HomeMy WebLinkAbout10340RESOLUTION NO. 10340
A RESOLUTION OF THE CITY COUNCIL OF PUEBLO, A MUNICIPAL CORPORATION
APPROVING THE ISSUANCE BY THE URBAN RENEWAL AUTHORITY OF PUEBLO,
COLORADO OF THE AUTHORITY'S REFUNDING REVENUE BONDS (PHASE ONE URBAN
RENEWAL PROJECT), SERIES 2005; APPROVING AN INDENTURE OF TRUST, ESCROW
AGREEMENT AND BOND PURCHASE AGREEMENT IN CONNECTION WITH THE ISSUANCE
OF THOSE BONDS; APPROVING CERTAIN ACTIONS OF THE AUTHORITY HERETOFORE
TAKEN AND TO BE TAKEN HEREAFTER WITH RESPECT TO THE ISSUANCE OF THE BONDS
WHEREAS, the Urban Renewal Authority of Pueblo, Colorado (the "Authority ") issued
$7,275,000 in aggregate principal amount of its Revenue Refunding Bonds (Phase One Urban
Renewal Project) Series 1994A, of which $5,465,000 remains outstanding (the "1994A Bonds "),
and $2,225,000 aggregate principal amount of its Subordinate Revenue Refunding Bonds (Phase
One Urban Renewal Project) Series 1994B, of which $1,780,000 remains outstanding (the "1994B
Bonds ") (collectively, the "Refunded Bonds "), under and pursuant to an Indenture of Trust,
originally dated as of August 15, 1994, as amended and restated pursuant to a First Amended and
Restated Indenture of Trust dated as of December 1, 1996 (collectively, the "Original Indenture ")
by and between the Authority and American National Bank (formerly called The Bank of Cherry
Creek, N.A.), as trustee (the "Trustee "), in order to finance certain public improvements in
connection with the Phase One Urban Renewal Project (the "Project ") (as defined in the Original
Indenture); and
WHEREAS, the Authority, by and through its Board of Commissioners (the "Board "), has
determined that it is in the best interest of the Authority and its constituents, including the residents
of the City of Pueblo (the "City "), to issue its Refunding Revenue Bonds (Phase One Urban
Renewal Project), Series 2005 (the "Bonds ") in an aggregate principal amount large enough to
provide an escrow for the purpose of refunding the Refunded Bonds; and
WHEREAS, there have been presented to the City Council at this meeting a proposed form
of the Indenture of Trust, dated as of February 15, 2005 (the "Indenture "), by and between the
Authority and American National Bank, as trustee (the "Trustee "), an Escrow Agreement, dated as
of March 3, 2005 (the "Escrow Agreement "), by and between the Authority and the Trustee, as
escrow agent, a Bond Purchase Agreement, dated February 25, 2005 (the "Bond Purchase
Agreement "), and other documents necessary to the issuance, sale and delivery of the Bonds;
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF PUEBLO, that:
SECTION 1.
All actions not inconsistent with the provisions of this Resolution heretofore taken by any of
the officials of the Authority or the City, and the efforts of the officials of the Authority and the City
directed toward the issuance, sale and delivery of the Bonds, are hereby ratified and approved.
SECTION 2
The form, terms and provisions of the Indenture and the Escrow Agreement are hereby
approved, and approval is granted to the Authority to enter into the Indenture and the Escrow
Agreement substantially in the forms presented to the City Council at this meeting, but with such
changes therein as shall be consistent with this Resolution and as the Chairman of the Board and
the Authority's counsel and the City's counsel shall approve, the execution thereof being deemed
conclusive of the approval of any such changes.
SECTION 3
The form, terms and provisions of the Bond Purchase Agreement are hereby approved, and
the approval is granted to Authority to enter into the Bond Purchase Agreement substantially in the
form presented to the City Council at this meeting, but with such changes therein as shall be
consistent with this Resolution and as the Chairman of the Board and the Authority's counsel and
the City's counsel shall approve, the execution thereof being deemed conclusive of the approval of
any such changes. The sale of the Bonds by the Authority to George K. Baum & Company at the
respective purchase price set forth in the Bond Purchase Agreement, in the manner and at the
time set forth in the Bond Purchase Agreement is hereby approved.
SECTION 4
The issuance and sale of the Bonds, in a principal amount not to exceed $7,500,000 and
bearing interest at rates to be determined, but not to exceed a maximum net effective interest rate
of 5.00 %, and the form, terms and provisions of the Bonds, in substantially the form set forth in the
Indenture, are hereby approved, with such changes therein as shall be consistent with the
Indenture and this Resolution and which the officers of the Authority executing the Bonds shall
approve, their execution thereof being deemed conclusive of their approval of any such changes.
