transparency

Biennial Revenue Estimate 2010-2011

SCHEDULE II
Estimated Fund Balances for Fiscal Year 2009 (Thousands of Dollars)

Group 04: Pledged Funds
Fund Account Name Beginning
Balance
Estimated
Revenue
Estimated
Transfers
Estimated
Expenditures
Ending
Balance
0001 0193 GR Account-Foundation School $575,116 $982,884 $16,651,309 $18,209,309 0
0301 0000 Rural Water Assistance Fund $257 $2,020 $500 $2,606 $171
0302 0000 Water Infrastructure Fund $52,013 $50 0 $4,919 $47,144
0347 0000 Texas Excellence Fund $1,318 $37 0 0 $1,355
0348 0000 University Research Fund $1,613 $46 0 0 $1,659
0364 0000 Permanent Endowment Fund Rural Community Health Care I $58 $146 0 $202 $2
0374 0000 VLB-Veterans Financial Assistance Program Fund $7,767 $40,796 $3,263 $40,341 $11,485
0493 0000 DARS Endowment Fund for the Blind $232 $73 0 0 $305
0540 0000 Judicial-Court Personnel Train Fund $4,306 $10,383 $64 $9,106 $5,647
0573 0000 Judicial Fund $4,428 $69,176 $2,433 $64,879 $11,158
0577 0000 Tax & Rev Anticipation Note Fund $6,486,650 $141,633 0 $6,590,283 $38,000
0651 0000 TPFA Bldg Rev Ref Series 1990 Interest & Sinking $3 $9 $15,667 $15,670 $9
0697 0000 Student Loan Revenue Bond Fund $104 0 0 $100 $4
0722 0000 TPFA Test Series 1992 Rev Ref Interest & Sinking $3 $1 $1,270 $1,271 $3
0723 0000 TPFA Test Series 1992 Rev Ref Reserve F $1,339 $38 0 $35 $1,342
0724 0000 TPFA Test Series 1992 Rev Ref Rebate Fund $2 0 0 $2 0
0727 0000 TPFA Rev Ref Series 1992B Interest & Sinking Fund 0 $5 $9,049 $9,054 0
0733 0000 TPFA Series B Master Lease Interest & Sinking Fund $4,841 $98 $3,399 $3,499 $4,839
0735 0000 TPFA Series B Master Lease Project Fund $4,848 $48 $10,000 $13,510 $1,386
0792 0000 TPFA Special Rev Series 1996B Interest & Sinking Fund $4 0 0 $4 0
7303 0000 TPFA Bldg Rev Series 1997A Interest & Sinking Fund $1 0 0 $1 0
7310 0000 TPFA Bldg Rev Series 97A&B, 99A Interest & Sinking 0 $2 $4,037 $4,038 $1
7311 0000 TPFA Bldg Rev Series 98,99B,01 P&W Interest & Sinking Fund $1 $2 $3,064 $3,065 $2
7314 0000 TPFA Bldg Rev Series 1998A TDCJ Ref Interest & Sinking $2 0 0 $2 0
7320 0000 TPFA Bldg Rev Series 2000A GSC Interest & Sinking 0 $1 $1,401 $1,401 $1
7326 0000 TPFA Rev/Ref Series 2002 Interest & Sinking Fund 0 $2 $4,348 $4,350 0
7327 0000 TPFA Rev/Ref Series 2004A,B,C,D Interest & Sinking $2 $9 $17,250 $17,257 $4
7329 0000 TPFA Rev/Ref Series 2005 TBPC Interest & Sinking $1 $2 $4,096 $4,097 $2
7330 0000 TPFA Rev Series 2006 THC Interest & Sinking Fund 0 0 $873 $873 0
7333 0000 TPFA Rev & Rev Ref Series 2005 TBPC Rebate Fund $128 $4 $50 $1 $181
7334 0000 TPFA Rev Series 2007 TPWD Interest & Sinking Fund $1 $1 $2,656 $2,656 $2
7338 0000 TPFA Rev Ref Series 2007 TPWD Rebate Fund $110 $5 $100 $1 $214
7339 0000 TPFA Rev Ref Series 2008 TFC Interest & Sinking $1 $1 $1,848 $1,849 $1
7340 0000 TPFA Rev Ref Series 2008 TFC Cost Of Is $98 0 0 0 $98
7512 0000 TPFA Rev/Ref Series 2005 TBPC Project F $1,231 $18 0 $1,249 0
7513 0000 TPFA Rev Series 2006 THC Project Fund $7,571 $176 0 $3,487 $4,260
7514 0000 TPFA Rev Series 2007 TPWD Project Fund $15,444 $366 0 $6,118 $9,692
7515 0000 TPFA Rev Ref Series 2007 TDCJ I & S 0 $6 $11,174 $11,180 0
Total Group 04 $7,169,493 $1,248,038 $16,747,851 $25,026,415 $138,967

Return to Fund Detail Index