|
HIGHWAY
FUND STATUS |
|
|
Through the 126th
Legislature, 2nd Regular Session |
|
|
|
|
|
|
|
|
|
FY 14 |
|
FY 15 |
|
AVAILABLE FUNDS |
|
|
|
|
|
|
|
|
|
|
Transfers/Adjustments
to Balance: |
|
|
|
|
|
2014-2015 Biennial Budget (PL 2013, c. 354) |
($5,210,691) |
|
($5,334,017) |
|
|
Supplemental Budget as Amended (PL 2013, c. 586) |
$0 |
|
$806,550 |
|
|
Statutory Year-end Transfers |
$6,460,541 |
|
$0 |
|
|
|
|
|
|
|
|
Subtotal - Transfers/Adjustments to Balance |
$1,249,850 |
|
($4,527,467) |
|
|
|
|
|
|
|
Highway Fund
Revenue: |
|
|
|
|
|
December 2012 Base Revenue Estimate |
$311,655,251 |
|
$309,740,019 |
|
|
May 2013 Revenue Revision |
($3,877,242) |
|
($3,966,383) |
|
|
December 2013 Revenue Revision |
$717,854 |
|
$936,130 |
|
|
March 2014 Revenue Revision |
$1,691,348 |
|
$1,786,974 |
|
|
Other Legislation - 126th Leg, 1st Regular Session |
$80,000 |
|
$80,000 |
|
|
|
|
|
|
|
|
Subtotal - Undedicated Revenue |
$310,267,211 |
|
$308,576,740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PROJECTED
RESOURCES |
$311,517,061 |
|
$304,049,273 |
|
|
|
|
|
|
|
Highway Fund
Allocations |
|
|
|
|
|
Allocations through 125th Leg. / 2014-2015 Baseline |
$294,930,099 |
|
$301,328,799 |
|
|
Biennial Budget - Adjustments to Baseline |
$7,719,814 |
|
($889,180) |
|
|
Other Legislation - 126th Leg, 1st Regular Session |
$63,949 |
|
$63,353 |
|
|
Supplemental Budget as Amended (PL 2013, c. 586) |
$2,446,708 |
|
$3,594,701 |
|
|
Statutory Year-end Transfers - Adjustments to Allocations |
$6,460,541 |
|
$0 |
|
|
|
|
|
|
|
TOTAL Highway
Fund Allocations |
$311,621,111 |
|
$304,097,673 |
|
|
|
|
|
|
|
NET CHANGE
(Resources less Allocations) |
($104,050) |
|
($48,400) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BEGINNING BALANCE |
$281,779 |
|
$177,729 |
|
|
NET CHANGE (FROM ABOVE) |
($104,050) |
|
($48,400) |
|
|
ENDING BALANCE |
$177,729 |
|
$129,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|