tads in tough times - dan mcrae · year final year mkv uea. l t sq. ft. sq. ft. total basey ear2...
TRANSCRIPT
San Francisco Los Angeles San Diego New York Chicago Phoenix Richmond Annapolis Big Bear
TADs in Tough Times
Ken Powell April 11, 2011
2
l Allow locality to obtain needed infrastructure faster and at reduced cost
l Add burden (costs) to property, but should enhance value
l Allow developer / landowner to enhance project / area potential by having higher level of infrastructure in place earlier
l Place responsibility for venture’s success on developer / landowner
l Enhance marketability of bonds and allow more competitive pricing and timing flexibility
TIF with Backup Assessments
3
Sample TIF Bond Transaction
S O U R C E S :
P a r A m o u n t o f B o n d s 1 1 ,8 8 2 ,0 0 0$ E s tim a te d In te re s t o n P ro je c t F u n d 6 8 ,4 1 1 T o ta l S o u rc e s 1 1 ,9 5 0 ,4 1 1$
U S E S :
C o n s tru c tio n F u n d 8 ,5 0 0 ,0 0 0$ D e b t S e rv ic e R e se rv e F u n d 1 ,1 8 8 ,2 0 0 C a p ita l iz e d In te re s t 1 ,7 1 4 ,3 8 9 C o s t o f Is su a n c e 2 5 0 ,0 0 0 U n d e rw rite r 's D isc o u n t 2 3 7 ,6 4 0 In i tia l A d m in is tra tiv e E x p e n se s 6 0 ,0 0 0 A d d itio n a l P ro c e e d s 1 8 2
T o ta l U se s 1 1 ,9 5 0 ,4 1 1$
B o n d s A ssu m p tio n s :
D e liv e ry D a te 9 /1 /2 0 1 0C a p ita l iz e d In te re s t th ro u g h 9 /1 /2 0 1 2B o n d C o u p o n R a te 7 .5 0 %E s tim a te d R e in v e s tm e n t R a te s . P ro je c t F u n d (1 2 m o n th in v e s tm e n t p e r io d ) 1 .5 0 % C a p ita lize d In te re s t A c c o u n t 1 .5 0 % D e b t S e rv ic e R e se rv e F u n d 1 .5 0 %
P re lim in a ry S o u rce s an d U ses o f F u n d s
4
Sample TIF Bond Transaction
Locality'sAssessment Bond Less: Total FY2009-10 Real Property
Year Final Year Mkt. Value Sq. Ft. Sq. Ft. Total Base Year 2009 Incremental Real Property Available for IncrementalBeginning Tax Due Ending Per Sq. Ft. (Ann.) (Cum.) Market Value Market Value Value Tax Rate Debt Service Taxes01-Jan-10 5-Dec-10 1-Mar-11 300$ 500,000 500,000 150,000,000$ ($5,172,414) 144,827,586$ 0.76 100% 1,100,690$ 01-Jan-11 5-Dec-11 1-Mar-12 306 100,000 600,000 183,600,000 (5,172,414) 178,427,586 0.76 100% 1,356,05001-Jan-12 5-Dec-12 1-Mar-13 312 0 600,000 187,272,000 (5,172,414) 182,099,586 0.76 100% 1,383,95701-Jan-13 5-Dec-13 1-Mar-14 318 0 600,000 191,017,440 (5,172,414) 185,845,026 0.76 100% 1,412,42201-Jan-14 5-Dec-14 1-Mar-15 325 0 600,000 194,837,789 (5,172,414) 189,665,375 0.76 100% 1,441,45701-Jan-15 5-Dec-15 1-Mar-16 331 0 600,000 198,734,545 (5,172,414) 193,562,131 0.76 100% 1,471,07201-Jan-16 5-Dec-16 1-Mar-17 338 0 600,000 202,709,235 (5,172,414) 197,536,822 0.76 100% 1,501,28001-Jan-17 5-Dec-17 1-Mar-18 345 0 600,000 206,763,420 (5,172,414) 201,591,006 0.76 100% 1,532,09201-Jan-18 5-Dec-18 1-Mar-19 351 0 600,000 210,898,689 (5,172,414) 205,726,275 0.76 100% 1,563,52001-Jan-19 5-Dec-19 1-Mar-20 359 0 600,000 215,116,662 (5,172,414) 209,944,249 0.76 100% 1,595,57601-Jan-20 5-Dec-20 1-Mar-21 366 0 600,000 219,418,996 (5,172,414) 214,246,582 0.76 100% 1,628,27401-Jan-21 5-Dec-21 1-Mar-22 373 0 600,000 223,807,376 (5,172,414) 218,634,962 0.76 100% 1,661,62601-Jan-22 5-Dec-22 1-Mar-23 380 0 600,000 228,283,523 (5,172,414) 223,111,109 0.76 100% 1,695,644
