transparency

Biennial Revenue Estimate, 2008-2009

Schedule II - Estimated Fund Balances for Fiscal Year 2007 (Thousands of Dollars)

Group 04: Pledged Funds

Fund Account Title Beginning
Balance
Estimated
Revenues
Estimated
Transfers
Estimated
Expenditures
Ending
Balance
0001 0193 GR Acct-Foundation School $236,083 $329,042 $13,242,261 $13,807,386 $0
0301   Rural Water Assistance Fund 45 1,933 6,995 6,995 1,978
0347   Texas Excellence Fund 1,417 89 0 0 1,506
0348   University Research Fund 1,491 102 0 0 1,593
0364   Permanent Endowment for Rural Community Health Care Investment Program Fund 63 130 0 113 80
0374   Veterans Financial Assistance Program Fund 11,561 52,808 4,276 55,052 13,593
0493   DARS Endowment for the Blind Fund 165 53 0 0 218
0540   Judicial and Court Personnel Training Fund 1,830 11,195 (1,163) 9,976 1,886
0573   Judicial Fund 9,561 56,665 0 60,303 5,923
0577   Tax and Revenue Anticipation Note Fund 4,641,480 223,220 (4,773,373) 327 91,000
0651   TPFA Building Revenue Refunding Series 1990 Interest and Sinking Fund 3 15 16,032 16,035 15
0697   Student Loan Revenue Bond Fund 2,156 1,200 0 700 2,656
0722   TPFA TSTC Ser 1992 Revenue Refunding Interest and Sinking Fund 5 1 1,273 1,273 6
0723   TPFA TSTC Ser 1992 Revenue Refunding Reserve Fund 1,348 65 0 0 1,413
0724   TPFA TSTC Ser1992 Revenue Refunding Rebate Fund 2 0 0 2 0
0727   TPFA Revenue Refunding Ser 1992B Interest and Sinking Fund 1 10 11,200 11,210 1
0733   TPFA Series B Master Lease Interest and Sinking Fund 4,195 127 25,062 24,645 4,739
0735   TPFA Series B Master Lease Project Fund 7,454 220 44,755 50,140 2,289
0787   TPFA Building Revenue Series 1996A Interest and Sinking Fund 2 0 0 1 1
0789   TPFA Building Revenue Series 1996A Rebate Fund 40 0 0 39 1
0792   TPFA Special Revenue Series 1996B Interest and Sinking Fund 2 1 1,425 1,428 0
7303   TPFA Building Revenue Series 1997A Interest and Sinking Fund 1 2 2,023 2,026 0
7307   TPFA Building Revenue and Revenue Refunding Series 1997A Interest and Sinking Fund 0 3 3,308 3,311 0
7310   TPFA Building Revenue Series 1997A and B and 1999A Interest and Sinking Fund 1 6 6,535 6,538 4
7311   TPFA Building Revenue Series 1998,1999B and 2001 TPWD Interest and Sinking Fund 1 5 5,386 5,389 3
7314   TPFA Building Revenue Series 1998A TDCJ Refunding Interest and Sinking Fund 1 11 11,441 11,451 2
7320   TPFA Building Revenue Series 2000A GSC Interest and Sinking Fund 8 2 1,536 1,545 1
7322   TPFA Building Revenue Series 1998,1999B and 2000 TPWD Rebate Fund 120 6 0 126 0
7326   TPFA Revenue and Revenue Refunding Series 2002 Interest and Sinking Fund 0 6 6,321 6,326 1
7327   TPFA Revenue Refunding Series 2004A,B,C,D Interest and Sinking Fund 17 9 9,593 9,615 4
7329   TPFA Revenue and Revenue Refunding Series 2005 TB&PC Interest and Sinking Fund 13 3 3,462 3,476 2
7502   TPFA Building Revenue and Revenue Refunding Series 1997A Project Fund 36 0 0 35 1
7512   TPFA Revenue Refunding Series 2005 TB&PC Project E Fund 6,646 257 0 2,787 4,116
    Total Group 04 $4,925,748 $677,186 $8,628,348 $14,098,250 $133,032