• No results found

Debt Service Fund - General Obligations Bonds RESTRICTED FUND*

N/A
N/A
Protected

Academic year: 2021

Share "Debt Service Fund - General Obligations Bonds RESTRICTED FUND*"

Copied!
9
0
0

Loading.... (view fulltext now)

Full text

(1)

Debt Service Fund - General Obligations Bonds

RESTRICTED FUND*

Debt Service Fund - General Obligations Bonds

Total in Fund for 2009-10: $31,152,639

When the District sells bonds to finance a voter approved bond levy, an account is

set up to repay the debt associated with the sale. The Debt Service Fund - General

Obligation Bonds account receives the money that is allocated from our taxpayers to

repay the debt associated with the voter-approved construction bond.

On November 3, 1998, the voters of the District approved a $177.1 million general

obligation bond measure for the construction and improvements of our schools. In

June 1999, the District issued the entire amount of bonds approved. This saved

taxpayers approximately $55 million as a result of decreasing the length of the issue

from 30 to 20 years.

In February 2004, the District advance refunded all the General Obligation Bonds,

Series 1993B (approved by voters in March 1992) and the entire callable portion of

the District’s General Obligation Bonds, Series 1999. This resulted in a net savings

to local taxpayers of $19.4 million, with a present value savings of $8.4 million.

In April 2008, the District did a current refunding of $24,215,000 of the Series

call-able portion of the outstanding 1998 Refunded Bonds, maturing on June 1 in the

years 2009 through 2014. This resulted in a net Present Value savings of $1,362,000

to the District’s taxpayers.

In November 2008, District voters approved a $242.1 million construction bond, and

in February 2009, the District issued $178,715,187 of those bonds. Average rate per

thousand and total interest cost are projected lower than amounts discussed with

vot-ers. The District anticipates selling the remainder of the bonds within the next two

years.

Currently, the District is repaying the 2004 Refunding Issue, 2008 Refunding Issue

and 2009 General Obligation Bond Issue.

* Restricted Fund: The Debt Service Fund - GOB is a restricted account under

Oregon law. The fund may only be used as specified by law. It cannot be spent on

instructional programs or general operations of the school district.

TOTAL DISTRICT BUDGET - ALL FUNDS (refer to page 7.10)

(2)

2006-07 2007-08 FTE Budget Proposed Approved Adopted FTE ESTIMATED RESOURCES

Taxes to be Levied, Outstanding Bond Issues $27,598,724 $28,046,639 $28,046,639 $28,046,639

Less: Uncollectible Taxes ($950,000) ($1,040,000) ($1,040,000) ($1,040,000)

1111 Total Current Year Taxes, Debt Service $23,607,863 $23,423,275 $26,648,724 $27,006,639 $27,006,639 $27,006,639

1112 Prior Year Taxes $624,085 $962,577 $950,000 $1,040,000 $1,040,000 $1,040,000

1510 Interest Earned $972,116 $829,475 $500,000 $206,000 $206,000 $206,000

1970 Miscellaneous $0 $32,122 $0 $0 $0 $0

5100 Long Term Debt Financing $0 $0

5400 Beginning Balance

Unreserved Balance $8,677,994 $7,718,268 $2,400,000 $2,900,000 $2,900,000 $2,900,000 Net Working Capital, July 1 $8,677,994 $7,718,268 $2,400,000 $2,900,000 $2,900,000 $2,900,000

$33,882,059 $32,965,716 $30,498,724 $31,152,639 $31,152,639 $31,152,639

5100 - Debt Service

610 Principal on Bonds Outstanding

Issue of April 2008 (Refunding) $3,260,000 $5,805,000 $3,800,000 $430,000 $430,000 $430,000

Issue of June 1999 $6,845,000 $7,585,000 $8,550,000 $0 $0 $0

Issue of March 2004 (Refunding) $7,315,000 $7,940,000 $8,285,000 $18,340,000 $18,340,000 $18,340,000 Total Principal Requirements $17,420,000 $21,330,000 $20,635,000 $18,770,000 $18,770,000 $18,770,000 620 Interest on Bonds Outstanding

