PORT OF SEATTLE

MEMORANDUM

COMMISSION AGENDA

Item No.

Date of Meeting

October 11, 2011

DATE: October 3, 2011

TO: Tay Yoshitani, Chief Executive Officer

FROM: Elizabeth Morrison, Sr. Manager Corporate Finance

SUBJECT: Resolution No. 3653 Authorizing the Issuance and Sale of Revenue Refunding

Bonds.

ACTION REQUESTED:

First Reading of Resolution No. 3653 authorizing the issuance and sale of Revenue Refunding

Bonds (the Bonds), in an amount estimated at $140,000,000 for the purpose of refunding certain

outstanding Port bonds.

SYNOPSIS:

Commission authorization is requested to issue First Lien Revenue Bonds in multiple series in an

amount estimated at $140 million (including a reserve fund and cost of issuance) to refund

$123,995,000 outstanding Special Facility Revenue Bonds (Terminal 18 Project) and $11,124,000

outstanding Subordinate Lien Revenue Bonds, Series 1998. The Bonds are being issued solely for

the purpose of achieving debt service savings; there is no new project funding associated with this

transaction. Based on current market conditions, the estimated present value savings is $19

million. Actual savings will be based on market conditions at the time of the bond sale.

BACKGROUND:

Terminal 18 Bonds

In 1999, the Port issued $217,425,000 Special Facility Revenue Bonds (Terminal 18 Project) (T-

18 Bonds) to fund a portion of the costs of expanding Terminal 18. The T-18 Bonds are secured

solely by the lease payments from the terminal tenant which are paid directly to a bond Trustee.

The Trustee pays the debt service on the T-18 bonds and remits the net revenue to the Port. As a

result, the Seaport Division revenue reflects only the Terminal 18 revenue after the payment of

T-18 Bond debt service. Similarly, the assets and liabilities associated with the T-18 Bonds are

excluded from the Port’s balance sheet. Since the T-18 Bonds are secured only by the terminal

lease payments, in the event of a shortfall in lease revenues the Port would have no obligation to

pay bondholders from other revenue sources to prevent a bond payment default. The Port could

COMMISSION AGENDA

Tay Yoshitani, Chief Executive Officer

October 3, 2011

Page 2 of 4

choose to remedy the revenue shortfall by paying the debt service on the bonds, otherwise if a

bond payment default occurred the Trustee would gain control of Terminal 18 through the

provisions of a Base Lease agreement between the Port and the Trustee. In addition to the

Terminal 18 bonds, the Port has used cash and several other Revenue and General Obligation

bonds to fund projects at Terminal 18; obligations on these bonds are not alleviated by

relinquishing control of the facility. The book value of the Port funded assets at Terminal 18

total $322 million.

In 2006, the Port refunded a portion of the T-18 Bonds with General Obligation Bonds for debt

service savings. This reduced the T-18 Bond debt service and therefore increased Seaport

Revenues. Port assets and liabilities were also adjusted to reflect the change from conduit debt

to Port debt.

The 2011 Bonds would redeem the remaining T-18 Bonds. This would result in overall lower

debt service, and it would eliminate the need for bond insurer approval to any changes to the

Terminal 18 lease and other documents.

The T-18 Bonds are being refunded as First Lien Revenue Bonds secured by all net revenues of

the Port. Staff analyzed the option of refunding the T-18 Bonds under a Special Facility

structure similar to the existing T-18 Bonds. The current risk-adverse market conditions made

such a refunding more costly and greatly reduced savings potential compared to refunding with

Port Revenue Bonds. Given that most of the assets at Terminal 18 have been funded with Port

bonds or cash it is consistent to refund the T-18 Bonds with Port bonds. Under the Port’s current

lien structure, the First Lien is used for Seaport financings, and staff recommends this approach.

