HomeMy WebLinkAbout23548 RESOLUTION NO. 23548
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF PALM
SPRINGS, CALIFORNIA, ACTING SOLELY IN ITS CAPACITY AS
SUCCESSOR AGENCY TO THE PALM SPRINGS COMMUNITY
REDEVELOPMENT AGENCY REQUESTING DIRECTION TO
UNDERTAKE PROCEEDINGS FOR THE ISSUANCE OF 2014
SUBORDINATE TAX ALLOCATION REFUNDING BONDS TO
REFUND CERTAIN OUTSTANDING OBLIGATIONS OF THE
FORMER COMMUNITY REDEVELOPMENT AGENCY OF THE
CITY OF PALM SPRINGS, APPROVING THE ISSUANCE OF
SUCH REFUNDING BONDS AND THE EXECUTION AND
DELIVERY OF AN INDENTURE OF TRUST AND ESCROW
AGREEMENTS AND PROVIDING OTHER MATTERS RELATING
TO THE ISSUANCE OF THE REFUNDING BONDS.
WHEREAS, the Community Redevelopment Agency of the City of Palm Springs
(the "Former Agency') was a public body, corporate and politic, duly established and
authorized to transact business and exercise powers under and pursuant to the
provisions of the Community Redevelopment Law of the State of California, constituting
Part 1 of Division 24 of the Health and Safety Code of the State (the "Redevelopment
Law"); and
WHEREAS, redevelopment plans for the redevelopment project areas
designated "Palm Springs Merged Redevelopment Project No. 1" and 'Palm Springs
Merged Redevelopment Project No. 2" in the City of Palm Springs, California, were
adopted in compliance with all requirements of the Redevelopment Law; and
WHEREAS, pursuant to Section 34172(a) of the California Health and Safety
Code (unless otherwise noted, all Section references hereinafter being to such Code),
the Former Agency has been dissolved and no longer exists as a public body, corporate
and politic, and pursuant to Section 34173, the City of Palm Springs has become the
successor entity to the Former Agency (the "Successor Agency"); and
WHEREAS, prior to the dissolution of the Former Agency, the Former Agency
issued its Community Redevelopment Agency of the City of Palm Springs 2001 Housing
Tax Allocation Bonds in the initial principal amount of $5,805,000 (the "2001 Housing
Bonds"), its Community Redevelopment Agency of the City of Palm Springs Merged
Project No. 1 Tax Allocation Refunding Bonds, 2004 Series A, in the initial principal
amount of $14,240,000 (the "2004A Bonds") and its Community Redevelopment
Agency of the City of Palm Springs Merged Project No. 2 Tax Allocation Refunding
Bonds, 2004 Series B, in the initial principal amount of $9,075,000 (the "20046 Bonds"
and, together with the 2001 Housing Bonds and the 2004A Bonds, the "Prior Bonds");
and
Resolution No. 23548
Page 2
WHEREAS, Section 34177.5(a)(1) authorizes the Successor Agency to
undertake proceedings for the refunding of outstanding bonds and other obligations of
the Former Agency in order to achieve debt service savings within the parameters set
forth in Section 34177.5(a)(1) (the "Savings Parameters"), and to issue bonds for such
purpose pursuant to Article 11 (commencing with Section 53580) of Chapter 3 of Part 1
of Division 2 of Title 5 of the Government Code (the "Refunding Law"); and
WHEREAS, the Successor Agency has determined, based on current conditions
in the municipal bond market, that it will achieve debt service savings in compliance with
the Savings Parameters as evidenced by the analysis prepared by its Financial Advisor,
Harrell & Company, Advisors, describing potential savings that will accrue to the
Successor Agency and to applicable taxing entities as a result of the refunding of the
Prior Bonds (the "Debt Service Savings Analysis"); and
WHEREAS, the Successor Agency proposes to achieve the potential debt
service savings evidenced by the Debt Service Savings Analysis by the issuance of its
Successor Agency to the Palm Springs Community Redevelopment Agency 2014
Subordinate Tax Allocation Refunding Bonds (the "Refunding Bonds") pursuant to the
Law, the Refunding Law and the form of Indenture of Trust, dated as of May 1, 2014, by
and between the Successor Agency and The Bank of New York Mellon Trust Company,
N.A., as trustee (the 'Indenture") on file with the Secretary; and
WHEREAS, debt service on the Refunding Bonds will be payable on a basis
subordinate to certain outstanding bonds issued by the Former Agency, namely its
Community Redevelopment Agency of the City of Palm Springs Merged Project No. 1
Tax Allocation Bonds, 2007 Series A issued in the initial principal amount of
$12,770,000, its Community Redevelopment Agency of the City of Palm Springs
Merged Project No. 1 Taxable Tax Allocation Bonds, 2007 Series B issued in the initial
principal amount of $1,910,000 and its Community Redevelopment Agency of the City
of Palm Springs Merged Project No. 2 Taxable Tax Allocation Bonds, Series 2007 C
issued in the initial principal amount of$6,495,000; and
WHEREAS, pursuant to Section 34179, an oversight board (the "Oversight
Board") has been established for the Successor Agency and the Successor Agency
requests that the Oversight Board direct the Successor Agency to undertake
proceedings for the issuance of the Refunding Bonds, it being understood that such
