HomeMy WebLinkAboutOrd. No. 2005-1164
ORDINANCE NO. 1164
ORDINANCE OF THE CITY COUNCIL OF THE CITY OF
LAKE ELSINORE AUTHORIZING THE LEVY OF A
SPECIAL TAX
WHEREAS, on July 26, 2005, the City Council (the "Council") of the City of
Lake Elsinore (the "City") adopted Resolution No. 2005-76 stating its intention to form
the City of Lake Elsinore Community Facilities District No. 2005-6 (City Center
Townhomes) (the "CFD") pursuant to the Mello-Roos Community Facilities Act of 1982,
as amended (the "Act"), to finance the purchase, construction, expansion or rehabilitation
of certain real and other tangible property with an estimated useful life of five years or
longer, including public infrastructure facilities and other governmental facilities, which
the City is authorized by law to construct, own or operate (the "Facilities"); and
WHEREAS, on July 26, 2005, the Council also adopted Resolution No. 2005-77
stating its intention and the necessity to incur bonded indebtedness in the amount not to
exceed $5,000,000 to be issued for the purpose of financing the purchase, construction,
expansion or rehabilitation of the Facilities; and
WHEREAS, notice was published as required by law relative to the intention of
the Council to form the CFD and to incur bonded indebtedness in the amount not to
exceed $5,000,000 within the boundaries of the CFD; and
WHEREAS, on September 13,2005, this Council held a noticed public hearing as
required by law relative to the determination to proceed with the formation of the CFD,
the rate and method of apportionment and manner of collection of the special tax to be
levied within the CFD to pay the principal and interest on the proposed bonded
indebtedness of the CFD, and relative to the necessity for authorizing the bonds, the
purpose for which the bonds are to be issued, the amount of the proposed debt, the
maximum term of the bonds and the maximum annual rate of interest to be paid; and
WHEREAS, at said hearing all persons desiring to be heard on all matters
pertaining to the formation of the CFD and the incurring of bonded indebtedness by the
CFD were heard and a full and fair hearing was held; and
WHEREAS, the Council subsequent to said hearing adopted Rcsolution No.
2005-141 (the "Resolution of Formation") determining the validity of prior proceedings
and established the CFD; and
WHEREAS, the Council subsequent to said hearing adopted Resolution No.
2005-142 which called an election within the CFD for September 13, 2005 on the
proposition of incurring bonded indebtedness, levying a special tax and setting an
appropriations limit; and
CITY COUNCIL ORDINANCE NO. 1164
Page 2 of6
WHEREAS, on September 13, 2005, an election was held within the CFD in
which the eligible electors approved by more than two-thirds vote the proposition of
incurring bonded indebtedness, levying a special tax, and setting an appropriations limit.
THE CITY COUNCIL OF THE CITY OF LAKE ELSINORE DOES
ORDAIN AS FOLLOWS:
SECTION 1. A special tax (the "Special Tax") is levied within the boundaries of
the CFD pursuant to the formulas set forth in Exhibit "A" attached hereto and
incorporated by reference in an amount necessary to pay all of the costs of providing the
Facilities, periodic costs, and costs of the tax levy and collection, and all other costs
including amounts payable with respect to the bonded indebtedness.
SECTION 2. This legislative body is hereby further authorized each year, by
resolution adopted as provided in section 53340 of the Act, to determine the specific
special tax rate and amount to be levied for the then current or future tax years, except
that the special tax rate to be levied shall not exceed the maximum rate set forth in
Exhibit "A".
SECTION 3. All of the collections of the Special Tax shall be used as provided
for in the Act and Resolution of Formation.
SECTION 5. The above authorized Special Tax shall be collected in the same
manner as ordinary ad valorem taxes are collected and shall be subject to the same
penalties and the same procedure and sale in cases of delinquency and provided for ad
valorem taxes; provided, however, the CFD may collect the Special Tax at a different
time or in a different manner if necessary to meet its financial obligations.
SECTION 6. The Mayor shall sign this ordinance and the City Clerk shall attest
to such signature. The City Clerk is directed to cause the title and summary or text of the
this ordinance, together with the vote thereon, to be published within fifteen (15) days
after its passage at least once in a newspaper of general circulation published and
circulated within the territorial jurisdiction of the City, and to post at the main office of
the City a certified copy of the full text of the adopted ordinance along with the names of
the council Members voting for and against the ordinance.
