Fitch Affirms CDFI Phase I, LLC's (TN) Sr. Revs at 'BBB' & Sub Revs at 'BBB-'; Outlook Stable

Fitch Ratings affirms the 'BBB' rating on approximately $59.42 million of outstanding Health, Educational and Housing Facility Board of the City of Chattanooga revenue refunding bonds, senior series 2005A issued on behalf of the CDFI Phase I, LLC (the project). At the same time, Fitch affirms the 'BBB-' rating on approximately $19.05 million of outstanding subordinate series 2005B bonds.

The Rating Outlook is Stable.

SECURITY

The senior and subordinate series bonds are a general obligation of the project, secured by and payable solely from the revenues of CDFI's phase I, II and III student housing facilities. Additional security for the life of the bonds is provided by annual contributions made by the University of Chattanooga Foundation (the foundation) to be used, if needed, to meet the bonds' rate covenant requirement. Additional bond security includes a cash funded debt-service reserve fund.

The subordinate series 2005B bonds were additionally secured by annual transfers by the foundation to a trustee held security fund. This provision sunsets in fiscal 2013.

KEY RATING DRIVERS

STABLE CREDIT CHARACTERISTICS: The ratings reflect the project's ability to generate strong coverage, with no contribution from the foundation needed since fiscal 2009. The risk of the stand-alone project is partially mitigated by the project's essential role in the University of Tennessee at Chattanooga's (UTC) residential life program.

HIGH CONNECTIVITY WITH UTC: Key officers of the project are also officers of the foundation reflecting the importance of the project to UTC. The project is managed as part of UTC's 3,146 bed housing system (the system) and represented approximately 55.2% of available beds in fiscal 2015.

SELF-SUSTAINING PROJECT: The project's self-supporting nature is the result of continued strength in occupancy and UTC's prudent management of facility expenses. Sunsetting of the foundation support securing the subordinate bonds through fiscal 2013 is mitigated by sound debt service coverage by project revenues.

CONSTRAINED FLEXIBITY: Counterbalancing rating factors include dependence on student rental payments as the project's primary revenue source and the somewhat limited pricing flexibility given the project's high rates relative to other on campus housing alternatives.

ENROLLMENT GROWTH DRIVES OCCUPANCY: UTC's steady enrollment growth drives strong project occupancy and growth in project revenues.

RATING SENSITIVITIES

PROJECT PERFORMANCE: The inability of the project to grow rental income and sustain current debt service coverage levels, in the absence of foundation support, could negatively impact the rating.

ADDITIONAL PARITY DEBT: While not anticipated, the issuance of additional student housing debt on parity with the project bonds could have negative rating implications.

FUTURE PROJECT COMPETITION: While demand is presently strong, competition from new university housing projects could put pressure on project occupancy levels. This will be monitored by Fitch.

CREDIT PROFILE

CDFI Phase I, LLC is a subsidiary of Campus Development Foundation Inc. (CDFI), which was formed by the foundation to acquire real estate and to construct, manage, and operate housing for UTC students. CDFI constructed the 1,737 bed project in three phases, with the final phase opening in 2004.

PROJECT'S ESSENTIALITY

The project is non-recourse to the university and the foundation. However, UTC manages the project as part of its housing system and sets project room rental rates. In Fitch's view, management of the system and the project as a collective whole ensures the project plays an integral role in residential life on UTC's campus and that rates and charges are set competitively. However, UTC does not direct students to this project on a first fill basis.

FOUNDATION SUPPORT NOT REQUIRED

A security fund was established by the foundation under the bond documents, which the project has been required to annually draw upon since its inception. While the project continued to receive the subsidized payments from the security fund through fiscal 2013, the draw has not been required by CDFI to meet the legally required debt service coverage ratio on the subordinate bonds since fiscal 2010 and ultimately those payments have been returned by CDFI with year-end surplus funds to the foundation. The foundation also previously provided supplemental support to the overall project, however, since fiscal 2009, these contributions have not been necessary.

DEMAND FUELS PROJECT OCCUPANCY

The system's strong 99.75% occupancy in fall 2014 is consistent with prior years, with project occupancy at nearly 100%. Essentially full occupancy necessitated management to house approximately 200 students in a hotel for the beginning of the fall 2014 semester versus 210 in the prior year. As is typical, this figure drops as beds are vacated, reducing housing overflow to 66 students for fall 2014 versus 126 in the prior year.

