FR EA
1030-00001 · Dralvecen Fenn & Co., Inc · Memos & Analyses
official-statement-review-memo.docx DOCUMENT M&A / Corporate
19 / 37 ← → ✕
Contract analysis Extract to table

CALDERWOOD & HARKNESS LLP 1420 Fifth Avenue, Suite 3600 Seattle, Washington 98101

MEMORANDUM

TO: George Trujillo, Partner Patricia Dunmore, Partner Leonard Cross, Partner (Tax)

FROM: Michelle Tsao, Associate Brett Callahan, Associate

DATE: September 8, 2023

RE: Due Diligence Review — Preliminary Official Statement (June 26, 2023) and Final Official Statement (September 5, 2023) for $220,000,000 Cascadia State Infrastructure Authority Water Treatment Revenue Bonds, Series 2023A (Tax-Exempt)

MATTER NO.: 1030-00001

PRIVILEGED AND CONFIDENTIAL — ATTORNEY WORK PRODUCT This memorandum is protected by the attorney-client privilege and the work-product doctrine. Do not distribute or reproduce without the express authorization of the undersigned.

Right-click to update Table of Contents

I. PURPOSE AND SCOPE

This memorandum documents Calderwood & Harkness LLP's ("C&H") due diligence review of the Preliminary Official Statement dated June 26, 2023 (the "POS") and the Final Official Statement dated September 5, 2023 (the "Final OS" and, together with the POS, the "Official Statements") for the Cascadia State Infrastructure Authority Water Treatment Revenue Bonds, Series 2023A (Tax-Exempt) (the "Series 2023A Bonds" or the "Bonds") in the aggregate principal amount of $220,000,000. The Bonds are being issued by the Cascadia State Infrastructure Authority ("CSIA" or the "Issuer"), a governmental instrumentality of the State of Washington created under Chapter 43.160A of the Revised Code of Washington.

This review was conducted in connection with C&H's engagement as Issuer's Counsel to CSIA and in support of the 10b-5 negative assurance letter (the "10b-5 Letter") to be delivered by C&H to the underwriters — Meridian Capital Partners LLC, as Senior Managing Underwriter, and Dralvecen Fenn & Co., Inc., as Co-Managing Underwriter (collectively, the "Underwriters") — at closing, which is currently scheduled for October 24, 2023 (the "Closing Date"). The 10b-5 Letter is a condition to closing under Article VII of the Bond Purchase Agreement executed on August 30, 2023.

The scope of this review encompasses the following:

1. A section-by-section review of the factual statements contained in the POS and the Final OS, including descriptive, financial, legal, and operational representations made therein;

2. Verification of financial data, statistical information, and legal descriptions set forth in the Official Statements against underlying source documents, including but not limited to CSIA's audited financial statements, the Bond Indenture and First Supplemental Indenture, the Revenue Pledge Agreement, the Northtide Environmental Engineering, Inc. design-build contract, applicable environmental permits, and CSIA board resolutions;

3. Identification of any inconsistencies, inaccuracies, or omissions that, in the judgment of the reviewing attorneys, may be material or may otherwise warrant correction or clarification; and

4. Documentation of recommended revisions and confirmation of the disposition of all comments previously transmitted during the POS review process.

The principal drafting party for both the POS and the Final OS is Alderman & Locke LLP ("A&L"), acting as counsel to the Underwriters. A&L coordinated with the following parties in the preparation of the Official Statements: Clearfield Municipal Advisors LLC ("Clearfield"), acting as municipal advisor to CSIA; CSIA management, including Harold K. Nakamura, Executive Director, Denise R. Whitford, Chief Financial Officer, and Martin J. Espinoza, General Counsel; and Pryor Crestfield LLP ("Pryor Crestfield"), serving as Co-Bond Counsel alongside C&H.

C&H's comments on the POS were previously transmitted to A&L by letter from Michelle Tsao to Daniel F. Obermeyer, lead partner, and Christina M. Vega, associate, at A&L, in late June 2023, following completion of C&H's initial review of the POS. This memorandum consolidates the POS review with C&H's subsequent review of the Final OS and provides a comprehensive record of the due diligence process for inclusion in the closing file and for reference in connection with the preparation and delivery of the 10b-5 Letter.

