HomeMy WebLinkAboutCC RES 09-087 RESOLUTION RELATING TO $1,645,000 GENERAL OBLIGATION REFUNDING BONDS, SERIES 2009B; AWARDING THE SALE, FIXING THE FORM AND DETAILS AND PROVIDING FOR THE EXECUTION AND DELIVERY THEREOF AND SECURITY THEREFOR AND LEVYING AD VALOREM TAXES FOR TH Meeting Sheet
IIIIIIVIIIVIIIVIIIVIIIVIIIIIIIIIII
103971
Box: 31
Folder: RES 2009
Document: CC RES 09-087 RESOLUTION RELATING TO $1,645,000
GENERAL OBLIGATION REFUNDING BONDS, SERIES 20096; AWARDING
THE SALE, FIXING THE FORM AND DETAILS AND PROVIDING FOR THE
EXECUTION AND DELIVERY THEREOF AND SECURITY THEREFOR AND
LEVYING AD VALOREM TAXES FORTH
• CERTIFICATION OF MINUTES RELATING TO
$1,700,000 GENERAL OBLIGATION REFUNDING BONDS, SERIES 2009B
Issuer: City of St. Anthony, Minnesota
Governing body: City Council
Kind, date, time and place of meeting: A regular meeting held on November 24, 2009,
at 7:00 o'clock P.M., at the City Hall.
Members present: Ra 611'Wi V,ueseo
Members absent: i Jbv—
Documents attached:
Minutes of said meeting (including): Pages 1 through 22
RESOLUTION 09- 0'9')
RESOLUTION RELATING TO $1,645,000 GENERAL
OBLIGATION REFUNDING BONDS, SERIES 2009B;
AWARDING THE SALE, FIXING THE FORM AND DETAILS
• AND PROVIDING FOR THE EXECUTION AND DELIVERY
THEREOF AND SECURITY THEREFOR AND LEVYING AD
VALOREM TAXES FOR THE PAYMENT THEREOF
I, the undersigned,being the duly qualified and acting recording officer of the public
corporation issuing the obligations referred to in the title of this certificate, certify that the
documents attached hereto, as described above, have been carefully compared with the original
records of the corporation in my legal custody, from which they have been transcribed; that the
documents are a correct and complete transcript of the minutes of a meeting of the governing
body of the corporation, and correct and complete copies of all resolutions and other actions
taken and of all documents approved by the governing body at the meeting, insofar as they relate
to the obligations; and that the meeting was duly held by the governing body at the time and
place and was attended throughout by the members indicated above, pursuant to call and notice
given as required by law.
WITNESS my hand officially as such recording officer this—,-244hay of November,
2009.
• Barb Suciu, ' Clerk
• It was reported that six (6) proposals had been received prior to 12:00 Noon, Central
Time today for the purchase of the$1,645,000 General Obligation Refunding Bonds,
Series 2009B of the City in accordance with the Official Statement distributed by the City to
potential purchasers of the Bonds. The proposals have been read and tabulated, and the terms of
each have been determined to be as follows:
Bidder Purchase Price Interest Rates Net Interest Cost
(See Attached)
Councilmember Stille then introduced the following resolution and moved its adoption:
RESOLUTION 09-087
RESOLUTION RELATING TO $1,645,000 GENERAL
OBLIGATION REFUNDING BONDS, SERIES 200913;
AWARDING THE SALE, FIXING THE FORM AND DETAILS
AND PROVIDING FOR THE EXECUTION AND DELIVERY
• THEREOF AND SECURITY THEREFOR AND LEVYING AD
VALOREM TAXES FOR THE PAYMENT THEREOF
BE IT RESOLVED by the City Council of the City of St. Anthony, Minnesota(the
"City"), as follows:
Section 1. Recitals. Authorization and Sale of Bonds.
1.01. Authorization. The City has presently outstanding its General Obligation Tax
Abatement Bonds, Series 2001 A, initially dated as of February 1, 2001 (the "Series 2001 A
Bonds"), its General Obligation Improvement Bonds, Series 2001B, initially dated as of April 1,
2001 (the"Series 2001B Bonds") and its General Obligation Improvement Bonds, Series 2002A,
initially dated as of March 1, 2002 (the"Series 2002A Bonds," and together with the
Series 2001A Bonds and the Series 2002A Bonds, the "Prior Bonds"). The Series 2001A Bonds
were issued pursuant to Minnesota Statutes, Section Section 469.1814 and are payable primarily
tax abatements to be derived by the City and Independent School District No. 282 from certain
specified properties of the City (the "Tax Abatement Revenue"). The Series 2001B Bonds and
Series 2002A were issued to defray the expense incurred and estimated to be incurred by the City
in making various water, street and sewer improvements in the City, including every item of cost
of the kinds authorized in Minnesota Statutes, Section 475.65 and are payable primarily from
special assessments which the City has levied or agreed to levy on the property specially
benefited by the improvements financed by the issuance of the Bonds and ad valorem taxes
levied on all taxable property in the City. This Council hereby determines that it is in the best
• interest of the City to issue its $1,645,000 General Obligation Refunding Bonds, Series 2009B
(the "Bonds") for the purpose of currently refunding on February 1, 2010 all of the outstanding
BID TABULATION
$1,700,000* General Obligation Refunding Bonds, Series 2009B
CITY OF ST. ANTHONY, MINNESOTA
SALE: November 24,2009
AWARD: M &I MARSHALL&ILSLEY BANK
RATING: Standard& Poor's Credit Markets"AA" BBI. 4.35%
NET TRUE
NAME OF BIDDER MATURITY RATE REOFFERING PRICE INTEREST INTEREST
(February 1) YIELD COST RATE
M&I MARSHALL& ILSLEY BANK 2011 2.500% 0.650% $1,738,309.80 $152,188.64 2.0451%
Milwaukee,Wisconsin 2012 2.500% 1.000%
UNITED BANKERS' BANK 2013 2.500% 1.200%
Bloomington, Minnesota 2014 2.500% 1.550%
2015 2.500% 1.900%
2016 2.500% 2.200%
2017 2.750% 2.500%
2018 3.000% 2.750%
ROBERT W. BAIRD&CO. 2011 2.000% $1,736,293.45 $161,034.67 2.1621%
Milwaukee,Wisconsin 2012 2.000%
2013 2.500%
2014 2.500%
• 2015 2.500%
2016 3.000%
2017 3.000%
2018 3.000%
WACHOVIA BANK NATIONAL ASSOCIATION 2011 2.500% $1,738,963.05 $162,180.70 2.1771%
Minneapolis, Minnesota 2012 2.500%
2013 2.500%
2014 2.500%
2015 2.500%
2016 3.000%
2017 3.000%
2018 3.000%
*Subsequent to bid opening the issue size was decreased to$1,645,000 with the 2011 maturity decreased$15,000 to$210,000,the
2012 maturity decreased$15,000 to$225,000,the 2013 maturity decreased$5,000 to$225,000,the 2014 maturity decreased
$10,000 to$230,000,the 2015 maturity decreased$5,000 to$230,000 and the 2017 maturity decreased$5,000 to$180,000 in
maturity value.
