Professional Documents
Culture Documents
Fy23 NTD F-60
Fy23 NTD F-60
0 (957,402,879.33)
01*1110 Cash & Equiv 47,144,039.78
02*1120 Accts Rec 67,827,813.59
03*1130 Inventory 11,654,107.95
04*1140 PrePaid 534,208.72
05*1150 Current Investments/ Portion Long Term 297,660,909.65
06*1190 Other Current Asset 65,837,271.36
08*1210 Captial Assets 410,566,411.06
11*1240 Special Funds -
12*1250 Work in Process 249,224,240.61
13*1260 Investments 66,814,836.35
14*1290 Other Non Current Asset -
15.1*3100 Deferred Outflow 15,147,304.29
15*Long Term Receivables 75,638,816.07
16*2110 Current AP (10,310,514.43)
17*2120 Short Term Debt -
18*2130 Accrued Liab (60,167,704.91)
19*2190 Other Current Liab (3,922,524.49)
22*2230 Capital Lease Obligations (9,924,013.98)
23*2240 Long Term Pension (50,736,687.00)
25*2290 Other Non Current Liab (40,750,096.94)
26*3200 Deferred inflows (84,536,524.48)
#N/A -
Total Result 90,299,013.87
2023 v2
Assets (1000)
Current Assets (1100)
Cash and Cash Equivalents 47,144,040
Accounts Receiv 67,827,814
Inventory (1130) 11,654,108
Prepaid Expenses (1140) 534,209
Current Investments and C 297,660,910
Other Current Assets (1190) 65,837,271
Total Current Assets 490,658,352
Noncurrent Assets (1200)
Capital Assets (1210) 410,566,411
Intangible Assets (1220) -
Capital Leases Receivable ( -
Special Funds (1240) -
Work in Progress (1250) 249,224,241
Investments (1260) 66,814,836
Other Noncurrent Assets (1 75,638,816
Total Noncurrent Assets 802,244,304
Total Assets 1,292,902,656
Deferred Outflows of Resources 15,147,304
Liabilities (2000)
Current Liabilities (2100)
Current Accounts Payable ( 10,310,514
Short-Term Debt and Curre -
Accrued Liabilities 60,167,705
Other Current Liabilities (21 3,922,524
Total Current Liabilities 74,400,743
Noncurrent Liabilities (2200)
Long-Term Debt (2210) -
Noncurrent Accounts Payab -
Capital Lease Obligations (2 9,924,014
Long-Term Pension Liabiliti 50,736,687
Estimated Liabilities (2250)
Other Noncurrent Liabilities 40,750,097
Total Noncurrent Liabilities 101,410,798
Total Liabilities 175,811,541
Deferred Inflows of Resources 84,536,524
F-60 Result
F-10
F-30
F-40
(empty)
Total Result
NTD Section Sum of NTD AMT 2023
01*1110 Cash & Equiv 47,144,039.78
02*1120 Accts Rec 67,827,813.59
03*1130 Inventory 11,654,107.95
04*1140 PrePaid 534,208.72
05*1150 Current Investments/ Portion Long Term 297,660,909.65
06*1190 Other Current Asset 65,837,271.36
08*1210 Captial Assets 410,566,411.06
11*1240 Special Funds -
12*1250 Work in Process 249,224,240.61
13*1260 Investments 66,814,836.35
14*1290 Other Non Current Asset -
15*3100 Deferred Outflow 15,147,304.29
15*Long Term Receivables 75,638,816.07
16*2110 Current AP (10,310,514.43)
17*2120 Short Term Debt -
18*2130 Accrued Liab (60,167,704.91)
19*2190 Other Current Liab (3,922,524.49)
22*2230 Capital Lease Obligations (9,924,013.98)
23*2240 Long Term Pension (50,736,687.00)
25*2290 Other Non Current Liab (40,750,096.94)
26*3200 Deferred inflows (84,536,524.48)
#N/A -
0 (957,402,879.33)
90,299,013.87
(534,938,085.72)
354,018,487.27 not sure if mapping is correct - use F10 document
90,500,586.55
119,998.03
(0.00)
f mapping is correct - use F10 document
MainAccount Name
1010101 Fund Cash
1010112 Operating Account
1010114 Cash - Non Federal Funds
1010116 Cash - Property Management Tillery
1010117 Concentration Account - Chase
1010118 Operating Account - Chase
1010119 Payroll Account - Chase
1010120 Cash Clearing Account
1010121 Bytemark Clearing Account
1010122 Via Clearing Account
1010123 Payroll Cash Clearing
1010125 United Health Care
1010213 Restricted Cash
1010222 Petty Cash-Treasury
1010223 Change Fund - Customer Service
1010611 Investments - Cash Equivalents
1010615 Short-Term Investments
1010616 Fuel Risk Management Investment
1010617 USBank TxDot Investment
1010620 Statutory Reserve Pfm-1051-05
1010625 Tx Dot Rail Transit Proj Pfm - 1051-06
1010626 Budget Stabilization Reserve PFM -07
1010711 US Bank Investments 291144586 PFM- 1051-00
1010715 US Bank Investments 291144587 PFM- 1051-01
1010720 US Bank Investments 291144588 PFM- 1051-05
1010810 Security for Fuel Risk Management Prg Restricted
1010820 Security for Fuel Risk Management Prg Unrestricted
1020101 Accounts Receivable-Trade
1020102 Employee Advances Receivable
1020103 Other Receivables
1020105 GASB 87 - Lease Receivable
1020107 Employee Receivable - Payroll Adjustments
1020108 Unapplied Receipts
1020109 Unapplied/Unidentified/On Acct Receipts
1020110 A/R And A/P Offset
1020115 Ricoh - AP to be Allocated
1020116 Perry Plus to be allocated
1020125 Rail Claim Service Escrow
1020150 Allow For Doubtful Accts
1020211 Interorganization Fare Media Receivable
1020301 Receivables Grant Accrual
1020310 Accrued Interest
1020315 GASB 87 - Accrued Interest Receivable
1020501 Receivables Clearing
1020601 Due from ATP
1020601 Due from ATP
1020602 Due from CMTA
1020602 Due from CMTA
1020611 Fta Capital Grants
1020701 Sales Tax Receivable
1030101 Spare Parts
1030103 Special Merchandise For Sale
1030125 Tickets & Pass Inventory
1030151 Spare Parts - Freight Rail
1030161 Inventory Adjustements - Rail
1030199 Spare Parts - Commuter Rail
1030201 Diesel - 2910 E. 5Th St
1030202 Gasoline - 2910 E. 5Th St
1030211 Diesel Fuel - North Ops
1030212 Gasoline - North Ops
1030213 Oil - North Ops
1030221 Diesel - Thompson Lane
1030222 Gasoline - Thompson Lane
1030301 Fare Media - Treasury
1030302 Fare Media - Downtown
1030303 Fare Media - HEB
1030311 In-Transit - Fare Media
1030501 Default Expense Clearing - EAM
1030998 Trade Clearing - Fare Media
1030999 Receiving Inspection - Fare Media
1040112 Other Deposits
1050201 W.I.P.-Capital Projects
1050202 Investment In W.I.P
1050400 CIP Receivables - Rail Car
1110100 Property And Equipment
1110105 Operating Yards
1110110 Engine Houses, Car Shops & Garages
1110115 General Administration
1110120 Rev. Veh. Movement Cntrl Equip
1110125 Passenger Stations
1110130 Passenger Parking
1110135 Revenue Vehicles
1110140 Revenue Collection
1110145 Service Vehicles
1110150 Freight Rail - Right Of Way
1110155 Data Processing Equipment
1110160 Land
1110165 Land Improvements
1110175 Leasehold Improvements
1110180 Other Assets
1110200 GASB 87 - Land
1110205 GASB 87 - Buildings
1110210 GASB 87 - Accum Amortization
1110301 Accumulated Depreciation
1110302 Accumulated Amortization
1110305 Accumulated amortization - GASB 87
1110400 GASB 96 - Subscription Asset
1110405 Accumulated amortization - GASB 96
1119935 Clearing Account-Revenue Vehicles
1119940 Clearing Account-Revenue Collection
1310500 CMTA Investments PFM-00
1310501 CMTA Reserve PFM-01 COA
1310505 Statutory Operating Reserve PFM-05
1310506 Tx Dot Rail Transit Proj PFM-06
1310507 Budget Stabilization Reserve PFM-07
1310508 Self Insurance Reserve PFM-08
1311000 US Bank CMTA 4586 PFM-0120(00)
1311001 US Bank COA 4587 PFM-0160(01)
1311005 US Bank Oper. Reserve 4588 PFM-0150(05)
1311006 US Bank TxDot 4573 PFM-0130(06)
1311007 US Bank Budget Stabilization 4627 PFM-0170(07)
1319000 Fuel Risk Management Investment
1319001 Security for Fuel Risk Management Prg Restricted
1319002 Security for Fuel Risk Management Prg Unrestricted
1319099 Unrealized (Gain)/Loss on Marketable Securities
1510105 Other Prepaid Expenses
1510110 Prepaid Rent - Triangle Park $850K 50 Yr
1510115 Rent Deposit End Siemes Properties LLC
1510211 Pre Paid Spare Parts - Commuter Rail
1510220 Plaza Saltillo Straight Line Rev
1510225 Herzog Inventory Transfer
1510245 Net Pension Benefits - Cmta
1510246 Net Pension Benefits - Bargaining
1610110 CMTA Deferred Outflows - Pension Contributions
1610115 StarTran Deferred Outflows - Pension Contributions
1610200 CMTA Deferred Outflows - Pension Investment Gains/Losses
1610210 CMTA Deferred Inflows - Accumulated Amortization Pension
1610300 StarTran Deferred Outflows - Pension Investment Gains/Losses
1610301 StarTran Pension - Invest Gain-Loss
1610310 StarTran Deferred Outflows - Accumulated Amortization Invest
1610311 2018 StarTran Deferred Outflows Pension Investment Gain/loss
1610312 2018 StarTran Def Outflows - Accum Amort invest gain/loss
1610315 2019 StarTran Deferred Outflows Pension Invest Gains/ Losses
1610316 2019 StarTran Def Outflows Accum Amort Invest gains/losses
1610350 2018 CMTA Deferred Outflows - Experience Changes
1610351 2018 CMTA Deferred Outflows Experience Changes amortization
1610352 2018 CMTA Deferred Outflows -Pension Investment Gains/losses
1610353 2018 CMTA Deferred Outflows -Accum Amort Invest gains/losses
1610355 2019 CMTA Deferred Outflows Pension Investment Gains/Losses
1610356 2019 CMTA Deferred Outflows Accum Amort Invest gains/losses
1610357 2020 CMTA Deferred Outflows - Experience Changes
1610358 2020 CMTA Deferred Outflows - Experience Changes amortizatio
1610400 CMTA Deferred Outflows - Assumption Changes
1610401 2017 Deferred Outflows - Assumption changes or inputs
1610402 2017 Assumption changes or inputs - amortization
1610403 CMTA Pension - Assumption
1610410 CMTA Deferred Outflows - Accumulated Amortization Pension
1610411 CMTA Pension - Accum Amort - Invest
1610412 CMTA Pension - Accum Amort - Experience
1610413 CMTA Pension - Accum Amort - Assumption
1610500 CMTA Deferred Outflows – Experience Changes 15
1610510 CMTA Deferred Outflows – Accumulated Amortz. Exp Changes 15
1610600 CMTA Deferred Outflows - Assumption Changes 16
1610610 CMTA Deferred Outflows - Accumulated Amortiz Pension 16
1610616 CMTA Fuel Hedging Deferred Outflow
1710110 GASB 87 - Long Term Receivable
2010111 Accounts Payable
2010112 Accrued Accounts Payable
2010113 Retainage
2010114 P-card Liability Clearing
2010116 Deferred Grant Revenue
2010118 United Health Chk Issued And Paid Fudning
2010119 Short Term Disability - Payroll
2010120 Liability Dental Insurance
2010121 Liability Health Insurance
2010122 Workers' Comp. Claims Payable
2010125 Unearned Interest Bus Loan
2010126 PCard Liability
2010127 Long Term Disability Buy up – Payroll
2010128 Voluntary Life Insurance - Payroll Ded
2010129 Health Savings Account Contributions
2010132 GASB 87 - Interest Payable
2010133 GASB 96 - Interest Payable
2010137 P-Card Default Coding
2010141 Vendor Purchase - Clearing
2010151 Inventory Transfer - Clearing
2010152 Interorganization Fare Media Payable
2010216 Deferred TXDot Earned Int and Fees
2020101 Accrued Salaries & Wages
2020103 Accrued Vacation
2020105 Accrued Sick Leave
2020112 T&E PCard
2020114 Payroll Liability Clearing
2020201 401K Payable
2020202 Pension Payable
2020204 Union Dues Payable
2020205 Vision Plan
2020206 Prepaid Legal W/H Payable
2020301 FICA Withheld
2020302 FIT Withheld
2020308 Garnishments Withheld
2020309 401K Loan Payments Withheld
2020310 401K Withheld
2020311 Cancer And Critical Care Deduction
2020312 Wellness
2020316 Flex Reduction Withheld
2020317 Flex Dependent Care Withheld
2020318 Flex Early Retirement
2020325 Sales Tax Payables
2020601 GASB 87 - Lease Liability - Current
2030101 Accrued FICA
2030104 Accrued SUTA
2030200 Accrued Legal Liability
2040110 Short Term Liab. Master Lease
2040115 Short Term Liab. N/P
2040510 Accrued Interest - Master Lease/Purchase Financing Agreement
2050101 Unredeemed Passes and Tickets
2050102 ECC Cards not Used TVM Unredeemed Tokens
2050104 Misc. Prepaid Revenue
2050412 Other Liabilities
2050413 Due To/Due From Other Funds
2050414 Due to Bike Share (MetroBike program)
2050415 Rent Deposit
2050501 Unearned Lease Revenue
2050510 Employee Funds - Vending Machine Money
2050530 Short Term Liab. Coa
2050540 Rail Claim Insurance Liability
2050550 Short Term Sick Liab McDonald
2050560 Short Term Sick Liab MV
2050565 Herzog Sale of Parts
2050570 North Ops Transfer Repairs Pay MV / First Transit
2050580 Deferred Grant Revenue
2050590 Deferred TXDot Earned Int and Fees
2050999 Unidentified Cash Receipts
2060205 Employee Emergency Relief Fund
2071001 GASB 87 Liability - Current
2072001 GASB 96 Liability - Current
2210140 Master Lease/Purchase Financing Agreement
2210443 Retirees Health Benefits
2210510 N/P Long Term
2210515 Long Term - CMTA Sick
2210516 Long Term - CMTA Vacation
2210520 Bargaining Sick Accrual McDonald
2210522 Leave carryover from RATPDEV to MV
2210525 Bargaining Sick Accrual MV
2210610 Deferred Rent - Triangle Park Adj CPI
2210620 Deferred Rent - Travis Properties
2210630 Deferred Rent - Calles Street
2210650 Deferred Rent Revenue
2210660 GASB 87 - Lease Liability - Noncurrent
2210730 GASB 87 Liability - Non Current
2210830 GASB 96 Liability - Non Current
2220110 CMTA Net Pension Liability
2220115 StarTran Net Pension Liability
2220200 CMTA Deferred Inflows - Pension
2220210 CMTA Deferred Inflows - Accumulated Amortization Pension
2220300 CMTA Deferred Inflows – Pension Assumption Changes 15
2220310 CMTA Deferred Inflows – Accum Amort. Pension Assump Chang 15
2220311 2017 CMTA Deferred Inflows - Investments CMTA investment g/l
2220312 2017 CMTA Deferred Inflows-Accumulated Amortization inv g/l
2220400 CMTA Deferred Inflows - Experience Change 16
2220401 2019 CMTA Deferred Inflows Experience Changes amortization
2220402 2019 CMTA Deferred Inflows Experience Changes
2220403 CMTA Pension - Assumption
2220410 CMTA Deferred Inflows - Accu Amortx. Experience Change 16
2220411 2017 CMTA Deferred Inflows - Experience change CMTA
2220412 2017 CMTA Deferred Inflows - Accumulated Amortization exp.