SECTION 5
Approval is hereby given to the officers of the Authority to take all action necessary or
reasonably required or desirable to finance the cost of the refunding from the proceeds of the
Bonds and for carrying out the transactions contemplated by this Resolution and the Indenture and
the Escrow Agreement, and to execute and deliver any closing and other documents required in
connection with the sale and delivery of the Bonds.
SECTION 6
If any section, paragraph, clause or provision of this Resolution shall for any reason be held
to be invalid or unenforceable, the invalidity or unenforceability of such section, paragraph, clause
or provision shall not affect any of the remaining provisions of this Resolution.
SECTION 7
All bylaws, orders and resolutions, or parts thereof inconsistent herewith or with the
documents hereby approved are hereby repealed to the extent only of such inconsistency. This
repealer shall not be construed as reviving any bylaw, order, resolution or ordinance, or part
thereof.
INTRODUCED February 28, 2005
M
Michael Occhiato
Councilperson
APPROVED:
ATTESTED BY:
CITY CLERK
M OWN I WORMS
,w-
pi
glLimaell 1,
T: �0 0
0
Background Paper for Proposed
RESOLUTION
P
DATE: February 28, 2005
DEPARTMENT: Law Department
TITLE
&p -`103A)
AGENDA ITEM # AO
A RESOLUTION OF THE CITY COUNCIL OF PUEBLO, A MUNICIPAL
CORPORATION APPROVING THE ISSUANCE BY THE URBAN RENEWAL
AUTHORITY OF PUEBLO, COLORADO OF THE AUTHORITY'S REFUNDING
REVENUE BONDS (PHASE ONE URBAN RENEWAL PROJECT), SERIES 2005;
APPROVING AN INDENTURE OF TRUST, ESCROW AGREEMENT AND BOND
PURCHASE AGREEMENT IN CONNECTION WITH THE ISSUANCE OF THOSE
BONDS; APPROVING CERTAIN ACTIONS OF THE AUTHORITY HERETOFORE
TAKEN AND TO BE TAKEN HEREAFTER WITH RESPECT TO THE ISSUANCE
OF THE BONDS
ISSUE
Should the City Council adopt the Resolution approving the Urban Renewal
Authority of Pueblo, Colorado ( "Authority ") issuance of refunding bonds?
RECOMMENDATION
Adopt the Resolution.
BACKGROUND
The Authority intends to issue refunding bonds in the amount of approximately $7.5
million to refund its existing $9.5 million bonds having a principal balance of
approximately $7.3 million. The refunding will result in the release of $808,000 in
bond trust funds, the disposition and use of which are set forth in Amendment No.
2 to the Cooperation Agreement approved by the City Council on January 24, 2005.
The refunding will also result in a net present value savings of approximately $1.4
million in future principal and interest payments. The most recent financial
information is attached.
FINANCIAL IMPACT
See Background.
Pueblo Urban Renewal Authority
Pueblo, Colorado
Revenue Refunding Bonds
Series 2004A
AAA Insured, +20 over MMD
SOURCES & USES
SOURCES
Par Amount
7,260,000.00
Supplemental Reserve Fund Contribution and Tax Increment Revenue
808,000.00
Contributions to Escrow Fund (From Bond Retirement Fund)
338,000.00
DSRF From Series 2004A & 2004B
754,000.00
Original Issue (Discount) / Premium
- 74,380.85
Accrued Interest
-
Total
9,234,38 .85
USES
3/1/2005
Delivery Date _
3/1/2005
Deposit to Escrow Account
6/1/2005
Last Maturity Date
7,508,151.80
Contribution to Escrow Fund (From Bond Retirement Fund)
338,000.00
Series 1994A Premium
100%
DSRF
12/1/2006
Series 19948 Premium
100.0%
SNP'plemental Reserve Fund Contribution and Tax Increment Revenue
12/12006
RESULTS
_695460.00
;_:' (funds fio Authority)
3.670189%
True Interest Cost
3.792295%
Bond Insurance
75 BP
Average Life
72,483.98
Underwriter'& Discount
$9.001 ;1000
Average Coupon
65,34D.00
Cost of Issuance
Savings
1,627,710.38
Legal Fees
60,000
Average Annual Savings
52,675.17
American National Bank- Trustee and Escrow Trustee
2,800
DEBT SERVICE RESERVE FUND REQUIREMENT CALCULATION
CPA Escrow Verification
2,000
10% of Par
726,000.00
CUSIPS, CMBDA Fees, DTC, etc
2,000
125% of Average Annual Debt Service
819,028.05
POS/OS Printing and Distribution
4,000
Standard and Pool's Refing Fee
9,000
Bond Allocation
2,000
Miscellaneous (Internal Printing, etc)
2,500
Total
84,300
84,300.01)
Accrued Interest
-
Rounding Amount
645.06
Total
.
