04.23.2013 Town Council Packet
Page 1 of 4
]
Prosper is a place where everyone matters.
1. Call to Order/Roll Call.
2. Invocation, Pledge of Allegiance and Pledge to the Texas Flag.
3. Proclamations
3a. Presentation of a proclamation recognizing May 2013, as Motorcycle Safety and
Awareness Month.
3b. Presentation of a proclamation recognizing May 12-18, 2013, as Police Week,
and recognizing May 15, 2013, as Peace Officers’ Memorial Day.
4. Announcements of upcoming events.
5. CONSENT AGENDA
(Items placed on the Consent Agenda are considered routine in nature and are considered
non-controversial. The Consent Agenda can be acted upon in one motion. A majority
vote of the Council is required to remove any item for discussion and separate action.
Council members may vote nay on any single item without comment and may submit
written comments as part of the official record.)
5a. Consider and act upon minutes from the following Council meeting. (HJ)
Regular Meeting – April 9, 2013
5b. Consider and act upon Resolution No. 13-27 naming a Town Secretary. (HJ)
5c. Consider and act upon the quarterly investment portfolio for the quarter ending
March 31, 2013. (MG)
5d. Consider and act upon the monthly financial reports. (MG)
AGENDA
Meeting of the Prosper Town Council
Prosper Municipal Chambers
108 W. Broadway, Prosper, Texas
Tuesday, April 23, 2013
Meeting begins at 6:00 p.m.
Page 2 of 4
6. CITIZEN COMMENTS:
(The public is invited to address the Council on any topic. However, the Council is
unable to discuss or take action on any topic not listed on this agenda. Please
complete a “Public Comments Form” and present it to the Town Secretary prior to the
meeting.)
Other Comments by the Public -
REGULAR AGENDA:
(If you wish to address the Council during the regular agenda portion of the meeting,
please fill out a “Speaker Request Form” and present it to the Town Secretary prior to the
meeting. Citizens wishing to address the Council for items listed as public hearings will
be recognized by the Mayor. Those wishing to speak on a non-public hearing related
item will be recognized on a case-by-case basis, at the discretion of the Mayor and Town
Council.)
DEPARTMENT ITEMS:
7. Consider and act upon 1) an Infrastructure Reimbursement Agreement between the
Prosper Economic Development Corporation, the Town of Prosper, Texas, and Preston
Development, Ltd., related to the design and construction of certain drainage
improvements at the northeast corner of the intersection of First Street and Preston Road;
2) adopting Resolution No. 13-28; and, 3) authorizing the Town Manager to execute
same. (HW)
8. Consider and act upon Change Order #2 to Tiseo Paving Co., for the First Street (Craig
Street to Coit Road) and Coit Road (US 380 to First Street) Improvements Project. (HW)
9. TABLED ITEM - Consider and act upon the proposed park land dedication within the
limits of the preliminary plat of Tanner’s Mill, on 138.5± acres, located on the east side
of Coleman Street (D12-0048). (HW)
10. Consider and act upon Ordinance 13-12 amending Ordinance 12-28 and approving
additional appropriations in the amounts of $174,050 in the General Fund and $110,000
in the Water/Wastewater Fund for the Fiscal Year 2012-2013 Budget. (MG)
11. EXECUTIVE SESSION:
Recess into Closed Session in compliance with Section 551.001 et. seq. Texas
Government Code, as authorized by the Texas Open Meetings Act, to deliberate
regarding:
11a. Section 551.072. To deliberate the purchase, exchange, lease or value of real
property generally located north of U.S. Highway 380, south of Prosper Trail,
west of Preston Road and east of the Dallas North Tollway.
Page 3 of 4
11b. Section 551.071. Meeting with Town Attorney regarding a matter in which the
duty of the Town Attorney under the Texas Disciplinary Rules of Professional
Conduct of the State Bar of Texas conflicts with the Open Meetings Act to receive
legal advice regarding the Police Department’s standard operating procedures,
and matters related thereto.
11c. Section 551.071. Meeting with Town Attorney regarding a matter in which the
duty of the Town Attorney under the Texas Disciplinary Rules of Professional
Conduct of the State Bar of Texas conflicts with the Open Meetings Act regarding
legal issues related to the Comprehensive Plan.
11d. Section 551.074. Discuss and consider Town Attorney applicants and all matters
incident and related thereto.
12. To reconvene in Regular Session and take any action necessary as a result of the Closed
Session.
13. Possibly direct Town Staff to schedule topic(s) for discussion at a future meeting.
13a. City of Rockwall Resolution discussed at their March 4 Town Council meeting:
“Discuss and consider approval of a resolution regarding the 2nd Amendment to
protect and defend the constitutional right to keep and bear arms, and take any
action necessary.”
14. Adjourn.
CERTIFICATION
I, the undersigned authority, do hereby certify that this Notice of Meeting was posted at the
Town Hall of the Town of Prosper, 121 W. Broadway Street, Prosper, Texas, a place convenient
and readily accessible to the general public at all times, and said Notice was posted on Friday,
April 19, 2013, by 5:00 p.m. and remained so posted at least 72 hours before said meeting was
convened.
________________________________
Robyn Battle, Town Secretary
If during the course of the meeting covered by this Notice, the Town Council should determine
that a closed or executive meeting or session of the Town Council or a consultation with the
attorney/special counsel for the Town should be held or is required, then such closed or
executive meeting or session or consultation with the attorney/special counsel as authorized by
the Texas Open Meetings Act, Texas Government Code, §551.001, et seq., will be held by the
Town Council at the date, hour and place given in this Notice or as soon after the
commencement of the meeting covered by this Notice as the Town Council may conveniently
Page 4 of 4
meet in such closed or executive meeting or session or consult with the attorney/special counsel
for the Town concerning any and all subjects and for any and all purposes permitted by the Act,
including, but not limited to, the following sections and purposes:
Texas Government Code:
§551.071 - Consultation with the attorney/special counsel for the Town.
§551.072 - Discussion regarding the purchase, exchange, lease or value of real property.
§551.074 - Discussion regarding personnel matters.
NOTICE
Pursuant to Town of Prosper Ordinance Number 07-04, all speakers other than Town of Prosper
Staff are limited to three (3) minutes per person, per item, which may be extended for an
additional two (2) minutes with approval of a majority vote of the Town Council.
NOTICE OF ASSISTANCE AT PUBLIC MEETINGS: The Prosper Town Council Meetings
are wheelchair accessible. Persons with disabilities who plan to attend this meeting and who
may need auxiliary aids or services such as Interpreters for persons who are deaf or hearing
impaired, readers, or large print, are requested to contact the Town Secretary’s Office at (972)
569-1011. BRAILLE IS NOT AVAILABLE.
WHEREAS, today’s society is finding more citizens involved in motorcycling on the roads
of our country; and
WHEREAS, Motorcyclists are roughly unprotected and much more likely to be injured
or killed in a crash than other vehicle drivers; and
WHEREAS, campaigns have helped inform riders and motorists alike on motorcycle safety
issues to reduce motorcycle-related risks, injuries, and most of all fatalities, through
a comprehensive approach to motorcycle safety; and
WHEREAS, it is the responsibility of all who put themselves behind the wheel, to become
aware of motorcyclists, regarding them with the same respect as any other vehicle
traveling the highways of this country; and
WHEREAS, we are urging all of our community to become aware of the inherent danger in-
volved in operating a motorcycle and give the operator the respect on the road they deserve.
NOW, THEREFORE, I, Ray Smith, Mayor of the Town of Prosper, Texas, on behalf of the
entire Town Council and all our citizens, do hereby proclaim the month of MAY 2013
as MOTORCYCLE SAFETY AND AWARENESS MONTH in the Town of Prosper, Texas.
Mayor:
Proclamation
WHEREAS, The Congress and President of the United States have designated May 15 as Peace Officers' Memorial Day, and the week in which May 15 falls as National Police week; and, WHEREAS, the members of the Police Department for the Town of Prosper play an essential role in safeguarding the rights and freedoms for the citizens of Prosper; and, WHEREAS, it is important that all citizens know and understand the duties, responsibilities, hazards, and sacrifices of their law enforcement agency, and that members of our law enforcement agency recognize their duty to serve the people by safeguarding life and property, by protecting them against violence and disorder, and by protecting the innocent against deception and the weak against oppression; and, WHEREAS, the men and women of the Prosper Police Department unceasingly provide a vital public service; NOW, THEREFORE, I, Ray Smith, Mayor of the Town of Prosper, Texas, on behalf of the entire Town Council and all our citizens, do hereby recognize the week of May 12-18, 2013, as POLICE WEEK, and further recognize May 15, 2013, as PEACE OFFICERS’ MEMORIAL DAY in honor of those law enforcement officers who have made the ultimate sacrifice, or who have become disabled in service to their community, and let us recognize and pay respect to the survivors of our fallen heroes. Mayor: Proclamation
Page 1 of 6
]
Prosper is a place where everyone matters.
1. Call to Order Regular Meeting/Roll Call.
The meeting was called to order at 6:00 p.m.
Council Members Present:
Mayor Ray Smith
Mayor Pro Tem Meigs Miller
Deputy Mayor Pro Tem Kenneth Dugger
Council Member Mike Korbuly
Council Member Curry Vogelsang
Council Member Danny Wilson
Council Member Jason Dixon
Staff Members Present:
Town Manager Harlan Jefferson
Town Attorney Rebecca Brewer
Town Secretary Robyn Battle
Executive Assistant/Deputy Town Secretary Carol Myers
Director of Development Services/Town Engineer Hulon Webb
Planning Director Chris Copple
Finance Director Matthew Garrett
Economic Development Executive Director Robert Winningham
Police Chief Kirk McFarlin
Assistant Police Chief Gary McHone
Dispatch Supervisor Sidney Snyder
2. Invocation, Pledge of Allegiance and Pledge to the Texas Flag.
Pastor David Hancock of Christ Fellowship of Prosper led the Invocation. The Pledge of
Allegiance and the Pledge to the Texas Flag were given.
