Industry Urban Development Agency / Successor Agency, CA

Transcription

1 Industry Urban Development Agency / Successor Agency, CA 1 City of Industry Public Facilities Authority Subordinate Tax Allocation Revenue Refunding Bonds, Series 2015A (Transportation Distribution Industrial Redevelopment Project No. 2)(Taxable), $33,815,000 Dated: July 1, City of Industry Public Facilities Authority Tax Allocation Revenue Refunding Bonds, Series 2015A (Civic Recreational Industrical Redevelopment Project No. 1)(Taxable), $239,525,000 Dated: July 1, City of Industry Public Facilities Authority Tax Allocation Revenue Refunding Bonds, Series 2015A (Transportation Distribution Industrial Redevelopment Project No. 2)(Tax Exempt), $7,140,000 Dated: July 1, City of Industry Public Facilities Authority Tax Allocation Revenue Refunding Bonds, Series 2015A (Transportation Distribution Industrial Redevelopment Project No. 3)(Tax Exempt), $7,230,000 Dated: July 1, City of Industry Public Facilities Authority Tax Allocation Revenue Refunding Bonds, Series 2015B (Transportation Distribution Industrial Redevelopment Project No. 2)(Taxable), $249,770,000 Dated: July 1, City of Industry Public Facilities Authority Tax Allocation Revenue Refunding Bonds, Series 2015B (Transportation Distribution Industrial Redevelopment Project No. 3)(Taxable), $37,425,000 Dated: July 1, 2015 Series 2015A No. 1, 2015A No. 2, 2015A,B No. 2, 2015AB No. 3 Historical Assessed Values and Historical Receipts of Tax Levy in Project Areas Nos. 1, 2 and 3 Land 2,268,102,019 Improvements 2,884,892,011 Personal Prop 71,563,876 Exemptions (17,013,236) Total 5,207,544,670 State Assessed Land 12,413,474 Improvements 471,829,657 Personal Prop 294,787 Total State Assessed 484,537,918 Improvements 488,947,432 Personal Prop 644,420,436 Exemptions (895,000) Total 1,132,472,868 Grand Total Land 2,280,515,493 Improvements 3,845,669,100 Personal Prop 716,279,099 Exemptions (17,908,236) Grand Total 6,824,555,456 Base Year Value 287,284, ,720,264 Add HOX 28,000 Base Year Value 442,033,010 Incremental Value 6,382,522,446

2 Series 2015A No. 1 Historical Assessed Values in Project Area No. 1 Land 1,660,552,027 Improvements 1,812,924,905 Personal Prop 58,990,546 Exemptions (10,369,385) Total 3,522,098,093 State Assessed Land 12,173,894 Improvements 471,829,657 Personal Prop 294,787 Total State Assessed 484,298,338 Improvements 392,206,093 Personal Prop 443,845,767 Exemptions (895,000) Total 835,156,860 Grand Total Land 1,672,725,921 Improvements 2,676,960,655 Personal Prop 503,131,100 Exemptions (11,264,385) Grand Total 4,841,553,291 Base Year Value 202,179, ,529,124 Add HOX 0 Base Year Value 314,708,615 Incremental Value 4,526,844,676

3 Series 2015A No. 2, 2015A,B No. 2 Historical Assessed Values in Project Area No. 2 Land 340,572,429 Improvements 709,900,846 Personal Prop 0 Total 1,050,473,275 State Assessed Land 239,580 Improvements 0 Personal Prop 0 Total State Assessed 239,580 Improvements 59,252,347 Personal Prop 86,103,449 Total 145,355,796 Grand Total Land 340,812,009 Improvements 769,153,193 Personal Prop 86,103,449 Grand Total 1,196,068,651 Base Year Value 42,328,261 7,013,840 Add HOX 7,000 Base Year Value 49,349,101 Incremental Value 1,146,719,550

4 Series 2015A No. 3, 2015B No. 3 Historical Assessed Values in Project Area No. 3 Land 266,977,563 Improvements 362,066,260 Personal Prop 12,573,330 Exemptions (6,643,851) Total 634,973,302 State Assessed Improvements 0 Personal Prop 0 Total State Assessed 0 Improvements 37,488,992 Personal Prop 114,471,220 Total 151,960,212 Grand Total Land 266,977,563 Improvements 399,555,252 Personal Prop 127,044,550 Exemptions (6,643,851) Grand Total 786,933,514 Base Year Value 42,776,994 35,177,300 Add HOX 21,000 Base Year Value 77,975,294 Incremental Value 708,958,220