SECTION 7. If any provision, clause, sentence or paragraph of this Ordinance or
the application thereof to any person or circumstance shall be held invalid, such invalidity
shall not affect the other provisions of this Ordinance and are hereby declared to be
severable.
SECTION 8. This ordinance relating to the levy of the Special Tax takes effect
and shall be in force from and after 30 days from the date of final passage. A copy of this
CITY COUNCIL ORDINANCE NO. 1164
Page 3 of6
ordinance shall be transmitted to the Clerk of the Board of Supervisors of Riverside
County, the Assessor and the Treasurer-Tax Collector of Riverside County.
CITY COUNCIL ORDINANCE NO. 1164
Page 4 of 6
-
INTRODUCED AND APPROVED UPON FIRST READING this 13 day of
September, 2005, upon the following roll call vote:
AYES: COUNCILMEMBERS: HICKMAN, KELLEY,
SCHIFFNER, MAGEE
NOES: COUNCILMEMBERS: NONE
ABSENT: COUNCILMEMBERS: BUCKLEY
ABSTAIN: COUNCILMEMBERS: NONE
PASSED, APPROVED AND ADOPTED UPON SECOND READING this 27
day of September, 2005, upon the following roll call vote:
AYES: COUNCILMEMBERS: BUCKLEY, KELLEY,
SCHIFFNER, MAGEE
NOES: COUNCILMEMBERS: NONE
ABSENT: COUNCILMEMBERS: HICKMAN
ABSTAIN: COUNCILMEMBERS: NONE
SECOND READING CONFIRMINED AND APPROVED FOR
PUBLICATION this 10th day of January 2006, upon the following roll call vote:
AYES: COUNCILMEMBERS: BUCKLEY, HICKMAN, KELLEY,
SCHIFFNER, MAGEE
NOES: COUNCILMEMBERS: NONE
ABSENT: COUNCILMEMBERS: NONE
ABSTAIN: COUNCILMEMBERS: NONE
CITY COUNCIL ORDINANCE NO. 1164
Page 5 of6
ATTEST:
~.
Frederick Ray, Duty City Clerk
City of Lake Elsinore
ibold, City Attorney
lsinore
EXHIBIT "A"
RATE AND METHOD OF APPORTIONMENT
EXHIBIT A
RATE AND METHOD OF APPORTIONMENT FOR
COMMUNITY FACILITIES DISTRICT NO. 2005-6
OF THE CITY OF LAKE ELSINORE
(CITY CENTER TOWNHOMES)
The following sets forth the Rate and Method of Apportionment for the levy and collection of
Special Taxes in the City of Lake Elsinore ("City") Community Facilities District No. 2005-6 (City
Center Townhomes) ("CFD No. 2005-6"). An Annual Special Tax shall be levied on and collected
in CFD No. 2005-6 each Fiscal Year, in an amount determined through the application of the Rate
and Method of Apportionment described below. All of the real property within CFD No. 2005-6,
unless exempted by law or by the provisions hereof, shall be taxed for the purposes, to the extent,
and in the manner herein provided.
SECTION A
DEFINITIONS
The terms hereinafter set forth have the following meanings:
"Acre or Acreage" means the land area of an Assessor's Parcel as shown on an Assessor's Parcel
Map, or if the land area is not shown on the Assessor's Parcel Map, the land area as shown on the
applicable Final Map, or ifthe land area is not shown on the applicable Final Map, the land area shall
be calculated by the City Engineer.
"Act" means the Mello-Roos Communities Facilities Act of 1982, as amended, being Chapter 2.5,
Part 1 of Division 2 of Title 5 of the Government Code of the State of California.
"Administrative Expenses" means any ordinary and necessary expense incurred by the City on
behalf ofCFD No. 2005-6 related to the determination of the amount of the levy of Special Taxes,
the collection of Special Taxes including the expenses of collecting delinquencies, the administration
of Bonds, the payment of salaries and benefits of any City employee whose duties are directly related
to the administration of CFD No. 2005-6, and costs otherwise incurred in order to carry out the
authorized purposes of CFD No. 2005-6 relating to CFD No. 2005-6.