Projected Absorption and Market Value
Projection of Market Value and Incremental Real Property Taxes
5
Sample TIF Bond Transaction
IncrementalReal Property Annual Debt
Bond Year Taxes for Interest @ Administrative Reserve Capitalized Net Surplus/ Special ServiceEnding Debt Service Principal 7.50% Expenses Fund Income Interest Debt Service (Deficit) Assessment Coverage1-Mar-11 1,100,690$ -$ 891,150$ -$ -$ (891,150)$ -$ 1,100,690$ -$ NA1-Mar-12 1,356,050 - 891,150 - - (891,150) - 1,356,050 - NA1-Mar-13 1,383,957 437,000 891,150 30,000 (17,823) - 1,340,327 43,630 - 103%1-Mar-14 1,412,422 676,000 858,375 30,600 (17,823) - 1,547,152 (134,730) 134,730 100%1-Mar-15 1,441,457 759,000 807,675 31,212 (17,823) - 1,580,064 (138,607) 138,607 100%1-Mar-16 1,471,072 849,000 750,750 31,836 (17,823) - 1,613,763 (142,691) 142,691 100%1-Mar-17 1,501,280 946,000 687,075 32,473 (17,823) - 1,647,725 (146,445) 146,445 100%1-Mar-18 1,532,092 1,052,000 616,125 33,122 (17,823) - 1,683,424 (151,333) 151,333 100%1-Mar-19 1,563,520 1,165,000 537,225 33,785 (17,823) - 1,718,187 (154,667) 154,667 100%1-Mar-20 1,595,576 1,289,000 449,850 34,461 (17,823) - 1,755,488 (159,911) 159,911 100%1-Mar-21 1,628,274 1,422,000 353,175 35,150 (17,823) - 1,792,502 (164,228) 164,228 100%1-Mar-22 1,661,626 1,566,000 246,525 35,853 (17,823) - 1,830,555 (168,929) 168,929 100%1-Mar-23 1,695,644 1,721,000 129,075 36,570 (1,206,023) - 680,622 1,015,023 - 249%Total 19,343,659$ 11,882,000$ 8,109,300$ 365,061$ (1,384,253)$ (1,782,300)$ 17,189,808$ 2,153,851$ 1,361,541$
Series 2010 Dated 9/1/2010
Projected Debt Service Coverage
6
Bond Issue: $23,870,000 The Shops at White Oak Village Community Development Authority Special Assessment Revenue Bonds, Series 2007
Location: Henrico County, VA - 6 miles east of City of Richmond’s central business district. Adjacent to I-64, 4 miles from I-295 and 5 miles from I-95.
Development: Grand Opening on October 13, 2008 136 acre open-air regional retail center and outparcel development totaling 900,000 sq. ft.
Anchored by Lowe’s, Sam’s Club, Target, Office Max and J.C. Penney 150-room Hyatt Place hotel
Developers: Forest City Enterprises, Inc. Use of Proceeds: Public infrastructure transportation improvements including mass earthwork, roads, off-ramps,
general landscaping, public plaza landscaping, lighting, parking facilities, retaining walls, traffic lights, turn lanes, sanitary sewers, pavers and sidewalks, storm sewers, utilities, and water lines.
Primary Security: Incremental real property and sales tax revenues and back-up special assessment Special Features: ▪ Alleviates previously underserved retail market in Eastern Henrico County.
▪ Second time that Forest City and Henrico County have collaborated on a CDA.
