18
Review of Existing Debt Portfolio And Current Bond Capacity Thursday, January 17, 2013 Broker/Dealer Services and Securities offered by BOSC, Inc., an SEC registered investment adviser, a registered broker/dealer, member FINRA/SIPC. SEC registration does not imply a certain level of skill or training. Insurance offered by BOSC Agency, Inc., an affiliated agency. Investments and insurance are not insured by FDIC, are not deposits or other obligations of, and are not guaranteed by, any bank or bank affiliate. Investments are subject to risks, including possible loss of principal amount invested. For Discussion Purposes Only

Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

Review of Existing Debt Portfolio AndCurrent Bond Capacity

Thursday, January 17, 2013Broker/Dealer Services and Securities offered by BOSC, Inc., an SEC registered investment adviser, a registered broker/dealer, member FINRA/SIPC. SEC registration does not imply a certain level of skill or training. Insurance offered by BOSC Agency, Inc., an affiliated agency. Investments and insurance are not insured by FDIC, are not deposits or other obligations of, and are not guaranteed by, any bank or bank affiliate. Investments are subject to risks, including possible loss of principal amount invested.

For Discussion Purposes Only

Page 2: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

1

On November 6, 2007, the voters of the Denton Independent School District (the “District”) approved the issuance of $282,000,000 of bonds (the “2007 Bond Program”) and the following are the District’s bond sales previously completed from the 2007 Bond Program.

Update of the District’s 2007 Bond Program

Summary of Bonds Sales

Description

Sale Date

Dollar Amount

Interest Rate Type

Current Rate

Unlimited Tax School Building Bonds, Series 2008 January 2008 $165,255,000 Fixed 4.11% Variable Rate Unlimited Tax School Building Bonds, Series 2012-A March 2012 40,000,000 Variable 1.10%

Total --- $205,255,000 --- ---

The District has $76,745,000 of authorized bonds remaining to be sold from the 2007 Bond Program.

Page 3: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

2

I. Debt Limitations – State Law – “50.0 Cent Bond Test”

“50.0 Cent Bond Test” – The District may only issue new bonds to the degree it can prove, prior to sale, its Interest & Sinking Fund (“I&S”) tax rate will not exceed 50.0 cents.

The legality of the “50.0 Cent Bond Test” has been included within the School Finance Lawsuit coordinated by Thompson & Horton, LLP.

Factors Affecting District’s Bond Capacity/Tax Rate

Historical Trend of Texas School District I&S Tax RatesYears 2001/02 – 2011/12

Historical Trend of Texas School District I&S Tax RatesYears 2001/02 – 2011/12

Source: Texas Comptroller of Public Accounts – Property Tax Assistance Division.

222

95

56

3037

5220

50

100

150

200

250

2001/02 2002/03 2003/04 2004/05 2005/06 2006/07 2007/08 2008/09 2009/10 2010/11 2011/12

No.

of I

SDs

30.0 Cents or Higher40.0 Cents or Higher45.0 Cents or Higher50.0 Cent Maximum Rate

District’s current I&S tax rate is 49.0 cents.

For year 2011/12, the average I&S tax rate of “Fast Growth” districts is 33.42

cents and the average for “Non-Fast Growth” school districts is 19.87 cents.

A difference of 13.55 cents.

Page 4: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

3

Listing of Texas School District’s with an I&S Tax Rate of 40.0 Cents or More – Year 2011/12

