Page 232 - FY 2009 Proposed Budget

Debt Service Fund
of
Contents
Contents
Table
Table of Contents
of
Table
The Debt Service Fund is used to account for the accumulation of resources for the payment of principal and interest on the
City’s general long-term debt not being financed by proprietary funds. The fund’s primary source of revenue is ad valorem taxes.
The debt service tax rate in FY 2021 is 21.40¢ per $100 valuation. Total revenues in FY 2021 are budgeted at $61,580,830.

DEBT SERVICE FUND
FY 2021 Operating Position

Actual Budgeted Estimated Adopted
FY 2019 FY 2020 FY 2020 FY 2021
BEGINNING BALANCE $ 2,366,783 $ 2,025,286 $ 3,566,517 $ 3,113,354

REVENUES:
Ad Valorem Taxes $ 48,149,675 $ 50,219,975 $ 49,668,057 $ 60,977,493
Premium on Bond Issuance 420,000 350,000 350,000 350,000
Interest and Miscellaneous Revenue 587,367 562,972 431,715 253,337
TOTAL REVENUES $ 49,157,041 $ 51,132,947 $ 50,449,772 $ 61,580,830

INTERFUND TRANSFERS:
TIRZ 5 $ 2,555,524 $ ‐ $ ‐ $ ‐
From Grant Funds ‐ TMRS Reimbursement ‐ ‐ ‐ 168,815
From Operating Funds ‐ TMRS Reimbursement ‐ ‐ ‐ 1,367,509
TOTAL INTERFUND TRANSFERS $ 2,555,524 $ ‐ $ ‐ $ 1,536,324

TOTAL AVAILABLE FUNDS $ 54,079,349 $ 53,158,233 $ 54,016,289 $ 66,230,508

EXPENDITURES:
Principal / Interest Payments $ 50,556,545 $ 50,127,935 $ 50,127,935 $ 62,154,672
Issuance Fees 531,712 727,000 727,000 613,000
Agent Fees 38,357 48,000 48,000 48,000
TOTAL EXPENDITURES $ 51,126,614 $ 50,902,935 $ 50,902,935 $ 62,815,672

ENDING BALANCE $ 2,952,735 $ 2,255,298 $ 3,113,354 $ 3,414,836

2021 Adopted Budget and Business Plan 221 City of Arlington, Texas