Thanks for continuing the grind!
Transcribed...now I know more than I ever wanted to about bond earnings...also same text in a word doc attached for your files.

I highlighted the funny parts.
:
THE STAR-NEWS - Sunday, April 24, 1977 –
Idea helps sway chamber
If Proposition W is passed on the special May 31 ballot, Sweetwater Reservoir would be opened to the public for recreation.
That was just one of the arguments presented to the Chula Vista Chamber of Commerce this week which convinced directors hot to oppose the $22.5 million bond issue in Chula Vista and National City.
THE SPECIAL, election will be conducted by National City and the South Bay Irrigation District, (SBID), which covers most of Chula Vista and Bonita.
The money will be used to buy out the privately held California American Water Co. (Cal-Am).
Art Johns, an SBIB (sic) director, told the chamber board the Sweetwater Reservoir is the only large reservoir in the county closed to the public.
Other publicly-owned water systems with reservoirs open them for fishing and boating, he said, such as Otay Lakes, Lake Murray and Lake Jennings.
Johns also got down to dollars and cents, explaining that once Proposition W is passed, 3% to 6% reduction in rates with a total 33% cut once the bonds are paid off in 20 to 25 years.
"THIS WATER Cal.Am distributes Is your water,” said Johns.
"Cal-Am owns the distribution system and that is what the people are trying to buy out so you won't have to pay profits to distribute your water to you."
Hoover and Parker Dams on the Colorado River and the aqueducts which bring 90 of South Bay water to this area were built with public funds, he explained.
Johns said Cal-Am’s 1976 revenue was $5.3 million to serve 28,201 customers in the Sweetwater District. That breaks down to $190 per year from each meter, compared to $112 per meter-year in Escondido, $124 in Oceanside and $126 in San Diego.
"The difference is because these inexpensive systems are owned publicly," said Johns. Rate.
The one-third reduction would occur because water customers would no longer be longer be paying CalAm's income, franchise and property taxes, plus dividends to shareholders.”
"CAL-AM" is not a taxpayer," said Johns. "Cal-Am is a tax collector. Every time you turn on your tap you pay the taxes Cal-Am will pay.
“I’m a Republican and conservative. But Cal-Am is not free enterprise. They are selling you what you already own and charging you for it.”
Rebutting Johns was chamber vice president Dick Callahan, who called Johns’ explanations “crap.”
Joining Callahan was Cal-Am President O.L. Banz, who said, “You don’t own the water. It’s God-given, and he can take it away.”
BANZ SAID,
“The water San Diego buys will cost exactly what Cal-Am buys it for,” but did not explain why his company charges more.
He maintained that Cal-Am
makes no profits, but “public utilities allow an interest return on common stock.”
Banz criticized members of the Public Utilities Commission for “being reluctant to increase,” Cal-Am rates, calling it “folly.”
# # #
SBID, S’water Authority okay plan
Promised rate cuts ok’d
A promised 3-6% water rates decrease immediately after the public takeover of California-American Water Co.’s Sweetwater District systems had been confirmed.
South Bay Irrigation District and Sweetwater Authority Wednesday approved rate decreases that SBID President David Burns and Sweetwater Authority Chairman Kile Morgan had announced earlier as possibilities.
Both men said the decreased were possible based on projected first year operational costs and revenues after water systems serving Chula Vista, National City, Bonita and part of the Sweetwater Valley are purchased.
SBID and National City are attempting to purchase Cal-Am’s holdings for $19 million through a $22.5 million bond election May 31 in SBID and National City.
The additional $3.5 million will be used for reserves, operational costs and to insure payment of bonded indebtedness.
Larry Foy, treasurer o f the Water Bond Information Committee which opposes the Prop. W water bond issue, challenged the public agencies’ ability to lower rates after acquisition, as does Cal-Am general manager Jerry Haas.
It appears to be the beginning of a numbers war to be waged now to May 31.
HAAS CONTENDS figures projected by SBID would leave the agency with a $248,000 deficit instead of an excess allowing them to cut rates.
Those projects, said Haas, omitted an estimated $2,084,000 the company would have to pay as an 8% interest payment on the $22.5 million bond.
SBID’s projections include a $1,760,000 annual debt service payment at 6% over 25 years to retire the bond.
Haas contends the SBID and National City resolutions setting the revenue bonds election address themselves to the 8% annual interest.
“Those resolutions talk about a maximum of 8%,” said Burns. “Our bonding consultants tell us that the rate probably will be 6% plus or minus.
“If they get their noses in the bond market, they’d know that bonds of that type are going for 6-6 ½ %.
“The last big bond sale for the Metropolitan Water District went for 5.4%.
SBID PROJECTS the following income based on the company’s revenue increases to go into effect July 1 to cover $148,000 incresae in water prices due to go into effect on that date:
--$5,504,400 in water rates revenue;
--$3,166,200 operating expenses;
--$2,298,200 net revenues;
--$1,760,200 debt service (6%), and
--$686,000 excess cash flow remaining.
Of the excess or cash flow amount, $355,000 wold (sic) be spent on capital improvements, and $331,000 applied to water rate reductions.
WHILE HAAS said he has no quarrel with SBID’s figures and Foy calls them “close enough,” the men project the following first-year picture without the increase which they say is not automatic:
--$5,356,400 annual income from water rates;
--$3,166,200 operations costs;
--$2,190,200 net revenues;
--$2,084,00 debt service payment (8%)
That leaves a cash flow balance of $106,200, said Haas, which ends up with a $248,000 deficit instead of leaving money for the rate reduction.
Haas said the agency could pay its first year debt service out of the $3.5 million produced by the bond sales over the $19 million purchase price, but the debt payments would have to come out of the revenues in subsequent years.
BURNS CONTENDS the SBID projections including the 6% rate interest payment and the $148,000 increase are correct and would enable the publicly-owned Sweetwater Authority to grant rate reductions.
# # #