direction by the Oversight Board will enable the Successor Agency to recover its related
costs in connection with the refunding proceedings, as authorized by Section
34177.5(f); and
WHEREAS, the Successor Agency, with the aid of its staff, has reviewed the
Indenture and the three separate Escrow Deposit and Trust Agreements relating to the
refunding of the Prior Bonds (the "Escrow Agreements") and the Successor Agency
wishes to approve the Indenture and the issuance, sale and delivery of the Refunding
Bonds and to approve the Escrow Agreements; and
Resolution No. 23548
Page 3
WHEREAS, the Successor Agency also requests that the Oversight Board
approve the issuance, sale and delivery of the Refunding Bonds by the Successor
Agency, as authorized by Section 34177.5(f), and that the Oversight Board make
certain determinations described below on which the Successor Agency will rely in
undertaking the refunding proceedings and the issuance, sale and delivery of the
Refunding Bonds; and
WHEREAS, following approval by the Oversight Board of the issuance of the
Refunding Bonds by the Successor Agency to be effective upon approval by the
California Department of Finance of such approval by the Oversight Board, the
Successor Agency, with the assistance of its Financial Advisor, will select an
underwriter to sell the Refunding Bonds and will cause to be prepared a form of Official
Statement describing the Refunding Bonds and containing material information relating
to the Refunding Bonds, the preliminary form of which will be submitted to the
Successor Agency for approval for distribution by the underwriter of the Refunding
Bonds to persons and institutions interested in purchasing the Refunding Bonds; and
WHEREAS, the Successor Agency will approve a purchase contract with the
underwriter and will authorize and direct its officers and staff to implement the sale and
delivery of the Refunding Bonds to the underwriter pursuant to the purchase contract.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Palm
Springs acting as the Successor Agency to the Palm Springs Community
Redevelopment Agency, as follows:
SECTION 1. Determination of Savings. The Successor Agency has determined
that there are significant potential savings available to the Successor Agency and to
applicable taxing entities in compliance with the Savings Parameters by the issuance by
the Successor Agency of the Refunding Bonds to provide funds to refund the Prior
Bonds, all as evidenced by the Debt Service Savings Analysis on file with the Secretary
of the Successor Agency, which Debt Service Savings Analysis is hereby approved.
SECTION 2. Request for Direction. The Oversight Board is hereby requested to
direct the Successor Agency to undertake the refunding proceedings pursuant to
Section 34177.5(a)(1) for the issuance, sale and delivery of the Refunding Bonds.
SECTION 3. Approval of Issuance of the Refunding Bonds. The Successor
Agency hereby authorizes and approves the issuance of the Refunding Bonds pursuant
to the Refunding Law in the aggregate principal amount of not,to exceed $20,000,000
for the purpose of providing funds to refinance the Prior Bonds in whole or in part. The
Successor Agency further authorizes the sale of the Refunding Bonds, provided that the
Refunding Bonds shall bear interest at such rates and shall be sold at such a price so
as to achieve the Savings Parameters required to be met by Section 34177.5(a)(1).
SECTION 4. Indenture of Trust. The Successor Agency hereby approves the
Indenture prescribing the terms and provisions of the Refunding Bonds and the
Resolution No. 23548
Page 4
application of the proceeds of the Refunding Bonds. Each of the Mayor, as the
presiding officer of the Successor Agency, or the City Manager of the City of Palm
Springs, as the chief administrative officer of the Successor Agency (each, an
"Authorized Officer"), is hereby authorized and directed to execute and deliver, and the
City Clerk, as the secretary of the Successor Agency, is hereby authorized and directed
to attest to, the Indenture for and in the name and on behalf of the Successor Agency,
in substantially the form on file with the City Clerk, with such changes therein, deletions
therefrom and additions thereto as the Authorized Officer shall approve, such approval
to be conclusively evidenced by the execution and delivery of the Indenture. The
Successor Agency hereby authorizes the delivery and performance of the Indenture.
SECTION 5. Issuance in Separate Series. The Refunding Bonds may be issued
as a single issue, or from time to time in separate series, as the Successor Agency shall
determine. The approval of the issuance of the Refunding Bonds by the Successor
Agency and by the Oversight Board shall constitute the approval of each and every
separate series of Refunding Bonds, without the need for any further approval from the
Oversight Board, provided that each such separate series of Refunding Bonds complies
with the Saving Parameters required to be met by Section 34177.5(a)(1).
