Letter to Park Board regarding proposed Anderson 2020 plan
-
Upload
sheila-vilvens -
Category
Documents
-
view
217 -
download
0
Transcript of Letter to Park Board regarding proposed Anderson 2020 plan
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
1/21
5027 Madison Rd, Cincinnati, OH 45227
August 19, 2015
Mr. Ken Kushner, Executive Director
Mr. Dale Bartholomew
Ms. Nadine Gelter
Mr. Tom TurchianoMr. Rob Herking
Ms. Angie Stocker
Anderson Township Park District
8249 Clough Pike
Cincinnati, Ohio 45255
Re: Beech Acres Parenting Center
Dear Mr. Kushner and Board Members:
Based on the letter from the Park Board posted on the District website on August 11th, it is clear that the
information previously provided by our group was either not received or has been overlooked. For the
purpose of clarity, the following details are being re-submitted.
1.
No Gap in Funding/No More Taxes
As stated in the attached letter sent on July 27th, all money required to build the new Anderson
High School and community campus on the Beech Acres site is available; there is no gap in
funding.
Project Budget: Land Costs (est) $ 6,900,000
Anderson High School (with auditorium, natatorium, and auxiliary gym) $ 57,000,000 Site Improvements:
Including football soccer stadium; baseball stadium; softball stadium $ 5,500,000
Soft Cost/Contingency/Misc. $ 4,200,000
Total $ 73,600,000
Funding:
Partial Reallocated School District Renovation Funds $ 25,000,000
Guaranteed TIF Funding $ 48,600,000
Total $ 73,600,000
Any road improvement costs (estimated by the Township at $10M) associated with the
redevelopment of the existing high school site could be funded by multiple methods.
Options Include:1)
JEDD revenues derived from the new-mixed use development and the new Anderson High School
2) Excess TIF (potentially $40M or more) over the life of the 30-year TIF covering the mixed-use development
3)
Excess TIF revenues derived from the new Kroger development TIF, located across Beechmont Avenue from the
existing Anderson High School.
4)
TIF from the Township’s area-wide TIF, which will be extended an additional 15 years with this year’s State of Ohio
Budget.
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
2/21
5027 Madison Rd, Cincinnati, OH 45227
Within the past two weeks, our group has met with two Park Board members, Mr. Herking and
Mr. Turchiano, explaining that we are able to allocate $2 million toward the renovation of the
existing RecPlex. The funds are within our construction budget and delineate four acres around
the existing facility to be solely used by the Park District should the November levy be
unsuccessful. Furthermore, the Forest Hills School Board has expressed a willingness to deed
over property which they own at Ayer and Sherwood Elementary Schools, in addition to theaforementioned acreage (see images below). In total, the Park District will be gaining more than
10.5 acres of usable property.
Based on the above facts, the Park Board would not need to ask voters for any new taxes, yet
the community and the Board would still receive additional land and a renovated RecPlex.
Should you choose to pursue the November bond issue request, the total funds generated could
then be used for the construction of Park Board improvements to include a new RecPlex.
We welcome the review of the Anderson Township 2020 Plan by any financial expert in the
community.
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
3/21
5027 Madison Rd, Cincinnati, OH 45227
2.
The Plan is Legal
The plan is 100% legal. Attorneys at Schroeder, Maundrell, Barbiere and Powers (SMB&P) have
provided a written statement testifying to the legality of the proposed procedure and structure
of Tax Increment Financing required by the Anderson Township 2020 plan. This letter was
provided to your board as an attachment to the July 27th
letter. We presently are securing asimilar opinion letter from another law firm to further validate the proposal. Similar funding
plans have already been executed for West Clermont Local Schools, The Banks (City of
Cincinnati), 4th and Race Tower (City of Cincinnati) among the many, demonstrating an
acceptance of the legality and financing of these endeavors.
Please note: Forest Hills School Board President Randy Smith’s statement referenced on August
11th by the Anderson Park Board was taken prior to his review of Attorney Barbiere’s legal
opinion. Mr. Smith will be the first to tell you that he is neither an attorney nor a financial
expert in this area, and what he said at the time may no longer support his current perspective.
