1
Bond Oversight Committee 2018 Bond Program April 23, 2020
April 23, 2020 1 AGENDA 1. Welcome Joanne Gore, Chair 2. COVID-19 - - PowerPoint PPT Presentation
Bond Oversight Committee 2018 Bond Program April 23, 2020 1 AGENDA 1. Welcome Joanne Gore, Chair 2. COVID-19 Update Safety and Operating Plans 3. Bond 2018 Update Oscar Perez, Carolina Fuzetti Contract Updates Bond Program
1
Bond Oversight Committee 2018 Bond Program April 23, 2020
2
measures.
and follow Recommended Practices for Construction Jobsites in response to the COVID-19 Pandemic.
(PPE), tools, multi-user devises, use of common water coolers, and require soap and running water in the workplace.
contractors to have running water within our facilities to help mitigate the risk of COVID-19 contamination within construction workers.
4
A/E Contracts (Design) 42 of 42 (A/E) Architect/Engineer contracts have been executed JOC Contracts (Construction) 21 of 21 Job Order Contracts (JOC) construction contracts have been executed CSP/CMAR Contracts (Construction) 19 of 29 Competitive Sealed Proposal (CSP)/Construction Manager at Risk (CMAR) construction contracts have been executed
are already under contract.
execute contracts.
is approximately $59.6M (Construction budget $42M)
5
6
Spent to Date $166.8M Commitments $348.3M
7
2018 Bond Program
Construction Awarded Construction Contracts $201,925,310 Total SBE Commitment $62,174,523 SBE Paid to Date $22,422,450 A/E Services Awarded Design/Engineering Contracts $45,280,078 Total SBE Commitment $11,351,212 SBE Paid to Date $6,886,526
28% 91% 17% 11% 31% 35%
2020
start date is January 2021
8
9
May 2020
2021
10
New Construction HS 12
ES 53
ES 52 and MS 16
New Ag Facility
11
Additions/Renovations Madden ES Addition - 10 classroom
Summer 2020 Fine Arts
contract – BOT approval April 2020
May 2020
12
13
14
Construction Update Video https://youtu.be/-FG21upKaKg
access the Bond Dashboard has been shared on social media and it will be reposted periodically. Upcoming:
social media posts and videos. (i.e. a post about how laptops purchase with the 2018 Bond are being utilized for At-Home Learning during the COVID-19 pandemic.)
15
16
Row Labels Sum of Original Budg Sum of Total Enc. + E % of Total Budget Audio/Video 2,010,000 $ 150,000 $ 7% Classroom Toolset 94,000,000 $ 35,266,358 $ 38% Infrastructure 24,300,000 $ 17,919,759 $ 74% Network 3,690,000 $ 2,885,062 $ 78% Staff Computer Refre 11,300,000 $ 615,722 $ 5% System 7,300,000 $ 239,206 $ 3% Grand Total 142,600,000 $ 57,076,106 $ 40%
17
18
AS OF 3/31/2020
Summary Statistics Principal Composition
Total Outstanding Principal 1,073,031,776 $ Total Fixed Rate 882,096,776 82.21% Total Variable Rate 190,935,000 17.79% Total Interest Payments 494,515,408 Callable Principal (%) 72.53% Percent of Principal Retired w/in 5 years 24.38% w/in 10 years 54.21% w/in 15 years 75.78% Noncallable 27.47% w/in 20 years 85.99% Callable 72.53% w/in 25 years 94.84% w/in 30 years 100.00% Final Maturity 8/15/2049
Underlying Ratings Voted Authorization
Fitch AA+ Amount Issued Balance S&P AA+ 428,000,000 $ 419,000,000 $ 9,000,000 $ 484,000,000 435,000,000 49,000,000 992,600,000 104,120,000 888,480,000 1,904,600,000 $ 958,120,000 $ 946,480,000 $ 11/6/2007 11/6/2018 Date 11/4/2014 27.47% 72.53%
19
PRINCIPAL & INTEREST
$0 $20,000,000 $40,000,000 $60,000,000 $80,000,000 $100,000,000 $120,000,000 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049
Aggregate Debt Service Period Ending 8/31
Principal Interest
20
Callable Call Bond Issue Principal Date Unlimited Tax School Building & Refunding Bonds, Series 2010 66,580,000 $ 8/15/2020 Unlimited Tax Refunding Bonds, Series 2012 46,870,000 8/15/2022 Unlimited Tax Refunding Bonds, Series 2014 46,145,000 8/15/2024 Unlimited Tax Refunding Bonds, Series 2016A 35,755,000 8/15/2024 Unlimited Tax Refunding Bonds, Series 2017A (Green Bonds) 36,525,000 8/15/2026 Unlimited Tax Refunding Bonds, Series 2017B 28,080,000 8/15/2026 Variable Rate Unlimited Tax Refunding Bonds, Series 2017C (Green Bonds) 42,030,000 8/1/2020 Variable Rate Unlimited Tax Refunding Bonds, Series 2017D 45,495,000 8/1/2021 Unlimited Tax Refunding Bonds, Series 2018 119,585,000 8/15/2027 Unlimited Tax School Building Bonds, Taxable Series 2018 48,300,000 8/15/2027 Variable Rate Unlimited Tax Refunding Bonds, Series 2019A 81,555,000 8/1/2022 Unlimited Tax School Building & Refunding Bonds, Series 2019B 92,605,000 2/15/2028 Unlimited Tax Refunding Bonds, Series 2019C 88,715,000 8/15/2028
21
commercial paper program from $100 million to $150 million effective February 20, 2019. The Board also approved adding the 2018 Bond to the commercial paper program
rates ranging from 1.0400% to 1.4296%
interest expense
Fixed Rate Interest Period Total Interest Issue - Total Expense Ending Series A Series B Expense Interest Expense Difference 3/31/2020 1,904,490 $ 157,207 $ 2,061,697 $ 14,033,943 $ (11,972,246) $ Interest Expense Comparison Commercial Paper Notes
22
and future refundings
23
24
25
26