HomeMy WebLinkAbout101515PAThe Town of Fountain Hills endeavors to make all public meetings accessible to persons with disabilities. Please call 480-816-5100 (voice) or
1-800-367-8939 (TDD) 48 hours prior to the meeting to request a reasonable accommodation to participate in this meeting.
POST ACTION AGENDA NOTICE
NOTICE OF MEETING
BOARD OF DIRECTORS OF THE
TOWN OF FOUNTAIN HILLS
MUNICIPAL PROPERTY CORPORATION
WHEN: THURSDAY, OCTOBER 15, 2015
TIME: 9:00 A.M.
WHERE: TOWN HALL, FOUNTAIN CONFERENCE ROOM
16705 EAST AVENUE OF THE FOUNTAINS
FOUNTAIN HILLS, ARIZONA
A majority of the Council members may be in attendance. No official action will be taken.
Municipal Property Corporation Board of Directors will attend either in person or by telephone conference call
PROCEDURE FOR ADDRESSING THE BOARD
Anyone wishing to speak before the Board of Directors must fill out a speaker’s card and submit it to the Executive Assistant prior to
Board of Directors discussion of that Agenda item. Speaker Cards are located in the Fountain Conference Room.
Speakers will be called in the order in which the speaker cards were received either by the Executive Assistant or the Board Chair.
Speakers are asked to state their name and whether or not they reside in Fountain Hills (do not provide a home address) prior to
commenting and to direct their comments to the Presiding Officer and not to individual Board members. Speakers’ statements should
not be repetitive. If a speaker chooses not to speak when called, the speaker will be deemed to have waived his or her opportunity to
speak on the matter. Speakers may not (i) reserve a portion of their time for a later time or (ii) transfer any portion of their time to
another speaker.
If there is a Public Hearing, please submit the speaker card to speak to that issue during the Public Hearing.
Notice is hereby given that pursuant to A.R.S. §1-602.A.9 , subject to certain specified statutory exceptions, parents have a right to consent
before the State or any of its political subdivisions make a video or audio recording of a minor child. Meetings of the Town Council are audio
and/or video recorded, and, as a result, proceedings in which children are present may be subject to such recording. Parents in order to
exercise their rights may either file written consent with the Town Clerk to such recording, or take personal action to ensure that their child or
children are not present when a recording may be made. If a child is present at the time a recording is made, the Town will assume that the
rights afforded parents pursuant to A.R.S. §1-602.A.9 have been waived.
AGENDA:
1. Call to order @ 9:01 a.m.
2. Roll call NO ACTION TAKEN
3. CONSIDERATION of Approving the April 29, 2015 meeting minutes APPROVED
4. CONSIDERATION of Electing Officers APPROVED; WALT DUNNE APPOINTED
PRESIDENT, ROGER RIGGERT APPOINTED VICE-PRESIDENT,
CHESTER YON, APPOINTED SECRETARY/TREASURER
5. Financial Report for year ending June 30, 2015 NO ACTION TAKEN
6. Adjournment APPROVED @ 9:10a.m.
DATED This 5th day of October, 2015
By: _________________________
Nancy Walter, Executive Assistant
The Town of Fountain Hills endeavors to make all public meetings accessible to persons with disabilities. Please call 480-816-5100 (voice) or
1-800-367-8939 (TDD) 48 hours prior to the meeting to request a reasonable accommodation to participate in this meeting.
NOTICE OF MEETING
BOARD OF DIRECTORS OF THE
TOWN OF FOUNTAIN HILLS
MUNICIPAL PROPERTY CORPORATION
WHEN: THURSDAY, OCTOBER 15, 2015
TIME: 9:00 A.M.
WHERE: TOWN HALL, FOUNTAIN CONFERENCE ROOM
16705 EAST AVENUE OF THE FOUNTAINS
FOUNTAIN HILLS, ARIZONA
A majority of the Council members may be in attendance. No official action will be taken.
Municipal Property Corporation Board of Directors will attend either in person or by telephone conference call
PROCEDURE FOR ADDRESSING THE BOARD
Anyone wishing to speak before the Board of Directors must fill out a speaker’s card and submit it to the Executive Assistant prior to
Board of Directors discussion of that Agenda item. Speaker Cards are located in the Fountain Conference Room.
Speakers will be called in the order in which the speaker cards were received either by the Executive Assistant or the Board Chair.
Speakers are asked to state their name and whether or not they reside in Fountain Hills (do not provide a home address) prior to
commenting and to direct their comments to the Presiding Officer and not to individual Board members. Speakers’ statements should
not be repetitive. If a speaker chooses not to speak when called, the speaker will be deemed to have waived his or her opportunity to
speak on the matter. Speakers may not (i) reserve a portion of their time for a later time or (ii) transfer any portion of their time to
another speaker.
