FY 2006-07 Nine-Month Budget Status Report
Page 2
The projected current year-end balance is based on current revenue and spending patterns. Actual
year-end balances may differ due to changes in revenues, spending rates, the amount of further
supplemental appropriations, and releases of reserves ultimately approved by the Mayor and/or
the Board. The narrative on the following pages provides a summary of key budgetary issues,
helping to frame the key uncertainties present.
Chart A: Nine -Month General Fund Budget Summary \u2013 FY 2006-07, (millions)Projected
AAO
Incremental
Original
Revised
Year-End
Available
Budget
Budget
Projection Fund Balance
SOURCES:
Prior-Year Fund Balance
99.48
$
99.48
$
145.58
$
46.11
$
Prior-Year Reserves Bud
g
eted in the Current Year (CY
)
25.65
25.65
35.29
9.64
Subtotal Sources - Prior Year
125.13
$
125.13
$
180.87
$
55.75
$
Current Year Revenues
2,522.53
2,559.08
2,649.86
90.78
Current Year Transfers-In
57.16
58.98
59.61
0.63
Subtotal Sources - CY Revenues & Transfers-In
2,579.69
$
2,618.06
$
2,709.47
$
91.41
$
Current Year Transfers (Out), Operating
(40.27)
(40.27)
(40.27)
-
Carryforwards & Transfers, net
-
200.88
200.88
-
Subtotal Sources - CY, Carryforwards & Transfers
2,539.42
$
2,778.67
$
2,870.08
$
91.41
$
Subtotal Sources - PY, CY, Carr
y
forwards & Transfe
r s
2,664.55
$
2,903.79
$
3,050.95
$
147.16
$
Fund Balance - Used for Supplemental Appropriation
33.65
(33.65)
Reserves - Used for Supplemental Appropriation
4.91
2.72
(2.19)
Total Sources
2,664.55
$
2,942.36
$
3,053.67
$
111.32
$
USES:
Operating Expenditures, net of recoveries
2,029.04
2,131.52
2,105.10
26.42
Project Expenditures
143.16
253.37
253.37
-
Capital Expenditures
29.67
31.29
31.29
-
Facilities Maintenance
13.27
12.70
12.70
-
Subtotal - Current Year Expenditures
2,215.13
2,428.88
2,402.46
26.42
Baseline Funding Requirement Transfers Out
206.86
229.46
241.38
(11.92)
Subsidy Transfers to Hospitals & Other Transfers
182.18
188.42
188.26
0.16
Reserves
35.38
44.56
44.56
-
Total Uses - Current Year
2,639.55
$
2,891.32
$
2,876.66
$
14.66
$
Additional Supplementals Assumed
35.92
$
35.92
$
-
Required Reserves
Rainy Day - Economic Stabilization Reserve
19.18
(19.18)
Rainy Day - Capital & One-Time Uses Reserve
15.83
(15.83)
Baseline Reserve - Children's Baseline
1.40
(1.40)
Budget Savings - Citywide Incentive Reserve
6.27
(6.27)
Budget Savings - Recreation & Park Reserve
-
-
Total Uses - Current Year & Set-Asides
2,639.55
$
2,927.24
$
2,955.26
$
(28.02)
$
GENERAL FUND ENDING BALANCE
25.00
$
15.12
$
98.41
$
83.30
$
General Fund Balance & Prior Year Reserves
At the time the budget for FY 2006-07 was prepared, we anticipated starting the current fiscal year
with a General Fund beginning balance of $99.48 million and prior-year reserves of $25.65
million. When the Comprehensive Annual Financial Report (CAFR) for the year ended June 30,
Leave a Comment