HomeMy WebLinkAbout2016 12 12 Consent 301 Resolution 2016-21, Central Winds Park Debt RefinancingCOMMISSION AGENDA
ITEM 301
Informational
Consent
X
Public Hearings
Regular
December 12, 2016 KS SB
Regular Meeting City Manager Department
REQUEST:
The City Manager and the Finance and Administrative Services Department are requesting
the Commission adopt Resolution 2016 -21 to authorize the City Manager to purchase from
BB &T the City's Central Winds General Obligation Note Series 2012, not to exceed
$2,400,000; to retire a portion of the debt; and to replace the remaining debt, not exceed
$1.3 million, with a non - interest bearing note secured by pledge of revenues received by the
Ad Valorem Tax approved by the voters in September 4, 2001.
SYNOPSIS:
The Purpose of this agenda item is to approve the advanced refunding of the Central Winds
General Obligation Note, Series 2012; eliminate a portion of that debt with fund balance;
and finance the remaining principal with a non - interest bearing note paid back to the Capital
Reserve Fund by existing Ad Valorem Revenues.
CONSIDERATIONS:
Debt - History to Current
Fiscal Year 2001:
On September 4, 2001 the City of Winter Springs approved, by bond referendum
(Resolution 2001 -30), the purchase of 27 acres of land to expand Central Winds Park and
for the construction of soccer, football and baseball facilities. The City issued $3,400,000 in
General Obligation Bonds secured by an Ad Valorem Tax not to exceed one quarter of one
mill on all taxable property within the City (Resolution 2001 -48). The land was purchased
and debt was issued with an average interest carrying cost of just over 5% (total interest of
Consent 301 PAGE 1 OF 3 - December 12, 2016
$3,122,866) and a term of 30 years. The first call date of this debt was 2012.
Fiscal Year 2012:
In July of 2012 the debt was callable and interest rates were favorable for a refinancing.
Adoption of Resolution 2012 -14 permitted the 2002 General Obligation Bonds to be
replaced with a simple interest note from BB &T Bank. Refinancing the 2002 debt lowered
the interest carrying cost 132 basis points, allowing for potential savings of approximately
$500,000. The 2012 debt was issued with an average interest carrying cost of 3.65% (total
interest of $1,119,983; $2,739,107 principal), term of 20 years and callable on any date.
Fiscal Year 2017:
If approved, a final refinancing opportunity will present itself on January 1, 2017. By
eliminating $1.1 million of current principal balance (cash payment from fund balance)
and issuing a not to exceed $1.3 million note, due to the City (paid back over the
remaining 15 years with the voted debt Ad Valorem Tax), the City could realize savings
of approximately $766,561 over the next 15 years.
Revenue - History to Future
The City has levied an Ad Valorem Tax since 2002 for the purpose of repaying the Central
Winds General Obligation Debt. As can be seen in the chart below, the rate has been
reduced over time. Refinancing, as purposed in this agenda item, is projected to continue
this trend in the millage rate until the principal ($1.3 million) has been completely repaid.
Fiscal Year
Voted Debt Millage Rate
2002 -2005
0.2500
2006
0.1374
2007
0.1100
2008
0.1022
2009 -2016
0.1100
2017
0.0700
2018
0.0600
2019
0.0500
2020 -2032*
0.0400
*Sunsets on or before 2032
The millage rate will be evaluated each year to assure that only the amount required to pay
back the $1.3 million in principal is levied. The repayment of the principal will be
accounted for in a separate capital fund and used in future years for capital acquisitions.
FISCAL IMPACT:
Upon acceptance of the refinancing of the Central Winds General Obligation Note, Series
2012 with an internal note, the City will realize a Net Present Value savings of $766,561
Consent 301 PAGE 2 OF 3 - December 12, 2016
(100% of interest) over the remaining 15 years until final maturity of the internal note
l /l/2031. This equates to a savings for the tax payers of $51,892 (nominal) annually.
Note: This refinancing brings the total accumulated savings of all bonds refinanced over
the past six years to approximately $4 million.