If there is a Public Hearing, please submit the speaker card to speak to that issue during the Public Hearing.
Notice is hereby given that pursuant to A.R.S. §1-602.A.9 , subject to certain specified statutory exceptions, parents have a right to consent
before the State or any of its political subdivisions make a video or audio recording of a minor child. Meetings of the Town Council are audio
and/or video recorded, and, as a result, proceedings in which children are present may be subject to such recording. Parents in order to
exercise their rights may either file written consent with the Town Clerk to such recording, or take personal action to ensure that their child or
children are not present when a recording may be made. If a child is present at the time a recording is made, the Town will assume that the
rights afforded parents pursuant to A.R.S. §1-602.A.9 have been waived.
AGENDA:
1. Call to order
2. Roll call
3. CONSIDERATION of Approving the April 29, 2015 meeting minutes
4. CONSIDERATION of Electing Officers
5. Financial Report for year ending June 30, 2015
6. Adjournment
DATED This 5th day of October, 2015
By: _________________________
Nancy Walter, Executive Assistant
Municipal
Property Corp
Debt Service
Fund
ASSETS
Cash and Investments 89,223$
Cash With Paying Agent 2,300
Intergovernmental Receivable 24,139
Interest Receivable 4,863
Restricted Assets 1,676,787
Total Assets 1,797,312$
LIABILITIES AND FUND BALANCE
Liabilities:
Accounts Payable -$
Interest Payable 36,650
Total Liabilities 36,650
Fund Balance:
Cash with Escrow Agent 1,645,000
Restricted 115,662
Total Fund Balance 1,760,662
Total Liabilities and Fund Balance 1,797,312$
TOWN OF FOUNTAIN HILLS
MUNICIPAL PROPERTY CORPORATION
Balance Sheet - Governmental Funds
As of June 30, 2015
FY14-15
Actual
FY14-15
Budget
REVENUES
Excise Tax 689,920$ 619,800$
Investment Earnings 15,688 500
Total Revenues 705,608 620,300
EXPENDITURES
Debt Service:
Principal 1,265,000 995,000
Interest 184,500 111,200
Fiscal Charges 6,513 7,000
Issuance Costs 57,000 -
Total Expenditures 1,513,013 1,113,200
Excess (Deficiency) of Revenues
Over/(Under) Expenditures
(807,405) (492,900)
OTHER FINANCING SOURCES (USES)
Operating Transfers In/(Out)500,000 193,500
Proceeds from Issuance of Long-Term Debt 1,880,000 -
Payment to Escrow Agent (1,785,000) -
Total Other Financing Sources (Uses)595,000 193,500
Net Change in Fund Balance (212,405) (299,400)
Fund Balance, Beginning of Year 1,973,067 1,973,067
Fund Balance, End of Year 1,760,662$ 1,673,667$
TOWN OF FOUNTAIN HILLS
MUNICIPAL PROPERTY CORPORATION
Statement of Revenues, Expenditures and Changes in Fund Balance
for Fiscal Year Ended June 30, 2015
I-i-.cu!Year 2014/15
SUMMARY OF OUTSTANDING DEBT BY ISSUE1"
S3,645,000
Municipal Facilities
Revenue Bonds,
Series 2004
Unteil:12/1/04
S5J30.00I)
Miiiiii'i|i:il I :i.■iliiif,
Revenue Refunding
Bowls,Series 2005
Dated:6/1/05
Maturity
Data
(July II
2015
2016
2017
2(1IK
2019
2(120
Callable:
Pi iufijuii
$290,000
305.000
325,000
350.000
375.000
S1.6-I5.nnn
Coupon
4.250%
4.500%
4.500%
4.500%
4.500%
S995.00G
445.000
345,000
340.(100
360,000
295.000
S2.780.000
4.000%
4.OO0";,
4.000%
4.000%
4.000%
4.000%
Principal
Oulslaiuiinu
SI ,285,000
750.000
670,000
690,000
7.15,000
295.000
$-1.425.000
See "Escrowed Bonds"
7/1/2015 <a 100%
1 All MI'C llnnds arc secured by a pledge ofall ofthe Town's Excise Taxes.
ue 22
Fiscal Year 2014/15
Dale
07,01/2014
01/01/2015
07/01/2015
01/01/2016
07/01/2016
1)1/(11/2017
U7/OL7Z0TT
01/01/2018
07/01/20 IK
01 /()1/201')
07/0W20I9
S3,645,000
Municipal Property Corporation
Municipal Facilities Revenue Bonds,Series 2(104
Principal Interest I ,i !j'I
290.000.00
3(15.0011.(1(1
4.250%
4.500%
36,650.00
36.650.01)
3O.-187.5O
30,487.50
23.625.00
J25.00ll.00
350.000.00
375.000.00
4.50(1%
4.500%
4.500%
16,312.51)
16J 12.50
8,437.50
8,437.50
36.650.01)
3 26.650.00
30,487.50
33 5.4 S 7.50
23,625.00
T4X6"l5TTfT
16,312.50
366.312.50
8,437.50
383,437.50
Fiscal Total
363.300.00
365.975.00
J72.250.0U
3K2.625.00
391,875.00
tlll.ll
Yield Slatlilfca
Bond Yeai Dollar
Avttoac Life
Sl.ii-IS.nmi.iiii s'.tl.025.l)il M,K7(,,l'
SS.