Adjusted Price-$1,681,981.49
Adjusted Net Interest Cost-$149,256.01
Adjusted TIC-2.0527%
•
www.ehlers-inc.com
EH L E RS Minnesota phone 651-697-8500 3060 Centre Pointe Drive
LEADERS IN PUBLIC FINANCE Offices also in Wisconsin and Illinois fax 651-697-8555 Roseville, MN 55113-1122
• Prior Bonds. The portion of the Bonds issued to refund the Series 2001 A Bonds are referred to
as the "Tax Abatement Bonds"and are issued pursuant to the Minnesota Statutes,
Section 469.1814 and Chapter 475,the portion of the Bonds issued to refund the Series 2001B
Bonds and the Series 2002A Bonds are referred to as the"Improvement Bonds"and are issued
pursuant to Minnesota Statutes, Chapter 429. The allocation of the Bonds for this purpose is set
forth in Section 3.01 hereof.
1.02. Sale of Bonds. The City has retained Ehlers &Associates, Inc., an independent
financial advisor,to assist the City in connection with the sale of the Bonds. The Bonds are
being sold pursuant to Minnesota Statutes, Section 475.60, Subdivision 2, paragraph(9), without
meeting the requirements for public sale under Minnesota Statutes, Section 475.60,
Subdivision 1. Pursuant to the Terms and Conditions of Sale for the Bonds, six (6) proposals for
the purchase of the Bonds were received at or before the time specified for receipt of proposals.
The proposals have been opened and publicly read and considered, and the purchase price,
interest rates and true interest cost under the terms of each bid have been determined. The most
favorable proposal received is that of M & I Marshall & Ilsley Bank of Milwaukee, Wisconsin,
and associates (the "Purchaser"), to purchase the Bonds at a price of$1,681,981.49, the Bonds to
bear interest at the rates set forth in Section 2.01. The proposal is hereby accepted, and the
Mayor and the City Manager are hereby authorized and directed to execute a contract on the part
of the City for the sale of the Bonds with the Purchaser. The good faith checks of the
unsuccessful bidders shall be returned forthwith.
1.03. Performance of Requirements. All acts, conditions and things which are required
• by the Constitution and laws of the State of Minnesota to be done, to exist, to happen and to be
performed precedent to and in the valid issuance of the Bonds having been done, existing, having
happened and having been performed, it is now necessary for this Council to establish the form
and terms of the Bonds, to provide security therefor and to issue the Bonds forthwith.
1.04. Maturities of Bonds. The Council hereby finds that the maturities of the
Improvement Bonds as set forth in Section 3.01 hereof are warranted by the anticipated
collections of special assessments and ad valorem taxes levied and to be levied for the payment
of the Improvement Bonds as provided in Section 5 hereof.
Section 2. Form of Bonds. The Bonds shall be prepared in substantially the
following form:
[The remainder of this page is intentionally left blank]
•
-2-
UNITED STATES OF AMERICA
STATE OF MINNESOTA
COUNTIES OF HENNEPIN AND RAMSEY
CITY OF ST. ANTHONY
GENERAL OBLIGATION REFUNDING BOND, SERIES 2009B
No. R- $
Interest Rate Maturity Date of CUSIP
Original Issue
December , 2009
REGISTERED OWNER: CEDE& CO.
PRINCIPAL AMOUNT: DOLLARS
THE CITY OF ST. ANTHONY, Hennepin and Ramsey Counties, Minnesota(the
"City"), acknowledges itself to be indebted and, for value received, hereby promises to pay to the
registered owner named above, or registered assigns, the principal amount specified above, on
the maturity date specified above,with interest thereon from the date of original issue specified
above, or from the most recent interest payment date to which interest has been paid or duly
provided for, at the annual rate specified above. Interest hereon is payable on February 1 and
August 1 in each year, commencing August 1, 2010, to the person in whose name this Bond is
registered at the close of business on the 15th day (whether or not a business day) of the
immediately preceding month, all subject to the provisions referred to herein with respect to the
redemption of the principal of this Bond before maturity. The interest hereon and, upon
presentation and surrender hereof, the principal hereof, are payable in lawful money of the
United States of America by check or draft of Wells Fargo Bank,National Association, in
Minneapolis, Minnesota, as Bond Registrar, Transfer Agent and Paying Agent(the"Bond
Registrar"), or its successor designated under the Resolution described herein.
This Bond is one of an issue in the aggregate principal amount of$1,645,000 (the
"Bonds"), issued pursuant to a resolution adopted by the City Council on November 24, 2009
(the"Resolution"), for the purpose of refunding bonds issued to finance the construction of park
improvements in the City and refunding bonds issued to finance a portion of the costs of various
water, street and sewer improvements in the City, and is issued pursuant to and in full conformity
with the provisions of the Constitution and laws of the State of Minnesota thereunto enabling,
Minnesota Statutes, Section 469.1814 and Minnesota Statutes, Chapters 429 and 475. The
Bonds are issuable only as fully registered bonds in denominations of$5,000 or any multiple
thereof, of single maturities. The Bonds of this series are issuable only as fully registered Bonds,
in denominations of$5,000 or any multiple thereof, of single maturities.
The Bonds are not subject to redemption prior to maturity.
-3-
• The Bonds have been designated by the City as "qualified tax-exempt obligations"
pursuant to Section 265(b) of the Internal Revenue Code of 1986, as amended.
As provided in the Resolution and subject to certain limitations set forth therein,this
Bond is transferable upon the books of the City at the principal office of the Bond Registrar, by
the registered owner hereof in person or by his attorney duly authorized in writing upon
surrender hereof together with a written instrument of transfer satisfactory to the Bond Registrar,
duly executed by the registered owner or his attorney; and may also be surrendered in exchange
for Bonds of other authorized denominations. Upon such transfer or exchange,the City will
cause a new Bond or Bonds to be issued in the name of the transferee or registered owner, of the
same aggregate principal amount, bearing interest at the same rate and maturing on the same
date, subject to reimbursement for any tax, fee or governmental charge required to be paid with
respect to such transfer or exchange.
