HomeMy WebLinkAbout1994 Resolution No. 071RESOLUTION NO . 'J/_
SERIES OF 1994
A RESOLUTION AMENDING THE APPROVED 1994 BUDGET AND APPROPRIATING
MONIES FOR THE CITY OF &'JGLEWOOD, COLORADO .
WHERE.AS, the City Council of the City of Englewood, Colorado, desires to make certain
changes to the 1994 Annual Budget; and
WHEREAS , the passage of this re!!O l\\tir n by the englo wood C:ity r,0uncil will app topriate
the unappropriated fund balance in the Public ,mprovemli!nt Fund a.,d retained e.aratngs
in the Go l.Tnnrse and Sewer F\,r11 .,:,~
WHERE.AS , bon i proceeds, inte ••I'-.•· • i-.:aes (SJt-.ings), issuance costs, returned to fund
balance/retained earnings, and paym ·r.<. to th, escrow agent will be ~ppropriated as
required by good budgeting pracucei; and
WHERE.AS, during the year 199-l the City of Englewood comple,..d three bond sales and
one bond call ; and
WHEREAS, related proceeds, interest expenses (savings), issuance costs, prin pal
payments, returns to fund balance/retained earnings, and payments to the escrow agent
were not anticipated or budgeted when the 1994 Budget was adopted:
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
E. 'GLEWOOD , COLORADO, THAT :
~-The City of Englewood 1994 Budget is hereby amended u follows :
DEBT SERVICE FJINP rJ9 94A REEJ!NDJNG BONDSJ :
Soun;e of Fund,·
Bond Proceeds
Interest Expense (Savings)
Use of Funds :
Issue Costs
Payment to Escrow Agent
Return to Fund Balance
WATER FtrND {1994B REFUNDING BONDS ):
5il=ui.C..Eww:
Bond Proi:eeds
Interest Expense (Savings )
Use of Funds :
lssu " Costs
Payment to Esc· ,·' Agent
Return to Fund I \f ce
$3,340,000
$ 232,000
$ 9-1,8()'2
$3,396,238
$ 80,960
$1 ,475,000
$ 71,989
$ 17,781
$1,468,208
$ 61,000
!:Kr . CQt!BSE 09ft◄ BEYENJ/E QONQ5 1·
Smlm~:
Bo, t1 l't oce eds
.IL:i~:
Issue Costs
In te rest Expense
Addit i.,,. to Retained Earnings
19.lb 'iliE TAx QONQS ·
Sr=.~:
Golf Courae Retain ed Earnings
Sewe r Fu nd Retained Earning,
PIF Fi •rd Balance
U•e of flmd1 :
Golf Cou rse Bond Principa l
Sewer Fund Bond Principal
PIF Bond Principal
$4 ,045,000
$ L'l6,026
$ 160,301
$3,748,673
$ 64,255
S 257,139
$ 38,621
$ 64,255
S 257,139
$ 38,621
5fd.iim..2 . The City Man ager and the Dirert<>r of Financial Services are hereby
authorize d to make th e above change to th e 1994 Budget of the City of Englewood .
AD OPl'ED AND APPROVED thi s 18th day of July, 1994 .
I, Lou crishia A. Ellis , City Clerk "1,r the City of Engle ood , Colorado, hereby certify
th e abo ,·e is a true copy of Resolution No ,~. Series ~ // _ /1 .
I ~w-/4-.L{,(, '
Loucri shia A. Ell is
2
D;ate
July 18, 1994
INITIATED BY
STAFF SOURCE
COUNClL GOAL
CCXJNClL COMMUNICATIQll
Agenda Item
12 f
Subject Appropriation of
Various Bond Pro.;eeds
and Calls
Department of Financial Services
Frank G~yglewicz, Acting Director vl Financial Services
N /A
ISISUFJ ACTION PROPOSED
-Staff seeks Council support for a resolution appropriail.Ttg the unappopriated fund balance
in the Public Improvement Fund and retained earnings in the Golf Cowse and Sewer
Funds. Also , bond proceeds, interest expenses (savings), issuance costs, returns to fund
balance/retained earnings, a.'ld payments to the refunded escrow agent will be appropriated
as required by good budgeting practices.
PREVlOUS COUNOL ACilON
April 17, 1993
June 7, 1993
June 7, 199:J
August 9, 1993
September 15, 1993
September 20, 1993
October 1 & 2, 1993
November 1, 1993
April 1&, 1994
May 16, 1994
-June 6, 1994
July 5, 1994
City Council Budget Planning Workshop
City Council Revenue Study Session
City Council's Public Forum on 1994 Budget
Acting City Manager's Outline of Proposed Budget transmitted to
City Council
Acting City Manager's Proposed Budget transmitted to City Council
Public Hearing on Proposed Budget
Cit! ..:\'.'\11\Cil Workshop on Proposed Budget
City Council 1,dopted the 1994 Annual Budget on final reading
City Council approved Resolution 45 Series of 1994 approving
supplemental expendil:ures
City Council approved Resolution 49 Series of 1994 approving
supplemental expenditures
City Council approved Resolution 52 Series of 1994 approving
supplemental expenditures
City Council approved motion changes in contracts with COOT
crncerninr, "matching fund " requuements
BACKGROUND
During 1994 the City completed three bond sales and one bond call . The related proceeds,
interest ex penses (savings), iss uance costs, principal payments, returns to fund
balance/retained earnings, and payments to the refunded es<.Tow agent were not anticipate d
or budgeted when th e 1994 Budget was adopted . The following funds were impacted:
DEBT SERVICE FUND (19'J4A REFUNDING BONDS):
SOURCE&
Bond Proceed s
Interest Expense (Sa ving~)
USES:
Issue Costs
Payment To Escrow Agent
Return To Fund Balance
WATER FUND (1994B REFUNDING BONDS):
SOURCE&
Bond Proceeds
lnteres• Expense (:,avings)
USES:
Issu e Costs
Payment To Escrow Agen t
Re turn To Fund Balan ce
GOLF COURSE (1994 REVENUE BONDS):
SOURCE&
Bond Proceed s
USE&
Issue Costs
Interest Expense
Addition To Reta ined Earnings
1986 USE TAX BOND&
SOURCE&
Golf Course Retai ned Earnings
Sewe r Fund Retained Earnings
PCF Fund Balance
USES:
Golf Course Bond Principa l
Sewer fond Bond Principal
PIF Bond Principal
$3,340 ,000
$232,000
$94,802
$3,396,238
$80,960
$1,475,000
$71,989
$17,781
51 ,468,208
$61,000
$4 ,045,000
$136,026
$160 ,301
$3,748 ,673
$64,255
$257 ,139
$38 ,621
$64 ,255
$257,139
$38 ,621
STAFF ANALYSIS
Staff recommends approval of this resolution .
PROS AND CONS t 'f DmONS REVIEWED
Pros: All th e C ity 's bond proceeds, interest expenses (savings), issuance costs, returns to
fund balance, and payments to the refunded escrow agent will be appropriated as required
by good budgeting practices .
Cons: None .
FINANOAL Il',,1PA(.-;
None .