Page 243 - Microsoft Word - FY 2022 Adopted Budget Document

Special Revenue Funds Return to Table of Contents
Return to Table of Contents

STREET MAINTENANCE FUND
FY 2022 Operating Position

Actual Budgeted Estimated Adopted
FY 2020 FY 2021 FY 2021 FY 2022

BEGINNING BALANCE $ 3,382,071 $ 6,066,443 $ 5,453,245 $ 2,634,536

REVENUES:
Sales Tax Revenue $ 16,048,837 $ 15,398,575 $ 17,878,291 $ 18,343,126
Interest Revenue 264,177 130,794 98,988 97,008
TOTAL REVENUES $ 16,313,014 $ 15,529,369 $ 17,977,279 $ 18,440,134

INTERFUND TRANSFERS:
Reallocation of Reserves for Encumbrances $ 4,104,654 $ ‐ $ ‐ $ ‐
To Debt Service Fund ‐ TMRS Reimbursement ‐ (182,473) (182,473) (182,473)
Budget amendment (June 2021), ARP funding ‐ 1,647,248 1,647,248 ‐
From General Fund 1,105,372 1,416,527 1,277,297 1,416,527
From General Fund for Traffic 4,730,467 4,519,717 4,450,722 5,491,086
TOTAL INTERFUND TRANSFERS $ 9,940,493 $ 7,401,019 $ 7,192,794 $ 6,725,140

TOTAL AVAILABLE FUNDS $ 29,635,578 $ 28,996,830 $ 30,623,318 $ 27,799,811

EXPENDITURES:
Sales Tax Supported Division (720101+728501) $ 17,997,333 $ 22,260,952 $ 22,260,763 $ 19,317,809
General Fund Supported Division (720102+728502) 1,105,372 1,416,528 1,277,297 1,416,527
Traffic Signals ‐ GF Supported 1,467,518 1,514,571 1,439,611 1,562,678

Traffic Signs & Markings ‐ GF Supported 896,625 785,685 767,685 2,108,487
Street Light Maintenance ‐ GF Supported 2,366,324 2,219,461 2,243,426 1,819,921
TOTAL EXPENDITURES $ 23,833,172 $ 28,197,197 $ 27,988,782 $ 26,225,422

ENDING BALANCE $ 5,802,406 $ 799,633 $ 2,634,536 $ 1,574,389

FY 2022 Adopted Budget and Business Plan 232 City of Arlington, Texas