Loading...
Bonds Annual Disclosure Report 2017MUNICIPAL SECONDARY MARKET DISCLOSURE ANNUAL REPORT This Annual Report is being filed with the Municipal Securities Rule Making Board through the Electronic Municipal Market Access ("EMMA") website pursuant to Securities and Exchange Commission Rule 15c2- 12(b)(5)(i)(C)and(D). Obligated Person: City of New Hope, Minnesota Issues Subject to Full Disclosure: Issue Identification Date of Issue 6-Digit CUSIP No. $3,505,000 Taxable Lease Revenue Bonds (City of New Hope Annual Appropriation Lease Obligations) (Qualified Energy Conservation Bonds - Direct Pay ment to Issuer), Series 2011A - EDA 12/01/11 645449 $1,850,000 General Obligation Certificates of Indebtedness and Refunding Bonds, Series 2010B 11/23/10 64544P $2,695,000 General Obligation Tax Increm ent Refunding Bonds, Series 2012A 01/11/12 64544P $1,330,000 General Obligation Taxable Tax Increm ent Refunding Bonds, Series 2012B 01/11/12 64544P $5,960,000 General Obligation Tax Increm ent Bonds, Series 2015A 06/17/15 64544P $3,825,000 General Obligation Street Reconstruction Bonds, Series 2015B 12/30/15 64544P $4,855,000 General Obligation Street Reconstruction Bonds, Series 2016A 12/29/16 64544P Issues Subject to Limited Disclosure: Issue Identification Date of Issue 6-Digit CUSIP No. $1,580,000 General Obligation Utility Revenue Bonds, Series 2010A 05/06/10 64544P The Following Have Been Authorized by the Issuer to Distribute this Information Publicly: Dissemination Agent Contact Name/Title:Sara Beecher, Senior Disclosure Coordinator Company:Ehlers & Associates, Inc. Address:N21 W23350 Ridgeview Parkway West, Suite 100 Waukesha, WI 53188 Phone:(262) 785-1520 Email Address:sbeecher@ehlers-inc.com This Annual Financial Information Report (this Annual Report) has been prepared and is being provided to the secondary market only in compliance with the contractual agreement of the Issuer, entered into in accordance with Rule 15c2-12 promulgated by the U.S. Securities and Exchange Commission, to update annually the following financial information and operating data which was provided in the Final Official Statement relating to the above noted obligations. The information provided in this Annual Report speaks only as of its date and is subject to change without notice. The delivery of this Annual Report may not under any circumstances, create an implication that there has been no other change to the information provided about the Issuer or otherwise in the Final Official Statement. The presentation of information in this Annual Report is intended to show recent historical information and is not intended to indicate future or continuing trends with respect to the Issuer. The Issuer has not agreed in any way to notify the secondary market of subsequent changes to the information in this Annual Report, other than an undertaking to provide notice of certain specific reportable events. City of New Hope, Minnesota Page 1 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017 Type of Filing:online via: http://emma.msrb.org/ Fiscal Period Covered:1/1/2016 - 