Page 209 - CityofArlingtonFY26AdoptedBudget
P. 209

Internal Service Funds





                                         INFORMATION TECHNOLOGY SUPPORT FUND
                                                  FY 2026 Operating Position


                                                                               Proposed
                                                                                FY 2026


                                  BEGINNING BALANCE                          $          2,026,677


                                  TOTAL REVENUES                             $        19,546,572


                                  INTERFUND TRANSFERS:
                                   From General Fund - One-time Projects     $          2,886,580
                                  TOTAL INTERFUND TRANSFERS                  $          2,886,580

                                  TOTAL AVAILABLE FUNDS                      $        24,459,829


                                  EXPENDITURES:
                                   Administration                            $              323,651
                                   Project Management                                    1,469,809
                                   Software Services                                     5,271,093
                                   Network Support                                       2,651,303
                                   Server Support                                        3,314,258
                                   Customer Support                                      4,297,808
                                   IT Security                                           1,496,044
                                   IT Projects                                           5,509,185
                                  TOTAL EXPENDITURES                         $        24,333,151


                                  ENDING BALANCE                             $              126,678


































            FY 2026 Proposed Budget and Business Plan                                        203                                                                City of Arlington, Texas
   204   205   206   207   208   209   210   211   212   213   214