SECTION 6. Escrow Agreements. The Successor Agency hereby approves the
Escrow Agreements prescribing the provisions for refunding the Prior Bonds, namely,
the 2001 Housing Bonds Escrow Deposit and Trust Agreement, the 2004A Bonds
Escrow Deposit and Trust Agreement and the 2004B Bonds Escrow Deposit and Trust
Agreement. Each Authorized Officer is hereby authorized and directed to execute and
deliver, and the City Clerk, as the secretary of the Successor Agency, is hereby
authorized and directed to attest to, the Escrow Agreements for and in the name and on
behalf of the Successor Agency, in substantially the forms on file with the City Clerk,
with such changes therein, deletions therefrom and additions thereto as the Authorized
Officer shall approve, such approval to be conclusively evidenced by the execution and
delivery of the Escrow Agreements. The Successor Agency hereby authorizes the
delivery and performance of the Escrow Agreements.
SECTION 7. Oversight Board Approval of the Issuance of the Refunding Bonds.
The Successor Agency hereby requests that the Oversight Board approve the issuance,
sale and delivery of the Refunding Bonds pursuant to this Resolution and the Indenture,
as above described.
SECTION 8. Filing of this Resolution. The Secretary of the Successor Agency is
hereby authorized and directed to file a certified copy of this Resolution with the
Oversight Board, together with the Debt Service Savings Analysis, and, as provided in
Section 341800), with the Riverside County Administrative Officer, the Riverside County
Auditor-Controller and the California Department of Finance.
SECTION 9. Determinations by the Oversight Board. The Successor Agency
requests that the Oversight Board make the following determinations upon which the
Resolution No. 23548
Page 5
Successor Agency will rely in undertaking the refunding proceedings and the issuance,
sale and delivery of the Refunding Bonds:
(a) The Successor Agency is authorized, as provided in Section
34177.5(f), to recover its costs related to the issuance of the Refunding Bonds
from the proceeds of the Refunding Bonds, including the cost of reimbursing the
City of Palm Springs for administrative staff time spent with respect to the
authorization, issuance, sale and delivery of the Refunding Bonds;
(b) The application of proceeds of the Refunding Bonds by the
Successor Agency to the refunding and defeasance of the Prior Bonds, as well
as to the payment by the Successor Agency of all costs of issuance of the
Refunding Bonds, as provided in Section 34177.5(a), shall be implemented by
the Successor Agency promptly upon sale and delivery of the Refunding Bonds,
and, notwithstanding Section 34177.3 or any other provision of law to the
contrary, no further approval of the Oversight Board, the California Department of
Finance, the Riverside County Auditor-Controller or any other person or entity
other than the Successor Agency shall be required;
(c) The Successor Agency shall be entitled to receive its full
Administrative Cost Allowance under Section 34181(a)(3) without any deductions
with respect to continuing costs related to the Refunding Bonds, such as
trustee's fees, auditing and fiscal consultant fees and continuing disclosure and
rating agency costs (collectively, "Continuing Costs of Issuance"), and such
Continuing Costs of Issuance shall be payable from property tax revenues
pursuant to Section 34183. In addition and as provided by Section 34177.5(f), if
the Successor Agency is unable to complete the issuance of the Refunding
Bonds for any reason, the Successor Agency shall, nevertheless, be entitled to
recover its costs incurred with respect to the refunding proceedings from such
property tax revenues pursuant to Section 34183 without reduction in its
Administrative Cost Allowance.
SECTION 10. Appointments. The appointments of Harrell & Company, Advisors,
as Financial Advisor, Jones Hall, A Professional Law Corporation, as bond counsel, and
Fulbright & Jaworski LLP, a member of Norton Rose Fulbright, as disclosure counsel,
are hereby confirmed to act on behalf of the Successor Agency in the presentation of
this Resolution and the Debt Service Savings Analysis to the Oversight Board and for
purposes of the proceedings for the issuance, sale and delivery of the Refunding
Bonds.
SECTION 11. Official Actions. The Authorized Officers and any and all other
officers of the Successor Agency are hereby authorized and directed, for and in the
name and on behalf of the Successor Agency, to do any and all things and take any and
all actions, which they, or any of them, may deem necessary or advisable in obtaining
the requested approvals by the Oversight Board and the California Department of
Finance and to implement the sale and delivery of the Refunding Bonds to the
Resolution No. 23548
Page 6
Underwriter. Whenever in this Resolution any officer of the Successor Agency is
directed to execute or countersign any document or take any action, such execution,
countersigning or action may be taken on behalf of such officer by any person
designated by such officer to act on his or her behalf in the case such officer is absent
or unavailable.