12/31/2016 Issuer Filing Deadline:December 31, 2017 Final Audited Financial Statements, on File with EMMA: Fiscal Year End: 12/31/2016 ANNUAL FINANCIAL INFORMATION REPORT UPDATE Reporting Requirements Current Property Valuations Trend of Valuations Direct Debt Tax Levies and Collections Tax Capacity Rates Population Trend Employment/Unemployment City of New Hope, Minnesota Page 2 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017 CURRENT PROPERTY VALUATIONS 2016/17 Economic Market Value $1,770,968,245 1 2016/17 Assessor's Estimated Market Value 2016/17 Net Tax Capacity Real Estate $1,624,538,300 $19,196,854 Personal Property 12,327,600 242,052 Total Valuation $1,636,865,900 $19,438,906 Less:Captured Tax Increment Tax Capacity2 (604,222) Fiscal Disparities Contribution3 (2,464,382) Taxable Net Tax Capacity $16,370,302 Plus:Fiscal Disparities Distribution3 3,757,080 Adjusted Taxable Net Tax Capacity $20,127,382 1 According to the Minnesota Department of Revenue, the Assessor's Estimated Market Value (the "AEMV") for the City of New Hope is about 92.52% of the actual selling prices of property most recently sold in the City. The sales ratio was calculated by comparing the selling prices with the AEMV. Dividing the AEMV of real estate by the sales ratio and adding the AEMV of personal property and utility, railroads and minerals, if any, results in an Economic Market Value ("EMV") for the City of $1,770,968,245. 2The captured tax increment value shown above represents the captured net tax capacity of tax increment financing districts in the City of New Hope. 3Each community in the seven-county metropolitan area contributes 40% of the growth in its commercial- industrial property tax base since 1972 to an area pool which is then distributed among the municipalities on the basis of population, special needs, etc. Each governmental unit makes a contribution and receives a distribution--sometimes gaining and sometimes contributing net tax capacity for tax purposes. City of New Hope, Minnesota Page 3 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017 TREND OF VALUATIONS Levy Year Assessor's Estimated Market Value Assessor's Taxable Market Value Net Tax Capacity4 Taxable Net Tax Capacity5 Percent +/- in Estimated Market Value 2012/13 $1,336,539,900 $1,223,862,183 $15,664,668 $16,490,786 -7.11% 2013/14 1,346,449,200 1,235,267,314 15,666,458 16,572,500 +0.74% 2014/15 1,440,652,000 1,334,517,728 16,860,109 17,883,060 +7.00% 2015/16 1,534,397,300 1,430,939,117 18,124,568 18,921,948 +6.51% 2016/17 1,636,865,900 1,535,054,114 19,438,906 20,127,382 +6.68% Source:Current Property Valuations and Trend of Valuations been furnished by Hennepin County. 4Net Tax Capacity is before fiscal disparities adjustments and includes tax increment. 