3.
TIF Money is Secure/No Credit Risk
As part of the July 27th package provided to the Park Board, Continental Real Estate Companies
(CREC) provided a letter testifying to the financial security of the TIF revenue. Another
attachment to that package was a sophisticated financial model tested by Andrew Brossart, CPA
of Fifth Third Securities, demonstrating that the TIF potential from the redeveloped existing
Anderson High School is $48.6 million dollars. The plan is not risky by even the most modest of
financial projections.
The credit risk that the Township has experienced with other TIF projects will not exist with the
Anderson Township 2020 Plan because the Hamilton County Port Authority will be the Issuer of
the bonds for this project. The Township will have no involvement other than directing the TIFfunds to the Port Authority. The Township has no risk.
For comparison’s sake, please consider the following: In January 2015, a similar plan for the
West Clermont School District was rated by Moody’s as very high. In fact, the deal ultimately
resulted in an enhanced credit rating for that district.
4. Existing Beech Acres Park/Amphitheater Will Be Unaffected
In the most recent site design, the existing Beech Acres Park and Amphitheater are unaffected.
While the design process is ongoing, we recognize the importance of listening and responding to
concerns of both the local government and the community. As a result of this consideration, the
current site design maintains all of the existing facilities associated with the current RecPlex
campus.
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
4/21
5027 Madison Rd, Cincinnati, OH 45227
5. Parking is Increased
The Anderson Township 2020 site design guarantees that park visitor parking would not be
impacted by school functions. In fact, the new high school will provide an additional 535 parking
spaces. This new parking will serve the entire community, including residents who regularly
patronize the park and its facilities, as well as those attending special events such as Anderson
Days. Increased parking will make access to park facilities and programs easier for all attendees.
6. Due Diligence is Complete
Our development team and numerous consultants have worked with multiple groups in
Anderson Township over the last four months as we realize the potential of the Anderson
Township 2020 plan. Many meetings, letters and conversations have occurred in order to
properly vet the design of the plan and all concerns and questions have been addressed by the
respective authorities. The resulting research and information have been compiled and
presented to the Park Board, School Board, Anderson Township Trustees and all other inquiring
parties. Should you wish to review any or all of the cumulative documentation, we are more
than happy to meet with you and your Board and walk you through the process that supports
the validity of this plan.
7. RFQ Response
The joint collaboration of attorneys, developers, financiers and all of the individuals involved in
Anderson Township 2020 has provided a financially sound plan that brings tremendous benefitto the entire Anderson Township community. We have spoken with Beech Acres Parenting
Center and believe we can come to a solution which benefits all involved. Mr. Hartmann,
representing the Parenting Center, wrote on July 14, “It has been our strongest desire that the
Park Board, School Board and Trustees be able to work together to find a mutually beneficial
solution to which all parties could agree.” That solution exists, and we can make it work for all
involved.
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
5/21
5027 Madison Rd, Cincinnati, OH 45227
8.
Partnership
It is our hope that this letter helps to correct and clarify several of the items you outline as
obstacles to your interest in the Anderson Township 2020 Plan. Just as the members of the
School Board and the Township Trustees did, we ask that you reexamine the information
provided and recognize what a tremendous opportunity the plan provides for the community.
At your convenience, we are more than happy to meet with you individually, or with your board,to explain the specifics of the plan and the due diligence that led to its creation.
It is all up to you and the Anderson Township Park District Board Members.
Sincerely,
Rob Smyjunas E. Thomas Fernandez
Vandercar Holdings, LLC. SFA Architects, Inc.