3. Proclamations.
Mayor Smith presented the following Proclamations:
3a. Presentation of a Proclamation recognizing April 14-20th as the Week of the
Young Child.
MINUTES
Meeting of the Prosper Town Council
Prosper Municipal Chambers
108 W. Broadway, Prosper, Texas
Tuesday, April 09, 2013
6:00 p.m. Regular Meeting
Page 2 of 6
3b. Presentation of a Proclamation recognizing April 14-20th as National
Telecommunicators’ Week.
3c. Presentation of a Proclamation recognizing April 2013 as Child Abuse and
Neglect Prevention Month.
Mayor Smith requested that Agenda Item 6 take place after the presentation of the
proclamations.
6. Citizen Comments.
(The public is invited to address the Council on any topic. However, the Council is
unable to discuss or take action on any topic not listed on this agenda. Please
complete a “Public Comments Form” and present it to the Town Secretary prior to the
meeting.)
Mayor Smith presented a Proclamation of Respect to the family of Juanice Stanton, a
member of the Prosper community who recently passed away.
There were no other Citizen Comments.
4. Announcements of upcoming events.
Council Member Vogelsang announced Prosper ISD’s “Shattered Dreams” program that
will take place on Thursday and Friday, April 25-26. The event is an education
experience that reminds us of the dangers of drinking or texting while driving.
Council Member Vogelsang announced the Danny Wilson Allstate Kite Day at Frontier
Park to be held on Saturday, May 11, from 10 a.m. to 2 p.m.
Council Member Vogelsang announced the Prosperity Place Fun Run and Family Fair to
be held on Saturday, May 18, from 8 a.m. to 11 a.m.
Town Manager Harlan Jefferson introduced Robyn Battle as the new Town Secretary of
Prosper.
5. CONSENT AGENDA
(Items placed on the Consent Agenda are considered routine in nature and are considered
non-controversial. The Consent Agenda can be acted upon in one motion. A majority
vote of the Council is required to remove any item for discussion and separate action.
Council members may vote nay on any single item without comment and may submit
written comments as part of the official record.)
5a. Consider and act upon minutes from the following Council meeting(s). (HJ)
Regular Meeting – March 26, 2013
Page 3 of 6
Special Meeting – March 27, 2013
5b. Consider and act upon Ordinance No. 13-08, rezoning 0.5± acre, located on
the southwest corner of Coleman Street and Third Street (202 S. Coleman
Street), from Single Family-15 to Downtown Office (DTO) (Z13-0001). (CC)
5c. Consider and act upon Ordinance No. 13-09, amending Planned
Development-2 (PD-2), Exhibit C, Section 2.06 (Thoroughfare Screening),
located adjacent to the western boundary of Willow Ridge, Phases 4A and
4B, along future Lovers Lane. The property is for 0.3± acres (Z13-0005).
(CC)
5d. Consider and act upon Ordinance No. 13-10, rezoning 1.5± acres, located on
the southeast corner of Preston Road and Hays Road, from Office (O) to
Planned Development-Office (PD-O) (Z13-0002). (CC)
5e. Consider and act upon Ordinance No. 13-11, amending Planned
Development-14 (PD-14), Exhibit C, Section 4.06 (Conceptual Development
Plan), located on the south side of Fishtrap Road, 2,400± feet east of Teel
Parkway. The property is 145.4± acres (Z13-0006). (CC)
5f. Consider and act upon whether to direct staff to submit a written notice of
appeal on behalf of the Town Council to the Development Services
Department, pursuant to Chapter 4, Section 1.5(C)(7) and 1.6(B)(7) of the
Town’s Zoning Ordinance, regarding action taken by the Planning & Zoning
Commission on any site plan or preliminary site plan. (CC)
Deputy Mayor Pro Tem Dugger made a motion and Mayor Pro Tem Miller seconded the
motion to approve the Consent Agenda items as presented. The motion was approved by
a vote of 7-0.
REGULAR AGENDA:
(If you wish to address the Council during the regular agenda portion of the meeting,
please fill out a “Speaker Request Form” and present it to the Town Secretary prior to the
meeting. Citizens wishing to address the Council for items listed as public hearings will
be recognized by the Mayor. Those wishing to speak on a non-public hearing related
item will be recognized on a case-by-case basis, at the discretion of the Mayor and Town
Council.)
DEPARTMENT ITEMS:
7. Consider and act upon the proposed park land dedication within the limits of the
preliminary plat of Frontier Estates, on 124.7± acres, located on the south side of
Frontier Parkway, 800± feet east of Preston Road (D13-0005). (HW)
Page 4 of 6
Development Services Director Hulon Webb presented the item before the Town
Council. Section 13 of the Town’s Subdivision Ordinance includes requirements for park
land dedication. The park land dedication requirement for this development is 7.51 acres.
The Town’s Parks, Recreation and Open Space Master Plan recommends a neighborhood
park to serve the area. The developer is proposing to dedicate 9.82 acres of park land to
meet the dedication requirement. The Parks & Recreation Board recommended approval
of the proposed conveyance, and the Planning & Zoning Commission approved the
preliminary plat of Frontier Estates, which includes the proposed park land conveyance.
Town staff recommends approval of this item.
After discussion, Council Member Vogelsang made a motion and Deputy Mayor Pro
Tem Dugger seconded the motion to approve the proposed park land dedication within
the limits of the preliminary plat of Frontier Estates, on 124.7± acres, located on the south
side of Frontier Parkway, 800± feet east of Preston Road. The motion was approved by a
vote of 7-0.
8. Consider and act upon the proposed park land dedication within the limits of the
preliminary plat of The Parks at Legacy, on 95.4± acres, located on the south side of
Fishtrap Road, 2,400± feet east of Teel Parkway (D12-0045). (HW)
Development Services Director Hulon Webb presented the item before the Town
Council. Section 13 of the Town’s Subdivision Ordinance includes requirements for park
land dedication. The park land dedication requirement for this development is 8.57 acres.
The Town’s Parks, Recreation and Open Space Master Plan recommends a community
park and trail head to the north of this development. The developer is proposing to
dedicate 6.73 acres for a neighborhood park, and 4.4 acres for a linear park to meet the
dedication requirement. The Parks & Recreation Board recommended approval of the
proposed conveyance, and the Planning & Zoning Commission approved the preliminary
plat of The Parks at Legacy, which includes the proposed park land conveyance. Town
staff recommends approval of this item.
After discussion, Council Member Vogelsang made a motion and Deputy Mayor Pro
Tem Dugger seconded the motion to approve the proposed park land dedication within
the limits of the preliminary plat of The Parks at Legacy, on 95.4± acres, located on the
south side of Fishtrap Road, 2,400± feet east of Teel Parkway. The motion was approved
by a vote of 7-0.
9. Consider and act upon the proposed park land dedication within the limits of the
preliminary plat of Tanner’s Mill, on 138.5± acres, located on the east side of
Coleman Street (D12-0048). (HW)
Development Services Director Hulon Webb presented the item before the Town
Council. Section 13 of the Town’s Subdivision Ordinance includes requirements for park
land dedication. In January, Town staff presented the item for Tanner’s Mill to the Parks
& Recreation Board that included a dedication of 9.51 acres of park land adjacent to a
proposed elementary school site. The developer has since revised the preliminary plat.
Page 5 of 6
The park land dedication requirement for this development is now 8.8 acres, and does not
include a proposed elementary school on the property. Due to the zoning of the
surrounding area, the proposed location of a neighborhood park in Tanner’s Mill would
benefit local residents, and also connect area developments via the Town’s hike and bike
trail system. Town staff recommends approval of this item.
After discussion, Council Member Dixon made a motion and Council Member Korbuly
seconded the motion to table this item until the April 23, 2013, Town Council meeting
for the proposed park land dedication within the limits of the preliminary plat of Tanner’s
Mill, on 138.5± acres, located on the east side of Coleman Street. The motion was
approved by a vote of 7-0.
10. EXECUTIVE SESSION:
Deputy Mayor Pro Tem Dugger made a motion and Mayor Pro Tem Miller seconded the
motion to recess into Executive Session at 7:16 p.m. The motion was approved by a vote
of 7-0.
Recess into Closed Session in compliance with Section 551.001 et. seq. Texas
Government Code, as authorized by the Texas Open Meetings Act to deliberate
regarding;
10a. Section 551.072. To deliberate the purchase, exchange, lease, or value of real
property generally located on W. Broadway Street west of Coleman.
10b. Section 551.071. Meeting with Town Attorney regarding a matter in which the
duty of the Town Attorney under the Texas Disciplinary Rules of Professional
Conduct of the State Bar of Texas conflicts with the Open Meetings Act to
receive legal advice regarding the Police Department’s standard operating
procedures, and matters related thereto.
11. To reconvene in Regular Session and take any action necessary as a result of the
Closed Session.
Deputy Mayor Pro Tem Dugger made a motion and Council Member Wilson seconded
the motion to reconvene into Regular Session at 8:50 p.m. The motion was approved by
a vote of 7-0.
No action was taken on items discussed in Executive Session.
