RES 2024-15 Debt Financing Plan TOWN OF TROPHY CLUB, TEXAS
RESOLUTION NO. 2024-15
A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF
TROPHY CLUB ESTABLISHING THE DEBT FINANCING PLAN AND
TAX RATE GOAL FOR THE FISCAL YEAR 2025 BUDGET AND THE
FISCAL YEAR 2025-2030 CAPITAL IMPROVEMENT PLAN; AND
PROVIDING AN EFFECTIVE DATE.
WHEREAS, the Town of Trophy Club, Texas (the "Town"), recognizes the
importance of managing its fiscal responsibilities to promote sustainable growth and
long-term financial stability for the community; and
WHEREAS, debt financing is an essential strategy for raising capital to invest in
critical infrastructure projects, including road repair and replacement, sidewalk
replacement projects, and other infrastructure and facility needs that are vital to the
Town's continued development and quality of life; and
WHEREAS, by responsibly issuing bonds and other forms of debt, the Town can
smooth the budgetary impacts and maintain stable tax rate levels over time, ensuring
that necessary projects are completed without undue financial strain on current or future
budgets; and
WHEREAS, the Town Council recognizes the need to establish a debt financing
plan in conjunction with the annual budget and Capital Improvement Plan to ensure
that the necessary capital for funding these projects is both budgetarily achievable and
sustainable within the Town's desired long-term tax rate goal; and
WHEREAS, the Town's "Debt Financing Plan and Tax Rate Goal", as detailed
in the attached Exhibit A, provide a comprehensive approach to leveraging future
revenues to address current infrastructure needs, and balancing immediate
expenditures with long-term fiscal responsibility.
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE
TOWN OF TROPHY CLUB, TEXAS, THAT:
Section 1. The facts and recitals set forth in the preamble of this Resolution are
hereby found to be true and correct.
Section 2. That the Town Council hereby establishes the debt financing plan for
the Fiscal Year 2025 Budget and the Fiscal Year 2025-2030 Capital Improvement Plan,
as outlined in the attached Exhibit A, to guide the Town's financial decisions regarding
capital investments.
Section 3. That the Town Council adopts the tax rate goal for the Fiscal Year
2025 Budget and the Fiscal Year 2025-2030 Capital Improvement Plan, as outlined in
RESOLUTION 2024-15 PAGE 2
the attached Exhibit A, as part of its commitment to maintaining fiscal responsibility and
ensuring the Town's financial health.
Section 4. That the Town Manager is hereby directed to implement the "Debt
Financing Plan and Tax Rate Goal" as part of the budgetary process for Fiscal Year
2025 and to periodically report progress to the Town Council.
Section 5. This Resolution shall take effect from and after its date of passage
in accordance with law.
PASSED and APPROVED by the Town Council of the Town of Trophy
Club, Texas on this 9111 day of September 2024.
tit
J: e' �-" y ' y
OF T RON.. a or
cc
co
v og
ATTEST: 9
�vA RY 1,�9
•
(Nraimmy Dixon, wn Secre )(\-
APPROVED TO AS FORM:
Dean': 01,
rne9yY
Resolution No. 2024-15 Exhibit A TM
I IIs
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
FISCAL YEAR
2 0 2 5 � f ,FY 2025 BUDGET &
FY 2025- 2030 CAPITAL
IMPROVEMENT PLAN
TII
/ la
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
Debt financing is an essential strategy for governments to manage their fiscal
responsibilities and stimulate growth. By responsibly issuing bonds or other forms
of debt, governments raise the capital needed to invest in infrastructure,
promoting long-term sustainability for the community. By creating a debt financing
plan, the Town of Trophy Club can smooth budgetary impacts and tax rate levels
over time, facilitating essential projects that might otherwise be delayed or
underfunded. Moreover, a well-structured debt financing plan enables the Town to
leverage future revenues to address current needs, striking a balance between
immediate expenditures and long-term financial stability.
In conjunction with the annual budget and capital improvement plan process, the
Town Council adopts a debt financing plan to ensure that capital necessary to fund
capital projects such as road repair/replacement, sidewalk replacement projects,
and other infrastructure and facility needs are budgetarily achievable and
sustainable within the Town's desired long-term tax rate goal.
Details regarding specific projects anticipated to be funded through the issuance
of general obligation bonds or certificates of obligation can be found in the capital
improvement plan. The debt financing plan is summarized into four sections,
presented below.
flReview of existing debt
U Future debt borrowing amounts, including amount and timing
Ei
Debt issuance structure, including term and expected interest rates
IL4 Debt burden goals
TII
A 0
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
REVIEW OF EXISTING DEBT
1
The Town of Trophy Club has 10 bond issuances outstanding, with the most
recent issuance being Series 2023. Within the current six-year capital
improvement plan horizon, four of the ten outstanding bond issuances will
be fully repaid. In FY 2024, outstanding debt payments (principal and
interest) total $2,885,220. The Town's total outstanding debt obligation in FY
2025 is $2,941,140. The Town's outstanding debt obligation drops to
$2,081.199 in FY 2026, and the entire amount currently owed will be repaid
by FY 2043.
FUTURE DEBT BORROWING AMOUNTS
Anticipating future debt amounts is critical to presenting a long-term
sustainable debt financing strategy. Future debt issuance amounts are
presented in the Town's capital improvement plan. The FY 2025-2030
Capital Improvement Plan anticipates debt issuances in FY 2025, FY 2027,
and FY 2029. Anticipated borrowing schedules are also presented for the
next 15 years.