CC:
Mr. Josh Gerth, Anderson Township Trustee
Mr. Russell Jackson, Anderson Township TrusteeMr. Andrew Pappas, Anderson Township Trustee
Mr. Randy Smith, Forest Hills School Board President
Ms. Julie Bissinger, Forest Hills School Board
Mr. Jim Frooman, Forest Hills School Board
Dr. Forest Heis, Forest Hills School Board
Mr. Tony Hemmelgarn, Forest Hills School Board
Attachments:
Letter to the Forest Hills School Board dated 7/27/15 (w/ updated financials listed below)
TIF Development Projections
TIF Revenues with Debt Service
Anderson High School COPS Bonds
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
6/21
5027 Madison Rd, Cincinnati, OH 45227
July 27, 2015
Mr. Randy Smith, President
Ms. Julie Bissinger
Mr. Jim Frooman
Dr. Forest Heis
Mr. Tony HemmelgarnForest Hills Local School District
7550 Forest Road
Cincinnati, OH 45255
Dear Board Member:
It has been a pleasure to work with the Forest Hills School Board over the last four months in
realizing the potential of the Forest Hills School District and Anderson Township community.
We are proud that, together with the Anderson Township Trustees, we have worked to envision
an exciting future for the community through the Anderson Township 2020 plan. In recent
weeks much progress has been made to further investigate the plan’s financial viability, funding
strategy and legal structure. The progress made to date is presented below.
We are excited to continue our discussions with you and the community. It is our belief that the
proposed master plan adds significant value to the Township by boosting its economy,
enhancing the quality-of-life of its residents and improving the academic atmosphere for its
youth.
Summary of the Plan:
The Anderson Township 2020 plan is designed as a public/private partnership to strengthen the
community of Anderson Township by building a new high school and athletic complex on theBeech Acres site without raising any new taxes. Our development team has provided Anderson
Township and Forest Hills School District with a letter of intent to purchase Beech Acres’
property at 6881 Beechmont Ave. Upon this site the team has proposed to build the District a
new High School, athletic campus and renovated recreation center for a total of $73.6 million.
Project Budget: Land Costs (est)
Anderson High School (with auditorium, natatorium, and auxiliary gym) $ 6,900,000 $57,000,000
Site Improvements:
Including football (soccer stadium), baseball stadium, softball stadium $ 5,500,000Soft Cost/Contingency/Misc. $ 4,200,000
Total $ 73,600,000
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
7/21
5027 Madison Rd, Cincinnati, OH 45227
This new academic campus will be realized in part through Tax Increment Financing (TIF)
resulting from the redevelopment of the current 48-acre high school site at 7560 Forest Road.
The redevelopment of the site will host a $120 million plus mixed-use development and
produce $48.6 million in guaranteed TIF dollars. The additional $25 million delta is resolved
through the reallocation of Anderson High School renovation funds approved by voters in 2014.
All money required to build a new Anderson High School is available; there is no gap in funding.
Funding: Partial Reallocated School District Renovation Funds $ 25,000,000 Guaranteed TIF Funding $ 48,600,000 Total $ 73,600,000
Since our original proposal, our team has received inquiries for additional information. The
below items address these specific lines of inquiry:
TIF Security Letter:
Attached are two documents prepared by Continental Real Estate Companies (CREC)reaffirming the financial security of the TIF revenue as proposed to the Anderson Township
Board of Trustees, Anderson Township Park District Board of Commissioners and the Forest
Hills Board of Education in past communications. On June 25, 2015 a Letter of Interest was
sent by CREC to the Anderson Township Board of Trustees outlining their intent for
redevelopment on the current Anderson High School property. In a separate letter dated July
27, 2015, CREC President Mr. David E Kass provides assurance of the financial tools proposed
and demonstrates surety of corporate underwriting.
Fifth Third Bank Financial Analysis:
Andrew Brossart, CPA of Fifth Third Securities has performed diligent forecasting and
analysis of the proposed funding. The thorough financial projections are attached. Fifth ThirdBank’s highly sophisticated financial model demonstrates that the TIF potential for the Forest
Road site is $48.6 million dollars.
Legal Opinion:
The attached Legal Opinion is a letter formatted by the legal partnership of
Schroeder/Maundrell/Barbiere/Powers (SMB&P). The Legal Opinion confirms the procedure
and structure of Tax Increment Financing required by the Anderson Township 2020 plan is
achievable.