SECTION 12. Effective Date. This Resolution shall take effect from and after its
passage and adoption.
PASSED, APPROVED AND ADOPTED BY THE PALM SPRINGS CITY
COUNCIL THIS 7T" DAY OF MAY, 2014.
DAVID H. READY, C AGER
ATTEST:
MES THOMPSON, CITY CLERK
CERTIFICATION
STATE OF CALIFORNIA )
COUNTY OF RIVERSIDE ) ss.
CITY OF PALM SPRINGS )
I, JAMES THOMPSON, City Clerk of the City of Palm Springs, hereby certify that
Resolution No. 23548 is a full, true and correct copy, and was duly adopted at a regular
meeting of the City Council of the City of Palm Springs on the 7th day of May, 2014, by
the following vote:
AYES: Councilmember Lewin, Councilmember Mills, Mayor Pro Tern Hutcheson,
and Mayor Pougnet.
NOES: None.
ABSENT: Councilmember Foat.
ABSTAIN: None.
ES THOMPSON, CITY CLERK
ity of Palm Springs, Californi
os�2.a�x o��
SOURCES AND USES OF FUNDS
Successor Agency to Palm Springs Community Redevelopment Agency
20I4 Subordinate Tax Allocation Bonds
Refund 2001 Refund 2004 Refund 2004
Sources: Bonds Series A Bonds Series B Bonds Total
Bond Proceeds:
Par Amount 2,255,000.00 8,650,000.00 6,880,000.00 17,785,000.00
Premium 202,401.35 730,979.35 507,862.40 1,441,243.10
2,457,401.35 9,380,979.35 7,387,862.40 19,226,243.10
Other Sources of Funds:
Debt Service Reserve Fund 468,081.00 1,037,200.00 614,256.00 2,119,537.00
Debt Service Fund 773,589.00 407,128.00 1,180,717.00
468,081.00 1,810,789.00 1,021,384.00 3,300,254.00
2,925,482.35 11,191,768.35 8,409,246.40 22,526,497.10
Refund 2001 Refund 2004 Refund 2004
Uses: Bonds Series A Bonds Series B Bonds Total
Refunding Escrow Deposits:
Cash Deposit 2,657,372.27 0.75 0.13 2,657,373.15
SLGS Purchases 10,168,588.00 7,592,128.00 17,760,716.00
2,657,372.27 10,168,588.75 7,592,128.13 20,418,089.15
Other Fund Deposits:
Debt Service Reserve Fund 206,992.84 794,007.99 631,534.68 1,632,535.51
Delivery Date Expenses:
Cost of issuance 25,358A5 97,272.98 77,368.57 200;000.00
Underwriter's Discount 15,785.00 60,550.00 48,160.00 124,495.00
Bond Insurance 18,276.09 70,105.61 55 760.30 144,142.00
59,419.54 227,928.59 181,288.87 468,637.00
Other Uses of Funds:
Additional Proceeds 1,697.70 1,243.02 4,294.72 7,235.44
2,925,482.35 11,191,768.35 8,409,246.40 22,526,497.10
Note: Debt Services Savings Anlaysis for Successor Agency Board Report of May 7,2014
Prepared by Harrell&Company Advisors Page I
SUMMARY OF REFUNDING RESULTS
Successor Agency to Palm Springs Community Redevelopment Agency
2014 Subordinate Tax Allocation Bonds
Refund 2001 Refund 2004 Refund 2004
Bonds Series A Bonds Series B Bonds Total
Dated Date 08/07/2014 08/07/2014 08/07/2014 08/07/2014
Delivery Date 08/07/2014 08/07/2014 08/07/2014 08/07/2014
Arbitrage Yield 3.732903% 3.732903% 3.732903% 3.732903%
Escrow Yield
Value of Negative Arbitrage 25,041.43 18,696.56 43,737.99
Bond Par Amount 2,255,000.00 8,650,000.00 6,880,000.00 17,785,000.00
True Interest Cost 2.396455% 3.798119% 4.204736% 3.898857%
Net Interest Cost 2.539908% 4.038006% 4.405544% 4.133357%
Average Coupon 4.491894% 4.888949°/a 4.955633% 4.899284%
Average Life 4.240 9.108 12.147 9.666
Par amount of refunded bonds 2,655,000.00 9,905,000.00 7,385,000,00 19,945,000.00
Average coupon of refunded bonds 5.429348% 5.437237% 5.708595% 5.566111%
Average life of refunded bonds 4.187 8.712 12,013 9.332
PV of prior debt 2,827,289.30 11,297,149.23 8,900,050.68 23,024,489.21
Net PVSavings 248,592,38 917,579.93 857,262.51 2,023,434.82