2220413 CMTA Pension - Accum Amort - Assumption
2220415 2018 CMTA Deferred Inflows - Assumption changes or inputs
2220416 2018 CMTA Assumption changes or inputs - amortization
2220417 2019 CMTA Deferred Inflows Assumption changes or inputs
2220418 2019 CMTA Assumption changes or inputs - Amortization
2220419 2020 CMTA Deferred Inflows - Pension Investment Gains/losses
2220420 2020 CMTA Deferred Inflows - Amortization changes or inputs
2220421 2020 CMTA Deferred Inflows - Accumulated Amortization Invest
2220422 2020 CMTA Deferred Inflows - Assumption changes or inputs -
2220423 2021 CMTA Deferred Inflows - Invest Gains/Losses
2220424 2021 CMTA Deferred Inflows - Assumption changes or inputs -
2220425 2021 CMTA Deferred Inflows - Experience change
2220426 2021 CMTA Deferred Inflows - Accum Amort Invest G/L
2220427 2021 CMTA Deferred Inflows - Accum Amort Changes or Assumpti
2220428 2021 CMTA Deferred Inflows - Accum Amort Experience Change
2220500 CMTA Fuel Hedging Deferred Inflow
2220510 CMTA CMTA Deferred Inflows - Accu Amorti. Inves Gain/Loss 16
2220512 CMTA Deferred Inflows - Accu Amorti. Inves Gain/Loss 16
2220600 CMTA Deferred Inflows - OPEB 17
2220610 CMTA CMTA Deferred Inflows - Accu Amorti. OPEB 17
2220700 2017 StarTran Def Inflows - Pension Inv Gains/losses
2220701 StarTran Pension - Invest Gain-Loss
2220710 2017 StarTran Def Inflows - Pension Acc Amr Inv Gains/losses
2220711 StarTran Pension - Accum Amort - Invest
2220720 2020 StarTran Deferred Inflows - Pension Investment Gains/lo
2220730 2020 StarTran Deferred Inflows - Accumulated Amortization In
2220740 2021 StarTran Deferred Inflows - Pension Invest Gain/Loss
2220750 2021 StarTran Deferred Inflows - Accumulated amortization
2220800 GASB 87 - Deferred Inflow for Lessor Liability
2230602 Intergovernmental Payable
2999999 Suspense Account
3040110 CMTA Unrestricted Net Position
3040115 StarTran Unrestricted Net Position
3050111 Unreserved/Undesignated
3050202 Encumbrances Control
3050301 Reserve For Self Insurance
3050303 Reserve-Operating
3050313 Reserve - Statutory Operating
3050512 Reserve for Encumbrances
3050610 Appropriations
3050620 Budgetary Fund Balance
4010101 Fixed Route-Farebox
4010102 Fixed Route-Passes Bus
4010102 MetroBike Revenue
4010104 Fixed Route-Passes Bus RF ( Reduced Fare)
4010105 Rideshare - In Service Area
4010106 CARTS Rural Service-Demand Response
4010107 CARTS Rural Service-Fixed Route
4010111 Corporate - Annual Pass Program
4010112 Farebox Clearing Revenue - 2910
4010113 Farebox Clearing Revenue - McNeil
4010114 Metro Plus/Regional
4010115 Metro Plus/Regional RF
4010116 Local – Single Ride
4010117 Local - Single Ride Reduced
4010118 Local - Day Pass
4010119 Local - Day Pass Reduced
4010120 Local - 7 Day
4010121 Local - 31 Day
4010122 Local - 31 Day Reduced
4010123 Commuter - Single Ride
4010124 Commuter - Single Ride Reduced
4010125 Commuter - Day Pass
4010126 Commuter - Day Ride Reduced
4010127 Commuter - 7 Day
4010128 Commuter - 31 Day
4010129 Commuter - 31 Day Reduced
4010130 TVM Cash- ECC over/under
4010131 Outlet Discount
4010132 Payment Discount
4010134 Access - Single Ride
4010135 Access - 10 Ride Booklet
4010136 Access - Monthly Pass
4010137 Stored Value Card $20
4010138 Stored Value Card $40
4010140 Metroworks Discounts
4010141 Public Event Service
4010142 Stored value WALLET
4010151 Fixed Route - Farebox North Ops.
4010152 Local Single Ride FAREBOX
4010153 Local Single Ride Reduced FAREBOX
4010154 Local Day Pass FAREBOX
4010155 Local Day Pass Reduced FAREBOX
4010156 Commuter Single Ride FAREBOX
4010157 Commuter Single Ride Reduced FAREBOX
4010158 Commuter Day Pass FAREBOX
4010159 Commuter Day Pass Reduced FAREBOX
4010160 Farebox CARTS - City of Georgetown
4010165 DPP Local Day Pass
4010166 DPP Local Day Pass Reduced
4010167 DPP Local 7 Day Pass
4010168 DPP Local 31 Day
4010169 DPP Local 31 Day Reduced
4010170 DPP Commuter Day Pass
4010171 DPP Commuter Day Pass Reduced
4010173 DPP Commuter 31 Day Pass
4010174 DPP Commuter 31 Day Pass Reduced
4010175 DPP Stored Value $20
4010177 DPP Access Monthly
4010178 DPP Access 10 Ride
4010180 Local Day Pass Metrobike
4010181 Local Day Pass Reduced Metrobike
4010182 Local 31 Day Pass Metrobike
4010183 Local 31 Day Pass Reduced Metrobike
4010184 Commuter Day Pass Metrobike
4010186 Commuter 31 Day Pass Metrobike
4010202 Metroaccess - Passes & Tickets
4010205 No Show Fees
4010300 Commuter Rail TVM Cash
4010315 Innovative Mobility Fares
4010320 Special Event Passes
4010402 Cash Discount Revenue
4010901 Chargebacks - Clearing Account
4012100 Premium 1 Day Pass
4012105 Premium 7 Day Pass
4012110 Premium 31 Day Pass
4012150 Premium 1 Day Pass Reduced
4012160 Premium 31 Day Pass Reduced
4019990
4019995 Sales POS Intuit
4020503 University Of Texas
4020504 Guaranteed Ride Home
4020507 City Of Austin - ILA
4020508 Acc - ILA
4020510 Travis County ILA
4020511 CAMPO - ILA
4020512 CARTS-ILA-Del Valle
4020515 Round Rock -ILA
4030100 Special Events Charter Service
4070301 Downtown Lease
4070302 Mainline Revenue
4070303 Row License Application
4070304 Row EIC Services
4070305 Row License Agreement Annual Fee
4070306 Row Permit Application
4070307 Row Permit Fees
4070308 Row 45G Tax Credit
4070309 Row EIC Services
4070402 Interest Income-Investments
4070403 Gain On Sale - Investments
4070405 Sale Of Schedule Book
4070406 Unrealized Gain On Investments
4070410 Investment Income
4070411 GASB 87 Lease Revenue
4070412 GASB 87 Interest Income
4070415 GASB 87 - Interest Income
4070502 Fare Enforcement Citation Revenue
4070520 Metro Bike Card Program
4079901 Photo I.D. Revenue
4079902 Cash Over / Under
4079903 Touch Passes
4079904 Shipping & Handling Fees
4079905 Gain On Sale - Assets
4079909 Other Nontransit Revenue
4079910 Liquidated Damages
4079912 Loss on Property Disposal
4079914 Advertising Revenue
4079915 Transit Opportunity Partners
4079917 Fuel Tax Reimbursement
4079920 Wellness Center Fees
4079925 Childcare Revenue
4079926 Advertising Installation Fees
4079935 Special Merchandise Sale
4079936 Abandoned Property
4079937 Adv Non Profit Discount 50%
4079938 Adv Community Discount 100%
4079939 Adv Advertising Agency Discount
4080201 Sales Tax Revenue
4080210 Sales Tax Recovery Fees
4090201 Grant Revenue - Capital
4090202 Grant Revenue - Cares Act
4090205 Grant Revenue - Operating
4090208 Grant Revenue - Capital Cost Of Contracting
4090210 Grant Revenue - Usda
4090230 Federal Grant Rev Kyle
4090240 Federal Grant Rev Georgetown
4090250 Grants-Pass Through
4090255 TDP Federal Revenue
4090260 FEMA Grant Revenue
4090301 Grant Revenue - State Capital
4090715 Local Match Rev Round Rock
4090730 Local Match Rev Kyle
4090740 Local Match Rev Georgetown
4090745 Local Match Rev Travis County
4090760 TDP Local
4101001 Capital Contributions from ATP
4101002 Operating Contributions from ATP
4160100 Round Rock Purchased Transportation
4160200 CARTS Purchased Transportation Services
4160300 Travis County Purchased Transportation
4160400 Georgetown Purchased Transportation
4160500 Pflugerville Purchased Transportation
4400100 Capital Contribution
4400100* Capital Contribution
5010101 Operators' Salaries And Wages
5010201 Salaries & Wages - Admin.
5010203 Overtime - Administrative
5010206 Salaries & Wages - Apd Officers
5010207 Executive Compensation
5010208 Overtime - APD Officers
5010301 Salary & Wages - Temp
5010304 Intern Pay
5020101 FICA-Admin
5020200 401k Fees
5020201 401K
5020202 Pension - Bargain
5020203 Pension - Admin
5020204 L/T Disability - Admin.
5020205 L/T Disability - Bargaining
5020206 L/T Disability-IUE
5020207 Buy Up Ltd/Std
5020208 S/T Disability
5020301 Health Plans-Admin
5020302 Health Plans- Bargaining
5020305 Health Plan - Fees
5020306 Health Savings Account Employer Contribution
5020311 Health Plan Employee Contribution-Admin
5020401 Dental Plans-Admin
5020411 Dental Plan Employee Contribution-Admin
5020421 Wellness Center Exp
5020422 Wellness Center Employee Payroll Deduction
5020501 Life Insurance-Admin
5020502 Life Insurance-Bargaining
5020504 Supplemental Life Insurance
5020701 State Unemployment-Admin
5020832 Expense For W/C Claims
5020842 W/C Admin Fees (2% Of Claims)
5020845 Premiums For W/C Losses
5020901 Sick Leave-Admin
5020904 Supplemental Sick
5021001 Holiday Leave-Admin
5021101 Vacation Leave-Admin
5021201 Other Paid Leave-Admin
5021210 Severance Pay - Admin
5021301 Uniform Allowance-Bargaining
5021302 Uniform Allowance-Admin.
5021304 Boot Allowance-Admin
5021305 Boot Allowance-Bargaining
5021307 Other Clothing Allow-Admin
5021403 Automobile
5021405 Housing
5021406 Relocation Reimb.
5021411 Other Benefits - Admin
5021412 Other Benefits - Operators
5021415 Rideshare Subsidy
5021421 Safety Awards
5021430 Tuition Reimbursement
5021443 Retirement Medicare Supplement Payments
5021444 Employee Assistance Program
5030301 Audit Fees
5030302 General Legal Services
5030303 Consultation Fees
5030305 Medical Services
5030306 Technical Services
5030307 Other Services - Ctecc
5030308 Arbitration Fees
5030309 Other Professional Fees
5030310 COVID-19 Vaccine and Testing
5030311 Permits And Fees
5030401 Temporary Help
5030403 Temporary Help-Pt
5030501 Maintenance-Office Equipment
5030506 Phone System Maintenance
5030507 Maintenance-Radios
5030509 Repair & Maintenance-Other
5030511 Hardware Maintenance Contracts
5030512 Software Maintenance Contracts
5030515 Electrical Services
5030601 Custodial Services
5030701 Security Services
5039901 Courier And Delivery Services
5039902 Photographic Processing
5039903 Vehicle Towing
5039904 Wellness Program
5039905 Sp Right Of Way Maintenance
5039909 Other Services
5039910 Non-Capital Training
5039926 Advertising Installation Expense
5039960 Row Herzog Transit Services
5039990 Veolia - Termination Cost 12/9/2009
5040104 Transmission Fluid
5040105 Coolant
5040109 Other Fluids
5040111 Diesel
5040121 Gasoline
5040131 Oil
5040145 Fuel-North Ops .
5040146 Fuel-Fixed Route Local Services
5040148 SpareParts - Count Adjust
5040150 Fuel Risk Management
5040151 Fuel Price Variance
5040201 Tires and Tubes
5049901 Office Supplies
5049902 Passes And Tickets
5049903 Maps And Schedules
5049904 Training Materials
5049906 Cleaning Supplies
5049907 Expendable Tools & Equipment
5049908 Supplies-Board Of Directors
5049909 Other Supplies
5049910 Uniforms - Service Providers
5049915 Non Capital Equipment
5049917 Paint Supplies
5049920 Maintenance Materials
5049929 Rail - Maintenance Materials
5049931 Treasury Room Pass Consumption
5049932 Transit Store POS Pass Consumption
5049933 HEB Pass Consumption
5049975 Freight Charge-Inventory Parts
5049979 Non-Capital Projects
5049992 Awards - Recognition Program
5050110 Electricity - Propulsion Power
5050201 Electric
5050202 Water And Sewer
5050203 Gas
5050204 Telephone-Local
5050205 Telephone-Long Distance
5050206 Drainage Service
5050207 Garbage Collection
5050208 Street Service
5050209 Other Utilities
5060101 Property Insurance Premiums
5060201 Physical Damage Recoveries
5060210 Rail Liability Claim Payments
5060301 Vehicle Liability Premiums
5060302 Auto Liablity Loss
5060801 Public Officals Liab. Premiums
5060802 Crime Insurance Premium
5060809 Other Business Insurance
5070401 Inspection Certificates
5070501 Diesel Fuel Tax
5070502 Gasoline Fuel Tax
5070503 Fuel Surcharge
5080102 Fixed Route-Local Service
5080103 Fixed Route-University of Texas
5080105 Rural Service-Demand Response
5080106 Demand Response
5080108 Special Service
5080109 Fixed Route - Flyer
5080111 GRH Reimbursement
5080112 Innovative Mobility
5080114 Fixed Route - PRC
5080200 Commuter Rail Services
5080201 Performance Incentives
5080202 Performance Deficiency Credits PDC
5080205 Rapid Bus Fixed Route Services
5080300 E. Fifth Bus
5080325 North Base Paratransit
5080330 North Ops Bus
5080335 Georgetown Paratransit
5080340 Paratransit Overflow
5080350 Rural Service Bus
5080360 South Base Paratransit
5080400 RideShare
5080410 Pickup CARTS
5080411 Pickup North
5080412 Pickup South
5080413 BikeShare
5090101 Dues And Subscriptions
5090201 Airfare - Transportation
5090205 Travel - Per Diem
5090206 Toll Road Charges
5090208 Seminar, Conferences, Registration
5090211 Lodging
5090215 Travel - Other
5090250 Business Meals - Local
5090701 Bad Debt Expense
5090801 Newspaper Media
5090804 Advertising/Promotion Media
5099901 Postage
5099902 Bank Charges
5099903 Penalties
5099904 Tools And Equipment
5099905 Computer Software
5099907 Safety Equipment
5099908 Computer Hardware
5099909 Other Miscellaneous Expenses
5099910 P-Card Default Expense
5099911 P-Card Issuer Expense
5099912 Default Employee Expense
5099925 Other Misc. Expense-Vans
5099950 Food and Ice
5099992 Recognition Program
5099994 Cost Savings
5099999 AP Prompt Pay Discount
5100300 Capitalization Of Salary And Wages
5100310 Capital Expense - Non Labor
5110201 Interest Expense
5120201 Lease-Passenger Stations
5120301 Lease-Passenger Parking Facilities
5120601 Lease-Operating Yard/Storage
5120707 Rent-Event Space
5120801 Lease-Vehicles
5121201 Lease-Administrative Facility
5121202 Office Equipment
5121209 Other Equipment
5130150 Railroad Right Of Way
5130225 Depreciation Expense-Passenger Stations
5130330 Depreciation Expense-Passenger Parking
5130435 Depreciation Expense-Revenue Vehicles
5130545 Depreciation Expense-Service Vehicles
5130605 Depreciation Expense-Operating Yards
5130710 Depreciation Expense-Garages
5130920 Depreciation Expense-Rev Veh Mvmt Cntrl Equip
5131055 Depreciation Expense-Dp Equipment
5131140 Depreciation Expense-Revenue Collection