The Anderson Township Park District Board of Commissioners recently approved a motion toplace a bond levy on the November 2015 ballot to increase property taxes in order to purchase
the Beech Acres Site. This land is an integral part of the Anderson Township 2020 plan.
Needless to say, the aforementioned planned expansion of the community’s business core and
construction of a new, state-of-the-art high school campus will not be possible without full
cooperation from the Park Board.
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
8/21
5027 Madison Rd, Cincinnati, OH 45227
It is the intention of the development team to answer any and all questions you may have
regarding the Anderson Township 2020 plan. We believe this plan presents a unique win-win
opportunity for all parties involved. Please let us know if you have any additional questions
that we may help answer.
Sincerely,
Rob Smyjunas E. Thomas Fernandez
Vandercar Holdings, LLC. SFA Architects, Inc.
CC:Mr. Dale Bartholomew, Anderson Park BoardMs. Nadine Gelter, Anderson Park BoardMr. Rob Herking, Anderson Park BoardMs. Angie Stocker, Anderson Park BoardMr. Tom Turchiano, Anderson Park BoardMr. Josh Gerth, Anderson Township TrusteeMr. Russell Jackson, Anderson Township TrusteeMr. Andrew Pappas, Anderson Township Trustee
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
9/21
EX IST ING ANDERSON T OW NSHIP P ARK
DIST RICT PROPERT Y
R e c P l e x
PLANNED NEW
ANDERSON HIGH SCHOOL
PROPERT Y RESERV ED FOR ANDERSON
T OW NSHIP P ARK DIST RICT
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
10/21
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
11/21
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
12/21
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
13/21
John W. Hust1
Lawrence E. Barbiere1
Todd M. Powers1,2
Christopher L. Moore
1,2,3
Jay D. Patton1,3
Scott A. SollmannKurt M. Irey
1
Katherine L. BarbiereJohn M. Milligan
Schroeder, Maundrell, Barbiere Powers
Attorneys and Counselors at Law
5300 SOCIALVILLE-FOSTER ROAD, SUITE 200
MASON, OHIO 45040
Tel. 513-583-4200
Fax. 513-583-4203
Writer’s Direct Dial Number
Of Counsel
William P. SchroedeMichael E. Maundre
Robert S. HillerMegan C. Ahrens
1,2,
Brian E. Hurley
Keating Ritchie & McGary LP
1 Also Admitted in Kentucky2 Also Admitted in West Virginia3 Also Admitted in Indiana 4 Also Admitted in Massachusetts
July 27, 2015
(513) [email protected]
BOARD OF TRUSTEES OF
ANDERSON TOWNSHIP, OHIO
7850 Five Mile RoadCincinnati, Ohio 45230
FOREST HILLS LOCAL SCHOOL DISTRICT
75550 Forest Road
Cincinnati, Ohio 45255
Re: Development of New Forest Hills High School and Beech Acres Recreation Center
and Redevelopment of Old Anderson High site
Dear Sirs:
I am writing you on behalf of our client, Vandercar Holdings, to provide you with additional detailsconcerning the proposal to develop a new High School Facility for the Forest Hills School District, a future
recreation center on the Beech Acres site and the redevelopment of the current Anderson High School site. We
believe the project, as proposed, meets the legal requirements for the use of funds in Ohio as would begenerated under the proposed TIF.
The project envisions the use of a TIF, to be placed on the present Anderson High School Site, (“ OldSchool Site”), to facilitate the contemplated development. The TIF, as contemplated would be for 30 years and
100% of the increase in property value. We recognize that under the Ohio Revised Code, there are certain
restrictions which exist concerning the use of the funds generated by the TIF and in particular, the Code does
not allow for the distribution of PILOTs from tax increment funds to a school district in an amount which wouldexceed the amount of real property taxes that such school district would have received from the improvement if
it were not exempt from taxation. (See ORC 5709.75 (C)(1)(a)).