12. Possibly direct Town staff to schedule topic(s) for discussion at a future meeting.
Discuss the Resolution that the City of Rockwall approved in March 2013 to
protect and defend the constitutional right to keep and bear arms.
Page 6 of 6
13. Adjourn.
Deputy Mayor Pro Tem Dugger made a motion and Council Member Wilson seconded
the motion to adjourn the meeting at 8:51 p.m. The motion was approved by a vote of
7-0.
The meeting adjourned at 8:51 p.m.
APPROVED:
___________________________________
Ray Smith, Mayor
ATTEST:
_______________________________
Robyn Battle, Town Secretary
TOWN OF PROSPER, TEXAS RESOLUTION NO. 13-27
A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF
PROSPER, TEXAS, HEREBY AUTHORIZING THE MAYOR OF THE
TOWN OF PROSPER, TEXAS, TO NAME ROBYN BATTLE AS TOWN
SECRETARY.
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE TOWN OF
PROSPER, TEXAS:
SECTION 1: The Mayor of the Town of Prosper, Texas, is hereby authorized to name
Robyn Battle as Town Secretary.
SECTION 2: Resolved by the affirmative vote of the Town Council on the 23rd day of
April, 2013.
APPROVED:
Ray Smith, Mayor
ATTEST:
Robyn Battle, Town Secretary
Lori Heikkinen
Accounting Manager
Town of Prosper
"A PLACE WHERE EVERYONE MATTERS"
Investment Portfolio Summary
January 1, 2013 - March 31, 2013
Prepared By
1/1/2013 3/31/2013
43,576,600 48,035,433
43,576,600 48,035,433
43,576,600 48,035,433
WAM at Beginning Period Date 51 days WAM at Ending Period Date 34 days
Increase in Investment Holdings
(Market Value)4,458,833
0.63%
0.11%
Matthew B. Garrett, Finance Director
Lori A. Heikkinen, Accounting Manager
Town of Prosper, Texas
Quarterly Investment Report - Town Portfolio
January 1, 2013 - March 31, 2013
Portfolio Summary Management Report
Beginning Par Value: Ending Par Value:
Average Yield to Maturity for quarter
Average Yield to Maturity 6 month T-Bill
This quarterly report is in full compliance with the investment policy and strategy as established for the Town of Prosper, Texas
and the Public Funds Investment Act (Chapter 2256, Government Code).
Beginning Book Value: Ending Book Value:
Beginning Market Value:Ending Market Value:
Town of Prosper
Inventory Holding Report
03/31/13
Maturity Break
Bank Deposit 26,657,462
Subtotal - Cash 26,657,462 55.5%
TexPool 6,503,570
TexStar 8,543,633
Subtotal - Pools 15,047,203 31.3%
Agencies, Treasuries, Muni Bonds & CD's
0-3 mos.2,663,369
3-6 mos.0
6-9 mos.1,016,853
9-12 mos.0
Subtotal - Other < 1 yr 3,680,222 7.7%
1-2 yrs.2,650,546
2-3 yrs.0
> 3 yrs.0
Subtotal - Other 1 or > 1 yr 2,650,546 5.5%
Total 48,035,433 100%
Asset Diversification
Bank Deposit 26,657,462 55.5%
TexPool 6,503,570 13.5%
TexStar 8,543,633 17.8%
Certificate of Deposit 6,330,768 13.2%
Total 48,035,433 100.0%
-
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
Town of Prosper - Maturity Break
1 Day Liquidity
0
5,000,000
10,000,000
15,000,000
20,000,000
25,000,000
30,000,000
Bank Deposit TexPool TexStar Certificate of
Deposit
Town of Prosper - Security Type
Town of Prosper
CURRENT INVESTMENT - TOWN PORTFOLIO
AS OF MARCH 31, 2013
PURCHASE DAYS DAYS TO
TYPE OF DISCOUNT SETTLEMENT MATURITY HELD MATURITY % TOTAL WEIGHTED AVG WEIGHTED
CUSIP SECURITY PER $100 PAR DISCOUNTED DATE DATE TERM 03/31/13 03/31/13 RATE MATURITY AVERAGE
Bank Deposit Cash 100.00000%17,766,300 17,766,300 03/31/13 04/01/13 1 0 1 1.0000%36.99%0.370 177,663.00
Bank Deposit Cash 100.00000%1,300 1,300 03/31/13 04/01/13 1 0 1 1.0100%0.00%0.000 13.13
Bank Deposit Cash 100.00000%0 0 03/31/13 04/01/13 1 0 1 0.0000%0.00%0.000 0.00
Bank Deposit Cash 100.00000%33,247 33,247 03/31/13 04/01/13 1 0 1 0.4000%0.07%0.001 132.99
Bank Deposit Cash 100.00000%8,785,662 8,785,662 03/31/13 04/01/13 1 0 1 0.5000%18.29%0.183 43,928.31
Bank Deposit Cash 100.00000%69,701 69,701 03/31/13 04/01/13 1 0 1 0.1000%0.15%0.001 69.70
Bank Deposit Cash 100.00000%1,253 1,253 03/31/13 04/01/13 1 0 1 0.0000%0.00%0.000 0.00
Texpool Pool 100.00000%6,503,570 6,503,570 03/31/13 04/01/13 1 0 1 0.0810%13.54%0.135 5,267.89
TexStar Pool 100.00000%8,543,633 8,543,633 03/31/13 04/01/13 1 0 1 0.1125%17.79%0.178 9,611.59
CD CD 100.00000%1,016,853 1,016,853 12/12/11 12/12/13 731 475 256 1.3400%2.12%5.419 13,625.83
CD CD 100.00000%101,447 101,447 12/12/11 06/12/13 548 475 73 1.1500%0.21%0.154 1,166.64
CD CD 100.00000%2,650,546 2,650,546 12/10/12 06/10/14 547 111 436 0.5000%5.52%24.058 13,252.73
CD CD 100.00000%2,561,921 2,561,921 06/10/11 06/10/13 731 660 71 1.4000%5.33%3.787 35,866.90
48,035,433 48,035,433 2,566 1,721 845 100.00%34.2863 300,598.71
Average Portfolio Yield:0.67%Average Portfolio Yield:0.63%
Average Portfolio Maturity:51 days Average Portfolio Maturity:34 days
% Maturing within 3 months:86%% Maturing within 3 months:6%
Town of Prosper, Texas
Quarterly Portfolio Change - Town
Cash
56% Pools
31%
CD's
13%
Total Portfolio Assets as of
3/31/13 is $ 48,035,433
Cash
60%
Pools
25%
CD's
15%
Total Portfolio Assets as of
12/31/12 is $43,576,600
Town of Prosper
QUARTERLY POSITION CHANGE REPORT - TOWN
January 1, 2013 - March 31, 2013
PURCHASE BOOK VALUE MARKET VALUE
TYPE OF SETTLEMENT MATURITY BEGINNING ENDING BEGINNING ENDING
CUSIP SECURITY PAR RATE DATE DATE 01/01/13 03/31/13 CHANGE 01/01/13 03/31/13 CHANGE
Cash Positions: Bank Cash Investments
Bank Deposit Cash 17,766,300 1.0000%03/31/13 04/01/13 17,332,766 17,766,300 433,534 17,332,766 17,766,300 433,534
Bank Deposit Cash 1,300 1.0100%03/31/13 04/01/13 1,300 1,300 - 1,300 1,300 -
Bank Deposit Cash 0 0.0000%03/31/13 04/01/13 0 0 0 (0)0 0
Bank Deposit Cash 8,785,662 0.4000%03/31/13 04/01/13 8,785,662 8,785,662 - 8,785,662 8,785,662 -
Bank Deposit Cash 33,247 0.5000%03/31/13 04/01/13 33,247 33,247 - 33,247 33,247 -
Bank Deposit Cash 69,701 0.1000%03/31/13 04/01/13 69,684 69,701 17 69,684 69,701 17
Bank Deposit Cash 1,253 0.0000%03/31/13 04/01/13 4,351 1,253 (3,098) 4,351 1,253 (3,098)
Subtotal Cash Positions 26,657,462 26,227,010 26,657,462 430,452 26,227,010 26,657,462 430,453
Cash Positions: Pooled Investments
TexPool Pool 6,503,570 0.1458%03/31/13 04/01/13 2,502,171 6,503,570 4,001,399 2,502,171 6,503,570 4,001,399
TexStar Pool 8,543,633 0.1647%03/31/13 04/01/13 8,532,366 8,543,633 11,266 8,532,366 8,543,633 11,266
Subtotal Pool Investments 15,047,203 11,034,537 15,047,203 4,012,666 11,034,537 15,047,203 4,012,666
Marketable Securities
CD 1,016,853 1.34%12/12/11 12/12/13 1,013,505 1,016,853 3,349 1,013,505 1,016,853 3,349
CD 101,447 1.15%12/12/11 06/12/13 101,158 101,447 289 101,158 101,447 289
CD 2,650,546 0.50%12/10/12 06/10/14 2,647,283 2,650,546 3,264 2,647,283 2,650,546 3,264
CD 2,561,921 1.40%06/10/11 06/10/13 2,553,108 2,561,921 8,813 2,553,108 2,561,921 8,813
Subtotal Marketable Securities 6,330,768 6,315,053 6,330,768 15,715 6,315,053 6,330,768 15,715
Grand Total 48,035,433 43,576,600 48,035,433 4,458,833 43,576,600 48,035,433 4,458,833
1/1/2013 3/31/2013
2,397,539 1,964,005
2,397,539 1,964,005
2,397,539 1,964,005
WAM at Beginning Period Date 1 days WAM at Ending Period Date 1 days
Increase in Investment Holdings
(Market Value)
1.02%
0.11%
Reno Jones, EDC Treasurer
Lori A. Heikkinen, Accounting Manager
Average Yield to Maturity for quarter
Average Yield to Maturity 6 month T-Bill
Beginning Book Value: Ending Book Value:
Beginning Market Value:Ending Market Value:
Beginning Par Value: Ending Par Value:
and the Public Funds Investment Act (Chapter 2256, Government Code).