"Annual Special Tax" means the Special Tax actually levied in any Fiscal Year on any Assessor's
Parcel.
"Apartment Property" means all Assessor's Parcels of Residential Property on which one or more
Apartment Units are constructed.
"Apartment Unit" means a dwelling unit within a building comprised of attached residential units
available for rental by the general public, not for sale to an end user, and under common
management.
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
"Assessor's Parcel" means a lot or parcel ofland designated on an Assessor's Parcel Map with an
assigned Assessor's Parcel Number.
"Assessor's Parcel Map" means an official map of the Assessor ofthe County designating parcels
by Assessor's Parcel Number.
"Assessor's Parcel Number" means that number assigned to an Assessor's Parcel by the County for
purposes of identification.
"Assigned Annual Special Tax" means the Special Tax ofthat name described in Section D below.
"Backup Annual Special Tax" means the Special Tax of that name described in Section E below.
"Bonds" means any obligation to repay a sum of money, including obligations in the form of bonds,
notes, certificates of participation, long-term leases, loans from government agencies, or loans from
banks, other financial institutions, private businesses, or individuals, or long-term contracts, or any
refunding thereof, to which Special Taxes within CFD No. 2005-6 have been pledged.
"Building Square Footage" or "BSF" means the square footage of assessable internal living space,
exclusive of garages or other structures not used as living space, as determined by reference to the
building permit application for such Assessor's Parcel.
"Calendar Year" means the period commencing January 1 of any year and ending the following
December 31.
"CFD No. 2005-6" means Community Facilities District No. 2005-6 (City Center Townhomes)
established by the City under the Act.
"City Council" means the City Council ofthe City of Lake Elsinore, acting as the Legislative
Body of CFD No. 2005-6, or its designee.
"County" means the County of Riverside.
"Developed Property" means all Assessor's Parcels of Taxable Property that: (i) are included in a
Final Map that was recorded prior to the January 1 sl preceding the Fiscal Year in which the Special
Tax is being levied, and (ii) a building permit was issued on or before March 1 sl preceding the Fiscal
Year in which the Special Tax is being levied.
"Exempt Property" means all Assessor's Parcels designated as being exempt from Special Taxes
as provided for in Section J.
"Final Map" means a subdivision of property by recordation of a final map, parcel map, or lot line
adjustment, pursuant to the Subdivision Map Act (California Government Code Section 66410 et
seq.) or recordation of a condominium plan pursuant to California Civil Code 1352 that creates
individual lots for which building permits may be issued without further subdivision.
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
"Fiscal Year" means the period commencing on July 1 of any year and ending the following June
30.
"Maximum Special Tax" means the maximum Special Tax, determined in accordance with Section
C, that can be levied by CFD No. 2005-6 in any Fiscal Year on any Assessor's Parcel.
"Non-Residential Property" means all Assessor's Parcels of Developed Property for which a
building permit was issued for any type of non-residential use.
"Partial Prepayment Amount" means the amount required to prepay a portion of the Annual
Special Tax obligation for an Assessor's Parcel, as described in Section H.
"Prepayment Amount" means the amount required to prepay the Annual Special Tax obligation in
full for an Assessor's Parcel, as described in Section G.
"Proportionately" means that the ratio of the Annual Special Tax levy to the applicable Assigned
Annual Special Tax is equal for all applicable Assessor's Parcels. In case of Developed Property
subject to the apportionment of the Annual Special Tax under step four of Section F,
"Proportionately" in step four means that the quotient of (a) Annual Special Tax less the Assigned
Annual Special Tax divided by (b) the Backup Annual Special Tax less the Assigned Annual Special
Tax, is equal for all applicable Assessor's Parcels.
"Provisional Undeveloped Property" means all Assessor's Parcels of Taxable Property that would
otherwise be classified as Exempt Property pursuant to the provisions of Section J, but cannot be
classified as Exempt Property because to do so would reduce the Acreage of all Taxable Property
below the required minimum Acreage set forth in Section J as applicable.
"Residential Property" means all Assessor's Parcels of Developed Property for which a building
permit has been issued for purposes of constructing one or more residential dwelling units.
"Single Family Property" means all Assessor's Parcels of Residential Property other than
Apartment Property.
