1 TIF #1 Plan ModificationCITY OF
CHANHASSEN
7700 Nlarke! Bot~ievard
PO Box 147
Ohanhassen MN 55317
Phone: 9522271100
Fax: 952227 1110
Buildin~ inspections
P~rone: 9522271180
Fax: 952 2271190
Engineering
Phor~e 952 2271160
Fax: 952.227 1170
Finance
Pl~or'e 9522271140
Fax: 952.2271110
Park & Recreation
Pt~or, e: 9522271120
Fax~ 9522271110
Recreation Oenter
2310 Coulter Boulevard
Phone~ 952.2271400
Fax~ 9522271404
Natural Resources
Phone: 9522271130
Fax: 9522271110
Public Wo~ks
1591 Park Road
Phone~ 9522271300
Fax: 9522271310
Senior Center
Phone: 9522271125
Fax: 952227 1110
Web Site
w~,~,,,v ci cha~hassen mn us
MEMORANDUM
TO:
Kate Aanenson, Community Development Director
FROM:
Justin Miller, Assistant to the City Manager "5
DATE:
October 1, 2003
RE:
Downtown TIF District #1 Plan Modification
BACKGROUND
The City of Chanhassen is in the process of modifying the tax increment financing
plan for the downtown tax increment financing district (TIF District #1). According
to state statute, any modification to TIF plans must be reviewed by the Planning
Commission to ensure that it complies with the City's comprehensive plan.
The downtown TIF district was established in 1977 to help facilitate the development
of downtown Chanhassen. As much success as this plan has brought, several factors
have led to this district running into a deficit situation. The main factor contributing
to this is "rate compression", or the shrinking difference in tax rates between
residential and commercial/industrial properties. Basically, when the State legislature
changed the tax rates during the 2001 session, commercial and industrial properties
experienced significant tax relief. Since the downtown TIF district mostly contains
commercial and industrial properties, this resulted in less tax revenues being
produced by the TIF district. However, the City had issued debt well before this rate
compression, and was planning on higher tax receipts to pay for the debt service.
After seeing the unintended consequences that were created with this legislation, the
state legislature did provide several tools to help cities offset their deficit problems.
One such tool was to allow cities to extend the life of TIF districts past their statutory
decertification date if the district was in a deficit situation. Currently, the downtown
TIF district is scheduled to be decertified November 1, 2003. If the district is
extended, the City could recoup roughly $4,000,000, which will be applied to the
district's deficit. According to an analysis performed by staff and our financial
advisors Ehlers, Inc., the deficit situation could be rectified if the district is extended
the maximum allowable time, which is through 2004.
The planning commission's role in this process is to determine if the modification is
in compliance with the City's comprehensive plan. This modification is not
extending district boundaries, allowing for new buildings, or calling for any
development or redevelopment. In essence, it is a purely financial decision and does
not impact the comprehensive plan.
RECOMMENDATION
Staff recommends that the Planning Commission adopt a resolution stating that the
proposed modification to the Chanhassen downtown TIF district is consistent with
the City of Chanhassen comprehensive plan.
The City of Chanhassen o A growing community with dean lakes quality schools a charming dowdo~'n thriving businesses, winding trails, and beautiful parks A great place to hve '~or~< and play
CITY OF CHANHASSEN
CARVER AND HENNEPIN COUNTIES, MINNESOTA
DATE: October 7, 2003 RESOLUTION NO: 2003-01
MOTION BY:
SECONDED BY:
RESOLUTION FINDING MODIFICATION TO THE TAX INCREMENT FINANCING
PLAN FOR THE DOWNTOWN CHANHASSEN TAX INCREMENT FINANCING
DISTRICT (a pre-79 district) LOCTED WITHIN THE DOWNTOWN CHANHASSEN
REDEVELOPMENT PROJECT AREA 1S IN CONFORMANCE WITH THE CITY OF
CHAHASSEN COMPREHENSIVE PLAN
WHEREAS, the City of Chanhassen desires to modify the tax increment financing plan for
the downtown tax increment district and has submitted the modification to the Chanhassen
Planning Commission for comment; and
WHEREAS, the Planning Commission has made a thorough review of the proposed
modification to extend the duration limits of the district and has compared it with the plans for
redevelopment of the City as a whole.