Percentage savings of refunded bonds 9.363178% 9.263805% 11.608159% 10.145073%
Percentage savings of refunding bonds 11.024052% 10.607860% 12.460211% 11.377199%
Note: Debt Services Savings Anlaysis for Successor Agency Board Report of May 7,2014
Prepared by Harrell&Company Advisors Page 2
BOND PRICING
Successor Agency to Palm Springs Community Redevelopment Agency
2014 Subordinate Tax Allocation Bonds
Maturity Premium
Bond Component Date Amount Rate Yield Price (-Discount)
Serial Bonds for 2001 Refunding:
09/O1/2015 965,000 4.000% 0.630% 103.576 34,508.40
09/01/2016 1,060,000 4.000°% 0.9300/6 I06.269 66,451.40
09/012017 1,110,000 4.000% 1.3600/. 107.902 87,712.20
09/01/2018 1,140,000 4.000% 1.770% 108.711 99,305.40
09/01/2019 1,195,000 4.0000/. 2.190% 108.634 103,176.30
09/01/2020 1,245,000 5.00001. 2.620% 113.267 165,174.15
09/01/2021 1,300,000 5.000% 3.000% 112.648 164,424.00
09/012022 985,000 5.000% 3.270% 112,177 119,943.45
09/O1/2023 1,035,000 5.000% 3A70% 111.812 122,254.20
09/01/2024 545,000 5.000% 3.650% 111.285 61,50325
09/01/2025 575,000 5.000% 3.8500/. 109.519 C 54,734.25
09/01/2026 600,000 5.000% 3.8500/ 109.519 C 57,114.00
09/01/2027 630,000 5.000% 4.000% 108.217 C 51,767.10
09/01/2028 665,000 5.0000/. 4.100% 107.359 C 48,937.35
09/O1/2029 695,000 5.000% 4.200% 106.509 C 45,237.55
09/01/2030 730,000 5.000% 4.300% 105.668 C 41,376.40
09/01/2031 770,000 5.000% 4.400% 104.834 C 37,221.80
09/01/2032 805,000 5.000% 4.500% 104.008 C 32,264.40
09/01/2033 845,000 5.000% 4.600% 103.190 C 26,955.50
09/O1/2034 890,000 5.000% 4.700% 102.380 C 21,182.00
17,785,000 1,441,243.10
Dated Date 0810 72 0 1 4
Delivery Date 08/072014
First Coupon 03/01/2015
Par Amount 17,785,000.00
Premium 1,441,243.10
Production 19,226,243.10 108.103700%
Underwriters Discount (124,495.00) (0.70000(%)
Purchase Price 19,101,748.10 107.403700%
Accrued Interest
Net Proceeds 19,101,748.10
Note: Debt Services Savings Anlaysis for Successor Agency Board Report of May 7,2014
Prepared by Harrell.&Company Advisors Page 3
BOND DEBT SERVICE BREAKDOWN
Successor Agency to Palm Springs Community Redevelopment Agency
2014 Subordinate Tax Allocation Bonds
Period Refund 2001 Refund 2004 Refund 2004
Ending Bonds Series A Bonds Series B Bonds Total
09/01/2015 383,840 921,840 549,506.67 1,855,186.67
09/01/2016 381,150 920,250 554,550.00 1,855,950.00
09/01/2017 384,350 923,850 555,350.00 1,863,550.00
09/01/2018 381,950 916,450 550,750.00 1,949,150.00
09/O1/2019 384,150 923,450 550,950.00 1,858,550.00
09/01/2020 385,750 924,250 550,750.00 1,860,750.00
09/01/2021 383,250 922,750 547,500.00 1,853,500.00
09/01/2022 924,750 548,750.00 1,473,500.00
09/01/2023 920,000 554,250.00 1,474,250.00
09/01/2024 383,750 548,750.00 932,500.00
09/01/2025 382,500 552,750.00 935,250.00
09/01/2026 380,750 550,750.00 931,500.00
09/01/2027 383,500 548,000.00 931,500.00
09/01/2028 380,500 554,500.00 935,000.00
09/01/2029 382,000 549,750.00 931,750.00
09/01/2030 382,750 549,250.00 932,000.00
09/O1/2031 382,750 552,750.00 935,500.00
09/01/2032 382,000 550,000.00 932,000.00
09/01/2033 380,500 551,250.00 931,750.00
09/01/2034 383,250 551,250.00 934,500.00
2,684,440 12,501,840 11,021,356.67 26,207,636.67
Note: Debt Services Savings Anlaysis for Successor Agency Board Report of May 7,2014
Prepared by Harrell&Company Advisors Page 4
DETAILED BOND DEBT SERVICE
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2001 Bonds
Serial Bonds for 2001 Refunding
Period Debt