"Single Family Unit" means a residential dwelling unit other than an Apartment Unit.
"Special Tax" means any of the special taxes authorized to be levied by CFD No. 2005-6 pursuant
to the Act.
"Special Tax Requirement" means the amount required in any Fiscal Year to pay: (i) the debt
service or the periodic costs on all outstanding Bonds due in the Calendar Year that commences in
such Fiscal Year, (ii) Administrative Expenses, (iii) the costs associated with the release of funds
from an escrow account, (iv) any amount required to establish or replenish any reserve funds
established in association with the Bonds, and (v) the collection or accumulation of funds for the
acquisition or construction of facilities authorized by CFD No. 2005-6 provided that the inclusion of
such amount does not cause an increase in the levy of Special Tax on Undeveloped Property as set
forth in Step Three of Section F., less (vi) any amounts available to pay debt service or other periodic
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
costs on the Bonds pursuant to any applicable bond indenture, fiscal agent agreement, or trust
agreement.
"Taxable Property" means all Assessor's Parcels within CFD No. 2005-6, which are not Exempt
Property .
"Undeveloped Property" means all Assessor's Parcels of Taxable Property which are not
Developed Property, or Provisional Undeveloped Property.
SECTION B
CLASSIFICATION OF ASSESSOR'S PARCELS
Each Fiscal Year, beginning with Fiscal Year 2005-06, each Assessor's Parcel within CFD No.
2005-6 shall be classified as Taxable Property or Exempt Property. In addition, each Assessor's
Parcel of Taxable Property shall be further classified as Developed Property, Undeveloped Property
or Provisional Undeveloped Property. In addition, each Assessor's Parcel of Developed Property
shall further be classified as Residential Property or Non-Residential Property. Lastly, each
Assessor's Parcel of Residential Property shall further be classified as a Single Family Property or
Apartment Property, and each Single Family Property shall be assigned to its appropriate Assigned
Annual Special Tax rate based on its Building Square Footage.
SECTION C
MAXIMUM SPECIAL TAX
1. Developed Property
The Maximum Special Tax for each Assessor's Parcel of Residential Property or Non-
Residential Property that is classified as Developed Property in any Fiscal Year shall be the
greater of (i) the Assigned Annual Special Tax or (ii) the Backup Annual Special Tax.
2. Undeveloped Property and Provisional Undeveloped Property
The Maximum Special Tax for each Assessor's Parcel classified as Undeveloped Property, or
Provisional Undeveloped Property in any Fiscal Year shall be the Assigned Annual Special
Tax.
SECTION D
ASSIGNED ANNUAL SPECIAL TAX
1. Developed Property
Each Fiscal Year, each Assessor's Parcel of Single Family Property, Apartment Property, or
Non-Residential Property shall be subject to an Assigned Annual Special Tax. The Assigned
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
Annual Special Tax applicable to an Assessor's Parcel of Developed Property for Fiscal Year
2005-06 shall be determined pursuant to Table 1 below.
TABLE 1
ASSIGNED ANNUAL SPECIAL TAX RATES
FOR DEVELOPED PROPERTY
FOR FISCAL YEAR 2005-06
Land Use T e
Residential Pro ert
Residential Pro e
Residential Property
Residential Pro ert
Residential Pro ert
A artment Unit
Non-Residential Pro erty
Buildin S uare Foota e
Less than 1,000
1,000 - 1,199
1,200 - 1,399
1,400 - 1,499
1,500 or greater
N/A
N/A
Rate
$1,182 er Unit
$1,333 er Unit
$1,661 per Unit
$1,770 er Unit
$1,839 er Unit
$19,302 er Acre
$19,302 er Acre
2. Undeveloped Property and Provisional Undeveloped Property
Each Fiscal Year, each Assessor's Parcel of Undeveloped Property and Provisional
Undeveloped Property shall be subject to an Assigned Annual Special Tax. The Assigned
Annual Special Tax rate for an Assessor's Parcel classified as Undeveloped Property and
Provisional Undeveloped Property for Fiscal Year 2005-06 shall be $19,302 per Acre.
