|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|