COMMUNICATION EFFORTS:
This Agenda Item has been electronically forwarded to the Mayor and City Commission,
City Manager, City Attorney /Staff, and is available on the City's Website, LaserFiche, and
the City's Server. Additionally, portions of this Agenda Item are typed verbatim on the
respective Meeting Agenda which has also been electronically forwarded to the individuals
noted above, and which is also available on the City's Website, LaserFiche, and the City's
Server; has been sent to applicable City Staff, Media/Press Representatives who have
requested Agendas /Agenda Item information, Homeowner's Associations/Representatives
on file with the City, and all individuals who have requested such information. This
information has also been posted outside City Hall, posted inside City Hall with additional
copies available for the General Public, and posted at six (6) different locations around the
City. Furthermore, this information is also available to any individual requestors. City Staff
is always willing to discuss this Agenda Item or any Agenda Item with any interested
individuals.
RECOMMENDATION:
The City Manager and Finance and Administrative Services Department recommend that
the Commission adopt Bond Resolution 2012 -21, grant permission to the City Manager to
purchase from BB &T the City's Central Winds General Obligation Note, Series 2012 not to
exceed $2,400,000; to retire a portion of the debt, replace the remaining debt, not exceed
$1.3 million, with a non - interest bearing note secured by pledge of revenues received by the
Ad Valorem tax approved by the voters in September 4, 2001 and authorize the City
Manager and City Attorney to execute all necessary documents to memorialize the loan
agreement.
ATTACHMENTS:
Resolution 2016 -21
Exhibit A Certificate of Finance Director
Exhibit B Internal Note
Consent 301 PAGE 3 OF 3 - December 12, 2016
RESOLUTION NUMBER 2016 -21
A RESOLUTION OF THE CITY COMMISSION OF THE
CITY OF WINTER SPRINGS, FLORIDA, AUTHORIZING
THE REFUNDING OF THE CITY'S OUTSTANDING
LIMITED GENERAL OBLIGATION NOTE, SERIES 2012,
HELD BY BRANCH BANKING &c TRUST COMPANY WITH
CITY GENERAL FUND RESERVES; AUTHORIZING THE
ISSUANCE, EXECUTION AND DELIVERY OF AN
INTERNAL NOTE, NOT TO EXCEED $1,300,000, TO
SECURE THE REPAYMENT OF THE CITY'S CAPITAL
PROJECT FUND RESERVE ACCOUNT #305 WITH
PLEDGED REVENUES RECEIVED BY THE CITY FROM
THE LEVY OF AD VALOREM TAXES RECEIVED
PURSUANT TO THE BOND REFERENDUM APPROVED BY
THE VOTERS ON SEPTEMBER 4, 2001, NOT EXCEEDING
ONE - QUARTER OF ONE MILL ON ALL TAXABLE
PROPERTY WITHIN THE CITY; AUTHORIZING THE
PROPER OFFICIALS OF THE CITY TO DO ANY OTHER
ADDITIONAL THINGS DEEMED NECESSARY OR
ADVISABLE IN CONNECTION WITH THE REFUNDING,
THE INTERNAL NOTE, AND THE SECURITY THEREFOR;
PROVIDING FOR SEVERABILITY, REPEAL OF PRIOR
INCONSISTENT RESOLUTIONS, AND AN EFFECTIVE
DATE.
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COMMISSION OF THE
CITY OF WINTER SPRINGS, FLORIDA, AS FOLLOWS:
SECTION 1. AUTHORITY FOR THIS RESOLUTION. This Resolution is adopted
pursuant to the provisions of Chapter 166, Florida Statutes, the Florida Constitution, particularly
Article VII Section 12(b) and Article VIII Section 2(b) thereof, the Advance Refunding Law set
forth in Sections 132.33 through 132.47, Florida Statutes, and other applicable provisions of law.
SECTION 2. FINDINGS. It is hereby ascertained, determined and declared:
(A) On February 27, 2002, following the approval of the issuance of its 2002 Bonds
(as hereinafter defined) at a bond referendum election, the City of Winter Springs, Florida (the
"City ") issued its Limited General Obligation Bonds, Series 2002 (the "2002 Bonds ").
(B) At said bond referendum election, the qualified electors of the City also approved
the levying of a not exceeding one - quarter of one mill ad valorem tax on all taxable property
within the City (the "Pledged Funds ") to provide for the repayment of such 2002 Bonds.
(C) Pursuant to City Resolution No. 2012 -14, the City accepted the proposal of
Branch Banking and Trust Company to refund the 2002 Bonds and issued a note, dated May 18,
2012 (the "2012 Note ") secured by the Pledged Funds.