5Taxable Net Tax Capacity is after fiscal disparities adjustments and does not include tax increment values. City of New Hope, Minnesota Page 4 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017 DEBT DIRECT DEBT General Obligation Debt (see schedules following) Total g.o. debt being paid from revenues $1,453,000 Total g.o. debt being paid from tax increment revenues 3,205,000 Total g.o. debt being paid from taxes 8,480,000 Total g.o. debt being paid from revenues and taxes 735,000 Total g.o. debt being paid from tax increment revenues and taxes 5,960,000 Total General Obligation Debt $19,833,000 Lease Purchase Obligations (see schedule following)6 Total lease purchase obligations paid by annual appropriations $3,505,000 6Computers and copiers have not been included, however, information related to these leases can be reviewed in the audit. City of New Hope, Minnesota Page 5 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017 CI T Y O F N E W H O P E , M I N N E S O T A Sc h e d u l e o f B o n d e d I n d e b t e d n e s s Ge n e r a l O b l i g a t i o n D e b t B e i n g P a i d F r o m R e v e n u e s As o f ( 9 / 1 5 / 1 7 ) Da t e d Am o u n t Ma t u r i t y Fi s c a l Y e a r To t a l T o t a l T o t a l P r i n c i p a l F i s c a l Y e a r En d i n g P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P & I O u t s t a n d i n g % P a i d E n d i n g 20 1 8 21 , 0 0 0 4 , 6 8 3 8 0 , 0 0 0 9 , 2 0 5 5 3 , 0 0 0 8 , 4 8 0 15 4 , 0 0 0 2 2 , 3 6 8 1 7 6 , 3 6 8 1 , 2 9 9 , 0 0 0 1 0 . 6 0 % 20 1 8 20 1 9 21 , 0 0 0 4 , 9 2 6 8 0 , 0 0 0 6 , 7 6 5 5 3 , 0 0 0 7 , 9 5 0 15 4 , 0 0 0 1 9 , 6 4 1 1 7 3 , 6 4 1 1 , 1 4 5 , 0 0 0 2 1 . 2 0 % 20 1 9 20 2 0 22 , 0 0 0 3 , 9 6 8 8 5 , 0 0 0 4 , 1 4 4 5 4 , 0 0 0 7 , 4 2 0 16 1 , 0 0 0 1 5 , 5 3 2 1 7 6 , 5 3 2 9 8 4 , 0 0 0 3 2 . 2 8 % 20 2 0 20 2 1 22 , 0 0 0 3 , 5 9 3 8 5 , 0 0 0 1 , 3 8 1 5 4 , 0 0 0 6 , 8 8 0 16 1 , 0 0 0 1 1 , 8 5 5 1 7 2 , 8 5 5 8 2 3 , 0 0 0 4 3 . 3 6 % 20 2 1 20 2 2 22 , 0 0 0 3 , 2 1 9 55 , 0 0 0 6 , 3 4 0 77 , 0 0 0 9 , 5 5 9 8 6 , 5 5 9 7 4 6 , 0 0 0 4 8 . 6 6 % 20 2 2 20 2 3 23 , 0 0 0 2 , 8 4 4 55 , 0 0 0 5 , 7 9 0 78 , 0 0 0 8 , 6 3 4 8 6 , 6 3 4 6 6 8 , 0 0 0 5 4 . 0 3 % 20 2 3 20 2 4 23 , 0 0 0 2 , 4 5 2 56 , 0 0 0 5 , 2 4 0 79 , 0 0 0 7 , 6 9 2 8 6 , 6 9 2 5 8 9 , 0 0 0 5 9 . 4 6 % 20 2 4 20 2 5 23 , 0 0 0 2 , 0 6 1 56 , 0 0 0 4 , 6 8 0 79 , 0 0 0 6 , 7 4 1 8 5 , 7 4 1 5 1 0 , 0 0 0 6 4 . 9 0 % 20 2 5 20 2 6 24 , 0 0 0 1 , 6 6 9 57 , 0 0 0 4 , 1 2 0 81 , 0 0 0 5 , 7 8 9 8 6 , 7 8 9 4 2 9 , 0 0 0 7 0 . 4 7 % 20 2 6 20 2 7 24 , 0 0 0 1 , 2 6 0 58 , 0 0 0 3 , 5 5 0 82 , 0 0 0 4 , 8 1 0 8 6 , 8 1 0 3 4 7 , 0 0 0 7 6 . 1 2 % 20 2 7 20 2 8 25 , 0 0 0 85 2 58 , 0 0 0 2 , 9 7 0 83 , 0 0 0 3 , 8 2 2 8 6 , 8 2 2 2 6 4 , 0 0 0 8 1 . 8 3 % 20 2 8 20 2 9 25 , 0 0 0 42 6 59 , 0 0 0 2 , 3 9 0 84 , 0 0 0 2 , 8 1 6 8 6 , 8 1 6 1 8 0 , 0 0 0 8 7 . 6 1 % 20 2 9 20 3 0 59 , 0 0 0 1 , 8 0 0 59 , 0 0 0 1 , 8 0 0 6 0 , 8 0 0 1 2 1 , 0 0 0 9 1 . 6 7 % 20 3 0 20 3 1 60 , 0 0 0 1 , 2 1 0 60 , 0 0 0 1 , 2 1 0 6 1 , 2 1 0 6 1 , 0 0 0 9 5 . 8 0 % 20 3 1 20 3 2 61 , 0 0 0 61 0 61 , 0 0 0 61 0 6 1 , 6 1 0 0 1 0 0 . 