|
City of Santa Ana
<br />Pension Obligation Bonds
<br />Scenario 2 - Base Case
<br />Amounts in $0005
<br />Fiscal year
<br />Prior UAL Unrefunded UAL
<br />Debt Service
<br />Savings
<br />PV Savings
<br />2022
<br />30,102.970
<br />(17,153.453)
<br />12,949.517
<br />13,006.567
<br />2023
<br />32,859.777 (0.000)
<br />(19,914.467)
<br />12,945.310
<br />12,062.042
<br />2024
<br />34,658.621
<br />(21,710.475)
<br />12,948.147
<br />11,320.922
<br />2025
<br />3b,S39./66 -
<br />(23,592.0/5)
<br />12,947.691
<br />10,618.212
<br />2026
<br />37,618.460 -
<br />(23,453.367)
<br />14,165.093
<br />10,822.985
<br />2027
<br />3A,626535
<br />(21,1M
<br />206)
<br />17,523.330
<br />12,392.894
<br />2028
<br />39,277.376
<br />(20,223.490)
<br />19,053.886
<br />12,SS9A2S
<br />2029
<br />40,331.072 -
<br />(25,014.
<br />850)
<br />15,316.222
<br />9560.539
<br />2030
<br />41,413.745 -
<br />(29,311.222)
<br />13,102.523
<br />7,741.413
<br />2031
<br />42,526.191 -
<br />(28,410.747)
<br />14,115.444
<br />7,774.393
<br />2032
<br />�11,252 150 -
<br />(2A,309
<br />02S)
<br />12,94342S
<br />6,6932AA
<br />2033
<br />A0,901.314 -
<br />(2A,329.
<br />170)
<br />12,572.145
<br />6,085.
<br />S70
<br />203A
<br />3A,13 G.SA3 -
<br />(29,806.6d7)
<br />8,329.896
<br />3,883.741
<br />2035
<br />37,098.073 -
<br />(28,305.962)
<br />8,792.111
<br />3,803.012
<br />2036
<br />35,366.637 -
<br />(28,3li.U12)
<br />7,053.625
<br />2,906.466
<br />2037
<br />3>,304.070 -
<br />()8 n83.602)
<br />3,820.468
<br />1,584.608
<br />2038
<br />31,09z606 -
<br />(29,R06.858)
<br />1,290.748
<br />666.601
<br />2039
<br />29,411.20S -
<br />(29,410.492)
<br />0.713
<br />227.93R
<br />2040
<br />28,20SA37 -
<br />(28,201.802)
<br />3.335
<br />209A
<br />17
<br />2041
<br />27,607.244 -
<br />(27,606,068)
<br />1.176
<br />192.938
<br />2042
<br />19,934.922 -
<br />(19,934330)
<br />0.592
<br />130
<br />493
<br />2043
<br />2Q537.663 -
<br />p0,530.000)
<br />2.663
<br />128.533
<br />2044
<br />18,/31.M4 -
<br />(1R,/)8,69R)
<br />2.546
<br />11/.19)
<br />2045
<br />4,S9,A.7S➢ -
<br />-
<br />4,558.752
<br />931.900
<br />2046
<br />1,1558 317 -
<br />-
<br />1,158.317
<br />221279
<br />2047
<br />104.981 -
<br />-
<br />104.981
<br />18.744
<br />2048
<br />_ _
<br />_
<br />_
<br />2049
<br />2050
<br />2051
<br />Cash On Hand 0.293 0.293
<br />Total 780,355.670 (0.000) (574,653.014) 205,702.949 135,655.964
<br />City Council
<br />23 — 164 5/18/2021
<br />BofA Securities - Preliminary Analysis 3/10/2021 Page 11 of 18
<br />
|