Royal ISD (54.50 Cents) Del Valle ISD (49.00 Cents) Freer ISD (43.17 Cents) Needville ISD (53.96 Cents) Denton ISD (49.00 Cents) Canton ISD (43.10 Cents) Spring ISD (53.00 Cents) Crandall ISD (48.36 Cents) Huffman ISD (43.00 Cents) Bishop Consolidated ISD (51.66 Cents) Robstown ISD (48.00 Cents) Rockwall ISD (43.00 Cents) Joaquin ISD (50.70 Cents) Floresville ISD (47.58 Cents) North Forest ISD (42.93 Cents) Skidmore-Tynan ISD (50.51 Cents) Bloomington ISD (47.50 Cents) Commerce ISD (42.65 Cents) Allen ISD (50.00 Cents) Lovejoy ISD (47.50 Cents) Channelview ISD (42.55 Cents) Anna ISD (50.00 Cents) Manor ISD (47.50 Cents) Grand Prairie ISD (42.50 Cents) Aubrey ISD (50.00 Cents) Longview ISD (47.30 Cents) Irving ISD (42.50 Cents) Blue Ridge ISD (50.00 Cents) Banquete ISD (47.22 Cents) Kingsville ISD (42.38 Cents) Burleson ISD (50.00 Cents) Newcastle ISD (47.00 Cents) Hays Consolidated ISD (42.13 Cents) Caddo Mills ISD (50.00 Cents) Wylie ISD (47.00 Cents) Springtown ISD (42.03 Cents) Celina ISD (50.00 Cents) Overton ISD (46.43 Cents) Argyle ISD (42.00 Cents) Dickinson ISD (50.00 Cents) Bland ISD (46.00 Cents) Frisco ISD (42.00 Cents) Eagle Mountain-Saginaw ISD (50.00 Cents) Forney ISD (46.00 Cents) Hidalgo ISD (41.64 Cents) Ennis ISD (50.00 Cents) Frenship ISD (46.00 Cents) Santa Getrudis ISD (41.57 Cents) Hitchcock ISD (50.00 Cents) Jacksboro ISD (46.00 Cents) Angleton ISD (41.52 Cents) Hutto ISD (50.00 Cents) Hubbard ISD (45.99 Cents) South San Antonio ISD (41.49 Cents) Keller ISD (50.00 Cents) Leander ISD (45.98 Cents) Giddings ISD (41.00 Cents) Krum ISD (50.00 Cents) Lubbock-Cooper ISD (45.90 Cents) Gunter ISD (41.00 Cents) Lake Dallas ISD (50.00 Cents) Mansfield ISD (45.60 Cents) Taylor ISD (41.00 Cents) Lake Worth ISD (50.00 Cents) Community ISD (45.50 Cents) Winona ISD (40.67 Cents) Little Elm ISD (50.00 Cents) Santa Fe ISD (45.50 Cents) San Diego ISD (40.48 Cents) McKinney ISD (50.00 Cents) Dripping Springs ISD (45.00 Cents) Cedar Hill ISD (40.00 Cents) Melissa ISD (50.00 Cents) Bastrop ISD (44.10 Cents) DeSoto ISD (40.00 Cents) Midlothian ISD (50.00 Cents) Panhandle ISD (44.00 Cents) Katy ISD (40.00 Cents) New Caney ISD (50.00 Cents) Pflugerville ISD (44.00 Cents) Lefors ISD (40.00 Cents) Prosper ISD (50.00 Cents) Robert Lee ISD (44.00 Cents) Sherman ISD (40.00 Cents) Spring Hill ISD (50.00 Cents) Royse City ISD (44.00 Cents) Tioga ISD (40.00 Cents) White Settlement ISD (50.00 Cents) Woodsboro ISD (43.47 Cents) Van Alstyne ISD (40.00 Cents) Crowley ISD (49.50 Cents) Iola ISD (43.39 Cents) Waller ISD (40.00 Cents) Millsap ISD (49.50 Cents) Princeton ISD (43.36 Cents) Source: Texas Comptroller of Public Accounts – Property Tax Division

Factors Affecting District’s Bond Capacity/Tax Rate

Page 5: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

4

Factors Affecting District’s Bond Capacity/Tax Rate

II. Taxable Valuation

The District’s taxable valuation is the primary factor that affects the District’s bond capacity.

During the 3-years preceding the 2007 Bond Election, the District’s tax base increased by an average of $883,614,649 per year.

Since the 2007 Bond Election, the District’s taxable value has increased by a total of $850,061,585 or an annual average of $170,012,317 – Directly reducing the District’s bond capacity.

