Laserfiche WebLink
Table 7 <br />Projected Debt Service Coverage on Bonds <br />Projected, Debt <br />Debt Sen6ce Service Coverage <br />on the Bonds on the Bonds <br />�y <br />12/03/2012 <br />(7) Reflects projected Maximum Possible Annual Special Tax (see "SECURITY FOR THE BONIDS—Summary of <br />Rate and Method – Maximum Armual Special Tax Rate"), less the Annual Administrative Expense Deposit for <br />the applicable Bond Year. <br />Sources: Net Maximum Special Tax–Will dan Financial Services; Debt Servicc and Projected Coverage– the <br />Underwriter. <br />SPECIAL RISK FACTORS <br />The following ih a description of certain risk factors affecting the District, the propertay oulners in <br />the District, the Taxable Parcels and the payment of and securityfor the Bonds. The following discussion <br />Of risks is not meant to be a complete list of the risks associated with the purchase of the Bonds and does <br />not necessarily reflect the relative importance of the various risks. Potential investors are advised to <br />consider th.e following factors along with all other information in this Official Statement in evaluating the <br />investinent duality of the Bonds. There can be no assurance that other risk factors zvill not become <br />material in the future. <br />Concentration of Property Ownership <br />Failure of any significant owner of the Taxable Parcels to pay the annual Special Taxes <br />when due could result in the rapid, total depletion of the Reserve Fund prior to replenishment <br />from the resale of the property upon a foreclosure or otherwise or prior to delinquency <br />redemption after a foreclosure sale, if any. See, however, "SECURITY FOR THE BONDS ---- <br />County Teeter. Plan." In that event, there could be a default in payments of the principal of <br />and interest on the Bonds. <br />The 55 Taxable Parcels in the District are currently owned by only 25 different owners <br />(some of which are related entities), with one owner's 3 Taxable Parcels (Westport Office Park <br />LLC) responsible for 22.31% of the Fiscal Year 201.2-201.3 Special Tax levy, and another <br />owner's 3 Taxable Parcels (Electronic Arts Inc.) responsible for 17.11% of the Fiscal Year 2012- <br />2013 Special Tax levy. See "THE DISTRICT--w-Land Ownership and Current Special Tax <br />Levy.” While there is an ability to increase the Special Tax levied on any particular Taxable <br />Parcel up to the maximum Special Tax rate allowed under the Rate and Method (see <br />-30- <br />38 RESO. # 15237 <br />MUFF # 505 <br />Net Maximum <br />Bond Year <br />Special Tax(') <br />$974,533.91 <br />201.3-14 <br />973,899.79 <br />2014-35 <br />973,252.99 <br />2015-16 <br />972,593.25 <br />2016-17 <br />971,920.32 <br />2017-13 <br />971,233.93 <br />2€318-19 <br />970,533.81 <br />2019-20 <br />969,81.9.68 <br />2020-21 <br />969,091.28 <br />2021-22 <br />968,348.31 <br />2022-23 <br />967,590.48 <br />2023-24 <br />956,817.49 <br />2024-25 <br />966,029.04 <br />2025-26 <br />965,224.82 <br />2026-27 <br />964,404.52 <br />2027-28 <br />963, 567.81 <br />2028-29 <br />962,714.37 <br />2029-30 <br />967„843.86 <br />2030-31 <br />960,955.94 <br />2031-32 <br />960,050.26 <br />2032-33 <br />959,126.46 <br />Projected, Debt <br />Debt Sen6ce Service Coverage <br />on the Bonds on the Bonds <br />�y <br />12/03/2012 <br />(7) Reflects projected Maximum Possible Annual Special Tax (see "SECURITY FOR THE BONIDS—Summary of <br />Rate and Method – Maximum Armual Special Tax Rate"), less the Annual Administrative Expense Deposit for <br />the applicable Bond Year. <br />Sources: Net Maximum Special Tax–Will dan Financial Services; Debt Servicc and Projected Coverage– the <br />Underwriter. <br />SPECIAL RISK FACTORS <br />The following ih a description of certain risk factors affecting the District, the propertay oulners in <br />the District, the Taxable Parcels and the payment of and securityfor the Bonds. The following discussion <br />Of risks is not meant to be a complete list of the risks associated with the purchase of the Bonds and does <br />not necessarily reflect the relative importance of the various risks. Potential investors are advised to <br />consider th.e following factors along with all other information in this Official Statement in evaluating the <br />investinent duality of the Bonds. There can be no assurance that other risk factors zvill not become <br />material in the future. <br />Concentration of Property Ownership <br />Failure of any significant owner of the Taxable Parcels to pay the annual Special Taxes <br />when due could result in the rapid, total depletion of the Reserve Fund prior to replenishment <br />from the resale of the property upon a foreclosure or otherwise or prior to delinquency <br />redemption after a foreclosure sale, if any. See, however, "SECURITY FOR THE BONDS ---- <br />County Teeter. Plan." In that event, there could be a default in payments of the principal of <br />and interest on the Bonds. <br />The 55 Taxable Parcels in the District are currently owned by only 25 different owners <br />(some of which are related entities), with one owner's 3 Taxable Parcels (Westport Office Park <br />LLC) responsible for 22.31% of the Fiscal Year 201.2-201.3 Special Tax levy, and another <br />owner's 3 Taxable Parcels (Electronic Arts Inc.) responsible for 17.11% of the Fiscal Year 2012- <br />2013 Special Tax levy. See "THE DISTRICT--w-Land Ownership and Current Special Tax <br />Levy.” While there is an ability to increase the Special Tax levied on any particular Taxable <br />Parcel up to the maximum Special Tax rate allowed under the Rate and Method (see <br />-30- <br />38 RESO. # 15237 <br />MUFF # 505 <br />