Ending Principal Coupon Interest Service
09/01/2015 280,000 4.000% 103,840 383,940
09/01/2016 295,000 4.000% 86,150 381,150
09/O1/2017 310,000 4.000% 74,350 384,350
09/01/2018 320,000 4,000% 61,950 381,950
09/O1/2019 335,000 4,000% 49,150 384,150
09/01/2020 - 350,000 5.000% 35,750 385,750
09/O1/2021 365,000 5.000% 18,250 383,250
2,255,000 429,440 2,684,440
Prepared by Harrell&Company Advisors Page 5
DETAILED BOND DEBT SERVICE
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2004 Series A Bonds
Serial Bonds for 2004A Refunding
Period Debt
Ending Principal Coupon Interest Service
09/O1/2015 490,000 4.000% 431,840 921,840
091OW016 535,000 4.000% 385,250 920,250
09/01/2017 560,000 4.000% 363,850 923,850
09/01/2018 575,000 4.000% 341,450 916,450
09/01/2019 605,000 4.000% 318,450 923,450
09/01/2020 630,000 5.000% 294,250 924,250
09/01/2021 660,000 5.000% 262,750 922,750
09/01/2022 695,000 5.000% 229,750 924,750
09/O1/2023 725,000 5.000% 195,000 920,000
09/01/2024 225,000 5.000% 158,750 383,750
09/01/2025 235,000 5.00001. 147,500 382,500
09/01/2026 245,000 5.000% 135,750 380,750
09/01/2027 260,000 5.000% 123,500 383,500
09/01/2028 270,000 5.000% 110,500 380,500
09/01/2029 285,000 5.000% 97,000 382,000
09/01/2030 300,000 5.000% 82,750 382,750
09/01/2031 315,000 5.000% 67,750 382,750
09/O1/2032 330,000 5.00001. 52,000 382,000
09/01/2033 345,000 5.000°/ 35,500 380,500
09/O1/2034 365,000 5.000% 18,250 383,250
8,650,000 3,851,840 12,501,840
Prepared by Harrell&Company Advisors Page 6
DETAILED BOND DEBT SERVICE
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2004 Series B Bonds
Serial Bonds for 2004B Refundine
Period
Ending Principal Coupon Interest Debt Service
09/01/2015 195,000 4.000% 354,506.67 549,506.67
09/01/2016 230,000 4.000% 324,550.00 554,550.00
09/01/2017 240,000 4.0000/6 315,350.00 555,350.00
09/O1/2018 245,000 4.0000% 305,750.00 550,750.00
09/01/2019 255,000 4.000% 295,950.00 550,950.00
09/01/2020 265,000 5.000% 285,750.00 550,750.00
09/01/2021 275,000 5.000% 272,500.00 547,500.00
09/01/2022 290,000 5.000% 258,750.00 548,750.00
09/01/2023 310,000 5.000% 244,250.00 554,250.00
09/01/2024 320,000 5.000% 228,750.00 548,750.00
09/O1/2025 340,000 5.000% 212,750.00 552,750.00
09/01/2026 355,000 5.0000/6 195,750.00 550,750.00
09/01/2027 370,000 5.000% 178,000.00 548,000.00
09/01/2028 395,000 5.00001. 159,500.00 554,500.00
09/01/2029 410,000 5.0000/0 139,750.00 549,750,00
09/01/2030 430,000 5.0000/0 119,250.00 549,250.00
09/01/2031 455,000 5.000% 97,750.00 552,750.00
09/01/2032 475,000 5.000% 75,000.00 550,000.00
09/01/2033 500,000 5.000% 51,250.00 551,250.00
09/O1/2034 525,000 5.000% 26,250.00 551,250.00
6,880,000 4,141,356.67 11,021,356.67
Prepared by Harrell&Company Advisors Page 7
SAVINGS
Successor Agency to Palm Springs Community Redevelopment Agency
2014 Subordinate Tax Allocation Bonds
Present Value
Prior Prior Prior Refunding to 08/07/2014
Date Debt Service Recripts Net Cash Flow Debt Service Savings @ 3.7329028%
09/01/2014 1,180,716.88 1,180,717.00 (0.12) (0.12) (2,907.78)
09/01/2015 2,113,270.02 2,113,270.02 1,855,186.67 258,083.35 250,409.83
09/01R016 2,114,695.02 2,114,695.02 1,855,950.00 258,745.02 242,758.19
09/01/2017 2,118,015.02 2,118,015.02 1,863,550.00 254,465.02 230,009.69
09/01/2018 2,107,655.02 2,107,655.02 1,849,150.00 258,505.02 224,995.06
09/01/2019 2,112,618.76 2,112,618.76 1,858,550.00 254,068.76 212,996.18
09/01/2020 2,113,062.50 2,113,062.50 1,860,750.00 252,312.50 203,704.50