0 0 % 20 3 2 27 5 , 0 0 0 3 1 , 9 5 2 3 3 0 , 0 0 0 2 1 , 4 9 5 8 4 8 , 0 0 0 6 9 , 4 3 0 1, 4 5 3 , 0 0 0 1 2 2 , 8 7 7 1 , 5 7 5 , 8 7 7 1) Ut i l i t y R e v e n u e 1 ) 20 1 3 2/ 0 1 8/ 2 0 03 / 2 2 / 1 0 $4 1 8 , 6 4 4 Se r i e s 2 0 1 0 A $1 , 0 3 5 , 0 0 0 PF A N o t e 8/ 2 0 P F A N o t e 20 1 0 5/ 0 6 / 1 0 05 / 1 3 / 1 3 $1 , 5 8 0 , 0 0 0 A p o r t i o n o f t h i s i s s u e r e f u n d e d t h e 2 0 1 1 t h r o u g h 2 0 1 4 m a t u r i t i e s o f t h e C i t y ' s $ 2 , 9 5 0 , 0 0 0 G e n e r a l O b l i g a t i o n U t il i t y R e v e n u e B o n d s , S e r i e s 19 9 9 A , da t e d M a y 1 , 1 9 9 9 . Pr e p a r e d b y E h l e r s GO R e v e n u e s CI T Y O F N E W H O P E , M I N N E S O T A Sc h e d u l e o f B o n d e d I n d e b t e d n e s s Ge n e r a l O b l i g a t i o n D e b t B e i n g P a i d F r o m T a x I n c r e m e n t R e v e n u e s As o f ( 9 / 1 5 / 1 7 ) Da t e d Am o u n t Ma t u r i t y Fi s c a l Y e a r To t a l T o t a l T o t a l P r i n c i p a l F i s c a l Y e a r En d i n g P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P & I O u t s t a n d i n g % P a i d E n d i n g 20 1 8 23 5 , 0 0 0 4 0 , 6 7 3 5 5 , 0 0 0 4 3 , 0 4 4 29 0 , 0 0 0 8 3 , 7 1 6 3 7 3 , 7 1 6 2 , 9 1 5 , 0 0 0 9 . 0 5 % 20 1 8 20 1 9 24 0 , 0 0 0 3 5 , 9 2 3 5 5 , 0 0 0 4 1 , 8 4 8 29 5 , 0 0 0 7 7 , 7 7 0 3 7 2 , 7 7 0 2 , 6 2 0 , 0 0 0 1 8 . 2 5 % 20 1 9 20 2 0 25 0 , 0 0 0 3 1 , 0 2 3 6 0 , 0 0 0 4 0 , 4 1 0 31 0 , 0 0 0 7 1 , 4 3 3 3 8 1 , 4 3 3 2 , 3 1 0 , 0 0 0 2 7 . 9 3 % 20 2 0 20 2 1 25 0 , 0 0 0 2 6 , 0 2 3 6 5 , 0 0 0 3 8 , 6 8 5 31 5 , 0 0 0 6 4 , 7 0 8 3 7 9 , 7 0 8 1 , 9 9 5 , 0 0 0 3 7 . 7 5 % 20 2 1 20 2 2 25 5 , 0 0 0 2 0 , 9 7 3 7 5 , 0 0 0 3 6 , 5 8 5 33 0 , 0 0 0 5 7 , 5 5 8 3 8 7 , 5 5 8 1 , 6 6 5 , 0 0 0 4 8 . 0 5 % 20 2 2 20 2 3 26 0 , 0 0 0 1 5 , 6 2 8 8 5 , 0 0 0 3 3 , 9 7 3 34 5 , 0 0 0 4 9 , 6 0 0 3 9 4 , 6 0 0 1 , 3 2 0 , 0 0 0 5 8 . 8 1 % 20 2 3 20 2 4 26 5 , 0 0 0 9 , 7 8 5 9 0 , 0 0 0 3 0 , 9 1 0 35 5 , 0 0 0 4 0 , 6 9 5 3 9 5 , 6 9 5 9 6 5 , 0 0 0 6 9 . 8 9 % 20 2 4 20 2 5 27 5 , 0 0 0 3 , 3 6 9 9 5 , 0 0 0 2 7 , 5 0 6 37 0 , 0 0 0 3 0 , 8 7 5 4 0 0 , 8 7 5 5 9 5 , 0 0 0 8 1 . 4 4 % 20 2 5 20 2 6 95 , 0 0 0 2 3 , 8 4 9 95 , 0 0 0 2 3 , 8 4 9 1 1 8 , 8 4 9 5 0 0 , 0 0 0 8 4 . 4 0 % 20 2 6 20 2 7 10 5 , 0 0 0 1 9 , 8 9 4 10 5 , 0 0 0 1 9 , 8 9 4 1 2 4 , 8 9 4 3 9 5 , 0 0 0 8 7 . 6 8 % 20 2 7 20 2 8 10 0 , 0 0 0 1 5 , 6 4 3 10 0 , 0 0 0 1 5 , 6 4 3 1 1 5 , 6 4 3 2 9 5 , 0 0 0 9 0 . 8 0 % 20 2 8 20 2 9 10 0 , 0 0 0 1 1 , 2 9 3 10 0 , 0 0 0 1 1 , 2 9 3 1 1 1 , 2 9 3 1 9 5 , 0 0 0 9 3 . 9 2 % 20 2 9 20 3 0 10 0 , 0 0 0 6 , 7 4 3 10 0 , 0 0 0 6 , 7 4 3 1 0 6 , 7 4 3 9 5 , 0 0 0 9 7 . 0 4 % 20 3 0 20 3 1 95 , 0 0 0 2 , 2 0 9 95 , 0 0 0 2 , 2 0 9 9 7 , 2 0 9 0 1 0 0 . 0 0 % 20 3 1 2, 0 3 0 , 0 0 0 1 8 3 , 3 9 4 1 , 1 7 5 , 0 0 0 3 7 2 , 5 8 9 3, 2 0 5 , 0 0 0 5 5 5 , 9 8 3 3 , 7 6 0 , 9 8 3 1)2) 2/ 0 1 2/ 0 1 $2 , 6 9 5 , 0 0 0 $1 , 3 3 0 , 0 0 0 1/ 1 1 / 1 2 1/ 1 1 / 1 2 Se r i e s 2 0 1 2 A 1 ) Se r i e s 2 0 1 2 B 2 ) Re f u n d i n g Tx T I F Th i s i s s u e r e f u n d e d t h e 2 0 1 5 t h r o u g h 2 0 2 5 m a t u r i t i e s o f t h e C i t y' s $ 4 , 0 8 0 , 0 0 0 G e n e r a l O b l i g a t i o n T a x I n c r e m e n t B o n d s , S e r i e s 20 0 4 , d a t e d A p r i l 1 , 2 0 0 4 . Th i s i s s u e r e f u n d e d t h e 2 0 1 5 t h r o u g h 2 0 3 1 m a t u r i t i e s o f