Town of Prosper, Texas
Quarterly Investment Report - EDC Portfolio
January 1, 2013 - March 31, 2013
Portfolio Summary Management Report
This quarterly report is in full compliance with the investment policy and strategy as established for the Town of Prosper, Texas
Economic Development Corporation
Inventory Holding Report
03/31/13
Maturity Break
Bank Deposit 1,961,491
Subtotal - Cash 1,961,491 100%
TexPool 1,325
TexStar 1,190
Subtotal - Pools 2,515 0%
Agencies, Treasuries, Muni Bonds & CD's
0-3 mos.0
3-6 mos.0
6-9 mos.0
9-12 mos.0
Subtotal - Other < 1 yr 0 0%
1-2 yrs.0
2-3 yrs.0
> 3 yrs.0
Subtotal - Other 1 or > 1 yr 0 0%
Total 1,964,005 100%
Asset Diversification
Bank Deposit 1,961,491 100%
TexPool 1,325 0%
TexStar 1,190 0%
Total 1,964,005 100%
-
500,000
1,000,000
1,500,000
2,000,000
2,500,000
EDC- Maturity Break
1 Day Liquidity
0
500,000
1,000,000
1,500,000
2,000,000
2,500,000
Bank Deposit TexPool TexStar
EDC- Security Type
Town of Prosper
CURRENT INVESTMENT - EDC PORTFOLIO
AS OF March 31, 2013
PURCHASE DAYS DAYS TO
TYPE OF DISCOUNT SETTLEMENT MATURITY HELD MATURITY % TOTAL WEIGHTED AVG WEIGHTED
CUSIP SECURITY PER $100 PAR DISCOUNTED DATE DATE TERM 03/31/13 03/31/13 RATE MATURITY AVERAGE
Bank Deposit Cash 100.00000%1,961,491 1,961,491 03/31/13 04/01/13 1 0 1 1.0000%99.87%0.999 19,614.91
Texpool Pool 100.00000%1,325 1,325 03/31/13 04/01/13 1 0 1 0.1458 0.07%0.001 193.16
TexStar Pool 100.00000%1,190 1,190 03/31/13 04/01/13 1 0 1 0.1647 0.06%0.001 196.00
1,964,005 1,964,005 3 - 3 100.00%1.0000 20,004.07
Average Portfolio Yield:1.02%Average Portfolio Yield:1.02%
Average Portfolio Maturity:1 days Average Portfolio Maturity:1 days
% Maturing within 3 months:100%% Maturing within 3 months:100%
Town of Prosper, Texas
Quarterly Portfolio Change - EDC
Cash
100%
Pools
0%
Total Portfolio Assets as of
3/31/13 is $ 1,964,005
Cash
100%
Pools
0%
Total Portfolio Assets as of
12/31/12 is $2,397,539
Town of Prosper
QUARTERLY POSITION CHANGE REPORT - EDC
January 1, 2013 - March 31, 2013
PURCHASE BOOK VALUE MARKET VALUE
TYPE OF COUPON SETTLEMENT MATURITY BEGINNING ENDING BEGINNING ENDING
CUSIP SECURITY PAR RATE DATE DATE 01/01/13 03/31/13 CHANGE 01/01/13 03/31/13 CHANGE
Cash Positions: Bank Cash Investments
Bank Deposit Cash 1,961,491 1.0000%03/31/13 04/01/13 2,395,024 1,961,491 (433,534) 2,395,024 1,961,491 (433,534)
Subtotal Cash Positions 1,961,491 2,395,024 1,961,491 (433,534) 2,395,024 1,961,491 (433,534)
Cash Positions: Pooled Investments
TexPool Pool 1,325 0.1458%03/31/13 04/01/13 1,325 1,325 0 1,325 1,325 0
TexStar Pool 1,190 0.1647%03/31/13 04/01/13 1,190 1,190 0 1,190 1,190 0
Subtotal Pool Investments 2,515 2,515 2,515 0 2,515 2,515 0
Grand Total 1,964,005 2,397,539 1,964,005 (433,533) 2,397,539 1,964,005 (433,533)
"A PLACE WHERE EVERYONE MATTERS"
FINANCIALS
FY 2012 - 2013
February, 2013
CASH OVERVIEW
General
Fund
Water/Sewer
Fund I & S
Internal
Service
Fund Cap Proj
Storm
Drainage
*Parks
(Ded + Imp)
**Impact
Fees
***Sp Rev
Fund
Sp. Rev
Escrow EDC TOTALS
CASH-LOCAL BANK 4,820,082 4,904,146 1,788,420 98,746 4,562,566 217,985 176,893 3,761,352 87,378 2,331,016 1,961,491 24,710,074
CERT. OF DEPOSIT 2,006,589 4,013,259 200,593 - - - - - - - - 6,220,441
TEXPOOL BALANCE 84,207 4,710 37,617 - 4,165,990 - - 2,210,467 - - 1,325 6,504,317
TEXSTAR BALANCE 2,575,196 - - - 1,349,729 - 1,152,605 2,483,410 - 972,877 1,190 8,535,007
TOTAL 9,486,074 8,922,114 2,026,631 98,746 10,078,285 217,985 1,329,498 8,455,229 87,378 3,303,892 1,964,005 45,969,839
*Parks Fund combines Parks Dedication and Parks Improvement
**Impact Fees consist of Water Impact, Sewer Impact, Thoroughfare and West Thoroughfare Impact fees.
***Special Revenue Fund figure consist of Court Technology Fd, Court Security Fd, Police donations, Fire donations, Safety Fair donations, Child Safety collections,
Shattered Dreams donations and Country Christmas donations. These are all retricted funds for specific purposes.
Total Restricted Funds 17,395,961
END-OF-MONTH CASH OVERVIEW (RECONCILED)
February, 2013
"a place where everyone matters"
80-1320-00-00
20-2950-00-00
20-2970-00-00
20-2975-00-00
20-2980-00-00
20-2982-00-00
20-2995-00-00
20-3110-00-00
20-3140-00-00
20-3150-00-00
30-1130-00-00
30-1131-00-00
30-1310-00-00
30-1530-00-00
30-1950-00-00
30-2120-00-00
30-2915-00-00
30-2921-00-00
30-2922-00-00
30-2923-00-00
30-2935-00-00
30-2950-00-00
30-2980-00-00
30-2985-00-00
30-2990-00-00
30-2995-00-00
"a place where everyone matters"
END-OF-MONTH CASH OVERVIEW (RECONCILED)
February, 2013
4,820 4,904
1,788
99
4,563
218 177
3,761
87
2,331 1,961
2,007
4,013
201
-
-
- -
-
-
-
-
84
5
38
-
4,166
- -
2,210
-
-
1
2,575
-
-
-
1,350
-
1,153
2,483
-
973
1
$0
$2,000
$4,000
$6,000
$8,000
$10,000
$12,000
General
Fund
Water/Sewer
Fund
I & S Internal Service
Fund
Cap Proj Storm
Drainage
*Parks
(Ded + Imp)
**Impact
Fees
***Sp Rev
Fund
Sp. Rev
Escrow
EDC Thousands TEXSTAR BALANCE
TEXPOOL BALANCE
CERT. OF DEPOSIT
CASH-LOCAL BANK
24,710,074
53.75%
6,220,441
13.53%
$6,504,317
14.15%
$8,535,007
18.57%
% of Total % of Total % of Total
Month FY 10/11 Taxes Due FY 11/12 Taxes Due FY 12/13 Taxes Due
Oct 670,832.76$ 11.13%345,581.69$ 5.38%199,295.89$ 3.11%
Nov 245,708.45$ 4.08%269,564.25$ 4.20%312,797.73$ 4.87%
Dec 2,307,007.29$ 38.28%2,778,563.05$ 43.29%2,668,522.67$ 41.58%
Jan 2,289,662.66$ 38.00%2,055,811.24$ 32.03%2,840,054.97$ 44.25%
Feb 698,822.18$ 11.60%724,407.75$ 11.29%734,118.21$ 11.44%
Mar 199,858.51$ 3.32%99,594.86$ 1.55%0.00%
Apr 36,824.36$ 0.61%57,941.01$ 0.90%0.00%
May 67,437.54$ 1.12%57,482.87$ 0.90%0.00%
June 39,365.06$ 0.65%16,505.67$ 0.26%0.00%
July 26,492.13$ 0.44%30,368.29$ 0.47%0.00%
Aug 14,870.63$ 0.25%11,530.90$ 0.18%0.00%
Sept 19,320.71$ 0.32%1,465.09$ 0.02%0.00%
YTD Totals 6,616,202.28$ 109.79%6,448,816.67$ 100.48%6,754,789.47$ 98.80%Collected YTD
includes delinquent
collections
6,026,100.54$ 6,418,046.61$ 6,837,016.79$ Total taxes due
includes delinquent
before adjustments
$-
$250
$500
$750
$1,000
$1,250
$1,500
$1,750
$2,000
$2,250
$2,500
$2,750
$3,000
Oct Nov Dec Jan Feb Mar Apr May June July Aug Sept Thousands PROPERTY TAX COLLECTIONS
THREE (3) YEAR COMPARISON
FOR PEAK COLLECTION MONTHS
0%
20%
40%
60%
80%
100%
120%
Oct Nov Dec Jan Feb Mar Apr May June July Aug Sept Percent Collected PROPERTY TAX COLLECTIONS
THREE (3) YEAR COMPARISON
PERCENT OF TOTAL DUE (Before Adjustments) COLLECTED
Total Total Current Year
For For Total For $ Amount % of Change
Month FY 10/11 FY 11/12 FY 12/13 Inc /(Dec)Inc /(Dec)
Oct 105,623.03$ 132,769.97$ 201,979.59$ 69,209.62$ 52.13%
Nov 102,733.59$ 151,482.42$ 214,546.84$ 63,064.42$ 41.63%
Dec 63,109.58$ 124,330.65$ 216,748.39$ 92,417.74$ 74.33%
Jan 73,055.18$ 116,402.88$ 178,379.69$ 61,976.81$ 53.24%
Feb 77,725.19$ 152,805.41$ 191,529.31$ 38,723.90$ 25.34%
Mar 76,266.92$ 116,790.53$
Apr 91,119.20$ 139,896.45$
May 134,429.49$ 160,653.78$
June 111,390.14$ 161,052.24$
July 122,119.89$ 169,498.46$
Aug 153,415.34$ 188,573.69$
Sept 129,026.27$ 191,387.99$
YTD Totals 1,240,013.82$ 1,805,644.47$ 1,003,183.82$ 325,392.49$ 48.01%
1,400,000.00$ Budgeted Sales Tax
THREE YEAR (3) COMPARISON
TOWN OF PROSPER SHARE OF SALES TAX
PROSPER, TEXAS
$-
$50,000
$100,000
$150,000
$200,000
$250,000
Page 1 of 2
To: Mayor and Town Council
From: Michael Bulla, CIP Project Manager
CC: Harlan Jefferson, Town Manager
Hulon T. Webb, Jr., P.E., Director of Development Services/Town Engineer
Re: Town Council Meeting – April 23, 2013
Date: April 15, 2013
Agenda Item:
Consider and act upon 1) an Infrastructure Reimbursement Agreement between the Prosper
Economic Development Corporation, the Town of Prosper, Texas and Preston Development, Ltd.,
related to the design and construction of certain drainage improvements at the northeast corner of
the intersection of First Street and Preston Road; 2) adopting Resolution No. 13-26; and, 3)
authorizing the Town Manager to execute same.