5131215 Depreciation Expense-General Admin
5131450 Depreciation Expense-Light Rail
5131470 Amortization-Lh Improvements
5131560 Depreciation Expense-Land Improvements
5131680 Depreciation Expense-Other Assets
5131880 Amortization - GASB 87 Assets
5131885 Interest Expense - GASB 87 Assets
5131890 Amortization - GASB 96 Assets
5131895 Interest Expense - GASB 96 Assets
5132000 Amortz. Herzog Inventory New Contract
5140000 GASB 87 - Amortization Expense
5140101 Solicitation Requisitions
5160101 Gain/Loss On Sale Of Fixed Assets
5160151 Loss on Sale of Investments
5160201 Extraordinary Items
5160205 Asset Disposal Exp And Admin Fees
5160301 Project Connect Non Operating
5200101 Annual Transit Street Maint.
5200500 Suburban Comm - Manor
5200520 Suburban Comm - Lago Vista
5200540 Suburban Comm - San Leanna
5200560 Suburban Comm - Point Venture
5200580 Suburban Comm - Volente
5200600 Suburban Comm - Jonestown
5200620 Suburban Comm - Travis Pct 2
5200640 Suburban Comm - Williamson County Pct 1
5200641 Asset Disposal Expense
5400101 1/4 Cent Sales Tax Posts
5700202 Grant Reimbursement Expense
5700210 Transportation Development Plans
5801000 Cmta Planning Expenses
5802000 Cmta Marketing Expenses
5803000 Expense Reimbursements
5804000 Capital Contributions-Other Jurisdictions
5805000 Capital Contr - Austin Transit Partnership
5909000 Capital Project Expense to WIP
FY2023 category tp class
(0.00) CASH AND CASH ITEMS 1 Curr Asset
CASH AND CASH ITEMS 1 Curr Asset
CASH AND CASH ITEMS 1 Curr Asset
137,179.52 CASH AND CASH ITEMS 1 Curr Asset
4,700,314.74 CASH AND CASH ITEMS 1 Curr Asset
(340,228.96) CASH AND CASH ITEMS 1 Curr Asset
(672,799.16) CASH AND CASH ITEMS 1 Curr Asset
468,414.75 CASH AND CASH ITEMS 1 Curr Asset
716,044.48 CASH AND CASH ITEMS 1 Curr Asset
75,268.79 CASH AND CASH ITEMS 1 Curr Asset
(3,798.77) CASH AND CASH ITEMS 1 Curr Asset
213,000.00 CASH AND CASH ITEMS 1 Curr Asset
CASH AND CASH ITEMS 1 Curr Asset
- CASH AND CASH ITEMS 1 Curr Asset
1,200.00 CASH AND CASH ITEMS 1 Curr Asset
CASH AND CASH ITEMS 1 Curr Asset
CASH AND CASH ITEMS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Curr Asset
9,958,868.98 RECEIVABLES 1 Curr Asset
13,338.82 RECEIVABLES 1 Curr Asset
737,723.24 RECEIVABLES 1 Curr Asset
901,656.20 RECEIVABLES 1 Curr Asset
2,200.49 RECEIVABLES 1 Curr Asset
(417,059.07) RECEIVABLES
(4,962.46) RECEIVABLES 1 Curr Asset
8,261.56 RECEIVABLES 1 Curr Asset
- RECEIVABLES 1 Curr Asset
- RECEIVABLES 1 Curr Asset
101,100.34 RECEIVABLES 1 Curr Asset
(18,676.25) RECEIVABLES 1 Curr Asset
72,744.04 RECEIVABLES
45,645,365.52 RECEIVABLES 1 Curr Asset
231,632.11 INVESTMENTS 1 Non Curr Asset
1,011,193.85 RECEIVABLES
(3,010.55) RECEIVABLES 1 0
RECEIVABLES 1 Curr Asset
9,446,479.67 RECEIVABLES 1 Curr Asset
RECEIVABLES 1 Curr Asset
372,589.21 RECEIVABLES 1 Curr Asset
RECEIVABLES 1 Curr Asset
64,068,589.00 RECEIVABLES 1 Curr Asset
7,632,463.97 MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
2,552,439.06 MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
703,509.75 MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
MATERIALS SUPPLIES 1 Curr Asset
748,837.21 MATERIALS SUPPLIES 1 Curr Asset
7,871.04 MATERIALS SUPPLIES 1 Curr Asset
106.59 MATERIALS SUPPLIES 1 Curr Asset
8,880.60 MATERIALS SUPPLIES 1 Curr Asset
- MATERIALS SUPPLIES 1 Curr Asset
- MATERIALS SUPPLIES 1 Curr Asset
(0.27) MATERIALS SUPPLIES 1 Curr Asset
72,883.26 OTHER CURRENT ASSETS 1 Curr Asset
249,224,240.61 WORK IN PROCESS 1 Non Curr Asset
WORK IN PROCESS 1 Non Curr Asset
WORK IN PROCESS 1 Non Curr Asset
TANGIBLE PROPERTY 1 Non Curr Asset
2,103,526.39 TANGIBLE PROPERTY 1 Non Curr Asset
23,970,919.92 TANGIBLE PROPERTY 1 Non Curr Asset
70,664,294.34 TANGIBLE PROPERTY 1 Non Curr Asset
90,497,656.35 TANGIBLE PROPERTY 1 Non Curr Asset
43,075,715.65 TANGIBLE PROPERTY 1 Non Curr Asset
70,134,427.29 TANGIBLE PROPERTY 1 Non Curr Asset
306,614,467.39 TANGIBLE PROPERTY 1 Non Curr Asset
8,389,781.50 TANGIBLE PROPERTY 1 Non Curr Asset
4,052,021.01 TANGIBLE PROPERTY 1 Non Curr Asset
210,791,189.59 TANGIBLE PROPERTY 1 Non Curr Asset
54,495,814.95 TANGIBLE PROPERTY 1 Non Curr Asset
61,762,044.16 TANGIBLE PROPERTY 1 Non Curr Asset
17,398,569.55 TANGIBLE PROPERTY 1 Non Curr Asset
391,482.27 TANGIBLE PROPERTY 1 Non Curr Asset
1,163,179.71 TANGIBLE PROPERTY 1 Non Curr Asset
3,182,257.18 INTANASSET 0 Non Curr Asset
8,946,461.09 INTANASSET 0 Non Curr Asset
INTANASSET 0 Non Curr Asset
(568,998,582.40) TANGIBLE PROPERTY 1 Non Curr Asset
TANGIBLE PROPERTY 1 0
(4,101,923.17) TANGIBLE PROPERTY 1 0
10,004,450.13 INTANASSET 1 Non Curr Asset
(3,971,341.84) INTANASSET 1 Non Curr Asset
TANGIBLE PROPERTY 1 0
TANGIBLE PROPERTY 1 0
32,985,856.18 INVESTMENTS 1 Curr Asset
8,085,226.34 INVESTMENTS 1 Curr Asset
349,111.66 INVESTMENTS 1 Curr Asset
INVESTMENTS 1 Non Curr Asset
429,250.21 INVESTMENTS 1 Curr Asset
275,000,000.00 INVESTMENTS 1 Curr Asset
25,916,360.93 INVESTMENTS 1 Non Curr Asset
- INVESTMENTS 1 Non Curr Asset
41,530,271.15 INVESTMENTS 1 Non Curr Asset
INVESTMENTS 1 Non Curr Asset
22,660,909.65 INVESTMENTS 1 Non Curr Asset
768,682.36 INVESTMENTS 1 Curr Asset
950,000.00 INVESTMENTS 1 Curr Asset
50,000.00 INVESTMENTS 1 Curr Asset
(863,427.84) INVESTMENTS 1 Curr Asset
461,325.46 OTHER ASSETS 1 Curr Asset
- OTHER ASSETS 1 Curr Asset
OTHER ASSETS 1 Curr Asset
OTHER ASSETS 1 Curr Asset
- OTHER ASSETS 1 Curr Asset
OTHER ASSETS 1 Non Curr Asset
OTHER ASSETS 1 0
OTHER ASSETS 1 0
2,084,539.34 DEF_OUTFLOW 1.5 1.1 Deferred
2,999,997.00 DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_INFLOW 2.5 2.5-Deferred
14,046,088.00 DEF_OUTFLOW 1.5 1.1 Deferred
DEF_INFLOW 2.5 2.5-Deferred
(6,427,089.60) DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
13,417,603.00 DEF_OUTFLOW 1.5 1.1 Deferred
5,752,891.00 DEF_OUTFLOW 1.5 1.1 Deferred
8,312,595.00 DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
(4,802,196.00) DEF_OUTFLOW 1.5 1.1 Deferred
(4,433,378.71) DEF_OUTFLOW 1.5 1.1 Deferred
(8,312,394.00) DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
75,638,816.07 LONGTERMREC 1 Non Curr Asset
(10,310,514.43) TRADE PAYABLES 2 Curr Liab
(49,396,720.14) TRADE PAYABLES 2 Curr Liab
(885,408.89) TRADE PAYABLES 2 Curr Liab
96,175.60 TRADE PAYABLES 2 Curr Liab
OTHER CURRENT LIABIL 2 Non Curr Liab
OTHER CURRENT LIABIL 2 0
OTHER CURRENT LIABIL 2 Curr Liab
(11,000.00) OTHER CURRENT LIABIL 2 Curr Liab
(325,000.00) OTHER CURRENT LIABIL 2 Curr Liab
(75,000.00) OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 0
OTHER CURRENT LIABIL 2 Curr Liab
(16,756.44) OTHER CURRENT LIABIL 2 Curr Liab
122,327.25 OTHER CURRENT LIABIL 2 Curr Liab
78,256.66 OTHER CURRENT LIABIL 2 Curr Liab
(3,562.36) OTHER CURRENT LIABIL 2 Curr Liab
(163,746.71) OTHER CURRENT LIABIL 2 Curr Liab
(0.00) OTHER CURRENT LIABIL 2 Curr Liab
(1,029,773.79) OTHER CURRENT LIABIL 2 Curr Liab
(46,480.73) OTHER CURRENT LIABIL 2 Curr Liab
(72,744.04) OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Non Curr Liab
(3,309,840.81) ACCRUED LIABILITIES 2 Curr Liab
(3,023,881.28) ACCRUED LIABILITIES 2 Curr Liab
(1,882,276.56) ACCRUED LIABILITIES 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
69,030.31 OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
- OTHER CURRENT LIABIL 2 Curr Liab
(42,105.92) OTHER CURRENT LIABIL 2 Curr Liab
(490.00) OTHER CURRENT LIABIL 2 Curr Liab
377,845.04 OTHER CURRENT LIABIL 2 Curr Liab
815,075.29 OTHER CURRENT LIABIL 2 Curr Liab
(2,770.88) OTHER CURRENT LIABIL 2 Curr Liab
9,526.15 OTHER CURRENT LIABIL 2 Curr Liab
724,742.13 OTHER CURRENT LIABIL 2 Curr Liab
(169,317.10) OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
125,452.74 OTHER CURRENT LIABIL 2 Curr Liab
(276,998.44) OTHER CURRENT LIABIL 2 Curr Liab
(60,621.12) OTHER CURRENT LIABIL 2 Curr Liab
- OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 1 Curr Liab
338,647.75 ACCRUED TAX 2 Curr Liab
2,413.62 ACCRUED TAX 2 Curr Liab
- OTHER CURRENT LIABIL 2 Curr Liab
SHORT TERM DEBT 2 Curr Liab
SHORT TERM DEBT 2 Curr Liab
SHORT TERM DEBT 2 Curr Liab
(2,000.85) OTHER CURRENT LIABIL 2 Curr Liab
- OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 3 Curr Liab
- OTHER CURRENT LIABIL 4 Curr Liab
OTHER CURRENT LIABIL 4 Curr Liab
4,900.00 OTHER CURRENT LIABIL 5 Non Curr Liab
- OTHER CURRENT LIABIL 5 Non Curr Liab
(21,067.04) OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
(2,000,000.00) OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
OTHER CURRENT LIABIL 2 Curr Liab
(652,850.00) OTHER CURRENT LIABIL 2 Non Curr Liab
- OTHER CURRENT LIABIL 2 Curr Liab
22,542.79
(11,383.46) OTHER CURRENT LIABIL 2 Curr Liab
(1,663,488.26) OTHER CURRENT LIABIL 2 Curr Liab
(2,379,829.91) OTHER CURRENT LIABIL 2 Curr Liab
LONG TERM DEBT 2 Non Curr Liab
(3,417,623.00) LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM DEBT 2 Non Curr Liab
(1,645,820.88) LONG TERM LIABILITIE 2 Non Curr Liab
(1,445,113.15) LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM LIABILITIE 2 Non Curr Liab
(7,006,312.91) LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM LIABILITIE 2 Non Curr Liab
0.00 LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM LIABILITIE 2 Non Curr Liab
LONG TERM LIABILITIE 2 Non Curr Liab
(6,673,921.48) LONG TERM LIABILITIE 2 Non Curr Liab
(3,254,992.50) LONG TERM LIABILITIE 2 Non Curr Liab
(18,201,395.00) LONG TERM LIABILITIE 2 Non Curr Liab
(29,117,669.00) LONG TERM LIABILITIE 2 Non Curr Liab
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
(8,625,047.05) DEF_OUTFLOW 1.5 1.1 Deferred
(482,679.00) DEF_OUTFLOW 1.5 1.1 Deferred
(10,742,585.00) DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
5,700,113.60 DEF_INFLOW 2.5 2.5-Deferred
(171,477.20) DEF_INFLOW 2.5 2.5-Deferred
3,249,953.74 DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_OUTFLOW 1.5 1.1 Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
(2,137,291.80) DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
- DEF_INFLOW 2.5 2.5-Deferred
(1,821,847.22) DEF_INFLOW 2.5 2.5-Deferred
666,324.14 DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
(7,604,724.00) DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
4,974,225.00 DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
DEF_INFLOW 2.5 2.5-Deferred
(75,032,840.43) DEF_INFLOW 2.5 2.5-Deferred
(30,000,000.00) LONG TERM LIABILITIE
OTHER CURRENT LIABIL 2 0
FUND EQUITY 3 999
FUND EQUITY 3 999
(912,997,590.33) FUND EQUITY 3 999
FUND EQUITY 3 999
(1,353,289.00) FUND EQUITY 3 999
FUND EQUITY 3 999
(43,052,000.00) FUND EQUITY 3 999
- FUND EQUITY 3 999
99,259,859.03 FUND EQUITY 3 999
(99,259,859.03) FUND EQUITY 3 999
(9,103,182.59) PASSENGER FARES 4 3a-Op Rev
- PASSENGER FARES 4 3a-Op Rev
(669,234.53) PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
(1,182,795.92) PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
3a-Op Rev
3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3c-Non Op
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
(440.00) PASSENGER FARES 4 3a-Op Rev
(1,400.00) PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
43,127.31 PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
42.00 PASSENGER FARES 4 3a-Op Rev
(39,603.57) PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
PASSENGER FARES 4 3a-Op Rev
0 No
7*Other receivables, net AR Trade Re
6.5*Intergovernental receivables 0
7*Other receivables, net AR Trade Re
6.5*Intergovernental receivables 0
3*Due from federal and other governments Capital Gran
8* Sales and use taxes receivable Sales tax AR
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
5* Materials and supplies inventory, net Inventories
6*Prepaid transit expense and other Oth Curr Ass
6*Projects in Process PPE
6*Projects in Process PPE
6*Projects in Process PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
4*Land and improvements PPE
4*Land and improvements PPE
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
Lease Assets 0
Lease Assets 0
Lease Assets 0
5*Depreciable capital assets, net of depreciation PPE
0 No
0 No
5*Depreciable capital assets, net of depreciation PPE
5*Depreciable capital assets, net of depreciation PPE
0 No
0 No
1*Cash and Cash equivalents Cash/cash e
1*Cash and Cash equivalents Cash/cash e
1*Cash and Cash equivalents Cash/cash e
1*Restricted - Cash Cash/cash e
1*Cash and Cash equivalents Cash/cash e
2*Investments No
3*Investments Investments
3*Investments Investments
3*Investments Investments
2*Restricted - Investments Investments
2*Investments Investments
4*Fuel Hedge Asset Fuel hedge a
4*Fuel Hedge Asset Fuel hedge a
4*Fuel Hedge Asset Fuel hedge a
2*Investments Investments
6*Prepaid transit expense and other Oth Curr Ass
6*Prepaid transit expense and other Oth Curr Ass
6*Prepaid transit expense and other Oth Curr Ass
6*Prepaid transit expense and other Oth Curr Ass
6*Prepaid transit expense and other Oth Curr Ass
7*Other assets Oth Curr Ass
0 No
0 No
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - fuel hedge Fuel hedge
15*Long Term Receivables Oth Curr Assets-AR Lease
1*Accounts Payable Accounts pa
2*Accrued Expenses Accrued liab
9*Retainage Retainage li
2*Accrued Expenses Retainage li
6*Unearned grant revenue commuter rail cars and station Def grant r
0 Accounts pa
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
2*Accrued Expenses Acc sal & ben
0 Acc sal & ben
2*Accrued Expenses Accrued liab
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
3*Benefits payable Acc sal & ben
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
6*Unearned grant revenue commuter rail cars and station Def grant r
4*Accrued salary and wages Acc sal & ben
5*Accrued sick and vacation Acc sal & ben