(D) The City currently has unrestricted capital project reserves available to refund the
2012 Note on January 1, 2017 or soon thereafter, provided the City's Capital Project Fund
Reserve Account #305 is secured and repaid by the Pledged Funds in accordance with the terms
and conditions of this Resolution and the Limited General Obligation Refunding Central Winds
Park Internal Note, Series 2017 (the "Central Winds Park Internal Note" or "Internal Note ")
more fully described in Section 5 herein.
(E) Article VII Section 12(b) of the Florida Constitution provides that municipalities
may issue bonds or other certificates of indebtedness payable from ad valorem taxation and
maturing more than twelve months after issuance to refund outstanding bonds and interest and
redemption premium thereon at a "lower net average interest cost rate."
(F) The certificate of the City's Finance Director attached hereto as EXHIBIT "A"
indicates that the net average interest cost rate on the Central Winds Park Internal Note (as
hereinafter defined) is less than the net average interest cost rate on the Refunded Note as
hereinafter defined. The interest rate on the Central Winds Park Internal Note is 0% and the final
maturity of the Central Winds Park Internal Note shall be no later than the end of the City's
fiscal year in 2032.
(G) The City deems it necessary, desirable and in the best interests of the City that the
City refund all of the 2012 Note maturing January 1, 2017 and thereafter (the "Refunded Note ").
(H) Pursuant to Section 2(b), Article VIII of the State Constitution, and Section
166.021, Florida Statutes, municipalities have the governmental, corporate and proprietary
powers to enable them to conduct municipal government, perform municipal functions, and
render municipal services, and exercise any power for municipal purposes, except when
expressly prohibited by law. The issuance by the City of the Central Winds Park Internal Note
and the execution and delivery of the Central Winds Park Internal Note for the purposes of
refunding the Refunded Note is not prohibited by law. Pursuant to Chapter 166, Part II, Florida
Statutes, the City is authorized to issue evidences of indebtedness like the Central Winds Park
Internal Note and to pledge the Pledged Funds for the payment thereof.
(G) The City Manager and Finance Director advise the City that due to availability of
City unrestricted capital project reserves, the future accrued interest on the 2012 Note, the
present volatility of the market for municipal debt, and based on a review of the projected
investment returns for the unrestricted general fund reserves during the repayment term of the
Central Winds Park Internal Note, it is in the best interest of the City to issue the Central Winds
Park Internal Note pursuant to this Resolution, thereby allowing the City to obtain the best
possible price, interest rate and other terms for the Central Winds Park Internal Note and,
City of W inter Spring. Floiidn
Resolution Number 201G 1
Page 2 of 5
accordingly, the City Commission of the City hereby finds and determines that it is in the best
financial interest of the City to internally refund the 2012 Note with available unrestricted
general funds reserves, subject to repayment with Pledged Funds, rather than continuing with the
repayment schedule of the 2012 Note or conducting another competitive or negotiated public
sale of refinancing bonds.
SECTION 3. AUTHORIZATION OF REFUNDING OF REFUNDED NOTE. The City
hereby authorizes the refunding of the Refunded Note as more particularly described herein. The
Central Winds Park Internal Note shall not be issued unless the principal amount of the Central
Winds Park Internal Note shall not exceed an amount sufficient to pay the sum of (a) the
principal amount of the Refunded Note to be refunded; (b) the aggregate amount of unmatured
interest payable on the Refunded Note to be refunded to and including the date such Refunded
Note is to be called for redemption; (c) redemption premium payable on the Refunded Note to be
refunded as of such redemption date; and (d) the refunding expenses. The anticipated principal
amount of the Central Winds Park Internal Note is expected to be approximately $1,300,000.00.
As evidenced in the certificate of the Finance Director attached hereto, the sum of the
present value of the total payments of both principal and interest to become due on the Central
Winds Park Internal Note and the present value of refunding expenses not paid from the net
proceeds of the Central Winds Park Internal Note is less than the present value of the principal
and interest payments to become due at maturities, or earlier mandatory redemption dates, on the
principal amount of Refunded Note computed at the effective interest rate of the Central Winds
Park Internal Note.
The first installment of principal of the Central Winds Park Internal Note shall mature, or
be subject to mandatory redemption, not later than January 1, 2018.
