RESERVES2,140,284$

BEACH COUNTY
PALM
DEVELOPMENT COUNCIL FILM TELEVISION COMMISSION RESERVES
94

Palm Beach County Convention Center

95

PALM BEACH COUNTY

Convention Center Operations

FY 2024 Budget

• Overview

• Organizational Chart

• Performance Measures

• Budget Summary

• Operational Budget

• Convention Center History

• Reserves

• Convention Center Fact Sheet

96

PALM BEACH COUNTY CONVENTION CENTER

MISSION STATEMENT:

The mission of the Palm Beach County Convention Center is to work harmoniously with Discover Palm Beach County and its affiliated agencies to attract regional, national and international tradeshows, conventions and meetings to the facility that will create a profound economic impact on the surrounding community. Our staff is dedicated to exceeding the expectations of our clients by offering state-of-the-art accommodations, detail-oriented sales and events teams, expertly trained service staff and an award-winning culinary department.

The Convention Center opened on January 1, 2004. The 350,000 square foot facility includes 100,000 square feet of exhibit space, 22,000 square feet of ballroom space and 21,000 square feet of meeting space. The building is owned by Palm Beach County and financed with revenue bonds. The Convention Center is located at 650 Okeechobee Boulevard, West Palm Beach, Florida.

Palm Beach County has contracted with OVG360 (OVG360) as the management and operational team for the building as well as, OVG Hospitality (OVG Hosp) to handle all food and beverage operations. OVG360 employs approximately 40 full time employees and OVG Hosp employs approximately 15 full time employees.

OVG360 has the task of overseeing the daily operations and management of the entire facility. Their main responsibilities include; sales, marketing, event management and facility operations. The types of business they pursue include, but not limited to; conventions, conferences, tradeshows, consumer shows, sporting events and meetings. OVG Hosp, provides food and beverage support for these events as well as contracts stand-alone social food and beverage events.

Operating costs are offset by the generation of revenue through space rentals, food and beverage sales and building services and equipment. Other means of financing the Convention Center include the inter-local agreement with the City of West Palm Beach, Transfer In, miscellaneous advertising revenue, and interest.

97

Palm Beach County Convention Center Organizational Chart (Budget FY24)

General Manager

Assistant General Manager

Director of Sales & Marketing Director of Event Services Director of Operations Director of Finance
Administravitve Assitant Assistant Director of Operations Operations Clerk (PT)
Public
Setup/Housekeeping
Center Sales Manager Event Manager Overnight Parking Attendant (PT) Public Safety Supervisor HVAC Tech Assistant Setup/Housekeeping Manager IT Tech (PT) Finance Clerk (PT) FT Setup/Hskp Techs (6 - one w Mar'24 start)
Term Sales Manager Event Manager Maintenance Tech (PT) FT Public Safety Agents (5) Building Maintenance Tech Setup/Housekeeping Supervisor
Coordinator Exhibitor Services Manager Cashiers / Attendants (PT) Public Safety Agents (PT) Maint Tech / Painter (PT) Maint Tech / Electrician (PT)
Event Services Coordinator (PT) Electrical Supervisor Setup/Hskp Techs (PT) Building Maintenance Tech Building Maint & Electrical Tech 98
Sr. Conv Center Sales Manager Sr Event Manager Parking Manager
Safety Manager Chief Engineer
Manager IT Manager Finance Clerk Conv
Short
Booking
Receptionist

PALM BEACH COUNTY CONVENTION CENTER

Achieve Total Rental Revenue of $2,485,000 for FY 2024.

Realize food & beverage net sales of $2,078,000 for FY 2024.

Host 115 events in

2024 for all event types.

DTPB & PBCCC combined goal for FY 2024 is to book 55,000 room nights.

DTPB & PBCCC combined goal for FY2024 is to actualize 45,000 room nights.

Palm Beach County, FL Actual Actual Budget FY 2024 OBJECTIVES FY 2022 FY 2023 FY 2024 Type
Division Gross Rental Revenue 2,431,212 $ 2,935,168 $ 2,350,000 $ Output Food and Beverage sales (net) 1,275,181 $ 2,297,121 $ 2,030,000 $ Output Event Division Total number of events 127 147 114 Output Number of events Meetings, Conventions, Trade Shows & Consumer Shows. 96 115 102 Output Number of events Food & Beverage/Banquets 31 32 12 Output Sales Division Group Level Book Room Nights CC Shared 44,697 50,268 55,000 Output Group Level Actual FY Room Nights CC Shared 33,195 38,729 45,000 Output
Revenue
FY
Convention,
& Consumer events
FY
Host 103 Meeting,
Trade Show,
in
2024.
Food & Beverage
Host 12
/ Banquet events in FY 2024.
99

