Page 284 - Microsoft Word - FY 2022 Adopted Budget Document

Other Budget Information Return to Table of Contents
Return
to
Contents
of
Table
PARK PERFORMANCE FUND
FY 2022 Operating Position

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

BEGINNING BALANCE $ 189,416 $ 162,273 $ 442,096 $ 286,057

REVENUES:
Golf $ 5,797,663 $ 7,620,101 $ 7,295,857 $ 7,494,723
Recreation 2,328,955 6,232,243 4,280,529 6,230,062
Field Maintenance 537,747 702,000 702,000 702,000
Interest Revenue 103,867 ‐ ‐ ‐
TOTAL REVENUES $ 8,768,232 $ 14,554,344 $ 12,278,386 $ 14,426,785

INTERFUND TRANSFERS:
Transfer from General Fund, Social Equity Support $ 140,000 $ 280,000 $ 280,000 $ ‐
Transfer from Parks ATF, Social Equity Support ‐ ‐ ‐ 700,000
Transfer from Park Fee Fund 4003 1,780,000 800,000 140,000 1,300,000
Transfer from Golf Surcharge Fund 4004 567,000 550,878 872,188 684,395
TOTAL INTERFUND TRANSFERS $ 2,487,000 $ 1,630,878 $ 1,292,188 $ 2,684,395

TOTAL AVAILABLE FUNDS $ 11,444,648 $ 16,347,495 $ 14,012,670 $ 17,397,237

EXPENDITURES:
Golf $ 5,962,606 $ 7,592,606 $ 7,378,109 $ 8,455,542
Recreation 5,034,916 7,913,020 5,934,520 8,134,998
Field Maintenance 267,217 558,356 413,983 562,364
TOTAL EXPENDITURES $ 11,264,739 $ 16,063,982 $ 13,726,613 $ 17,152,904

ENDING BALANCE $ 179,909 $ 283,513 $ 286,057 $ 244,333

FY 2022 Adopted Budget and Business Plan 273 City of Arlington, Texas