5*Accrued sick and vacation Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Acc sal & ben
3*Benefits payable Acc sal & ben
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
3*Benefits payable Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
4*Accrued salary and wages Acc sal & ben
4*Accrued salary and wages Acc sal & ben
3*Benefits payable Accrued liab
7*Commuter rail car and stations notes payable ST liab Mast
6*Bus purchase notes payable ST liab Bus
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
5*Other rent liability Acc sal & ben
5*Other rent liability Acc sal & ben
3*Benefits Payable Accrued liab
8*City of Austin interlocal agreement ST liab City
2*Accrued Expenses Accrued liab
5*Accrued sick and vacation Acc sal & ben
5*Accrued sick and vacation Acc sal & ben
2*Accrued Expenses Accrued liab
2*Accrued Expenses Accrued liab
6*Unearned grant revenue commuter rail cars and station Def grant r
2*Accrued Expenses Def grant r
3*Benefits Payable Accrued liab
3*Benefits Payable Accrued liab
3*Benefits Payable Accrued liab
4*Commuter rail car and stations notes payable LT liab Mast
2*Accrued retirement benefits Acc sal & ben
3*Bus purchase notes payable LT liab Bus l
1*Accrued sick and vacation Acc sal & ben
1*Accrued sick and vacation Acc sal & ben
1*Accrued sick and vacation Acc sal & ben
1*Accrued sick and vacation Acc sal & ben
1*Accrued sick and vacation Acc sal & ben
5*Other rent liability Def rent liabi
5*Other rent liability Def rent liabi
5*Other rent liability Def rent liabi
5*Other rent liability Def rent liabi
6*Lease liability Lease Liabili
6*Lease liability Lease Liabili
6*Lease liability Lease Liabili
7*Pension liability Pension Liab
7*Pension liability Pension Liab
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred outflow of resources - pension plan Pension out
Deferred outflow of resources - pension plan Pension out
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - fuel hedge Fuel hedging
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - OPEB Pension inf
Deferred inflow - OPEB Pension inf
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - pension plan Pension infl
Deferred inflow - lease Lease inflow
0 No
equity Capital
equity Capital
equity Capital
equity Capital
equity Capital
equity Capital
equity Capital
equity Capital
equity Capital
equity Capital
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
1*Transportation fares Op Rev Cash from cust
Liabilities (2000)
Current Liabilities (2100)
Current Accounts Payable (2110) 408,541
Short-Term Debt and Current Portions of Long-Term Debt (2120) -
Accrued Liabilities (2130) 67,823,932
Other Current Liabilities (2190) 680,053
Total Current Liabilities 68,912,526
Noncurrent Liabilities (2200)
Long-Term Debt (2210) -
Noncurrent Accounts Payable (2220) -
Capital Lease Obligations (2230) 6,015,890
Long-Term Pension Liabilities (2240) 33,964,195
Estimated Liabilities (2250) -
Other Noncurrent Liabilities (2290) 9,730,113
Total Noncurrent Liabilities 49,710,198
Total Liabilities 118,622,724
Deferred Inflows of Resources (3200) 81,392,465
980,236,430
(68,819)
731614016
248,553,595
2022
Published Audit Adj
534,981,683 534,981,683
0
418,861,158 418,861,158
- -
- - GASB
- -
90,778,156 (21,795,475) 68,982,681 write off PLN2001, PLN2002, PL
65,259,684 65,259,684
1710110 Gasb 87 LT Receivables + 63,344,128 63,344,128
638,243,126 638,243,126
1,173,224,809 1,173,224,809
6,957,991 3,185,872 10,143,863
-
-
-
408,541 408,541
- - entered FY21 for both FY21 and F
67,823,932 67,823,932 (405,986)
unvalidated passes not calculated 680,053 680,053
68,912,526 68,912,526
-
- -
- -
2210660 Gasb87 Lease Liability $6 6,015,890 6,015,890
33,964,195 33,964,195
- -
9,730,113 9,730,113
49,710,198 49,710,198
118,622,724 118,622,724
2220800 Gasb 87 Deferred inflow of 81,392,465 4,000,769 85,393,234
-
-
980,167,611 979,352,714
980,236,430
(68,819)
731614016
248,553,595
GASB
Other receivables
410,566,411 410,566,411 Sales and use taxes receivable
- - Total current assets
- -
- - Non-current assets:
249,224,241 249,224,241 Investments – designated for system expansion
66,814,836 66,814,836 Capital assets:
75,638,816 75,638,816 Land and improvements
802,244,304 802,244,304 Depreciable capital assets, net of depreciatio
1,292,902,656 1,292,902,656 Projects in process
22,638,655 15,147,304 1,308,049,960 Lease assets:
Land and buildings, net of depreciation
Lease receivables
Long-term liabilities:
Accrued sick and vacation
ATP Liabilities - $30m - Other Non Current Liabilies Other post employment liability
Other rent liability
Total liabilities
Net position:
Net investment in capital assets
Unrestricted
$ 133,111,730 $ 133,111,730 1 $ -
296,612,404 296,612,404 2 $ -
982,268 982,268 3 $ -
1,272,452 1,272,452 4 $ -
10,013,980 10,013,980 5 $ -
1,436,972 1,436,972 6 $ -
24,784,825 24,784,825 7 $ -
2,044,661 2,044,661 8 $ -
64,722,393 64,722,393 9 $ -
534,981,685 534,981,685 -
65,259,684 65,259,684 10
79,160,614 79,160,614 11
332,425,352 332,425,352 12
68,982,681 68,982,681 13
7,275,193 7,275,193 14
63,344,128 63,344,128
616,447,652 616,447,652 -
1,151,429,337 1,151,429,337
666,324 666,324 14
10,143,863 10,143,863 15
- -
10,810,187 10,810,187
$ 1,162,239,524 $ 1,162,239,524 -
$ 408,541 $ 408,541 16
67,422,846 67,422,846 17
368,461 368,461 18
1,159,835 1,159,835 19
3,757,944 3,757,944 20
1,254,404 1,254,404 21
917,036 912,136 22 4,900
- - 23
75,289,067 75,284,167 24
3,358,473 3,358,473 25
3,417,623 3,417,623 26
- -
- -
- -
6,015,890 6,020,790 27
30,546,572 30,546,572 28
43,338,558 43,343,458 (4,900)
118,627,625 118,627,625
1,821,847 1,821,847 29
3,600,068 3,600,068 30
- - 31
18,321,673 18,321,673 32
61,649,646 61,649,646 33
85,393,234 85,393,234
204,020,859 204,020,859 -
28,866,195 28,866,195 -
478,562,155 478,562,155 -
$ 507,428,350 $ 507,428,350 -
Cash and Cash Equivalents (1110)
Investments (1260)
Account
5100 Investments
5110 Derivatives
6900 Equity
7000 Revenues
4001 PEN01 Interest and dividends
4002 PEN02 Interest and dividends
Pension
7200 Expenses
7200.444 Amortization
5140000 ENT01 GASB 87 - Amortization Expense
Enterprise Fund 1
7200.524 Depreciation
5130150 ENT01 Railroad Right Of Way
5130225 ENT01 Depreciation Expense-Passenger Stations
5130330 ENT01 Depreciation Expense-Passenger Parking
5130435 ENT01 Depreciation Expense-Revenue Vehicles
5130545 ENT01 Depreciation Expense-Service Vehicles
5130605 ENT01 Depreciation Expense-Operating Yards
5130710 ENT01 Depreciation Expense-Garages
5130920 ENT01 Depreciation Expense-Rev Veh Mvmt Cntrl Equip
5131055 ENT01 Depreciation Expense-Dp Equipment
5131140 ENT01 Depreciation Expense-Revenue Collection
5131215 ENT01 Depreciation Expense-General Admin
5131450 ENT01 Depreciation Expense-Light Rail
5131470 ENT01 Amortization-Lh Improvements
5131560 ENT01 Depreciation Expense-Land Improvements
5131680 ENT01 Depreciation Expense-Other Assets
Enterprise Fund 1
7200.644 Insurance
5060101 ENT01 Property Insurance Premiums
5060201 ENT01 Physical Damage Recoveries
5060210 ENT01 Rail Liability Claim Payments
5060301 ENT01 Vehicle Liability Premiums
5060302 ENT01 Auto Liablity Loss
5060801 ENT01 Public Officals Liab. Premiums
5060802 ENT01 Crime Insurance Premium
5060809 ENT01 Other Business Insurance
Enterprise Fund 1
7200.924 Utilities
5050110 ENT01 Electricity - Propulsion Power
5050201 ENT01 Electric
5050202 ENT01 Water And Sewer
5050203 ENT01 Gas
5050204 ENT01 Telephone-Local
5050206 ENT01 Drainage Service
5050207 ENT01 Garbage Collection
5050208 ENT01 Street Service
Enterprise Fund 1
45008
10:37 AM
CMTA AX ACMTA AX Name
- - -
- - -
- - - 1310508 Self Insurance Reserve PFM-08
1311007 US Bank Budget Stabilization 4627 PFM-01
6,299,688.00 - 6,299,688.00
40,657,364.00 - 40,657,364.00
(1,714,096.00) - (1,714,096.00)
65,259,684.00 - 65,259,684.00 10
92,545,889.00 - 92,545,889.00
12,266,650.00 - 12,266,650.00
7,476,204.00 - 7,476,204.00
29,028,588.00 - 29,028,588.00
4,491,381.00 - 4,491,381.00
- - -
5,331,116.00 - 5,331,116.00
33,713,154.00 - 33,713,154.00
238,796.00 - 238,796.00
92,545,889.00 - 92,545,889.00 1319000 Fuel Risk Management Investment
1319001 Security for Fuel Risk Management Prg Res
1319002 Security for Fuel Risk Management Prg Un
1,272,452.00 - 1,272,452.00
1,272,452.00 - 1,272,452.00
272,452.00 - 272,452.00
950,000.00 - 950,000.00
50,000.00 - 50,000.00
1,272,452.00 - 1,272,452.00 4 1610110 CMTA Deferred Outflows - Pension Contrib
1610115 StarTran Deferred Outflows - Pension Cont
1610200 CMTA Deferred Outflows - Pension Investm
9,941,419.00 202,444.00 10,143,863.00 1610210 CMTA Deferred Inflows - Accumulated Am
1610350 2018 CMTA Deferred Outflows - Experienc
9,941,419.00 202,444.00 10,143,863.00 1610351 2018 CMTA Deferred Outflows Experience
2,349,520.00 202,444.00 2,551,964.00 1610357 2020 CMTA Deferred Outflows - Experienc
2,999,997.00 - 2,999,997.00 1610358 2020 CMTA Deferred Outflows - Experienc
1,729,968.00 - 1,729,968.00 1610400 CMTA Deferred Outflows - Assumption Ch
(1,729,968.00) - (1,729,968.00) 1610401 2017 Deferred Outflows - Assumption chan
720,052.00 - 720,052.00 1610402 2017 Assumption changes or inputs - amor
(597,552.00) - (597,552.00) 1610410 CMTA Deferred Outflows - Accumulated A
2,513,864.00 - 2,513,864.00 1610500 CMTA Deferred Outflows – Experience Cha
(1,085,902.00) - (1,085,902.00) 1610510 CMTA Deferred Outflows – Accumulated A
5,067,915.00 - 5,067,915.00 1610600 CMTA Deferred Outflows - Assumption Ch
3,035,050.00 - 3,035,050.00 1610610 CMTA Deferred Outflows - Accumulated A
(2,537,464.00) - (2,537,464.00) 2220401 2019 CMTA Deferred Inflows Experience C
(5,067,915.00) - (5,067,915.00) 2220402 2019 CMTA Deferred Inflows Experience C
1,984,816.00 - 1,984,816.00 2220417 2019 CMTA Deferred Inflows Assumption c
(1,984,816.00) - (1,984,816.00) 2220418 2019 CMTA Assumption changes or inputs
209,630.00 - 209,630.00
(196,836.00) - (196,836.00)
(787,675.00) - (787,675.00)
1,231,398.00 - 1,231,398.00
5,792,670.00 - 5,792,670.00
(3,705,333.00) - (3,705,333.00)
9,941,419.00 202,444.00 10,143,863.00 15 2220610 CMTA Deferred Inflows - Accu Amorti. OPE
666,324.00 - 666,324.00
666,324.00 - 666,324.00
666,324.00 - 666,324.00
666,324.00 - 666,324.00 14 1020101 Accounts Receivable-Trade
1020102 Employee Advances Receivable
1020103 Other Receivables
94,765,258.00 (2,231,111.00) 92,534,147.00 1020107 Employee Receivable - Payroll Adjustment
1020110 A/R And A/P Offset
14,303,059.00 (12,258,398.00) 2,044,661.00 1020115 Ricoh - AP to be Allocated
13,153,972.00 (12,533,398.00) 620,574.00 1020116 Perry Plus to be allocated
13,339.00 - 13,339.00 1020125 Rail Claim Service Escrow
1,524,145.00 - 1,524,145.00 1020150 Allow For Doubtful Accts
2,050.00 - 2,050.00
(278,812.00) 275,000.00 (3,812.00)
- - -
(1,290.00) - (1,290.00)
63,863.00 - 63,863.00 1020301 Receivables Grant Accrual
(174,208.00) - (174,208.00) 1020501 Receivables Clearing
14,303,059.00 (12,258,398.00) 2,044,661.00 8 1020611 Fta Capital Grants
79,160,614.00 - 79,160,614.00
61,762,044.00 - 61,762,044.00 1050201 W.I.P.-Capital Projects
17,398,570.00 - 17,398,570.00
79,160,614.00 - 79,160,614.00 11
7,275,193.00 - 7,275,193.00
3,182,915.00 - 3,182,915.00
6,466,182.00 - 6,466,182.00 1710110 GASB 87 - Long Term Receivable
(2,373,904.00) - (2,373,904.00)
7,275,193.00 - 7,275,193.00 14
95,547.00 (95,547.00) -
95,547.00 (95,547.00) -
95,547.00 (95,547.00) - 2010111 Accounts Payable
(86,093.00) - (86,093.00)
(45,000.00) - (45,000.00)
(16,337.00) - (16,337.00) 2010113 Retainage
(24,756.00) - (24,756.00)
(86,093.00) - (86,093.00)
(1,159,835.00) - (1,159,835.00)
(1,272,375.00) - (1,272,375.00) 2010120 Liability Dental Insurance
112,540.00 - 112,540.00 2010121 Liability Health Insurance
(1,159,835.00) - (1,159,835.00) 19 2010127 Long Term Disability Buy up – Payroll
2010128 Voluntary Life Insurance - Payroll Ded
2010129 Health Savings Account Contributions
(389,375.00) 20,914.00 (368,461.00) 2020204 Union Dues Payable
(11,000.00) - (11,000.00) 2020205 Vision Plan
(325,000.00) - (325,000.00) 2020206 Prepaid Legal W/H Payable
(10,735.00) 200.00 (10,535.00) 2020301 FICA Withheld
27,449.00 3,871.00 31,320.00 2020302 FIT Withheld
(6,828.00) 3,313.00 (3,515.00) 2020308 Garnishments Withheld
(190.00) - (190.00) 2020309 401K Loan Payments Withheld
(1,605.00) - (1,605.00) 2020310 401K Withheld
1,060.00 - 1,060.00 2020311 Cancer and Critical Care Deduction
112,442.00 - 112,442.00 2020316 Flex Reduction Withheld
199,235.00 - 199,235.00 2020317 Flex Dependent Care Withheld
(9,540.00) - (9,540.00) 2020318 Flex Early Retirement
(9,799.00) - (9,799.00) 2030104 Accrued SUTA
(43,507.00) 13,530.00 (29,977.00) 2050510 Employee Funds - Vending Machine Mone
(83,134.00) - (83,134.00) 2060205 Employee Emergency Relief Fund
77,124.00 - 77,124.00
(217,574.00) - (217,574.00)
(60,666.00) - (60,666.00)
(84.00) - (84.00)
(7,862.00) - (7,862.00) 2020103 Accrued Vacation
(19,161.00) - (19,161.00) 2020105 Accrued Sick Leave
(389,375.00) 20,914.00 (368,461.00) 18
(3,757,944.00) - (3,757,944.00)
(2,455,394.00) - (2,455,394.00) 2210515 Long Term - CMTA Sick
(1,302,550.00) - (1,302,550.00) 2210516 Long Term - CMTA Vacation
(3,757,944.00) - (3,757,944.00) 20
(3,358,473.00) - (3,358,473.00)
(1,662,272.00) - (1,662,272.00)
(1,696,201.00) - (1,696,201.00)
(3,358,473.00) - (3,358,473.00) 25 2220110 CMTA Net Pension Liability
2220115 StarTran Net Pension Liability
(48,868,245.00) - (48,868,245.00)
(30,546,572.00) - (30,546,572.00)
(9,133,454.00) - (9,133,454.00) 1610300 StarTran Deferred Outflows - Pension Inve