Delivery of the Central Winds Park Internal Note is also subject to receipt by the City
Commission of a final financial plan prepared by the Finance Director complying in all respects
with Section 132.36(1)(d), Florida Statutes and receipt of a certification of the City Finance
Director demonstrating that the Central Winds Park Internal Note shall bear a lower net average
interest cost rate than the Refunded Note to be refunded.
SECTION 4. APPROVAL OF FORM OF AND AUTHORIZATION OF EXECUTION
OF THE CENTRAL WINDS PARK INTERNAL NOTE. The repayment of the Central Winds
Park Internal Note shall be pursuant to the terms and provisions of the said Note. The Central
Winds Park Internal Note shall be executed by the City as provided in said Note. The City
hereby approves the Central Winds Park Internal Note in substantially the form attached hereto
as EXHIBIT "B" and authorizes the Mayor or the Deputy Mayor /Commissioner of the City
(collectively, the "Mayor ") and the City Clerk or any deputy or assistant City Clerk of the City
(collectively, the "City Clerk ") to execute and deliver on behalf of the City the Central Winds
Park internal Note, each with such changes, insertions and additions as they may approve, their
execution thereof being evidence of such approval.
City of Winter Spring, Florida
Resolution Number 2016 -21
Page 3 of 5
SECTION 5. PAYMENT OF DEBT SERVICE ON NOTE. Pursuant to this Resolution
and the Central Winds Park Internal Note, the Central Winds Park Internal Note will be secured
by the Pledged Funds.
SECTION 6. AUTHORIZATION OF OTHER DOCUMENTS TO EFFECT
TRANSACTION. To the extent that other documents including but not limited to, redemption
notices, certificates, opinions, or other items are needed to effect any of the transactions
referenced in this Resolution, the Central Winds Park Internal Note, and the security therefore,
the Mayor, the City Clerk, and the City's City Manager, Finance Director, the City Attorney are
hereby authorized to execute and deliver such documents, certificates, opinions, or other items
and to take such other actions as are necessary for the full, punctual, and complete performance
of the covenants, agreements, provisions, and other terms as are contained herein and in the
documents included herein by reference.
SECTION 7. PAYING AGENT AND REGISTRAR; ESTABLISHING THE
CENTRAL WINDS PARK LIMITED OBLIGATION FUND; FUTURE CANCELLATION OF
NOTE AND SPECIAL AD VALOREM MILLAGE UPON FULL REPAYMENT. The City
hereby accepts the duties to serve as registrar and paying agent for the Central Winds Park
Internal Note. For purposes of accounting for the internal loan authorized by this Resolution,
including the collection of Pledged Revenues and repayment of the Central Winds Park Internal
Note, the City Commission hereby establishes the "Central Winds Park Limited Obligation
Fund." (the "Pledged Repayment Fund "). All Pledged Revenues shall be accounted for and
deposited in the Pledged Repayment Fund. Upon full repayment of the Central Winds Park
Internal Note from the Pledged Repayment Fund, said Note shall be cancelled by the City
Manager and the special millage rate approved by the voters on September 4, 2001 pursuant to
City Resolution No. 2001 -30 shall cease. The Finance Director is hereby authorized to establish
such other internal accounting and financial controls necessary to account for the collection of
Pledged Revenues and the repayment of the Central Winds Park Internal Note.
SECTION 8. LIMITED OBLIGATION. The obligation of the City to repay amounts
under the Central Winds Park Internal Note are limited and special obligations, payable solely
from the sources and in the manner set forth in this Resolution and shall not be deemed a pledge
of the full faith and credit of the City.
SECTION 9. EFFECT OF PARTIAL INVALIDITY. If any one or more provisions of
this Resolution or the Central Winds Park Internal Note shall for any reason be held to be illegal
or invalid, such illegality or invalidity shall not affect any other provision of this Resolution, or
the Central Winds Park Internal Note, but this Resolution and the Central Winds Park Internal
Note shall be construed and enforced as if such illegal or invalid provision had not been
contained therein. The Central Winds Park Internal Note shall be issued and this Resolution is
adopted with the intent that the laws of the State of Florida shall govern their construction.
City of Winter Sp Ing, Florida
Resolution number 2016 -21
Page 4 of 5
SECTION 10. REPEAL OF PRIOR INCONSISTENT RESOLUTIONS. All
prior inconsistent resolutions adopted by the City Commission in conflict with the provisions of
this Resolution shall hereby be deemed repealed to the extent of the conflict.
