HomeMy WebLinkAboutCC Reso No 2005-146RESOLUTION N0.2005-146
RESOLUTION OF INTENTION OF THE CITY COUNCIL OF THE
CITY OF LAKE ELSINORE TO INCUR BONDED INDEBTEDNESS
IN THE AMOUNT NOT TO EXCEED $7,000,000 WITHIN THE
PROPOSED CITY OF LAKE ELSINORE COMMUNITY
FACILITIES DISTRICT NO. 2004-2 (VISCAYA)
WHEREAS, the City Council (the "Council") of the City of Lake Elsinore (the
"City") has heretofore adopted Resolution No. 2005-145, stating the Council's intention
to form Community Facilities District No. 2004-2 (Viscaya) (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 are necessary to meet
increased demands placed upon the City as a result of development or rehabilitation
occurring within the proposed CFD (the "Facilities"); and
WHEREAS, in order to finance the Facilities it is necessary to incur bonded
indebtedness in the amounts not to exceed $7,000,000, the repayment of which is to be
secured by special taxes levied in accordance with Section 53340 et seq. of the Act on all
property within the CFD, other than those properties exempted from taxation as provided
in the respective rate and method of apportionment attached as Exhibit A to Resolution
No. 2005-145.
NOW, THEREFORE, THE CITY COUNCIL OF THE CITY OF LAKE
ELSINORE DOES HEREBY RESOLVE, DETERMINE AND ORDER AS
FOLLOWS:
SECTION 1. The above recitals are true and correct.
SECTION 2. It is necessary to incur bonded indebtedness within the proposed
CFD in the amounts not to exceed $7,000,000 to finance the costs of the Facilities.
SECTION 3. The indebtedness will be incurred for the purpose of financing the
costs of designing, constructing and acquiring the Facilities, the acquisition of necessary
equipment and property therefor and fulfilling contractual commitments and carrying out
the powers and purposes of the CFD, including, but not limited to, the financing of the
costs associated with the issuance of the bonds and all other costs necessary to finance
the Facilities which are permitted to be financed pursuant to the Act.
SECTION 4. It is the intent of the Council to authorize the sale of bonds in one
or more series, in the maximum aggregate principal amounts not to exceed $7,000,000 at
CITY COUNCIL RESOLUTION NO. 2005-146
Page 2 of 3
a maximum interest rate not in excess of 12 percent per annum or such rate not in excess
of the maximum rate permitted by law at the time the bonds are issued. The term of the
bonds shall be determined pursuant to a resolution of the Council authorizing the
issuance of the bonds, but such term shall in no event exceed 40 years or such longer
term as is then permitted by law.
SECTION 5. A public hearing (the "Hearing") on the proposed debt issue shall
be held November 8, 2005 at 7:00 p.m. or as soon thereafter as practicable, at the
chambers of the Council, 130 S. Main Street, Lake Elsinore, California 92530.
SECTION 6. At the Hearing at the time and place set forth above, any interested
persons, including all persons owning land within the proposed CFD, may appear and be
heard at the Hearing.
SECTION 7. The proposition to incur bonded indebtedness in the maximum
aggregate principal amounts not to exceed $7,000,000 shall be submitted to the qualified
electors of the CFD. A special community facilities district election shall be conducted
on November 8, 2005. The special election shall be conducted by hand delivered or
mailed ballot election. The ballots shall be returned to the office of the election officer
no later than 11:00 o'clock p.m. on November 8, 2005.
SECTION 8. The Clerk is hereby directed to publish a copy of this resolution,
which shall serve as notice ("Notice") of the Hearing and the special bond election,
pursuant to Section 6061 of the Government Code in a newspaper of general circulation
in the proposed CFD.
SECTION 9. The Clerk may send a copy of the Notice of the Hearing by first-
class mail, postage prepaid, to each registered voter and to each landowner within the
proposed CFD as shown on the last equalized assessment roll.
SECTION 10. This Resolution shall take effect from and after the date of its
passage and adoption.