NOW, THEREFORE, BE IT RESOLVED by the Planning Commission of the City of
Chanhassen, Minnesota as follows:
The proposed modification to extend the duration limit of the downtown tax
increment financing district is found to be consistent with the comprehensive plan
for development of Chanhassen as a whole.
It is recommended that the City Council of the City of Chanhassen hold a public
hearing as required by law and adopt the proposed modification.
Passed and adopted by the Planning Commission of the City of Chanhassen this 7th day of October,
2003.
ATTEST:
Chairperson Vice-Chair
YES NO
ABSENT
SCHEDULE OF EVENTS
CHANHASSEN ECONOMIC DEVELOPMENT AUTHORITY
AND THE
CITY OF CHANHASSEN
CARVER AND HENNEPIN COUNTIES, MINNESOTA
FOR THE MODIFICATION TO THE TAX INCREMENT FINANCING PLAN
FOR THE DOWNTOWN CHANHASSEN TAX INCREMENT FINANCING DISTRICT
(a pre-79 district)
LOCATED WITHIN THE DOWNTOWN CHANHASSEN REDEVELOPMENT PROJECT AREA
As of September 26, 2003
September 8, 2003
City Council calls for public hearing on the Modification to the Tax Increment
Financing Plan for the Downtown Chanhassen Tax Increment Financing District.
September l0,2003 Project information and maps sent to Ehlers & Associates for drafting
documentation.
September 26, 2003
Fiscal/economic implications received by School Board Clerk and Carver County
Auditor (at least 30 days prior to public hearing). [Ehlers & Associatesfaxed and
mailed on September 26, 2003]
October 7, 2003
Planning Commission reviews the TIF Plan Modification to determine if it is in
compliance xvith City's comprehensive plan.
October 13, 2003 EDA considers the T1F Plan Modification.
October 16, 2003
Date of publication of hearing notice and map (at least 10 days but not more than 30
days prior to hearing). [Chanhassen Villager publication deadline Thurs&9',
October 9, 2003]
October 27, 2003
City Council holds public hearing at 7:00 P.M. on the Modification to the Tax
Increment Financing Plan for the Downtown Chanhassen Tax Increment Financing
District and passes resolution approving the TIF Plan Modification. [Ehlers &
Associates will mail final Council packet information to the City by October 16,
2oo3]
October 27, 2003 Ehlers & Associates notifies Carver County of TIF Plan Modification
December 26, 2003
Ehlers & Associates files the TIF Plan Modification with Carver County and the MN
Department of Revenue.
**Because the City staff believes that the proposed Modification will not require unplanned county road improvements, the TIF Plan
Modification was not forwarded to the County Board 45 days prior to the public hearing. The County Board, by law, has 45 days to review the
plan to determine if any county roads will be impacted by the development. Please be aware that the County Board could claim that tax
increment should be used for county roads, even after the public hearing.
DISTRIBUTION LIST
CHANHASSEN ECONOMIC DEVELOPMENT AUTHORITY
AND THE
CITY OF CHANHASSEN
CARVER AND HENNEPIN COUNTIES, MINNESOTA
FOR THE MODIFICATION TO THE TAX INCREMENT FINANCING PLAN
FOR THE DOWNTOWN CHANHASSEN TAX INCREMENT FINANCING DISTRICT
(a pre-79 district)
LOCATED WITHIN THE DOWNTOWN CHANHASSEN REDEVELOPMENT PROJECT AREA
CITY:
Todd Gerhardt
teerhardtOci.chanhassen.mn.us
952-227-1119 Phone
Bruce DeJong
bdejong@ci.chanhassen.mn.us
952-227-1149 Phone
Justin Miller
jmiller@ci.chanhassen.mn.us
952-227-1118 Phone
City of Chanhassen
7700 Market Boulevard
P.O. Box 147
Chanhassen, MN 55317-0147
952-227-1100 Phone
952-227-1110 Fax
(Word format)
DEVELOPMENT
COUNSEL:
Ron Batty
Kennedy & Graven, Chartered
470 Pillsbury Center
200 South Sixth Street
Minneapolis, MN 55402
rbatty@kennedv-araven.com
612-337-9262 Phone
612-337-9310 Fax
DEVELOPMENT
ADVISOR:
Mark Ruff
mark@ehlers-inc.com
651-697-8505 Phone
Susan Landrum
salOehlers-inc.com
651-697-8531 Phone
Ehlers & Associates, Inc.