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

Adopted Modified CONVENTION CENTER OPERATIONS ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY F -FUND 1450 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 1,897,742 $ 4,360,628 $ 4,360,628 $ 6,350,647 $ 7,183,832 $ 7,183,832 $ RENTAL REVENUE 2,431,212 $ 2,878,703 $ 2,600,000 $ 2,485,000 $ 2,485,000 $ 2,485,000 $ FOOD & BEVERAGE (NET) 1,275,181 $ 2,240,601 $ 1,700,000 $ 2,078,000 $ 2,078,000 $ 2,078,000 $ CITY OF WEST PALM BEACH ILA EXPIRES 2023 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ NET BLDG. SERVICE REVENUE 1,996,785 $ 1,973,768 $ 1,300,000 $ 1,494,000 $ 1,494,000 $ 1,494,000 $ INTEREST INCOME 15,241 $ 208,728 $ 63,162 $ 75,969 $ 75,969 $ 75,969 $ ADVERTISING AND OTHER MISC. INCOME - $ 10,048 $ 10,000 $ 12,000 $ 12,000 $ 12,000 $ TRANSFERS IN FUND 1458 1,500,000 $ 500,000 $ 3,000,000 $ 4,500,000 $ 4,500,000 $ 500,000 $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (319,749) $ (319,749) $ TOTAL AVAILABLE FUNDS 9,366,160 $ 12,422,475 $ 13,283,790 $ 16,925,867 $ 17,759,052 $ 14,078,801 $ TOTAL REVENUES ONLY 5,968,418 $ 7,561,848 $ 5,923,162 $ 6,075,220 $ 6,075,220 $ 6,394,969 $ (Operating Revenues Only) 5,703,178 $ 7,093,071 $ 5,600,000 $ 6,057,000 $ 6,057,000 $ 6,057,000 $ CONVENTION CENTER OPERATING EXPENSE 7% 4,223,737 $ 4,299,925 $ 5,724,500 $ 6,125,215 $ 6,125,215 $ 6,125,215 $ INSURANCE 495,610 $ 616,954 $ 703,682 $ 774,050 $ 774,050 $ 774,050 $ LEGAL - $ - $ 5,200 $ 5,408 $ 5,408 $ 5,408 $ CAPITAL OUTLAY - $ - $ 75,000 $ 75,000 $ 75,000 $ 75,000 $ OTHER 8,984 $ 6,710 $ 22,932 $ 23,849 $ 23,849 $ 23,849 $ TDC CHARGE-OFF ADMIN. 164,991 $ 101,823 $ 222,949 $ 227,902 $ 227,902 $ 194,502 $ INCENTIVE 112,211 $ 213,231 $ 178,880 $ 300,000 $ 300,000 $ 300,000 $ TOTAL OPERATING EXPENSES 5,005,533 $ 5,238,643 $ 6,933,143 $ 7,531,424 $ 7,531,424 $ 7,498,024 $ OPERATING SURPLUS/(DEFICET) 962,886 $ 2,323,205 $ (1,009,981) $ (1,456,204) $ (1,456,204) $ (1,103,055) $ CONV. CTR. RESERVE 4,360,628 $ 7,183,832 $ 6,350,647 $ 9,394,443 $ 10,227,628 $ 6,580,777 $ OVERALL EXPENSE BUDGET 9,366,160 $ 12,422,475 $ 13,283,790 $ 16,925,867 $ 17,759,052 $ 14,078,801 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 100

PALM BEACH COUNTY CONVENTION CENTER

Financial Operations Budget

BUDGET DRAFT- FISCAL YEAR 2024

*Note: County Revenue & Expenses are recorded on Cash Basis Accounting while GS is on an accrual basis, hence the operational differences.

Budget Var % Inc (Dec) Budget Var % Inc (Dec) FY20 Actual FY21 Actual FY22 Actual FY23 Budget FY23 Actual FY24 Budget FY24 vs FY23 Budget FY24 vs FY23 Budget FY24 vs FY23 Forecast FY24 vs FY23 Forecast Operating Revenue Gross Rent Revenue 1,561,340 $ 1,097,308 $ 2,431,212 $ 2,300,000 $ 2,935,168 $ 2,350,000 $ 50,000 $ 2.17% (585,168) $ -19.94% Net F&B Revenue 1,334,397 $ 46,103 $ 1,275,181 $ 1,620,000 $ 2,297,121 $ 2,030,000 $ 410,000 $ 25.31% (267,121) $ -11.63% Advertising Revenue 10,000 $ 10,000 $ - $ - $ 10,000 $ 12,000 $ 12,000 $ #DIV/0! 2,000 $ 20.00% Net Building Services Revenue 1,021,820 $ 845,045 $ 1,996,785 $ 1,410,000 $ 2,067,925 $ 1,448,000 $ 38,000 $ 2.70% (619,925) $ -29.98% Total Operating Revenue 3,927,557 $ 1,998,456 $ 5,703,178 $ 5,330,000 $ 7,310,214 $ 5,840,000 $ 510,000 $ 9.57% (1,470,214) $ -20.11% Operating Expenses Executive 385,070 304,739 433,192 478,000 $ 449,117 485,000 $ 7,000 $ 1.46% 35,883 $ 7.99% Sales & Marketing 471,263 330,830 401,060 546,000 $ 492,801 580,000 $ 34,000 $ 6.23% 87,199 $ 17.69% Finance 237,052 95,012 134,154 269,000 $ 177,387 266,000 $ (3,000) $ -1.12% 88,613 $ 49.95% Event Services 279,133 234,824 302,487 383,000 $ 394,197 465,000 $ 82,000 $ 21.41% 70,803 $ 17.96% Operations - Administrative 287,552 252,007 365,348 402,000 $ 408,021 428,000 $ 26,000 $ 6.47% 19,979 $ 4.90% Operations - Setup & Housekeeping 356,655 109,485 228,148 601,000 $ 363,013 569,000 $ (32,000) $ -5.32% 205,987 $ 56.74% Operations - Engineering & Maintenance 1,273,614 1,175,898 1,387,331 1,630,000 $ 1,570,230 1,694,000 $ 64,000 $ 3.93% 123,770 $ 7.88% Operations - Security 303,565 227,102 299,599 428,000 $ 351,671 497,000 $ 69,000 $ 16.12% 145,329 $ 41.33% Operations - Information Technology 198,733 152,594 139,536 230,000 $ 149,306 213,000 $ (17,000) $ -7.39% 63,694 $ 42.66% Parking Operations 261,427 228,063 252,183 338,000 $ 283,185 340,000 $ 2,000 $ 0.59% 56,815 $ 20.06% Overhead 358,821 348,831 397,786 425,000 $ 416,425 453,000 $ 28,000 $ 6.59% 36,575 $ 8.78% Total Operating Expenses 4,412,885 $ 3,459,385 $ 4,340,824 $ 5,730,000 $ 5,055,353 $ 5,990,000 $ 260,000 $ 4.54% 934,647 $ 18.49% Net Operating Income (Loss) Before Cap-X (485,328) $ (1,460,929) $ 1,362,353 $ (400,000) $ 2,254,861 $ (150,000) $ 250,000 $ 62.50% (2,404,861) $ 106.65% Capital Expenditures 20,495 $ (8,058) $ 26,949 $ 50,000 $ 55,020 $ 50,000 $ - $ 0.00% (5,020) $ -9.12% Net Operating Income (Loss) After Cap-X (505,823) $ (1,452,871) $ 1,335,404 $ (450,000) $ 2,199,840 $ (200,000) $ 250,000 $ 55.56% (2,399,840) $ 109.09% Direct County Revenue City of WPB Contributions 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ 250,000 $ - $ 0.00% - $ 0.00% Pool Investment Interest Income 55,875 $ 7,385 $ 15,241 $ 63,162 $ 208,728 $ 66,821 $ 3,659 $ 5.79% (141,907) $ -67.99% Transfers In 1st Cent Fund - $ 1,500,000 $ 1,500,000 $ 300,000 $ 500,000 $ 4,500,000 $ 4,200,000 $ 1400.00% 4,000,000 $ 800.00% Statutory Holdback - $ - $ - $ (261,771) $ - $ (275,640) $ (13,869) $ 5.30% (275,640) $ #DIV/0! Total Direct County Revenue* 305,875 $ 1,757,385 $ 1,765,241 $ 351,391 $ 958,728 $ 4,541,181 $ 4,189,790 $ 1192.34% 3,582,453 $ 373.67% Direct County Expenses Legal Services - $ - $ - $ 5,200 $ - $ 5,408 $ 208 $ 4.00% 5,408 $ #DIV/0! Insurance & Surety Bonds 408,185 $ 442,611 $ 495,610 $ 592,800 $ 616,954 $ 774,050 $ 181,250 $ 30.58% 157,096 $ 25.46% TDC Charge-Off Admin - $ - $ 164,991 $ 252,489 $ - $ 227,902 $ (24,587) $ -9.74% 227,902 $ #DIV/0! Inspector General Fee 11,693 $ 11,557 $ 8,984 $ 16,538 $ 6,710 $ 17,365 $ 827 $ 5.00% 10,655 $ 158.79% Materials/Supplies Operating/Other 150,235 $ 124,264 $ - $ 6,394 $ 101,823 $ 6,715 $ 321 $ 5.02% (95,108) $ -93.41% Incentive Funding Expense 120,306 $ 35,768 $ 112,211 $ 178,880 $ 213,231 $ 300,000 $ 121,120 $ 67.71% 86,769 $ 40.69% Total Direct County Expenses* 690,419 $ 614,200 $ 781,796 $ 1,052,301 $ 938,718 $ 1,331,440 $ 279,139 $ 26.53% 392,722 $ 41.84% Net Income (Loss) (890,366) $ (309,685) $ 2,318,849 $ (1,150,910) $ 2,219,850 $ 3,009,741 $ 4,160,651 $ 361.51% 789,891 $ -35.58%
BB 101

