Laserfiche WebLink
<br />-2- <br /> <br />This analysis assumes 7% inflation rate and 7% interest. It should be noted <br />that the shortfall difference between 6% inflation, 7% interest and 7% inflation, <br />7% interest is not significant to the conclusions set forth in this analysis. <br />3. This analysis assumes 50-year bonds which will require a Charter change. <br /> <br />FINDINGS: <br />Both the Beck Report and the Committee Report do not consider four sources of revenue <br />explained by Mr. Stach and Mr. Craigie, that can be used to offset the probable shortfall: <br /> <br />1. I ntere st Earned on Construction Funds: <br />The bond s might be sold on July 1, 1982. The plant would be under construction <br />for 21 years. The construction funds of $34.2 million would be paid out over the <br />21 years and interest will be earned on the unspent funds. I t is anticipated that <br />the interest earned will be greater than the interest paid on the bonds. This is <br />called a gross arbitrage profit, and should produce a net gain to the City during <br />the 21 year construction period of approximately $642,000. <br /> <br />2. I nterest Earned on Capitalized I nterest Funds: <br />The Capitaiized Interest Funds are the part of the bond issue used to pay interest <br />on the bonds from the time the bonds are issued until the plant goes on line. These <br />funds will amount to $2.2 million and will be paid out over the 21 year construction <br />period. Interest will be earned on the unspent funds and will be at least 1.5 per- <br />centage points greater than the interest paid on the bonds, producirg a net gain to <br />the City during the 21 year construction period of approximately $73,000. <br /> <br />3. Interest Earned on Debt Service Reserve Fund: <br />Beck estimated a Reserve Fund of $2,485,000 and interest earned on the Reserve <br />Fund equal to interest paid on the bonds. <br /> <br />Mr. Stach and Mr. Craigie feel that the size of the Reserve Fund estimated by <br />Beck is conservative, and they recommend increasing the Fund to $5 million. <br />This money can be conservatively invested at 2 percentage points greater than <br />the interest paid on the bonds which will produce a net gain to the City of about <br />$100,000 per year for the life of the bond issue. <br /> <br />The Debt Service Reserve Fund Bonds will come due in the final year of the bond <br />issue and will be paid with the principal from the invested funds; therefore, as I <br />see it, it is a relatively risk-free investment. <br /> <br />4. Deferred Principal Payments: <br />The Citizens Committee contemplated that the first year of debt service not include <br />a principal payment. Mr. Craigie and Mr. Stach suggest delay of principal payments <br />for eight years, until January 1, 1993. They estimate this will reduce debt payment s <br />by about $225,000 per year for each of the first eight years. I understand this <br />procedure will require a Charter change. <br /> <br />When the above four factors are plugged into a cash-flow forecast along with the negative <br />assumptions of (1) 7% inflation, 7% interest, and (2) 1985 "demand cost" of $100/kw, the <br />cost of producing our own power is greater than the cost of purchasing power from APCo <br />for the first five years. The deficits are as follows: <br />DEFICITS <br />$( 656,000) <br />( 525,000) <br />( 386,000) <br />( 238,000) <br />( 78,000) <br />$(1,883,000) <br /> <br />Year 1 <br />Yea r 2 <br />Year 3 <br />Year 4 <br />Year 5 <br />Total <br />