Source: Denton Central Appraisal District.

Historical Increases in Taxable Valuations (After Frozen Values)Years 2005/06 – 2012/13

Historical Increases in Taxable Valuations (After Frozen Values)Years 2005/06 – 2012/13

$645,838,064

$957,843,458$1,047,162,424

$365,924,209

$113,229,268

($149,709,436)

$216,830,343 $303,787,201

($500,000,000)

($250,000,000)

$0

$250,000,000

$500,000,000

$750,000,000

$1,000,000,000

$1,250,000,000

Dol

lar

Incr

ease

2005/06 2006/07 2007/08 2008/09 2009/10 2010/11 2011/12 2012/13

Page 6: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

5

Years 2001/02 Through 2011/12 – Percentage Change In Student Enrollment,Principal Amount Of Bonds, Taxable Valuation,

State Funding Assistance For Bonds And I&S Tax Rate

Years 2001/02 Through 2011/12 – Percentage Change In Student Enrollment,Principal Amount Of Bonds, Taxable Valuation,

State Funding Assistance For Bonds And I&S Tax Rate

72.7%

202.5%

112.1%

(100.0%)

38.4%

(100%)

(50%)

0%

50%

100%

150%

200%

250%

Per

cen

tage

Ch

ange

Year 2001/02 Through 2011/12

Student Enrollment Principal Amount Of BondsTaxable Valuation State Funding Assistance For BondsInterest & Sinking Fund Tax Rate

Source: District's Audited Financial Statements and Municipal Advisory Council of Texas.

Percent Change of Factors Affecting Bond Capacity –Years 2001/02 Through 2011/12

Taxable valuation growth and State funding has not kept

pace with the cost of needed school facilities.

Page 7: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

6

In year 2001/02, the District received $2,512,001 (13.9% of its annual bond payment) of State funding assistance for the repayment of bonds and in year 2011/12, no State funding was received for bond repayments.

Over a 30-year bond repayment period:

The dollar reduction of State funding assistance equals $75.4 million; and The percentage reduction in State funding assistance (from 13.9% to 0%) equals $193.8 million.

Comparison of Annual Bond Payment and State Funding Assistance – Year 2001/02 and Year 2011/12Comparison of Annual Bond Payment and State Funding Assistance – Year 2001/02 and Year 2011/12

$18,069,996

$2,512,001

$46,480,293

$0

$46,480,293

$2,512,001

$46,480,293

$6,461,459

$0

$10,000,000

$20,000,000

$30,000,000

$40,000,000

$50,000,000

Dol

lar

Am

oun

t

Year 2001/02 Year 2011/12 (Current) Year 2011/12 - Same $$Amount as Year 2001/02

Year 2011/12 - SameFunding % as Year 2001/02

Bond Payment

State Funding

Comparison of Annual Bond Payment and State Funding Assistance – Year 2001/02 and Year 2011/12

Page 8: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

7

Existing Bonds – Bond Payments by Series

The District has a total principal amount of existing bonds equal to $608,536,278 and interest cost of $509,431,202 – An “Interest/Principal ratio” of 0.84 to 1.