Fitch views favorably both the project's full occupancy and the system-wide overflow housing which reflects strong demand and assures that vacancies can readily be filled.

LIMITED PRICING FLEXIBILITY

Pledged revenue is almost entirely reliant on rental income. This reliance on a single revenue stream highlights the importance of maintaining strong project occupancy. This risk is partially mitigated by increased coverage levels without needing foundation support. Further, project rates are more than adequate to manage the required coverage levels set forth in the bond documents.

Given the project's strategic location, modern facilities and amenity package, UTC has historically priced project beds at a premium relative to other options within the system. While rental rates for the project are higher than other campus housing options, they are on par or lower than market rates according to staff reports.

The University of Tennessee System implemented an average rent increase of 3.1% in fall 2014. This is lower than the 3.5% increase in fall 2013 and the 5% increases seen historically, which management deems necessary in order to maintain the system's competitive standing. Rental rate increases are expected to remain at the current level in fall 2015.

Limited revenue diversity for a project of this nature is not viewed as unusual by Fitch, and this element is partially mitigated by the project's high demand despite higher rent levels than alternative campus housing.

Further, management's ability to lower the rate of rental increases and grow rental income while still achieving sound debt service coverage is indicative of further strengthening of project performance. In addition, the foundation will provide funds to supplement debt service if there is a shortfall under the coverage requirement. As of June 30, 2014, the foundation had resources of $192.2 million, which are largely restricted.

ADEQUATE PERFORMANCE

CDFI's operating margins are historically negative; however, CDFI ended fiscal 2014 (on a GAAP basis) with a positive 0.8% margin versus the negative 6.7% margin in fiscal 2013, after achieving breakeven results in fiscal 2012. The decline in fiscal 2013 results was due to a one-time increase in interest expense that year not related to the project, but related to the parent CDFI and interest on contributions made by the foundation in previous years but not recorded. Interest expense on the project decreased in fiscal 2013. Favorably, growth in rental income, improved collections, lower management fees and better cost controls allow for improved project debt service coverage levels.

Net revenues available for debt service reached about $7.95 million in fiscal 2014. Bond documents require debt service coverage of 1.2x for senior bonds and 1.1x for both senior and subordinate bonds. In fiscal 2014, coverage was sound at 1.76x for the senior bonds and adequate at 1.31x for the senior and subordinate bonds, compared to 1.72x and 1.28x in fiscal 2013, respectively, for a stand-alone project of this nature. These coverage levels are notably higher relative to prior years.

DEMAND FOR UTC HOUSING

Due to strong demand for housing at UTC, its campus master plan includes the potential construction of additional auxiliary housing in fiscal 2016-2017. The university's residency requirement for freshmen and growth in undergraduate headcount drive demand for housing to accommodate incoming students. Overflow housing in fall 2014 demonstrates sufficient backfill to keep occupancy levels high. Further supporting demand, currently there are approximately 31% of full time equivalent students that reside on campus. Management indicated there were approximately 500 upperclassmen turned away in fall 2014 that needed beds and prefer the amenities of the project housing on UTC's south campus which is expected to remain at full occupancy.

Fitch expects UTC to maintain the project's solid occupancy levels and generate net revenues necessary to support associated debt service, if and when UTC's additional beds are added. According to management, any additional auxiliary housing debt is not expected to be debt of the foundation or be on parity with the bonds which is viewed favorably by Fitch.

UTC is a metropolitan university, located near downtown Chattanooga. UTC's fall 2014 total headcount enrollment remains stable at 11,670 but is largely flat over a three-year period. However, since fall 2009 total headcount grew 10.8% reflecting strong overall demand. A decline in graduate enrollment, as seen by Fitch nationwide, accounted for the shortfall in fall 2014. Favorably, UTC's ability to increase undergraduate headcount helped offset the decline in graduate enrollment.

Additional information is available at 'www.fitchratings.com'.

Applicable Criteria and Related Research:

--'U.S. Nonprofit Institutions Criteria' (May 2014);

--'Fitch Upgrades CDFI Phase I, LLC's (TN) Sr. Revs at 'BBB' & Sub Revs to 'BBB-'; Outlook to Stable' (January 2014).

Applicable Criteria and Related Research:

U.S. Nonprofit Institutions Rating Criteria

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=749100

Additional Disclosure

Solicitation Status

http://www.fitchratings.com/gws/en/disclosure/solicitation?pr_id=958935

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE.