HomeMy WebLinkAboutResolutions - 2013.01.23 - 20679MISCELLANEOUS RESOLUTION -#13003 January 23, 2013
By: Finance Committee, Thomas F. Middleton, Chairperson
IN RE: TREASURERIWATER RESOURCES COMMISSIONER — REWOLD DRAINAGE
DISTRICT REFUNDING BONDS - FULL FAITH AND CREDIT RESOLUTION
To the Oakland County Board of Commissioners
Chairperson, Ladies and Gentlemen
WHEREAS the Rewold Drainage District previously issued its Drain Bonds, Phase II
Drain Improvements, Series 2005, dated August 1, 2005 (the "Series 2005 Bonds") in the
principal amount of $3,235,000, maturing in the years 2006 through 2025 and this Board of
Commissioners, by Resolution No. 05115 adopted on June 30, 2005, pledged the full faith and
credit of the County of Oakland (the "County") for the prompt payment of the principal of and
interest on the Series 2005 Bonds; and
WHEREAS the Drainage Board for the Rewold Drain (the "Drainage Board"), by
resolution adopted on December 18, 2012, authorized and provided for the issuance by the
Rewold Drainage District of its Rewold Drain Refunding Bonds, Series 2013 (the "Refunding
Bonds"), in the aggregate principal amount of not to exceed $2,450,000 to refund all or a portion
of the Series 2005 Bonds maturing in the years 2014 through 2025; and
WHEREAS, the Refunding Bonds will be dated as of such date, will bear interest at such
rates not to exceed 6% per annum, will be in the aggregate principal amount, will mature in such
years and principal amounts, and will be subject to redemption prior to maturity as shall be
determined by order of the Chairperson of the Drainage Board; and
WHEREAS the Drainage Board deems it advisable and necessary to obtain from this
Board an resolution pledging the full faith and credit of the County for the payment of the
principal of and interest on the Refunding Bonds; and
WHEREAS it is in the best interest of the County that the Refunding Bonds be sold in
order to achieve debt service savings for the City of Rochester Hills.
NOW THEREFORE BE IT RESOLVED:
1. Pursuant to the authorization provided in Section 474 of the Drain Code of 1956,
as amended, the Board of Commissioners of the County hereby pledges irrevocably the full faith
and credit of the County for the prompt payment of the principal of and interest on the Refunding
Bonds and agrees that, in the event the City of Rochester Hills shall fail or neglect to account to
FINANCE COMMITTEE VOTE:
Motion carried unanimously on a roll call vote with Woodward and Quarles absent.
the County Treasurer of the County for the amount of any special assessment installment and
interest when due, the amount thereof shall be advanced immediately from County funds, and the
County Treasurer is directed to make such advancement to the extent necessary.
2. In the event that, pursuant to the pledge of full faith and credit, the County
advances out of County funds all or any part of an installment and interest, it shall be the duty of
the County Treasurer, for and on behalf of the County, to take all actions and proceedings and
pursue all remedies permitted or authorized by law for the reimbursement of such sums so paid.
3. The County Treasurer or the -financial consultant, Municipal Financial Consultants
Incorporated, is authorized, if necessary to make application to the Department of Treasury for
permission to issue and sell the Bonds.
4. The County Treasurer is authorized to approve the circulation of a preliminary and
final official statement for the Refunding Bonds, to cause the preparation of those portions of the
preliminary and final official statement that pertain to the County, and to do all other things
necessary for compliance with Rule 15c2-12 issued under the Securities Exchange Act of 1934,
as amended (the "Rule"). The County Treasurer is authorized to execute and deliver such
certificates and to do all other things that are necessary to effectuate the sale and delivery of the
Refunding Bonds.
5. The County Treasurer is hereby authorized to execute and deliver in the name and
on behalf of the County (i) a certificate of the County to comply with the requirements for a
continuing disclosure undertaking of the County pursuant to subsection (b) (5) of the Rule and
(ii) amendments to such certificate from time to time in accordance with the terms of such
certificate (the certificate and any amendments thereto are collectively referred to herein as the
"Continuing Disclosure Certificate"). The County hereby covenants and agrees that it will
comply with and carry out all of the provisions of the Continuing Disclosure Certificate. The
remedies for any failure of the County to comply with and carry out the provisions of the
Continuing Disclosure Certificate shall be as set forth therein.
Mr. Chairperson, on behalf of the Finance Committee, I move adoption of the foregoing
resolution.
FINANCE COMMITTEE
Sources:
Bond Proceeds
Issuer Contribution
Accrued Interest
$2,265,000.00
0.00
1,728.50
$2,190,000.00
50,000,00
22,650.00
1,728.50
2,350.00
$2,260,728.50
$2,265,000
Oakland County - Rewold Drainage District
Phase II Drain improvement Refunding Bonds, Series 2013
(Refunds Series 2005)
NET SOURCES AND USES
Dated Date: 03/01/13
Closing Date: 03/13/13
ILZUMM
Uses:
Escrow Fund
Costs of Issuance
Underwriter's Discount (1.0%)
Interest Account
Available Amount
Net Savings:
Present Value Savings:
Percent of refunded par:
Negative Arbitrage:
$170,629.75
$147,380.01
6.730%
($2,704.05)
ded\refundloakland\Rewold Phase II - 2005.xls 9/24/2012
5
10/01/13
04/01/14
10/01/14
04/01/15
10/01/15
04/01/16
10/01/16
04/01/17
10/01/17
04/01/18
10/01/18
04/01/19
10/01/19
04/01/20
10/01/20
04/01/21
10/01/21
04/01/22
10/01/22
04/01/23
10/01/23
04/01/24
10/01/24
04/01/25
$165,000.00 1.500%
170,000.00 1.750%
170,000.00 2.000%
180,000.00 2.000%
180,000.00 2.000%
185,000.00 2.100%
190,000.00 2.200%
190,000.00 2.600%
200,000.00 2.600%
205,000.00 2.700%
215,000.00 2.800%
215,000.00 2.900%
$30,248.75 $30,248.75
25,927.50 190,927.50
24,690,00 24,690,00
24,690.00 194,690.00
23,202.50 23,202.50
23,202.50 193,202.50
21,502.50 21,502.50
21,502.50 201,502.50
19,702.50 19,702.50
19,702.50 199,702.50
17,902.50 17,902.50
17,902.50 202,902.50
15,960.00 15,960.00
15,960.00 205,960.00
13,870.00 13,870.00
13,870.00 203,870.00
11,495.00 11,495.00
11,495.00 211,495.00
8,895.00 8,895,00
8,895.00 213,895.00
6,127.50 6,127.50
6,127.50 221,127.50
3,117.50 3,117.50
3,117.50 218,117.50
$221,176.25
219,380.00
216,405.00
223,005.00
219,405.00
220,805.00
221,920.00
217,740.00
222,990.00
222,790.00
227,255.00
221,235.00
ded\refund\oaklandRewold Phase II 2005.xls 9/24/2012
111111111110LANIME
•
$2,265,000
Oakland County - Rewold Drainage District
Phase ll Drain improvement Refunding Bonds, Series 2013
NEW DEBT SERVICE
Date
$22510.=
2.48630%
Total Fiscal Present Value
Debt Service Total Debt Service
$29,840.44
186,037.55
23,762.25
185,073.59
21,785.62
179,176.98
19,696.67
182,313.40
17,607.34
176,274.85
15,608.27
174,728.17
13,575.09
173,032.26
11,509.46
167,096.06
9,305.85
169,114.82
7,025.25
166,859.48
4,721.37
168,291.31
2,343.47
161,948.95
LariSaZa ia.U.lacaZ 12-0.4.12.25 S2 .20221.50
Principal: $2,265,000.00
Accrued Interest: 1,728.50
Credit Enhancement: 0.00
Orig Issue Prem/(Disc):QUO
Principal Coupon Interest
Dated Date: 03/01/13
Closing Date: 03/13/13
$2.2126 728 50
6
ran aln 1111.1101
$2,265,000
Oakland County - Rewold Drainage District
Phase II Drain improvement Refunding Bonds, Series 2013
NET PRESENT VALUE SAVINGS ANALYSiS
Net Present Value Savings/(Loss): $147,380.01
New
Debt Service
Outstanding
Date Debt Service
Remaining
Non-Refunded
Debt-Service
Fiscal 2.48630%
Net Net Present Value
avings/(Loss) Savings/(Loss) Savings/(Loss)
04/01/13 $186,693.75 $186,693.75
10/01/13 44,243.75