This refunding also presents an opportunity to restructure the debt service. Since the T-18 Bonds

were secured solely by Terminal 18 lease payments, the debt structure was back-loaded to mirror

the lease payments, which escalate over time. Port revenue bonds, secured by general Port

revenues are generally structured with level debt service. The Bonds are expected to be issued

with a debt service structure between the current back-loaded T-18 Bonds and traditional level

debt service of Port Revenue bonds; for example, the Bonds may have a modestly increasing

debt service. A level debt service structure would create negative savings in the early years and

reduce the Seaport’s capital funding capacity. The moderately increasing debt service reduces

the long-term risk associated with back-loaded debt without overly burdening near-term funding.

1998 Subordinate Lien Bonds

In 1998 the Port issued Subordinate Lien Revenue Bonds to refund bonds issued to fund

construction of Pier 69. Debt service on these bonds is paid by the Real Estate division and can

now be refunded for savings. Due to their relatively small size, it is most cost effective to add

them to this transaction rather than executing a separate Subordinate Lien Bond refunding.

COMMISSION AGENDA

Tay Yoshitani, Chief Executive Officer

October 3, 2011

Page 3 of 4

Other Refunding Candidates

In addition to the planned refunding described above, there are other Port Revenue bonds that

could be refunding candidates, including First Lien Revenue Bonds, Series 2001, a portion of

First Lien Revenue Bonds, Series 2003 and Subordinate Lien Revenue Bonds, Series 1999.

These bonds are not currently included in this transaction or in the maximum authorized amount

for the Bonds. If market conditions make it advantageous to include some or all of these bonds,

Resolution No. 3653 and the maximum par amount authorized, can be amended for Second

Reading and Final Passage.

ADDITIONAL BACKGROUND:

The Bonds are being issued pursuant to the Amended and Restated Master Resolution No. 3577.

The Bonds will be issued in multiple series based on their tax status: governmental purpose

bonds exempt from all federal income tax, private activity bonds exempt from regular federal

income tax, but subject to the Alternative Minimum Tax (AMT) and taxable bonds subject to

federal income tax (this series will only be used if taxable interest rates are lower than the AMT

rates).

Resolution No. 3653 provides for a contribution to the Common Reserve Fund. The Common

Reserve Fund was added to the Master Resolution in 2007 and the Revenue Bonds, Series 2007

are the only other participants in the Common Reserve; the Reserve is currently funded by a

surety policy. The credit quality of the surety provider, Ambac Assurance Corporation, is weak,

and the cash contribution to the Reserve from this refunding will strengthen the overall quality of

the fund.

The Resolution delegates to the Port’s Chief Executive Officer the authority to approve interest

rates, maturity dates, redemption rights, interest payment dates, and principal maturities for the

Bonds (these are generally set at the time of pricing and dictated by market conditions at that

time). Commission parameters that limit the delegation are a maximum bond size, minimum

savings rate and expiration date for the delegated authority. If the Bonds cannot be sold within

these parameters, further Commission action would be required. The recommended delegation

parameters are:

Maximum size: $140,000,000

Minimum debt service savings: 3.75%

Expiration of Delegation of Authority: six months

Upon adoption, Resolution No. 3653 will authorize the Designated Port Representative (the

Chief Executive Officer or the Chief Financial Officer) to approve the Bond Purchase Contract,

the Official Statement, escrow agreement (if any), pay the cost of issuance and take other action

appropriate for the prompt execution and delivery of the Bonds. The Bonds will be sold through

negotiated sale to Merrill Lynch, Pierce, Fenner & Smith Inc.; Backstrom McCarley Berry &

COMMISSION AGENDA

Tay Yoshitani, Chief Executive Officer

October 3, 2011

Page 4 of 4

Co., LLC; Barclays Capital; Drexel Hamilton, LLC; J.P. Morgan Securities, LLC; and Morgan

Stanley & Co. Inc. Seattle Northwest Securities Corporation, Inc. is serving as Financial

Advisor and K&L Gates LLP is serving as bond counsel on the transaction.

OTHER DOCUMENTS ASSOCIATED WITH THIS REQUEST:

Resolution No. 3653

PREVIOUS COMMISSION ACTIONS OR BRIEFINGS:

October 4, 2011, Commission was briefed on the refunding resolution.