(21,413,118.00) - (21,413,118.00) 1610310 StarTran Deferred Outflows - Accumulated
(30,546,572.00) - (30,546,572.00) 28 1610311 2018 StarTran Deferred Outflows Pension
1610312 2018 StarTran Def Outflows - Accum Amor
1610315 2019 StarTran Deferred Outflows Pension
(18,321,673.00) - (18,321,673.00) 1610316 2019 StarTran Def Outflows Accum Amort
3,074,823.00 - 3,074,823.00 1610352 2018 CMTA Deferred Outflows -Pension In
(3,074,824.00) - (3,074,824.00) 1610353 2018 CMTA Deferred Outflows -Accum Am
4,786,198.00 - 4,786,198.00 1610355 2019 CMTA Deferred Outflows Pension Inv
(3,828,960.00) - (3,828,960.00) 1610356 2019 CMTA Deferred Outflows Accum Amo
(4,451,575.00) - (4,451,575.00) 2220200 CMTA Deferred Inflows - Pension
2,670,945.00 - 2,670,945.00 2220210 CMTA Deferred Inflows - Accumulated Am
4,016,296.00 - 4,016,296.00 2220300 CMTA Deferred Inflows – Pension Assump
(3,213,036.00) - (3,213,036.00) 2220310 CMTA Deferred Inflows – Accum Amort. Pe
(4,130,560.00) - (4,130,560.00) 2220311 2017 CMTA Deferred Inflows - Investment
2,478,336.00 - 2,478,336.00 2220312 2017 CMTA Deferred Inflows-Accumulated
(319,936.00) - (319,936.00) 2220400 CMTA Deferred Inflows - Experience Chang
319,936.00 - 319,936.00 2220410 CMTA Deferred Inflows - Accu Amortx. Exp
(1,415,858.00) - (1,415,858.00) 2220411 2017 CMTA Deferred Inflows - Experience
1,415,858.00 - 1,415,858.00 2220412 2017 CMTA Deferred Inflows - Accumulate
(2,407,449.00) - (2,407,449.00) 2220415 2018 CMTA Deferred Inflows - Assumption
2,407,450.00 - 2,407,450.00 2220416 2018 CMTA Assumption changes or inputs
(86,781.00) - (86,781.00) 2220419 2020 CMTA Deferred Inflows - Pension Inv
81,486.00 - 81,486.00 2220420 2020 CMTA Deferred Inflows - Assumption
(288,769.00) - (288,769.00) 2220421 2020 CMTA Deferred Inflows - Accum Amo
241,445.00 - 241,445.00 2220422 2020 CMTA Deferred Inflows - Accum amo
(920,415.00) - (920,415.00) 2220423 2021 CMTA Deferred Inflows - Invest Gains
763,828.00 - 763,828.00 2220424 2021 CMTA Deferred Inflows - Assumption
(3,323,864.00) - (3,323,864.00) 2220425 2021 CMTA Deferred Inflows - Experience
(3,616,413.00) - (3,616,413.00) 2220426 2021 CMTA Deferred Inflows - Accum Amo
1,329,545.00 - 1,329,545.00 2220427 2021 CMTA Deferred Inflows - Accum Amo
1,562,165.00 - 1,562,165.00 2220428 2021 CMTA Deferred Inflows - Accum Am
(2,658,980.00) - (2,658,980.00) 2220510 CMTA Deferred Inflows - Inves Gain/Loss 1
- (6,739,458.00) (6,739,458.00) 2220512 CMTA Deferred Inflows - Accu Amorti. Inve
(1,338,527.00) - (1,338,527.00) 2220700 2017 StarTran Def Inflows - Pension Inv Ga
1,798,611.00 (1,266,815.00) 531,796.00 2220710 2017 StarTran Def Inflows - Pension Acc Am
(6,739,458.00) 8,006,273.00 1,266,815.00 2220720 2020 StarTran Deferred Inflows - Pension I
251,603.00 - 251,603.00 2220730 2020 StarTran Deferred Inflows - Accumula
(234,754.00) - (234,754.00) 2220740 2021 StarTran Deferred Inflows - Pension I
234,754.00 - 234,754.00 2220750 2021 StarTran Deferred Inflows - Accumula
(2,233,254.00) - (2,233,254.00)
2,233,255.00 - 2,233,255.00
(2,961,910.00) - (2,961,910.00)
1,184,764.00 - 1,184,764.00
(2,409,560.00) - (2,409,560.00)
481,912.00 - 481,912.00
(18,321,673.00) - (18,321,673.00) 32 2210443 Retirees Health Benefits
(5,239,470.00) - (5,239,470.00)
(3,417,623.00) - (3,417,623.00) 2220600 CMTA Deferred Inflow OPEB
(3,417,623.00) - (3,417,623.00)
(3,417,623.00) - (3,417,623.00) 26
(1,821,847.00) - (1,821,847.00)
(1,821,847.00) - (1,821,847.00)
(1,821,847.00) - (1,821,847.00) 29 2220500 CMTA Fuel Hedging Deferred Inflow
(3,600,068.00) - (3,600,068.00)
(3,600,068.00) - (3,600,068.00)
(3,600,068.00) - (3,600,068.00)
(3,600,068.00) - (3,600,068.00) 30 2020601 GASB 87 - Lease Liability - Current
- - -
- - -
- - -
- - -
(84,919,621.00) - (84,919,621.00)
(45,536,891.00) - (45,536,891.00)
(39,382,730.00) - (39,382,730.00) 3050111 Unreserved/Undesignated
(84,919,621.00) - (84,919,621.00) 3050202 Encumbrances Control
3050610 Appropriations
(366,924,492.00) - (366,924,492.00)
(366,926,110.00) - (366,926,110.00) 4010101 Fixed Route-Farebox
1,618.00 - 1,618.00 4010102 Fixed Route-Passes Bus
(366,924,492.00) - (366,924,492.00) 4010105 Rideshare - In Service Area
4010106 CARTS Rural Service-Demand Response
4010115 Metro Plus/Regional RF
(8,840,307.00) - (8,840,307.00) 4010116 Local – Single Ride
(7,006.00) - (7,006.00) 4010117 Local - Single Ride Reduced
432.00 - 432.00 4010118 Local - Day Pass
(798,683.00) - (798,683.00) 4010119 Local - Day Pass Reduced
(3,006.00) - (3,006.00) 4010120 Local - 7 Day
(186.00) - (186.00) 4010121 Local - 31 Day
(257,736.00) - (257,736.00) 4010122 Local - 31 Day Reduced
(3,103.00) - (3,103.00) 4010123 Commuter - Single Ride
(618,782.00) - (618,782.00) 4010124 Commuter - Single Ride Reduced
(11,413.00) - (11,413.00) 4010125 Commuter - Day Pass
(541,625.00) - (541,625.00) 4010126 Commuter - Day Ride Reduced
(1,172,021.00) - (1,172,021.00) 4010127 Commuter - 7 Day
(182,779.00) - (182,779.00) 4010128 Commuter - 31 Day
(199,483.00) - (199,483.00) 4010129 Commuter - 31 Day Reduced
(36,422.00) - (36,422.00) 4010130 TVM Cash- ECC over/under
(375,034.00) - (375,034.00) 4010131 Outlet Discount
(2,992.00) - (2,992.00) 4010132 Payment Discount
(84,573.00) - (84,573.00) 4010134 Access - Single Ride
(411,353.00) - (411,353.00) 4010135 Access - 10 Ride Booklet
(16,438.00) - (16,438.00) 4010136 Access - Monthly Pass
- - - 4010137 Stored Value Card $20
45,152.00 - 45,152.00 4010138 Stored Value Card $40
44.00 - 44.00 4010140 Metroworks Discounts
(22,262.00) - (22,262.00) 4010142 Stored value WALLET
(193,637.00) - (193,637.00) 4010152 Local Single Ride FAREBOX
(204,304.00) - (204,304.00) 4010153 Local Single Ride Reduced FAREBOX
(10,663.00) - (10,663.00) 4010154 Local Day Pass FAREBOX
(9,400.00) - (9,400.00) 4010155 Local Day Pass Reduced FAREBOX
52,282.00 - 52,282.00 4010156 Commuter Single Ride FAREBOX
(42,719.00) - (42,719.00) 4010157 Commuter Single Ride Reduced FAREBOX
(1,011,719.00) - (1,011,719.00) 4010158 Commuter Day Pass FAREBOX
(7,929.00) - (7,929.00) 4010159 Commuter Day Pass Reduced FAREBOX
(1,908,010.00) - (1,908,010.00) 4010165 DPP Local Day Pass
(140,274.00) - (140,274.00) 4010166 DPP Local Day Pass Reduced
(2,573.00) - (2,573.00) 4010167 DPP Local 7 Day Pass
(156.00) - (156.00) 4010168 DPP Local 31 Day
(78,253.00) - (78,253.00) 4010169 DPP Local 31 Day Reduced
(2,969.00) - (2,969.00) 4010170 DPP Commuter Day Pass
(88,415.00) - (88,415.00) 4010173 DPP Commuter 31 Day Pass
(70.00) - (70.00) 4010174 DPP Commuter 31 Day Pass Reduced
(61,509.00) - (61,509.00) 4010177 DPP Access Monthly
(242,736.00) - (242,736.00) 4010178 DPP Access 10 Ride
(8,281.00) - (8,281.00) 4010180 Local Day Pass Metrobike
(377.00) - (377.00) 4010181 Local Day Pass Reduced Metrobike
(25,987.00) - (25,987.00) 4010182 Local 31 Day Pass Metrobike
- - - 4010183 Local 31 Day Pass Reduced Metrobike
(84,374.00) - (84,374.00) 4010184 Commuter Day Pass Metrobike
(18,734.00) - (18,734.00) 4010186 Commuter 31 Day Pass Metrobike
(7,545.00) - (7,545.00) 4010202 Metroaccess - Passes & Tickets
- - - 4010315 Innovative Mobility Fares
(6,685.00) - (6,685.00) 4019990
(89.00) - (89.00) 4019995 Sales POS Intuit
(2,165.00) - (2,165.00)
(1,440.00) - (1,440.00)
(350.00) - (350.00)
(25,684.00) - (25,684.00)
(6,309.00) - (6,309.00) 4090202 Grant Revenue - Cares Act
36.00 - 36.00 4090205 Grant Revenue - Operating
(8,840,307.00) - (8,840,307.00) 4090208 Grant Revenue - Capital Cost Of Contractin
4090210 Grant Revenue - Usda
4090250 Grants-Pass Through
(202,317,534.00) - (202,317,534.00) 4090260 FEMA Grant Revenue
(194,450,351.00) - (194,450,351.00) 4400100 Capital Contribution
(1,082,450.00) - (1,082,450.00)
(5,670,995.00) - (5,670,995.00)
(10,504.00) - (10,504.00)
(891,527.00) - (891,527.00)
(11,707.00) - (11,707.00) 4090201 Grant Revenue - Capital
(200,000.00) - (200,000.00) 4090301 Grant Revenue - State Capital
(202,317,534.00) - (202,317,534.00)
(8,057,913.00) - (8,057,913.00)
(8,057,913.00) - (8,057,913.00) 4070301 Downtown Lease
- - - 4070405 Sale Of Schedule Book
(8,057,913.00) - (8,057,913.00) 4070520 Metro Bike Card Program
4079901 Photo I.D. Revenue
4079902 Cash Over / Under
(1,916,876.00) (455,736.00) (2,372,612.00) 4079903 Touch Passes
674,732.00 381,279.00 1,056,011.00 4079904 Shipping & Handling Fees
(411.00) - (411.00) 4079905 Gain On Sale - Assets
(114.00) - (114.00) 4079909 Other Nontransit Revenue
(7,242.00) - (7,242.00) 4079912 Loss on Property Disposal
(913.00) - (913.00) 4079914 Advertising Revenue
(1,165.00) - (1,165.00) 4079917 Fuel Tax Reimbursement
(814.00) - (814.00) 4079925 Childcare Revenue
(259,668.00) - (259,668.00) 4079935 Special Merchandise Sale
(26,016.00) (837,015.00) (863,031.00) 4079939 Adv Advertising Agency Discount
5,147.00 - 5,147.00 5160205 Asset Disposal Exp And Admin Fees
(1,654,751.00) - (1,654,751.00)
- - -
(645,422.00) - (645,422.00)
(738.00) - (738.00)
- - - 4101001 Capital Contributions from ATP
499.00 - 499.00
(1,916,876.00) (455,736.00) (2,372,612.00)
(7,605,170.00) - (7,605,170.00)
(3,605,170.00) - (3,605,170.00)
(4,000,000.00) - (4,000,000.00)
(7,605,170.00) - (7,605,170.00) 5400101 1/4 Cent Sales Tax Posts
5700202 Grant Reimbursement Expense
1,535,273.00 - 1,535,273.00
56,516.00 - 56,516.00
4,976,012.00 - 4,976,012.00 5060101 Property Insurance Premiums
219,226.00 - 219,226.00 5060201 Physical Damage Recoveries
6,787,027.00 - 6,787,027.00 5060210 Rail Liability Claim Payments
5060301 Vehicle Liability Premiums
5060302 Auto Liablity Loss
(429,677.00) 837,015.00 407,338.00 5060801 Public Officals Liab. Premiums
116,990.00 - 116,990.00 5060802 Crime Insurance Premium
(2,361.00) - (2,361.00) 5060809 Other Business Insurance
(837,015.00) 837,015.00 -
49,188.00 - 49,188.00
12,875.00 - 12,875.00
62,146.00 - 62,146.00
10,131.00 - 10,131.00 5090101 Dues And Subscriptions
158,369.00 - 158,369.00 5090201 Airfare - Transportation
(429,677.00) 837,015.00 407,338.00 5090205 Travel - Per Diem
5090206 Toll Road Charges
5090208 Seminar, Conferences, Registration
5,361,014.00 (38,991.00) 5,322,023.00 5090211 Lodging
476,143.00 - 476,143.00 5090215 Travel - Other
75,172.00 2,914.00 78,086.00 5090250 Business Meals - Local
23,167.00 - 23,167.00 5090701 Bad Debt Expense
41,372.00 - 41,372.00 5090801 Newspaper Media
214,428.00 - 214,428.00 5090804 Advertising/Promotion Media
88,791.00 1,107.00 89,898.00 5099901 Postage
14,951.00 - 14,951.00 5099902 Bank Charges
35,076.00 - 35,076.00 5099904 Tools And Equipment
18,432.00 - 18,432.00 5099905 Computer Software
19,650.00 - 19,650.00 5099907 Safety Equipment
640,382.00 (12,493.00) 627,889.00 5099908 Computer Hardware
30,658.00 - 30,658.00 5099909 Other Miscellaneous Expenses
144,574.00 - 144,574.00 5099925 Other Misc. Expense-Vans
11,333.00 - 11,333.00 5099950 Food and Ice
74,391.00 - 74,391.00 5099992 Recognition Program
1,370.00 - 1,370.00 5099999 AP Prompt Pay Discount
1,032,908.00 - 1,032,908.00 5110201 Interest Expense
101,131.00 (4,424.00) 96,707.00 5120201 Lease-Passenger Stations
- - - 5120301 Lease-Passenger Parking Facilities
119,761.00 - 119,761.00 5120601 Lease-Operating Yard/Storage
165,072.00 - 165,072.00 5120801 Lease-Vehicles
(4,465.00) - (4,465.00) 5121201 Lease-Administrative Facility
172,881.00 - 172,881.00 5121202 Office Equipment
71,100.00 - 71,100.00 5121209 Other Equipment
173,044.00 (32,964.00) 140,080.00
113,675.00 - 113,675.00
860,775.00 - 860,775.00
526,147.00 6,869.00 533,016.00
118,382.00 - 118,382.00 5010201 Salaries & Wages - Admin.
713.00 - 713.00 5010203 Overtime - Administrative
5,361,014.00 (38,991.00) 5,322,023.00 5010206 Salaries & Wages - Apd Officers
5010207 Executive Compensation
5010208 Overtime - APD Officers
36,991,269.00 46,883.00 37,038,152.00 5010301 Salaries & Wages - Temp
35,075,295.00 46,883.00 35,122,178.00 5010304 Intern Pay
646,942.00 - 646,942.00
1,114,196.00 - 1,114,196.00
- - -
43,007.00 - 43,007.00
16,418.00 - 16,418.00 5020101 FICA-Admin
95,411.00 - 95,411.00 5020200 401k Fees
36,991,269.00 46,883.00 37,038,152.00 5020201 401K
5020202 Pension - Bargain
5020203 Pension - Admin
23,112,853.00 (1,458,905.00) 21,653,948.00 5020204 L/T Disability - Admin.
3,146,787.00 2,830.00 3,149,617.00 5020206 L/T Disability-IUE
29,662.00 - 29,662.00 5020208 S/T Disability
16,667.00 (8,464.00) 8,203.00 5020301 Health Plans-Admin
238,661.00 - 238,661.00 5020305 Health Plan - Fees
3,809,698.00 (1,071,418.00) 2,738,280.00 5020306 Health Savings Account Employer Contribu
137,444.00 (1,041.00) 136,403.00 5020311 Health Plan Employee Contribution-Admin
(8,800.00) - (8,800.00) 5020401 Dental Plans-Admin
151,781.00 - 151,781.00 5020411 Dental Plan Employee Contribution-Admin
5,885,606.00 - 5,885,606.00 5020421 Wellness Center Exp
1,307,945.00 - 1,307,945.00 5020501 Life Insurance-Admin
43,105.00 - 43,105.00 5020701 State Unemployment-Admin
(963,705.00) - (963,705.00) 5020832 Expense For W/C Claims
341,430.00 - 341,430.00 5020842 W/C Admin Fees (2% Of Claims)
(45,497.00) - (45,497.00) 5020845 Premiums For W/C Losses
18,299.00 - 18,299.00 5020901 Sick Leave-Admin
135,936.00 1,041.00 136,977.00 5020904 Supplemental Sick
123,077.00 - 123,077.00 5021001 Holiday Leave-Admin
17,017.00 - 17,017.00 5021101 Vacation Leave-Admin
34.00 - 34.00 5021201 Other Paid Leave-Admin
34,909.00 - 34,909.00 5021301 Uniform Allowance-Bargaining
2,652,854.00 (213,164.00) 2,439,690.00 5021302 Uniform Allowance-Admin.
66,707.00 - 66,707.00 5021304 Boot Allowance-Admin
1,991,752.00 - 1,991,752.00 5021307 Other Clothing Allowance-Admin
3,127,362.00 (184,562.00) 2,942,800.00 5021406 Relocation Reimb.