Issue of February 2009 $0 $0 $0 $3,448,601 $3,448,601 $3,448,601

Issue of April 2008 (Refunding) $1,502,566 $951,775 $953,600 $801,600 $801,600 $801,600

Issue of June 1999 $1,044,788 $736,762 $395,436 $0 $0 $0

Issue of March 2004 (Refunding) $6,196,438 $5,909,538 $5,614,688 $5,232,438 $5,232,438 $5,232,438 Total Interest Requirements $8,743,792 $7,598,075 $6,963,724 $9,482,639 $9,482,639 $9,482,639

TOTAL ESTIMATED RESOURCES

ESTIMATED REQUIREMENTS

Prior Years' Actuals 2008-09 Account Code and Description

2009-10 Adopted Budget

Debt Service Fund-General Obligation Bonds

(3)

2006-07 2007-08 FTE Budget Proposed Approved Adopted FTE Prior Years' Actuals 2008-09

Account Code and Description

2009-10 Adopted Budget

Debt Service Fund-General Obligation Bonds

Budget Next Year 2009-10

$26,163,792 $28,928,075 $27,598,724 $28,252,639 $28,252,639 $28,252,639 2520 - Business Services

380 Professional Services $0 $31,204 $0 $0 $0 $0

Total Professional Services $0 $31,204 $0 $0 $0 $0

$0 $31,204 $0 $0 $0 $0

7000 - Unappropriated Ending Fund Balance

820 Reserve for Future Years* $7,718,267 $4,006,437 $2,900,000 $2,900,000 $2,900,000 $2,900,000

$7,718,267 $4,006,437 $2,900,000 $2,900,000 $2,900,000 $2,900,000

$33,882,059 $32,965,716 $30,498,724 $31,152,639 $31,152,639 $31,152,639 * Under normal circumstances, the District receives its first tax revenue in late November for the current year's operations. Bond obligations due and payable to

November 15 must be met from sources other than current year tax revenues. Consequently, these requirements are incorporated in the levy the previous year One purpose of the Reserve is to identify those obligations and when combined with the estimated requirements for principal and interest, provide an estimate of the total Debt Service requirements for the year.

The District is operating well within its legal bonding capacity as specified by ORS 328.245 as detailed below: True cash value of taxable property within School District 24J/32,

Marion/Polk County, Oregon for fiscal year 2008-09 is $26,364,418,048 Bonded debt limit based on 7.95% of true cash value $2,095,971,235 Bonded Debt at end of fiscal year ($302,960,187) Legal Bonding Capacity Remaining $1,793,011,048

Percent of Limit Issued 14.45%

Debt limitations apply to general obligation bonds only. The limitation does not apply to pension obligations or other debt secured by the full faith and credit of the District.

Debt Management:

The District has never defaulted on a debt obligation. The District has not used bond proceeds for operational purposes. TOTAL DEBT SERVICE

TOTAL SUPPORT SERVICES

TOTAL FUND BALANCE

(4)