5 Series 2015A No. 1, 2015A No. 2, 2015A,B No. 2, 2015A,B No. 3 Top Ten Taxable Property Owners in Project Areas Nos. 1, 2 and Total Assessee Name Project Area Value Parcels % of Value Value Parcels % of Value Value % of Total Value % of Incremental Value 1 Majestic Realty Corp. et.al. 1, 2 & 3 833,471, % 695, % 834,167, % 13.07% 2 Walnut Creek Energy LLC 1 483,700, % % 483,700, % 7.58% 3 JCC California Properties LLC 1 114,573, % % 114,573, % 1.80% Adcor Realty Corp/May Dept. Stores 4 Co./Macy's West Stores Inc. 1 93,191, % 15,857, % 109,048, % 1.71% 5 Newage PHM LLC 1 102,591, % % 102,591, % 1.61% 7 Quinn Group Inc. 1 & 3 72,331, % 24,939, % 97,270, % 1.52% 6 Alta Dena Certified Dairy Inc % 91,774, % 91,774, % 1.44% 8 Quemet Co. West LLC 1 83,517, % % 83,517, % 1.31% 9 White Wave Foods Inc % 81,376, % 81,376, % 1.27% 10 New Age Kaleidoscope LLC 1 66,542, % 557, % 67,100, % 1.05% Top Ten Property Owner Totals 1,849,919, ,201, ,065,120,898 Project Areas Totals: 5,692,082, % 1,132,472, % 6,824,555, % Project Areas Incremental Value: 5,404,769, % 977,752, % 6,382,522, % Series 2015A No. 1 Top Ten Taxable Property Owners in Project Areas No Total Assessee Name Project Area Value Parcels % of Value Value Parcels % of Value Value % of Total Value % of Incremental Value 1 Walnut Creek Energy LLC 1 483,700, % % 483,700, % 10.69% 2 Majestic Realty Company, et. Al ,845, % % 164,845, % 3.64% 3 JCC California Properties LLC 1 114,573, % % 114,573, % 2.53% Adcor Realty Corp/May Dept. Stores 4 Co./Macy's West Stores Inc. 1 93,191, % 15,857, % 109,048, % 2.41% 5 Newage PHM LLC 1 102,591, % % 102,591, % 2.27% 6 Alta Dena Certified Dairy LLC % 91,774, % 91,774, % 2.03% 7 Quemet Co. West LLC 1 83,517, % % 83,517, % 1.84% 8 White Wave Foods Inc % 81,376, % 81,376, % 1.80% 9 New Age Kaleidoscope LLC 1 66,542, % 557, % 67,100, % 1.48% 10 MCP Socal Industrial Concourse LLC 1 51,776, % % 51,776, % 1.14% Top Ten Property Owner Totals 1,160,737, ,566, ,350,304,571 Project Areas No. 1 Totals: 4,006,396, % 835,156, % 4,841,553, % Project Areas No. 1 Incremental Value: 3,804,216, % 722,627, % 4,526,844, %

6 Series 2015A No. 2, 2015A,B No. 2 Top Ten Taxable Property Owners in Project Area No Total Assessee Name Project Area Value Parcels % of Value Value Parcels % of Value Value % of Total Value % of Incremental Value 1 Majestic Realty Corp. et.al ,150, % % 471,150, % 41.09% 2 Unical Real Estate LLC 2 25,888, % 11,419, % 37,307, % 3.25% 3 Grand Avenue Venture LLC 2 31,898, % % 31,898, % 2.78% 4 Scannell Properties #57 LLC 2 30,560, % % 30,560, % 2.67% 5 Catellus Development Corp. 2 29,275, % % 29,275, % 2.55% 6 Santa Fe Pacific Realty Corp 2 25,416, % % 25,416, % 2.22% 7 Lee Wang LLC 2 22,302, % % 22,302, % 1.94% 8 ELC Investment LLC 2 20,531, % % 20,531, % 1.79% AMB SGP CIF California LLC and AMB 9 Property LP 2 19,523, % % 19,523, % 1.70% Machlin LLC 2 17,488, % % 17,488, % 1.53% Top Ten Property Owner Totals 694,036, ,419, ,455,752 Project Areas No. 1 Totals: 1,050,712, % 145,355, % 1,196,068, % Project Areas No. 1 Incremental Value: 1,008,377, % 138,341, % 1,146,719, % Series 2015A No. 3, 2015B No. 3 Top Ten Taxable Property Owners in Project Area No Total Assessee Name Project Area Value Parcels % of Value Value Parcels % of Value Value % of Total Value % of Incremental Value 1 Majestic Realty Co. et.al ,476, % 695, % 198,172, % 27.95% 2 Quinn Group Inc. 3 72,331, % 24,859, % 97,190, % 13.71% 3 SDC Towers Industrial Park Inc. 3 38,363, % % 38,363, % 5.41% 4 Centralize Leasing Corp % 30,790, % 30,790, % 4.34% 5 Goya Foods Inc. et.al 3 23,584, % % 23,584, % 3.33% 6 Haralambbos Leasing Co. 3 17,887, % 834, % 18,722, % 2.64% 7 Sun Hing Properties LLC 3 16,851, % 555, % 17,407, % 2.46% 8 Lee Kum Kee USA Foods Inc. 3 9,373, % 7,571, % 16,945, % 2.39% 9 Sixth Avenue 3 16,929, % % 16,929, % 2.39% 10 FEIT Bonelli 3 14,056, % % 14,056, % 1.98% Top Ten Property Owner Totals 406,854, ,306, ,161,761 Project Areas No. 1 Totals: 634,973, % 151,960, % 786,933, % Project Areas No. 1 Incremental Value: 592,175, % 116,782, % 708,958, %