Description of Agenda Item:
In an effort to improve a cornerstone location within the Town of Prosper, staff assessed the
possibility of filling in the large drainage channel on the northeast corner of First Street and Preston
Road. Once a determination was made a drainage solution was feasible and TxDOT would be
agreeable to the proposed improvements, Town Council approved Change Order #4 to RLK
Engineering to produce a design connecting a 10’x3’ box culvert from First Street and a dual 6’x4’
box culvert on Preston Road.
This Infrastructure Reimbursement Agreement between the Town of Prosper, Preston
Development Ltd., and the Prosper Economic Development Corporation (PEDC), provides a
mechanism for each organization to contribute a portion of the funds necessary to complete the
drainage improvements.
Budget Impact:
The terms of this agreement require the adjacent property owner (Preston Development) to
contribute $50,000, and the Prosper Economic Development Corporation (PEDC) to contribute
$55,000, towards the design and construction of the improvements. Design for the improvements
was approved at the August 14, 2012, Town Council meeting in the amount of $12,000. The total
cost is $119,422.25 for design and construction, including an estimated $12,000 payment to AT&T
for the adjustment of an existing communications vault. The remaining estimated balance of
$14,422.25, to be funded by the cost savings of not constructing a headwall at the same location
on the First Street and Coit Road project.
Legal Obligations and Review:
The Infrastructure Reimbursement Agreement was prepared by Pete Smith with Nichols, Jackson,
Dillard, Hager & Smith, L.L.P. for the Prosper Economic Development Corporation (PEDC).
Prosper is a place where everyone matters.
ENGINEERING
Page 2 of 2
Attached Documents:
1. Infrastructure Reimbursement Agreement
2. Resolution
3. Project Map
PEDC Recommendation:
The Prosper Economic Development Corporation (PEDC) approved their participation in an
amount not to exceed $55,000 at their July 18, 2012, PEDC meeting.
Town Staff Recommendation:
Town staff recommends that the Town Council approve 1) an Infrastructure Reimbursement
Agreement between the Prosper Economic Development Corporation, the Town of Prosper, Texas
and Preston Development, Ltd., related to the design and construction of certain drainage
improvements at the northeast corner of the intersection of First Street and Preston Road; 2) adopt
Resolution No. 13-28; and, 3) authorize the Town Manager to execute same.
PGS DRAFT 1-4-13
Page 1 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
S TATE OF TEXAS §
§ INFRASTRUCTURE REIMBURSEMENT AGREEMENT
COUNTY OF COLLIN §
This Infrastructure Reimbursement Agreement (“Agreement”) is made by and among the
Prosper Economic Development Corporation (“PEDC”), the Town of Prosper, Texas (“Town”),
and Preston Development, Ltd. (“Preston Development”) (collectively the “Parties” or singularly
a “Party”), acting by and through their respective authorized officers.
WITNESSETH:
WHEREAS, the Town intends to cause the design and construction of certain drainage
improvements at the northeast corner of the intersection of First Street and Preston Road in the
Town, to provide underground drainage, in accordance with plans approved by the Town (the
“Drainage Project”); and
WHEREAS, the Drainage Project will be constructed by the Town if the PEDC and
Preston Development agree to contribute funding for the Drainage Project to be provided to the
Town prior to commencement of any work; and
WHEREAS, the estimated cost of the design and construction of the Drainage Project is
One Hundred Thirty Thousand Dollars ($130,000.00) (the “Project Costs”); and
WHEREAS, the Town has Twenty-Five Thousand Dollars ($25,000.00) available in the
First Street Improvement Project Fund to apply to the Project Costs (the “Town Contribution”)
and is willing to undertake the Project, provided the PEDC and Preston Development contribute
funding for the Project Costs; and
WHEREAS, Preston Development has agreed to pay Fifty Thousand Dollars
($50,000.00) to the Town towards the Project Costs of the Drainage Project (the “Preston
Development Contribution”; and
WHEREAS, PEDC has agreed to pay Fifty-Five Thousand Dollars ($55,000.00) to the
Town toward the Project Costs for the Drainage Project (the “PEDC Contribution”); and
WHEREAS, the PEDC has adopted programs for promoting economic development;
and
WHEREAS, the PEDC has determined that the Drainage Project constitutes
Infrastructure as defined by Section 501.103, Texas Local Government Code; and
WHEREAS, the PEDC has determined that the payment of Project Costs is suitable to
promote or develop new or expanded business enterprises within the Town and constitutes a
“project”, as that term is defined in the Development Corporation Act, Chapters 501-505 of the
Texas Local Government Code (the “Act”); and
PGS DRAFT 1-4-13
Page 2 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
WHEREAS, the PEDC and Town find and determine that this Agreement will further
the objectives of the PEDC, will benefit the Town and the Town’s inhabitants, will promote local
economic development and stimulate business and commercial activity in the Town;
NOW THEREFORE, in consideration of the foregoing, and on the terms and conditions
hereinafter set forth and for other valuable consideration, the receipt and sufficiency of which is
hereby acknowledged, the Parties agree as follows:
Article I
Definitions
Wherever used in this Agreement, the following terms shall have the meanings ascribed
to them:
“Commencement of Construction” shall mean that: (i) the plans have been
prepared and all approvals thereof and permits with respect thereto required by applicable
governmental authorities have been obtained for construction of the Drainage Project;
and (ii) all necessary permits for the construction of the Drainage Project pursuant to the
respective plans therefore having been issued by all applicable governmental authorities.
“Completion of Construction” shall mean: (i) substantial completion of the
Drainage Project; and (ii) the City has accepted the Drainage Project.
“Contribution” collectively means the PEDC Contribution, the Preston
Development Contribution and the Town Contribution.
“Drainage Project” means the design and construction of certain drainage
improvements at the northeast corner of the intersection of First Street and Preston Road
in the Town to provide underground drainage in accordance with plans approved by the
Town.
“Effective Date” means the last date of execution hereof.
“Expiration Date” means the Parties have fully satisfied their respective
obligations under this Agreement.
“Force Majeure” shall mean any contingency or cause beyond the reasonable
control of a Party including, without limitation, acts of God or the public enemy, war,
riot, civil commotion, insurrection, adverse weather, government or de facto
governmental action (unless caused by acts or omissions of such Party), fires, explosions
or floods, strikes, slowdowns or work stoppages.
“Infrastructure” shall have the same meaning assigned by Section 501.103, Texas
Local Government Code.
PGS DRAFT 1-4-13
Page 3 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
“PEDC” means the Prosper Economic Development Corporation.
“Preston Development” means Preston Development, Ltd., a Texas limited
partnership.
“Town” means the Town of Prosper, Collin County, Texas.
Article II
Term
The term of this Agreement shall begin on the Effective Date and continue until the
Expiration Date, unless sooner terminated as provided herein.
Article III
Infrastructure Payment
3.1 Drainage Project Construction. The Town agrees, subject to events of Force
Majeure, to cause Commencement of Construction of the Drainage Project to occur within six (6)
months after the Effective Date and, subject to events of Force Majeure, to cause Completion of
Construction of the Drainage Project to occur within eighteen (18) months thereafter.