2009-10 Adopted Budget

Debt Service Fund

SCHEDULE OF OUTSTANDING BONDS AND ANNUAL PRINCIPAL RETIREMENT AS OF JUNE 30, 2009

Date Annual Annual Outstanding

of Interest Interest Maturity Callable Interest Principal Bonds

Issue Amount of Issue Rate Dates Date Date Payment Retirement June 30

2004 Refunding Issue $149,625,000 5.00% 6/15/2010 5,232,437.50 14,760,000.00 $106,855,000 4.00% 6/15/2010 3,350,000.00 2.75% 6/15/2010 230,000.00 5.00% 6/15/2011 4,354,112.50 10,000,000.00 5.00% 6/15/2012 3,854,112.50 10,000,000.00 3.25% 6/15/2012 765,000.00 5.00% 6/15/2013 3,329,250.00 10,910,000.00 3.25% 6/15/2013 1,000,000.00 5.00% 6/15/2014 2,751,250.00 10,925,000.00 3.50% 6/15/2014 2,050,000.00 5.00% 6/15/2015 June 2015 2,133,250.00 6,605,000.00 4.00% 6/15/2015 1,000,000.00 5.00% 6/15/2016 1,763,000.00 8,065,000.00 5.00% 6/15/2017 1,359,750.00 8,465,000.00 5.00% 6/15/2018 936,500.00 9,085,000.00 5.00% 6/15/2019 482,250.00 9,645,000.00 2008 Refunding Issue $21,575,000 3.25% 12/15 & 6/15 6/15/2010 801,600.00 430,000.00 $17,390,000 3.25% 6/15/2011 787,625.00 3,965,000.00 3.25% 6/15/2012 600,925.00 4,140,000.00 3.25% 6/15/2013 411,512.50 4,335,000.00 3.25% 6/15/2014 214,950.00 4,520,000.00 2009 $178,715,187 12/15 & 6/15 6/15/2010 3,448,600.63 0.00 $178,715,187 6/15/2011 2,765,025.00 3,700,000.00 4.00% 6/15/2012 2,620,400.00 4,970,000.00 6/15/2013 2,421,600.00 5,515,000.00 6/15/2014 2,216,000.00 6,090,000.00 6/15/2015 1,987,400.00 18,310,000.00 6/15/2016 1,219,000.00 20,000,000.00 6/15/2017 1,424,770.00 8,013,230.00

(5)

2009-10 Adopted Budget

Debt Service Fund

SCHEDULE OF OUTSTANDING BONDS AND ANNUAL PRINCIPAL RETIREMENT AS OF JUNE 30, 2009

Date Annual Annual Outstanding

of Interest Interest Maturity Callable Interest Principal Bonds

Issue Amount of Issue Rate Dates Date Date Payment Retirement June 30

2009 4.22% 6/15/2018 560,612.50 1,189,387.50 4.46% 6/15/2019 1,509,147.50 2,640,852.50 4.71% 6/15/2020 1,691,623.00 2,458,377.00 5.00% 6/15/2021 10,402,012.80 12,517,987.20 5.17% 6/15/2022 11,603,134.50 12,006,865.50 5.26% 6/15/2023 12,713,523.20 11,606,476.80 5.35% 6/15/2024 13,850,646.00 11,199,354.00 5.46% 6/15/2025 15,047,334.00 10,752,666.00 5.56% 6/15/2026 16,254,864.50 10,320,135.50 5.66% 6/15/2027 17,485,324.50 9,884,675.50 5.70% 6/15/2028 18,636,895.00 9,558,105.00 5.77% 6/15/2029 19,861,036.80 9,178,963.20 5.84% 6/15/2030 21,106,888.80 8,803,111.20

(6)

Debt Service Fund - PERS Pension Bonds

RESTRICTED FUND*

* Restricted Fund: The Debt Service Fund - PERS is a restricted account and may

only be used for retirement of PERS Bond Debt. Savings from the refinancing are

annually budgeted as a transfer to the General Fund.

Debt Service Fund - Public Employee Retirement System (PERS) Bonds

Total in Fund for 2009-10: $22,509,998

This fund accounts for the District’s refinancing of its accrued Public

Employee Retirement System (PERS) liability.

Efficient management of taxpayer money:

The District was able to issue bonds in the amount of $203,429,763 in 2002 and 2004

to extinquish its unfunded actuarial liability (UAL) with PERS, resulting in a savings

to the District of approximately $10,600,000 for the 2009-10 fiscal year. The savings

allowed the District to lower its assessed associated payroll cost (APC) applied to

salaries across all funds by approximately 5% for the 2009-10 fiscal year.

