Laserfiche WebLink
10 <br />Aggregate Debt Service Savings Analysis <br />The combined refunding generates an estimated $3.40 million in total <br />savings, representing $1.45 million net present value savings (9.62% of <br />refunded principal) <br /> <br />2014 refunding structured for accelerated savings by series <br />2002 TABs generate estimated annual savings of $930,000 in FY16-18 <br />2004 TABs generate estimated annual savings of $135,000 in FY16-17 <br /> <br />Accelerated savings structure generates annual savings of $930,000 to <br />$1.10 million in FY2016 through FY2018, basically unchanged thereafter <br />City’s share (12% of total) is estimated to average $120,000 per year in <br />FY2016 through FY2018, approximately $408,000 in total <br /> <br />