3. Increase in the Assie:ned Annual Special Tax
On each July 1, commencing July 1, 2006, the Assigned Special Tax rate for Developed
Property, Undeveloped Property and Provisional Undeveloped Property shall be increased by
two percent (2.00%) of the amount in effect in the prior Fiscal Year.
SECTION E
BACKUP ANNUAL SPECIAL TAX
At the time a Final Map is recorded, the Backup Annual Special Tax for all Assessor's Parcels of
Developed Property classified or reasonably expected to be classified as a Single Family Property
within such Final Map area shall be determined by (i) summing the product of (a) the Maximum
Special Tax rate for Undeveloped Property by (b) the total Acreage of Taxable Property of each
Assessor's Parcel in such Final Map area, excluding Acreage classified as Provisional Undeveloped
Property and any Acreage reasonably expected to be classified as Exempt Property in such Final Map
area, and (ii) dividing the results in (i) by the total number of Single Family Units reasonably
expected to be constructed within such Final Map area. The resulting quotient shall be the Backup
Annual Special Tax for each Assessor's Parcel of Developed Property within such Final Map area.
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
The Backup Annual Special Tax for all Assessor's Parcels of Developed Property classified as Non-
Residential Property or Apartment Property shall be the Maximum Special Tax rate for Undeveloped
Property.
If a Final Map includes Assessor's Parcels of Developed Property which are classified or reasonably
expected to be classified as Single Family Property and Non-Residential Property or Apartment
Property, then the Backup Annual Special Tax for each Assessor's Parcel which is classified or
reasonably expected to be classified as Single Family Property shall be computed exclusive of the
allocable portion of total Acreage attributable to Assessor's Parcels classified or reasonably expected
to be classified as Non-Residential Property or Apartment Property.
Notwithstanding the foregoing, if Assessor's Parcels of Developed Property which are classified or
to be classified as either Single Family Property, Apartment Property or Non-Residential Property
are subsequently changed of modified by recordation of a lot line adjustment or similar instrument,
then the Backup Annual Special Tax shall be recalculated to equal the amount of Backup Annual
Special Tax that would have been generated if such change did not take place.
On each July 1, commencing July 1,2006, the Backup Annual Special Tax rate shall be increased by
two percent (2.00%) of the amount in effect in the prior Fiscal Year.
SECTION F
METHOD OF APPORTIONMENT OF THE ANNUAL SPECIAL TAX
Commencing Fiscal Year 2005-06 and for each subsequent Fiscal Year, the City Council shall levy
Annual Special Taxes on all Taxable Property in accordance with the following steps:
Step One: The Annual Special Tax shall be levied Proportionately on each Assessor's Parcel of
Developed Property at up to 100% of the applicable Assigned Annual Special Tax
rates in Table 1 to satisfy the Special Tax Requirement.
Step Two: If additional moneys are needed to satisfy the Special Tax Requirement after the first
step has been completed, the Annual Special Tax shall be levied Proportionately on
each Assessor's Parcel ofU ndeveloped Property up to 100% ofthe Assigned Annual
Special Tax applicable to each such Assessor's Parcel as needed to satisfy the Special
Tax Requirement.
Step Three: If additional moneys are needed to satisfy the Special Tax Requirement after the first
two steps have been completed, then the Annual Special Tax on each Assessor's
Parcel of Developed Property whose Maximum Special Tax is the Backup Annual
Special Tax shall be increased Proportionately from the Assigned Annual Special
Tax up to 100% of the Backup Annual Special Tax as needed to satisfy the Special
Tax Requirement.
Step Four: If additional moneys are needed to satisfy the Special Tax Requirement after the first
three steps have been completed, the Annual Special Tax shall be levied
City of Lake Elsinore July 18, 2005
Community Facilities District No. 2005-6
Proportionately on each Assessor's Parcel of Provisional Undeveloped Property up to
100% of the Assigned Annual Special Tax applicable to each such Assessor's Parcel
as needed to satisfy the Special Tax Requirement.
SECTION G
PREPAYMENT OF ANNUAL SPECIAL TAX
The following definitions apply to this Section G:
"CFD Public Facilities" means $2,400,000 expressed in 2005 dollars, which shall increase by the
Construction Inflation Index on July 1,2006, and on each July 1 thereafter, or such lower amount (i)
determined by the City Council as sufficient to provide the public facilities under the authorized
bonding program for CFD No. 2005-6, or (ii) determined by the City Council concurrently with a
covenant that it will not issue any more Bonds to be supported by Special Taxes levied under this
Rate and Method of Apportionment.