t h e C i t y ' s $ 1 , 3 7 0 , 0 0 0 G e n e r a l O b l i g a t i o n T a x a b l e T a x I n c r e m e n t B o n d s , S er i e s 2 0 0 5 A , da t e d M a r c h 1 , 2 0 0 5 . Pr e p a r e d b y E h l e r s GO T I F CI T Y O F N E W H O P E , M I N N E S O T A Sc h e d u l e o f B o n d e d I n d e b t e d n e s s Ge n e r a l O b l i g a t i o n D e b t B e i n g P a i d F r o m T a x e s As o f ( 9 / 1 5 / 1 7 ) Da t e d Am o u n t Ma t u r i t y Fi s c a l Y e a r To t a l T o t a l T o t a l P r i n c i p a l F i s c a l Y e a r En d i n g P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P & I O u t s t a n d i n g % P a i d E n d i n g 20 1 8 21 0 , 0 0 0 9 8 , 7 8 8 0 1 4 5 , 6 5 0 21 0 , 0 0 0 2 4 4 , 4 3 8 4 5 4 , 4 3 8 8 , 2 7 0 , 0 0 0 2 . 4 8 % 20 1 8 20 1 9 22 0 , 0 0 0 9 2 , 3 3 8 2 6 0 , 0 0 0 1 4 1 , 7 5 0 48 0 , 0 0 0 2 3 4 , 0 8 8 7 1 4 , 0 8 8 7 , 7 9 0 , 0 0 0 8 . 1 4 % 20 1 9 20 2 0 22 5 , 0 0 0 8 5 , 6 6 3 2 7 0 , 0 0 0 1 3 3 , 8 0 0 49 5 , 0 0 0 2 1 9 , 4 6 3 7 1 4 , 4 6 3 7 , 2 9 5 , 0 0 0 1 3 . 9 7 % 20 2 0 20 2 1 23 0 , 0 0 0 7 8 , 8 3 8 2 7 5 , 0 0 0 1 2 5 , 6 2 5 50 5 , 0 0 0 2 0 4 , 4 6 3 7 0 9 , 4 6 3 6 , 7 9 0 , 0 0 0 1 9 . 9 3 % 20 2 1 20 2 2 24 5 , 0 0 0 7 1 , 7 1 3 2 8 5 , 0 0 0 1 1 7 , 2 2 5 53 0 , 0 0 0 1 8 8 , 9 3 8 7 1 8 , 9 3 8 6 , 2 6 0 , 0 0 0 2 6 . 1 8 % 20 2 2 20 2 3 25 0 , 0 0 0 6 4 , 2 8 8 2 9 5 , 0 0 0 1 0 8 , 5 2 5 54 5 , 0 0 0 1 7 2 , 8 1 3 7 1 7 , 8 1 3 5 , 7 1 5 , 0 0 0 3 2 . 6 1 % 20 2 3 20 2 4 26 0 , 0 0 0 5 6 , 6 3 8 3 0 5 , 0 0 0 9 9 , 5 2 5 56 5 , 0 0 0 1 5 6 , 1 6 3 7 2 1 , 1 6 3 5 , 1 5 0 , 0 0 0 3 9 . 2 7 % 20 2 4 20 2 5 26 5 , 0 0 0 4 9 , 7 5 6 3 1 0 , 0 0 0 9 0 , 3 0 0 57 5 , 0 0 0 1 4 0 , 0 5 6 7 1 5 , 0 5 6 4 , 5 7 5 , 0 0 0 4 6 . 0 5 % 20 2 5 20 2 6 27 0 , 0 0 0 4 3 , 7 3 8 3 2 0 , 0 0 0 8 0 , 8 5 0 59 0 , 0 0 0 1 2 4 , 5 8 8 7 1 4 , 5 8 8 3 , 9 8 5 , 0 0 0 5 3 . 0 1 % 20 2 6 20 2 7 27 5 , 0 0 0 3 7 , 2 6 3 3 3 0 , 0 0 0 7 1 , 1 0 0 60 5 , 0 0 0 1 0 8 , 3 6 3 7 1 3 , 3 6 3 3 , 3 8 0 , 0 0 0 6 0 . 1 4 % 20 2 7 20 2 8 28 5 , 0 0 0 3 0 , 2 6 3 3 4 0 , 0 0 0 6 1 , 0 5 0 62 5 , 0 0 0 9 1 , 3 1 3 7 1 6 , 3 1 3 2 , 7 5 5 , 0 0 0 6 7 . 5 1 % 20 2 8 20 2 9 29 0 , 0 0 0 2 2 , 3 5 0 3 5 0 , 0 0 0 5 0 , 7 0 0 64 0 , 0 0 0 7 3 , 0 5 0 7 1 3 , 0 5 0 2 , 1 1 5 , 0 0 0 7 5 . 0 6 % 20 2 9 20 3 0 29 5 , 0 0 0 1 3 , 5 7 5 3 6 0 , 0 0 0 4 0 , 0 5 0 65 5 , 0 0 0 5 3 , 6 2 5 7 0 8 , 6 2 5 1 , 4 6 0 , 0 0 0 8 2 . 7 8 % 20 3 0 20 3 1 30 5 , 0 0 0 4 , 5 7 5 3 7 5 , 0 0 0 2 9 , 0 2 5 68 0 , 0 0 0 3 3 , 6 0 0 7 1 3 , 6 0 0 7 8 0 , 0 0 0 9 0 . 8 0 % 20 3 1 20 3 2 38 5 , 0 0 0 1 7 , 6 2 5 38 5 , 0 0 0 1 7 , 6 2 5 4 0 2 , 6 2 5 3 9 5 , 0 0 0 9 5 . 3 4 % 20 3 2 20 3 3 39 5 , 0 0 0 5 , 9 2 5 39 5 , 0 0 0 5 , 9 2 5 4 0 0 , 9 2 5 0 1 0 0 . 