109,298.00 - 109,298.00 5021411 Other Benefits - Admin
4,320.00 - 4,320.00 5021412 Other Benefits - Operators
39,164.00 - 39,164.00 5021415 Rideshare Subsidy
2,234.00 - 2,234.00 5021430 Tuition Reimbursement
723.00 - 723.00 5021443 Retirement Medicare Supplement Paymen
323,000.00 15,873.00 338,873.00
- - -
60,000.00 - 60,000.00
2,385.00 - 2,385.00
10,890.00 - 10,890.00 5030301 Audit Fees
302,108.00 - 302,108.00 5030302 General Legal Services
23,112,853.00 (1,458,905.00) 21,653,948.00 5030303 Consultation Fees
5030305 Medical Services
5030306 Technical Services
36,863,549.00 148,591.00 37,012,140.00 5030307 Other Services - Ctecc
258,537.00 - 258,537.00 5030309 Other Professional Fees
346,583.00 51,529.00 398,112.00 5030311 Permits And Fees
8,085,602.00 - 8,085,602.00 5030401 Temporary Help
10,439.00 - 10,439.00 5030501 Maintenance-Office Equipment
59,655.00 - 59,655.00 5030506 Phone System Maintenance
545,406.00 (97,763.00) 447,643.00 5030507 Maintenance-Radios
6,752,696.00 (70,712.00) 6,681,984.00 5030509 Repair & Maintenance-Other
9,336.00 - 9,336.00 5030511 Hardware Maintenance Contracts
1,268,500.00 164,721.00 1,433,221.00 5030512 Computer Systems Subscriptions and Main
6,446.00 - 6,446.00 5030515 Electrical Services
425,049.00 - 425,049.00 5030601 Custodial Services
693,549.00 - 693,549.00 5030701 Security Services
3,680,259.00 - 3,680,259.00 5039901 Courier And Delivery Services
503,496.00 - 503,496.00 5039903 Vehicle Towing
6,051,528.00 - 6,051,528.00 5039909 Other Services
162,689.00 - 162,689.00 5039910 Non-Capital Training
1,184,669.00 - 1,184,669.00 5039926 Advertising Installation Expense
1,018,056.00 - 1,018,056.00 5039960 Row Herzog Transit Services
36,873.00 - 36,873.00
218,442.00 - 218,442.00
3,909,793.00 100,816.00 4,010,609.00
59,051.00 - 59,051.00
- - - 5040104 Transmission Fluid
1,576,895.00 - 1,576,895.00 5040111 Diesel
36,863,549.00 148,591.00 37,012,140.00 5040121 Gasoline
5040131 Oil
5040145 Fuel-North Ops .
10,851,344.00 - 10,851,344.00 5040150 Fuel Risk Management
122,635.00 - 122,635.00 5070501 Diesel Fuel Tax
10,071,975.00 - 10,071,975.00 5070502 Gasoline Fuel Tax
1,563,248.00 - 1,563,248.00
246,361.00 - 246,361.00
5,361,405.00 - 5,361,405.00
(7,440,934.00) - (7,440,934.00)
867,342.00 - 867,342.00 5049901 Office Supplies
59,312.00 - 59,312.00 5049902 Passes And Tickets
10,851,344.00 - 10,851,344.00 5049903 Maps And Schedules
5049904 Training Materials
5049906 Cleaning Supplies
6,770,905.00 595.00 6,771,500.00 5049907 Expendable Tools & Equipment
136,679.00 595.00 137,274.00 5049908 Supplies-Board Of Directors
137,316.00 - 137,316.00 5049909 Other Supplies
189,805.00 - 189,805.00 5049915 Non Capital Equipment and Furniture
10,523.00 - 10,523.00 5049920 Maintenance Materials
3,874.00 - 3,874.00 5049975 Freight Charge-Inventory Parts
- - - 5049979 Non-Capital Projects
211.00 - 211.00 5070401 Inspection Certificates
1,055,237.00 - 1,055,237.00 5100310 Capital Expense - Non Labor
117,849.00 - 117,849.00 5803000 Expense Reimbursements
5,257,446.00 - 5,257,446.00 5909000 Capital Project Expense to WIP
296.00 - 296.00
- - -
225.00 - 225.00
64,077,496.00 6,023,096.00 70,100,592.00
(138,556.00) - (138,556.00) 5050110 Electricity - Propulsion Power
(64,077,496.00) (6,023,096.00) (70,100,592.00) 5050201 Electric
6,770,905.00 595.00 6,771,500.00 5050202 Water And Sewer
5050203 Gas
5050204 Telephone-Local
3,546,716.00 - 3,546,716.00 5050206 Drainage Service
93,837.00 - 93,837.00 5050207 Garbage Collection
978,894.00 - 978,894.00 5050208 Street Service
256,673.00 - 256,673.00
158,365.00 - 158,365.00
1,547,598.00 - 1,547,598.00
256,597.00 - 256,597.00
88,262.00 - 88,262.00 5200101 Annual Transit Street Maint.
166,490.00 - 166,490.00 5200500 Suburban Comm - Manor
3,546,716.00 - 3,546,716.00 5200520 Suburban Comm - Lago Vista
5200540 Suburban Comm - San Leanna
5200560 Suburban Comm - Point Venture
(1,338,822.00) - (1,338,822.00) 5200640 Suburban Comm - Williamson County Pct
186,790.00 - 186,790.00
84,500.00 - 84,500.00
21,000.00 - 21,000.00 4003 PE
- - - 4004 PE
39,000.00 - 39,000.00 4004 PE
4,615,000.00 - 4,615,000.00 4005 PE
4,946,290.00 - 4,946,290.00 Pension
(2,089,927.00) - (2,089,927.00)
45,303.00 - 45,303.00
(4,376,220.00) - (4,376,220.00) 5200641 Asset Disposal Expense
135,732.00 - 135,732.00
(6,285,112.00) - (6,285,112.00)
- 21,795,475.00 21,795,475.00
- 21,795,475.00 21,795,475.00
- 21,795,475.00 21,795,475.00 4070402 Interest Income-Investments
4070410 Investment Income - Unrealized
(44,378.00) - (44,378.00)
(44,378.00) - (44,378.00)
(2,089,363.00) - (2,089,363.00)
2,044,985.00 - 2,044,985.00
(44,378.00) - (44,378.00)
- - -
256,914,138.00 238,150,426.00
ation Account - Chase
Account - Chase
count - Chase
Management Investment
or Fuel Risk Management Prg Restricted
or Fuel Risk Management Prg Unrestricted
Receivable-Trade
Advances Receivable
P to be Allocated
to be allocated
Service Escrow
Doubtful Accts
es Grant Accrual
Pass Inventory
ts - Freight Rail
ts - Commuter Rail
2910 E. 5Th St
2910 E. 5Th St
el - North Ops
Thompson Lane
Thompson Lane
paid Expenses
ent - Triangle Park $850K 50 Yr
llo Straight Line Rev
ted Depreciation
pital Projects
Accum Amortization
egal Liability
not Used TVM Unredeemed Tokens
Insurance Liability
TxDOT Earned Int and Fees
ryover from RATPDEV to MV
ental Insurance
ealth Insurance
m Disability Buy up – Payroll
Life Insurance - Payroll Ded
vings Account Contributions
egal W/H Payable
ents Withheld
n Payments Withheld
m - CMTA Sick
m - CMTA Vacation
t Pension Liability
Net Pension Liability
Health Benefits
ferred Inflow OPEB
ed/Undesignated
ances Control
or Self Insurance
Statutory Operating
or Encumbrances
y Fund Balance
Recovery Fees
te-Passes Bus
- In Service Area
ral Service-Demand Response
s/Regional RF
y Pass Reduced
Day Reduced
r - Single Ride
r - Single Ride Reduced
r - Day Pass
r - Day Ride Reduced
r - 31 Day Reduced
- ECC over/under
0 Ride Booklet
Monthly Pass
lue Card $20
lue Card $40
rks Discounts
lue WALLET
le Ride FAREBOX
le Ride Reduced FAREBOX
Pass FAREBOX
Pass Reduced FAREBOX
r Single Ride FAREBOX
r Single Ride Reduced FAREBOX
r Day Pass FAREBOX
r Day Pass Reduced FAREBOX
31 Day Reduced
muter Day Pass
muter 31 Day Pass
muter 31 Day Pass Reduced
Pass Metrobike
Pass Reduced Metrobike
Day Pass Metrobike
Day Pass Reduced Metrobike
r Day Pass Metrobike
r 31 Day Pass Metrobike
ess - Passes & Tickets
e Mobility Fares
nt Revenue
enue - Capital
enue - State Capital
hedule Book
e Card Program
ntransit Revenue
roperty Disposal
Reimbursement
erchandise Sale
rtising Agency Discount
posal Exp And Admin Fees
Lease Revenue
nterest Income
ed Ride Home
ck Purchased Transportation
unty Purchased Transportation
wn Purchased Transportation
e Purchased Transportation
nse Application
ontributions-Other Jurisdictions
Amortization Expense
ontr - Austin Transit Partnership
Right Of Way
tion Expense-Passenger Stations
tion Expense-Passenger Parking
tion Expense-Revenue Vehicles
tion Expense-Service Vehicles
tion Expense-Operating Yards
tion Expense-Garages
tion Expense-Rev Veh Mvmt Cntrl Equip
tion Expense-Dp Equipment
tion Expense-Revenue Collection
tion Expense-General Admin
tion Expense-Light Rail
tion-Lh Improvements
tion Expense-Land Improvements
tion Expense-Other Assets
r Rail Services
nce Deficiency Credits PDC
e Paratransit
wn Paratransit
e Paratransit
nsurance Premiums
Damage Recoveries
ty Claim Payments
ability Premiums
Subscriptions
ransportation
Conferences, Registration
Meals - Local
ng/Promotion Media
Equipment
cellaneous Expenses
c. Expense-Vans
t Pay Discount
senger Stations
senger Parking Facilities
erating Yard/Storage
ministrative Facility
Wages - Admin.
- Administrative
Wages - Apd Officers
Compensation
- APD Officers
Wages - Temp
lity - Admin.
an Employee Contribution-Admin
ance-Admin
mployment-Admin
or W/C Claims
in Fees (2% Of Claims)
s For W/C Losses
eave-Admin
Leave-Admin
d Leave-Admin
Allowance-Bargaining
Allowance-Admin.
wance-Admin
thing Allowance-Admin
nefits - Admin
nefits - Operators
eimbursement
nt Medicare Supplement Payments
egal Services
vices - Ctecc
fessional Fees
nce-Office Equipment
stem Maintenance
Maintenance-Other
Maintenance Contracts
r Systems Subscriptions and Maintenance
nd Delivery Services
ng Installation Expense
og Transit Services
Management
n Certificates
pense - Non Labor
Reimbursements
oject Expense to WIP
- Propulsion Power
posal Expense
ncome-Investments
nt Income - Unrealized
Will book the $30M ATP contribution to the Liability account shown in the email below - SM 11/3/23
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Other Revenue
Sales and use tax revenue
Sales and use tax revenue
Capital Grants
Operating Grants
Operating Grants
Operating Grants
Operating Grants
Operating Grants
Operating Grants
Capital Grants
Capital Contributions
Operating Contributions
Outside Service Area
Outside Service Area
Outside Service Area
Outside Service Area
Outside Service Area
Capital Contributions
Salary and wages
Salary and wages
Salary and wages
Salary and wages
Salary and wages
Salary and wages
Salary and wages
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
Benefits
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
General and Administrative
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Fuel and Fluid Expense
Materials and supplies
Materials and supplies
Fuel and Fluid Expense
Fuel and Fluid Expense
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Materials and supplies
Utilities
Utilities
Utilities
Utilities
Utilities
Utilities
Utilities
Utilities
Casualty and liability
Casualty and liability
Casualty and liability
Casualty and liability
Casualty and liability
Casualty and liability
Casualty and liability
Casualty and liability
Tax Expense
Tax Expense
Tax Expense
Tax Expense
Tax Expense
Purchased Transportation
Purchased Transportation
Purchased Transportation
Purchased Transportation
North Ops Purchased Transportation
South Ops Purchased Transportation
North Base Purchased Transportation
Purchased Transportation
Purchased Transportation
South Base Purchased Transportation
Purchased Transportation
Purchased Transportation
Purchased Transportation
Purchased Transportation
Purchased Transportation
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Administrative
Lease
Administrative
Administrative
Administrative
Administrative
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Lease
Lease
Lease
Lease
Lease
Lease
Administrative
Administrative
Lease
Lease
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Depreciation and amortization
Administrative
Administrative
Administrative
Administrative
Administrative
Build Greater Austin
Build Central Texas
Build Central Texas
Build Central Texas
Build Central Texas
Build Central Texas
Build Central Texas
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Income Statement
Microsoft Dynamics AX
Balance at
Main account Name Sept 30, 2021 Account
1010101 Fund Cash $ - 1010101
1010117 Concentration Account - Chase $ 914,435 1010117
1010118 Operating Account - Chase $ (600,162) 1010118
1010119 Payroll Account - Chase $ - 1010119
Insert for new Oracle account $ - 1010120
Insert for new Oracle account 1010121
1010122
1010125 United Health Care $ 113,000 1010125
1010222 Petty-Cash Treasury 1010222
1010223 Change Fund - Customer Service $ 1,200 1010223
1020101 Accounts Receivable-Trade $ 87,746,715 1020101
1020102 Employee Advances Receivable $ 1,466 1020102
1020106
1020108
Insert for new Oracle account 1020109
Insert for new Oracle account $ - 1020111
1020103 Other Receivables $ 307,634 1020103
1020901 GASB 87 - Lease Receivable - Current $ - 1020105
1020107 Employee Receivable - Payroll Adjustments $ - 1020107
1020110 A/R And A/P Offset $ (6,024) 1020110
1020115 Ricoh - AP to be Allocated $ 4,172 1020115
1020116 Perry Plus to be allocated $ - 1020116
1020125 Rail Claim Service Escrow $ 226,848 1020125
1020150 Allow For Doubtful Accts $ (185,079) 1020150
Insert for new Oracle account 1020211
1020301 Receivables Grant Accrual $ (468,543) 1020301
1020310 Accrued Interest $ 218,240 1020310
Insert for new Oracle account $ - 1020315
1020501 Receivables Clearing $ - 1020501
1020601 Due from ATP $ (36,950,496) 1020601
1020602 Due from CMTA 1020602
1020611 Fta Capital Grants $ 24,081,156 1020301
1020701 Sales Tax Receivable $ 57,583,273 1020701
1030101 Spare Parts $ - 1030101
Insert for new Oracle account 1030126
Insert for new Oracle account $ - 1030501
1030125 Tickets & Pass Inventory $ 174,322 1030301
Insert for new Oracle account 1030302
Insert for new Oracle account 1030303
1030151 Spare Parts - Freight Rail $ 59,093 1030151
1030199 Spare Parts - Commuter Rail $ 2,533,527 1030151
1030201 Diesel - 2910 E. 5Th St $ 226,908 1030201
1030202 Gasoline - 2910 E. 5Th St $ 17,565 1030201
1030211 Diesel Fuel - North Ops $ 234,070 1030201
1030212 Gasoline - North Ops $ 37,493 1030201
1030221 Diesel - Thompson Lane $ 33,591 1030201
1030222 Gasoline - Thompson Lane $ 28,806 1030201
Insert for new Oracle account 1030311
Insert for new Oracle account 1030998
Insert for new Oracle account 1030999
1040112 Other Deposits $ 25,637 1040112
1050201 W.I.P.-Capital Projects $ 33,361,072 1050201
1110105 Operating Yards $ 2,076,315 1110105
1110110 Engine Houses, Car Shops & Garages $ 24,623,553 1110110
1110115 General Administration $ 71,699,783 1110115
1110120 Rev. Veh. Movement Cntrl Equip $ 90,203,067 1110120
1110125 Passenger Stations $ 42,915,025 1110125
1110130 Passenger Parking $ 70,430,670 1110130
1110135 Revenue Vehicles $ 295,859,653 1110135
1110140 Revenue Collection $ 8,379,882 1110140
1119900 Asset Clearing Account 1119900
1119940 Clearing Account - Revenue Collection $ - 1110140
1110145 Service Vehicles $ 2,105,250 1110145
1110150 Freight Rail - Right Of Way $ 197,356,821 1110150
Insert for new Oracle account 1110153
1110155 Data Processing Equipment $ 40,640,392 1110155
1110160 Land $ 54,053,535 1110160
1110165 Land Improvements $ 17,481,749 1110165
1110175 Leasehold Improvements $ 391,482 1110175
1110180 Other Assets $ 1,189,066 1110180
Insert for new Oracle account $ - 1110190
1110200 GASB 87 - Land 1110200
1110205 GASB 87 - Buildings 1110205
1110301 Accumulated Depreciation $ (471,025,338) 1110301
1110210 GASB 87 - Accum Amortization $ - 1110305
1310500 CMTA Investments PFM-00 $ 157,829,481 1310500
1310501 CMTA Reserve PFM-01 COA $ 1,685,030 1310501
1310505 Statutory Operating Reserve PFM-05 $ 150,601 1310505
1310506 Tx Dot Rail Transit Proj PFM-06 $ 46 1310506
1310507 Budget Stabilization Reserve PFM-07 $ 644,464 1310507
1310508 Self Insurance Reserve PFM-08 1310508
1311000 US Bank CMTA 4586 PFM-0120(00) $ - 1311000