"Construction Fund" means an account specifically identified in the Indenture or functionally
equivalent to hold funds, which are currently available for expenditure to acquire or construct public
facilities eligible under CFD No. 2005-6.
"Construction Inflation Index" means the annual percentage change in the Engineering News-
Record Building Cost Index for the city of Los Angeles, measured as ofthe calendar year which ends
in the previous Fiscal Year. In the event this index ceases to be published, the Construction Inflation
Index shall be another index as determined by the City that is reasonably comparable to the
Engineering News-Record Building Cost Index for the City of Los Angeles.
"Future Facilities Costs" means the CFD Public Facilities minus public facility costs available to
be funded through existing construction or escrow accounts or funded by the Outstanding Bonds, and
minus public facility costs funded by interest earnings on the Construction Fund actually earned prior
to the date of prepayment.
"Outstanding Bonds" means all previously issued Bonds issued and secured by the levy of Special
Taxes which will remain outstanding after the first interest and/or principal payment date following
the current Fiscal Year, excluding Bonds to be redeemed at a later date with the proceeds of prior
prepayments of Maximum Special Taxes.
The Special Tax obligation of an Assessor's Parcel of Developed Property, or an Assessor's Parcel of
Undeveloped Property for which a building permit has been issued or is expected to be issued, or an
Assessor's Parcel of Provisional Undeveloped Property may be prepaid in full, provided that there
are no delinquent Special Taxes, penalties, or interest charges outstanding with respect to such
Assessor's Parcel at the time the Special Tax obligation would be prepaid. The Prepayment Amount
for an Assessor's Parcel eligible for prepayment shall be determined as described below.
An owner of an Assessor's Parcel intending to prepay the Annual Special Tax obligation shall
provide the City with written notice of intent to prepay, and within 5 days of receipt of such notice,
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
the City shall notify such owner of the amount of the non-refundable deposit determined to cover the
cost to be incurred by CFD No. 2005-6 in calculating the proper amount of a prepayment. Within 15
days of receipt of such non-refundable deposit, the City shall notify such owner of the Prepayment
Amount of such Assessor's Parcel.
The Prepayment Amount for each applicable Assessor's Parcel shall be calculated according to the
following formula (capitalized terms defined below):
plus
plus
plus
plus
less
equals
Bond Redemption Amount
Redemption Premium
Future Facilities Amount
Defeasance Cost
Administrative Fee
Reserve Fund Credit
Prepayment Amount
As of the date of prepayment, the Prepayment Amount shall be calculated as follows:
1. For an Assessor's Parcel of Developed Property, compute the Assigned
Annual Special Tax applicable to the Assessor's Parcel. For an Assessor's
Parcel of Undeveloped Property, compute the Assigned Annual Special Tax
as though is was already designated as Developed Property based upon the
building permit issued or expected to be issued for that Assessor's Parcel.
For an Assessor's Parcel of Provisional Undeveloped Property compute the
Assigned Annual Special Tax for that Assessor's Parcel.
2. For each Assessor's Parcel of Developed Property, Undeveloped Property or
Provisional Undeveloped Property to be prepaid, divide the Assigned Annual
Special Tax computed pursuant to paragraph 1 for such Assessor's Parcel by
the sum of the estimated Assigned Annual Special Tax applicable to all
Assessor's Parcels of Taxable Property at buildout, as reasonably determined
by the City.
3. Multiply the quotient computed pursuant to paragraph 2 by the Outstanding
Bonds. The product shall be the "Bond Redemption Amount".
4. Multiply the Bond Redemption Amount by the applicable redemption
premi urn, if any, on the Outstanding Bonds to be redeemed with the proceeds
of the Bond Redemption Amount. This product is the "Redemption
Premium."
5. Compute the Future Facilities Cost.
6. Multiply the quotient computed pursuant to paragraph 2 by the amount
determined pursuant to paragraph 5. to determine the Future Facilities Cost to
be prepaid (the "Future Facilities Amount").