$0

$5,000,000

$10,000,000

$15,000,000

$20,000,000

$25,000,000

$30,000,000

$35,000,000

$40,000,000

$45,000,000

$50,000,000

$55,000,000

$60,000,000

An

nu

al B

ond

Pay

men

ts

2012

/13

2013

/14

2014

/15

2015

/16

2016

/17

2017

/18

2018

/19

2019

/20

2020

/21

2021

/22

2022

/23

2023

/24

2024

/25

2025

/26

2026

/27

2027

/28

2028

/29

2029

/30

2030

/31

2031

/32

2032

/33

2033

/34

2034

/35

2035

/36

2036

/37

2037

/38

2038

/39

2039

/40

2040

/41

2041

/42

Unlimited Tax School Building & Refunding Bonds, Series 1998 Unlimited Tax School Building & Refunding Bonds, Series 2001Unlimited Tax School Building & Refunding Bonds, Series 2002 Unlimited Tax School Building & Refunding Bonds, Series 2004Variable Rate Unlimited Tax School Building Bonds, Series 2005-A Unlimited Tax School Building & Refunding Bonds, Series 2005-BUnlimited Tax Refunding Bonds, Series 2005-C Unlimited Tax Refunding Bonds, Series 2006Unlimited Tax School Building Bonds, Series 2006-A Variable Rate Unlimited Tax School Building Bonds, Series 2006-BUnlimited Tax School Building Bonds, Series 2007 Unlimited Tax School Building Bonds, Series 2008Unlimited Tax Refunding Bonds, Series 2009 Unlimited Tax Refunding Bonds, Series 2011Unlimited Tax School Building Bonds, Series 2012-A Unlimited Tax Refunding Bonds, Series 2012-BUnlimited Tax Refunding Bonds, Taxable Series 2012-C Unlimited Tax Refunding Bonds, Series 2012-D

__________Note: Debt service payments reflect payments from September 1 through August 31.

Page 9: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

8

Targeted Portfolio –With Future Bond Sales

Targeted Portfolio –With Future Bond SalesCurrent Bond PortfolioCurrent Bond Portfolio

VariableRate

(0-25%)

Fixed Rate(50-75%)

SyntheticDebt Structures

(15-25%)

SyntheticDebt Structures

($76,500,000 -12.57%)

Fixed Rate($492,036,278 -

80.86%)

Variable Rate($40,000,000 -

6.57%)

Existing Bonds – Composition of Debt Portfolio

Page 10: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

9

Summary of Interest Cost Savings Achieved by Managing the District’s Debt Portfolio

The District has actively managed its’ existing bond portfolio to lower the borrowing costs of the District and its taxpayers – Such actions have reduced the District’s borrowing costs by approximately $50.75 million since year 2005.

Refunding Existing Bonds at Lower Interest Rate – As demonstrated within the table below, since year 2005 the District has identified and implemented 6 separate refinancing programs to lower the interest rate on a portion the District’s previously issued bonds, generating more than $41.9 million of savings for District taxpayers.

Summary of Savings from Refunding Programs – Since Year 2005

Issue

Bond Series Refunded

Principal Amount

Refunded

Total Savings

Unlimited Tax Refunding Bonds, Series 2005-C 1998, 1998 & 2001 $ 50,855,000 $ 3,251,044

Unlimited Tax Refunding Bonds, Series 2006 2002 48,329,192 12,125,000

Unlimited Tax Refunding Bonds, Series 2011 1998, 1998, 2001 & 2004 24,940,000 1,838,589

Unlimited Tax Refunding Bonds, Series 2012-B 2002, 2004 & 2005-C 64,614,784 13,196,404

Unlimited Tax Refunding Bonds, Taxable Series 2012-C 2004 & 2005-C 25,030,000 2,551,494

Unlimited Tax Refunding Bonds, Series 2012-D 2004 40,155,000 8,937,721

Totals --- $253,923,976 $ 41,900,252

Page 11: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

10

Summary of Interest Cost Savings Achieved by Managing the District’s Debt Portfolio (Continued)

Variable Rate Unlimited Tax School Building Bonds, Series 2012-A – Based upon the initial 1.10% interest rate realized on the sale of the District’s Variable Rate Unlimited Tax School Building Bonds, Series 2012-A on April 24, 2012, the District locked-in an interest cost savings of $3,299,687 over the next 3-years in comparison to traditional fixed rate bonds.

Synthetic Debt Structures – The District has implemented two “synthetic debt structures” to potentially reduce the District’s interest cost – To date, these structures have reduced the District’s interest cost by more than $5.55 million.

Page 12: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

11

The Bond Buyer 20-Bond Index – A Tax-Exempt General Obligation Bond Yield Index –

January 1, 1999 To The Present

The Bond Buyer 20-Bond Index – A Tax-Exempt General Obligation Bond Yield Index –

January 1, 1999 To The Present

Current Market Review – Interest Rates

As shown in the graph below, municipal interest rates have declined by approximately 1.81% over the last 24-months.