The City and the Bond Registrar may deem and treat the person in whose name this Bond
is registered as the absolute owner hereof, whether this Bond is overdue or not, for the purpose
of receiving payment and for all other purposes, and neither the City nor the Bond Registrar shall
be affected by any notice to the contrary.
IT IS HEREBY CERTIFIED, RECITED, COVENANTED AND AGREED that all acts,
conditions and things required by the Constitution and laws of the State of Minnesota to be done,
to exist,to happen and to be performed preliminary to and in the issuance of this Bond in order
to make it a valid and binding general obligation of the City in accordance with its terms, have
• been done, do exist, have happened and have been performed as so required; that, prior to the
issuance hereof the City has pledged to the payment of the principal of and interest on the Bonds
(a)tax abatements to be derived by the City and Independent School District No. 282 from
certain specified properties of the City in such amount as shall be sufficient to pay all principal
of and interest on the portion of the Bonds issued to refund the bonds issued to refinance park
improvements in the City, (b) special assessments on property specially benefited by the portion
of the Bonds issued to refinance water, street and sewer projects in the City and ad valorem taxes
on all taxable property in the City, collectible in the years and amounts required to produce sums
not less than 5% in excess of the principal of and interest on such portion of the Bonds as such
principal and interest respectively become due, and has appropriated the same to the payment of
such portion of the Bonds in the manner specified in Minnesota Statutes, Section 429.091,
Subdivision 4, and (c) if necessary for payment of the principal and interest on this Bond,
additional ad valorem taxes are required to be levied upon all taxable property in the City,
without limitation as to rate or amount; and that the issuance of this Bond does not cause the
indebtedness of the City to exceed any constitutional or statutory limitation of indebtedness.
This Bond shall not be valid or become obligatory for any purpose or be entitled to any
security or benefit under the Resolution until the Certificate of Authentication hereon shall have
been executed by the Bond Registrar by the manual signature of a person authorized to sign on
its behalf.
IN WITNESS WHEREOF, the City of St. Anthony, Hennepin and Ramsey Counties,
Minnesota, by its City Council, has caused this Bond to be executed by the signatures of the
Mayor and the City Manager and has caused this Bond to be dated as of the date set forth below.
-4-
• CITY OF ST. ANTHONY
City Manager Mayor
CERTIFICATE OF AUTHENTICATION
This is one of the Bonds delivered pursuant to the Resolution mentioned within.
Date of Authentication:
WELLS FARGO BANK,NATIONAL
ASSOCIATION, Minneapolis, Minnesota,
as Bond Registrar
By
Authorized Representative
The following abbreviations, when used in the inscription on the face of this Bond, shall
be construed as though they were written out in full according to applicable laws or regulations:
TEN COM——as tenants UNIF TRANS MIN ACT.......Custodian...........
in common (Cust) (Minor)
•
-5-
• TEN ENT——as tenants
by the entireties under Uniform Transfers to
Minors
Act. . . . . . . . . . . . . . . . . . . . . .
JT TEN—— as joint tenants (State)
with right of
survivorship and
not as tenants in
common
Additional abbreviations may also be used.
ASSIGNMENT
FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto
the within
Bond and all rights thereunder, and hereby irrevocably constitutes and appoints
attorney to transfer the
within Bond on the books kept for registration thereof, with full power of substitution in the
premises.
Dated:
PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER NOTICE: The signature(s) to this assignment
OF ASSIGNEE: must correspond with the name as it appears
upon the face of the within Bond in every
particular,without alteration, enlargement or
any change whatsoever.
Signature(s) must be guaranteed by an
"eligible guarantor institution"meeting
the requirements of the Bond Registrar,
which requirements include membership
or participation in the Securities Transfer
Association Medallion Program(STAMP)
or such other"signature guaranty program"
as may be determined by the Bond Registrar
in addition to or in substitution for STAMP,
all in accordance with the Securities Exchange
Act of 1934, as amended.
• [End of Bond Form.]
-6-
Section 3. Bond Terms, Execution and Delivery.
3.01. Maturities, Interest Rates,Denominations Payment Dating of Bonds. The Bonds
shall be designated General Obligation Refunding Bonds, Series 2009B, shall be originally dated
as of December 16, 2009, shall be in the denomination of$5,000 each, or any integral multiple
thereof, shall mature on February 1 in the respective years and amounts stated below, and shall
bear interest, computed on the basis of a 360-day year consisting of twelve 30-day months, from
December 16, 2009 until paid or duly called for redemption at the respective annual rates set
forth opposite such years and amounts, as follows:
Year Amount Rate Year Amount Rate
2011 $210,000 2.50% 2015 $230,000 2.50%
2012 225,000 2.50% 2016 240,000 2.50%
2013 225,000 2.50% 2017 180,000 2.75%
2014 230,000 2.50% 2018 105,000 3.00%
The Bonds shall be issuable only in fully registered form. The interest thereon and, upon
surrender of each Bond, the principal amount thereof, shall be payable by check or draft issued
by the Registrar for the Bonds appointed herein.
The portion of the Bonds maturing in the following years and amounts constitute the Tax
Abatement Bonds:
Year Amount
2011 $45,000
2012 50,000
2013 50,000
2014 55,000
2015 55,000
2016 55,000
The portion of the Bonds maturing in the following years and amounts constitute the
Improvement Bonds:
Year Amount Year Amount
2011 $165,000 2015 $175,000
2012 175,000 2016 185,000
2013 175,000 2017 180,000
2014 175,000 2018 105,000
3.02. Interest Payment Dates. Interest on the Bonds shall be payable on February 1 and
August 1 in each year, commencing August 1, 2010, to the owners thereof as such appear of
-7-
• record in the bond register as of the close of business on the fifteenth day of the immediately
preceding month,whether or not such day is a business day.
3.03. Registration. The City shall appoint, and shall maintain, a bond registrar, transfer
agent and paying agent(the"Registrar"). The effect of registration and the rights and duties of
the City and the Registrar with respect thereto shall be as follows:
(a) Re ister. The Registrar shall keep at its principal office a bond register in
which the Registrar shall provide for the registration of ownership of Bonds and the
registration of transfers and exchanges of Bonds entitled to be registered, transferred or
exchanged.
(b) Transfer of Bonds. Upon surrender to the Registrar for transfer of any
Bond duly endorsed by the registered owner thereof or accompanied by a written
instrument of transfer, in form satisfactory to the Registrar, duly executed by the
registered owner thereof or by an attorney duly authorized by the registered owner in
writing, the Registrar shall authenticate and deliver, in the name of the designated
transferee or transferees, one or more new Bonds of a like aggregate principal amount
and maturity, as requested by the transferor. The Registrar may, however, close the
books for registration of any transfer after the fifteenth day of the month preceding each
interest payment date and until such interest payment date.