The Shops at White Oak Village (Henrico County, Virginia), October 2007
7
l Depending on the state statutes, TIFs have been funded with various incremental taxes, fees, assessments and other streams of income that have included; but not limited to:
l Real estate taxes l Sales taxes l Food / Beverage taxes l Occupancy taxes l Utility taxes l Earning taxes l Capital taxes l Connection fees l Usage fees l Special assessments l Parking fees
TIF with Varied Revenue Sources
8
Bond Issue: $92,850,000 Peninsula Town Center Community Development Authority Special Obligation Bonds, Series 2007
Location: Hampton, VA - Southeast Virginia, near Norfolk, located off I-64
Development: 1,154,000 square feet mixed-use development Anchored by J.C. Penney, Macy's, and Target Also, restaurants, office, specialty stores and residential 2,250 parking spaces
Developers: Mall Properties, Inc. and Steiner + Associates Use of Proceeds: Public infrastructure improvements including roads, water and wastewater improvements,
landscaping, parking structure, sidewalks, parks and acquisition of land. Primary Security: Incremental tax revenues (including real property, sales, meals and amusement taxes), special
retail assessment, special property tax and back-up special assessment Special Features: ▪ Saved City of Hampton’s largest taxpayer.
▪ Largest non-rated special district financing in Virginia. ▪ First special retail assessment (sales tax within district) in Virginia. ▪ Unique blend of pledged revenues.
Peninsula Town Center (Hampton, VA), September 2007
9
Peninsula Town Center (Hampton, VA), September 2007
10
Issuer Fairfield Community Facilities Distruct
Rio Vista Community Facilities District
Palm Desert Community Facilities District
Stockton Community Facilities Dist
Mosaic Community Development Authority
Trade Type Secondary Trade Secondary Trade Secondary Trade Secondary Trade New Issue
Metro Area San Francisco San Francisco Palm Springs Stockton Washington, DC
State CA CA CA CA VA
Location Type Suburban Exurban Resort Suburban Suburban
Development Plan 1.1MM SF office & retail 1,272 single family homes 1,052 sing. fam homes
268 multi-family 337 single family homes504k sf Retail; 300 Hotel rms.;
65k sf Office; 853 MF DUs; 114 for-sale THs
Development Status 22% developed & occupied
45% sold to homeowners with 34% of special tax
levy
22% of special tax on developed property
25% built & sold to homeowners
60% leased or sold; portion of infrastructure & one shell
under construction
Developer Type Regional National Regional Regional National
Security Type Special Tax Special Tax Special Tax Special Tax TIF/Spec. Assmt.
Value:Bonds 3.0:1 11:1 2.4:1 5.8:1 1.4:1 as is; 5:1 including committed construction
Delinquency Rate 0.0% 1.2% 1.3% 0.0% Not Applicable
Original Issue Date 04/03/08 01/26/05 05/23/07 12/13/07 06/09/11
Maturity 09/01/38 09/01/35 09/01/37 09/01/37 03/01/36
Trade Date 05/11/11 05/18/11 05/18/11 05/19/11 05/26/11
Trade Amount $1,000,000 $10,000 $5,000,000 $2,930,000 $35,805,0001
Yield 7.72% 7.73% 7.53% 7.27% 6.93%
MMD AAA Index for Maturity on Trade Date 4.40% 4.20% 4.27% 4.27% 4.25%
Spread to MMD 3.32% 3.53% 3.26% 3.00% 2.68%
Earlier Trade Date in 2010-11 9/20/10 04/14/11 None None None
Yield on Earlier Trade 6.84% 7.91% Not Applicable Not Applicable Not Applicable_________
Notes1Full issue was $65.65MM, including shorter term & taxable bonds
Market Trades for Unrated Development District Bonds For Projects under Development (May 2011)
11
Bond Issue: $65,650,000 Revenue Bonds, Series 2011
Location: Merrifield section of Fairfax County
Development: 504,000 square feet of retail anchored by Target 853 multifamily units 114 townhomes 2 hotels 65,000 square feet of office
Use of Proceeds: Spine roads, off-site road improvements, sewer line and related public facilities.