1311001 US Bank COA 4587 PFM-0160(01) $ 6,001,157 1311001
1311005 US Bank Oper. Reserve 4588 PFM-0150(05) $ 40,286,454 1311005
1311007 US Bank Budget Stabilization 4627 PFM-017 $ 21,634,583 1311007
1319000 Fuel Risk Management Investment $ 1,125,559 1319000
1319001 Security for Fuel Risk Management Prg Restr $ 950,000 1319001
1319002 Security for Fuel Risk Management Prg Unres$ 50,000 1319002
1319099 Unrealized (Gain)/Loss on Marketable Securi $ 330,889 1319099
1510105 Other Prepaid Expenses $ 1,311,620 1510105
1510110 Prepaid Rent - Triangle Park $850K 50 Yr $ 579,416 1510110
1510220 Plaza Saltillo Straight Line Rev $ 1,056,001 1510220
1610110 CMTA Deferred Outflows - Pension Contribut $ 2,613,051 1610110
1610115 StarTran Deferred Outflows - Pension Contri $ 2,999,997 1610115
1610200 CMTA Deferred Outflows - Pension Investme $ 1,729,968 1610401
1610210 CMTA Deferred Inflows - Accumulated Amort$ (1,729,968) 1610411
1610300 StarTran Deferred Outflows - Pension Inves $ 3,074,823 1610301
1610310 StarTran Deferred Outflows - Accumulated A $ (3,074,824) 1610311
1610311 2018 StarTran Deferred Outflows Pension In $ 4,786,198 1610301
1610312 2018 StarTran Def Outflows - Accum Amort in$ (2,871,720) 1610311
1610315 2019 StarTran Deferred Outflows Pension Inv$ (4,451,575) 1610301
1610316 2019 StarTran Def Outflows Accum Amort Inv$ 1,780,630 1610311
1610350 2018 CMTA Deferred Outflows - Experience $ 720,052 1610402
1610351 2018 CMTA Deferred Outflows Experience Ch$ (448,164) 1610412
1610352 2018 CMTA Deferred Outflows -Pension Inve $ 4,016,296 1610401
1610353 2018 CMTA Deferred Outflows -Accum Amort$ (2,409,777) 1610411
1610355 2019 CMTA Deferred Outflows Pension Inves$ (4,130,560) 1610401
1610356 2019 CMTA Deferred Outflows Accum Amort $I 1,652,224 1610411
1610357 2020 CMTA Deferred Outflows - Experience $ 2,513,864 1610402
1610358 2020 CMTA Deferred Outflows - Experience $ (542,951) 1610412
1610400 CMTA Deferred Outflows - Assumption Chan $ 5,067,915 1610403
1610401 2017 Deferred Outflows - Assumption change$ 3,035,050 1610403
1610402 2017 Assumption changes or inputs - amorti $ (2,029,931) 1610413
1610403 2019 CMTA Assumption changes or inputs - $ - 1610413
1610410 CMTA Deferred Outflows - Accumulated Amor $ (5,067,915) 1610413
1610500 CMTA Deferred Outflows – Experience Chan $ 1,984,816 1610402
1610510 CMTA Deferred Outflows – Accumulated Amo$ (1,984,816) 1610412
1610600 CMTA Deferred Outflows - Assumption Chan $ 209,630 1610403
1610610 CMTA Deferred Outflows - Accumulated Amor$ (164,030) 1610413
1710110 GASB 87 - Long Term Receivable 1710110
2010111 Accounts Payable $ (32,681,846) 2010111
Insert for new Oracle account $ - 2010131
Insert for new Oracle account $ - 2010141
Insert for new Oracle account 2010151
Insert for new Oracle account 2010152
Insert for new Oracle account 2010153
Insert for new Oracle account 2010114
Insert for new Oracle account 2010115
2010112 Accrued Accounts Payable $ (19,394,780) 2010112
2010113 Retainage $ (49,949) 2010113
2010120 Liability Dental Insurance $ (10,000) 2010120
2010121 Liability Health Insurance $ (265,000) 2010121
2010122 Workers' Comp. Claims Payable $ (75,000) 2010122
2010126 PCard Liability $ 12,638 2010137
2010127 Long Term Disability Buy up – Payroll $ (457) 2010127
2010128 Voluntary Life Insurance - Payroll Ded $ 6,349 2010128
2010129 Health Savings Account Contributions $ 0 2010129
Insert for new Oracle account $ - 2010132
2020101 Accrued Salaries & Wages $ (1,174,877) 2020101
2020103 Accrued Vacation $ (2,276,611) 2020103
2020105 Accrued Sick Leave $ (757,769) 2020105
Insert for new Oracle account 2020114
2020204 Union Dues Payable $ 113 2020204
2020205 Vision Plan $ 872 2020205
2020206 Prepaid Legal W/H Payable $ (3,280) 2020206
2020301 FICA Withheld $ - 2020301
2020302 FIT Withheld $ - 2020302
2020308 Garnishments Withheld $ - 2020308
2020309 401K Loan Payments Withheld $ - 2020309
2020310 401K Withheld $ 0 2020310
2020311 Cancer and Critical Care Deduction 2020311
2020316 Flex Reduction Withheld $ 35,041 2020316
2020317 Flex Dependent Care Withheld $ (155,627) 2020317
2020318 Flex Early Retirement $ (64,987) 2020318
2020325 Sales Tax Payables $ - 2020325
Insert for new Oracle account 2020999
2030101 Accrued FICA $ (86,197) 2030101
2030104 Accrued SUTA $ - 2030104
2030200 Accrued Legal Liability $ - 2030200
2050101 Unredeemed Passes And Tickets $ - 2050101
Insert for new Oracle account
2050102 ECC Cards not Used TVM Unredeemed Toke $ (144) 2050102
2050413 Due To/Due From Other Funds $ (4,785) 2050413
2050414 Due to Bike Share (MetroBike program) $ - 2050414
2050415 Rent Deposit $ 4,900 2050415
2050501 Unearned Lease Revenue $ (0) 2050501
2050510 Employee Funds - Vending Machine Money $ (2,355) 2050510
2050540 Rail Claim Insurance Liability $ (1,000,000) 2050540
2050580 Deferred Grant Revenue $ - 2050580
2050590 Deferred TxDOT Earned Int and Fees $ 217 2050590
2060205 Employee Emergency Relief Fund $ (18,886) 2060205
2020601 GASB 87 - Lease Liability - Current $ - 2071001
2210443 Retirees Health Benefits $ (3,439,936) 2210443
2210515 Long Term - CMTA Sick $ (967,040) 2210515
2210516 Long Term - CMTA Vacation $ (1,572,696) 2210516
2210522 Leave carryover from RATPDEV to MV $ (6,371,640) 2210522
2210610 Deferred Rent - Triangle Park Adj CPI $ (559,006) 2210610
2210630 Deferred Rent - Calles Street $ (22,532) 2210610
2210660 GASB 87 - Lease Liability - Noncurrent $ - 2210730
2220110 CMTA Net Pension Liability $ (19,362,988) 2220110
2220115 StarTran Net Pension Liability $ (26,129,995) 2220115
2220200 CMTA Deferred Inflows - Pension $ (319,936) 2220403
2220210 CMTA Deferred Inflows - Accumulated Amort$ 319,936 2220413
2220300 CMTA Deferred Inflows – Pension Assumpti $ (1,415,858) 2220403
2220310 CMTA Deferred Inflows – Accum Amort. Pen $ 1,415,858 2220413
2220311 2017 CMTA Deferred Inflows - Investments $ (2,407,449) 2220401
2220312 2017 CMTA Deferred Inflows-Accumulated Am $ 1,925,960 2220411
2220400 CMTA Deferred Inflows - Experience Change $ (86,781) 2220402
2220401 2019 CMTA Deferred Inflows Experience Cha $ (525,116) 2220412
2220402 2019 CMTA Deferred Inflows Experience Ch $ 1,231,398 2220402
2220410 CMTA Deferred Inflows - Accu Amortx. Exper $ 67,905 2220412
2220411 2017 CMTA Deferred Inflows - Experience $ (288,769) 2220402
2220412 2017 CMTA Deferred Inflows - Accumulated $ 193,156 2220412
2220415 2018 CMTA Deferred Inflows - Assumption ch$ (920,415) 2220403
2220416 2018 CMTA Assumption changes or inputs - $ 572,871 2220413
2220417 2019 CMTA Deferred Inflows Assumption cha$ 5,792,670 2220403
2220418 2019 CMTA Assumption changes or inputs - $ (2,470,222) 2220413
2220419 2020 CMTA Deferred Inflows - Pension Inves $ (3,323,864) 2220401
2220420 2020 CMTA Deferred Inflows - Assumption ch$ (3,616,413) 2220403
2220421 2020 CMTA Deferred Inflows - Accum Amort $- 664,773 2220411
2220422 2020 CMTA Deferred Inflows - Accum amort c$ 781,083 2220413
2220423 2021 CMTA Deferred Inflows - Invest Gains/Losses 2220401
2220424 2021 CMTA Deferred Inflows - Assumption changes or inputs - 2220403
2220425 2021 CMTA Deferred Inflows - Experience change 2220402
2220426 2021 CMTA Deferred Inflows - Accum Amort Invest G/L 2220411
2220427 2021 CMTA Deferred Inflows - Accum Amort Changes or Assumpti 2220413
2220428 2021 CMTA Deferred Inflows - Accum Amort Experience Change 2220412
2220500 CMTA Fuel Hedging Deferred Inflow $ (4,785,325) 2220500
2220510 CMTA Deferred Inflows - Inves Gain/Loss 16 $ (234,754) 2220401
2220512 CMTA Deferred Inflows - Accu Amorti. Inves $ 176,064 2220512
2220600 CMTA Deferred Inflow OPEB $ (1,028,956) 2220600
2220610 CMTA Deferred Inflows - Accu Amorti. OPEB $ 131,845 2220610
2220700 2017 StarTran Def Inflows - Pension Inv Gain $ (2,233,254) 2220701
2220710 2017 StarTran Def Inflows - Pension Acc Amr $ 1,786,604 2220711
2220720 2020 StarTran Deferred Inflows - Pension In $ (2,961,910) 2220701
2220730 2020 StarTran Deferred Inflows - Accumulate$ 592,382 2220711
2220740 2021 StarTran Deferred Inflows - Pension Invest Gain/Loss 2220701
2220750 2021 StarTran Deferred Inflows - Accumulated amortization 2220711
2220800 GASB 87 - Deferred Inflow for Lessor Liability 2220800
3050111 Unreserved/Undesignated $ (691,308,495) 3050111
3050202 Encumbrances Control $ 7,147,521 3050202
3050301 Reserve For Self Insurance $ (1,252,000) 3050301
3050311 Reserve - Mobility Planning $ - 3050311
3050313 Reserve - Statutory Operating $ (43,052,000) 3050313
3050314 Reserve - Budget Stabilization $ - 3050314
3050512 Reserve for Encumbrances $ (7,147,521) 3050512
3050610 Appropriations $ 99,259,859 3050610
3050620 Budgetary Fund Balance $ (99,259,859) 3050620
Class Statement
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets
Current Assets
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets
Current Assets Balance Sheet
Non-current assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets
Current Assets Balance Sheet
Current Assets Balance Sheet
Current Assets Balance Sheet
Oracle information
ORACLE
OK
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
OK
Check
Check
Check
Check
OK
OK
Check
OK
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
Check
OK
Check
OK
OK
OK
Check
OK
OK
OK
OK
OK
OK
Check
Check
Check
Check
Check
OK
Check
OK
Check
Check
Check
Check
Check
Check
OK
Check
OK
OK
Check
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
Check
Check
Check
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
Check
OK
OK
Check
OK
OK
OK
Check
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
Check
OK
Check
OK
Check
OK
OK
OK
Below this line accounts are not as closely tied to NTD reporting OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
Check
Check
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
2018 2019 2020
47,133,349.00 126,298,036.00
4,520,491.65 1,406,049.35
(0.33) (0.33)
Note:
02*5307 FTA URBANIZED ARE FORMULA PROGRAM
(13,807.75) (22,262.10)
(174,412.67) (193,636.65)
(189,421.10) (204,303.85)
(796.25) (350.00)
(378,437.77) (420,552.60)
From 4010101:
Auxiliary Transportation Funds - Other (4149)
From 4010101: OTHER - MAIL
From 4010101: OTHER - PROCESSING
From 4010101:
From 4010101:
4079935 Special Merchandise Sale
(609.00) (411.00)
(114.00)
(6,588.00) (7,242.00)
(967.60) (1,164.90)
(132.00) (814.02)
(8,296.60) (9,745.92)
0.00 44.00
(2,187,640.00) 1,056,011.21 4070301 Rental Income
(4,037,541.18) (4,598,556.05) 4070302 Freight Revenue
0.00 #N/A
0.00 #N/A
0.00 4160200 CARTS Purchased Transportation Services
(177,470.25) (369,262.86) 4160300 Travis County Purchased Transportation
(427,165.91) (167,582.17) 4160400 Georgetown Purchased Transportation
0.00 0.00 #N/A Revenues Accrued through a Purchased Transportation Agreement - with a
50,995,869.89 209,283,919.96
588,378.00 891,527.00
0.00 0.00
Revenue
4010102 MetroBike Revenue
(1,182,795.92)
(395,989.49)
(1,578,785.41) All Rev
01
(9,103,182.59) CB / YR pt information doesn't look right
1,400.00
678.25
1,349.00
(7,239,594.38) 0.00
(17,522,145.64)
(17,918,135.13)
17,937,162.00
5
6
(1,400.00) 4149 - Auxiliary Transportation Funds - Other
(678.25) 4149 - Auxiliary Transportation Funds - Other 7
(101.00) 4149 - Auxiliary Transportation Funds - Other
(1,248.00) 4149 - Auxiliary Transportation Funds - Other
(10,354.05) 4149 - Auxiliary Transportation Funds - Other
8
(1,332,738.00) 7
eport $1,332,738 = $72k Fares CMTA Received
19,026.11
04
05
(669,234.53) N/A
A
B
C
(434,795.76) 4310 - General Revenues of the Local Government D
(244,534.51) 4310 - General Revenues of the Local Government E
F
(679,330.27) G
H
I
gh a Purchased Transportation Agreement - with a NTD reporting agency J
K
S
(1,392,569.22) T
(1,392,569.22) 11 U
1,392,569.00 V
(0.22) W
(23,563,126.79) Grant WorkPaper $23,563,112.90 - Variance 13.89 X
Y
(198,821.00) Z
(41,205,061.28) C AA
(10,012.53) AB
-13.890000000596 AC
AD
(1,154,333.00) (1,154,333.00) AE
AF
AG
(66,131,354.60) (1,154,348.6000000000) AH
(64,977,021.60) 64,977,007.00 AI
(14.60) AJ
64,977,021.60
1,154,333.00
(64,977,021.60)
-395989.49
73,284.92
1,154,333.00
Total Recoveries???
(536,558,879.76)
536,421,193.00
(137,686.76)
CB PT / YR PT - Darrell upload sales into
Oracle - Charlie reconcilies to Jennifer
Govea report, Darrell pulls form?
Known issue with overrides, bus driver
has to key in a number at a box - rider
changes pass type - bus driver allows
people to ride to ride for free, fare box
broken, - Darrell was suppose to check
numbers / excess cash coming in as
sales / both tied to farebox - are there
fareboxes on CB? yes except Metro
Access, CB is not as bad, CB should be
good - our issue / our issue is with CB;
our Revue is higher than it should be -
when TTP3 override
2023
Passenger Fares (4100)
Mode
CB PT
DR PT
MB PT
VP PT
YR PT
17,425,545.98
NOTE: Our payment to City of Austin is inlcuded below (7) Revenues Accrued thru a Purchased Agreement; this is City of Round
Rock's number (should match or be close to CMTA); also need to record the fares that they received. Issue arrose that the B-30
MB PT fares was higher than the F10 - $47,647 which is reported on the B-30. This will also be an adjustment outside of our
system AX.
going to include under Passenger Fares
Funding Sources
FTA Metropolitan Planning (§5303)
FTA Urbanized Area Formula Program (§5307)
FTA Urbanized Area Program Funds: Capital Assistance Spent on Operations (§5307)
ARRA Urbanized Area Program Funds (§5307)
ARRA Urbanized Area Program Funds (§5307) - Capital
FTA Enhanced Mobility of Seniors and Individuals with Disabilities Formula Program (§5310) Column G Pass thru -
Capital Assistance Spent on Operations (including maintenance expenses) (§5310) - Column D program administration
CRRSA Act Enhanced Mobility of Seniors and Individuals with Disabilities Program Funds (§5310)
FTA Formula Grants for Rural Areas (§5311)
Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA ARRA Other than Urbanized Area (§5311)
FTA ARRA Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA Tribal Transit Funds (§5311)
Other USDOT Grants - Highway planning and Construction and Railroad Safety Technology Grant
ARRA TIGGER (Greenhouse Gas and Energy Reduction) Funds
ARRA TIGER Multimodal Discretionary Program
Extraordinary and Special Items
Other FTA Funds ( TOD PLANNING - ISSUE COMMENT - GRANT FUNDED PROJECT WAS COMPLETED)
Capital Assistance Spent on Operations (including maintenance expenses) (Other FTA Funds)
Variance
In Nov2020, City of Austin passed a proposition regarding Project Connect. Project Connect is a comprehensive transit plan
including new rail service, new and expanded bus service with an anticipated all-electric bus fleet, and new park and rides and
more.