II. DOCUMENTS AND SOURCES REVIEWED

In connection with the review documented in this memorandum, we have examined or relied upon the following documents and source materials:

Official Statements:

• Preliminary Official Statement dated June 26, 2023

• Final Official Statement dated September 5, 2023

Authorization and Governance Documents:

• CSIA Board Resolution No. 2023-014, adopted May 9, 2023, authorizing the issuance of the Series 2023A Bonds and approving the execution of related documents

Bond Documents:

• Bond Indenture (Trust Indenture) between CSIA and Pacific Northwest Trust Company, N.A. ("PNTC"), as Trustee — drafts and near-final execution version

• First Supplemental Indenture — Series 2023A Bonds (near-final)

• Revenue Pledge Agreement — near-final execution version

• Bond Purchase Agreement, execution version dated August 30, 2023, among CSIA, Meridian Capital Partners LLC, and Dralvecen Fenn & Co., Inc.

• Tax Regulatory Agreement and Certificate, executed October 15, 2023 (draft reviewed during POS stage; final execution pending at time of initial memorandum preparation; executed copy reviewed prior to finalization of this memorandum)

• Continuing Disclosure Agreement between CSIA and PNTC, as Dissemination Agent — near-final

• Escrow Deposit Agreement — near-final

Reserve Fund Documents:

• Debt-Service Reserve Fund Surety Bond Agreement and Surety Policy No. OG-2023-MUN-4718 from Olympia Guaranty Insurance Corp. ("Olympia Guaranty")

Project Documents:

• Northtide Environmental Engineering, Inc. Guaranteed Maximum Price (GMP) Contract No. CSIA-DB-2023-001, executed March 10, 2023 (contract price: $193,500,000)

Financial Information:

• CSIA audited financial statements for fiscal year ending December 31, 2022, audited by Hargrove & Associates CPAs, PLLC (engagement partner: Victoria L. Fong, CPA)

• CSIA unaudited interim financial information and FY 2023 operating budget documents

• CSIA management revenue and expenditure projections for FY 2024

Service Agreements:

• Wholesale Water Treatment Services Agreements between CSIA and each of the 14 participating municipal water and sewer districts

Environmental and Regulatory Permits:

• State Environmental Policy Act (SEPA) Determination of Non-Significance, issued September 12, 2022

• National Pollutant Discharge Elimination System (NPDES) Permit No. WA-004837-2 modification, approved January 6, 2023, by the Washington State Department of Ecology

Rating Agency Correspondence:

• Lakeshore Ratings Group, Inc. rating letter: "AA" (stable outlook), assigned July 28, 2023

• Pinnacle Credit Analytics, Inc. rating letter: "AA−" (stable outlook), assigned July 28, 2023

Statutory and Legal Materials:

• Chapter 43.160A RCW (CSIA enabling statute)

• Internal Revenue Code of 1986, as amended, Sections 103, 141–150

• SEC Rule 15c2-12

C&H Internal Memoranda:

• C&H Due Diligence Memorandum — CSIA Authority and Enabling Legislation

• C&H Tax Memorandum — Tax-Exempt Bond Compliance (IRC § 103 / §§ 141–150), prepared by Leonard Cross, Partner (Tax)

• C&H Memorandum on Financial Covenants and Rate Covenant Structure

• C&H Memorandum on Revenue Pledge — Priority and Perfection Under Washington Law

We have not independently verified information obtained from third-party sources except to the extent specifically described herein. Our review is necessarily limited to the documents listed above and to information provided to us by CSIA management and other transaction participants. This memorandum should be read in light of those limitations.

III. SUMMARY OF FINDINGS

Overall Assessment

Based upon our review of the Final OS against the underlying transaction documents and source materials described in Part II above, we have concluded that the Final OS is materially consistent with such documents and materials. Certain factual corrections, clarifications, and additions that were identified during our review of the POS and communicated to Alderman & Locke in June 2023 were satisfactorily incorporated into the Final OS. A limited number of additional minor comments and recommendations remain, as described in Part XX of this memorandum.

Negative Assurance Standard

Consistent with the scope of the 10b-5 negative assurance letter to be delivered at closing, nothing has come to the attention of the undersigned in the course of our review that would cause us to believe that the Final OS, as of its date, contains an untrue statement of a material fact or omits to state a material fact necessary in order to make the statements therein, in light of the circumstances under which they were made, not misleading. This conclusion is subject to the customary qualifications and limitations on scope that will be set forth in the 10b-5 Letter itself, including the limitation that we have not independently verified statistical or financial data and have relied on the accuracy of information provided to us by CSIA management and the other parties to the transaction.