3.2 Contribution Payments. The PEDC agrees to pay the PEDC Contribution to the
Town within five (5) business days after written request by the Town. Preston Development
agrees to pay the Preston Road Contribution to the Town within five (5) business days after
written request by the Town.
3.3 Use of Contribution Funds. The Town agrees to use the Contribution Funds for
payment of Project Costs for the Drainage Project. The Town shall refund the PEDC
Contribution to the PEDC if the Town does not undertake the Drainage Project. The Town shall
refund the Preston Development Contribution to the Preston Development if the Town does not
undertake the Drainage Project. If the actual costs to design and construct the Drainage Project
are less than the total Contribution, the Town shall, within thirty (30) days after Completion of
Construction of the Drainage Project, refund to PEDC and Preston Development a prorated share
of their respective Contributions in excess of the actual costs of the Drainage Project.
Article IV
Termination
This Agreement shall terminate upon any one of the following:
(a) by written agreement of the Parties;
(b) upon the Expiration Date; and
(c) by either Party, if any subsequent Federal or State legislation or any
decision of a court of competent jurisdiction declares or renders this
Agreement invalid, illegal or unenforceable.
PGS DRAFT 1-4-13
Page 4 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
Article V
Miscellaneous
5.1 Binding Agreement; Assignment. This Agreement shall be binding upon and
inure to the benefit of the heirs, successors, affiliates, administrators, executors, and permitted
assigns of the respective Parties. This Agreement may not be assigned by either Party without
the prior written consent of the other Party.
5.2 Limitation on Liability. It is acknowledged and agreed by the Parties that the
terms hereof are not intended to and shall not be deemed to create a partnership or joint venture
among the Parties. It is understood and agreed between the Parties that Town, in satisfying the
conditions of this Agreement, has acted independently, and PEDC assumes no responsibilities or
liabilities to third parties in connection with these actions.
5.3 Authorization. Each Party represents that it has full capacity and authority to
grant all rights and assume all obligations that are granted and assumed under this Agreement.
5.4 Notice. Any notice required or permitted to be delivered hereunder shall be
deemed received three (3) days thereafter sent by United States Mail, postage prepaid, certified
mail, return receipt requested, addressed to the Party at the address set forth below or on the day
actually received as sent by courier or otherwise hand delivered.
If intended for the PEDC, to:
Attn: Jim Wicker, President
Prosper Economic Development
Corporation
170 N. Preston Road, Suite 50
P.O. Box 1060
Prosper, Texas 75078-1060
972.346.3397 – telephone
With a copy to:
Peter G. Smith
Nichols, Jackson, Dillard, Hager & Smith, L.L.P.
1800 Lincoln Plaza
500 N. Akard
Dallas, Texas 75201
214.965.9900 – telephone
If intended for the Town:
Attn: Harlan Jefferson
Town Manager
Town of Prosper
P.O. Box 307
Prosper, Texas 75078
972.346.2640 – telephone
PGS DRAFT 1-4-13
Page 5 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
If intended for Preston Development:
Attn: John Harris
Preston Development, Ltd.
170 N. Preston Road, Suite 10
Prosper, Texas 75078
972.347.1970 - telephone
5.5 Entire Agreement. This Agreement is the entire Agreement between the Parties
with respect to the subject matter covered in this Agreement. There is no other collateral oral or
written Agreement between the Parties that in any manner relates to the subject matter of this
Agreement, except as provided in any Exhibits attached hereto.
5.6 Governing Law. This Agreement shall be governed by the laws of the State of
Texas; and venue for any action concerning this Agreement shall be in the State District Court of
Collin County, Texas. The Parties agree to submit to the personal and subject matter jurisdiction
of said Court.
5.7 Amendment. This Agreement may be amended by the mutual written agreement
of the Parties.
5.8 Legal Construction. In the event any one or more of the provisions contained in
this Agreement shall for any reason be held to be invalid, illegal, or unenforceable in any respect,
such invalidity, illegality, or unenforceability shall not affect other provisions, and it is the
intention of the Parties to this Agreement that in lieu of each provision that is found to be illegal,
invalid, or unenforceable, a provision be added to this Agreement which is legal, valid and
enforceable and is as similar in terms as possible to the provision found to be illegal, invalid or
unenforceable.
5.9 Recitals. The recitals to this Agreement are incorporated herein.
5.10 Counterparts. This Agreement may be executed in counterparts. Each of the
counterparts shall be deemed an original instrument, but all of the counterparts shall constitute
one and the same instrument.
5.11 Exhibits. Any exhibits to this Agreement are incorporated herein by reference for
the purposes wherever reference is made to the same.
5.12 Survival of Covenants. Any of the representations, warranties, covenants, and
obligations of the parties, as well as any rights and benefits of the Parties, pertaining to a period
of time following the termination of this Agreement shall survive termination.
5.13 Employment of Undocumented Workers. During the term of this Agreement the
Town agrees not to knowingly employ any undocumented workers, and if convicted of a violation
under 8 U.S.C. Section 1324a (f), the Town shall repay the amount of the funds received by the
PGS DRAFT 1-4-13
Page 6 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
Town from the PEDC as of the date of such conviction within 120 business days after the date the
Town is notified by the PEDC of such conviction, plus interest at the rate of 6% compounded
annually from the date of the conviction until paid. The Town is not liable for a violation of this
section by a subsidiary, affiliate, or franchisee of the Town or by a person with whom the Town
contracts.
(Signature page to follow)
PGS DRAFT 1-4-13
Page 7 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
EXECUTED on this ______ day of ___________________, 2013.
PROSPER ECONOMIC DEVELOPMENT
CORPORATION
By:
Jim Wicker, President
Approved as to Form:
By:
Peter G. Smith
EXECUTED on this _____ day of ____________________, 2013.
TOWN OF PROSPER, TEXAS
By:
Harlan Jefferson, Town Manager
EXECUTED on this _____ day of ____________________, 2013.
PRESTON DEVELOPMENT, LTD.
By:
John Harris
Title:
PGS DRAFT 1-4-13
Page 8 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
PEDC Acknowledgment
State of Texas §
County of Collin §
This instrument was acknowledged before me on the ______ day of __________, 2013,
by Jim Wicker, as President of the Prosper Economic Development Corporation, a Texas
nonprofit corporation, for and on behalf of said corporation.
Notary Public in and for
The State of Texas
My Commission Expires:
Prosper Acknowledgment
State of Texas §
County of Collin §
This instrument was acknowledged before me on the ______ day of __________, 2013,
by Harlan Jefferson, as Town Manager of the Town of Prosper, Texas, a Texas home rule
municipality, for and on behalf of said municipality.
Notary Public in and for
The State of Texas
My Commission Expires:
PGS DRAFT 1-4-13
Page 9 Infrastructure Reimbursement Agreement for Drainage Project
Prosper EDC and Town of Prosper (TM 58832)
Preston Development Acknowledgment
State of Texas §
County of Collin §
This instrument was acknowledged before me on the ______ day of __________, 2013,
by John Harris, as _____________ of Preston Development, Ltd., a Texas limited partnership,
for and on behalf of said partnership.
Notary Public in and for
The State of Texas
My Commission Expires:
TOWN OF PROSPER, TEXAS RESOLUTION NO. 13-28
A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF
PROSPER, TEXAS, HEREBY AUTHORIZING THE TOWN MANAGER
OF THE TOWN OF PROSPER, TEXAS, TO EXECUTE AN
INFRASTRUCTURE REIMBURSEMENT AGREEMENT BETWEEN
THE PROSPER ECONOMIC DEVELOPMENT CORPORATION AND
PROSPER DEVELOPMENT LTD., RELATED TO THE DESIGN AND
CONSTRUCTION OF CERTAIN DRAINAGE IMPROVEMENTS AT
THE NORTHEAST CORNER OF THE INTERSECTION OF FIRST
STREET AND PRESTON ROAD, AND THE TOWN OF PROSPER,
TEXAS.
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE TOWN
OF PROSPER, TEXAS:
SECTION 1: The Town Manager of the Town of Prosper, Texas, is hereby authorized to
execute, on behalf of the Town Council of the Town of Prosper, Texas, an Infrastructure
Reimbursement Agreement between the Prosper Economic Development Corporation, the Town
of Prosper, Texas, and Preston Development, Ltd., related to the design and construction of
certain drainage improvements at the northeast corner of the intersection of First Street and
Preston Road, and the Town of Prosper, Texas, as hereto attached.
SECTION 2: This Resolution shall take effect immediately upon its passage.
RESOLVED THIS THE 23RD day of April, 2013.
APPROVED:
Ray Smith, Mayor
ATTEST:
Robyn Battle, Town Secretary
Page 1 of 2
To: Mayor and Town Council
From: Michael Bulla, CIP Project Manager
CC: Harlan Jefferson, Town Manager
Hulon T. Webb, Jr., P.E., Director of Development Services/Town Engineer
Re: Town Council Meeting – April 23, 2013
Date: April 15, 2013
Agenda Item:
Consider and act upon Change Order #2 to Tiseo Paving Co., for the First Street (Craig Street to
Coit Road) and Coit Road (US 380 to First Street) Improvements Project.
Description of Agenda Item:
On November 08, 2011, Town Council awarded a construction services contract for the First Street
Improvements (Preston Road to Coit Road) and Coit Road Improvements (First Street to US 380)
to Tiseo Paving Co., Inc. in the amount of $7,649,978.00. The contract included the construction of
a four-lane divided roadway with concrete curb, underground drainage, and 6,000 LF of sanitary
sewer. Turn lanes and median openings, as well as conduits necessary for irrigation and median
lighting, were also included.
