Attachment A.pdf

City of Phoenix — City Council Policy Session (2021-09-21)

View PDF Meeting page

Extracted text (via pymupdf) 1227 characters
$1,000
$1,100
$1,200
$1,300
$1,400
$1,500
$1,600
Resources
Expenditures
2020-21 General Fund Actual Results 
Resources and Expenditures
Estimate
Actual
Resources were $27.9M, or 1.8% more than the 
Estimate, and include $121.0 million in one-time 
funds from the CRF.
Spending was 
$4.9M, or 0.4%
under the 
Estimate
Millions
ATTACHMENT A 
Total 2020-21 GF resources were $1,613.5 million and $27.9 million more than estimated. Resources 
include $121.0 million in one-time funding from the Coronavirus Relief Fund (CRF) allocated to the 
GF in 2019-20 and 2020-21 to offset public safety salaries as permitted by the Federal guidelines and 
approved by City Council. GF spending was $1,337.9 million and $4.9 million under the estimate. As 
a result, the year-end fund balance was $275.6 million and $32.8 million more than estimated. 
Actual 
Estimate 
Variance 
Amount 
Variance 
Percent 
GF Resources 
1,613.5 
1,585.6 
27.9 
1.8% 
GF Revenues 
1,488.1 
1,432.1 
56.0 
3.9% 
GF Expenditures 
1,337.9 
1,342.8 
-4.9
-0.4%
GF Fund Balance 
275.6 
242.8 
32.8 
13.5% 
$0
$50
$100
$150
$200
$250
$300
$350
2020-21 Ending General Fund Balance
Estimate
Actual
The GF ending balance 
was $32.8M higher than 
the Estimate.
Millions