|
CITY OF SAN LEANDRO
<br />NOTES TO BASIC FINANCIAL STATEMENTS
<br />For The Year Ended June 30, 2022
<br />NOTE 17 – SUCCESSOR AGENCY ACTIVITIES (Continued)
<br />2018 Tax Allocation Refunding Bonds Series A
<br />On May 8, 2018, the Successor Agency issued Tax Allocation Refunding Bonds (2018A TABs) in the
<br />amount of $16,845,000. The proceeds of the bonds were used to refund the 2008 Tax Allocation Bonds,
<br />Series 2008. Principal payments of the 2018A TABs are due annually on September from 2023 to 2039 in
<br />amounts ranging from $430,000 to $1,370,000 and bear interest at rates ranging from 3.375% to 5.000%.
<br />Interest is payable semiannually on March 1 and September 1. The Bonds are payable solely from tax
<br />increment revenue generated in the Alameda County – City of San Leandro Redevelopment Project Area.
<br />Total principal and interest remaining to be paid on the Bonds was $23,482,309 as of June 30, 2022.
<br />The bonds were issued at a premium of $1,809,519 which is being amortized over the 21-year life of the
<br />bonds resulting in an annual amortization of $86,168.
<br />On the date of issuance of the 2018A TABs, the Successor Agency deposited into the reserve account for
<br />the 2018A TABs a municipal bond debt service insurance policy in the amount of $1,431,438, which is
<br />equal to the “Reserve Requirement” for the 2018A TABs.
<br />Proceeds from the 2018A TABs were deposited in an irrevocable trust with an escrow agent to provide
<br />funds to fully redeem, on June 5, 2018, the outstanding principal and accrued interest of the 2008 Tax
<br />Allocation Bonds.
<br />At June 30, 2022, future debt service requirements for the 2018 Tax Allocation Refunding Bonds Series A
<br />are as follows:
<br />For The Year
<br /> Ending June 30 Principal Interest Total
<br />2023 430,000$ 710,288$ 1,140,288$
<br />2024 710,000 687,488 1,397,488
<br />2025 740,000 654,788 1,394,788
<br />2026 775,000 616,912 1,391,912
<br />2027 815,000 577,162 1,392,162
<br />2028 - 2032 4,740,000 2,220,413 6,960,413
<br />2033 - 2037 5,935,000 1,075,890 7,010,890
<br />2038 - 2039 2,700,000 94,368 2,794,368
<br />16,845,000$ 6,637,309$ 23,482,309$
<br />91
|