< Previous | Contents | Next >

8. CAPITAL LEASES

The District has entered into various capital lease purchase agreements for the acquisition of certain equipment and vehicles, which are stated at acquisition cost and reported in capital assets.


A summary of the lease purchase agreements payable terms are presented as follows:



Bus & Equipment



Date of




Remaining Interest

Rates



Final Maturity



Debt Outstanding



Debt



Debt Outstanding

Loans


Issue


Amount Issued


(Percent)


Date


June 30, 2020


Redeemed


June 30, 2021

Schedule 1 (BoA)


3/4/2016


$ 4,580,600


1.5581


2/1/2023


$ 2,021,326


$ 663,345


$ 1,357,981

Schedule 2 (BoA)


5/19/2017


4,625,000


1.8683


2/1/2024


2,701,240


656,591


2,044,649

Schdule 13 (Apple)


8/3/2017


6,258,891


2.4000


8/3/2020


1,582,832


1,582,832


-

Schedule 14 (Apple)


8/3/2017


914,117


2.6500


8/3/2021


370,238


182,698


187,540

Schedule 16 (Apple)


12/1/2017


320,899


2.7500


12/1/2020


81,283


81,283


-

Schedule 3 (BoA)


12/8/2017


4,500,000


2.0716


8/1/2024


2,945,381


631,128


2,314,253

Schedule 17 (Apple)


8/3/2018


5,173,734


3.2900


8/1/2021


2,585,512


1,271,834


1,313,678

Schdule 18 (Apple)


8/3/2018


1,314,792


3.2900


8/1/2021


657,052


323,209


333,843

Schedule 19 (Apple)


8/3/2018


414,070


3.2900


8/1/2020


137,975


137,975


-

Schedule 4 (BoA)


12/5/2018


47,639


2.9466


8/1/2021


29,001


19,192


9,809

Schedule 5 (BoA)


12/5/2018


150,930


3.0374


8/1/2022


108,074


44,167


63,907

Schedule 6 (BoA)


12/5/2018


5,000,000


3.1193


8/1/2025


3,975,325


673,376


3,301,949

Schedule 7 (BoA)


7/8/2019


1,984,659


2.0202


7/8/2023


1,745,190


486,197


1,258,993

Schedule 8 (BoA)


7/8/2019


130,669


2.0144


7/8/2022


109,434


43,115


66,319

Schedule 9 (BoA)


12/5/2019


506,858


1.8893


12/5/2023


445,566


124,327


321,239

Schedule 10 (BoA)


12/5/2019


99,122


1.8842


12/5/2022


82,987


32,778


50,209

Schedule 11 (BoA)


12/5/2019


4,444,000


1.9896


12/5/2026


4,146,589


603,727


3,542,862

Schedule 12 (BoA)


5/11/2020


4,722,865


0.9475


5/11/2024


4,722,865


1,174,748


3,548,117

Schedule 13 (BoA)


8/5/2020


4,480,000


0.8260


7/30/2027


4,480,000


311,529


4,168,471

Schedule 14 (Boa)


8/5/2020


2,600,949


0.7143


7/30/2024


2,600,949


321,257


2,279,692

Schedule 15 (BoA)


8/5/2020


28,478


0.7092


7/30/2023


28,478


4,706


23,772

Schedule 16 (BoA)


1/29/2021


1,185,170


1.4100


2/1/2026


1,185,170


-


1,185,170

Schedule 17 (BoA)


3/5/2021


495,715


0.6934


2/1/2024


495,715


-


495,715





53,979,157






37,238,182


9,370,014


27,868,168


image

image

image

At June 30, 2021 the acquisition cost, depreciation, and net book value of leased-purchased equipment and vehicles related to the terms listed above are as follows:


Acquisition Accumulated Book

image

image

Asset Description Cost Depreciation Value


image

Buses

$ 27,321,850

$ 7,236,347


image

$ 20,085,503

image

image

Computer Equipment 23,285,455 12,489,374 10,796,081

Total

$ 50,607,305

$ 19,725,721


image

$ 30,881,584


image image image



Following are the future minimum lease payments and the present value of the minimum lease payments as of June 30, 2021:



Total

Principal

Interest

Fiscal Year Ending June 30:

2022


9,189,331


8,735,140


454,191

2023

7,216,947

6,933,488

283,459

2024

6,136,021

5,961,433

174,588

2025

3,057,346

2,968,648

88,698

2026

1,986,482

1,948,461

38,021

2027

1,002,437

992,007

10,430

2028

330,401

328,991

1,410

Total Minimum Lease Payments

28,918,965

27,868,168

1,050,797


Less Interest


(1,050,797)


-


-

Present Value of Minimum Payments

$ 27,868,168

$ 27,868,168

$ 1,050,797


The District uses Master Equipment Lease Purchase Agreements dated 2015 and 2016 (direct placement), to finance the purchase of vehicles and equipment. In the event of a default, the Lessor may terminate the Lease. The Lessor may also demand all appropriated (for the then current fiscal year) but unpaid rental payments. The Lessor may also request the District to convey any or all the equipment to the Lessor so the equipment can be sold or lease the equipment. The proceeds will be applied to the unpaid obligations.


For any fiscal year, the District may elect to non-appropriate the Lease Payments due under one or both of the Master Lease Agreements. In such event, the District must return all equipment leased under the respective Master Lease and pay any accrued but unpaid interest component of the Master Lease but there is no further obligation to pay principal components of the Master Lease and no acceleration.


As of June 30, 2021, the District has twenty-three direct borrowings with $27.9 million outstanding under the Master Equipment Lease Purchase Agreement.


Events of default related to Equipment Lease would be failure to pay within 10 days or failure to maintain insurance, failure to observe and perform any covenant, condition or agreement for a period of 30 days after written notice specifying such failure and requesting it be remedied. In addition, false statements or representation pursuant to the lease, any default occurs under any other agreement for borrowing money, lease financing, or otherwise receiving credit under which there is outstanding and aggregate amount in excess of $100,000 of the District's current indebtedness, appointment of a receiver, trustee, custodian or liquidator of all or a substantial part



of the assets of the District, filing of bankruptcy, consolidation, merger or otherwise combine with any other entity, or sell, lease or dispose of all or a substantial portion of assets.