Page 240 - FY 2025 Adopted Operating Budget and Business Plan
P. 240

Internal Service Funds                                               Return to Table of Contents





                                         INFORMATION TECHNOLOGY SUPPORT FUND
                                                  FY 2025 Operating Position


                                                                               Adopted
                                                                                FY 2025


                                  BEGINNING BALANCE                          $          4,062,881


                                  TOTAL REVENUES                             $         19,178,850


                                  INTERFUND TRANSFERS:
                                   From General Fund - One-time Projects     $          1,279,250
                                  TOTAL INTERFUND TRANSFERS                  $           1,279,250

                                  TOTAL AVAILABLE FUNDS                      $       24,520,981


                                  EXPENDITURES:
                                   Administration                            $               369,675
                                   Project Management                                    1,568,822
                                   Software Services                                     5,349,706
                                   Network Support                                       2,311,988
                                   Server Support                                        2,868,005
                                   Customer Support                                      4,202,391
                                   IT Security                                           1,592,513
                                   IT Projects                                           6,065,035
                                  TOTAL EXPENDITURES                         $         24,328,135


                                  ENDING BALANCE                             $               192,846


































            FY 2025 Adopted Budget and Business Plan                                        231                                                                City of Arlington, Texas
   235   236   237   238   239   240   241   242   243   244   245