(c) Exchange of Bonds. Whenever any Bond is surrendered by the registered
owner for exchange, the Registrar shall authenticate and deliver one or more new Bonds
of a like aggregate principal amount, interest rate and maturity, as requested by the
registered owner or the owner's attorney duly authorized in writing.
(d) Cancellation. All Bonds surrendered upon any transfer or exchange shall
be promptly cancelled by the Registrar and thereafter disposed of as directed by the City.
(e) Improper or Unauthorized Transfer. When any Bond is presented to the
Registrar for transfer, the Registrar may refuse to transfer the same until it is satisfied that
the endorsement on such Bond or separate instrument of transfer is valid and genuine and
that the requested transfer is legally authorized. The Registrar shall incur no liability for
its refusal, in good faith,to make transfers which it, in its judgment, deems improper or
unauthorized.
(f) Persons Deemed Owners. The City and the Registrar may treat the person
in whose name any Bond is at any time registered in the bond register as the absolute
owner of such Bond, whether such Bond shall be overdue or not, for the purpose of
receiving payment of, or on account of, the principal of and interest on such Bond and for
all other purposes, and all such payments so made to any such registered owner or upon
the owner's order shall be valid and effectual to satisfy and discharge the liability of the
City upon such Bond to the extent of the sum or sums so paid.
(g) Taxes. Fees and Charges. For every transfer or exchange of Bonds
i (except for an exchange upon a partial redemption of a Bond), the Registrar may impose
-8-
• a charge upon the owner thereof sufficient to reimburse the Registrar for any tax, fee or
other governmental charge required to be paid with respect to such transfer or exchange.
(h) Mutilated, Lost, Stolen or Destroyed Bonds. In case any Bond shall
become mutilated or be lost, stolen or destroyed,the Registrar shall deliver a new Bond
of like amount, number, interest rate, maturity date and tenor in exchange and
substitution for and upon cancellation of any such mutilated Bond or in lieu of and in
substitution for any such Bond lost, stolen or destroyed, upon the payment of the
reasonable expenses and charges of the Registrar in connection therewith; and, in the case
of a Bond lost, stolen or destroyed, upon receipt by the Registrar of evidence satisfactory
to it that such Bond was lost, stolen or destroyed, and of the ownership thereof, and upon
receipt by the Registrar of an appropriate bond or indemnity in form, substance and
amount satisfactory to it, in which both the City and the Registrar shall be named as
obligees. All Bonds so surrendered to the Registrar shall be cancelled by it and evidence
of such cancellation shall be given to the City. If the mutilated, lost, stolen or destroyed
Bond has already matured or been called for redemption in accordance with its terms, it
shall not be necessary to issue a new Bond prior to payment.
(i) Authenticating Agent. The Registrar is hereby designated authenticating
agent for the Bonds,within the meaning of Minnesota Statutes, Section 475.55,
Subdivision 1.
3.04. Appointment of Initial Re ice. The City hereby appoints Wells Fargo Bank,
. National Association in Minneapolis, Minnesota, as the initial Registrar. The Mayor and City
Manager are authorized to execute and deliver, on behalf of the City, a contract with Wells Fargo
Bank,National Association, as Registrar. Upon merger or consolidation of the Registrar with
another corporation, if the resulting corporation is a bank or trust company authorized by law to
conduct such business, such corporation shall be authorized to act as successor Registrar. The
City agrees to pay the reasonable and customary charges of the Registrar for the services
performed. The City reserves the right to remove any Registrar upon thirty (30) days' notice and
upon the appointment of a successor Registrar, in which event the predecessor Registrar shall
deliver all cash and Bonds in its possession to the successor Registrar. On or before each
principal or interest due date, without further order of this Council, the Finance Director shall
transmit to the Registrar from the 2009B Improvement Bond Fund described in Section 5 hereof,
moneys sufficient for the payment of all principal and interest then due.
3.05. Redemption. The Bonds are not subject to redemption prior to maturity.
Preparation and Delivery. The Bonds shall be prepared under the direction of the
City Manager and shall be executed on behalf of the City by the signatures of the Mayor and the
City Manager; provided that said signatures may be printed, engraved, or lithographed facsimiles
thereof. In case any officer whose signature, or a facsimile of whose signature, shall appear on
the Bonds shall cease to be such officer before the delivery of any Bond, such signature or
facsimile shall nevertheless be valid and sufficient for all purposes, the same as if such officer
had remained in office until delivery. Notwithstanding such execution, no Bond shall be valid or
• obligatory for any purpose or entitled to any security or benefit under this Resolution unless and
until a certificate of authentication on such Bond has been duly executed by the manual signature
-9-
• of an authorized representative of the Registrar. Certificates of authentication on different Bonds
need not be signed by the same representative. The executed certificate of authentication on
each Bond shall be conclusive evidence that it has been authenticated and delivered under this
Resolution. When the Bonds have been so executed and authenticated, they shall be delivered
by the City Manager to the Purchaser upon payment of the purchase price in accordance with the
contract of sale heretofore made and executed, and the Purchaser shall not be obligated to see to
the application of the purchase price.
3.06. Securities Depository. (a) For purposes of this Section the following terms shall
have the following meanings:
"Beneficial Owner" shall mean, whenever used with respect to a Bond,the person in
whose name such Bond is recorded as the beneficial owner of such Bond by a Participant on the
records of such Participant, or such person's subrogee.
"Cede & Co." shall mean Cede& Co., the nominee of DTC, and any successor nominee
of DTC with respect to the Bonds.
"DTC" shall mean The Depository Trust Company of New York,New York.
"Participant" shall mean any broker-dealer, bank or other financial institution for which
DTC holds Bonds as securities depository.
• "Representation Letter" shall mean the Representation Letter from the City to DTC with
respect to the procedures of DTC presently on file with DTC.
