Schedule K, Part I, Column f-12/01/2016 25,618,931 2016 Series CEHEBA |
On December 1, 2016, the University issued University Revenue Refunding Bonds through the City of Erie Higher Education Building Authority (Authority). The 2016 Bond proceeds were used to finance a project consisting of (a) current refunding of all of the 2004 Series A and B Bonds; (b) the advance refunding of all of the 2008 Bonds; (c) the funding of a debt service reserve fund; and (d) the financing of the costs relating to the issuance of the 2016 Bonds. |
Schedule K, Part I, Column f-07/01/2017 30,485,977 2017 Series CEHEBA |
On July 1, 2017, Mercyhurst Student Housing, LLC, a Pennsylvania limited liability company, issued $31,435,000 Revenue Bonds through the Authority. The 2017 Bond proceeds were used to finance a project consisting of (a) financing all or a part of the costs of acquiring, developing, constructing, furnishing, and equipping an approximately 148,000 square foot residence hall comprising approximately ninety (90) suites containing approximately 350 beds, and related student facilities, on approximately four acres of land owned by and on the Erie campus of the University, (b) funding capitalized interest, (c) funding a debt service reserve fund, and (d) pay all or a portion of the cost of issuance of the Series 2017 Bonds. |
Schedule K, Part II, Line 2-12/01/2016 25,618,931 2016 Series CEHEBA |
During the year ended May 31, 2022, the University sold its North East campus operations which included a building that had been financed through bonds that were subsequently refinanced with the issuance of the 2016 Bonds. As a result, the University defeased a portion of the bonds by placing $2,441,825 of the proceeds from the sale of the North East campus into an escrow account to provide for future debt services. The defeasance resulted in a decrease in the outstanding balance of the 2016 bonds by $2,255,000. The balance of the escrow deposit of $186,825 is recorded as additional deposits with trustees and will be amortized through 2037. |
Schedule K, Part II, Line 3-12/01/2016 25,618,931 2016 Series CEHEBA |
The difference between Part II, Line 3, A and Part I, A, column e is cumulative interest earnings on the bond trust accounts for the Fiscal Year ending May 31, 2022. |
Schedule K, Part II, Line 3-07/01/2017 30,485,977 2017 Series CEHEBA |
The difference between Part II, Line 3, B and Part I, B, column e is cumulative interest earnings, net of expenses on the bond trust accounts for the Fiscal Year ending May 31, 2022. |
Schedule K, Part IV, Line 2c-12/01/2016 25,618,931 2016 Series CEHEBA |
The date that the rebate computation was performed December 1, 2016 to May 31, 2021. As of the interim computation date of May 31, 2021, the report indicated that there was no rebate liability. The first IRS five-year computational due date is 12/01/2021 for the 2016 Series Bonds. |
Schedule K, Part IV, Line 2c-07/01/2017 30,485,977 2017 Series CEHEBA |
The date that the rebate computation was performed July 7, 2017 to May 31, 2021. As of the interim computation date of May 31, 2021, the report indicated that there was no rebate liability. The first IRS five-year computational due date is 7/01/2022 for the 2017 Series Bonds. |
Schedule K, Part IV, Line 6-12/01/2016 25,618,931 2016 Series CEHEBA |
Part of the 2016 Series Bond Issue was an advanced refunding of the 2008 Series Bonds, which were placed in a yield restricted escrow fund, until the call date of September 15, 2018. A final rebate computation was performed through the call date of September 15, 2018, which indicated no cumulative rebate liability as of the September 15, 2018 Final Rebate Computation Date. |