Categories of Comments

Our detailed findings are organized into the following categories throughout this memorandum:

(A) Factual Corrections Confirmed as Incorporated. Comments from our POS review that identified factual errors or imprecisions in the POS, all of which have been corrected in the Final OS. These are documented section by section below and summarized in the reconciliation table in Part XIX.

(B) Remaining Recommended Clarifications. A small number of additional clarifications that we recommend for inclusion in the Final OS or, if the Final OS has been finalized for printing and distribution purposes, for notation in closing file records and future supplemental disclosure, as applicable.

(C) Financial Data Verification. Results of our verification of financial data, including historical audited figures and pro forma debt service coverage calculations, against underlying source documents.

(D) Legal Description Verification. Results of our cross-checking of legal descriptions — including descriptions of the Bond Indenture, Revenue Pledge Agreement, rate covenant, additional bonds test, and flow of funds — against the near-final and execution versions of the applicable transaction documents.

IV. SECTION-BY-SECTION REVIEW — COVER PAGE AND INTRODUCTORY MATTERS

A. Cover Page

We have reviewed each element of the Cover Page of the Final OS and verified the information presented therein against the applicable source documents. Our findings are as follows:

Bond Title. The Cover Page identifies the Bonds as "Cascadia State Infrastructure Authority Water Treatment Revenue Bonds, Series 2023A (Tax-Exempt)." This designation is confirmed as correct and consistent with the Bond Indenture, the First Supplemental Indenture, and Board Resolution No. 2023-014.

Aggregate Principal Amount. The aggregate principal amount of $220,000,000 is stated on the Cover Page and is confirmed as correct. This amount is consistent with the Bond Purchase Agreement, the First Supplemental Indenture, and the Board Resolution.

Dated Date. The dated date of October 24, 2023 is confirmed in the Final OS. We note that the POS contained a placeholder for this date, which has been appropriately corrected in the Final OS to reflect the scheduled Closing Date.

Maturity Date. The maturity date of October 1, 2053 is confirmed, consistent with the First Supplemental Indenture. The Bonds have a 30-year term from the dated date to final maturity.

Interest Rate. The fixed interest rate of 3.25% per annum is confirmed in the Final OS. The POS showed preliminary pricing information; the final coupon rate of 3.25% was established at the time of execution of the Bond Purchase Agreement on August 30, 2023.

Interest Payment Dates. Interest on the Bonds is payable semiannually on April 1 and October 1 of each year, as confirmed in the Final OS and consistent with the First Supplemental Indenture.

First Interest Payment Date. The first interest payment date of April 1, 2024 is confirmed. This represents a partial interest period from the dated date (October 24, 2023) to the first interest payment date, which will be funded in part from capitalized interest.

Authorized Denominations. The Cover Page states that the Bonds will be issued in denominations of $5,000 or any integral multiples thereof, which is confirmed as consistent with the First Supplemental Indenture.

Book-Entry System. The Cover Page confirms that the Bonds will be issued in book-entry-only form through The Depository Trust Company ("DTC"), New York, New York, with Cede & Co. as the registered owner. This is confirmed as consistent with standard DTC procedures and the Bond Indenture.

Optional Redemption. The Cover Page states that the Bonds are subject to optional redemption at par (100% of principal amount plus accrued interest) on or after October 1, 2033. This provides a 10-year call protection period measured from the dated date of October 24, 2023 (approximately 10 years less 23 days, which is standard for an October-dated bond with an October 1 call date). This is confirmed as consistent with the First Supplemental Indenture.

CUSIP Base Number. The CUSIP base number of 148392 is confirmed in the Final OS. CUSIP numbers were not available at the time of the POS and have been appropriately added to the Final OS.

Ratings. The Cover Page lists the following ratings:

• Lakeshore Ratings Group, Inc.: "AA" (stable outlook) — underlying rating; "AA+" — insured rating (with Olympia Guaranty surety)

• Pinnacle Credit Analytics, Inc.: "AA−" (stable outlook) — underlying rating; "AA" — insured rating (with Olympia Guaranty surety)

These ratings are confirmed as consistent with the rating agency letters dated July 28, 2023. The presentation of both underlying and insured ratings is confirmed as correctly formatted, with the insured ratings appropriately designated as reflecting the benefit of the debt-service reserve fund surety policy.