(b) The Bonds shall be initially issued as separately authenticated fully registered
bonds, and one Bond shall be issued in the principal amount of each stated maturity of the
Bonds. Upon initial issuance, the ownership of such Bonds shall be registered in the bond
register in the name of Cede& Co., as nominee of DTC. The Registrar and the City may treat
DTC (or its nominee) as the sole and exclusive owner of the Bonds registered in its name for the
purposes of payment of the principal of or interest on the Bonds, selecting the Bonds or portions
thereof to be redeemed, if any, giving any notice permitted or required to be given to registered
owners of Bonds under this resolution, registering the transfer of Bonds, and for all other
purposes whatsoever; and neither the Registrar nor the City shall be affected by any notice to the
contrary. Neither the Registrar nor the City shall have any responsibility or obligation to any
Participant, any person claiming a beneficial ownership interest in the Bonds under or through
DTC or any Participant, or any other person which is not shown on the bond register as being a
registered owner of any Bonds,with respect to the accuracy of any records maintained by DTC
or any Participant, with respect to the payment by DTC or any Participant of any amount with
respect to the principal of or interest on the Bonds, with respect to any notice which is permitted
or required to be given to owners of Bonds under this resolution,with respect to the selection by
DTC or any Participant of any person to receive payment in the event of a partial redemption of
the Bonds, or with respect to any consent given or other action taken by DTC as registered owner
of the Bonds. So long as any Bond is registered in the name of Cede & Co., as nominee of DTC,
the Registrar shall pay all principal of and interest on such Bond, and shall give all notices with
respect to such Bond, only to Cede & Co. in accordance with the Representation Letter, and all
-10-
such payments shall be valid and effective to fully satisfy and discharge the City's obligations
with respect to the principal of and interest on the Bonds to the extent of the sum or sums so
paid. No person other than DTC shall receive an authenticated Bond for each separate stated
maturity evidencing the obligation of the City to make payments of principal and interest. Upon
delivery by DTC to the Registrar of written notice to the effect that DTC has determined to
substitute a new nominee in place of Cede&Co., the Bonds will be transferable to such new
nominee in accordance with paragraph(d) hereof.
(c) In the event the City determines that it is in the best interest of the Beneficial
Owners that they be able to obtain Bonds in the form of bond certificates, the City may notify
DTC and the Registrar, whereupon DTC shall notify the Participants of the availability through
DTC of Bonds in the form of certificates. In such event,the Bonds will be transferable in
accordance with paragraph(d)hereof. DTC may determine to discontinue providing its services
with respect to the Bonds at any time by giving notice to the City and the Registrar and
discharging its responsibilities with respect thereto under applicable law. In such event the
Bonds will be transferable in accordance with paragraph(d) hereof.
(d) In the event that any transfer or exchange of Bonds is permitted under
paragraph(b) or(c) hereof, such transfer or exchange shall be accomplished upon receipt by the
Registrar of the Bonds to be transferred or exchanged and appropriate instruments of transfer to
the permitted transferee in accordance with the provisions of this resolution. In the event Bonds
in the form of certificates are issued to owners other than Cede & Co., its successor as nominee
for DTC as owner of all the Bonds, or another securities depository as owner of all the Bonds,
• the provisions of this resolution shall also apply to all matters relating thereto, including, without
limitation, the printing of such Bonds in the form of bond certificates and the method of payment
of principal of and interest on such Bonds in the form of bond certificates.
Section 4. Redemption of Prior Bonds. Proceeds of the Bonds are irrevocably
appropriated to pay and redeem the Prior Bonds on February 1, 2010.
Section 5. Security Provisions.
5.01. 2009B Improvement Bond Fund. So long as any of the Improvement Bonds are
outstanding and any principal of or interest thereon unpaid, the Finance Director shall maintain a
separate and special bookkeeping fund designated "2009B Improvement Bond Fund" (the
"Improvement Bond Fund")to be used for no purpose other than the payment of the principal of
and interest on the Improvement Bonds and on such other improvement bonds of the City as
have been or may be directed to be paid therefrom. If the balance in the Improvement Bond
Fund is at any time insufficient to pay all interest and principal then due on all bonds payable
therefrom, the payment shall be made from any fund of the City which is available for that
purpose, subject to reimbursement from the Improvement Bond Fund when the balance therein is
sufficient, and the Council covenants and agrees that it will each year levy a sufficient amount to
take care of any accumulated or anticipated deficiency, which levy is not subject to any
constitutional or statutory tax limitation.
5.02. 2009B Tax Abatement Bond Fund. So long as any of the Tax Abatement Bonds
are outstanding and any principal of or interest thereon unpaid, the Finance Director shall
-11-
• maintain a separate and special bookkeeping fund designated"2009B Tax Abatement Bond
Fund" (the"Tax Abatement Bond Fund")to be used for no purpose other than the payment of
the principal of and interest on the Tax Abatement Bonds and on such other tax abatement bonds
of the City as have been or may be directed to be paid therefrom. The Tax Abatement Revenue
shall be deposited in the Tax Abatement Bond Fund. If the balance in the Tax Abatement Bond
Fund is at any time insufficient to pay all interest and principal then due on all bonds payable
therefrom, the payment shall be made from any fund of the City which is available for that
purpose, subject to reimbursement from the Tax Abatement Bond Fund when the balance therein
is sufficient, and the Council covenants and agrees that it will each year levy a sufficient amount
to take care of any accumulated or anticipated deficiency, which levy is not subject to any
constitutional or statutory tax limitation.
5.03. Levy of Special Assessments. For the payment of the cost of each of the
improvements financed by the Series 2001 B Bonds and the Series 2002A Bonds the City has
levied special assessments against all assessable lots,tracts and parcels of land benefited thereby
and located within the area proposed to be assessed therefor, based upon the benefits received by
each such lot, tract or parcel, in an aggregate principal amount not less than twenty percent
(20%) of the cost of the improvements. In the event that any such assessment shall be at any
time held invalid with respect to any lot, piece or parcel of land, due to any error, defect or
irregularity in any action or proceeding taken or to be taken by the City or this Council or any of
the City's officers or employees, either in the making of such assessment or in the performance
of any condition precedent thereto, the City and this Council hereby covenant and agree that they
• will forthwith do all such further acts and take all such further proceedings as may be required by
law to make such assessments a valid and binding lien upon such property.
5.04. Pledge of Taxing Powers. For the prompt and full payment of the principal of and
interest on the Bonds as such payments respectively become due, the full faith, credit and
unlimited taxing powers of the City shall be and are hereby irrevocably pledged. In order to
produce, together with the anticipated collections of the special assessments levied with respect
to the improvements financed by the Series 2001 B Bonds and the Series 2002A Bonds,
aggregate amounts not less than 5% in excess of the amounts needed to meet when due the
principal and interest payments on the Improvement Bonds, ad valorem taxes are hereby levied
on all taxable property in the City, the taxes to be levied and collected in the following years and
amounts:
-12-
Lew Years Collection Years Amount
2009 2010 $198,219.97
2010 2011 199,880.28
2011 2012 195,286.53
2012 2013 190,692.78
2013 2014 186,099.03
2014 2015 192,005.28
2015 2016 181,899.03
2016 2017 105,263.74
The taxes shall be irrepealable as long as any of the Improvement Bonds are outstanding
and unpaid,provided that the City reserves the right and power to reduce the tax levies from
other legally available funds, in accordance with the provisions of Minnesota Statutes,
Section 475.61.