Primary Security: Incremental ad valorem property taxes along with a backup special assessment to cover any shortfalls
Special Features: ▪ Development just underway at time of issuance ▪ Interest rate of 6.93% for final maturity – in market where most comparables in high 7% range ▪ Sale to 17 different institutional investors
Developer: Edens & Avant
Mosaic (Fairfax County, VA), June 2011
12
The Council of Development Finance Agencies (CDFA) has assembled the enabling legislation for tax increment financing in 49 states and the District of Columbia. The state statute collection is part of its research and resource development for the Tax Increment Finance Coalition (TIFC), a CDFA program dedicated to sound practices, education and information sharing in tax increment financing. This website allows you to browse and compare TIF legislation from across the country. It also includes a summary table for all 50 laws represented in the collection of statutes.
http://www.cdfa.net/cdfa/cdfaweb.nsf/pages/tifstatestatutes.html
TIF State Statutes
13
TIF Policy and Guidelines – Broad Considerations
l To TIF or not to TIF? l Policies vs. Guidelines l Most troubles arise from developer financial problems l Do not create policy, then make exceptions l Do not adopt for first project only l Do not make up for shortfalls in other areas – zoning,
permitting, etc. l Make procedure transparent l Timing l Create real “But For” test l Blight l “Scholarship” vs. “Entitlement” approach
14
l Localities can affectively use TIF financing to address issues of reduced revenue and reduced tax base (Peninsula Town Center CDA).
l In new “world order,” the sale of TIF bonds requires creativity and perseverance (Las Vegas RDA).
Lessons Learned
15
Bond Issue: $85,000,000 Tax Increment Revenue Bonds Series 2009A “A” Rating from Standard & Poor’s
Location: Downtown Las Vegas, Nevada
Development:
Downtown Re-Urbanization World Market Center Union Park – 61 Acres Chelsea Premium Outlets Cleveland Clinic Luo Ruvo Center for Brain Health The Smith Center for the Performing Arts
Developers: Newland Communities and Forest City Enterprises Use of Proceeds: Utilities, roads, curb and gutter improvements for Redevelopment Project, and $45MM for a
portion of The Smith Center for the Performing Arts. Primary Security: Incremental Real Property Tax Revenues Special Features: ▪ Creative structure to complete TIF financing amidst economic downturn
▪ Redevelopment Agency consists of approximately 2,628 net acres ▪ The Smith Center for the Performing Arts will be the largest arts project in Nevada’s history ▪ By 2014, the World Market Center will be the largest home furnishing center in the world, with a complex of 8 buildings on 57 contiguous acres, totaling over $12MM square feet.
City of Las Vegas Redevelopment Agency (Las Vegas, NV), March 2009
16
City of Las Vegas Redevelopment Agency (Las Vegas, NV), March 2009
17
l Larger TIF districts (area-wide TIFs) can be used in areas in need of revitalization to “jumpstart” a series of specific Tax District Projects (Watkins Centre CDA).
Lessons Learned
18
Bond Issue: $20,000,000 Watkins Centre Community Development Authority Revenue Bonds, Series 2007
Location: Chesterfield County, VA - Intersection of State Route 288 and State Route 60. 20 miles southwest of the City of Richmond’s downtown business district.
Development: 504 acre mixed-use development Retail, commercial, office, and hotel components Target (opened March 2008) SunTrust Bank BB&T
Developers: Zaremba Metropolitan Midlothian, LLC, Watkins Land, LLC, Westchester Office Partners, LLC, Gray Land and Development Company, LLC, BEP LP, and Village Bank & Trust Financial Company, LLC
Use of Proceeds: Public infrastructure improvements including a portion of the transportation infrastructure
necessary to meet the increased demands placed upon Chesterfield County as a result of the development.
Primary Security: Incremental real property and sales tax revenues and back-up special assessment Special Features: ▪ Alleviates growing and previously underserved retail market in Western Chesterfield County.
▪ Strategically located at the interchange of Route 288 and Midlothian Turnpike.
Watkins Centre (Chesterfield County, Virginia), November 2007
19
Watkins Centre (Chesterfield County, Virginia), November 2007
20
l TIF financing can allow a locality to shift the responsibility of infrastructure costs to developers / landowners.
l Properly used, TIF can have a positive financial impact in the short and long run.
l Political, Community and Economic buy-in is essential.
Lessons Learned