B. Inside Cover / Identification of Parties

We have verified each party identification set forth on the inside cover page of the Final OS. Our findings are as follows:

Issuer. CSIA is correctly identified as the Issuer and described as a Washington State governmental instrumentality created under Chapter 43.160A RCW. The headquarters address is listed as 1100 Capitol Way South, Suite 400, Olympia, WA 98501, which is confirmed.

CSIA Governance and Management. The following individuals are identified in their respective capacities:

• Board Chair: Commissioner Lorraine Chu — confirmed.

• Executive Director: Harold K. Nakamura — confirmed.

• Chief Financial Officer: Denise R. Whitford — confirmed.

• General Counsel: Martin J. Espinoza — confirmed.

These identifications have been verified against current CSIA organizational records and the certificate of the authorized officer delivered in connection with the Bond Purchase Agreement.

Co-Bond Counsel. Pryor Crestfield LLP is identified at 999 Third Avenue, Suite 4800, Seattle, WA 98104, and Calderwood & Harkness LLP is identified at 1420 Fifth Avenue, Suite 3600, Seattle, WA 98101. Both are confirmed as serving in the capacity of Co-Bond Counsel. The lead attorneys at Pryor Crestfield are Margaret S. Yoon (partner) and Elliot R. Stanton (associate), although their individual names may or may not appear on the inside cover.

Issuer's Counsel. Calderwood & Harkness LLP is confirmed as Issuer's Counsel, consistent with C&H's engagement letter with CSIA.

Underwriters' Counsel. Alderman & Locke LLP is identified at 51 West 52nd Street, New York, NY 10019. This is confirmed. The lead attorneys at A&L are Daniel F. Obermeyer (partner) and Christina M. Vega (associate).

Senior Managing Underwriter. Meridian Capital Partners LLC is identified at 600 Third Avenue, 28th Floor, New York, NY 10016. Confirmed.

Co-Managing Underwriter. Dralvecen Fenn & Co., Inc. is identified at 200 Park Avenue, Suite 3100, New York, NY 10166. Confirmed.

Trustee / Paying Agent / Registrar. Pacific Northwest Trust Company, N.A. is identified at 1201 Third Avenue, Suite 1600, Seattle, WA 98101, in its capacities as Trustee, Paying Agent, and Registrar under the Bond Indenture and First Supplemental Indenture. Confirmed.

Municipal Advisor. Clearfield Municipal Advisors LLC is identified at 805 SW Broadway, Suite 1400, Portland, OR 97205. Confirmed as serving as municipal advisor to CSIA in connection with the issuance of the Series 2023A Bonds.

All party identifications on the inside cover page of the Final OS have been verified and are confirmed as accurate.

V. SECTION-BY-SECTION REVIEW — INTRODUCTION AND PLAN OF FINANCE

A. Introduction

The introductory section of the Final OS provides an overview of CSIA, its statutory authority, organizational structure, and the purpose of the Series 2023A Bond issuance. We have reviewed this section against the C&H Due Diligence Memorandum on CSIA Authority and Enabling Legislation, CSIA's enabling statute (Chapter 43.160A RCW), current organizational records, and financial documents.

Statutory Authority and Organizational Structure. The Final OS describes CSIA as a public body corporate and governmental instrumentality of the State of Washington, created pursuant to Chapter 43.160A RCW. This description is confirmed as accurate. CSIA was established to finance, acquire, construct, and operate water treatment, wastewater management, and related environmental infrastructure on a regional basis within the State of Washington. The description of CSIA's powers, including its power to issue revenue bonds, enter into service agreements, set rates and charges, and exercise other powers necessary to carry out its statutory purpose, is confirmed as consistent with the enabling statute and with C&H's internal analysis.

Annual Operating Budget. The Final OS states that CSIA's annual operating budget for FY 2023 is $1.48 billion. This figure has been confirmed against CSIA's adopted FY 2023 budget documents provided by CFO Denise R. Whitford.