ASSUMPTIONS
Dated Date
3/1/2005
Delivery Date _
3/1/2005
First Interest Date
6/1/2005
Last Maturity Date
1211/2019
Series 1994A Call Date
6/12005
Series 1994A Premium
100%
Series 19948 Call Date
12/1/2006
Series 19948 Premium
100.0%
Final Escrow Date
12/12006
RESULTS
Arbitrage Yield
3.670189%
True Interest Cost
3.792295%
Net Interest Cost
3.894164%
Average Life
8.999
Term
14.75
Average Coupon
3.680311%
SAVINGS
Savings
1,627,710.38
Net Present Value Savings
1,379,666.42
Average Annual Savings
52,675.17
Net Present Value Savings as a Percentage of Refunded Debt
19.042%
DEBT SERVICE RESERVE FUND REQUIREMENT CALCULATION
The Lesser of.
10% of Par
726,000.00
100% of Maximum Annual Debt Service
695,460.00
125% of Average Annual Debt Service
819,028.05
Pueblo Urban Renewal Authority
Pueblo, Colorado
Revenue Refunding Bonds
Series 2004A
SAVINGS REPORT
Adjustments at Closing 645.06
Issuer Bond Fund Contributed -
Change in DSRF (58,540.00)
Net Savings 1,627,710.38
PV of Net Savings @ Arb Yield 1,379,566.42
Percent of Refunded 19.042%
let Period Savings 422,445.38
1994A & B
Refunding
Annual
Present Value
Date
Debt Service
Debt Service
Savings
Savings
Savings
6/12005
223,897.50
65,331.56
158,565.94
157,130.74
12/12005
533,897.50
270,663.13
263,234.38
421,800.31
256,151.20
6/12006
214,598.13
128,388.13
86,210.00
82,378.52
12/12006
539,598.13
208,388.13
331,210.00
417,420.00
310,786.61
6/12007
204,863.75
127,088.13
77,775.63
71,664.63
12/12007
554,863.75
567,088.13
(12,224.38)
65,551.25
(11,060.90)
6/12008
194,363.13
119,938.13
74,425.00
66,127.98
12/12008
564,363.13
574,938.13
(10,575.00)
63,850.00
(9,226.76)
6/12009
163,261.88
112,544.38
70,717.50
60,589.64
12/12009
573,261.88
577,544.38
(4,282.50)
66,435.00
(3,603.06)
6/12010
171,560.00
104,988.13
66,571.88
55,000.59
12/12010
586,560.00
584,988.13
1,571.88
68,143.75
1,275.26
6/12011
158,718.75
97,188.13
61,530.63
49,019.96
12/12011
593,718.75
587,188.13
6,530.63
68,061.25
5,109.04
6112012
145,258.13
88,613.13
56,645.00
43,515.93
12/12012
610,258.13
603,613.13
6,645.00
63,290.00
5,012.84
6/12013
130,861.25
79,150.00
51,711.25
38,306.86
12/12013
625,861.25
614,150.00
11,711.25
63,422.50
8,519.17
6/12014
115,448.75
68,450.00
46,998.75
33,572.46
12/12014
640,448.75
623,450.00
16,998.75
63,997.50
11,923.84
6/12015
99,095.00
57,350.00
41,745.00
26,754.53
12/12015
659,095.00
637,350.00
21,745.00
63,490.00
14,708.34
6/12016
81,647.50
46,910.00
34,737.50
23,073.07
12/12016
671,647.50
641,910.00
29,737.50
64,475.00
19,396.08
6112017
63,160.63
36,200.00
26,960.63
17,268.00
12/12017
693,160.63
656,200.00
36,960.63
63,921.25
23,246.30
6/12018
43,420100
24,730.00
18,690.00
11,64320
12/12018
713,420.00
664,730.00
48,690.00
67,380.00
29,529.72
6/12019
22,413.75
12,730.00
9,683.75
5,767.21
12/12019
737,413.75
682,730.00
54,683.75
64,367.50
31,980.33
11,350,136.25
9,664,530.94
1,685,605.31
1,685,605.31
1,437,461.35
Adjustments at Closing 645.06
Issuer Bond Fund Contributed -
Change in DSRF (58,540.00)
Net Savings 1,627,710.38
PV of Net Savings @ Arb Yield 1,379,566.42
Percent of Refunded 19.042%
let Period Savings 422,445.38