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
7. Compute the amount needed to pay interest on the Bond Redemption Amount
to be redeemed with the proceeds of the Prepayment Amount until the earliest
call date for the Outstanding Bonds.
8. Estimate the amount ofinterest earnings to be derived from the reinvestment
of the Bond Redemption Amount plus the Redemption Premium until the
earliest call date for the Outstanding Bonds.
9. Subtract the amount computed pursuant to paragraph 8 from the amount
computed pursuant to paragraph 7. This difference is the "Defeasance Cost."
1 O. Estimate the administrative fees and expenses associated with the
prepayment, including the costs of computation of the Prepayment Amount,
the costs of redeeming Bonds, and the costs of recording any notices to
evidence the prepayment and the redemption. This amount is the
"Administrative Fee."
11. Calculate the "Reserve Fund Credit" as the lesser of: (a) the expected
reduction in the applicable reserve requirements, if any, associated with the
redemption of Outstanding Bonds as a result of the prepayment, or (b) the
amount derived by subtracting the new reserve requirements in effect after
the redemption of Outstanding Bonds as a result of the prepayment from the
balance in the applicable reserve funds on the prepayment date.
Notwithstanding the foregoing, if the reserve fund requirement is satisfied by
a surety bond or other instrument at the time of the prepayment, then no
Reserve Fund Credit shall be given. Notwithstanding the foregoing, the
Reserve Fund Credit shall in no event be less than O.
12. The Prepayment Amount is equal to the sum of the Bond Redemption
Amount, the Redemption Premium, the Future Facilities Amount, the
Defeasance, and the Administrative Fee, less the Reserve Fund Credit.
13. From the Prepayment Amount, the amounts computed pursuant to paragraphs
3, 4, 9, and 11 shall be deposited into the appropriate fund as established
under the bond indenture and used to retire Outstanding Bonds or make debt
service payments. The amount computed pursuant to paragraph 6 shall be
deposited into the Construction Fund. The amount computed pursuant to
paragraph 10 shall be retained by CFD No. 2005-6.
With respect to Special Tax obligation that is prepaid pursuant to this Section G, the City Council
shall indicate in the records ofCFD No. 2005-6 that there has been a prepayment ofthe Special Tax
obligation and shall cause a suitable notice to be recorded in compliance with the Act within thirty
(30) days of receipt of such prepayment to indicate the prepayment of the Special Tax obligation and
the release of the Special Tax lien on such Assessor's Parcel, and the obligation of such Assessor's
Parcel to pay such Special Taxes shall cease.
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
Notwithstanding the foregoing, no prepayment will be allowed unless the amount of Special Tax that
may be levied on Taxable Property, net of Administrative Expenses, shall be at least 1.1 times the
regularly scheduled annual interest and principal payments on all currently Outstanding Bonds in
each future Fiscal Year.
SECTION H
PARTIAL PREPAYMENT OF ANNUAL SPECIAL TAX
The Special Tax obligation of an Assessor's Parcel of Developed Property, or an Assessor's Parcel of
Undeveloped Property for which a building permit has been issued or is expected to be issued, or and
Assessor's Parcel of Provisional Undeveloped Property, as calculated in this Section H. below, may
be partially prepaid, provided that there are no delinquent Special Taxes, penalties, or interest
charges outstanding with respect to such Assessor's Parcel at the time the Special Tax obligation
would be prepaid.
The Partial Prepayment Amount shall be calculated according to the following formula:
PP = ((Po -A) x F) + A
The terms above have the following meanings:
PP = the Partial Prepayment Amount.
Po = the Prepayment Amount calculated according to Section G.
F = the percent by which the owner of the Assessor's Parcel is partially prepaying
the Special Tax obligation.
A= the Administrative Fees and Expenses calculated according to Section G.
With respect to any Assessor's Parcel that is partially prepaid, the City Council shall indicate in the
records ofCFD No. 2005-6 that there has been a partial prepayment of the Special Tax obligation
and shall cause a suitable notice to be recorded in compliance with the Act within thirty (30) days of
receipt of such partial prepayment of the Special Tax obligation, to indicate the partial prepayment of
the Special Tax obligation and the partial release of the Special Tax lien on such Assessor's Parcel,
and the obligation of such Assessor's Parcel to pay such prepaid portion of the Special Tax shall
cease.