Fortunately, this should not be an issue as under the draft proposal, the PILOTs as may be generatedunder this proposal would be directed towards the Township. The project also contemplates the possibility of
directing portions of the PILOTs to the Anderson Township CIC, or to the Port Authority to retire debt as may
appropriately be attributed to the project. Either use of funds as may be generated by the TIF would beappropriate under the law.
mailto:[email protected]:[email protected]:[email protected]
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
14/21
Moreover, we also note that the Revised Code provides for various ways for a public body to convert
TIF PILOT cash flows to a lump sum up front payment, available to pay project or infrastructure costs. Forexample, in this project, as contemplated, the Old School Site could be purchased and held by a third party
public entity acting as a conduit for the development. In this instance, the Port Authority acting as the purchaser
of the property would issue debt to fund the purchase and the contemplated improvements on the parcel, which
would be backed by a pledge of PILOTs. Under such a framework, the debt is held by the Port Authority andthe revenue as generated would be used to retire this debt. For this reason, should the parties choose to address
certain expenses, up front, there is also a process, under the law, by which this can be accomplished.
Under the structure outlined above, the project as envisioned can be completed to the benefit of the
entire community. Should you have any question regarding this correspondence, please do not hesitate to
contact me.
Very truly yours,
Christopher L. Moore
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
15/21
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
16/21
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
17/21
Forest Hills Local School District, Ohio
$44,225,000 Anderson HS COPS Bonds-W Natatorium & Athletic
A1 - A+ Dated: June 1, 2016 - Tax Exempt
Table of Contents
Report
Sources & Uses 1
Pricing Summary 2
Net Debt Service Schedule 4
AndersonHSCOPSBonds-W|SINGLEPURPOSE|8/6/2015|3:41PM
FifthThirdSecurities,Inc.PublicFinance
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
18/21
Forest Hills Local School District, Ohio
$44,225,000 Anderson HS COPS Bonds-W Natatorium & Athletic
A1 - A+ Dated: June 1, 2016 - Tax Exempt
Sources & Uses
Dated 06/01/2016 | Delivered 06/01/2016
Sources Of Funds
Par Amount of Bonds $44,225,000.00
Reoffering Premium 3,972,446.70
Transfers from Prior Issue BCF Funds 25,693,000.00
Total Sources $73,890,446.70
Uses Of Funds
Costs of Issuance 663,375.00
Surety Bond 43,380.00
Deposit to Capitalized Interest (CIF) Fund 4,318,950.00
Athletic Fields 5,000,000.00
Construction Fund w/Natatorium and Performance Aud 63,862,000.00
Rounding Amount 2,741.70
Total Uses $73,890,446.70
AndersonHSCOPSBonds-W|SINGLEPURPOSE|8/6/2015|3:41PM
FifthThirdSecurities,Inc.PublicFinance Page
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
