|
City of Santa Ana
<br />Pension Obligation Bonds
<br />Scenario 2 - Fresh Start
<br />Amounts in $0005
<br />Fiscal year
<br />FY22 UAL
<br />LFy UAL
<br />Budget Benchmark
<br />Total Obligation
<br />Savings
<br />2022
<br />56,216012
<br />S6,216.012
<br />56,216.012
<br />36,211.497
<br />20,004.515
<br />2023
<br />56,216.012
<br />61,071.833
<br />56,216.012
<br />41.069.547
<br />15,146.465
<br />2024
<br />56,216.012
<br />64,221.346
<br />56,216.012
<br />44.217.684
<br />11,998.328
<br />2025
<br />5b,21b.012
<br />b/,631.8b4
<br />56,216.U12
<br />4/,218.114
<br />8,977.998
<br />2026
<br />56,216.012
<br />69,529.201
<br />56,216.012
<br />47,233.356
<br />8,977.656
<br />2027
<br />56,21G.012
<br />71,395.317
<br />56,216,
<br />012
<br />47,237.020
<br />9,979.992
<br />2028
<br />S6,216.012
<br />72,927.794
<br />56,216.012
<br />47,234A44
<br />8,981.869
<br />2029
<br />56,216.012
<br />69,282.413
<br />56,216.012
<br />47,234A22
<br />8,981.091
<br />2030
<br />56,216.012
<br />71,117.721
<br />56,216.012
<br />47,235.637
<br />8,980.376
<br />2031
<br />56,216.012
<br />73,027.521
<br />56,216.012
<br />47,237.224
<br />8,978.788
<br />2032
<br />56,216
<br />)12
<br />67,R95.667
<br />S6,21[;_012
<br />47,237
<br />R72
<br />9,978-141
<br />2033
<br />56,216.012
<br />67,03(i9S8
<br />S6,216012
<br />47,23Z614
<br />8,978-399
<br />203A
<br />56,216012
<br />61,813905
<br />56,216012
<br />47,234321
<br />8,981.691
<br />2035
<br />56,216.012
<br />59,692.424
<br />56,216.012
<br />47,237.741
<br />8,978.271
<br />2036
<br />56,216.012
<br />66,436.917
<br />66,216.012
<br />47,234.316
<br />8,981.696
<br />)037
<br />56,216.01>
<br />50,733.458
<br />50,733.458
<br />47,738.786
<br />3,494.677
<br />203R
<br />56,216.012
<br />48,123.557
<br />48,121557
<br />47,220AE94
<br />903-063
<br />2039
<br />%,21&012
<br />45,140.3S8
<br />45,140.3S8
<br />45,11 R.966
<br />21.392
<br />2040
<br />56,216.012
<br />42,838.845
<br />42,838.84S
<br />42,833.824
<br />5.021
<br />2041
<br />56,216.012
<br />41,490.921
<br />41,490,921
<br />41486.704
<br />4.217
<br />2042
<br />56,216.012
<br />27326.929
<br />27.126.929
<br />27,324.008
<br />2.921
<br />7043
<br />56,)16.01)
<br />25,81),)61
<br />)5,81 ),)61
<br />75,805.848
<br />6.413
<br />)044
<br />56,>t6.Ot7
<br />)1,;68.340
<br />)1,"68.340
<br />)t,y6b.593
<br />2.742
<br />2045
<br />56,216017
<br />4,5S8.752
<br />4,558.75)
<br />-
<br />4,558.752
<br />2046
<br />56,21&012
<br />1jS&317
<br />1,158.317
<br />-
<br />1,158.317
<br />2047
<br />56,216.012
<br />104.981
<br />104.981
<br />-
<br />104.981
<br />2048
<br />56,216.012
<br />-
<br />-
<br />-
<br />-
<br />2049
<br />56,216.012
<br />-
<br />-
<br />-
<br />-
<br />2050
<br />56,216.012
<br />-
<br />-
<br />-
<br />-
<br />2051
<br />56,216.012
<br />Total 1,686,480.368 1,298,053.610 1,152,096.902 986,930.235 165,166.668
<br />City Council
<br />23 — 184 5/18/2021
<br />BofA Securities - Preliminary Analysis 3/10/2021 Page 13 of 18
<br />
|