*

PALM BEACH COUNTY

Convention Center Actuals FY 2014 to Present

Staff 67 60 61 70 38* 37 27 38 38 38 Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual FY 14 FY 15 FY 16 FY 17 FY 18 FY 19 FY 20 FY 21 FY 22 FY 23 BALANCE FORWARD 2,013,581 1,972,860 1,360,382 1,582,623 1,560,906 2,811,745 3,472,682 2,936,860 1,897,741 4,360,628 REVENUES Convention Center Sales 3,264,577 3,167,310 3,847,260 4,584,653 6,686,398 5,879,666 4,395,118 1,510,894 5,703,178 7,093,072 Refund Prior Yr Exp - - - - -Other Miscellaneous 459 - 12,254 13,855 - - 10,000 10,000 10,048 Interest 21,427 12,941 1,712 17,831 40,411 84,172 55,877 7,385 15,241 208,728 City of WPB 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 Bed Taxes 253,807 - - - - - - - -Transfer In 4th Cent - - - - - - - - -Transfer In 1st Cent 800,000 1,100,000 800,000 - - - - 1,500,000 1,500,000 500,000 Transfer In Special Prj - - - - - - - - -Transfer In CVB - - - - - - - - -Total Revenues 4,590,269 4,530,251 4,911,226 4,866,339 6,976,808 6,213,838 4,710,995 3,278,279 7,468,419 8,061,848 Total Sources of Funds 6,603,850 6,503,111 6,271,608 6,448,962 8,537,714 9,025,583 8,183,677 6,215,139 9,366,160 12,422,476 EXPENDITURES Contract/Operating Expense 4,129,305 4,033,992 4,317,934 4,524,933 5,127,209 4,920,286 4,556,398 3,703,198 4,223,737 4,299,925 Insurance/ Audit 388,170 388,170 280,980 263,275 315,487 378,818 408,185 442,611 495,610 616,954 Legal Fees 75 975 10,740 5,031 2,115 405 - - -TDC Indirect 103,755 113,734 71,069 84,874 134,512 119,967 150,235 124,264 164,991 101,823 Other 5,878 7,556 8,263 9,943 9,640 10,227 11,693 11,557 8,984 6,710 Tax Collectors Fees 3,807 - - - - - - -Incentives - - - - 137,007 123,198 120,306 35,768 112,211 213,231 Machinery & Equipment - 598,302 - - - - - - -Transfers Out - CVB - - - - - - - - -Total Expenditures 4,630,990 5,142,729 4,688,986 4,888,056 5,725,970 5,552,901 5,246,817 4,317,398 5,005,533 5,238,643 Profit/ (Loss) before subsidies* (1,344,528) (1,962,478) (827,760) (271,717) 1,000,838 410,937 (785,822) (2,789,119) 962,886 2,323,205 Ending Reserve Balance 1,972,860 1,360,382 1,582,622 1,560,906 2,811,745 3,472,682 2,936,860 1,897,741 4,360,628 7,183,834 * Profit/(Loss) before other revenue subsidies. Subsidies include funds from the City of West Palm Beach, Transfers In and bed taxes . Number of Events 315 253 214 206 203 194 92 75 125 147 Number of Attendees at Event 196,013 205,390 190,847 176,938 174,820 142,112 76,357 53,609 102,650 137,792 Actual Room Nights (1) 11,150 11,894 13,106 27,316 47,778 39,590 25,029 18,857 33,195 39,087 (1) Room nights actual shared beginning 2017
reporting Full time employees starting FY18 3/20/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Agency Historical\Conv Ctr History 2014 to Present 102

