Page 205 - City of Arlington FY19 Adopted Operating Budget
P. 205

Internal Service Funds





                                              COMMUNICATION SERVICES FUND
                                                  FY 2019 Operating Position


                                                                                  Adopted
                                                                                   FY 2019


                               BEGINNING BALANCE                                $             540,381


                               REVENUES:
                                Communication Services chargeback               $          8,694,423
                                Intergovernmental Revenue ‐ Tarrant County                      315,099
                                Other Revenue ‐ UTA                                               39,835
                                Other Revenue ‐ Pantego                                           21,449
                                Other Revenue ‐ PSAP                                            160,114
                               TOTAL REVENUES                                   $          9,230,920


                               INTERFUND TRANSFERS:
                                (To) From Liquidated Damages Fund               $                      ‐
                                (To) From Convention & Event Services                       1,750,281
                               TOTAL INTERFUND TRANSFERS                        $          1,750,281


                               TOTAL AVAILABLE FUNDS                            $       11,521,582


                               EXPENDITURES:
                                Administration                                  $          1,695,535
                                Dispatch                                                    9,329,037
                               TOTAL EXPENDITURES                               $       11,024,572

                               ENDING BALANCE                                   $             497,010































             2019 Adopted Budget and Business Plan                                        190                                                                  City of Arlington, Texas
   200   201   202   203   204   205   206   207   208   209   210