Orange County NC Website
24 <br /> 1 • State: 25% - 0% <br /> 2 • Local/Other: 25% - 30% <br /> 3 <br /> 4 Hillsborough Train Station <br /> 5 • State: 90% - 91% <br /> 6 • Local: 10% - 9% <br /> 7 • Local Transit Revenues <br /> 8 (Shared by Bus and Rail) <br /> 9 <br /> 10 Sales Tax by Article (graph) <br /> 11 <br /> 12 D-O LRT Capital Funding Sources (chart) <br /> 13 <br /> 14 Financial Model Notes <br /> 15 1. Both scenarios use forecasts developed by Dr. Walden in 2014 <br /> 16 2. Baseline Scenario assumes FTA disbursements of$125 million per year <br /> 17 3. Scenario One reduces FTA disbursements to $100 million per year <br /> 18 4. All Scenarios assume 10% State participation <br /> 19 <br /> 20 Funding Gap <br /> 21 Gap = Lowest projected cash balance in system cash flow <br /> 22 — Assumes maximum borrowing while maintaining minimum 1.15x net debt service <br /> 23 coverage ratio (DSCR) <br /> 24 — Assumes reserves have been fully funded (operating, debt service, capital asset <br /> 25 management) <br /> 26 — Funding for expanded Bus Operations, revised Chapel Hill BRT project, and <br /> 27 NCCU Station included in analysis <br /> 28 <br /> 29 Base Case (FTA Cap = $1.25 mil/year) <br /> 30 <br /> 31 Scenario #1 (FTA Cap = $100 mil/year) <br /> 32 <br /> 33 Ways to Resolve the Funding Gap <br /> 34 Scenario 1: 10% State Funding, Walden 2014 Forecast, $100M FTA Cap <br /> 35 <br /> 36 Next Steps <br /> 37 • Obtain approval to submit financial plan to FTA that includes planned additional local <br /> 38 funding by December 10, 2016. <br /> 39 • Continue to work with local partners to define details of additional local revenue sources <br /> 40 to have available for reference prior to approving Final Design phase of General <br /> 41 • Engineering Consultant contract in April 2017. <br /> 42 <br /> 43 Chair McKee said he would like to discuss this portion first. <br /> 44 Chair McKee said it has been his ongoing concern that the only alternative financing <br /> 45 would be from a few resources, and the majority of it would come from Orange County and <br /> 46 Durham, in the amount of$175 million. He asked if this is accurate. <br /> 47 Danny Rogers said that is accurate if this plan stays in place, but time is needed to get <br /> 48 through the evaluations. <br />