Section 6. Defeasance. When all of the Bonds have been discharged as provided in
this section, all pledges, covenants and other rights granted by this resolution to the holders of
the Bonds shall cease. The City may discharge its obligations with respect to any Bonds which
are due on any date by depositing with the Registrar on or before that date a sum sufficient for
the payment thereof in full; or, if any Bond should not be paid when due, it may nevertheless be
discharged by depositing with the Registrar a sum sufficient for the payment thereof in full with
interest accrued from the due date to the date of such deposit. The City may also discharge its
• obligations with respect to any prepayable Bonds called for redemption on any date when they
are prepayable according to their terms, by depositing with the Registrar on or before that date an
amount equal to the principal, interest and redemption premium, if any, which are then due,
provided that notice of such redemption has been duly given as provided herein. The City may
also at any time discharge its obligations with respect to any Bonds, subject to the provisions of
law now or hereafter authorizing and regulating such action, by depositing irrevocably in escrow,
with a bank qualified by law as an escrow agent for this purpose, cash or securities which are
authorized by law to be so deposited, bearing interest payable at such time and at such rates and
maturing or callable at the holder's option on such dates as shall be required to pay all principal,
interest and redemption premiums to become due thereon to maturity or said redemption date.
Section 7. County Auditor Registration, Certification of Proceedings Investment of
Money, Arbitrage and Official Statement.
7.01. County Auditor Registration. The City Clerk is hereby authorized and directed to
file a certified copy of this Resolution with the County Auditors of Hennepin and Ramsey
Counties,together with such other information as the County Auditors shall require, and to
obtain from each County Auditor a certificate that the Bonds have been entered on his bond
register and the taxes described in Section 5.07 hereof have been levied as required by law.
7.02. Certification of Proceedings. The officers of the City and the County Auditors of
Hennepin and Ramsey Counties are hereby authorized and directed to prepare and furnish to the
• Purchaser and to Dorsey & Whitney LLP, Bond Counsel to the City, certified copies of all
proceedings and records of the City, and such other affidavits, certificates and information as
-13-
may be required to show the facts relating to the legality and marketability of the Bonds as the
same appear from the books and records under their custody and control or as otherwise known
to them, and all such certified copies, certificates and affidavits, including any heretofore
furnished, shall be deemed representations of the City as to the facts recited therein.
7.03. Covenant. The City covenants and agrees with the registered owners of the
Bonds, that it will not take, or permit to be taken by any of its officers, employees or agents, any
action which would cause the interest payable on the Bonds to become subject to taxation under
the Internal Revenue Code of 1986, as amended (the"Code") and Regulations promulgated
thereunder(the"Regulations")as are enacted or promulgated and in effect on the date of
issuance of the Bonds, and covenants to take any and all actions within its powers to ensure that
the interest on the Bonds will not become includable in gross income of the recipient under the
Code and the Regulations. The facilities financed by the Bonds shall at all times during the term
of the Bonds be owned and maintained by the City and the City shall not enter into any lease, use
agreement, management agreement, capacity agreement or other agreement or contract with any
nongovernmental person relating to the use of the facilities financed by the Bonds, or security for
the payment of the Bonds which might cause the Bonds to be considered "private activity bonds"
or"private loan bonds"pursuant to Section 141 of the Code.
7.04. Arbitrage Rebate. For purposes of complying with the requirements of
Section 148(f)(4)(C)of the Code relating to the exemption of certain small governmental units
from the rebate requirements of the Code, the City represents that:
• (i) the City is a governmental unit with general taxing powers;
(ii) the Bonds are not"private activity bonds" as defined in Section 141 of the
Code (Private Activity Bonds);ninety-five percent of the net proceeds of the Bonds are to
be used for the local governmental purposes of the City; and
(iii) the aggregate face amount of all tax-exempt bonds (other than Private
Activity Bonds and any refunding bonds not taken into account under Section
148(f)(D)(iii) of the Code) issued by the City in calendar year in which the Bonds are to
be issued is not reasonably expected to exceed $5,000,000.
Therefore, pursuant to the provisions of Section 148(f)(4)(C) of the Code, the City shall
not be required to comply with the arbitrage rebate requirements of paragraphs (2) and (3) of
Section 148(f) of the Code with respect to the Bonds.
7.05. Interest Disallowance. The City hereby designates the Bonds as"qualified tax-
exempt obligations" for purpose of Section 265(b) of the Code relating to the disallowance of
interest expenses for financial institutions. The City represents that in calendar year 2009 it does
not reasonable expect to issue tax-exempt obligations which are not private activity bonds (not
treating qualified 501(c)(3) bonds under Section 145 of the Code as private activity bonds for
purposes of this representation) in an amount in excess of$30,000,000, excluding any tax-
exempt obligations which are refundings of a"qualified tax-exempt obligation"which are not
taken into account for this purpose under Section 265(b)(3)(D)(ii) of the Code.
-14-
• 7.06. Official Statement. The Official Statement relating to the Bonds, dated
November 6, 2009, prepared and distributed on behalf of the City by Ehlers&Associates, Inc.,
is hereby approved. Ehlers&Associates, Inc., is hereby authorized of behalf of the City to
prepare and distribute to the Purchaser a supplement to the Official Statement listing the offering
price, the interest rates, other information relating to the Bonds required to be included in the
Official Statement by Rule 15c2-12 adopted by the Securities and Exchange Commission under
the Securities Exchange Act of 1934. Within seven business days from the date hereof,the City
shall deliver to the Purchaser 30 copies of the Official Statement and such supplement. The
officers of the City are hereby authorized and directed to execute such certificates as may be
appropriate concerning the accuracy, completeness and sufficiency of the Official Statement.
The officers of the City are hereby authorized and directed to execute such certificates as may be
appropriate concerning the accuracy, completeness and sufficiency of the Official Statement.
Section 8. Continuing Disclosure.
(a) Purpose and Beneficiaries. To provide for the public availability of certain
information relating to the Bonds and the security therefor and to permit the original purchaser
and other participating underwriters in the primary offering of the Bonds to comply with
amendments to Rule 15c2-12 promulgated by the Securities and Exchange Commission(the
"SEC") under the Securities Exchange Act of 1934 (17 C.F.R. § 240.15c2-12), relating to
continuing disclosure (as in effect and interpreted from time to time, the"Rule"), which will
enhance the marketability of the Bonds, the City hereby makes the following covenants and
agreements for the benefit of the Owners (as hereinafter defined) from time to time of the
Outstanding Bonds. The City is the only "obligated person" in respect of the Bonds within the
meaning of the Rule for purposes of identifying the entities in respect of which continuing
disclosure must be made.
