30.11.2014 Views

California Comprehensive Annual Financial Report - City of Temecula

California Comprehensive Annual Financial Report - City of Temecula

California Comprehensive Annual Financial Report - City of Temecula

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

CITY OF TEMECULA<br />

SCHEDULE OF DIRECT AND OVERLAPPING DEBT<br />

2008-09 Assessed Valuation: .......................... $13,473,004,252<br />

Redevelopment Incremental Valuation: ............. 1,983,543,657<br />

Adjusted Assessed Valuation: ........................ $11,489,460,595<br />

DIRECT AND OVERLAPPING TAX AND ASSESSMENT DEBT: % Applicable (1) Debt 6/30/09<br />

Metropolitan Water District ........................................................................................... 0.623% $1,828,038<br />

Eastern Municipal Water District, I.D. No. U-8 ............................................................ 84.384 4,150,005<br />

<strong>Temecula</strong> Unified School District ................................................................................. 67.616 25,088,917<br />

Rancho <strong>California</strong> Water District Community Facilities District No. 88-3 ................... 100. 3,505,000<br />

<strong>City</strong> <strong>of</strong> <strong>Temecula</strong> Community Services District Certificates <strong>of</strong> Participation ............... 100. 4,720,000<br />

Eastern Municipal Water District Community Facilities District No. 2002-04 ............. 100. 810,000<br />

Eastern Municipal Water District Community Facilities District No. 2002-08 ............. 100. 4,800,000<br />

Eastern Municipal Water District Community Facilities District No. 2005-38 ............. 100. 855,000<br />

<strong>Temecula</strong> Community Facilities District No. 88-12 ...................................................... 100. 10,585,000<br />

<strong>Temecula</strong> Public Financing Authority Community Facilities District No. 01-2 ............ 100. 16,935,000<br />

<strong>Temecula</strong> Public Financing Authority Community Facilities District No. 03-1 ............ 100. 14,935,000<br />

<strong>Temecula</strong> Public Financing Authority Community Facilities District No. 03-2 ............ 100. 49,690,000<br />

<strong>Temecula</strong> Public Financing Authority Community Facilities District No. 03-3 ............ 100. 28,915,000<br />

<strong>Temecula</strong> Public Financing Authority Community Facilities District No. 03-6 ............ 100. 4,585,000<br />

<strong>Temecula</strong> Valley Unified School District CFD No. 89-1 .............................................. 100. 15,340,000<br />

<strong>Temecula</strong> Valley Unified School District CFD No. 2002-1, I.A. No. 1 ........................ 57.435 4,049,168<br />

<strong>Temecula</strong> Valley Unified School District CFD No. 2002-2 .......................................... 100. 12,845,000<br />

<strong>Temecula</strong> Valley Unified School District CFD No.2004-1, I.A. A ............................... 100. 12,540,000<br />

<strong>Temecula</strong> Valley Unified School District CFD No. 2005-1 .......................................... 21.484 2,715,578<br />

County 1915 Act Bonds (Estimated) ............................................................................. 52.711-66.859 18,518,733<br />

<strong>City</strong> <strong>of</strong> <strong>Temecula</strong> 1915 Act Bonds................................................................................. 100. 905,000<br />

TOTAL DIRECT AND OVERLAPPING TAX AND ASSESSMENT DEBT $238,315,439<br />

OVERLAPPING GENERAL FUND OBLIGATION DEBT:<br />

Riverside County General Fund Obligations ................................................................. 6.642% $ 50,531,981<br />

Riverside County Pension Obligations .......................................................................... 6.642 25,378,418<br />

Riverside County Board <strong>of</strong> Education Certificates <strong>of</strong> Participation .............................. 6.642 549,293<br />

Mt. San Jacinto Community College District General Fund Obligations ...................... 16.846 2,142,811<br />

<strong>City</strong> <strong>of</strong> <strong>Temecula</strong> Certificates <strong>of</strong> Participations ............................................................. 100. 24,535,000<br />

Valley-Wide Recreation and Park District Certificates <strong>of</strong> Participation ........................ 0.040 290<br />

TOTAL GROSS OVERLAPPING GENERAL FUND OBLIGATION DEBT ..................................... $103,137,793<br />

Less: Riverside County Self-Supporting Obligations ....................................................................... 1,086,258<br />

TOTAL NET OVERLAPPING GENERAL FUND OBLIGATION DEBT .......................................... $102,051,535<br />

GROSS COMBINED TOTAL DEBT .................................................................................................... $341,453,232 (2)<br />

NET COMBINED TOTAL DEBT ......................................................................................................... $340,366,974<br />

(1) Percentage <strong>of</strong> overlapping agency’s assessed valuation located within boundaries <strong>of</strong> the <strong>City</strong>.<br />

(2) Excludes tax and revenue anticipation notes, enterprise revenue, mortgage revenue and tax allocation bonds and non-bonded capital lease<br />

obligations.<br />

Ratios to 2008-09 Assessed Valuation:<br />

Direct Debt ($4,720,000)................................................. 0.04%<br />

Total Direct and Overlapping Tax and Assessment Debt 1.77%<br />

Ratios to Adjusted Assessed Valuation:<br />

Combined Direct Debt ($29,255,000) ............................. 0.25%<br />

Gross Combined Total Debt ............................................ 2.97%<br />

Net Combined Total Debt ................................................ 2.96%<br />

STATE SCHOOL BUILDING AID REPAYABLE AS OF 6/30/08: $0<br />

Source: <strong>California</strong> Municipal Statistics, Inc. 125

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!