3.131
-
150 00
V.MI-.
Page 26
55,33(1,0(111MunicipalPropertyCorporation!Municipal Facilities
Revenue i:.][i;iiiin.;i:i-.Serfta 2005 Flical Yuir 21114/15
Debt Service Schedule
Ditc
07,01/2014
01,01/2015
07/01/2015
0L01/2O16
07/01/2016
01 Dl 2017
07,01 2017
01,01/2018
07,01/2018
01.01/2019
07,01/2019
01,01/2020
07/01/2020
K.lil
Boad YearDotes
Averane Life
\\:iai!c Cmipon
l'nnci|ial
-
995.000.00
-
445,000.00
-
345,000.00
■
340.000.00
-
360,000.00
-
295.000.00
S'.TSD.IIIXMKI
(niipcin
_
-
4.000%
-
4.000%
-
4.000%
-
4.000%
4.000%
-
4.000%
-
1nlcrest
55.fiOO.OO
55,600.00
35,700.00
35.700.00
26,800.0(1
26.S00.00
19.900.01)
19,900.00
13.100.00
13.100.00
5.900.00
5,900.00
S3N.000.00
Total P-H
55.600.0(1
1,050,600.00
35,700.0(1
4 KO,700.00
26,800.00
37I.SOO.OO
19.900.00
359,900.00
13.100.00
373.100.00
5.900.00
300,900.00
53,09-1,000.00
l-ntal Fotal
-
1,106,200.00
-
516,400.00
-
59H.dOO.OO
379,800.00
-
386.200.00
-
306.S00.0O
-
S7,Kin no
2.X:-I Years
nil ii1'!",,
Page 28
S5,330,000
Municipal Property Corporation)Municipal Facilities
Revenue Refunding Itotuls,Scries 2(105 Fiscal Year 2014/15
Civic Center I Portion
Debt Service Schedule
Dktc I'rintip.-il Interest fatal i ITsc.il Tiil:i[
07/01/201-1
01/01/2015
07/01/2015
01/01/2016
07/01/2016
01/01/2017
300.0(10.00
325.0110.(10
4.000%
4.000%
39.30U.00
39.300.00
33.300.00
33.300.00
26.800.00
39.300.00
339.300.00
33.300.00
358,300.00
26.S00.00
37S.riOO.OO
39I.fi00.00
07/01/2017
01/01/2018
07/01/20 IS
01/01/21)19
07/01/2019
01/01/2020
345,0(10.00
340,000.00
360.0(10.00
4.000%
4.000%
4.000%
26.300.00
19,900.00
19.900.00
13.100.00
13,10(1.00
5.90(1.00
37I.KOO.0O
19.900.00
359.900.00
13,100,00
373,100.00
5.900.00
39K.600.00
379,800.00
3X6.200.00
07/01/2020
I'm.i!
Bond Year Dollars
Avcraiic Life
Average Coupon
295,000.00
s i ,'i(o.t")n.im
4.000%
-
5,900.00
Sllt.,IMU (III
300,900.00
S2,24l,<ilK).O<l
3O6,K0O.OO
-
16,915.00
3.519 Years
■1 0000000"i,
Page 30
S5,33i!,mm
Municipal Properly Carporalion,Municipal Facilities
Ucvcnuc Refunding Itoiuh,Scries 2111)5 Fiscal Vear 31114/15
Preserve Port inn
I ii In Service Schedule
I'riiicipal Coupon tnlrrrsl FlKilTalil
1)7/01/2014
01/01/2015
07/01/2015
01/01/2016
07/01/2016
Tolal
Bund Year Dollais
Ay&ifffi Life
Avenire Coupon
695,000.00
120.000.00
SSIS.UOO.UO
4.0110%
4.000%
-
16,300.00
ifi.300.0ll
2,400.00
2,400.00
SJ7,4OII.I]II
16,300.00
711.300.00
2.4C0.00
I22.J00.00
SS52.JIHI.IH)
727.d00.il0
12J.H00.00
-
Vliii 1
1 H7Ycai5
■lOOOOOOfili
Page 31
Maturity Total
Date Principal
(July 1) Principal Coupon Outstanding
2016 $ 480,000 %4.00% $ 480,000
2017 370,000 %4.00%370,000
2018 360,000 %4.00%360,000
2019 370,000 %4.00%370,000
2020 300,000 %4.00%300,000
$1,880,000 $1,880,000
Callable:
(1) All MPC Bonds are secured by a pledge of all of the Town's Excise Taxes.