PALM BEACH COUNTY

TOURIST DEVELOPMENT COUNCIL CONVENTION CENTER OPERATIONS RESERVES

2023

FUND1450-CONVENTION CENTER ACTUAL BALANCEFORWARD4,360,628$

RENTALREVENUE2,878,703$

FOOD&BEVERAGE(NET)2,240,601

CITYOFWESTPALMBEACH250,000 NETBLDGSERVICEREVENUE1,973,768

ADVERTISINGREVENUE10,000 INTERESTINCOME208,728

OTHERMISCELLANEOUSINCOME48 TRANSFERSIN1STCENT500,000

TOTALREVENUES8,061,849$

TOTAL AVAILABLE FUNDS $12,422,477

OPERATINGEXPENSE-INDIRECT101,823$

LEGALSERVICES-COUNTYATTORNEYOTHERCONTRACTUALSERVICES-CONV.CTR.OPERATIONS4,299,925

CAPITALOPERATINGEXPENSEOTHERCONTRACTUALSERVICES-INCENTIVES213,231

INSURANCE616,954

INSPECTORGENERALFEE6,710

TOTAL EXPENDITURES $5,238,644

RESERVES7,183,833$

103

Other TDC Funds

104
TDC Funds FY 2024 Budget  4th Cent Fund  1ST Cent  Beach Programs  Special Projects Fund 105
Other

4th CENT FUND (DEBT SERVICE)

FY 2024 BUDGET

 Overview

 Budget Summary

 Amortization Schedule

 Reserves

 Roger Dean Stadium Fact Sheet

106

FOURTH CENT FUND

The Board of County commissioners approved collection of the Fourth Cent in fiscal year 1994. The Fourth Cent has been designated to make payments on the Convention Center bonds.

Under Palm Beach County Code 17-116 (b) (1) category I; (4th Cent) allows use for

1. Debt service relating to bonds issued to finance the construction of professional sports franchise facilities and a convention center;

2. The planning and design costs incurred prior to the issuance of such bonds; and The Convention Center bond payment ends in FY 2031.

107

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified 4TH CENT CAPITAL PROJECTS ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY I -DEBT/CONV. CTR. - FUND 1453 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 9,517,998 $ 18,031,639 $ 18,031,639 $ 20,278,158 $ 21,591,000 $ 21,591,000 $ BED TAX REVENUES 12,969,786 $ 14,032,014 $ 13,358,880 $ 13,759,646 $ 13,759,646 $ 13,891,693 $ INTEREST INCOME 146,692 $ 833,809 $ 202,657 $ 219,748 $ 219,748 $ 229,076 $ INTEREST COLLECTED IN FUND 2527 39,926 $ - $ - $ TRANSFERS IN- FIRST CENT - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (698,970) $ (698,970) $ - $ TOTAL AVAILABLE FUNDS 22,674,402 $ 32,897,461 $ 31,593,176 $ 33,558,582 $ 34,871,424 $ 35,711,769 $ INSURANCE- ROGER DEAN STADIUM 125,303 $ 139,958 $ 157,500 $ 173,250 $ 173,250 $ 173,250 $ DEBT-ROGER DEAN BASEBALL STADIUM - $ - $ - $ - $ - $ DEBT-CONV.CTR(62.7M NAV11 Fd2526 - $ - $ - $ - $ DEBT-CONV.CTR. 41.83M TAX NAV 11DS FD 2078 1,322,550 $ 4,955,650 $ 4,956,400 $ 4,961,900 $ 4,961,900 $ 4,961,900 $ DEBT-NEW TEAMS BASEBALL STADIUM - $ - $ - $ - $ - $ TRANSFER OUT-1ST CENT 3,000,000 $ 6,000,000 $ 6,000,000 $ 9,000,000 $ 9,000,000 $ 9,000,000 $ INSPECTOR GENERAL 363 $ 373 $ 735 $ 772 $ 772 $ 772 $ COLLECTION FEES 194,547 $ 210,480 $ 200,383 $ 206,395 $ 206,395 $ 208,375 $ TRANSFER OUT -FUND 1450 - $ - $ - $ - $ - $ - $ TOTAL OPERATING EXPENSES 4,642,763 $ 11,306,461 $ 11,315,018 $ 14,342,317 $ 14,342,317 $ 14,344,297 $ 4TH CENT RESERVE 18,031,639 $ 21,591,000 $ 20,278,158 $ 19,216,266 $ 20,529,108 $ 21,367,472 $ TDC RESERVE - $ - $ - $ - $ 4TH CENT RESERVE 18,031,639 $ 21,591,000 $ 20,278,158 $ 19,216,266 $ 20,529,108 $ 21,367,472 $ OVERALL EXPENSE BUDGET 22,674,402 $ 32,897,461 $ 31,593,176 $ 33,558,582 $ 34,871,424 $ 35,711,769 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 108
PALM BEACH COUNTY Convention Center Debt Schedule YEAR PRINCIPAL INTEREST TOTA P&I PRINCIPAL INTEREST TOTA P&I PRINCIPAL INTEREST TOTA P&I 2018 2,905,000 2,796,875 $5,701,875 2,905,000 2,796,875 5,701,875 2019 3,050,000 2,648,000 $5,698,000 3,050,000 2,648,000 5,698,000 2020 3,210,000 2,491,500 $5,701,500 3,210,000 2,491,500 5,701,500 2021 3,370,000 2,327,000 $5,697,000 3,370,000 2,327,000 5,697,000 2022 3,545,000 2,154,125 $5,699,125 3,545,000 2,154,125 5,699,125 2023 3,725,000 1,972,375 $5,697,375 3,725,000 1,972,375 5,697,375 2024 3,920,000 1,781,250 $5,701,250 3,920,000 1,781,250 5,701,250 2025 4,120,000 1,580,250 $5,700,250 4,120,000 1,580,250 5,700,250 2026 4,330,000 1,369,000 $5,699,000 4,330,000 1,369,000 5,699,000 2027 4,550,000 1,147,000 $5,697,000 4,550,000 1,147,000 5,697,000 2028 4,785,000 913,625 $5,698,625 4,785,000 913,625 5,698,625 2029 5,030,000 668,250 $5,698,250 5,030,000 668,250 5,698,250 2030 5,290,000 410,250 $5,700,250 5,290,000 410,250 5,700,250 2031 5,560,000 139,000 $5,699,000 5,560,000 139,000 5,699,000 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 TOTAL - - - 57,390,000 22,398,500 79,788,500 57,390,000 22,398,500 79,788,500 DEBT SERVICE CONVENTION CENTER (CONVENTION CENTER) REFUNDING BONDS PUB. IMPROVE. REFUND REV Series 2004 BONDS, 2011 $81,340,000 $62,775,000 TOTAL CONVENTION CENTER 109