19/21
Forest Hills Local School District, Ohio
$44,225,000 Anderson HS COPS Bonds-W Natatorium & Athletic
A1 - A+ Dated: June 1, 2016 - Tax Exempt
Pricing Summary Part 1 of 2
Maturity Type of Bond Coupon Yield Maturity Value Price
12/01/2019 Serial Coupon 3.000% 1.670% 20,000.00 104.503%
12/01/2020 Serial Coupon 3.000% 1.930% 40,000.00 104.590%
12/01/2021 Serial Coupon 3.000% 2.200% 730,000.00 104.122%
12/01/2022 Serial Coupon 4.250% 2.450% 755,000.00 110.755%
12/01/2023 Serial Coupon 4.250% 2.640% 785,000.00 110.889%
12/01/2024 Serial Coupon 4.250% 2.810% 820,000.00 110.820%
12/01/2025 Serial Coupon 4.500% 2.960% 855,000.00 112.671%
12/01/2026 Serial Coupon 4.500% 3.130% 890,000.00 111.183%
12/01/2027 Serial Coupon 4.500% 3.220% 935,000.00 110.404%
12/01/2028 Serial Coupon 4.500% 3.330% 975,000.00 109.461%
12/01/2029 Serial Coupon 5.000% 3.380% 1,020,000.00 113.070%12/01/2030 Serial Coupon 5.000% 3.450% 1,070,000.00 112.464%
12/01/2031 Serial Coupon 5.000% 3.510% 1,125,000.00 111.948%
12/01/2032 Serial Coupon 5.000% 3.560% 1,180,000.00 111.520%
12/01/2033 Serial Coupon 5.000% 3.600% 1,240,000.00 111.180%
12/01/2034 Serial Coupon 5.000% 3.640% 1,300,000.00 110.840%
12/01/2035 Serial Coupon 5.000% 3.670% 1,365,000.00 110.586%
12/01/2045 Term 1 Coupon 5.000% 3.850% 18,035,000.00 109.077%
12/01/2051 Term 2 Coupon 5.000% 4.200% 11,085,000.00 106.213%
Total - - - $44,225,000.00 -
AndersonHSCOPSBonds-W|SINGLEPURPOSE|8/6/2015|3:41PM
FifthThirdSecurities,Inc.PublicFinance Page 2
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
20/21
Forest Hills Local School District, Ohio
$44,225,000 Anderson HS COPS Bonds-W Natatorium & Athletic
A1 - A+ Dated: June 1, 2016 - Tax Exempt
Pricing Summary Part 2 of 2
Maturity YTM Call Date Call Price Dollar Price
12/01/2019 - - - 20,900.60
12/01/2020 - - - 41,836.00
12/01/2021 - - - 760,090.60
12/01/2022 - - - 836,200.25
12/01/2023 - - - 870,478.65
12/01/2024 - - - 908,724.00
12/01/2025 - - - 963,337.05
12/01/2026 c 3.235% 12/01/2025 100.000% 989,528.70
12/01/2027 c 3.399% 12/01/2025 100.000% 1,032,277.40
12/01/2028 c 3.556% 12/01/2025 100.000% 1,067,244.75
12/01/2029 c 3.757% 12/01/2025 100.000% 1,153,314.0012/01/2030 c 3.869% 12/01/2025 100.000% 1,203,364.80
12/01/2031 c 3.961% 12/01/2025 100.000% 1,259,415.00
12/01/2032 c 4.037% 12/01/2025 100.000% 1,315,936.00
12/01/2033 c 4.099% 12/01/2025 100.000% 1,378,632.00
12/01/2034 c 4.155% 12/01/2025 100.000% 1,440,920.00
12/01/2035 c 4.199% 12/01/2025 100.000% 1,509,498.90
12/01/2045 c 4.445% 12/01/2025 100.000% 19,672,036.95
12/01/2051 c 4.641% 12/01/2025 100.000% 11,773,711.05
Total - - - - $48,197,446.70
Bid Information
Par Amount of Bonds $44,225,000.00
Reoffering Premium or (Discount) 3,972,446.70Gross Production $48,197,446.70
Bid (108.982%) 48,197,446.70
Total Purchase Price $48,197,446.70
Bond Year Dollars $1,018,212.50
Average Life 23.023 Years
Average Coupon 4.9586948%
Net Interest Cost (NIC) 4.5685555%
True Interest Cost (TIC) 4.3000580%
AndersonHSCOPSBonds-W|SINGLEPURPOSE|8/6/2015|3:41PM
