|
6.1 B - Attachment No. 4
<br /> NOTE C—GOVERNMENTAL ACTIVITIES LONG-TERM DEBT(CONTINUED�
<br /> At year-end, $874,567 of internal service fund compensated absences is included in the above amounts.
<br /> For the governmental activities,compensated absences are generally liquidated by the general fund.
<br /> C. Annual Repayment Requirements for Long-Term Debt
<br /> Governmental Activities
<br /> Year End Revenue Bonds GID Bonds Ta�c Increment Bonds
<br /> June 30 Principal Interest Principal Interest Principal Interest
<br /> $ $ $ $ $ $
<br /> 2010 2,350,000 773,178 1,330,000 834,250
<br /> 2011 2,455,000 676,220 2,620,000 743,990
<br /> 2012 2,570,000 567,616 2,735,000 623,828
<br /> 2013 1,330,000 484,772 2,480,000 511,075
<br /> 2014 1,380,000 433,697 2,895,000 385,481
<br /> 2015-2019 7,760,000 1,289,784 11,515,338 5,709,030
<br /> 2020-2024 2,380,000 143,673 6,790,050 10,739,951
<br /> 2025-2029 4,855,056 12,669,944
<br /> 2030-2034 2,972,004 11,052,996
<br /> 20,225,000 4,368,940 38,192,448 43,270,545
<br /> Year End Loans Total
<br /> June 30 Principal Interest Principal Interest
<br /> $ $ $ $
<br /> 2010 42,321 3,722,321 1,607,428
<br /> 2011 42,321 5,117,321 1,420,210
<br /> 2012 42,321 5,347,321 1,191,444
<br /> 2013 42,321 3,852,321 995,847
<br /> 2014 4,275,000 819,178
<br /> 2015-2019 19,275,338 6,998,814
<br /> 2020-2024 9,170,050 10,883,624
<br /> 2025-2029 4,855,056 12,669,944
<br /> 2030-2034 2,972,004 11,052,996
<br /> 169,284 58,586,732 47,639,485
<br /> NOTE 7—BUSINESS-TYPE ACTIVITIES LONG-TE�DEBT
<br /> A. Description
<br /> Revenue Bonds:
<br /> Port of Redwood City 1999 Revenue Bonds were issued on April 1, 1999 in the amount of$10,945,000
<br /> to finance improvements to the Port, the majority of which will be expended on cleaning up hazardous
<br /> waste remaining at the Port's liquid bulk terminal. The bonds are due in annual installments of$170,000
<br /> to $690,000 through 2030, with total principal and interest remaining of$15,187,379. The bonds are
<br /> payable out of net revenues of the Port, which are expected to equal at least 120% of the annual debt
<br /> service requirement.
<br /> Water Revenue Bonds Series 2005A - In February 2005, Redwood City Public Financing Authority
<br /> issued $35,790,000 of bonds to finance a portion of the City's recycled water project. Principal and
<br /> interest is payable in 29 annual installments of$2,142,585 to$2,157,925 from February 2006 through
<br /> 47
<br />
|