The funding for Project Connect is a voter-approval property tax rate of $0.5335 per $100. ATP (Austin Transportation
Partnership) was set up to collect these funds. CMTA has project costs related to the Project Connect Program that are
reimbursed by ATP.
2023
1,012.00
1,828,955
13,781
28,894,899
1,332,738
50,007,535 50,007,535
382,614,927
382,614,927 162,429,071
does not have to match to J
143,152,440.81
36,549,826
200,000
37,429,156 7,945,441 29,483,715
679,330
7,266,111
7,945,441
1,392,569 1,392,569
47,106,337 5,901,276
41,205,061
10,421,341 10,421,341
159,465
D program administration 159,465
4,570,435 4,570,435
2,670,061 2,670,061
39,355 39,355
10,012 10,012
64,977,006 41,413,893 23,563,113
41,413,893.00
216,868,468
216,979,520.80
(111,052.80)
528,361.48 528,361.48
528,361.48 528,361.48 -
50,007,535 50,007,535 -
528,361.48 528,361.48 -
381,828,869.00
154,592,324.00
216,868,468
390,767,349.00
537,626,173.54 (0.52) 0
(1,204,980.54)
Tony Lynch report for IM Revenue
46635
Comments
Sale of Schedule Book, Fare Enforcement, Metro Bike Card Program, Photo ID,
Touch Pass, Shipping and Handling of physical passes
Downtown Lease, Mainline Revenue, ROW License Application, ROW EIC Services,
ROW License Agreement Annual Fee, ROW Permit Application, ROW Permit Fees,
ROW 45G Tax Credit, Interest Income Investments, Cash Over/Under, Other Non
Transit Revenue, Investment Income, Wellness Center, Childcare Revenue, Special
Merchandise Sale; Gain on Sale of Assets
Comments
OPEX F-40
317,713,426
(229,669,539)
88,043,887
CAPEX F-20
66,097,159
F20 (20,203,020)
45,894,139
Comments
Comments
Comments
FR.CRS.0053 RRC1102 Positive Train Control
Comments
0
557,108.00
6,234,773.00
01
5
6
02
03
10
ATP
04
11
05
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
E
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
2022 publis
Passenger Fares (4100)
Mode
CB PT
DR PT
MB PT
VP PT
YR PT
NOTE: Our payment to City of Austin is inlcuded below (7) Revenues Accrued thru a Purchased Agreement; this is City of Round
Rock's number (should match or be close to CMTA); also need to record the fares that they received. Issue arrose that the B-30
MB PT fares was higher than the F10 - $47,647 which is reported on the B-30. This will also be an adjustment outside of our
system AX.
going to include under Passenger Fares
Funding Sources
FTA Metropolitan Planning (§5303)
FTA Urbanized Area Formula Program (§5307)
FTA Urbanized Area Program Funds: Capital Assistance Spent on Operations (§5307)
ARRA Urbanized Area Program Funds (§5307)
ARRA Urbanized Area Program Funds (§5307) - Capital
FTA Enhanced Mobility of Seniors and Individuals with Disabilities Formula Program (§5310)
Capital Assistance Spent on Operations (including maintenance expenses) (§5310)
CRRSA Act Enhanced Mobility of Seniors and Individuals with Disabilities Program Funds (§5310)
FTA Formula Grants for Rural Areas (§5311)
Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA ARRA Other than Urbanized Area (§5311)
FTA ARRA Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA Tribal Transit Funds (§5311)
Subrecipient
In Nov2020, City of Austin passed a proposition regarding Project Connect. Project Connect is a comprehensive transit plan
including new rail service, new and expanded bus service with an anticipated all-electric bus fleet, and new park and rides and
more.
The funding for Project Connect is a voter-approval property tax rate of $0.5335 per $100. ATP (Austin Transportation
Partnership) was set up to collect these funds. CMTA has project costs related to the Project Connect Program that are
reimbursed by ATP.
2022 published
1,012.00
1,654,751
9,746
9,238,485
1,181,311
2,361
27,746,253
366,924,492
366,924,492
does not have to match to J
143,152,440.81 8,056,660.84
66,097,160.15
12,146,359
12,942,065 795,706 12,146,359.00
- -
5,670,995
5,670,995
128,229,309 128,229,309
66,221,042 66,221,042
275,377 275,377
103,824
103,824
7,781,284 7,781,285
898,627 898,627
103,462 103,462 0
209,283,920 201,227,259 8,056,662
(1)
209,283,920.00
0 52,052,792.00 (52,052,792.00)
5,147.00 5,147.00
- - -
27,746,253 - -
- - -
381,828,869.00
235,067,860.87
45,158,196.00
340,354,173.00
Tony Lynch report for IM Revenue
52413
46635
Comments
Sale of Schedule Book, Fare Enforcement, Metro Bike Card Program, Photo ID,
Touch Pass, Shipping and Handling of physical passes
Downtown Lease, Mainline Revenue, ROW License Application, ROW EIC Services,
ROW License Agreement Annual Fee, ROW Permit Application, ROW Permit Fees,
ROW 45G Tax Credit, Interest Income Investments, Cash Over/Under, Other Non
Transit Revenue, Investment Income, Wellness Center, Childcare Revenue, Special
Merchandise Sale; Gain on Sale of Assets
Comments
OPEX F-40
317,713,426
(229,669,539)
88,043,887
CAPEX F-20
66,097,159
F20 (20,203,020)
45,894,139
Comments
Comments
Comments
FR.CRS.0053 RRC1102 Positive Train Control, Highway Planning and construction
(FHWA) 1,003,195.00
USDA Child Care, FEMA Transit Security Grant Program, FEMA thru TDEM (disaster
grant for 2021 winter storm), Highway Planning and construction (FHWA) 1,003,195.00
Comments
557,108.00
6,234,773.00
01
5
6
02
03
10
ATP
04
11
05
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
E
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
2022
Passenger Fares (4100)
Mode
CB PT
DR PT
MB PT
VP PT
YR PT
NOTE: Our payment to City of Austin is inlcuded below (7) Revenues Accrued thru a Purchased Agreement; this is City of Round
Rock's number (should match or be close to CMTA); also need to record the fares that they received. Issue arrose that the B-30
MB PT fares was higher than the F10 - $47,647 which is reported on the B-30. This will also be an adjustment outside of our
system AX.
going to include under Passenger Fares
Funding Sources
FTA Metropolitan Planning (§5303)
FTA Urbanized Area Formula Program (§5307)
FTA Urbanized Area Program Funds: Capital Assistance Spent on Operations (§5307)
ARRA Urbanized Area Program Funds (§5307)
ARRA Urbanized Area Program Funds (§5307) - Capital
FTA Enhanced Mobility of Seniors and Individuals with Disabilities Formula Program (§5310)
Capital Assistance Spent on Operations (including maintenance expenses) (§5310)
CRRSA Act Enhanced Mobility of Seniors and Individuals with Disabilities Program Funds (§5310)
FTA Formula Grants for Rural Areas (§5311)
Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA ARRA Other than Urbanized Area (§5311)
FTA ARRA Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA Tribal Transit Funds (§5311)
Subrecipient
In Nov2020, City of Austin passed a proposition regarding Project Connect. Project Connect is a comprehensive transit plan
including new rail service, new and expanded bus service with an anticipated all-electric bus fleet, and new park and rides and
more.
The funding for Project Connect is a voter-approval property tax rate of $0.5335 per $100. ATP (Austin Transportation
Partnership) was set up to collect these funds. CMTA has project costs related to the Project Connect Program that are
reimbursed by ATP.
2022
1,012.00
1,654,751
9,746
9,238,485
1,181,311
2,361
27,693,840
366,924,492
366,924,492
does not have to match to J
143,152,440.81 8,056,660.84
66,097,160.15
12,146,359
12,942,065 795,706 12,146,359.00
- -
5,670,995
5,670,995
128,229,309 128,229,309
66,221,042 66,221,042
275,377 275,377
103,824
103,824
6,778,089 6,778,089
898,627 898,627
5,147.00 5,147.00
- - -
27,693,840 - -
- - -
381,828,869.00
235,015,447.87
45,158,196.00
340,354,173.00
Tony Lynch report for IM Revenue
46635
Comments
Sale of Schedule Book, Fare Enforcement, Metro Bike Card Program, Photo ID,
Touch Pass, Shipping and Handling of physical passes
Downtown Lease, Mainline Revenue, ROW License Application, ROW EIC Services,
ROW License Agreement Annual Fee, ROW Permit Application, ROW Permit Fees,
ROW 45G Tax Credit, Interest Income Investments, Cash Over/Under, Other Non
Transit Revenue, Investment Income, Wellness Center, Childcare Revenue, Special
Merchandise Sale; Gain on Sale of Assets
Comments
OPEX F-40
317,713,426
(229,669,539)
88,043,887
CAPEX F-20
66,097,159
F20 (20,203,020)
45,894,139
Comments
Comments
Comments
FR.CRS.0053 RRC1102 Positive Train Control
USDA Child Care, FEMA Transit Security Grant Program, FEMA thru TDEM (disaster
grant for 2021 winter storm), Highway Planning and construction (FHWA)
Comments
01
5
6
02
03
10
ATP
04
11
05
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
E
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
2021
Passenger Fares (4100)
Mode
CB PT
DR PT
MB PT
VP PT
YR PT
NOTE: Our payment to City of Austin is inlcuded below (7) Revenues Accrued thru a Purchased Agreement; this is City of Round
Rock's number (should match or be close to CMTA); also needtto record the fares that they received. Issue arrose that the B-30
MB PT fares was higher than the F10 - $47,647 which is reported on the B-30. This will also be an adjustment outside of our
system AX.
going to include under Passenger Fares
Funding Sources
FTA Metropolitan Planning (§5303)
FTA Urbanized Area Formula Program (§5307)
FTA Urbanized Area Program Funds: Capital Assistance Spent on Operations (§5307)
ARRA Urbanized Area Program Funds (§5307)
ARRA Urbanized Area Program Funds (§5307) - Capital
FTA Enhanced Mobility of Seniors and Individuals with Disabilities Formula Program (§5310)
Capital Assistance Spent on Operations (including maintenance expenses) (§5310)
CRRSA Act Enhanced Mobility of Seniors and Individuals with Disabilities Program Funds (§5310)
FTA Formula Grants for Rural Areas (§5311)
Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA ARRA Other than Urbanized Area (§5311)
FTA ARRA Capital Assistance Spent on Operations (including maintenance expenses) (§5311)
FTA Tribal Transit Funds (§5311)
Subrecipient
In Nov2020, City of Austin passed a proposition regarding Project Connect. Project Connect is a comprehensive transit plan
including new rail service, new and expanded bus service with an anticipated all-electric bus fleet, and new park and rides and
more.
The funding for Project Connect is a voter-approval property tax rate of $0.5335 per $100. ATP (Austin Transportation
Partnership) was set up to collect these funds. CMTA has project costs related to the Project Connect Program that are
reimbursed by ATP.
2021
1,012.00
690,368
8,400
9,067,996
1,108,391
9,767
23,859,132
301,419,604
301,419,604
does not have to match to J
4,855,657
5,558,676 703,019 4,855,657.00
5,241,477 5,241,477
47,745,383
47,745,383
35,442 35,442
129,483
129,483
1,122 1,122
3,074,341 3,074,341
10,099 10,099
50,995,870 47,886,087 3,109,783
0
588,378.00
51,584,248 52,052,792.00 (468,544.00)
- - -
23,859,132 - -
- - -
381,828,869.00
5,245,890.00
45,158,196.00
340,354,173.00
46635
Comments
Sale of Schedule Book, Fare Enforcement, Metro Bike Card Program, Photo ID,
Touch Pass, Shipping and Handling of physical passes
Downtown Lease, Mainline Revenue, ROW License Application, ROW EIC Services,
ROW License Agreement Annual Fee, ROW Permit Application, ROW Permit Fees,
ROW 45G Tax Credit, Interest Income Investments, Cash Over/Under, Other Non
Transit Revenue, Investment Income, Wellness Center, Childcare Revenue, Special
Merchandise Sale; Gain on Sale of Assets
Comments
Comments
Comments
Comments
FR.CRS.0053 RRC1102 Positive Train Control
Comments
2020
Passenger Fares (4100)
Funds Earned
Total Passenger Fares (4110) 15,298,332
Park and Ride Parking Revenues (4120)
Non-Public Transportation Revenues (4130) 97,921
Auxiliary Transportation Funds (4140)
Auxiliary Transportation Funds - Advertising Revenues (4141) 772,761
Auxiliary Transportation Funds - Concessions (4142)
Funds Earned
Income Taxes (4210)
Sales Taxes (4220) 262,434,630
Property Taxes (4230)
Fuel Taxes (4240)
Other Taxes (4250)
Bridge, Tunnel and Highway Tolls (4260)
High Occupancy Tolls (4270)
Other Dedicated Funds (4290)
Total Directly Generated Dedicated Funds 262,434,630
Funds Earned
General Revenues of the Local Government (4310) 738,106
Income Taxes (4321)
Sales Taxes (4322)
Funds Earned
General Revenues of the State Government (4410) 10,784,511
State Transportation Funds (4420)
Extraordinary and Special Items (4430)
Total State Government Funds 10,784,511
Funds Earned
Contributed Services (4610)
Voluntary Non-Exchange Transactions (4620)
Sales and Disposals of Assets (4630)
Transportation Development Credits (4640)
Total Non-Added Revenues -
431,471,129
354,922,671.00
F40
Funds were related to a planning study under the TOD planning pilot program. 02.11.2021 CP
FY19 Other FTA funds was used on Capital - TX-2018-008 Positve Train Control.
In FY19, the MAP21 was coded to a different segment in error.
Organization-Paid
Fares (4112) Total
217,013.00 1,099,259.00
- 643,427.00
4,548,708.00 10,952,250.00
80,990.00 1,855,320.00
544.00 748,076.00
4,847,255.00 15,298,332.00
125,530,857 70,320,753
10,784,511
13,388,326
85,369,186
25,997
47,857
2,848,227
2,600,000
4,829,063
16,532,294
336,681
9,759 310,646
115,684,103 10,613,933
- -
- -
125,530,857 70,320,753
738,106 -
- 10,784,511
115,684,103 10,613,933
- -
241,953,066 91,719,197
257,615,939.00 100,205,480.00
273,168,912.00
31,215,846
156,746,703
225,336.78
Comments
Comments
06*4150 Other Agency Rev Total
Comments
10*4310 Gen Revenue Local Gov
10*4310 Gen Revenue Local Gov Total
Comments
11*4410 General Rev of State Gov't
11*4410 General Rev of State Gov't Total
Comments
Grant Revenue
NTD
PassThru
FR.CRS.0053 RRC1102 Positive Train Control
Comments
CAPEX
OPEX
Note:
02*5307 FTA URBANIZED ARE FORMULA PROGRAM
(11,846,193.02)
(180,533,640.98) (192,113,876.87)
47,133,349.00 126,298,036.00
4,520,491.65 1,406,049.35
(0.33) (0.33)
ARE FORMULA PROGRAM
4,364,966
31,442,718
225,337
36,033,021
Mode
CB PT
DR PT
MB PT
VP PT
YR PT
Funding Sources
FTA Metropolitan Planning (§5303)
FTA Urbanized Area Formula Program (§5307)
FTA Urbanized Area Program Funds: Capital Assistance Spent on Operations (§5307)
ARRA Urbanized Area Program Funds (§5307)
ARRA Urbanized Area Program Funds (§5307) - Capital
Organization-Paid
Passenger-Paid Fares (4111) Fares (4112) Total
1,759,385.00 354,454.00 2,113,839.00
749,550.00 - 749,550.00
9,728,234.00 6,787,360.00 16,515,594.00
1,841,440.00 125,130.00 1,966,570.00
1,524,866.00 1,563.00 1,526,429.00
308,420
1,044,321
-
22,410
11,846,193
1,097,838
eporting agency
77,494
37,268,658 36,592,221 0
261,540,589
8,343,309 8,343,309
36,033,020 0
36,033,020
534,368 534,368
65,888
65,888
70,246 70,246
35,821
35,821
3,098,894 3,098,894
2,692,532 2,692,532
4,137,185 4,137,185
64,000 64,000
152,414 152,414
25,309.00 25,309.00
25,309.00 25,309.00 -
37,268,658 36,592,221 -
636,766 - -
8,343,309 - 8,343,309
25,309.00 25,309.00 -
Comments
Comments
Comments
Comments
TX-79-002 Tiger Grant; FRA-PTC Federal Rail Road Administration
for Postive Train Control
Comments