3.25

3.50

3.75

4.00

4.25

4.50

4.75

5.00

5.25

5.50

5.75

6.00

6.25

1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013

Yie

ld (

%)

Average = 4.70%

High = 6.09%

Current = 3.60%

Fixed interest rates have been volatile and are currently within 0.33% of a historical low.

Decrease of 1.81%

Page 13: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

12

Historical and Assumed Taxable Valuations(Net of Frozen Levy)

Historical and Assumed Taxable Valuations(Net of Frozen Levy)

$7,2

34,2

48,7

21

$8,2

81,4

11,1

45

$8,6

47,3

35,3

54

$8,7

60,5

64,6

22

$8,6

10,8

55,1

86

$8,8

27,6

85,5

29

$9,1

31,4

72,7

30

$9,3

81,4

72,7

30

$9,6

31,4

72,7

30

$9,8

81,4

72,7

30

$10,

131,

472,

730

$10,

381,

472,

730

$10,

631,

472,

730

$3,000,000,000

$4,000,000,000

$5,000,000,000

$6,000,000,000

$7,000,000,000

$8,000,000,000

$9,000,000,000

$10,000,000,000

$11,000,000,000

Tax

able

Ass

esse

d V

alua

tion

2006/07 2007/08 2008/09 2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 &Thereafter

Average Annual Increase – Years Fiscal Year 2007/08 2008/09 2009/10 2010/11 2011/12 2012/13 2008/09 – 2012/13 Taxable Valuation $8,281,411,145 $8,647,335,354 $8,760,564,622 $8,610,855,186 $8,827,685,529 $9,131,472,730 --- Dollar Change --- $365,924,209 $113,229,268 ($149,709,436) $216,830,343 $303,787,201 $170,012,317 Percentage Change --- 4.42% 1.31% (1.71%) 2.52% 3.44% 1.97%

Average Annual Increase – Years Fiscal Year 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2013/14 – 2018/19 Taxable Valuation $9,381,472,730 $9,631,472,730 $9,881,472,730 $10,131,472,730 $10,381,472,730 $10,631,472,730 --- Dollar Change $250,000,000 $250,000,000 $250,000,000 $250,000,000 $250,000,000 $250,000,000 $250,000,000 Percentage Change 2.74% 2.66% 2.60% 2.53% 2.47% 2.41% 2.57%

Source: Denton Central Appraisal District.

Historical and Assumed Tax Values

Page 14: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

13

Current Debt PositionA B C D E F G H I J

$250,000,000 AdditionalLess: O ther Taxable

Total Less: Frozen Levy, Assumed Revenues ValuationO utstanding Projected Delinquent Tax Net Taxable Required For Required For

Bonds State Funding Collections & Less: I&S Combined Valuation Projected A 50.0 Cent A 50.0 CentYear Payments(A) Assistance Interest Earnings Fund Balance Bond Payments (Net of Frozen) I&S Tax Rate I&S Tax Rate I&S Tax Rate