3060 Centre Pointe Drive
Roseville, MN 55113-1105
651-697-8555 Fax
OEHLERS
September 26, 2003
EHLERS
& ASSOCIATES INC
BY FAX AND BY REGULAR MAIL
Mark Lundgren, Auditor
Carver County
600 East 4~h Street
Chaska, MN 55318-2158
Michele Helgen, School Board Vice Chair/Clerk
Chaska School District No. 112
11 Peavey Road
Chaska, MN 55318-1394
Re:
City of Chanhassen and the Chanhassen Economic Development Authority's Proposed
Modification of the Tax Increment Financing Plan for the Downtown Chanhassen Tax Increment
Financing District
The City of Chanhassen ("City") and the Chanhassen Economic Development Authority ("EDA") are considering
a proposal to adopt a Modification to the Tax Increment Financing Plan (the "TIF Plan Modification") for the
Downtown Chanhassen Tax Increment Financing District (the "District") to extend the duration of the District
one year. The District is located within the Downtown Chanhassen Redevelopment Project Area and is indicated
on the attached map.
As required by State Law, we hereby for~vard a draft of the Modification to the Tax Increment Financing Plan
for the Downtown Chanhassen Tax Financing District. Please note that the TIF Plan Modification is in draft
form for distribution to the County and the School District. The TIF Plan Modification contains the estimated
fiscal and economic implications of the extended District. The City may make changes to this draft document
prior to the public hearing, however the authorized costs will not increase.
The City Council has scheduled a public hearing on this matter, pursuant to the Minnesota Tax Increment
Financing Act, on October 27, 2003 at approximately 7:00 P.M. We invite you to attend the public hearing on
the TIF Plan Modification. Please direct any comments or questions that you may have to Todd Gerhardt (City
Manager) at 952-227-1100 or to me at 651-697-8505. Thank you for your consideration in reviex~ing the
enclosed materials.
Sincerely,
EHLERS & ASSOCIATES, INC.
Mark Ruff
Financial Advisor
Acting/hr and on behalf of the City of Chanhassen, Minnesota
Enclosure
cc:
Bruce DeJong, City of Chanhassen
Todd Gerhardt, City of Chanhassen
LEADERS IN PUBLIC FINANCE
Justin Miller, City of Chanhassen
Ron Batty, Kennedy & Graven, Chartered
Equal Opportumty Employer
Charter Member of the Nahonal Ass;clatlorl
of !ndependerlt PLibhc Ftrlance Advisors
3060 Centre Po~nte Drive, Roseville, MN 55113-1105 65!..697.8500 fax 651.697,8555 www.ehlersdnc.com
MODIFICATION TO THE TAX INCREMENT FINANCING
PLAN FOR THE DOWNTOWN CHANHASSEN TAX INCREMENT
FINANCING DISTRICT
located within
THE DOWNTOWN CHANHASSEN REDEVELOPMENT PROJECT AREA
CHANHASSEN ECONOMIC DEVELOPMENT AUTHORITY
CITY OF CHANHASSEN
CARVER COUNTY
STATE OF MINNESOTA
Public Hearing for Modification: October 27, 2003
Modification Adopted:
EHLERS
& ASSOCIATES INC
Prepared by: EHLERS & ASSOCIATES, INC.
3060 Centre Pointe Drive, Roseville, Minnesota 55113-1105
651-697-8500 fax: 651-697-8555 www.ehlers-inc.com
TABLE OF CONTENTS
(for reference purposes only)
MODIFICATION TO THE TAX INCREMENT FINANCING PLAN FOR THE DOWNTOWN
CHANHASSEN TAX INCREMENT FINANCING D/STRICT ............................. 1
Foreword .................................................................