04/01/14 189,243.75
10/01/14 41,633.75
04/01/15 191,633.75
10/01/15 38,858.75
04/01/16 193,858.75
10/01/16 35,913.75
04/01/17 200,913.75
10/01/17 32,613.75
04/01/18 202,613.75
10/01/18 29,213.75
04/01/19 204,213.75
10/01/19 25,713.75
04/01/20 210,713.75
10/01/20 21,967.50
04/01/21 211,967.50
10/01/21 18,072.50
04/01/22 218,072.50
10/01/22 13,922.50
04/01/23 223,922.50
10/01/23 9,512.50
04/01/24 229,512.50
10/01/24 4,837.50
04/01/25 229,837.50
$0.00 $0.00 $0.00 $0.00
28,520.25 * 15,723.50 15,534.59
190,927.50 (1.683.75) 14,039.75 (1,640.63)
24,690.00 16,943.75 16,307.07
194,690.00 (3,056.25) 13,887.50 (2,905.29)
23,202.50 15,656.25 14,700.19
193,202.50 656.25 16,312.50 608.61
21,502.50 14,411.25 13,200,96
201,502.50 (588.75) 13,822.50 (532.68)
19,702.50 12,911.25 11,538.27
199,702.50 2,911.25 15,822.50 2,569.72
17,902.50 11,311.25 9,861.70
202,902.50 1,311.25 12,622.50 1,129.17
15,960.00 9,753.75 8,296.24
205,960.00 4,753.75 14,507.50 3,993.75
13,870.00 8,097.50 6,719.38
203,870.00 8,097.50 16,195.00 6,636.88
11,495.00 6,577.50 5,324.86
211,495.00 6,577.50 13,155.00 5,259.48
8,895.00 5,027.50 3,970.71
213,895.00 10,027.50 15,055.00 7,822.45
6,127.50 3,385.00 2,608.21
221,127.50 8,385.00 11,770.00 6,381.49
3,117.50 1,720.00 1,292.95
218,117.50 11,720.00 13,440.00 8,701.92
$186,693.75 $2.2a.7-7 $170,629.75 $17(1629,75 $147,3$0.01
* Less accrued interest.
ded\refundloaklandlRewold Phase II - 2005.xls 9/24/2012
7
Nei MIMI
Date
$3,235,000
Oakland County - Rewold Drainage District
Drain Bonds, Phase ll Drain improvements, Series 2005
REMAINING ORIGINAL DEBT SERVICE SCHEDULE
2.48630%
Total Fiscal Present Value
Principal Coupon Interest Debt Service Total Debt Service
04/01/13
10/01/13
04/01/14
10/01/14
04/01/15
10/01/15
04/01/16
10/01/16
04/01/17
10/01/17
04/01/18
10/01/18
04/01/19
10/01/19
04/01/20
10/01/20
04/01/21
10/01/21
04/01/22
10/01/22
04/01/23
10/01/23
04/01/24
10/01/24
04/01/25
$140,000.00 3.500%
145,000.00 3.600%
150,000.00 3.700%
155,000.00 3.800%
165,000.00 4.000%
170,000.00 4.000%
175,000.00 4.000%
185,000.00 4.050%
190,000.00 4.100%
200,000.00 4.150%
210,000.00 4.200%
220,000.00 4.250%
225,000.00 4.300%
12,151ZaQM
$46,693.75 $186,693.75 $186,693.75 $186,463.23
44,243.75 44,243.75 43,646.53
44,243.75 189.243.75 233,487.50 184,396.92
41,633.75 41,633.75 40,069.32
41,633.75 191,633.75 233,267.50 182,168.30
38,858.75 38,858.75 36,485.81
38,858.75 193,858.75 232,717.50 179,785.59
35,913.75 35,913.75 32,897.63
35,913.75 200,913.75 236,827.50 181,780.72
32,613.75 32,613.75 29,145.62
32,613.75 202,613.75 235,227.50 178,844.57
29,213.75 29,213.75 25,469.97
29,213.75 204,213.75 233,427.50 175,857.34
25,713.75 25,713.75 21,871.33
25,713.75 210,713.75 236,427.50 177,026.01
21,967.50 21,967.50 18,228.85
21,967.50 211,967.50 233,935.00 173,732.94
18,072.50 18,072.50 14,630.71
18,072.50 218,072.50 236,145.00 174,374.30
13,922.50 13,922.50 10,995.96
13,922.50 223,922.50 237,845.00 174,681.93
9,512.50 9,512.50 7,329.58
9,512.50 229,512.50 239,025.00 174,672.80
