SLIDE 5 RBC Capital Markets 4
Debt Service Savings
Preliminary; subject to change
$30MM Project Fund | Fixed-Rate Soft Put vs. Fixed-Rate Debt Service
- For a $30MM project fund, the Soft Put Bond structure is estimated to save the amounts below during the initial term:
- 2-Year Put: $1.80 million
- 3-Year Put: $2.55 million
- 4-Year Put: $3.26 million
- 5-Year Put: $3.87 million
- The Soft Put Bonds could be structured with long-dated bullet maturity to maximize savings – no need for amortization of
principal during the initial period. Cost Savings During Initial Term
- With positive slope on the yield curve, the District can benefit from yield curve roll as each year would result in a lower
yield.
- At the Tender Date, the District could redeem bonds, permanently finance with long-term bonds, or roll the Soft Put
Bonds for another term. Potential Future Savings
FYE (8/31) Soft Put Debt Service Savings vs. Fixed Rate Soft Put Debt Service Savings vs. Fixed Rate Soft Put Debt Service Savings vs. Fixed Rate Soft Put Debt Service Savings vs. Fixed Rate 2019 $658,657 $917,078 $702,778 $872,957 $737,444 $838,291 $778,413 $797,322 2020 634,002 882,749 676,471 840,280 709,839 806,911 749,275 767,476 2021 676,471 840,280 709,839 806,911 749,275 767,476 2022 709,839 806,911 749,275 767,476 2023 749,275 767,476 2024 Total $1,292,659 $1,799,826 $2,055,719 $2,553,516 $2,866,961 $3,259,024 $3,775,511 $3,867,224 Reset Rate Reset Rate Reset Rate Reset Rate 3-Year Soft Put @ 2.23% 4-Year Soft Put @ 2.34% 5-Year Soft Put @ 2.47% 2-Year Soft Put @ 2.09%