09/01/2021 2,109,425.00 2,109,425.00 1,853,500.00 255,925.00 199,000.05
09/01/2022 1,646,665.00 1,646,665.00 1,473,500.00 173,165.00 129,210.66
09/01/2023 1,648,640.00 1,648,640.00 1,474,250.00 174,390.00 125,336.55
09/01/2024 1,042,000.00 1,042,000.00 932,500.00 109,500.00 76,003.95
09/01/2025 1,039,825.00 1,039,825.00 935,250.00 1G4,575.00 69,943.00
09/01/2026 1,040,950.00 1,040,950.00 931,500.00 109,450.00 70,492.82
09/01/2027 1,040,100.00 1,040,100.00 931,500.00 108,600.00 67,375.35
09/01/2028 1,042,275.00 1,042,275.00 935,000.00 107,275.00 64,106.37
09/01/2029 1,037,187.50 1,037,187.50 931,750,00 105,437.50 60,689.66
09/01/2030 1,040,125.00 1,040,125.00 932,000.00 108,125.00 59,931.87
09/01/2031 1,045,525.00 1,045,525.00 935,500.00 110,025.00 58,726.27
09/01/2032 1,038,100.00 1,038,100.00 932,000.00 106,100.00 54,539.17
09/01/2033 1,038,412.50 1,038,412.50 931,750.00 106,662.50 52,793.27
09/01/2034 1,045,900.00 1,045,900.00 934,500.00 111,400.00 53,086.22
30,715,16322 1,180,717.00 29,534,446.22 26,207,636.67 3,326,809.55 2,503,200.87
Savings Summary
PV of savings from cash flow 2,503,200.87
Less:Prior funds on hand (2,119,537.00)
Plus:Refunding funds on hand 1,639,770.95
Net PV Savings 2,023,434.82
Note: Debt Services Savings Anlaysis for Successor Agency Board Report of May 7,2014
Prepared by Harrell&Company Advisors Page 8
SAVINGS
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2001 Bonds
Present Value
Prior Refunding to 08/07/2014
Date Debt Service Debt Service Savings @ 3.7329028%
09/01/2015 467,336.26 383,840.00 83,496.26 81,944.27
09/01/2016 465,761.26 381,150.00 84,611.26 80,062.68
09/01/2017 468,081.26 384,350.00 83,731.26 76,326.97
09/01/2018 464,18126 381,950.00 82,231.26 72,202.03
09/01/2019 464,025.00 384,150.00 79,875.00 67,569.00
09/01/2020 467,300.00 385,750.00 81,550.00 66,399.46
09/01/2021 464,200.00 383,250.00 80,950.00 63,478.42
3,260,885.04 2,684,440.00 576,445.04 507,982.84
Savings Summary
PV of savings from cash flow 507,982.84
Less:Prior funds on hand (468,081.00)
Plus:Refunding funds on hand 208,690.54
Net PV Savings 248,592.38
.Prepared by Harrell&Company Advisors Page 9
SAVINGS
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2004 Series A Bonds
Present Value
Prior Prior Prior Refunding to 08/07/2014
Date Debt Service Receipts Net Cash Flow Debt Service Savings @ 3.7329028%
09/01/2014 773,588.75 773,589.00 (0.25) (0.25) (1,905.31)
09/01/2015 1,036,677.50 1,036,677.50 921,840.00 114,837.50 110,779.69
09/01/2016 1,034,927.50 1,034,927.50 920,250.00 114,677.50 107,013.99
09/01/2017 1,036,927.50 1,036,927.50 923,850.00 113,077.50 101,644.96
09/01/2018 . 1,032,427.50 1,032,427.50 916,450.00 115,977.50 100,392.33
09/01/2019 1,035,447.50 1,035,447.50 923,450.00 111,997.50 93,377.77
09/01/2020 1,036,322.50 1,036,322.50 924,250.00 112,072.50 89,973.20
09/01/2021 1,035,360.00 1,035,360.00 922,750.00 112,610.00 87,088.14
09/01/2022 1,037,200.00 1,037,200.00 924,750.00 112,450.00 83,771.57
09/01/2023 1,035,400.00 1,035,400.00 920,000,00 115,400.00 82,792.38
09/01/2024 431,400.00 431,400.00 383,750.00 47,650.00 33,047.36
09/01/2025 428,200.00 428,200.00 382,500.00 45,700.00 30,540.32
09/01/2026 429,450.00 429,450.00 380,750,00 48,700,00 31,339A8
09/01/2027 429,875.00 429,875.00 383,500.00 46,375.00 28,754.21
09/01/2028 429,475.00 429,475.00 380,500.00 48,975.00 29,242.21
09/01/2029 428,250.00 428,250.00 382,000.00 46,250.00 26,605.03