The reduced PERS cost will allow the District to fund additional programs and

services. A sufficient ending balance will be retained within the fund in order to

provide a reserve for variances in the annual debt service payment, a buffer against

increase in PERS costs, differences between the estimated versus actual data used in

the sale of the bonds, and for potential legal settlement issues that could result from

existing and future challenges to the PERS system. The repayment of these bonds will

be made by the State of Oregon on behalf of the District from its State School Fund

allocation.

Debt Service Fund — PERS Bonds: $22,509,998

TOTAL DISTRICT BUDGET - ALL FUNDS (refer to page 7.10)

(7)

2006-07 2007-08 FTE Budget Proposed Approved Adopted FTE

1510 PERS Bond Interest $61,675 $0 $50,000 $0 $0 $0

1970 Services Provided to Other Funds $18,628,464 $10,526,749 $12,031,119 $12,541,787 $12,541,787 $12,541,787 5400 Beginning Fund Balance $5,856,814 $10,081,417 $10,081,416 $9,968,211 $9,968,211 $9,968,211 $24,546,953 $20,608,166 $22,162,535 $22,509,998 $22,509,998 $22,509,998

2520 - Business Services

390 Allowance for PERS Adjustments/Litigation $0 $0 $10,601,998 $10,297,944 $10,297,944 $10,297,944

Total Business Services $0 $0 $10,601,998 $10,297,944 $10,297,944 $10,297,944

$0 $0 $10,601,998 $10,297,944 $10,297,944 $10,297,944 5100 - Debt Service

610 Principal on Bonds Outstanding

Issue of October 2002 $1,067,378 $1,281,904 $1,476,045 $1,650,269 $1,650,269 $1,650,269

Issue of February 2004 $0 $0 $95,000 $375,000 $375,000 $375,000

Total Principal Requirements $1,067,378 $1,281,904 $1,571,045 $2,025,269 $2,025,269 $2,025,269 620 Interest on Bonds Outstanding

Issue of October 2002 $4,911,837 $5,042,311 $5,203,170 $5,403,945 $5,403,945 $5,403,945 Issue of February 2004 $4,786,322 $4,786,322 $4,786,322 $4,782,839 $4,782,839 $4,782,839 Total Interest Requirements $9,698,159 $9,828,632 $9,989,492 $10,186,784 $10,186,784 $10,186,784 $10,765,536 $11,110,536 $11,560,537 $12,212,053 $12,212,053 $12,212,053 5200 - Transfer of Funds

710 Transfer to General Fund (Annual Savings) $3,700,000 $0 $0 $1 $1 $1

$3,700,000 $0 $0 $1 $1 $1

$14,465,536 $11,110,536 $22,162,535 $22,509,998 $22,509,998 $22,509,998 Account Code and Description

ESTIMATED RESOURCES

TOTAL ESTIMATED RESOURCES

ESTIMATED REQUIREMENTS

TOTAL BUSINESS SERVICES

TOTAL DEBT SERVICE

TOTAL TRANSFER OF FUNDS

TOTAL ESTIMATED REQUIREMENTS

2009-10 Adopted Budget

Debt Service Fund-PERS Pension Bonds

(8)