October 09, 2012, Town Council approved Change Order #1 for $404,567.83 to Tiseo Paving Co.,
for the construction of a decel lane at La Cima 7, increasing lime required for subgrade
preparation, the lowering of an existing 20” water line, and the installation of water lines to
accommodate the impending Upper Plane Water Line project.
This request provides an additional $95,422.25 and 85 days to accommodate drainage
improvements at the northeast corner of First Street and Preston Road (SH 289). An assessment
was made, and a tentative agreement reached, to extend a 10’x3’ box culvert from First Street and
connect to a dual 6’x4’ box culvert on Preston Road. With the connecting of these two drainage
systems, this change order also facilitates the filling of the large channel, within the ROW adjacent
to the roadway.
Budget Impact:
The original construction contract in the amount of $7,649,978.00 was funded from the 2008 CO
Bonds with the 2007 Collin County Transportation Bonds reimbursing $2,659,575.00 of the actual
construction and design costs.
Of the $404,567.83 Change Order #1, $37,194.83 is funded through an escrow received from La
Cima 7, $126,093.50 for lime and water line lowerings will be funded from the 2008 CO Bonds, the
$234,404.50 for new water lines will be funded by future 2013 CO Bonds and the $6,875.00 will
come from the Sewer Impact Fee Fund.
Prosper is a place where everyone matters.
ENGINEERING
Page 2 of 2
Change Order #2 for $95,422.25 is to be funded through the proposed Infrastructure
Reimbursement Agreement under consideration by the Town Council at the April 23, 2013, Town
Council meeting.
The terms of this agreement require the adjacent property owner (Preston Development) to
contribute $50,000, and the Prosper Economic Development Corporation (PEDC) to contribute
$55,000, towards the design and construction of the improvements. Design for the improvements
was approved at the August 14, 2012, Town Council meeting in the amount of $12,000. The total
cost $119,422.25 for design and construction, including an estimated $12,000 payment to AT&T
for the adjustment of an existing communications vault. The remaining estimated balance of
$14,422.25, to be funded by the cost savings of not constructing a headwall at the same location
on the First Street and Coit Road project.
Legal Obligations and Review:
No legal review of this request by the Town’s attorney is required.
Attached Documents:
1. Change Order #2
2. Project Map
Board, Committee and/or Staff Recommendation:
Town staff recommends that the Town Council approve Change Order #2 to Tiseo Paving Co., for
the First Street (Craig Street to Coit Road) and Coit Road (US 380 to First Street) Improvements
Project.
Page 1 of 1
2 Date:
Project:
07105F
7,549,978.00$
545
85
630
Add/Deduct
Item #e/n Unit Quantity Unit Cost Total
P4 EXIST CY 2200 2.00$ 4,400.00$
4,400.00$
D2 EXIST LF 14 41.20$ 576.80$
D15 EXIST LF 195 344.05$ 67,089.75$
D16 EXIST LF 16 396.50$ 6,344.00$
D33 EXIST EA -1 25,160.00$ (25,160.00)$
D37 EXIST LF 237 0.10$ 23.70$
D38 NEW 39" RCP LF 12 116.50$ 1,398.00$
D39 NEW EA 1 22,070.00$ 22,070.00$
D40 NEW LS 1 2,375.00$ 2,375.00$
D41 NEW LS 1 2,375.00$ 2,375.00$
D42 NEW LS 1 700.00$ 700.00$
D43 NEW LS 1 3,750.00$ 3,750.00$
D44 NEW MO 3 3,160.00$ 9,480.00$
91,022.25$
Date:
Previous Change Orders
6.62%Date:
Note:
Date:
Total Paving Items
PROJECT CHANGE ORDER
Coit Road - US Highway 380 to North of First Street
Contractor:
Tiseo Paving Company Contract Amount:
Change #:04/15/13
Town of Prosper, Texas
Client Project #:
P.O. Box 270040
Dallas, Texas 75227-0040
Item Description
FIRST STREET / COIT ROAD IMPROVEMENTS
1.) Storm Line Revisions at Prosper Town Center - First Street at SH 289
Paving Items
Current Contract Time
Reason for Request:
Add / Deduct Days
RLK Project #:
First Street - Craig Street to East of Coit Road
New Contract Time
Original Contract Amount 7,549,978.00$ RECOMMEND FOR APPROVAL
95,422.25$ Total Request
Total Drainage Items
APPROVED BY OWNER:
ACCEPTED BY CONTRACTOR
Town of Prosper, Texas
RLK Engineering, Inc
10'x3' RCB
2-6'x4' MBC
Tiseo Paving Co.
Change Order #1 Amount 95,422.25$
404,567.83$
New Contract Amount 8,049,968.08$
Net Contract Change Amt. (25% Max)
Remobilization for Storm Sewer Additions
Embankment (Density Control)
Drainage Items
Connect to Exist. 10'x3' RCB
Connect to Exist. 24" RCP
Additional Traffic Control
Flared Wingwalls - FW-S (10'x3' RBC)(45° Skew)(3:1)
Trench Excavation Protection for Storm Sewer
Storm Junction Box A-1 (18'x10')
Connect to Exist. 2-6'x4' MBC
24" RCP
To: Mayor and Town Council
From: Hulon T. Webb, Jr., P.E., Director of Development Services/Town Engineer
Cc: Harlan Jefferson, Town Manager
Chris Copple, AICP, Planning Director
William Mitchell, M.S., CPRP, Parks and Recreation Coordinator
Re: Town Council Meeting – April 23, 2013
Date: April 15, 2013
Agenda Item:
Consider and act upon the proposed park land dedication within the limits of the preliminary plat of
Tanner’s Mill, on 138.5± acres, located on the east side of Coleman Street. (D12-0048)
At the April 9, 2013, Town Council meeting, the Town Council tabled this item to allow Town staff
additional time to research the status of a potential elementary school site on the property. At the
April 9, 2013, Town Council meeting, Town staff was unaware of any recent discussions between
the Prosper Independent School District and the developer.
Description of Agenda Item:
Park Land Dedication: The Town’s Subdivision Ordinance requires a developer dedicate one (1)
acre of public parkland for every thirty-five (35) residential units, or in an amount proportionately
equal to five percent (5%) of the total acreage, whichever is greater. The Parks and Recreation
Board (PARBd) has the ability to recommend to the Town Council acceptance of public dedication
of park land or require the developer to pay fees in lieu of the land dedication. When evaluating
the public dedication of the park land, the PARBd and Town Council should utilize the Town’s
Parks, Recreation, and Open Space Master Plan to guide their recommendation.
At the January 10, 2013, Parks and Recreation Board meeting, Town staff presented a Planned
Development Zoning exhibit and Preliminary Plat for Tanner’s Mill that showed 333 single family
lots and the dedication of 9.51 acres of park land adjacent to a proposed elementary school site.
Since that meeting, the developer has withdrawn the request to amend the Planned Development
and submitted a revised preliminary plat on February 13, 2013, which conforms to the existing
zoning requirements in Planned Development-22.
The proposed revised preliminary plat shows 308 single family residential lots. Using the
calculation stated above, the park land dedication required by the development is 8.8 acres. The
Town’s Parks, Recreation, and Open Space Master Plan does show a neighborhood park north of
this development adjacent to the high school, but due to the zoning of the surrounding area, it is
more conducive to have the neighborhood park located within the Tanner’s Mill development. The
location proposed will benefit the residents of Tanner’s Mill, but will also be connected to the
Saddlecreek and Wildwood Estates developments via the Town’s hike and bike trail system. The
proposed revised preliminary plat does not include a proposed elementary school site on the
property.
Prosper is a place where everyone matters.
PARKS &
RECREATION
According to the 2007 Parks, Recreation, and Open Space Master Plan, a neighborhood park
consists of the following:
Be accessible to residents who live within a one-half mile radius of the park.
May be frequently located adjacent to elementary and middle schools.
Generally located away from major arterial streets.
Size to be 5 to 10 acres.
Located adjacent to local or minor collector streets.
Parking should be adequate for the proposed facilities it contains.
Facilities may include:
o Playground equipment with safety surface
o Unlighted multi-purpose practice fields
o Unlighted tennis courts
o Unlighted basketball goals
o Active area for unorganized play
o Picnic area with benches, picnic tables, and cooking grills
o Shaded pavilions and gazebos
o Jogging and exercise trails
o Security lighting
o Restroom not typically provided
The developer is proposing to dedicate the necessary park land to meet the required 8.8 acres of
park land dedication. Town staff recommends that the Town Council approve the dedication of
park land for the Tanner’s Mill development to serve as a neighborhood park.
Park Improvement Fees: The park improvement fee is currently $1,500 per single family unit for
park improvements. As depicted on the preliminary plat, a hike and bike trail is proposed to be
located within the development. The estimated cost of the proposed park improvements towards
the required park improvement fees will be evaluated at the time of final plat submittal.
Budget Impact:
N/A.
Legal Obligations and Review:
Section 13 of Town’s Subdivision Ordinance includes requirements for park land dedication. The
proposed conveyance of 8.8 acres for a neighborhood park complies with the requirements in the
Subdivision Ordinance.
Attached Documents:
1. Preliminary Plat
2. Town’s Parks, Recreation, and Open Space Master Plan Exhibit
Parks & Recreation Board Recommendation:
On February 13, 2013, the Parks & Recreation Board recommended the Town Council approve the
proposed conveyance of land for an 8.8-acre neighborhood park, as shown on the preliminary plat
of Tanner’s Mill, by a vote of 6-0.
Planning & Zoning Commission:
On February 19, 2013, the Planning & Zoning Commission approved the preliminary plat of
Tanner’s Mill, including the proposed conveyance of land for an 8.8-acre neighborhood park.