2012/13 $47,183,351 $0 $4,548,959 $0 $42,634,392 $9,131,472,730 $0.4900 $0 $02013/14 46,185,986 0 4,548,959 0 41,637,027 9,381,472,730 0.4493 0 02014/15 45,952,330 0 4,548,959 0 41,403,371 9,631,472,730 0.4352 0 02015/16 47,103,380 0 4,548,959 0 42,554,421 9,881,472,730 0.4360 0 02016/17 47,011,868 0 4,548,959 0 42,462,909 10,131,472,730 0.4243 0 02017/18 46,998,635 0 4,548,959 0 42,449,676 10,381,472,730 0.4140 0 02018/19 46,980,680 0 4,548,959 0 42,431,720 10,631,472,730 0.4041 0 02019/20 46,957,300 0 4,548,959 0 42,408,340 10,631,472,730 0.4039 0 02020/21 46,949,426 0 4,548,959 0 42,400,467 10,631,472,730 0.4038 0 02021/22 47,467,055 0 4,548,959 0 42,918,096 10,631,472,730 0.4087 0 02022/23 47,460,490 0 4,548,959 0 42,911,531 10,631,472,730 0.4087 0 02023/24 47,449,491 0 4,548,959 0 42,900,531 10,631,472,730 0.4085 0 02024/25 47,443,790 0 4,548,959 0 42,894,831 10,631,472,730 0.4085 0 02025/26 47,472,217 0 4,548,959 0 42,923,258 10,631,472,730 0.4088 0 02026/27 47,407,292 0 4,548,959 0 42,858,333 10,631,472,730 0.4081 0 02027/28 46,719,100 0 4,548,959 0 42,170,141 10,631,472,730 0.4016 0 02028/29 47,301,406 0 4,548,959 0 42,752,447 10,631,472,730 0.4071 0 02029/30 47,283,691 0 4,548,959 0 42,734,732 10,631,472,730 0.4070 0 02030/31 47,277,616 0 4,548,959 0 42,728,656 10,631,472,730 0.4069 0 02031/32 47,265,643 0 4,548,959 0 42,716,683 10,631,472,730 0.4068 0 02032/33 47,252,433 0 4,548,959 0 42,703,474 10,631,472,730 0.4067 0 02033/34 28,375,810 0 4,548,959 0 23,826,851 10,631,472,730 0.2269 0 02034/35 28,349,491 0 4,548,959 0 23,800,532 10,631,472,730 0.2267 0 02035/36 16,533,500 0 4,548,959 0 11,984,541 10,631,472,730 0.1141 0 02036/37 16,537,500 0 4,548,959 0 11,988,541 10,631,472,730 0.1142 0 02037/38 16,537,750 0 4,548,959 0 11,988,791 10,631,472,730 0.1142 0 02038/39 5,627,750 0 4,548,959 0 1,078,791 10,631,472,730 0.0103 0 02039/40 5,626,250 0 4,548,959 0 1,077,291 10,631,472,730 0.0103 0 02040/41 5,628,250 0 4,548,959 0 1,079,291 10,631,472,730 0.0103 0 02041/42 5,628,000 0 4,548,959 0 1,079,041 10,631,472,730 0.0103 0 0

Total $1,117,967,479 $0 $136,468,774 $0 $981,498,704 $0 $0(A) Assumes a 2.125% interest rate on the District 's Variable Rate Unlimited Tax School Building Bonds, Series 2012-A until July 31, 2015 and a 5.00% interest rate thereafter.

Page 15: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

14

$0.00

$0.05

$0.10

$0.15

$0.20

$0.25

$0.30

$0.35

$0.40

$0.45

$0.50

$0.55

$0.60

$0.6520

12/1

3

2013

/14

2014

/15

2015

/16

2016

/17

2017

/18

2018

/19

2019

/20

2020

/21

2021

/22

2022

/23

2023

/24

2024

/25

2025

/26

2026

/27

2027

/28

2028

/29

2029

/30

2030

/31

2031

/32

2032

/33

2033

/34

2034

/35

2035

/36

2036

/37

2037

/38

2038

/39

2039

/40

2040

/41

2041

/42

2042

/43

2043

/44

I&S

Tax

Rat

e

Projected I&S Tax Rates - Existing Bonds $76.745 Million Bond Sale - 2007 Bond Program Remaining Bond Capacity

Existing Bonds -Principal Equals $608,536,278

Remaining Bond Capacity Pursuant to

State Law

$76.745 Million Bond Sale

Projected I&S Tax Rates Required to Repay Existing Bonds and $76.745 Million of Bonds Remaining From the 2007 Bond Program

$0.50

Based upon the assumed taxable valuation growth herein, the District may issue the remaining $76.745 million of bonds authorized from the 2007 Bond Program and maintain a maximum I&S tax rate of 49.0 cents.