If the City fails to comply with any provisions of this Section 8, any person aggrieved
thereby, including the Owners of any Outstanding Bonds, may take whatever action at law or in
equity may appear necessary or appropriate to enforce performance and observance of any
agreement or covenant contained in this Section 8, including an action for a writ of mandamus or
specific performance. Direct, indirect, consequential and punitive damages shall not be
recoverable for any default hereunder to the extent permitted by law. Notwithstanding anything
to the contrary contained herein, in no event shall a default under this Section 8 constitute a
default under the Bonds or under any other provision of this resolution.
As used in this Section 8, "Owner"or"Bondowner"means, in respect of a Bond, the
registered owner or owners thereof appearing in the bond register maintained by the Registrar or
any "Beneficial Owner"(as hereinafter defined) thereof, if such Beneficial Owner provides to
the Registrar evidence of such beneficial ownership in form and substance reasonably
satisfactory to the Registrar. As used herein, `Beneficial Owner"means, in respect of a Bond,
any person or entity which (a) has the power, directly or indirectly, to vote or consent with
respect to, or to dispose of ownership of, such Bond (including persons or entities holding Bonds
through nominees, depositories or other intermediaries), or (b) is treated as the owner of the
Bond for federal income tax purposes. As used herein, "Outstanding"when used as of any
• particular time with reference to Bonds means all Bonds theretofore, or thereupon being,
authenticated and delivered by the Registrar under this Resolution except (i) Bonds theretofore
-15-
• canceled by the Registrar or surrendered to the Registrar for cancellation; (ii)Bonds with respect
to which the liability of the City has been discharged in accordance with Section 6 hereof, and
(iii) Bonds for the transfer or exchange or in lieu of or in substitution for which other Bonds shall
have been authenticated and delivered by the Registrar pursuant to this Resolution.
(b) Information To Be Disclosed. The City will provide, in the manner set forth in
subsection(c)hereof, either directly or indirectly through an agent designated by the City, the
following information at the following times:
(1) on or before 365 days after the end of each fiscal year of the City,
commencing with the fiscal year ending December 31, 2009 the following financial
information and operating data in respect of the City (the "Disclosure Information"):
(A) the audited financial statements of the City for such fiscal year,
accompanied by the audit report and opinion of the accountant or government
auditor relating thereto, as permitted or required by the laws of the State of
Minnesota,containing balance sheets as of the end of such fiscal year and a
statement of operations, changes in fund balances and cash flows for the fiscal
year then ended, showing in comparative form such figures for the preceding
fiscal year of the City, prepared in accordance with generally accepted accounting
principles promulgated by the Financial Accounting Standards Board as modified
in accordance with the governmental accounting standards promulgated by the
Governmental Accounting Standards Board or as otherwise provided under
• Minnesota law, as in effect from time to time, or, if and to the extent such
financial statements have not been prepared in accordance with such generally
accepted accounting principles for reasons beyond the reasonable control of the
City, noting the discrepancies therefrom and the effect thereof, and certified as to
accuracy and completeness in all material respects by the fiscal officer of the
City; and
(B) To the extent not included in the financial statements referred to in
paragraph (A) hereof, the information for such fiscal year or for the period most
recently available of the type set forth below, which information may be
unaudited, but is to be certified as to accuracy and completeness in all material
respects by the City's financial officer to the best of his or her knowledge, which
certification may be based on the reliability of information obtained from
governmental or third party sources:
• Current Property Valuations
• Direct Debt
• Tax Levies and Collections
• Population Trend
• Employment/Unemployment
Notwithstanding the foregoing paragraph, if the audited financial
• statements are not available by the date specified, the City shall provide on or
-16-
before such date unaudited financial statements in the format required for the
audited financial statements as part of the Disclosure Information and, within 10
days after the receipt thereof,the City shall provide the audited financial
statements.
Any or all of the Disclosure Information may be incorporated by
reference, if it is updated as required hereby, from other documents, including
official statements, which have been submitted to each of the repositories
hereinafter referred to under subsection(b) or the SEC. If the document
incorporated by reference is a final official statement, it must be available from
the Municipal Securities Rulemaking Board. The City shall clearly identify in the
Disclosure Information each document so incorporated by reference.
If any part of the Disclosure Information can no longer be generated
because the operations of the City have materially changed or been discontinued,
such Disclosure Information need no longer be provided if the City includes in the
Disclosure Information a statement to such effect; provided, however, if such
operations have been replaced by other City operations in respect of which data is
not included in the Disclosure Information and the City determines that certain
specified data regarding such replacement operations would be a Material Fact (as
defined in paragraph(2) hereof),then, from and after such determination,the
Disclosure Information shall include such additional specified data regarding the
replacement operations.
• If the Disclosure Information is changed or this Section 8 is amended as
permitted by this paragraph(b)(1) or subsection (d),then the City shall include in
the next Disclosure Information to be delivered hereunder,to the extent
necessary, an explanation of the reasons for the amendment and the effect of any
change in the type of financial information or operating data provided.
(2) In a timely manner, notice of the occurrence of any of the following events
which is a Material Fact(as hereinafter defined):
(A) Principal and interest payment delinquencies;
(B) Non-payment related defaults;
(C) Unscheduled draws on debt service reserves reflecting financial
difficulties;
(D) Unscheduled draws on credit enhancements reflecting financial
difficulties;
(E) Substitution of credit or liquidity providers, or their failure to
perform;
(F) Adverse tax opinions or events affecting the tax-exempt status of
the security;
(G) Modifications to rights of security holders;
(H) Bond calls;
• (I) Defeasances;
-17-
• (J) Release, substitution, or sale of property securing repayment of the
securities; and
(K) Rating changes.
As used herein, a"Material Fact"is a fact as to which a substantial likelihood
exists that a reasonably prudent investor would attach importance thereto in deciding to
buy, hold or sell a Bond or, if not disclosed, would significantly alter the total
information otherwise available to an investor from the Official Statement, information
disclosed hereunder or information generally available to the public. Notwithstanding the
foregoing sentence, a"Material Fact" is also an event that would be deemed"material"
for purposes of the purchase, holding or sale of a Bond within the meaning of applicable
federal securities laws, as interpreted at the time of discovery of the occurrence of the
event.
