01-9054r
86
RESOLUTION NO. 9054
RESOLUTION RATIFYING AND APPROVING
REPAYMENT SCHEDULE FOR INTERFUND LOANS
RELATED TO THE RICHFIELD REDISCOVERED PROGRAM
WHEREAS, the City of Richfield (the "City") and its Housing and Redevelopment
Authority (the "HRA") have previously created certain redevelopment project areas known as
Redevelopment Project Area A, Redevelopment Project Area B, and the Richfield
Redevelopment Project Area (collectively, the "Project") pursuant to Minnesota Statutes,
Sections 469.001 to 469.047 (the "HRA Act"); and
WHEREAS, in connection with the Project, the City and HRA established the
Richfield Rediscovered New Construction Program, formerly known as the Expanded New
Home Program (the "RR Program"); and
WHEREAS, to finance the RR Program the City and HRA established certain tax
increment financing districts (the "TIF Districts") including the A-1 TIF District, B-1 TIF
District, A-2 TIF District, B-2 TIF District, A-3 TIF District, B-3 TIF District, A-4 TIF District,
B-4 TIF District, A-5 TIF District, and the B-5 TIF District (collectively, the "RR TIF
Districts"); and
WHEREAS, in order to provide funds to initiate the RR Program, the City made
certain interfund loans in the amount of $254,183.33 from its Water Utility Fund (the "Water
Fund Loan"), $254,183.33 from its Sewer Utility Fund (the "Sewer Fund Loan"), and
$254,183.34 from the LHN TIF District account (the "LHN Loan"); and
WHEREAS, as of the date of this resolution, the HRA has repaid a portion of the
Water Fund Loan, Sewer Fund Loan, and LHN Loan with a combination of land sale
proceeds and tax increments from one or more of the RR TIF Districts, all as shown in the
schedule attached as Exhibit A; and
WHEREAS, the HRA has previously forgiven the remaining balance of the LHN
Loan, as noted in Exhibit A; and
WHEREAS, the City has determined a need to document the repayment schedule
for the remaining balance of the Water Fund Loan and Sewer Fund Loan, without interest
thereon, and to that end has directed preparation of the Richfield Rediscovered Interfund
Loan Amortization Schedule (the "Loan Schedule") attached as Exhibit B to this resolution.
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Richfield,
Minnesota, as follows:
1. The Council ratifies all actions of its staff and consultants in making the
Water Fund Loan, Sewer Fund Loan, and LHN Loan and in making all the prior
repayments as shown in Exhibit A.
2. The Council approves the Loan Schedule for the Water Fund and Sewer
Fund Loan in substantially the form of Exhibit B.
3. The Council understands that the Water Fund Loan and Sewer Fund Loan
will be repaid with tax increments generated from the RR TIF Districts at the times and in
the amounts described in the Loan Schedule. Staff may select the specific RR TIF
Districts from which payments are made, based on the availability of tax increment
revenues and long-term needs of the RR Program.
Adopted by the City Council of the City of Richfield, Minnesota this 25th day of
June, 2001.
~u
Martin J. Kir , Mayor
ATTEST:
~~~~
Nancy Gibbs Ity Clerk
<(
~
.c
J:
><
W
:E
~
C>
o
0:::
c..
o
W
0:::
W
>
o
o
U)
2i
w
0:::
o
..J
W
u:
J:
o
D2
o
I-
U)
0:::
w
LL.
OU)
..Jz
~~
J:I-
00
i2z
LL.::::l
o~
)-w
1-1-
-z
0_
-
..J 1/1
~ *
0-
I- C
0:::'0
w e
3: CI)
wt:
U)
0:::'0
w CI)
I- G;
~t:
-
1/1
Z e
J: CI)
..Jt:
i\i
,g.
u
C
';:
c..
0000
1.0001.0
..;t......01O
N ..;t- cD C\I
1.0......0><0
1.0...... I'-
Et7
c;;
Q,
u
C
';:
c..
0('1)0('1)
1.0('1)000
...... 00......
..;tOOC\l'<i
<X)('i)('i)1O
...... C\I
Et7
i\i
Q,
'u
C
';:
c..
0('1)0 ('I)
1.0('1)000
...... 0 0......
<<:tOOC\l'<i
00 ('I) ('I) 1.0
...... C\I
Et7
i\i
,g.
u
C
';:
c..
0('1)0 ('I)
1.0('1)000
......00......
..;t- ro N ..;t
00 ('I) ('I) 1.0
...... C\I
Et7
U)
0:::
W
LL.
U)
Z
~
l-
LL.
o
~
o
I-
~
J:
E E E
ro ro ro
..... ..... .....
Ol Ol Ol
000
Q.Q.Q.Q)
Q) Q) Q) "0
.c .c .c ro
~~~E
..................00
~ ~ ~ ~
$!$!$!l/l
l/l l/l I/) C
C C C ~
~ ~ ~ ....
I- I- I- ro
Oor-NO
~~~I-
...... ...... ......
Et7
'0>0<01.0
1.0<0('1)0
O><OC\I<<:t
ri ..;t- --r- ri
C\I......C\IC\I
('1)1'-0>00>0......('1)01.01.0
('1)('1) I'-Ol'-O..;t 1.01.000<0
......1.0001'-000001'-1'-
C\I- 6 ..0 ..0 6 a:i ..0 N ri ..0 '<i
<<:t OC\l......IO..................C\I
...... ...... ......
