Attachment A.pdf

City of Phoenix — City Council Policy Session (2022-09-27)

View PDF Meeting page

Extracted text (via pymupdf) 992 characters
$1,000
$1,100
$1,200
$1,300
$1,400
$1,500
$1,600
$1,700
Resources
Expenditures
2021-22 General Fund Resources and Expenditures
Estimate
Actual
Resources were $31.7M, or 1.9% more than the 
estimate.
Spending was 
$7.3M, or 0.5%
under the 
Estimate
Millions
ATTACHMENT A 
Total 2021-22 General Fund (GF) resources were $1,694.7 million and $31.7 million more than 
estimated representing a variance of 1.9%. GF spending was $1,470.3 million and $7.3 million under 
the estimate representing a variance of -0.5%. As a result, the year-end fund balance was $224.4 
million and $39.0 million more than estimated.  
Actual 
Estimate 
Variance 
Amount 
Variance 
Percent 
GF Resources 
1,694.7 
1,663.0 
31.7 
1.9% 
GF Revenues 
1,495.7 
1,449.9 
45.8 
3.2% 
GF Expenditures 
1,470.3 
1,477.6 
-7.3
-0.5%
GF Fund Balance 
224.4 
185.4 
39.0 
21.1% 
$0
$50
$100
$150
$200
$250
2021-22 Ending General Fund Balance
Estimate
Actual
The GF ending 
balance was 
$39.0M higher 
than the Estimate.
Millions