PALM BEACH COUNTY

Roger Dean Stadium

FACT SHEET

Description

A $28 million Spring Training Complex/Stadium specially designed to house two Major League Baseball teams. The complex is a state-of-the-art facility. Roger Dean Stadium is the only stadium in the country to host two minor league teams as well as the only stadium in Florida to host two spring training teams. The stadium features luxury sky-box seating, permanent seating, parking and concessions.

OpenDate

February 28, 1998

Management

Miami Marlins & St. Louis Cardinals

Location

Roger Dean Stadium is located on approximately 110 acres within the Abacoa Community. Abacoa is located on Donald Ross Road, approximately ¼ mile east of Interstate 95.

Baseball

Spring Training is held during the months of February and March. The Miami Marlins and St. Louis Cardinals share the facility during this time. The stadium is one of only four facilities in the country that has two Major League teams during Spring Training. The Jupiter Hammerheads and Palm Beach Cardinals of the Florida State League (A) make their home at Roger Dean Stadium from April through August.

Capacity

The ballpark features field box, loge box, bleacher, grass berm, and luxury skybox seating. The stadium can accommodate approximately 7,000 fans. It seats approximately 6,600 and another 200 fans can spread out on a blanket and catch a closer glimpse of the game from the Grass Berm, located just in front of the Party Deck in right field.

Dimensions

Left Field – 335 feet

Left-Center Field –380 feet

Center Field – 400 feet

Right-Center Field – 375 feet

Right Field – 325 feet

SpecialEvents

Roger Dean Stadium is more than just a stadium…It can be rented out for the day to host a company picnic, meeting, fund-raiser, graduation ceremony or a private function. The stadium regularly hosts over 20 outside events each year. The facility is also the host to two of the largest high school baseball tournaments in the country each year, the USA Baseball Junior Olympic Tournament in June and the Perfect Game Baseball Wood Bat Championship in October.

110

TOURIST

2023

FUND 1453 - 4TH CENT DEBT SERVICE ACTUAL BALANCEFORWARD18,031,639$

BEDTAXES14,032,014$

INTERESTINCOME833,809 INTERESTCOLLECTEDINFUND2527TRANSFERIN1STCENTTOTALREVENUES14,865,824$

TOTAL AVAILABLE FUNDS $32,897,463

TFTOTDC1stCentFund14586,000,000$

TFTO62.7MNAV11FD2526CONV.CTR.TFTO41.83MTAXNAVRedNAV11DS,Fund25374,955,650 INSURANCE&SURETYBONDOUTSIDE139,958

TAXCOLL.COMMISSION210,480 INSPECTORGENERALFEE373

TOTAL EXPENDITURES $11,306,461

RESERVES21,591,002$

PALM BEACH COUNTY
FUND
DEVELOPMENT COUNCIL FOURTH CENT
RESERVES
111

1st CENT FUND (DEBT SERVICE)

FY 2024 BUDGET

 Overview

 Budget Summary

 Amortization Schedules

 Renewal & Replacement

 Reserves

112

FIRST CENT FUND

Under Palm Beach County Code 17-116 (b) (1) category H: (First Cent) authorizes use for:

1. Plan, design and construct, extend, enlarge, remodel, repair, and/or improve a convention center and professional sports franchise facilities.

2. Debt service relating to bonds issued to finance the construction of professional sports franchise facilities and a convention center.

3. The planning and design cost incurred prior to the issuance of such bonds.

4. Operational and maintenance cost of a convention center.

The debt service schedules for both the Ballpark of the Palm Beaches and Palm Beach County Convention Center Parking garage are included within the First Cent section of the Palm Beach Tourist Development’s Budget Book.