CITY COUNCIL RESOLUTION N0.2005-146
Page 3 of 3
PASSED, APPROVED AND ADOPTED this 27`" day of September, 2005, by
the following vote:
AYES: COUNCILMEMBERS
BUCKLEY, KELLEY, SCHIFFNER
MAGEE
NOES: COUNCILMEMBERS
NONE
ABSENT: COUNCILMEMBERS: HICKMAN
ABSTAIN: COUNCILMEMBERS: NONE
Robert E. Magee,
City of Lake Elsie
ATTEST:
Fredrick Ray, ity Clerk
City of Lake Elsinore
APPROVED AS
I~rbara Zeid L~ibold, City Attorney
City of Lake E sinore
STATE OF CALIFORNIA )
COUNTY OF RIVERSIDE ) SS:
COUNTY OF RIVERSIDE )
I, FREDERICK RAY, CITY CLERK OF THE CITY OF LAKE ELSINORE, DO
HEREBY CERTIFY that the foregoing Resolution was duly adopted by the City Council
of said City at a regular meeting thereof held on the 27`h day of September, 2005, and that
it was so adopted by the following vote:
AYES: COUNCILMEMBERS: BUCKLEY, KELLEY, SCHIFFNER
MAGEE
NOES: COUNCILMEMBERS: NONE
ABSENT: COUNCILMEMBERS: HICKMAN
ABSTAIN:
NONE
FREDERICK RAY, CITY CLERK
CITY OF LAKE ELSINORE
(SEAL)
SOURCES AND USES OF FUNDS
City of Lake Elsinore
Community Facilities District 20042
(Viscaya)
Sources:
Bond Proceeds:
Par Amount ~ 6,370,000.00
Original Issue Discount (10,9]6.60)
6,359,083.40
Uses:
Other Fund Deposits:
Reserve Fund 570,353.07
Capitalized Interest - 187,455.32
757,806.39
Delivery Date Expenses:
Cost of Issuance 185,000.00
Underwriter's Discount 127,400.00
312,400.00
Other Uses of Funds:
Developer&Ciry Reimbursement 11Q000.00
Additional Proceeds - 5,178;877.01.
5,288,877.01
6,359,083.40
Sep 19, 2005 4:13 pm Prepared by Rod Gunn Associates
Page 1
eriod
Ending
roposed
Principal BOND SOLUTION
City of Lake Elsinore
Community Facilities District 2004-2
(Viscaya)
Proposed Total Adj Revenue
Debt Service Debt Service ConsVaints
nused
Revenues
ebt Serv
Coverage
09/01/2006 187,455 187,455 - (187,455)
09/01/2007 10,000 340,804 340,804 374,984 34
181 110
02939%
09/01/2008- 25,000 355,449 355,449 - 392,400 ,
36,952 .
110.39574%
09/01/2009 25,000 354,524 354;524 390,]00 35
577 110
03502%
09/01/2010 30,000 358,574 358,574 397,900 ,
39,327 .
]10.96749%
09/01/2011 40,000 367,374 367,374 405,800 38,427 110.45979%
09/01/2012 50,000 375,714 375,714 414,000 38,287 110.19034%
09/01/2013 60,000 383,589 383,589 422,200 38,612 ]]0.06586%
09/01/2014 70,000 391,009 391,009 430,700 39
692 110
15106%
09/01/2015 80,000 397,929 397,929 439,300 ,
41
372 .
110
39672%
09/01/2016 90,000 404,329 404,329 448,100 ,
43
772 .
110
82573%
09/01/2017
09/01/2018 105,000 415,162 415,162 457,100 ,
41,939 .
110.]0173%
09/01/2019 115,000
130
000 420,174
429
654 420,174
429
65 466,200 45,026 110.95403%
09/01/2020 ,
145,000 ,
438,310 ,
4
438
310 475,500
485
000 45,846
46
690 ' 110.67045%
09/01/2021 -
160,000
446,060 ,
446,060 ,
494,700 ,
48
640 110.65228%
110
90436%
09/01/2022
09/01/2023 180,000
195
000 45$060
463
700 458,060 504,600 ,
46,540 .