Estimated Impact on Other Taxing Jurisdictions ...................................
APPENDIX A
MAP OF THE DOWNTOWN CHANHASSEN TAX INCREMENT FINANCING DISTRICT . . A
APPENDIX B
ESTIMATED CASH FLOW FOR THE DISTRICT ................................. B
MODIFICA T/ON TO THE TAX INCREMENT FINANCING PLAN FOR THE
DOWNTOWN CHANHASSEN TAX INCREMENT FINANCING DISTRICT
Foreword
The following text represents a Modification to the Tax Increment Financing Plan for the Downtown
Chanhassen Tax Increment Financing District (the "TIF District").
(AS MODIFIED ON OCTOBER 27, 2003)
The Minnesota Legislature in 2003 granted cities the ability to extend the term of a tax increment financing
district to pay for deficits in TIF district balances. Pursuant to Minnesota Statutes, Section 469.1794, a city
may extend a district up to a maximum of four years to pay for qualifying obligations. The actual allowable
duration extension is based upon a formula which measures the amount of class rate compression resulting
from property tax changes that affected the income of the district. The other factor in the formula is the
remaining term of the TIF district. The basis for the calculations are described below:
A~rage o~ 2001 TC Tax Less Tax Ye~s Estimal~d Rm~d
2(]O1 2002 2003 21302-2003 Average 2002- I~o~m Remaining IVlaxJrn~n .3or>
TC Tax TC Tax TCTax Total Tax 2003 Tax Pe~ In District Extansion Extension
pre-79 5,684,367 3,709,324 4,240,948 7,950,272 3,975,136 1,709,231 :?0. OW/o 1.83 0.55(22:'627 1
The TIF District is a pre-1979 tax increment financing district. As a pre-1979 district, the existing term of
the district is the final payment of debt originally sold prior to 1990. The final debt payment for the City is
set to be November 1, 2003. This modification will increase the term of the TIF District to November I,
2004.
This modification does not contemplate any increased budgetary authority because the purpose is to recapture
tax increments which were lost due to class rate compression.
Exhibit B lists the cash flow for the TIF district which demonstrates the expected deficit for the District prior
to November 1,2003.
The fiscal implications are listed on the fbllowing page:
City of Chanhassen Modification to the Tax Increment Financing Plan for the Downtown Chanhassen Tax Increment Financing District 1
Estimated Impact on Other Taxing Jurisdictions
IMPACT ON TAX BASE
Carver County
Chanhassen
Chaska ISD No. 112
2002/2003 Estimated Captured
Total Net Tax Capacity (CTC) Percent of CTC
Tax Capacity Upon Completion to Entity Total
52,212,584 2,985,658 5.7183%
17,427,196 2,985,658 17.1322%
28,125,179 2,985,658 10.6156%
IMPACT ON TAX RATES
2002/2003 Percent Potential
Extension Rates of Total CTC Taxes
Carver County 0.556420 40.20% 2,985,658 1,661,280
City of Chanhassen 0.390390 28.21% 2,985,658 1,165,571
Chaska ISD No. 112 0.384360 27.77% 2,985,658 1,147,568
Other (Met Council, Riley Pg 0.052790 3.81% 2.985.658 157,613
WS#2, Transit & Mosquito Districts)
Total 1.383960 100.00% 4,132,032
The tax rate used for calculations is the 2002/Pay 2003 rate. The total net capacity for the entities listed
above are based on Pay 2003 figures.