FifthThirdSecurities,Inc.PublicFinance Page 3
-
8/20/2019 Letter to Park Board regarding proposed Anderson 2020 plan
21/21
Forest Hills Local School District, Ohio
$44,225,000 Anderson HS COPS Bonds-W Natatorium & Athletic
A1 - A+ Dated: June 1, 2016 - Tax Exempt
Net Debt Service Schedule
Date Principal Coupon Interest Total P+I CIF Net New D/S
12/01/2016 - - 1,079,737.50 1,079,737.50 (1,079,737.50) -
12/01/2017 - - 2,159,475.00 2,159,475.00 (2,159,475.00) -
12/01/2018 - - 2,159,475.00 2,159,475.00 (1,079,737.50) 1,079,737.50
12/01/2019 20,000.00 3.000% 2,159,475.00 2,179,475.00 - 2,179,475.00
12/01/2020 40,000.00 3.000% 2,158,875.00 2,198,875.00 - 2,198,875.00
12/01/2021 730,000.00 3.000% 2,157,675.00 2,887,675.00 - 2,887,675.00
12/01/2022 755,000.00 4.250% 2,135,775.00 2,890,775.00 - 2,890,775.00
12/01/2023 785,000.00 4.250% 2,103,687.50 2,888,687.50 - 2,888,687.50
12/01/2024 820,000.00 4.250% 2,070,325.00 2,890,325.00 - 2,890,325.00
12/01/2025 855,000.00 4.500% 2,035,475.00 2,890,475.00 - 2,890,475.00
12/01/2026 890,000.00 4.500% 1,997,000.00 2,887,000.00 - 2,887,000.00
12/01/2027 935,000.00 4.500% 1,956,950.00 2,891,950.00 - 2,891,950.0012/01/2028 975,000.00 4.500% 1,914,875.00 2,889,875.00 - 2,889,875.00
12/01/2029 1,020,000.00 5.000% 1,871,000.00 2,891,000.00 - 2,891,000.00
12/01/2030 1,070,000.00 5.000% 1,820,000.00 2,890,000.00 - 2,890,000.00
12/01/2031 1,125,000.00 5.000% 1,766,500.00 2,891,500.00 - 2,891,500.00
12/01/2032 1,180,000.00 5.000% 1,710,250.00 2,890,250.00 - 2,890,250.00
12/01/2033 1,240,000.00 5.000% 1,651,250.00 2,891,250.00 - 2,891,250.00
12/01/2034 1,300,000.00 5.000% 1,589,250.00 2,889,250.00 - 2,889,250.00
12/01/2035 1,365,000.00 5.000% 1,524,250.00 2,889,250.00 - 2,889,250.00
12/01/2036 1,435,000.00 5.000% 1,456,000.00 2,891,000.00 - 2,891,000.00
12/01/2037 1,505,000.00 5.000% 1,384,250.00 2,889,250.00 - 2,889,250.00
12/01/2038 1,580,000.00 5.000% 1,309,000.00 2,889,000.00 - 2,889,000.00
12/01/2039 1,660,000.00 5.000% 1,230,000.00 2,890,000.00 - 2,890,000.00
12/01/2040 1,745,000.00 5.000% 1,147,000.00 2,892,000.00 - 2,892,000.00
12/01/2041 1,830,000.00 5.000% 1,059,750.00 2,889,750.00 - 2,889,750.00
12/01/2042 1,920,000.00 5.000% 968,250.00 2,888,250.00 - 2,888,250.00
12/01/2043 2,015,000.00 5.000% 872,250.00 2,887,250.00 - 2,887,250.00
12/01/2044 2,120,000.00 5.000% 771,500.00 2,891,500.00 - 2,891,500.00
12/01/2045 2,225,000.00 5.000% 665,500.00 2,890,500.00 - 2,890,500.00
12/01/2046 2,335,000.00 5.000% 554,250.00 2,889,250.00 - 2,889,250.00
12/01/2047 2,450,000.00 5.000% 437,500.00 2,887,500.00 - 2,887,500.00
12/01/2048 2,575,000.00 5.000% 315,000.00 2,890,000.00 - 2,890,000.00
12/01/2049 2,240,000.00 5.000% 186,250.00 2,426,250.00 - 2,426,250.00
12/01/2050 725,000.00 5.000% 74,250.00 799,250.00 - 799,250.00
12/01/2051 760,000.00 5.000% 38,000.00 798,000.00 - 798,000.00
Total $44,225,000.00 - $50,490,050.00 $94,715,050.00 (4,318,950.00) $90,396,100.00
AndersonHSCOPSBonds-W|SINGLEPURPOSE|8/6/2015|3:41PM
FifthThirdSecurities,Inc.