7 Series 2015A No. 1, 2015A No. 2, 2015A,B No. 2, 2015AB No. 3 Summary of Assessment Appeals 2017 Project Area No. 1 Project Area No. 2 Project Area No. 3 Combined Total No. of Appeals from fiscal years to No. of Resolved Appeals No. of Successfully Resolved Appeals % Successful of Resolved Appeals 72.80% 87.50% 44.44% 71.07% Historic Contested Value 1,414,498,520 87,751,639 59,361,496 1,561,611,655 Historic Resolved Value 1,195,616,068 77,400,000 46,694,000 1,319,710,068 Variance 218,882,452 10,351,639 12,667, ,901,587 Average Reduction of Successful Appeals 15.47% 11.80% 21.34% 15.49% Current Contested Value 930,623,742 74,837,048 78,038,664 1,038,037,067 x % Successful of Resolved Appeals 72.80% 87.50% 44.44% 71.07% x Average Reduction of Successful Appeals 15.47% 11.80% 21.34% 15.49% Est. Value Reduction for Tax Projection 104,836,848 7,724,646 7,401, ,277,270 Current Contested Value to 2,686,422, ,196, ,777,283 3,365,395,752 x % Successful of Resolved Appeals 72.80% 87.50% 44.44% 71.07% x Average Reduction of Successful Appeals 15.47% 11.80% 21.34% 15.49% Est. Value Reduction Tax Refund 302,631,458 32,637,650 34,406, ,495,670 Est. Tax Refund at 1% 3,026, , ,067 3,704,957

8 Series 2015A No. 1 Historic Receipts to Levy Analysis in Project Area No. 1 Reported Assessed Value: 3,522,098,093 State Assessed 484,298, ,156,860 Total Project Value 4,841,553,291 Less Base Value 314,708,615 Incremental Value 4,526,844,676 Tax Rate to Compute Tax Increment 1% Computed Gross Tax Increment 45,268,447 Unitary Tax Revenue 513,546 Total Computed Levy 45,781,993 Gross Based on Collections Rate: Tax Increment 38,053,852 Tax Increment 7,227,802 Unitary Tax Revenue 501,661 Total Tax Based on Collections Rate 45,783,315 Variance From Computed Levy 1,321 % Collected (Current Levy Only) % Post Dissolution Actual Gross Tax Increment Allocated: T.I. Allocated 0 RPTTF Gross Allocation ROPS 16 17B 21,215,122 RPTTF Gross Allocation ROPS 17 18A 23,594,967 RPTTF Gross Allocation Post Dissolution Allocated Levy 44,810,089

9 Series 2015A No. 2, 2015A,B No. 2 Historic Receipts to Levy Analysis in Project Area No. 2 Reported Assessed Value: 1,050,473,275 State Assessed 239, ,355,796 Total Project Value 1,196,068,651 Less Base Value 49,349,101 Incremental Value 1,146,719,550 Tax Rate to Compute Tax Increment 1% Computed Gross Tax Increment 11,467,196 Unitary Tax Revenue 82,029 Total Computed Levy 11,549,224 Gross Based on Collections Rate: Tax Increment 10,212,807 Tax Increment 1,570,190 Unitary Tax Revenue 78,982 Total Tax Based on Collections Rate 11,861,978 Variance From Computed Levy 312,754 % Collected (Current Levy Only) % Post Dissolution Actual Gross Tax Increment Allocated: T.I. Allocated 0 RPTTF Gross Allocation ROPS 16 17B 5,170,060 RPTTF Gross Allocation ROPS 17 18A 6,105,546 RPTTF Gross Allocation Post Dissolution Allocated Levy 11,275,606 Series 2015A No. 3, 2015B No. 3 Historic Receipts to Levy Analysis in Project Area No. 3 Reported Assessed Value: 634,973,302 State Assessed 0 151,960,212 Total Project Value 786,933,514 Less Base Value 77,975,294 Incremental Value 708,958,220 Tax Rate to Compute Tax Increment 1% Computed Gross Tax Increment 7,089,582 Unitary Tax Revenue 72,521 Total Computed Levy 7,162,103 Gross Based on Collections Rate: Tax Increment 6,289,925 Tax Increment 1,233,468 Unitary Tax Revenue 70,836 Total Tax Based on Collections Rate 7,594,229 Variance From Computed Levy 432,126 % Collected (Current Levy Only) % Post Dissolution Actual Gross Tax Increment Allocated: T.I. Allocated 0 RPTTF Gross Allocation ROPS 16 17B 3,467,779 RPTTF Gross Allocation ROPS 17 18A 4,132,522 RPTTF Gross Allocation Post Dissolution Allocated Levy 7,600,301