City of Chanhassen Modification to the Tax Increment Financing Plan for the Downtown Chanhassen Tax Increment Financing District 2
APPENDIX A
MAP OF THE DOWNTOWN CHANHASSEN TAX INCREMENT FINANCING DISTRICT
APPENDIX A
Downtown Chanhassen Tax Increment Financing District
Downtown Chanhassen Redevelopment Project Area
City of Chanhassen
Carver County, Minnesota
L. _ .~ ~-'~ -'~ _: ~ .~.-~ ~-~. :~ ~'-- '~ .... ' '~" ~'~ ~ "~ ~:~'-~.-;-~
' · -. ~ '-- ~- .>.:: ~: -~' ' :'.. ~.~ ::~: <:f~-~ "~ ..: "t . ":~:-~ / ' <-'.~
. . ............ ..~..~,~..~. ::.~: -..,~: ..... . . , ,
:..: . ' :~. :" '~.: t:-.:~':~_z'." .::~..:/-7' ~ : / ' . :"
. '.: f' i ~: .' "~ :-.:.' :--:' :-~-':" t:. ~ · :. :5.:.'t
.~ - . "~<,~¥.:. ~.~:~.~-~:.~- ~ ~F.::'.~:-: ...... ~ ~' ~ · ..-..../:~ -
.~- '~;;:~- ).-~::..~:?.'.'~::-----.:::.:"::...'::r..'-,:.-.:. ~ -' ....,.::::~
- . ¢>~::-- ,~...--'~-:2::t'.':~ ~f:'?:":'-:.':9~:'--?,"--.' ' ~:.
. .- .............. · ....... -::..;?:.:: .- .:.:..--.::¥.?...:.?.
"" '- q: '~"~ ' ": : ':" ' :::'~'~' ': f 'q '::~:":':"(:, I
.... -. -:;_'...... ,~ ::. ~. :.'. '.:';.: .... .:
I ~. " . ':' '':' ' :'. ';.~t- -
.~- :.~: .::: -~.. ~.~ ::.': -. '--- .. ::'
Hoislngton Koegler Group Inc.
~imncapolis. M~ 55439 - (612)8359g~0
!
DOWNTOWN Downtown Chanhassen Tax
R[DEVELOPME N r Increment Finao¢ing Distinct
PLAN
Downtow~ Chanhassen
Redevelopment Project Area
APPENDIX B
ESTIMATED CASH FLOW FOR THE DISTRICT
APPENDIX B
For Discussion Purposes Only
City of Chanhassen, MN
Tax Increment District No. 1
Statement of Revenues and Expenses
Calendar Year
New Estimate as of 9~24~03
Revenues:
Tax Increment
Delinquent Taxes
County Agreement
Special Assessments
Interest
Sale of Property - W 79th St.
HRA Note
Other
Intergovernmental
Total Revenue
2001 2002 2003 2004
5,713,380 3,421,074 4,132,031 2,066,016
7,082
217
124,246
109,718
12,815
30,865
5,720,679 3,698,718 4,132,031 2,066,016
Expenditures:
Current:
Personal Services
Materials/Supplies
Interfund Interest Expenditure
Contractual Services
Capital Outlay
Debt Service
Principal
Interest
Paying Agent Fees
Payment to Defeasance Escrow
Special Assessment Payments
Interfund Loan Repayment
Other
189,316
3,616
3,730,0O0
296,676
364
51,815
16,380
77,182
3,472
1,665,000
87,521
374
40,234
1,485,000
27,165
374
19,437
Non-Qualified Debt (from Totals page)
Pdncipal
Interest
Total
tnterfund Interest Expense
Total Expenditures
Revenues over (under) expenditures
Operating transfers to Debt Service Fund
Bond Proceeds
Total other funding sources
Increase (decrease) in Fund Balance
Fund Balance (deficit) at start of year
Fund Balance (deficit) at end of year
35,000 35,000 35,000 2,745,000
65,874 123,063 121,383 60,834
100,874 158,063 156,383 2,805,834
6,323 14,757 113,478
4,489,915 2,196,232 1,840,062 5,744,583
1,230,764 1,502,486 2,291,969 (3,678,568)
(948,170) (669,410)
2,708,253
1,760,083 (669,410)
2,990,847 833,076 2,291,969 (3,678,568)
(6,555,028) (3,564,181) (2,731,105)
(3,564,181) (2,731,105) (439,136) (3,678,568)
Excess TIF Proceeds + -28% City Share + -37% County Share
(2,391,069)
Prepared by Bruce DeJong 9/26/2003