Et7
'<OI'-O>C\I
00001'-0
0>00000
r--""'<ia:ir--""
...... <0('1)0<0 01'-00 I'-C\I
........;t O>OC\l o <<:t............ <0
1'-00 <0 00> O('l)O<OC\I
cD '..0 cD cD ro '<i ..;t- ..0
..;t ('i) ..-
Et7
'<OI'-O>C\I
00001'-0
0>00000
1'-- '<i ro r--""
......<O('I)O<OOI'-OOI'-C\I '0>
......<<:to>OC\lO..;t............<O ......
1'-00<OOO>O('l)O<OC\I <<:t
cD ~ ..0 cD cD ro '<i '<i 1.0- oi
<<:t ('I)...... C\I
......
Et7
'1'-<000......
00001'-0
0>00000
r--""'<ia:ir--""
......<0('1)0<00 1'-001'-C\I 1.0 '('I)
......<<:to>OC\lo..;t............<o<o 00
1'-00<OOO>O('l)O<OC\l1'- ......
cD '..0 cD cD 00- '<i "<i ..0 '<i "<i
<<:t ('I) C\I 1.0
...... C\I
.......cn....cn..............cn...........+J .......
c"Oc"Occ"Occc C
Q) Q) Q) Q) Q) Q) Q) Q) Q) Q) Q)
E Q) E Q) E E Q) E E E E
Q) 0 Q) 0 Q) Q) 0 Q) Q) Q) _ Q)
b e b ebb ebb b 0 b
.~ ~ c ~.~ .~ ~.~ .~ .~ Ol.~
x co x co x x co x x x .~ x Q)
$ l/l $ l/l $ $ l/l $ $ $ .~ $ "0
E E E E E E E E E E ~ E ro
e e e e e e e e e e & e E
'+-'+-'+-'+-'+-'+-'+-'+-'+-'+- '+-.2l
....................................+oI+J.................c.......c
ffi ffi ffi ffi ffi ffi ffi ffi ffi ffi .Q ffi Q)
EEEEEEEEEE15E~
>.>.>.>.>.>.>.>.>.>.o...>'ro
~~~~~~~~~~z ~o.
Q) Q) Q) Q) Q) Q) Q) Q) Q) Q) I Q) ~
0::: e:::0::: 0:::0::: 0:::0:::0::: e:::e:::...Ie:::co
~~~~~~~~~~~~o
0>0>0>0>0>0>0>0>0>0>0>0>1-
"f"-~~T"""'T"""'T"""'T"""'T"""'T"""'T"""'T"""'T""'"
'0
<0
C\I
cD
00
'..;t
1.0
I'-
a:i
C\I
, 0>
......
..;t
0>
C\J
......
'..;t
1.0
I'-
00'
C\I
'C\I
1.0
I'-
ro
C\I
......
C\I
o
('I)
......
1.0
0>
C\I
1.0
oi
<<:t
C\I
Et7
1.0
<0
I'-
'<i
C\J
......
Et7
1.0
<0
I'-
<<:t
C\I
......
Et7
Et7
0>
0>
0>
......
('I)
.....
Q)
..c
E
Q)
o
Q)
o
'+-
o
I/)
ro
Q)
o
c
ro
co
r:c
0>
0>
0>
......
c
c
Q)
.~
Ol
.....
.E
l/l
ro
:s:
c
ro
.Q
Q)
.c
....
'+-
o
C
o
:.e
o
a.
Z
I
...I
Q)
.c
I-
-
..-
----
Exhibit B
Richfield Rediscovered
Interfund Loan Amortization Schedule
Water Fund Sewer Fund
YEAR Balance Balance Balance Sewer Balance
Jan-01 Pa ment Dec-31 Jan-01 Pa ment Dec 31
2001 $124,765 ($6,238) $118,527 $124,765 ($6,238) $118,527
2002 $118,527 ($6,238) $112,289 $118,527 ($6,238) $112,289
2003 $112,289 ($6,238) $106,051 $112,289 ($6,238) $106,051
2004 $106,051 ($6,238) $99,812 $106,051 ($6,238) $99,812
2005 $99,812 ($6,238) $93,574 $99,812 ($6,238) $93,574
2006 $93,574 ($6,238) $87,336 $93,574 ($6,238) $87,336
2007 $87,336 ($6,238) $81,098 $87,336 ($6,238) $81,098
2008 $81,098 ($6,238) $74,859 $81,098 ($6,238) $74,859
2009 $74,859 ($6,238) $68,621 $74,859 ($6,238) $68,621
2010 $68,621 ($6,238) $62,383 $68,621 ($6,238) $62,383
2011 $62,383 ($6,238) $56,144 $62,383 ($6,238) $56,144
2012 $56,144 ($6,238) $49,906 $56,144 ($6,238) $49,906
2013 $49,906 ($6,238) $43,668 $49,906 ($6,238) $43,668
2014 $43,668 ($6,238) $37,430 $43,668 ($6,238) $37,430
2015 $37,430 ($6,238) $31,191 $37,430 ($6,238) $31,191
2016 $31,191 ($6,238) $24,953 $31,191 ($6,238) $24,953
2017 $24,953 ($6,238) $18,715 $24,953 ($6,238) $18,715
2018 $18,715 ($6,238) $12,477 $18,715 ($6,238) $12,477
2019 $12,477 ($6,238) $6,238 $12,477 ($6,238) $6,238
2020 $6,238 ($6,238) ($0) $6,238 ($6,238) ($0)
TOTAL ($124,765) ($124,765)