2009-10 Adopted Budget

Debt Service Fund-PERS Bonds

SCHEDULE OF OUTSTANDING BONDS AND ANNUAL PRINCIPAL RETIREMENT AS OF JUNE 30, 2009

Date Annual Annual Outstanding

of Interest Interest Maturity Callable Interest Principal Bonds

Issue Amount of Issue Rate Dates Date Date Payment Retirement June 30

2002 $114,614,763 4.55% 6/30 & 12/30 6/30/2010 $5,403,945 $1,650,269 $109,091,307 4.82% 6/30/2011 $5,644,119 $1,800,096 5.00% 6/30/2012 $5,910,465 $1,938,750 5.18% 6/30/2013 $6,214,710 $2,054,505 5.36% 6/30/2014 $6,559,307 $2,149,908 5.51% 6/30/2015 $6,936,358 $2,232,857 5.67% 6/30/2016 $7,355,445 $2,293,770 5.82% 6/30/2017 $7,807,707 $2,336,508 5.93% 6/30/2018 $8,286,433 $2,377,782 6.02% 6/30/2019 $8,796,016 $2,413,198 6.10% 6/30/2020 $9,335,549 $2,438,666 5.50% 6/30/2021 $4,724,215 $7,640,000 5.48% 6/30/2022 $4,304,015 $8,670,000 5.49% 6/30/2023 $3,828,899 $9,790,000 5.55% 6/30/2024 $3,291,428 $10,990,000 5.55% 6/30/2025 $2,681,483 $12,300,000 5.55% 6/30/2026 $1,998,833 $13,705,000 5.55% 6/30/2027 $1,238,205 $15,225,000 5.55% 6/30/2028 $393,218 $7,085,000 2004 $88,815,000 4.13% 6/30 & 12/30 6/30/2010 $4,782,839 $375,000 $88,720,000 4.40% 6/30/2011 $4,767,363 $675,000 4.59% 6/30/2012 $4,737,663 $1,005,000 4.77% 6/30/2013 $4,691,553 $1,360,000 4.79% 6/30/2014 $4,626,641 $1,750,000 4.92% 6/30/2015 $4,542,763 $2,175,000 5.02% 6/30/2016 $4,435,688 $2,635,000 5.12% 6/30/2017 $4,303,332 $3,135,000 5.22% 6/30/2018 $4,142,726 $3,680,000 5.32% 6/30/2019 $3,950,519 $4,270,000

(9)

2009-10 Adopted Budget

Debt Service Fund-PERS Bonds

SCHEDULE OF OUTSTANDING BONDS AND ANNUAL PRINCIPAL RETIREMENT AS OF JUNE 30, 2009

Date Annual Annual Outstanding

of Interest Interest Maturity Callable Interest Principal Bonds

Issue Amount of Issue Rate Dates Date Date Payment Retirement June 30

2004 5.37% 6/30/2020 $3,723,227 $4,915,000 5.42% 6/30/2021 $3,459,144 $5,615,000 5.47% 6/30/2022 $3,154,643 $6,370,000 5.53% 6/30/2023 $2,806,013 $7,190,000 5.53% 6/30/2024 $2,408,550 $8,080,000 5.53% 6/30/2025 $1,961,887 $9,040,000 5.53% 6/30/2026 $1,462,156 $10,075,000 5.53% 6/30/2027 $905,210 $11,190,000 5.53% 6/30/2028 $286,627 $5,185,000 Total $165,858,889 $197,811,307 $197,811,307

References

Related documents

(A) The Master Trustee shall pay out of the Subordinate Debt Service Fund (i) on or before each Debt Service Payment Date for a Series of Subordinate Bonds the amount required

Akad ini dilakukan untuk penggadai yang ingin menggadai sawahnya untuk keperluan konsumtif yang bersifat daruriy, seperti membayar uang sekolah,biaya pengobatan,dan

(To) From General Fund includes the General Fund payment to support debt service on the portion of the $32.0 million subordinate Water and Sewer Revenue bonds sold in FY1997-98

The Bond Fund, which constitutes a trust fund for the benefit of the owners of the Outstanding Bonds, the Bonds and any additional tax bonds issued by the District, is to be

Results of the survey are categorized into the following four areas: primary method used to conduct student evaluations, Internet collection of student evaluation data,

The Utility System Debt Service Fund, which constitutes a trust fund for the benefit of the owners of the Bonds, the Outstanding Bonds issued for the Utility System,

The technique of short-term forecasting of the arrival of transient geomagnetic storms at Earth and for the prediction of their speci fic impacts requires a combination of solar

experience fewer discipline problems than the substitute who dresses casually. Substitutes should not try to become “buddies” to the students. This only creates problems. Sometimes