SECTION 11. EFFECTIVE DATE. This Resolution shall take effect immediately
upon its adoption.
ADOPTED by the City Commission of the City of Winter Springs, Florida, in a Regular
Meeting duly assembled on the 121h day of December, 2016.
CHARLES LACEY, Mayor
ATTEST:
ANDREA LORENZO- LUACES, City Clerk
Approved as to legal form and sufficiency for
the City of Winter Springs, Florida only:
ANTHONY A. GARGANESE, City Attorney
City of Winter Spring, Floiidn
Resolution Number 2016-21
Page 5 of 5
CERTIFICATE AS TO FINAL FINANCIAL PLAN
PURSUANT TO SECTION 132.36(1)(d), FLORIDA STATUTES
No. 19
I, Shawn Boyle, Finance and Administrative Services Director of the City of Winter
Springs, Florida (the "City ") in connection with the issuance by the City of its $1,288,427
Limited General Obligation Refunding Note, Series 2012 (the "Note "), DO HEREBY CERTIFY
that attached hereto AS Exhibit A is the Final Financial Plan with respect to the Note showing
the sources and amounts for all moneys required to accomplish the refunding of the hereinafter
defined Refunded Bond and demonstrating the following:
1. The principal amount of the Note does not exceed the amount sufficient to pay the
sum of the principal amount of the City of Winter Springs, Florida Limited General Obligation
Notes, Series 2012 to be refunded in connection with the issuance of the Note (the "Refunded
Notes "), the interest due and unpaid on the Refunded Notes to the redemption day of January 1,
2017, the redemption premium, if any, on the Refunded Notes and the costs of issuing the Note
as required by Section 132.35, Florida Statutes.
2. The Note is issued at a net lower average interest cost rate than the Refunded
Notes, as required by Section 132.36(1)(d), Florida Statutes.
2016.
IN WITNESS WHEREOF, I have hereunto set my hand as of this 6a' day of December,
CITY OF WINTER SPRINGS, FLORIDA
Finance and Administrati 'Services Director
C -�
$1,288,427.00
UNITED STATES OF AMERICA
STATE OF FLORIDA
COUNTY OF SEMINOLE
CITY OF WINTER SPRINGS, FLORIDA
CENTRAL WINDS PARK INTERNAL NOTE
WHEREAS, this is an internal City note (the "Internal Note ") evidencing a loan between
the City's Capital Project Reserves Account #305 and the Central Winds Park Limited Obligation
Fund (described herein), approved by the City Commission by Resolution No. 2016 -21 on
December 12, 2016 (hereinafter referred to as "Resolution "). This Internal Note is for the sole
purpose of advance refunding the Refunded Note authorized by the Resolution. All terms defined
in the Resolution shall have the same meaning herein and shall be deemed incorporated into this
Internal Note by this reference.
KNOW ALL MEN BY THESE PRESENTS, that the City of Winter Springs, Florida
(hereinafter called the "City "), a Florida municipal corporation, created and existing under and by
the virtue of the laws of the State of Florida, for the overall benefit of the citizens of Winter Springs
and the citizens owning real property within the City, hereby promises to pay from the City's
Central Winds Park Limited Obligation Fund (the "Pledged Repayment Fund ") to the City's
Capital Project Fund Reserve Account #305 the maximum principal sum of:
ONE MILLION TWO HUNDRED EIGHTY -EIGHT THOUSAND FOUR HUNDRED
TWENTY -SEVEN AND NO/100 DOLLARS ($1,288,427.00)
without interest until the full principal sum is repaid no later than the end of the City's fiscal year
ending 2032. Commencing with all Pledged Funds collected by the City from the date of this
Internal Note, the annual principal payments shall include all Pledged Funds collected in any City
fiscal year and may vary from year -to -year depending on the special ad valorem millage rate
lawfully established by the City Commission and the amount of Pledged Funds collected by the
City.
It is understood and agreed to by the City that repayment of this Internal Note will be due
in full by the end of the City fiscal year which ends on 2032, unless the repayment schedule is
amended by the City Commission by written amendment to this Internal Note. Repayment may
be paid in installments or in full during the course of each City fiscal year of the City. An
estimated amortization schedule is attached hereto as EXHIBIT "1."