113

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified 1ST CENT ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST PARK.GAR./CONV.CTR. - FUND 1458 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 4,564,457 $ 4,166,066 $ 4,166,066 $ 7,887,709 $ 11,138,411 $ 11,138,411 $ BED TAX REVENUES 12,969,786 $ 14,032,014 $ 13,358,880 $ 13,759,646 $ 13,759,646 $ 13,891,693 $ INTEREST INCOME 32,108 $ 173,560 $ 132,474 $ 163,636 $ 163,636 $ 189,207 $ TRANSFERS IN- 4TH CENT 3,000,000 $ 6,000,000 $ 6,000,000 $ 9,000,000 $ 9,000,000 $ 9,000,000 $ FUNDS OWED TO BPPB FOR FY21 - $ 1,153,998 $ 1,153,998 $ TRANSFERS IN- FD 2076 BONDS - $ - $ - $ - $ - $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ (696,164) $ (696,164) $ - $ TOTAL AVAILABLE FUNDS 20,566,351 $ 24,371,639 $ 23,657,420 $ 31,268,825 $ 34,519,527 $ 34,219,311 $ INSPECTOR GENERAL 635 $ 642 $ 840 $ 882 $ 882 $ 882 $ INSURANCE- BALL PARK OF THE PALM BEACHES 318,907 $ 352,952 $ 390,600 $ 429,660 $ 429,660 $ 429,660 $ COLLECTION FEES 194,547 $ 210,480 $ 200,383 $ 206,395 $ 206,395 $ 208,375 $ DEBT-CONV. CTR. PARKING GARAGE- 9743 FD 2076 3,930,167 $ 3,925,485 $ 3,926,973 $ 3,929,004 $ 3,929,004 $ 3,929,004 $ TRANSFER OUT - RENEWAL & REPLACEMENT-9373 7,600,000 $ 5,400,000 $ 5,400,000 $ 4,500,000 $ 4,500,000 $ 4,500,000 $ TRANSFER OUT -CONVENTION CENTER-9082 1,500,000 $ 500,000 $ 3,000,000 $ 4,500,000 $ 4,500,000 $ 500,000 $ CONV CTR RENOVATION STUDY - $ - $ - $ - $ - $ - $ TRANSFER OUT DEBT FD BALLPARK-9782 FD 2540 $69.235M - $ - $ - $ 481,078 $ 448,089 $ 448,089 $ TRANSFER OUT - NEW BASEBALL STAD. LAND - $ - $ - $ - $ - $ - $ Tr To 36.4M NAV Pub Imp Rev Bond 23A D9 Fund 2081 150,000 $ 150,000 $ 150,000 $ NEW BASEBALL STAD. DEBT FD 2078-9746 2,856,029 $ 2,843,670 $ 2,850,914 $ 2,850,248 $ 2,850,248 $ 2,850,248 $ NEW BASEBALL STAD. DEBT FD 2079-9747 - $ - $ - $ - $ - $ - $ TOTAL OPERATING EXPENSES 16,400,285 $ 13,233,229 $ 15,769,710 $ 17,047,267 $ 17,014,278 $ 13,016,258 $ 1ST CENT RESERVE 4,166,066 $ 11,138,411 $ 7,887,710 $ 14,221,559 $ 17,505,249 $ 21,203,053 $ TDC RESERVE - $ - $ - $ - $ - $ - $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 114

PALM BEACH COUNTY

DEBT SERVICE SCHEDULE

Combined Convention Center Parking Garage and Airport Center Renovations

TDC Share

Principal Interest Total 89.30%

2016 $0 2,005,488 $ 2,005,488 $ $ 1,790,901

2017 2,320,000 2,082,431 4,402,431 $ 3,931,371

2018 2,390,000 1,999,831 4,389,831 $ 3,920,119

2019 2,485,000 1,927,181 4,412,181 $ 3,940,078

2020 2,535,000 1,876,981 4,411,981 $ 3,939,899

2021 2,585,000 1,825,781 4,410,781 $ 3,938,828

2022 2,640,000 1,760,331 4,400,331 $ 3,929,496

2023 2,715,000 1,680,006 4,395,006 $ 3,924,741

2024 2,800,000 1,597,281 4,397,281 $ 3,926,772

2025 2,880,000 1,497,681 4,377,681 $ 3,909,269

2026 3,000,000 1,380,081 4,380,081 $ 3,911,413

2027 3,120,000 1,257,681 4,377,681 $ 3,909,269

2028 3,240,000 1,130,481 4,370,481 $ 3,902,840

2029 3,370,000 998,281 4,368,281 $ 3,900,875

2030 3,505,000 878,306 4,383,306 $ 3,914,292

2031 3,610,000 769,325 4,379,325 $ 3,910,737 2032 3,725,000 653,319 4,378,319 $ 3,909,839

2033 3,845,000 531,238 4,376,238 $ 3,907,980

2034

$

3,970,000 389,356 4,359,356
3,892,905 2035 4,125,000 227,456 4,352,456 $ 3,886,743 2036 4,295,000 72,478 4,367,478 $ 3,900,158 $ 63,155,000 $ 26,540,998
89,695,998
80,098,526
Service
Convention Center Parking Garage
Airport Center
68M Nav 15DS, Pub Imp Rev Bd, Conv. Center Fund 2076 115
$
$
Combined Debt
for
(89.3%) and
Renovation(10.7% County General Fd)

PALM BEACH COUNTY

DEBT SERVICE SCHEDULE 1 of 2

The BallPark of the Palm Beaches

PrincipalInterestTotal

2016$01,216,605$1,216,605$

201702,546,3822,546,382

2018420,0002,543,6402,963,640

20192,495,0002,519,2285,014,228

20202,535,0002,471,5245,006,524

20212,590,0002,415,0065,005,006

20222,650,0002,350,2305,000,230

20232,715,0002,277,1424,992,142

20242,795,0002,196,4764,991,476

20252,880,0002,109,3044,989,304

20261,440,0002,040,4863,480,486

20271,425,0001,992,2763,417,276

20281,470,0001,940,6363,410,636

20291,525,0001,884,9753,409,975

20301,585,0001,825,2253,410,225

20311,645,0001,761,3233,406,323

20321,710,0001,689,9983,399,998

20331,790,0001,611,2833,401,283

20341,870,0001,528,9703,398,970

20351,955,0001,442,9463,397,946

20362,040,0001,353,0983,393,098

20372,130,0001,257,1853,387,185

20382,230,0001,154,7683,384,768

20392,485,0001,044,0133,529,013

20402,600,000924,5663,524,566

20412,725,000799,4823,524,482

20422,850,000668,5253,518,525

20432,985,000531,4613,516,461

20443,125,000387,9373,512,937

20453,270,000237,7193,507,719

20463,425,00080,4533,505,453

$65,360,000$48,802,863$114,162,863

Debt Service Schedule #1 bond payment for The BallPark of the Palm Beaches are shared by both the 4th Cent (70%) and 1st Cent (30%).
116
65.360M Nav Pub Imp Tax Rev Bond 15C DS, Prof Sports Fund 2078