Notwithstanding the foregoing, no partial prepayment will be allowed unless the amount of Special
Tax that may be levied on Taxable Property after such partial prepayment, net of Administrative
Expenses, shall be at least 1.1 times the regularly scheduled annual interest and principal payments
on all currently Outstanding Bonds in each future Fiscal Year.
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
SECTION I
TERMINATION OF SPECIAL TAX
For each Fiscal Year that any Bonds are outstanding the Special Tax for Facilities shall be levied on
all Assessor's Parcels subject to the Special Tax for Facilities. The Special Tax for Facilities shall
cease not later than the 2042-43 Fiscal Year, however, the Special Taxes for Facilities will cease to
be levied in an earlier Fiscal Year if the CFD Administrator has determined (i) that all required
interest and principal payments on the CFD No. 2005-6 Bonds have been paid; (ii) all authorized
facilities ofCFD No. 2005-6 have been acquired and all reimbursements to the developer have been
paid, (iii) no delinquent Special Taxes for Facilities remain uncollected and (iv) all other obligations
of CFD No. 2005-6 have been satisfied.
SECTION J
EXEMPTIONS
The City shall classify as Exempt Property (i) Assessor's Parcels which are owned by, irrevocably
offered for dedication, encumbered by or restricted in use by the State of California, Federal or other
local governments, including school districts, (ii) Assessor's Parcels with public or utility easements
making impractical their utilization for other than the purposes set forth in the easement, (iii) other
types of public uses determined by the City Council, (iv) Assessor's Parcels which are privately
owned and are encumbered by or restricted solely for public uses, (v) Assessor's Parcels which are
used as places of worship and are exempt from ad valorem property taxes because they are owned by
a religious organization, or (vi) Assessor's Parcels which are owned by, irrevocably offered for
dedication, encumbered by or restricted in use by a homeowners' association, provided that no such
classification would reduce the sum of all Taxable Property to less than 13.19 Acres.
Notwithstanding the above, the City Council shall not classify an Assessor's Parcel as Exempt
Property if such classification would reduce the sum of all Taxable Property to less than 13.19 Acres.
Assessor's Parcels which cannot be classified as Exempt Property because such classification would
reduce the Acreage of all Taxable Property to less than 13.19 Acres will be classified as Provisional
Undeveloped Property, and will be subject to Special Taxes pursuant to Step Five in Section F.
At such time an Assessor's Parcel must be classified as Provisional Developed Property, the
following hierarchy shall be used to determine which Assessor's Parcel will be taxed to ensure that
the Taxable Property is not less than 13.19 acres:
First, an Assessor's Parcel as designated in (vi) above
Second, an Assessor's Parcel as designated in (v) above
Third, an Assessor's Parcel as designated in (iv) above
Fourth, an Assessor's Parcel as designated in (iii) above
Fifth, an Assessor's Parcel as designated in (ii) above
Sixth, an Assessor's Parcel as designated in (i) above
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005
SECTION K
APPEALS
Any property owner claiming that the amount or application of the Special Tax is not correct may
file a written notice of appeal with the CFD Administrator not later than twelve months after having
paid the first installment ofthe Special Tax that is disputed. The CFD Administrator shall promptly
review the appeal, and if necessary, meet with the property owner, consider written and oral evidence
regarding the amount of the Special Tax, and rule on the appeal. If the CFD Administrator's
decision requires that the Special Tax for an Assessor's Parcel be modified or changed in favor ofthe
property owner, a cash refund shall not be made (except for the last year oflevy), but an adjustment
shall be made to the Special Tax on that Assessor's Parcel in the subsequent Fiscal Year(s).
The City Council may interpret this Rate and Method of Apportionment for purposes of clarifying
any ambiguity and make determinations relative to the annual administration of the Special Tax and
any landowner or residents appeals. Any decision ofthe City Council shall be final and binding as to
all persons.
SECTION L
MANNER OF COLLECTION
The Annual Special Tax shall be collected in the same manner and at the same time as ordinary ad
valorem property taxes, provided, however, that CFD No. 2005-6 may collect Annual Special Taxes
at a different time or in a different manner if necessary to meet its financial obligations.
City of Lake Elsinore
Community Facilities District No. 2005-6
July 18, 2005