4,837.50 4,837.50 3,636.42
4,837.50 229,837.50 234,675.00 170,650.87
ata.Zgi..Z apaaalZ $3,00914 V.52.All
9/24/2012
8
dethrefunthoakland Rewold Phase II - 2005.xis
1n91.94.MIliffn 01101.......101•1, IMO
V"-•nn=rZ
$3,235,000
Oakland County - Rewold Drainage District
Drain Bonds, Phase II Drain improvements, Series 2005
REMAINING NON-REFUNDED ORIGINAL DEBT SERVICE SCHEDULE
2.48630%
Total Fiscal Present Value
Date Principal Coupon Interest Debt Service Total Debt Service
04101/13 $140,000.00 3.500% $46,693.75 $186,693.75 $186,693.75 $186,463.23
1:141QQAM 115.0.UU 2.0.42 LidaMia 2.M.40,Z
ded\refundleakland\Rewold Phase II - 2005.xls 9/24/2012
9
SMININIAMINIS MOW
$3,235,000
Oakland County - Rewold Drainage District
Drain Bonds, Phase II Drain improvements, Series 2005
REDEMPTION SCHEDULE
Redemption Premium: 0.00%
Redeemed Redemption Total Fiscal 2.48630%
Date Principal Interest Principal Premium Debt Service Total Present Value
04/01/13 $0.00 $2,190,000.00 $0.00 $2,190,000.00 $2,190,000.00 $2,187,295.95
000 $000 al9D-MM &IQ alKaQ.U.Q 5Z19..QLIQM $2, 87,295.95
dethrefund\oakland\Rewold Phase 2005.xls 9/24/2012
10
linIMMUMIBIN
1111111.1n6411111•M MIIIMII.011•111M MINN rowo vemes•*n••••nn••nnnn nnnnn•n
"w0711 s rent: TweTv • n"-4
$3,235,000
Oakland County - Rewold Drainage District
Drain Bonds, Phase ll Drain improvements, Series 2005
ESCROW CASH FLOW ANALYSIS
March 13, 2013 Beginning Cash Balance: $2,190,000.00 *
Beginning Ending
Cash SLGS SLGS SLGS SLGS Debt Service Cash 0.00000%
Date Balance Principal Rate Interest Total Defeasance Balance Present Value
03/13/13 $2,190,000.00
04/01/13 2,190,000.00
$2,190,000.00
$0.00 0.000% $0.00 $0.00 $2,190,000.00 0.00 $ 0 . 0 0
MN $2,190,000.00 $9.M
* Non-Interest bearing cash deposit with Huntington National Bank, Escrow Agent.
ded\refund\oaklandIfiewold Phase II - 2005.xls 9/24/2012
Total Cost of Escrow Securities $2.190,.000.00 Total Cost of Escrow Securities $2.190,.000.00
1 1
Resolution #13003 January 23, 2013
Moved by Dwyer supported by McGillivray the resolutions on the amended Consent Agenda be adopted.
AYES: Dwyer, Gershenson, Gingen, Gosselin, Hatchett, Hoffman, Jackson, Matis, McGillivray,
Middleton, Quarles, Runestad, Scott, Taub, Weipert, Woodward, Zack, Bosnic, Crawford. (19)
NAYS: None. (0)
A sufficient majority having voted in favor, the resolutions on the amended Consent Agenda were
adopted.
I HEREBY APPROVE THIS RESOLUTION
CHEF DEPUTY COUNTY EXECUTIVE
ACTING PURSUANT TO MCL 45.559A (7)
STATE OF MICHIGAN)
COUNTY OF OAKLAND)
I, Lisa Brown, Clerk of the County of Oakland, do hereby certify that the foregoing resolution is a true and
accurate copy of a resolution adopted by the Oakland County Board of Commissioners on January 23,
2013, with the original record thereof now remaining in my office.
In Testimony Whereof, I have hereunto set my hand and affixed the seal of the County of Oakland at
Pontiac. Michigan this 23 rd day of January, 2013.
Xf-Aot/
Lisa Brown, Oakland County