2016

PALM BEACH COUNTY

DEBT SERVICE SCHEDULE 2 OF 2

The BallPark of the Palm Beaches

Principal Interest Total

$0 1,353,186 $ 1,353,186 $

2017 0 2,832,250 2,832,250

2018 0 2,832,250 2,832,250

2019 0 2,832,250 2,832,250

2020 0 2,832,250 2,832,250

2021 0 2,832,250 2,832,250

2022 0 2,832,250 2,832,250

2023 0 2,832,250 2,832,250

2024

2025

0 2,832,250 2,832,250

0 2,832,250 2,832,250

2026 1,530,000 2,794,000 4,324,000

2027 1,965,000 2,706,625 4,671,625

2028 2,065,000 2,605,875 4,670,875

2029 2,170,000 2,500,000 4,670,000

2030 2,275,000 2,388,875 4,663,875

2031 2,390,000 2,272,250 4,662,250

2032 2,510,000 2,149,750 4,659,750

2033 2,635,000 2,021,125 4,656,125

2034 2,765,000 1,886,125 4,651,125

2035 2,905,000 1,744,375 4,649,375

2036 3,050,000 1,595,500 4,645,500

2037 3,215,000 1,438,875 4,653,875

2038 3,380,000 1,274,000 4,654,000

2039 3,545,000 1,100,875 4,645,875

2040 3,725,000 919,125 4,644,125

2041 3,910,000 728,250 4,638,250

2042 3,075,000 553,625 3,628,625

2043 2,210,000 421,500 2,631,500

2044 2,325,000 308,125 2,633,125

2045 2,440,000 189,000 2,629,000

2046 2,560,000 64,000 2,624,000

$ 56,645,000 $ 58,505,311 $ 115,150,311

Debt Service Schedule# 1 bond payment for The BallPark of the Palm Beaches are shared by both the 4th Cent (70%) and 1st Cent (30%).

State of Florida $2,000,000 committed annually towards debt service. Balance covered by TDC

56.645 Nav Pub Imp Rev Bond 15D DS, Prof Sports Fund 2079

117

PALM BEACH COUNTY

TOURIST DEVELOPMENT COUNCIL

1ST CENT & 4th CENT RENEWAL & REPLACEMENT

The PBC Tourist Development Council is responsible for the tourism assets funded through the local option bed tax. These bricks and mortar assets are funded through the 1st & 4TH Cent allocation to maintain and the assets of the Palm Beach Convention Center, the Ball Park of the Palm Beaches and Roger Dean Chevrolet Stadium.

An oral agreement has been established to place into a reserve annually funding amounts of up to $3,000,000 yearly for the maintenance and upkeep of those assets and annual funding can vary yearly depending on the estimated collection of bed taxes during the budget cycle.

118

PALM BEACH COUNTY

TOURIST DEVELOPMENT COUNCIL 1ST CENT FUND RESERVES

2023

FUND 1458 - 1ST CENT ACTUAL BALANCEFORWARD4,166,066$

BEDTAXES14,032,014

INTERESTINCOME173,560 TRANSFERSIN-4THCENT6,000,000 TOTALREVENUES20,205,574$

TOTAL AVAILABLE FUNDS $24,371,640

TFRTO65.36MPUBIMPTAXREVBD15CFD20782,843,670 TFRTOBLDGR&RFD38075,400,000 TFRTO68MPUBIMPREVBD15AFD20763,925,485 TFRTO56.645MNAVPUBIMPREVBD15DFD2079

TFRTOTDCConventionCTRFD1450500,000 INSURANCE&SURETYBONDOUTSIDE352,952

TAXCOLL.COMMISSION210,480 INSPECTORGENERALFEE642

TOTAL EXPENDITURES $13,233,229

RESERVES11,138,412$

119

PALM BEACH COUNTY BEACH PROGRAMS

FY 2024 Budget

 Overview

 Budget Summary

 Reserves

120

BEACH PROGRAMS

The Beach Programs is administered by Palm Beach County Environment Resources Management (ERM) which was created in October 1987. These programs provide beach improvement, maintenance, renourishment, restoration, and erosion control with emphasis on dune restoration when possible.

Funding for these programs involves various resources, one of which is supported by bed tax. The Beach Programs receives 18.49 percent from the 2, 3rd, 5, and 6th Cent of the Palm Beach County bed taxes to fund Beach Programs. These funds are transferred to ERM’s programs on a monthly basis. ERM’s offices are located at 2300 North Jog Road, West Palm Beach, Florida 33411.

121

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified BEACH PROGRAMS ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY C - FUND 1456 2022 2023 2023 2024 2024 2024 BALANCE FORWARD 1,317,292 $ 3,785,567 $ 3,785,567 $ 1,589,271 $ 2,272,624 $ 2,272,624 $ BED TAX REVENUES 9,493,615 $ 10,279,215 $ 9,781,380 $ 10,077,778 $ 10,077,778 $ 10,175,437 $ INTEREST INCOME 39,703 $ 214,190 $ 75,991 $ 65,350 $ 65,350 $ 69,724 $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ - $ (507,156) $ (507,156) $ - $ TOTAL AVAILABLE FUNDS 10,850,611 $ 14,278,972 $ 13,642,938 $ 11,225,243 $ 11,908,597 $ 12,517,786 $ BEACH PROGRAMS 6,841,419 $ 11,805,989 $ 11,805,989 $ 10,826,289 $ 11,509,643 $ 11,509,643 $ TDC CHARGE-OFF ADMIN. 80,981 $ 45,942 $ 100,588 $ 147,398 $ 147,398 $ 152,133 $ COLLECTION FEES 142,404 $ 154,188 $ 146,721 $ 151,167 $ 151,167 $ 152,632 $ INSPECTOR GENERAL 239 $ 228 $ 370 $ 389 $ 389 $ 389 $ TRANSFERS OUT- AGENCY STIMULUS - $ - $ - $ - $ - $ TOTAL OPERATING EXPENSES 7,065,044 $ 12,006,347 $ 12,053,668 $ 11,125,243 $ 11,808,597 $ 11,814,797 $ BEACH PROGRAMS 3,785,567 $ 2,272,624 $ 1,589,271 $ 100,000 $ 100,000 $ 702,989 $ TDC RESERVE - $ - $ - $ - $ BEACH PROGRAMS RESERVES 3,785,567 $ 2,272,624 $ 1,589,271 $ 100,000 $ 100,000 $ 702,989 $ OVERALL EXPENSE BUDGET 10,850,611 $ 14,278,972 $ 13,642,938 $ 11,225,243 $ 11,908,597 $ 12,517,786 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 122