110.16024%
09/01/2024 ,
215,000 ,
473
560 463,700
473
560 514,700
525
000 51,000 110.99849%
09/01/2025
235,000 ,
- 482,380 ,
482,380 ,
535,500 .51,440
53
120 110.86240%
]11
01207%
09/01/2026
09/01/2027 260,000
280
000 495,160
50 495,160 546,200 ,
51,040 .
110.30778%
09/01/2028 ,
310,000 1,380
516
540 501,380
- 516
540 557;200
568
30 55,820 11]:13327%
09/01/2029'
_ 335,000 ,
525,110 ,
525
110 ,
0
579
700 51,760.
54
590 110.02052%
09/01/2030
365,000
537,355 ,
- 537,355 ,
591,300 ;
53
945 110.39592%
110
03899%
09/01%2031
09/01/2032 390,000
- 543,010 543,010 603,100 ,
60,090 .
I11.06609%
09/01/2033 425,000
460
000 557,145
569
408 SS7,145
569 615,200 58,055 110.42009%
09/01/2034 - ,
495,000 ,
579
798 ,408
579
798 627,500
640
0 58,093 110.20227%
09/01/2035
530,000 - ,
588,315 ,
588
315 ,
00
6
52
000 60,203
63
6
. 110.38337%
09/01/2036
560,000
589,960 ,
589,960 .
,
652,000 ,
85
62,040 110.82498%
110.51597%
6,370,000 13,946,985 13,946,985 ]5,206,284 - 1,259,299
Sep 19, 2005 4:13 pm Prepared by Rod Gunn Associates
Page 2
PROPOSED BOUNDARY OF
COMMUNITY FACILITIES DISTRICT No. 2004=2
OF THE CITY OF LAKE ELSINORE
(VISCAYA)
COUNTY OF RIVERSIDE,
STATE OF CALIFORNIA
SCA1P 1'~Z00'
ThIE BURIpAgT CE 1HE tlSiPoCT CgNtlpES W]H T}IE B0.WpAgY [K TtAC1 J2MB IXLUIpH6 LO15
IB-.IT0.AMY AAV Z.
FlIFD M LIE OrFlCF OF TR' CITY CLEgt Q TIE Cltt CF LME fISWCRE 1MS _~pAY ~
tltt CIRR OF 1{IE pry CG LYIE pyxptE
1 XE4®Y D:AMy IryAT JIIE WIXM YM ~SIH)1NNC iXE pR(VpSED BWNOARFS p! CryyiJNyjY lA4IIIIES p51XICi
N0. '1001-] (NSWYA), OTY 3lAItE 69NpRE CgMTy 4. RIN:R9GE STALE Cf GWFIXUHA WAS AVPRBND BY
TiE qtt CgMtr. OF TIE C!!Y CF LANE ~FVpP£ AT A.RE6UW4T SCHEW1ID,YfERHC INEPEOF. HEL! Crl TIE
OAY OF 2WS BY lIS BF52(/gpy Na
fJ llFRN Ef.9NgtE
FlfEO TIIS OAY Q' ~. 3W£ AT TIE 1IWR OF p'G.ppL.Y. W BOJI(_ pf YAPS
N M~CE Q" ME GgAltt RE AGCFOEP MpTY p1yYN 6Rpy~ ER TM~1- AS INS1.gWF/IT N0.
SY)E. STALE CF CA4FCFWA
Cq.Ntt flECCADFR O° 1HE CgMiT C1- MNF90E iEE t--~
REfFRFNCE Mf PoKR$'CE CgH1TY A$$E55[R'S YAPS RH A pElk1ED pESgrypTlpy pc PAHCp, IjYES AHp pVa9pyS
PROPOSED BOUNDARY NIAP
CommuBlty PeclDtlee DLtrlet No. 2004-2
of tDe City of IAJCe Elelnole
HARMS h ASSOCIATES (Vlecgye)
u 6cex. rac LF tw
tN.A a rml CoYVtyof RtYetride, Cellfornis
(w) as-Trm ~ rAr Ira) rM-arr 9eM i or I
xo scAIE
LEGEdQ
~~ MS1RILi ewxoA¢r