Non-Callable
Revenue Refunding
Bonds, Series 2015
Dated: 6/4/15
$1,880,000
Municipal Facilities
SUMMARY OF OUTSTANDING DEBT BY ISSUE (1)
Fiscal Year 2015/16
Wedbush Securities
Page 25
Fiscal Year 2015/16
Wedbush Securities
BOND SALE SUMMARY
$1,880,000
TOWN OF FOUNTAIN HILLS, ARIZONA
MUNICIPAL PROPERTY CORPORATION
EXCISE TAX REVENUE REFUNDING BOND, SERIES 2015
(PRIVATE PLACEMENT)
Purpose of Financing: The Bonds were issued to refund prior bonds as follows:
Maturity Principal Amount
Date Amount Being Redemption Redemption
Refunded Issue (July 1) Outstanding Refunded Date Price
Series 2005 Refunding Bonds 2015 $995,000 $995,000 N/A N/A
2016 445,000 445,000 7/1/15 100.00%
2017 345,000 345,000 7/1/15 100.00
2018 340,000 340,000 7/1/15 100.00
2019 360,000 360,000 7/1/15 100.00
2020 295,000 295,000 7/1/15 100.00
$2,780,000
Dated Date: June 4, 2015
Closing Date: June 4, 2015
Maturity Range: July 1, 2016 to July 1, 2020
Average Bond Life: 2.884 years
Early Redemption: The Bonds are not subject to early redemption.
Bond Yield: 1.62%
Bond Ratings: Bond ratings not applied for.
Current Bond Registrar
and Paying Agent: Zions First National Bank
Bond Counsel: Gust Rosenfeld P.L.C.
Purchaser: J.P. Morgan Chase Bank
Page 28
$1,880,000 Town of Fountain Hills, Arizona
Municipal Property Corporation,
Municipal Facilities Revenue Refunding Bonds, Series 2015
Debt Service Schedule
Date Principal Coupon Interest Total P+I Fiscal Total
06/04/2015 -----
01/01/2016 --17,512.20 17,512.20 -
07/01/2016 480,000.00 1.620%15,228.00 495,228.00 512,740.20
01/01/2017 --11,340.00 11,340.00 -
07/01/2017 370,000.00 1.620%11,340.00 381,340.00 392,680.00
01/01/2018 --8,343.00 8,343.00 -
07/01/2018 360,000.00 1.620%8,343.00 368,343.00 376,686.00
01/01/2019 --5,427.00 5,427.00 -
07/01/2019 370,000.00 1.620%5,427.00 375,427.00 380,854.00
01/01/2020 --2,430.00 2,430.00 -
07/01/2020 300,000.00 1.620%2,430.00 302,430.00 304,860.00
Total $1,880,000.00 -$87,820.20 $1,967,820.20 -
Fiscal Year 2015/16
Wedbush Securities
Page 29
$1,880,000 Town of Fountain Hills, Arizona
MPC, Municipal Facilities Revenue Refunding Bonds,
Series 2015 - Civic Center I Portion
Debt Service Schedule
Date Principal Coupon Interest Total P+I Fiscal Total
06/04/2015 -----
01/01/2016 --16,394.40 16,394.40 -
07/01/2016 360,000.00 1.620%14,256.00 374,256.00 390,650.40
01/01/2017 --11,340.00 11,340.00 -
07/01/2017 370,000.00 1.620%11,340.00 381,340.00 392,680.00
01/01/2018 --8,343.00 8,343.00 -
07/01/2018 360,000.00 1.620%8,343.00 368,343.00 376,686.00
01/01/2019 --5,427.00 5,427.00 -
07/01/2019 370,000.00 1.620%5,427.00 375,427.00 380,854.00
01/01/2020 --2,430.00 2,430.00 -
07/01/2020 300,000.00 1.620%2,430.00 302,430.00 304,860.00
Total $1,760,000.00 -$85,730.40 $1,845,730.40 -
Fiscal Year 2015/16
Wedbush Securities
Page 31
$1,880,000 Town of Fountain Hills, Arizona
MPC, Municipal Facilities Revenue Refunding Bonds,
Series 2015 - Preserve Portion
Debt Service Schedule
Date Principal Coupon Interest Total P+I Fiscal Total
06/04/2015 -----
01/01/2016 --1,117.80 1,117.80 -
07/01/2016 120,000.00 1.620%972.00 120,972.00 122,089.80
Total $120,000.00 -$2,089.80 $122,089.80 -
Fiscal Year 2015/16
Wedbush Securities
Page 32