0 0 % 20 3 3 3, 6 2 5 , 0 0 0 7 4 9 , 7 8 1 4 , 8 5 5 , 0 0 0 1 , 3 1 8 , 7 2 5 8, 4 8 0 , 0 0 0 2 , 0 6 8 , 5 0 6 1 0 , 5 4 8 , 5 0 6 St r e e t R e c o n s t r u c t i o n 12 / 2 9 / 1 6 02 / 0 1 0 2 / 0 1 $4 , 8 8 5 , 0 0 0 12 / 3 0 / 1 5 St r e e t R e c o n s t r u c t i o n $3 , 8 2 5 , 0 0 0 Se r i e s 2 0 1 6 A Se r i e s 2 0 1 5 B Pr e p a r e d b y E h l e r s GO T a x e s CI T Y O F N E W H O P E , M I N N E S O T A Sc h e d u l e o f B o n d e d I n d e b t e d n e s s Ge n e r a l O b l i g a t i o n D e b t B e i n g P a i d F r o m R e v e n u e s a n d T a x e s As o f ( 9 / 1 5 / 1 7 ) Da t e d Am o u n t Ma t u r i t y Fi s c a l Y e a r T o t a l T o t a l T o t a l P r i n c i p a l F i s c a l Y e a r En d i n g P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P & I O u t s t a n d i n g % P a i d E n d i n g 20 1 8 20 0 , 0 0 0 1 6 , 1 5 0 20 0 , 0 0 0 1 6 , 1 5 0 2 1 6 , 1 5 0 5 3 5 , 0 0 0 2 7 . 2 1 % 20 1 8 20 1 9 20 5 , 0 0 0 1 1 , 5 4 0 20 5 , 0 0 0 1 1 , 5 4 0 2 1 6 , 5 4 0 3 3 0 , 0 0 0 5 5 . 1 0 % 20 1 9 20 2 0 20 5 , 0 0 0 6 , 4 1 5 20 5 , 0 0 0 6 , 4 1 5 2 1 1 , 4 1 5 1 2 5 , 0 0 0 8 2 . 9 9 % 20 2 0 20 2 1 60 , 0 0 0 2 , 8 5 0 60 , 0 0 0 2 , 8 5 0 6 2 , 8 5 0 6 5 , 0 0 0 9 1 . 1 6 % 20 2 1 20 2 2 65 , 0 0 0 97 5 65 , 0 0 0 97 5 6 5 , 9 7 5 0 1 0 0 . 0 0 % 20 2 2 73 5 , 0 0 0 3 7 , 9 3 0 73 5 , 0 0 0 3 7 , 9 3 0 7 7 2 , 9 3 0 1) & R e f u n d i n g 1 ) Se r i e s 2 0 1 0 B 11 / 2 3 / 1 0 $1 , 8 5 0 , 0 0 0 Ce r t . o f I n d e b t e d n e s s 2/ 0 1 Th i s i s s u e r e f u n d e d t h e 2 0 1 2 t h r o u g h 2 0 2 2 m a t u r i t i e s o f t h e C i ty ' s $ 8 5 0 , 0 0 0 G e n e r a l O b l i g a t i o n S t o r m S e w e r R e v e n u e Bo n d s , S e r i e s 2 0 0 2 A , d a t e d A p r i l 1 , 2 0 0 2 . A p o r t i o n o f t h i s i s s u e i s s u b j e c t t o t h e d e b t l i m i t ( G . O . E q u i pm e n t C e r t i f i c a t e p o r t i o n o f w h i c h $ 5 8 0 , 0 0 0 i s o u t s t a n d i n g ) . Pr e p a r e d b y E h l e r s GO R e v e n u e s a n d T a x e s CI T Y O F N E W H O P E , M I N N E S O T A Sc h e d u l e o f B o n d e d I n d e b t e d n e s s Ge n e r a l O b l i g at i o n D e b t B e i n g P a i d F r o m T a x I n c r e m e n t R e v e n u e s a n d T a x e s Da t e d Am o u n t Ma t u r i t y Fi s c a l Y e a r T o t a l T o t a l T o t a l P r i n c i p a l F i s c a l Y e a r En d i n g P r i n c i p a l I n t e r e s t P r i n c i p a l I n t e r e s t P & I O u t s t a n d i n g % P a i d E n d i n g 20 1 8 34 0 , 0 0 0 1 4 0 , 1 2 0 3 4 0 , 0 0 0 1 4 0 , 1 2 0 4 8 0 , 1 2 0 5 , 6 2 0 , 0 0 0 5 . 7 0 % 20 1 8 20 1 9 35 0 , 0 0 0 1 3 3 , 2 2 0 3 5 0 , 0 0 0 1 3 3 , 2 2 0 4 8 3 , 2 2 0 5 , 2 7 0 , 0 0 0 1 1 . 5 8 % 20 1 9 20 2 0 35 5 , 0 0 0 1 2 6 , 1 7 0 3 5 5 , 0 0 0 1 2 6 , 1 7 0 4 8 1 , 1 7 0 4 , 9 1 5 , 0 0 0 1 7 . 5 3 % 20 2 0 20 2 1 36 5 , 0 0 0 1 1 8 , 9 7 0 3 6 5 , 0 0 0 1 1 8 , 9 7 0 4 8 3 , 9 7 0 4 , 5 5 0 , 0 0 0 2 3 . 6 6 % 20 2 1 20 2 2 37 0 , 0 0 0 1 1 1 , 6 2 0 3 7 0 , 0 0 0 1 1 1 , 6 2 0 4 8 1 , 6 2 0 4 , 1 8 0 , 0 0 0 2 9 . 8 7 % 20 2 2 20 2 3 37 5 , 0 0 0 1 0 4 , 1 7 0 3 7 5 , 0 0 0 1 0 4 , 1 7 0 4 7 9 , 1 7 0 3 , 8 0 5 , 0 0 0 3 6 . 1 6 % 20 2 3 20 2 4 38 5 , 0 0 0 9 6 , 5 7 0 3 8 5 , 0 0 0 9 6 , 5 7 0 4 8 1 , 5 7 0 3 , 4 2 0 , 0 0 0 4 2 . 6 2 % 20 2 4 20 2 5 39 0 , 0 0 0 8 8 , 7 2 3 3 9 0 , 0 0 0 8 8 , 7 2 3 4 7 8 , 7 2 3 3 , 0 3 0 , 0 0 0 4 9 . 1 6 % 20 2 5 20 2 6 40 0 , 0 0 0 7 9 , 7 2 5 4 0 0 , 0 0 0 7 9 , 7 2 5 4 7 9 , 7 2 5 2 , 6 3 0 , 0 0 0 5 5 . 