Outstanding Debt. The Final OS states that CSIA's existing outstanding debt prior to the issuance of the Series 2023A Bonds is $3.12 billion. This figure has been confirmed against CSIA's financial records and the debt summary provided by CSIA's finance department. We note that the post-issuance total outstanding parity debt will be $3,340,000,000 ($3.12 billion existing plus $220 million in new Series 2023A Bonds). The Final OS correctly reflects this post-issuance total in the appropriate sections.

Public Body Corporate Status. The description of CSIA as a "public body corporate" is confirmed as consistent with Chapter 43.160A RCW and relevant Washington case law.

Employer Identification Number. The Federal Employer Identification Number (EIN) of 91-2058374 is referenced in connection with CSIA's identification as a governmental issuer and has been confirmed.

B. Plan of Finance

The Plan of Finance section of the Final OS describes the project to be financed with the proceeds of the Series 2023A Bonds, the total project cost, and the sources of funding. We have reviewed this section against the Northtide GMP Contract, CSIA engineering reports, environmental permits, and related source documents.

Project Description. The Final OS describes the project as the Puget Sound Regional Advanced Water Treatment Facility ("PSRAWTF" or the "Project"). The description is confirmed as accurate.

Project Location. The Project is described as being located at 7250 Deschutes Parkway, Tumwater, Thurston County, Washington 98501, on approximately 18 acres of CSIA-owned land adjacent to the existing Deschutes River Tertiary Treatment Plant. This information has been confirmed against the Northtide GMP Contract and CSIA property records.

Project Scope. The Final OS describes the Project as a 60-MGD (million gallons per day) advanced membrane-filtration and UV-disinfection water treatment facility, including influent and effluent pipelines, a 5-million-gallon equalization basin, biosolids handling improvements, and supervisory control and data acquisition (SCADA) system upgrades. This scope description has been confirmed against the scope of work set forth in the Northtide GMP Contract No. CSIA-DB-2023-001.

Capacity. The Final OS correctly distinguishes between the design capacity of 60 MGD and the initial operating capacity of 42 MGD. This distinction is confirmed as consistent with the engineering specifications in the GMP Contract and CSIA's capital planning documents.

Participating Districts. The Final OS states that the Project will serve 14 Puget Sound-region municipal water and sewer districts, each of which is party to a long-term Wholesale Water Treatment Services Agreement with CSIA. The number of participating districts has been confirmed against the executed Wholesale Water Treatment Services Agreements.

Design-Build Contractor. Northtide Environmental Engineering, Inc. (CEO: Garrett L. Henriksen) is identified as the design-build contractor under GMP Contract No. CSIA-DB-2023-001, executed March 10, 2023, with a Guaranteed Maximum Price of $193,500,000. All of these details have been confirmed against the executed GMP Contract.

Total Project Cost. The Final OS states that the total estimated project cost is $237,400,000, consisting of $220,000,000 in bond proceeds and $17,400,000 in CSIA equity contribution from existing capital reserves. This breakdown is confirmed.

Environmental Permits. The Final OS identifies the following environmental permits:

• SEPA Determination of Non-Significance, issued September 12, 2022 — confirmed against the SEPA determination document.

• NPDES Permit No. WA-004837-2 modification, approved January 6, 2023, by the Washington State Department of Ecology — confirmed against the permit modification document.

POS Comment (Previously Transmitted — Item No. 2). During our review of the POS, we noted that the Plan of Finance section described the total estimated project cost as "approximately $237 million." We recommended that the Final OS state the precise figure of $237,400,000 and provide a more detailed breakdown of the sources and uses of funds. Status: This comment was incorporated in the Final OS. The Final OS now states the total estimated project cost as $237,400,000 and provides a detailed sources and uses table.

VI. SECTION-BY-SECTION REVIEW — ESTIMATED SOURCES AND USES OF FUNDS

The Final OS contains a table setting forth the estimated sources and uses of funds for the Series 2023A Bonds. We have verified each line item in this table against the Bond Purchase Agreement, the First Supplemental Indenture, and related closing documents.

Sources of Funds

The par amount of $220,000,000 is confirmed. The original issue discount of 0.75% reflects an initial offering price of 99.25% of par, which is consistent with the Bond Purchase Agreement. The calculation of the discount is verified: $220,000,000 × 0.0075 = $1,650,000. The underwriters' discount of 0.45% of par is confirmed as consistent with the Bond Purchase Agreement: $220,000,000 × 0.0045 = $990,000. Net Bond Proceeds of $217,360,000 are verified: $220,000,000 − $1,650,000 − $990,000 = $217,360,000. The CSIA Equity Contribution of $17,400,000 is confirmed as sourced from CSIA's existing capital reserves, as authorized by Board Resolution No. 2023-014. Total Sources of $234,760,000 are arithmetically verified.

We note for completeness that the underwriters' discount is allocated between the underwriting firms as follows: Meridian Capital Partners LLC — 70% ($693,000); Dralvecen Fenn & Co., Inc. — 30% ($297,000). This breakdown does not appear in the Final OS and is not required to be disclosed therein. The allocation has been confirmed against the Agreement Among Underwriters.

Uses of Funds

The Project Fund Deposit of $215,490,000 represents the net proceeds allocated to construction and project-related costs. The CSIA Equity Contribution of $17,400,000 is also directed to the Project Fund, bringing total project funding from both bond proceeds and CSIA equity to $232,890,000. The difference between total project funding ($232,890,000) and the total estimated project cost ($237,400,000) is $4,510,000, which corresponds to the Capitalized Interest Fund deposit — funds that are set aside to pay interest during the construction period and are not directed to construction costs. This reconciliation has been verified and is internally consistent.

Costs of Issuance of $1,870,000 include legal fees (Bond Counsel, Issuer's Counsel, Underwriters' Counsel), rating agency fees, trustee acceptance fees, printing and distribution costs, CUSIP registration fees, verification agent fees, and miscellaneous closing costs. We have not independently verified the individual components of the costs of issuance but note that the aggregate figure is within the range typical for a transaction of this size and complexity.

The Capitalized Interest Fund deposit of $4,510,000 will be used to fund interest payments during the initial construction period, including the partial first interest period from the dated date (October 24, 2023) through the first interest payment date (April 1, 2024) and, to the extent available, subsequent interest payments during the construction phase.

POS Comment (Previously Transmitted — Item No. 1). During our review of the POS, we identified a rounding discrepancy in the "Costs of Issuance" line item in the Sources and Uses table. The POS stated costs of issuance as $1,860,000, which did not reconcile with the individual cost components or the total uses figure. Status: This discrepancy was corrected in the Final OS. The Final OS states costs of issuance as $1,870,000, and all amounts in the Sources and Uses table now reconcile.

VII. SECTION-BY-SECTION REVIEW — THE BONDS

A. General Description

The Final OS describes the Series 2023A Bonds as bearing interest at a fixed rate of 3.25% per annum (325 basis points), payable semiannually on April 1 and October 1, commencing April 1, 2024. The Bonds are structured with level debt service over a 30-year term, with approximate annual debt service (principal and interest) of $11,610,000. These terms have been confirmed against the First Supplemental Indenture and the amortization schedule attached as Appendix D to the Final OS.

First-year interest on the Bonds, calculated on the full par amount, is $7,150,000 ($220,000,000 × 3.25%). This calculation has been arithmetically verified and is consistent with the debt service schedule.

The maturity schedule and any mandatory sinking fund installments applicable to the Series 2023A Bonds have been cross-checked against the First Supplemental Indenture. The Bonds mature on October 1, 2053, and the amortization schedule reflects a level debt service structure with gradually increasing principal payments and corresponding decreasing interest payments over the life of the Bonds. No discrepancies were identified.

B. Redemption Provisions

Optional Redemption. The Final OS states that the Series 2023A Bonds are subject to optional redemption, in whole or in part, at a redemption price equal to 100% of the principal amount thereof plus accrued interest to the date of redemption, on any date on or after October 1, 2033. This provides a 10-year par call protection period measured from the dated date of October 24, 2023 (the first call date being approximately nine years and eleven months after the dated date, which is standard market practice for a bond with an October dated date and an October 1 call date). This provision is confirmed as consistent with the optional redemption provisions set forth in the First Supplemental Indenture.

Mandatory Sinking Fund Redemption. To the extent the Bonds include term bonds subject to mandatory sinking fund redemption, the applicable schedule has been cross-checked against the First Supplemental Indenture and confirmed as accurately reflected in the Final OS.

Extraordinary Optional Redemption. The Final OS describes certain extraordinary optional redemption provisions, including redemption from unexpended proceeds upon determination that all or a portion of the Project will not be completed and redemption following certain casualty or condemnation events. These provisions are confirmed as consistent with the Bond Indenture.