(3) In a timely manner, notice of the occurrence of any of the following events
or conditions:
(A) the failure of the City to provide the Disclosure Information
required under paragraph (b)(1) at the time specified thereunder;
(B) the amendment or supplementing of this Section 8 pursuant to
subsection(d), together with a copy of such amendment or supplement and any
explanation provided by the City under subsection (d)(2);
• (C) the termination of the obligations of the City under this Section 8
pursuant to subsection (d);
(D) any change in the accounting principles pursuant to which the
financial statements constituting a portion of the Disclosure Information are
prepared; and
(E) any change in the fiscal year of the City.
(c) Manner of Disclosure. The City agrees to make available the information
described in subsection (b)to the following entities by telecopy, overnight delivery, mail or other
means, as appropriate:
(1) the information described in paragraph (1) of subsection(b),to each then
nationally recognized municipal securities information repository under the Rule and to
any state information depository then designated or operated by the State of Minnesota as
contemplated by the Rule (the"State Depository"), if any;
(2) the information described in paragraphs (2) and (3) of subsection (b), to
the Municipal Securities Rulemaking Board and to the State Depository, if any; and
(3) the information described in subsection (b), to any rating agency then
• maintaining a rating of the Bonds and, at the expense of such Bondowner, to any
-18-
• Bondowner who requests in writing such information, at the time of transmission under
paragraphs (1) or(2) of this subsection(c), as the case may be, or, if such information is
transmitted with a subsequent time of release, at the time such information is to be
released.
(d) Term, Amendments, Interpretation.
(1) The covenants of the City in this Section 8 shall remain in effect so long
as any Bonds are Outstanding. Notwithstanding the preceding sentence, however, the
obligations of the City under this Section 8 shall terminate and be without further effect
as of any date on which the City delivers to the Registrar an opinion of Bond Counsel to
the effect that,because of legislative action or final judicial or administrative actions or
proceedings, the failure of the City to comply with the requirements of this Section 8 will
not cause participating underwriters in the primary offering of the Bonds to be in
violation of the Rule or other applicable requirements of the Securities Exchange Act of
1934, as amended, or any statutes or laws successory thereto or amendatory thereof.
(2) This Section 8 (and the form and requirements of the Disclosure
Information) may be amended or supplemented by the City from time to time,without
notice to (except as provided in paragraph (c)(3)hereof)or the consent of the Owners of
any Bonds, by a resolution of the City Council filed in the office of the City Clerk of the
City accompanied by an opinion of Bond Counsel, who may rely on certificates of the
City and others and the opinion may be subject to customary qualifications, to the effect
• that: (i) such amendment or supplement(a) is made in connection with a change in
circumstances that arises from a change in law or regulation or a change in the identity,
nature or status of the City or the type of operations conducted by the City, or(b) is
required by, or better complies with, the provisions of paragraph(b)(5) of the Rule;
(ii)this Section 8 as so amended or supplemented would have complied with the
requirements of paragraph(b)(5) of the Rule at the time of the primary offering of the
Bonds, giving effect to any change in circumstances applicable under clause (i)(a) and
assuming that the Rule as in effect and interpreted at the time of the amendment or
supplement was in effect at the time of the primary offering; and (iii) such amendment or
supplement does not materially impair the interests of the Bondowners under the Rule.
If the Disclosure Information is so amended, the City agrees to provide,
contemporaneously with the effectiveness of such amendment, an explanation of the
reasons for the amendment and the effect, if any, of the change in the type of financial
information or operating data being provided hereunder.
(3) This Section 8 is entered into to comply with the continuing disclosure
provisions of the Rule and should be construed so as to satisfy the requirements of
paragraph (b)(5) of the Rule.
is
-19-
Section 9. Redemption of Refunded Bonds. All of the Refunded Bonds shall be
called for redemption on the Redemption Date, and the City Administrator is hereby authorized
and directed to take all actions necessary to redeem the Refunded Bonds on the Redemption
Date.
Section 10. Authorization of Payment of Certain Costs of Issuance of the Bonds. The
City authorizes the Purchaser to forward the amount of Bond proceeds allocable to the payment
of issuance expenses to Resource Bank& Trust Company, Minneapolis, Minnesota, on the
closing date for further distribution as directed by the City's financial advisor, Ehlers &
Associates, Inc.
Mayor
Attest:
City Clerk
•
•
-20-
• The motion for the adoption of the foregoing resolution was duly seconded by
Councilmember Thuesen, and upon vote being taken thereon,the following voted in favor
thereof: Faust, Gray, Roth, Stille and Thuesen;
and the following voted against the same: none;
whereupon said resolution was declared duly passed and adopted, and was signed by the Mayor
which signature was attested by the City Clerk.
•
•
-21-
® 'x Levy Cakuiation For.
City of St.Anthony, Minnesota
$1,645,000 General Obligation Refunding Bonds,Series 2009B
Dated Date: 12/1612009
IMPROVEMENT PORTION ONLY
(1) (2) (3)
Levy Collect Pay Total P&I Less: Less: Net
Year Year Year P&I x 105% Spec Assmts Spec Assmts Levy
2009 / 2010 / 2011 203,643 75 213,825 94 12,244.67 14,500.00 187,081 27 ••
2010 / 2011 / 2012 205,225 00 215,486.25 6,49014 7,407.15 201,588.96
2011 / 2012 / 2013 200,850 00 210,892.50 6,490.13 7,40715 196,995.22
2012 / 2013 / 2014 196,475.00 206,298 75 6,49013 7,40715 192,401 47
2013 / 2014 / 2015 192,100 00 201,705 00 6,49013 7,407 15 187,807 72
2014 / 2015 / 2016 197,725.00 207,611 25 6,490.13 7,40715 193,713.97
2015 / 2016 / 2017 188,100 00 197,505.00 6,49013 7,40715 183,607 72
2016 / 2017 / 2018 108,150 00 113,557.50 7,407 15 106,150 35
Totals 1,492,268.75 1,566,882 19 51,185.46 66,350 05 1,449,346 68
• (1) Protected special assessment revenue based on$51,185 46 remaining on the Series 2001 B Bonds
(2) Projected special assessment revenue based on $66,350 05 remaining on the Series 2002A Bonds.
(3) Cashflow and levy needs should be reviewed annually to account for prepaid and/or delinquent
assessments
Note Excess bond proceeds in the amount of$1,281 49(contingency)will be deposited into the Debt Service
Fund for the Series 2009B Bonds
This amount has already been levied
Note, Original tax levies for collection years 2011 through 2017 on the Series 2002A Bonds and the Series 2001 B
Bonds will be cancelled.
FREERS
6 ASSOCIATES INC
•