8 7 % 20 2 6 20 2 7 41 0 , 0 0 0 6 9 , 6 0 0 4 1 0 , 0 0 0 6 9 , 6 0 0 4 7 9 , 6 0 0 2 , 2 2 0 , 0 0 0 6 2 . 7 5 % 20 2 7 20 2 8 42 0 , 0 0 0 5 8 , 7 0 0 4 2 0 , 0 0 0 5 8 , 7 0 0 4 7 8 , 7 0 0 1 , 8 0 0 , 0 0 0 6 9 . 8 0 % 20 2 8 20 2 9 43 0 , 0 0 0 4 7 , 0 1 3 4 3 0 , 0 0 0 4 7 , 0 1 3 4 7 7 , 0 1 3 1 , 3 7 0 , 0 0 0 7 7 . 0 1 % 20 2 9 20 3 0 44 5 , 0 0 0 3 4 , 4 2 5 4 4 5 , 0 0 0 3 4 , 4 2 5 4 7 9 , 4 2 5 9 2 5 , 0 0 0 8 4 . 4 8 % 20 3 0 20 3 1 45 5 , 0 0 0 2 0 , 9 2 5 4 5 5 , 0 0 0 2 0 , 9 2 5 4 7 5 , 9 2 5 4 7 0 , 0 0 0 9 2 . 1 1 % 20 3 1 20 3 2 47 0 , 0 0 0 7 , 0 5 0 4 7 0 , 0 0 0 7 , 0 5 0 4 7 7 , 0 5 0 0 1 0 0 . 0 0 % 20 3 2 5, 9 6 0 , 0 0 0 1 , 2 3 7 , 0 0 0 5 , 9 6 0 , 0 0 0 1 , 2 3 7 , 0 0 0 7 , 1 9 7 , 0 0 0 As o f ( 9 / 1 5 / 1 7 ) Se r i e s 2 0 1 5 A 06 / 1 7 / 1 5 $5 , 9 6 0 , 0 0 0 GO T I F B o n d s 2/ 0 1 Pr e p a r e d b y E h l e r s GO T a x I n c r e m e n t a n d T a x e s EC O N O M I C D E V E L O P M E N T A U T H O R I T Y O F T H E C I T Y O F N E W H O P E , M I N N E S O T A Sc h e d u l e o f B o n d e d I n d e b t e d n e s s No n - G e n e r a l O b l i g a t i o n D e b t B e i n g P a i d F r o m A n n u a l A p p r o p r i a t i o n s As o f ( 9 / 1 5 / 1 7 ) Da t e d Am o u n t Ma t u r i t y Fi s c a l Y e a r T o t a l T o t a l T o t a l P r i n c i p a l F i s c a l Y e a r En d i n g P r i n c i p a l I n t e r e s t 1 ) P r i n c i p a l I n t e r e s t P & I O u t s t a n d i n g % P a i d E n d i n g 20 1 7 0 8 7 , 6 2 5 0 8 7 , 6 2 5 8 7 , 6 2 5 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 1 7 20 1 8 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 1 8 20 1 9 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 1 9 20 2 0 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 0 20 2 1 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 1 20 2 2 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 2 20 2 3 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 3 20 2 4 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 4 20 2 5 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 5 20 2 6 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 6 20 2 7 0 1 7 5 , 2 5 0 0 1 7 5 , 2 5 0 1 7 5 , 2 5 0 3 , 5 0 5 , 0 0 0 0 . 0 0 % 20 2 7 20 2 8 3, 5 0 5 , 0 0 0 1 7 5 , 2 5 0 3, 5 0 5 , 0 0 0 1 7 5 , 2 5 0 3 , 6 8 0 , 2 5 0 0 1 0 0 . 0 0 % 20 2 8 3, 5 0 5 , 0 0 0 2 , 0 1 5 , 3 7 5 3, 5 0 5 , 0 0 0 2 , 0 1 5 , 3 7 5 5 , 5 2 0 , 3 7 5 1) Tx L e a s e R e v ( Q E C B ) Se r i e s 2 0 1 1 A 12 / 0 1 / 1 1 $3 , 5 0 5 , 0 0 0 12 / 0 1 Gr o s s a m o u n t p r i o r t o f e d e r a l s u b s i d y p a y m e n t . Pr e p a r e d b y E h l e r s ED A N o n - G O A n n u a l A p p r o p r i a t i o n TAX RATES, LEVIES AND COLLECTIONS TAX LEVIES AND COLLECTIONS Tax Year Net Tax Levy7 Total Collected Following Year Collected to Date8 % Collected 2012/13 $9,546,142 $9,429,858 $9,542,037 99.96% 2013/14 9,715,337 9,616,814 9,700,316 99.85% 2014/15 10,083,719 10,011,573 10,056,941 99.73% 2015/16 10,810,728 10,754,708 10,754,708 99.48% 2016/17 11,967,638 In process of collection