FY2027 adopted budget book — official finance index

SHA-256 a16049626daeffbaa061bff4dfbf31b15593a176d3387d5e69ae0dbcc224acb4 · Captured source extract

Bond Series
Scheduled
Payments General Fund TAD Fund SPLOST Reserves Total Funding
2005 Series 3,234,475 3,234,475 3,234,475
2016 Series SG1 122,232 22,232 100,000 122,232
2019 Series2 176,650 2,176,650 2,176,650
2021 Series3 3,897,450 1,403,753 2,493,697 3,897,450
2024 Series 855,222 855,222 855,222
2025 Series 645,057 645,057 119,227 764,284
TOTAL 8,931,086 6,160,739 2,176,650 2,493,697 219,227 11,050,313
NOTES
Recommended FY 2027 Funding for General Fund Bond Obligations
As summarized by the table below, staff recommends funding from cash reserves a portion of the FY 2027 payments owed for the
2016 Series (Smyrna Grove). As of June 30, 2026, there will be approximately $419K set aside for future debt obligations, so using
$219K of this toward the FY 2027 payments will reduce the reserves for future debt obligations to $200K.
Funding Source
1. The 2016 Series Smyrna Grove bonds are a refinancing of the 2014 Series bonds.
2. The 2019 Series is being amortized by the tax increment from redevelopment within the Tax Allocation District. Since the
contributions from the Smyrna tax increment and the Cobb County tax increment are expected to exceed the scheduled payments,
the additional revenues will be applied as an additional principal payment.
3. The 2021 Series principal payments are shared between the General Fund and 2022 SPLOST revenues. Percentages are based on
a cost allocation formula. All interest payments are made by the General Fund.
49