Page 16: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

15

Review of District’s Current Debt Position/Bond Capacity –With I&S Tax Rate of 50.0 Cents

Upon the sale of the District’s remaining $76.745 million of bonds from the 2007 Bond Program, the following table projects the District’s taxable valuation growth required to permit the sale of additional bonds over the next 6-years.

Taxable Valuation Growth Necessary to Permit Sale of Additional Bonds

A B C D E

Dollar Amount –

Additional Bond Program

District’s Current Taxable Valuation

Necessary Taxable Valuation Growth

Annual Taxable

Valuation Growth –Next 6-Years

District’s Total Taxable Valuation

$ 50 Million $9.13 Billion $1.50 Billion $250 Million $10.63 Billion $100 Million $9.13 Billion $1.66 Billion $276 Million $10.79 Billion $150 Million $9.13 Billion $2.23 Billion $371 Million $11.36 Billion $200 Million $9.13 Billion $2.80 Billion $467 Million $11.93 Billion $250 Million $9.13 Billion $3.37 Billion $562 Million $12.51 Billion

Page 17: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

16

Preliminary Bond Election Timetable – November 5, 2013

Financing Team Members

DISD --- Denton Independent School District – Issuer BOSC --- BOSC, Inc. – Financial Advisor MPH --- McCall, Parkhurst & Horton L.L.P. – Bond Counsel

Preliminary Bond Election Timetable – November 5, 2013

Date Action Responsibility

On or Prior to August 19, 2013(A) Board Meeting – Board of Trustees Calls the Bond Election DISD, BOSC, MPH

October 6 – 28, 2013 Publish Notice of Election DISD, MPH

Prior to October 15, 2013 Post Notice of Election DISD, MPH

October 21 – November 1, 2013 Early Voting Period DISD

November 5, 2013 Bond Election DISD, BOSC

November 13 – 18, 2013 Board Meeting – Canvass Election Results DISD, BOSC

December 13 – 18, 2013 30-Day Contest Period Ends N/A

January / February 2014 Bond Sale DISD, BOSC, MPH

February / March 2014 Bond Closing (District Receives Bond Proceeds) DISD, BOSC, MPH

(A) For bond elections held on the November uniform election date, State law requires a bond election to be called by the Board of Trustees at least 62 days prior to the date of the election and the Department of Justice requires 60 days for approval of election procedures. Should the District desire to receive Department of Justice approval prior to the beginning of “Early Voting” (i.e. the 17th day before the election), the District must call the election at least 78 days prior to the election date.

Page 18: Review of Existing Debt Portfolio And Current Bond ... · 1/17/2013  · Current Bond Capacity Thursday, January 17, 2013 ... On November 6, 2007, the voters of the Denton Independent

17

William J. Gumbert Managing Director, Director of Texas Public Finance

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Direct: 214.576.0880 │ Mobile: 214.212.3153 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Alison M. Long Associate, Texas Public Finance

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Direct: 214.576.0881 │ Mobile: 254.744.4555 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Dr. Cathy Bryce Investment Banker, Texas Public finance

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Mobile: 214.477.5972 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Mike Jolly Investment Banker, Texas Public Finance

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Direct: 512.868.1980 │ Mobile: 512.751.0479 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Omar Garcia Investment Banker, Texas Public Finance

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Direct: 512.243.5917 │ Mobile: 512.565.7005 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Joshua M. McLaughlin Investment Banker, Texas Public Finance

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Direct: 214.576.0878 │ Mobile: 972.897.0503 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Specialized Texas School District Finance Team

Ryan O’Hara Managing Director, Texas Public Finance

1401 McKinney Street, Suite 1650 │ Houston, Texas 77010 E-Mail: [email protected] Direct: 713.289.5898 │ Mobile: 713.584.5788 │ Fax: 713.354.0258

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC

Mark Pryce Director, Municipal Institutional Underwriting

333 West Campbell Road, Suite 350 │ Richardson, Texas 75080 E-Mail: [email protected] Direct: 214.576.0872 │ Fax: 214.576.0890

Securities offered by BOSC, Inc., Registered Investment Advisor, a registered Broker/Dealer, Member FINRA/SIPC