| HIGHWAY FUND STATUS | ||||||
| Through the end of the 127th Legislature, 1st Regular Session with FY 15 Closing Transactions | ||||||
| FY 16 | FY 17 | |||||
| AVAILABLE FUNDS | ||||||
| Transfers/Adjustments to Balance: | ||||||
| 2016-2017 Biennial Budget (PL 2015, c. 268) | ($5,710,148) | ($5,696,863) | ||||
| Statutory Year-end Transfers | $11,047,735 | $0 | ||||
| Subtotal - Transfers/Adjustments to Balance | $5,337,587 | ($5,696,863) | ||||
| Highway Fund Revenue: | ||||||
| December 2014 Base Revenue Estimate | $319,024,509 | $322,571,108 | ||||
| May 2015 Revenue Revision | $447,284 | $494,643 | ||||
| Other Legislation - 127th Leg, 1st Regular Session (c. 43 and 279) | $19,000 | $10,000 | ||||
| Subtotal - Undedicated Revenue | $319,490,793 | $323,075,751 | ||||
| TOTAL PROJECTED RESOURCES | $324,828,380 | $317,378,888 | ||||
| Highway Fund Allocations | ||||||
| 2016-2017 Biennial Budget - Baseline (PL 2015, c. 268) | $296,801,052 | $306,695,714 | ||||
| 2016-2017 Biennial Budget - Adjustments to Baseline (PL 2015, c. 268) | $15,788,800 | $12,488,126 | ||||
| Other Legislation - 127th Leg, 1st Regular Session (c. 43) | $4,000 | $0 | ||||
| Statutory Year-end Transfers - Adjustments to Allocations | $10,947,735 | $0 | ||||
| TOTAL Highway Fund Allocations | $323,541,587 | $319,183,840 | ||||
| NET CHANGE (Resources less Allocations) | $1,286,793 | ($1,804,952) | ||||
| BEGINNING BALANCE | $715,083 | $2,001,876 | ||||
| NET CHANGE (FROM ABOVE) | $1,286,793 | ($1,804,952) | ||||
| ENDING BALANCE | $2,001,876 | $196,924 | ||||