Property taxes are collected in two installments in Minnesota--the first by May 15 and the second by October 15.9 Mobile home taxes are collectible in full by August 31. Minnesota Statutes require that levies (taxes and special assessments) for debt service be at least 105% of the actual debt service requirem ents to allow for delinquencies. TAX CAPACITY RATES10 2012/13 2013/14 2014/15 2015/16 2016/17 Hennepin County 49.461%49.959%46.398%45.356%44.087% City of New Hope 58.812%58.596%55.978%57.405%59.931% I.S.D. No. 281 (Robbinsdale)32.347%34.777%33.226%33.833%31.612% Metro Mosquito 0.556%0.563%0.507%0.483%0.475% Metro Council 0.997%1.069%0.976%0.925%0.883% Metro Transit 1.689%1.703%1.523%1.491%1.463% Three Rivers Park District 4.054%4.169%3.789%3.601%3.365% Park Museum 0.754%0.766%0.702%0.712%0.711% Hennepin County RR Authority 1.561%1.777%1.817%1.879%1.925% Hennepin HRA 0.478%0.514%0.471%0.439%0.497% Referendum Market Value Rates: I.S.D. No. 281 (Robbinsdale)0.29668%0.30399%0.28484%0.28216%0.24959% Source: Tax Levies and Collections and Tax Capacity Rates have been furnished by Hennepin County. 7This reflects the Final Levy Certification of the City after all adjustments have been made. 8Collections are through January 1, 2017. 9Second half tax payments on agricultural property are due on November 15th of each year. 10After reduction for state aids. Does not include the statewide general property tax against commercial/industrial, non-homestead resorts and seasonal recreational residential property. City of New Hope, Minnesota Page 12 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017 LEVY LIMITS The State Legislature has periodically imposed limitations on the ability of municipalities to levy property taxes. For taxes levied in 2013, payable in 2014, only, the Legislature imposed a one year levy limit on all counties with a population greater than 5,000, and all cities with a population greater than 2,500. While these limitations have expired, the potential exists for future legislation to limit the ability of local governments to levy property taxes. All previous limitations have not limited the ability to levy for the payment of debt service on bonded indebtedness. For more detailed information about Minnesota levy limits, contact the Minnesota Department of Revenue or Ehlers & Associates. U.S. CENSUS DATA Population Trend: City of New Hope, Minnesota 2000 U.S. Census population 20,873 2010 U.S. Census population 20,339 2016 State Demographer's Estimate 21,600 Percent of Change 2000 - 2010 +-2.56% Source:2000 and 2010 Census of Population and Housing EMPLOYMENT/UNEMPLOYMENT DATA Rates are not compiled for individual communities within counties. Average Employment Average Unemployment Year Hennepin County Hennepin County State of Minnesota 2013 635,626 4.6%4.9% 2014 644,430 3.8%4.2% 2015 649,491 3.3%3.7% 2016 656,426 3.4%3.8% 2017, June 677,162 3.5%3.7% Source: Minnesota Department of Employment and Economic Development . City of New Hope, Minnesota Page 13 Municipal Secondary Market Disclosure Annual Report Date of Report: August 24, 2017