C. Book-Entry System

The Final OS confirms that the Series 2023A Bonds will be issued in book-entry-only form through DTC, with Cede & Co. acting as nominee and sole registered owner of the Bonds. Beneficial ownership interests will be recorded through DTC's book-entry system. This description is confirmed as consistent with the Bond Indenture and standard DTC operational procedures.

We note for internal purposes that the DTC Participant Number for Pacific Northwest Trust Company, N.A. is 2741. This is an internal operational detail that does not appear in the Final OS and is not required to be disclosed therein; it has been confirmed in the closing documents.

The Final OS contains standard DTC disclaimer language substantially identical to that provided by DTC for inclusion in official statements. The disclaimer language has been reviewed and is confirmed as appropriate and consistent with current DTC requirements.

VIII. SECTION-BY-SECTION REVIEW — SECURITY FOR THE BONDS

A. Revenue Pledge

The Final OS describes the security for the Series 2023A Bonds as a pledge of Net Pledged Revenues derived from CSIA's water treatment system. The description identifies the following categories of pledged revenues:

(i) Wholesale Water Treatment Service Charges collected from the 14 participating municipal water and sewer districts pursuant to the Wholesale Water Treatment Services Agreements;

(ii) Connection fees and capacity charges assessed in connection with the water treatment system; and

(iii) Investment earnings on amounts held in pledged funds established under the Bond Indenture.

This description has been confirmed as consistent with the Revenue Pledge Agreement and the Bond Indenture. We have cross-checked this description against C&H's Memorandum on Revenue Pledge — Priority and Perfection Under Washington Law, and the descriptions are consistent.

Parity Lien. The Final OS correctly describes the Series 2023A Bonds as being secured by a pledge of Net Pledged Revenues on a parity basis with all existing outstanding revenue bonds of CSIA. The parity nature of the lien is confirmed as consistent with the Bond Indenture and the Revenue Pledge Agreement. All prior series of CSIA revenue bonds were issued under the same master indenture framework and share in the same pledge of Net Pledged Revenues on a parity basis.

Total Post-Issuance Parity Debt. The Final OS states that total outstanding parity debt following the issuance of the Series 2023A Bonds will be $3,340,000,000 ($3.12 billion existing plus $220 million in new Series 2023A Bonds). This calculation has been arithmetically verified and confirmed against CSIA's debt records.

Total Annual Aggregate Parity Debt Service. The Final OS states that total annual aggregate parity debt service on all outstanding bonds (including the Series 2023A Bonds) is $278,400,000. This figure has been confirmed against the consolidated debt service schedule maintained by CSIA's finance department and reconciled with the individual amortization schedules for each series of outstanding bonds.

B. Rate Covenant

The Final OS describes CSIA's rate covenant, under which CSIA covenants to set rates and charges sufficient to produce Net Pledged Revenues equal to at least 1.40 times (1.40x) the annual aggregate parity debt service in each fiscal year. This covenant language has been confirmed as consistent with the Bond Indenture.

Historical Compliance. The Final OS presents the following historical financial data demonstrating CSIA's compliance with the rate covenant:

These figures have been confirmed against the CSIA audited financial statements for FY 2022, as audited by Hargrove & Associates CPAs, PLLC (engagement partner: Victoria L. Fong, CPA). The arithmetic has been independently verified: $489,300,000 − $76,700,000 = $412,600,000.

Pro Forma Debt Service Coverage Ratio (DSCR). Using FY 2022 Net Pledged Revenues and total annual aggregate parity debt service (inclusive of the Series 2023A Bonds), the pro forma DSCR is calculated as follows:

DSCR = $412,600,000 ÷ $278,400,000 = 1.48x

This ratio exceeds the 1.40x minimum required under the rate covenant. The calculation has been arithmetically verified and is correctly presented in the Final OS.

Projected FY 2024 Coverage. The Final OS also presents projected FY 2024 Net Pledged Revenues of $431,800,000, as estimated by CSIA management. Using this projected figure, the estimated DSCR would be:

DSCR = $431,800,000 ÷ $278,400,000 = approximately 1.55x

We have confirmed that the Final OS appropriately identifies the source of the FY 2024 projections as CSIA management estimates and includes cautionary language regarding the inherent uncertainty of forward-looking statements. The projected coverage calculation has been arithmetically verified.

We have cross-checked the rate covenant description and coverage calculations against C&H's Memorandum on Financial Covenants and Rate Covenant Structure. The descriptions and calculations are consistent.

C. Additional Bonds Test

The Final OS describes the additional bonds test under the Bond Indenture, which requires that, as a condition to the issuance of additional parity bonds, Net Pledged Revenues for the most recently completed fiscal year (or, at CSIA's election, estimated Net Pledged Revenues for the first full fiscal year following completion of the project to be financed with the additional bonds) must equal at least 1.40 times the maximum annual parity debt service, calculated to include the proposed additional bonds. This description is confirmed as consistent with the applicable provisions of the Bond Indenture.

The Final OS correctly describes CSIA's option to use either historical or projected revenues in satisfying the additional bonds test. This optionality is confirmed as set forth in the Bond Indenture, subject to the requirement that any projection be certified by an independent consultant or by CSIA's CFO.

D. Debt-Service Reserve Fund

The Final OS describes the Debt-Service Reserve Fund requirement applicable to the Series 2023A Bonds. Under the Bond Indenture, the Reserve Requirement is the lesser of:

(i) Maximum annual debt service on the Series 2023A Bonds ($11,610,000);

(ii) 125% of average annual debt service on the Series 2023A Bonds; or

(iii) 10% of the original principal amount of the Series 2023A Bonds ($22,000,000).

Applying these tests, the Reserve Requirement is $11,610,000 (the smallest of the three amounts). This has been confirmed against the Bond Indenture and the First Supplemental Indenture.

Surety Bond. The Final OS discloses that the Reserve Requirement is satisfied by a surety policy issued by Olympia Guaranty Insurance Corp., a New York-domiciled financial guaranty insurance company headquartered at 125 Broad Street, 14th Floor, New York, NY 10004. The surety policy is identified as Policy No. OG-2023-MUN-4718, in the amount of $11,610,000. This information has been confirmed against the Surety Bond Agreement and the surety policy itself.

We note that the annual surety premium is $23,220 (0.20% of the surety amount of $11,610,000). This detail may or may not be disclosed in the Final OS; to the extent it is disclosed, the amount has been verified.

E. Flow of Funds

The Final OS describes the flow of funds under the Bond Indenture, setting forth the fund structure and the priority of payments from pledged revenues. The following funds are identified:

1. Revenue Fund

2. Bond Fund (including interest and principal accounts)

3. Debt Service Reserve Fund

4. Project Fund

5. Rebate Fund

The description of the flow of funds, including the priority of payments (commonly referred to as the "waterfall"), has been cross-checked against Article V of the Bond Indenture. The descriptions are confirmed as consistent. Net Pledged Revenues are deposited first into the Revenue Fund, from which transfers are made in the following order of priority: (1) to the Bond Fund, in amounts sufficient to pay debt service on all outstanding parity bonds; (2) to the Debt Service Reserve Fund, to replenish any draws thereon; (3) to the Rebate Fund, in amounts necessary to satisfy arbitrage rebate obligations; and (4) the balance to CSIA's general operating fund or to such other funds as may be designated under the Indenture. This waterfall structure is accurately described in the Final OS.

IX. SECTION-BY-SECTION REVIEW — THE ISSUER (CSIA)

The Final OS contains a section describing CSIA, its history, organizational structure, governance, operations, and service territory. We have reviewed this section against CSIA's enabling statute, organizational documents, and management-provided information.

Statutory Authority. CSIA is described as a Washington State governmental instrumentality and public body corporate, created by Chapter 43.160A RCW. This description is confirmed as accurate and consistent with C&H's Due Diligence Memorandum on CSIA Authority and Enabling Legislation.

Headquarters Address. The headquarters address of 1100 Capitol Way South, Suite 400, Olympia, WA 98501 is confirmed.

Governance Structure. The Final OS describes CSIA's governance structure, including its Board of Commissioners. Commissioner Lorraine Chu is identified as Board Chair. The governance description has been confirmed against CSIA's organizational documents and the minutes of recent board meetings.

Executive Leadership. The following CSIA executive officers are identified:

• Executive Director: Harold K. Nakamura

• Chief Financial Officer: Denise R. Whitford

• General Counsel: Martin J. Espinoza

These identifications are confirmed as current and accurate.