FISCAL YEAR ISSUANCE AMOUNT
FY 2025 S8,1 50,000
FY 2027 S5,582.000
FY 2030 $7,000,000
FY 2032 $7,000,000
FY 2035 $7,000,000
FY 2038 S7,000,000
FY 2040 $7,000,000
On average, the Town of Trophy Club anticipates borrowing $7,000,000
every two to three years as depicted in the chart above.
..
TII
A
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
DEBT ISSUANCE STRUCTURE
Certain assumptions are made regarding the structure and interest rates of
debt to be issued. Specific details will be prepared by the Town's municipal
advisors prior to each issuance. For the purpose of forecasting, the
following assumptions are made as of the approval date of this plan, which
should be verified against results based on the condition of the debt market
at the time of issuance.
DEBT ISSUANCE ANTICIPATED ANTICIPATED
MATURITY INTEREST RATE
FY 2025 15 years 5.00%
FY 2027 15 years 5.00%
FY 2030 15 years 5.00%
FY 2032 15 years 5.00%
FY 2035 15 years 5.00%
FY 2038 15 years 5.00%
FY 2040 15 years 5.00%
DEBT BURDEN GOALS
4
Over time, the Town of Trophy Club desires to achieve the following goals
related to debt burden. Achieving these goals signifies that the Town's
overall debt financing plan is being structured to smooth budgetary impacts
and tax rate levels.
• Annual debt obligations payable from the Town's I&S tax rate should be
no higher than o.125% of the Town's total taxable valuation.
• Debt payments should be laddered to achieve a relatively level or
consistent annual debt burden over time. Annual debt obligation
amounts should be adjusted in future years to account for anticipated
increases in total taxable valuation.
T11
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
DEBT BURDEN GOALS (CONT.)
4
• Anticipated future borrowings should be projected for the term of
current outstanding debt to ensure that future borrowing needs can be
achieved without exceeding the Town's tax rate goal.
• If possible, the Town's long-term goal is to minimize the amount of
taxpayer dollars spent on interest. To that end, the Town should evaluate
opportunities to change maturities from 15 to io years when the above-
mentioned debt burden goals can be maintained.
• As the Town begins to layer debt every two to three years, the annual
debt service requirement will grow from its current fiscal year amount of
$2.9 million to approximately $4.5 million annually in the 15- to 17-year
horizon. The I&S rate is expected to remain flat as taxable valuation
grows in Trophy Club during that time. As current debt is retired, the
approximate annual debt service amount, including principal and
interest, is expected to stabilize around $4 million annually.
• Infrastructure such as roads, sidewalks, medians, storm sewers, facilities,
and parks that have useful lives extending beyond 15 years are to be
maintained, repaired, replaced, or added new through debt financing
with a maximum term of 15 years.
• Smaller equipment, vehicles, and other capital assets that have a useful
life of less than 10 years are to be debt financed with a maximum term of
5 years.
y'
TII
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
TAX RATE GOAL
By Texas law, the Town's debt obligations may be funded through an Interest &
Sinking (I&S) tax rate that is levied on all taxable property in Trophy Club. It is the
Town's intent to pay for all eligible debt payments through the I&S rate.
Maintaining an appropriate I&S tax rate is critical to maintaining the Town's capital
infrastructure. Limitations on the Town's operating budget prevent large
adjustments to maintain expensive infrastructure such as roads, sidewalks, storm
sewer systems, medians, and parks. Accordingly, Town staff presents prioritized
lists of infrastructure projects to the Town Council with the intent of funding these
projects from the I&S tax rate.
The Town's I&S tax rate in FY 2024 is $0.099799. In FY 2025, the I&S tax rate is
$0.099427 per $100 of taxable valuation. The Town's goal is to maintain a level I&S
tax rate of $0.105 per $100 of taxable valuation. From the FY 2025 amount, the
Town has $0.005573 (a little more than half a penny) to grow the I&S tax rate to
achieve the goal of $0.105. On an annual basis during the budget process, staff will
present options to the Town Council to increase the I&S tax rate by the necessary
$0.005573. In order to avoid a tax rate increase on Trophy Club residents, the
primary strategy is to increase the I&S tax rate equal to the required reductions in
the Maintenance and Operations (M&O) voter approval rate established by 2019
Senate Bill 2.
To forecast the debt financing plan with the tax rate goal, the Town utilizes an
annual taxable valuation growth estimate of 3.00% through FY 204o. After FY 2040,
the taxable valuation growth estimate is flat at 0.00%. These estimates should be
checked against actual results based on taxable valuation growth at the time of
issuance. The taxable valuation for FY 2025 is $2,616,368,183. At 3.00% annual
growth, the taxable valuation would reach $3 billion in FY 2031.
TII
AG
DEBT FINANCING PLAN & ANNIVERSARY
TAX RATE GOAL
TAX RATE GOAL (CONT.)
As the Town strives to maintain an I&S tax rate of $0.105 per $100 of taxable
valuation, the Town will utilize two primary techniques to reach eligible debt
targets.
If the Town has not identified capital projects, including equipment
1 and/or vehicles, necessary for municipal operations, the Town will
seek debt defeasance to reach the desired debt target to achieve a
total I&S tax rate goal of $0.105.
If the Town has identified equipment and/or vehicles necessary for
2 municipal operations and eligible for debt financing, the Town will seek
short-term debt options. no more than 5 years, to fund these items.
In conclusion, the FY 2025 Debt Financing Plan and Tax Rate Goal for the Town of
Trophy Club provides a strategic framework to ensure the Town's infrastructure
needs are met in a fiscally responsible manner. By maintaining a balanced
approach to debt issuance and managing the I&S tax rate, the Town can fund
essential projects while ensuring long-term financial stability. This plan reflects the
Town's commitment to sustaining growth and enhancing the quality of life for its
residents, all within a well-structured and sustainable financial strategy.