Upon execution of this Internal Note by the City, it is the City's intent to irrevocably pledge
the Pledged Funds to repay the outstanding principal balance of this Internal Note until such time
it is repaid in full.
The payment of the Internal Note is secured by a lien on and pledge of, and the City does
hereby irrevocably pledge to the payment of this Internal Note the special ad valorem taxes
collected by the City pursuant to the referendum held pursuant to Resolution No. 2001 -30.
Page 1 of 2
EXHIBIT
THIS NOTE AND THE OBLIGATIONS EVIDENCED HEREBY, WHEN APPROVED
BY THE CITY COMMISSION AND EXECUTED BY THE MAYOR CONSISTENT WITH
THE AUTHORITY GRANTED BY THE RESOLUTION, ARE LIMITED OBLIGATIONS OF
THE CITY, THE PRINCIPAL OF ARE PAYABLE FROM AND SECURED BY A LIMITED
PLEDGE OF THE FAITH, CREDIT AND TAXING POWER OF THE CITY, PROVIDED
THAT THE AMOUNT OF THE LEVY, IN EACH YEAR, SHALL NOT EXCEED ONE
QUARTER OF ONE MILL ON ALL TAXABLE PROPERTY IN THE CITY. THE CITY IS
OBLIGATED TO LEVY AD VALOREM TAXES ON ALL TAXABLE PROPERTY IN THE
CITY, IN EACH YEAR, AT A RATE AS SHALL BE NECESSARY TO PROVIDE FOR THE
PROMPT PAYMENT OF PRINCIPAL DUE UNDER THIS INTERNAL NOTE. THIS
INTERNAL NOTE IS NOT A DEBT, LIABILITY OR OBLIGATION OF THE STATE OF
FLORIDA OR ANY POLITICAL SUBDIVISION THEREOF (EXCEPT FOR THE CITY, TO
THE LIMITED EXTENT DESCRIBED HEREIN) AND NEITHER THE FAITH AND CREDIT
NOR THE TAXING POWER OF THE STATE OF FLORIDA OR ANY POLITICAL
SUBDIVISION THEREOF (EXCEPT FOR THE CITY, TO THE LIMITED EXTENT
DESCRIBED HEREIN) ARE PLEDGED TO THE PAYMENT OF THE PRINCIPAL OF THE
INTERNAL NOTE OR ANY INTEREST OR REDEMPTION PREMIUMS THEREOF, IF ANY.
It is hereby certified and recited that all acts, conditions and things required to exist, to
happen and to be performed precedent to and in the issuance of this Internal Note exist, have
happened and have been performed in regular and due form and time as required by the laws and
Constitution of the State of Florida applicable hereto, and that the issuance of this Internal Note
does not violate any constitutional or statutory limitation or provision.
IN WITNESS WHEREOF, the City of Winter Springs, Florida has issued this Internal
Note and has caused the same to be manually signed by the Mayor, and attested and countersigned
by the City Clerk, and its corporate seal or a facsimile thereof to be affixed, impressed,
lithographed or reproduced hereon, all as of the 12th day of December 2016.
ATTEST:
By: - - -
Andrea Lorenzo - Luaces, City Clerk
CITY OF WINTER SPRINGS, FLORIDA
By:
Charles Lacey, Mayor
Page 2 of 2
Ad Valorem Calculator
Fiscal Yr Valuation Growth Millage Net Ad Valorem
1 his revenue w!b used for
2017 $1,966,345,152 NIA 0.07 $132,138 the Jan 2017 pay -of
2018
$2,005,672,055
2°%
0.06
$115,527
2019
$2,045,785,496
2°%
0.05
$98,198
2020
$2,086,701,206
2°%
0,04
$80,129
2021
$2,128,435,230
2%
0.04
$81,732
2022
$2,171,003,935
2%
0.04
$83,367
2023
$2,214,424,014
2%
0.04
$85,034
2024
$2,258,712,494
2%
0.04
$86,735
2025
$2,303,886,744
2%
0.04
$88,469
2026
$2,349,964,479
2°%
0.04
$90,239
2027
$2,396,963,769
2%
0.04
$92,043
2028
$2,444,903,044
2%
0.04
$93,884
2029
$2,493,801,105
2%
0.04
$95,762
2030
$2,543,677,127
2%
0.04
$97,677
2031
$2,594,550,670
2°%
0.04
$1,288,427
EXHIBIT
9wc1ud , FY17