09/01/2030 431,200.00 431,200.00 382,750.00 48,450.00 26,838.97
09/01/2031 433,050.00 433,050.00 382,750.00 50,300.00 26,832.94
09/01/2032 428,800.00 428,800.00 382,000.00 46,800.00 24,047.69
09/01/2033 428,725.00 428,725.00 380,500.00 48,225.00 23,862.03
09/01/2034 432,550.00 432,550.00 383,250.00 49,300.00 23,489.96
14,825,253.75 773,589.00 14,051,664.75 12,501,840.00 1,549,824.75 1,159,528.92
Savings Summary
PV of savings from cash flow 1,159,528.92
Less:Prior funds on hand (1,037,200.00)
Plus:Refunding funds on hand 795,251.01
Net PV Savings 917,579.93
Prepared by Harrell&Company Advisors Page 10
SAVINGS
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2004 Series B Bonds
Present Value
Prior Prior Prior Refunding to 08/07/2014
Date Debt Service Receipts Net Cash Flow Debt Service Savings @ 3.7329028%
09/01/2014 407,128.13 407,128.00 0.13 0.13 (1,002.47)
09/01/2015 609,256.26 609,25626 549,506.67 59,749.59 57,685.87
09/01/2016 614,006.26 614,006.26 554,550.00 59,456.26 55,681.52
09/01/2017 613,006.26 613,00626 555,350.00 57,656.26 52,037.76
09/01/2018 611,046.26 611,046.26 550,750.00 60,296.26 52,400.71
09/01/2019 613,146.26 613,146.26 550,950.00 62,196.26 52,049.41
09/01/2020 609,440.00 609,440.00 550,750.00 58,690.00 47,331.83
09/01/2021 609,865.00 609,865.00 547,500.00 62,365.00 48,433.48
09/01/2022 609,465.00 609,465.00 548,750.00 60,715.00 45,439.10
09/01/2023 613,240.00 613,240.00 554,250.00 58,990.00 42,544.17
09/01/2024 610,600.00 610,600.00 548,750.00 61,850.00 42,956.59
09/01/2025 611,625.00 611,625.00 552,750.00 58,875.00 39,402.68
09/01/2026 611,500.00 611,500.00 550,750.00 60,750.00 39,153.33
09/01/2027 610,225.00 610,225.00 548,000.00 62,225.00 38,621.14
09/01/2028 612,800.00 612,800.00 554,500.00 58,300.00 34,864.16
09/01/2029 608,937.50 608,937.50 549,750,00 59,187.50 34,084.63
09/01/2030 608,925.00 608,925.00 549,250.00 59,675.00 33,092.89
09/01/2031 612,475.00 612,475.00 552,750.00 59,725,00 31,893.33
09/01/2032 609,300.00 609,300.00 550,000.00 59,300.00 30,491.48
09/01/2033 609,687.50 609,687.50 551,250.00 58,437.50 28,931.24
09/01/2034 613,350.00 613,350.00 551,250.00 62,100.00 29,596.26
12,629,024.43 407,128.00 12,221,8%.43 11,021,356.67 1,200,539.76 835,689.11
Savings Summary
PV of savings from cash flow 835,689.11
Less:Prior funds on hand (614,256.00)
Plus:Refunding funds on hand 635,829.40
Net PV Savings 857,262.51
Prepared by Harrell&Company Advisors Page 11
ESCROW REQUIREMENTS
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2001 Bonds
2001 Housing,Tax Allocation Bonds
Period Principal
Ending Interest Redeemed Total
O8/07/2014 2,372.27 2,655,000.00 2,657,372.27
2,372.27 2,655,000.00 2,657,372.27
Prepared by Harrell&Company Advisors Page 12
ESCROW REQUIREMENTS
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2004 Series A Bonds
Merged No. 1 Tax Allocation Refunding Bonds,2004A
Period Principal
Ending Principal Interest Redeemed Total
09/01/2014 510,000.00 263,588.75 9,395,000.00 10,168,588.75
510,000.00 263,588.75 9,395,000.00 10,168,588.75
Prepared by Harrell&Company Advisors Page 13
ESCROW REQUIREMENTS
Successor Agency to Palm Springs Community Redevelopment Agency
Refund 2004 Series B Bonds
Merged No.2 Tax Allocation Refunding Bonds,2004B
Period Principal
Ending Principal Interest Redeemed Total
09/01/2014 200,000.00 207,128.13 7,185,000.00 7,592,128.13
200,000.00 207,128.13 7,185,000.00 7,592,128.13
Prepared by Harrell&Company Advisors Page 14