Bedford Public Schools
November 2018 Bond Proposal Update May 2018
pmcresa.com | (248) 223-3500
Bedford Public Schools November 2018 Bond Proposal Update May 2018 - - PowerPoint PPT Presentation
Bedford Public Schools November 2018 Bond Proposal Update May 2018 pmcresa.com | (248) 223-3500 Presentation Overview Due Diligence Activities November 2018 Bond Program Review Financial Considerations Preliminary Schedule and
pmcresa.com | (248) 223-3500
2
3
4
5
years
6
Bedford Public Schools Bond Program Cost Breakdown
Remodeling / Interior Finishes - $23.3M Contingency - $2.03M Sitework - $3.83M Soft Costs (Contingencies, Prof. Fees, Issuance Cost) $ 2.5M Construction Manager Fees & Costs - $2.7M Election/Issuance/Interest Earnings - $TBD
2
14% 12% 12% 29% 15% 17%
8
the administration building and the transportation / maintenance building
14% 12% 12% 29% 15% 17%
9
14% 12% 12% 29% 15% 17%
10
School
14% 12% 12% 29% 15% 17%
8
the administration building and the transportation / maintenance building
14% 12% 12% 29% 15% 17%
12
Road Elementary Schools, Junior High and original building classrooms at the High School
14% 12% 12% 29% 15% 17%
13
14
15
16
BEDFORD PUBLIC SCHOOLS COUNTY OF MONROE, STATE OF MICHIGAN SCHOOL BUILDING AND SITE BONDS (GNERAL OBLIGATION – UNLIMITED TAX)
SUMMARY OF PROPOSED BOND
Bond Proceeds Ballot Info for New Debt Alone Scenario Table No. Bond Amount Less: Est. Capitalized Interest Estimated Bond Proceeds for Project* Bond Term Estimated Interest Cost Estimate Interest Rate First Year Millage Average Millage Total Mills All Debt Increase (Decrease) in Debt Levy 20 Year Term Table_21a $35,340,000 $1,192,725 $34,377,752 20 yrs., 3 mo. $20,736,675 4.50% 1.99 1.87 1.99 1.99 NOTATION:
the bond sale is at least 6 months away, we recommend using a conservative interest rate when computing the millage impact. Otherwise, if the interest rates rise, the District would be forced to levy a higher millage than the millage given in the pre-election information ASSUMPTIONS: * Net capitalized interest, and estimated cost of insurance, plus estimated interest earnings during construction.
May 30, 2018
17
$100,000 Home Value $200,000 Home Value
Example tax impact for $35,000,00 bond at 20 year term:
For a $100,000 Home Value ($50,000 Taxable Value): Approximately $8.29 per month ($99.50 annually) For a $200,000 Home Value ($100,000 Taxable Value): Approximately $16.58 per month ($199 annually) BEDFORD PUBLIC SCHOOLS COUNTY OF MONROE, STATE OF MICHIGAN SCHOOL BUILDING AND SITE BONDS (GNERAL OBLIGATION – UNLIMITED TAX)
SUMMARY OF IMPACT OF BONDING ON PROPERTY TAXPAYERS
Estimated Initial Tax Increase*
Scenario Table No. Bond Amount Estimated Increase in Debt Levy $50,000 Taxable Value $60,000 Taxable Value $75,000 Taxable Value $90,000 Taxable Value $100,000 Taxable Value $125,000 Taxable Value $150,000 Taxable Value $175,000 Taxable Value $200,000 Taxable Value $225,000 Taxable Value $250,000 Taxable Value $275,000 Taxable Value
20 Year Term Table_21a $35,340,000 1.99 99.50 119.40 149.25 179.10 199.00 248.75 298.50 348.25 398.00 447.75 497.50 547.25
18
19
20
21
pmcresa.com | (248) 223-3500