TOURIST

2023

FUND 1456 - ERM/BEACH PROGRAMS ACTUAL BALANCEFORWARD3,785,567$

BEDTAXES10,279,215$

INTERESTINCOME214,190

TOTALREVENUES10,493,405$

TOTAL AVAILABLE FUNDS $14,278,972

OPERATINGEXPENSE-INDIRECT45,942$

TRANSFEROUT-BEACHPROGRAMS11,805,987

TAXCOLL.COMMISSION154,188

INSPECTORGENERALFEE228

TOTAL EXPENDITURES $12,006,346

RESERVES2,272,626$

BEACH COUNTY
PALM
DEVELOPMENT COUNCIL ERM- BEACH PROGRAMS RESERVES
123

PALM BEACH COUNTY

Special Projects

FY 2024 Budget

 Overview

 Budget Summary

 Reserves

124

SPECIAL PROJECTS FUND

The Special Projects was established in 1995 and amended to provide for special major projects and events which may arise from time- to-time which directly further, advance, improve, promote and generate county tourism.

Currently, the Special Projects Fund is funded $532,992 from the allocation of the 2nd, 3rd, 5th, and 6th Cent before distribution to the agencies/programs.

125

TOURIST DEVELOPMENT COUNCIL FY24 BUDGET FORECAST

53% 8% 3% 3% 3% -1% Adopted Modified SPECIAL PROJECTS ACTUAL ACTUAL FORECAST BUDGET BUDGET FORECAST CATEGORY E - FUND 1452 2022 2023 2023 2024 2024 2024 BALANCE FORWARD/SPECIAL PROJ. 2,538,682 $ 3,094,483 $ 3,094,483 $ 4,737,104 $ 5,078,013 $ 5,078,013 $ BED TAX REVENUES SPEC. PROJ 532,995 $ 532,995 $ 532,995 $ 532,995 $ 532,995 $ 532,995 $ INTEREST INCOME -SPECIAL PROJ. 31,107 $ 198,240 $ 67,551 $ 98,140 $ 98,140 $ 104,488 $ STIMULUS FUNDING-SPECIAL PROJECTS - $ 1,630,200 $ 1,630,200 $ - $ - $ - $ STATUTORY HOLDBACK RETURN PYF - $ - $ - $ - $ - $ STATUTORY HOLDBACK - $ - $ (31,557) $ (31,557) $ - $ TOTAL AVAILABLE FUNDS 3,102,784 $ 5,455,918 $ 5,325,229 $ 5,336,682 $ 5,677,591 $ 5,715,496 $ SPECIAL PROJECTS - $ - $ 210,000 $ 220,500 $ 220,500 $ 220,500 $ INSPECTOR GENERAL 306 $ 110 $ 330 $ 340 $ 340 $ 340 $ COLLECTION FEES/SPECIAL PROJ. 7,995 $ 7,995 $ 7,995 $ 7,995 $ 7,995 $ 7,995 $ TRANSFERS OUT- BEACH PROGRAM FD 1456 - $ 369,800 $ 369,800 $ - $ - $ - $ TOTAL OPERATING EXPENSES 8,301 $ 377,905 $ 588,125 $ 228,835 $ 228,835 $ 228,835 $ SPEC. PROJ. RESERVE (1) 3,094,483 $ 5,078,013 $ 4,737,104 $ 5,107,847 $ 5,448,756 $ 5,486,661 $ TDC RESERVE - $ - $ - $ - $ SPEC. PROJ. RESERVE 3,094,483 $ 5,078,013 $ 4,737,104 $ 5,107,847 $ 5,448,756 $ 5,486,661 $ OVERALL EXPENSE BUDGET 3,102,784 $ 5,455,918 $ 5,325,229 $ 5,336,682 $ 5,677,591 $ 5,715,496 $ 2/27/2024 1:48 PM FY23 Actuals & FY24 Fcst Budget 126

PALM BEACH COUNTY

Tourist Development Council

Special Projects

Funded Projects and Events

Fiscal Year 2014 to Present

Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual Actual FY FY FY FY FY FY FY FY FY FY FY FY FY EVENT 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 TOTAL 2010 Super Bowl $100,000 100,000 $ ATP World Champ. Tour 25,000 $ $30,000 55,000 $ Boca Bowl $100,000 $100,000 $100,000 $50,000 $50,000 50,000 $ $62,500 512,500 $ CSL Conv. Ctr. Expansion Study 62,500 $ 62,500 $ Downtown Boca Film (formally Delray Bch Film Fest) 7,516 $ 7,516 $ Fashion Rocks Palm Bch 25,000 $ 25,000 $ Fashion Series $30,000 30,000 $ Latin American Vinofest 15,000 $ 15,000 $ Palm Beach Ultimate Diver Challenge $39,966 90,000 $ 129,966 $ Presidential Debate-Lynn University $150,000 150,000 $ Spring Bling 58,782 $ $58,782 117,564 $ Super Bowl Train Wrap 57,976 $ 57,976 $ The Battle of Florida Group 5,000 $ 5,000 $ Total $223,782 $88,782 $82,482 $240,000 - $ $100,000 $100,000 $100,000 $50,000 $50,000 $170,476 $62,500 - $ 1,268,022$ 3/20/2024O:\Finance\BudgetBook Ledger\Budgetbook FY24\Special Projects Funded FY13 to Present 127

TOURIST

2023

FUND 1452- SPECIAL PROJECTSACTUAL BALANCEFORWARD3,094,483$

BEDTAXES-SPEC.PROJECTS532,995$ INTERESTINCOME198,240 TRANSFERIN-BEACHES1,630,200 TOTALREVENUES2,361,435$

TOTAL AVAILABLE FUNDS $5,455,918

OTHERCONTRACTUALSERVICESTAXCOLL.COMMISSION7,995 TRANSFERSOUT-BEACHPROGRAMFD1456369,800 INSPECTORGENERALFEE110

TOTAL EXPENDITURES $377,905

RESERVES5,078,013$

PALM BEACH COUNTY
DEVELOPMENT COUNCIL SPECIAL PROJECTS FUND RESERVES
127
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.