Town Staff Recommendation:
Town staff recommends the Town Council approve the proposed conveyance of land for an 8.8-
acre neighborhood park, as shown on the approved preliminary plat of Tanner’s Mill.
LEGEND
1/2" IRON ROD WITH YELLOW CAP STAMPED
"SPIARSENG" SET, UNLESS OTHERWISE NOTED
1/2" IRON ROD SET WITH YELLOW CAP STAMPED
"SPIARSENG"
IRON ROD FOUND
CAPPED IRON ROD FOUND
IRON PIPE FOUND
ALUMINUM MONUMENT FOUND
CONTROL MONUMNET
EASEMENT
UTILITY
DRAINAGE EASEMENT
UTILITY EASEMENT
WATER EASEMENT
SANITARY SEWER EASEMENT
SIDEWALK EASEMENT
WALL MAINTENANCE EASEMENT
HIKE & BIKE TRAIL EASEMENT
NO DRIVE ACCESS
BY THIS PLAT
RIGHT-OF-WAY
BUILDING LINE
STREET NAME CHANGE
BLOCK DESIGNATION
STREET FRONTAGE
DEED RECORDS, COLLIN COUNTY, TEXAS
MAP RECORDS, COLLIN COUNTY, TEXAS
OFFICIAL PUBLIC RECORDS, COLLIN COUNTY, TEXAS
Town’s Parks, Recreation and Open Space Master Plan Exhibit – Tanner’s Mill
Page 1 of 2
To: Mayor and Town Council
From: Matthew B. Garrett, Finance Director
CC: Harlan Jefferson, Town Manager
Re: Town Council Meeting – April 23, 2013
Date: April 16, 2013
Agenda Item:
Consider and act upon Ordinance 13-12 amending Ordinance 12-28 and approving additional
appropriations in the amounts of $174,050 in the General Fund and $110,000 in the
Water/Wastewater Fund for the Fiscal Year 2012-2013 Budget.
Description of Agenda Item:
This item amends the FY 2012-2013 Budget, increasing appropriations in the General Fund and
Water/Wastewater Fund.
The General Fund will increase personnel budgets to hire new positions and support
reclassifications for some existing staff. The filling of the Administrative Services positions
address the concerns in the auditors’ report contained in the management letter. In an effort to
improve staff effectiveness, efficiency, and productivity, the following organizational changes are
planned:
New Positions
Accountant
Purchasing Agent
Director of Engineering
Senior Engineer
Landscape Architect
Parks Operations Supervisor
Reorganized/Reclassified Positions
From HR Manager to HR Director
From Development Review Coordinator to Senior Planner
From Two (2) temporary Building Inspectors to a full-time Building Inspector
From Parks and Recreation Coordinator to Parks and Recreation Manager
From Planning Director to Director of Development Services
From Town Engineer/Director of Development Services to Executive Director of
Development and Community Services
Prosper is a place where everyone matters.
Administration
Page 2 of 2
The Library and Fire Department budgets are increasing to specifically appropriate for the
expenditure of donation and grant funds.
The Water/Wastewater Fund is increasing to purchase more water meters and contract for well-
capping services on multiple Town-owned sites.
More detail for these items is listed in Exhibit “A” of Ordinance 13-12.
The Local Government Code allows changes to the budget for municipal purposes under
Section 102.010.
Budget Impact:
This amends the FY 2012-2013 Budget by the amounts listed to approve additional
expenditures, but will be more than offset by revenues for the current fiscal year. As such, this
amendment will not negatively affect fund balance at year end. Staff projects that the General
Fund Revenues will exceed the original estimate by $780,000. Ninety percent of the expected
increase is from higher than expected sales taxes. Staff projects that the Water/Wastewater
Fund Revenues will exceed the original estimate by $250,000 due to an increased customer
base.
The additional recurring costs associated with this item will be approximately $492,900 in the FY
2013-2014 Budget for personnel expenses.
Legal Obligations and Review:
Budget Amendment Ordinance template language originally provided by Rebecca Brewer.
Attached Documents:
Ordinance 13-12, Amending the FY 2012-2013 Budget
Finance and Development Services organizational charts displaying the changes
Board/Committee Recommendation:
N/A
Town Staff Recommendation:
Town staff recommends that the Town Council take action to approve the amendment.
“I move to approve Ordinance 13-12 amending Ordinance 12-28 and approving
additional appropriations in the amounts of $174,050 in the General Fund and $110,000 in the
Water/Wastewater Fund for the Fiscal Year 2012-2013 Budget.”
Amendment 3-2012-2013 Budget (Ordinance No. 13-12) – Staffing, Grants, Meters, Well Capping Page 1
565407.v1
TOWN OF PROSPER, TEXAS ORDINANCE NO. 13-12
AN ORDINANCE OF THE TOWN OF PROSPER, TEXAS, AMENDING
ORDINANCE NO. 12-28 (2012-2013 BUDGET) AND APPROVING AN
APPROPRIATION OF FUNDS IN THE AMOUNT OF $174,050 IN THE
GENERAL FUND BUDGET AND $110,000 IN THE
WATER/WASTEWATER FUND BUDGET; PROVIDING FOR
REPEALING, SAVINGS AND SEVERABILITY CLAUSES; AND
PROVIDING FOR AN EFFECTIVE DATE OF THIS ORDINANCE.
WHEREAS, the Town Council of the Town of Prosper, Texas (“Town Council”) has
investigated and determined that it will be beneficial and advantageous to the citizens of the
Town of Prosper, Texas (“Prosper”) to amend Ordinance No. 12-28 (2012-2013 Budget) for the
purpose of increasing staffing levels, making additional book purchases from donations received,
providing grant-funded training for Fire personnel, purchasing additional water meters and
capping multiple Town-owned well sites; and,
WHEREAS, the total estimated cost of identified enhancements are One Hundred
Seventy Four Thousand Fifty Dollars and No/100 ($174,050.00) in the General Fund and One
Hundred Ten Thousand Dollars and No/100 ($110,000.00) in the Water/Wastewater Fund.
NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE
TOWN OF PROSPER, TEXAS:
SECTION 1: Findings Incorporated. The findings set forth above are incorporated into
the body of this Ordinance as if fully set forth herein.
SECTION 2: Amendment to Ordinance No. 12-28 (2012-2013 Budget). Ordinance No.
12-28 (2012-2013 Budget) is hereby amended to allow for increases or decreases to
appropriations as shown in Exhibit “A,” attached hereto and incorporated herein.
SECTION 3: Savings/Repealing Clause. All provisions of any ordinance in conflict with
this Ordinance are hereby repealed; but such repeal shall not abate any pending prosecution for
violation of the repealed Ordinance, nor shall the repeal prevent prosecution from being
commenced for any violation if occurring prior to the repeal of the Ordinance. Any remaining
portions of conflicting ordinances shall remain in full force and effect.
SECTION 4: Severability. Should any section, subsection, sentence, clause or phrase of
this Ordinance be declared unconstitutional or invalid by a court of competent jurisdiction, it is
expressly provided that any and all remaining portions of this Ordinance shall remain in full
force and effect. Prosper hereby declares that it would have passed this Ordinance, and each
section, subsection, sentence, clause, or phrase thereof irrespective of the fact that any one or
more sections, subsections, sentences, clauses, or phrases be declared unconstitutional or invalid.
SECTION 5: Effective Date. This Ordinance shall become effective immediately upon its
passage.
Amendment 3-2012-2013 Budget (Ordinance No. 13-12) – Staffing, Grants, Meters, Well Capping Page 2
565407.v1
DULY PASSED AND APPROVED BY THE TOWN COUNCIL OF THE TOWN
OF PROSPER, TEXAS, on this 23rd day of April, 2013.
Ray Smith, Mayor
ATTEST TO:
Robyn Battle, Town Secretary
Reason for Amending the General Fund Appropriations:
Department Personnel
Related Equipment,
Furniture, etc. Increase / (Decrease)
Administration -$ 20,000.00$ 20,000.00$
Parks 48,660.00$ 26,500.00$ 75,160.00$
Inspections (1,220.00)$ 8,000.00$ 6,780.00$
Planning (33,050.00)$ -$ (33,050.00)$
Engineering 87,610.00$ 12,000.00$ 99,610.00$
Total 102,000.00$ 66,500.00$ 168,500.00$
Department Description Line Increase / (Decrease)
Library Book Purchases 10-5281-45-00 3,750.00$
Department Description Line Increase / (Decrease)
Fire Department Training & Seminars 10-5536-30-00 1,800.00$
Exhibit "A"
Town of Prosper
Fiscal Year 2012-2013 Budget
Amendment #3
In the General Fund,the departments listed below have adjustments for new positions and reclassifications.Funding
to support these changes has been identified through higher than budgeted revenues and through some salary
savings for unfilled positions.
In the General Fund,the Library book purchases will be increased by $3,750.Funding for this comes from General
Fund Balance, reflecting amounts received from the Friends of the Prosper Community Library. Amounts received
from this group were $748.53 in FY 2010,$1,000 in FY 2011 and $2,000 in FY 2012.This amendment more clearly
allocates the donations received to additional funding for books as intended by the Friends of the Prosper Community
Library.
In the General Fund,the Fire Department training budget will be increased by $1,800. The Fire Department applied
for and was approved for a Texas Intrastate Fire Mutual Aid System Training Tuition Grant.As a reimbursing grant,
these funds will initially be appropriated from the General Fund Balance,but are anticipated to be covered with
current year revenues once the reimbursing grant is submitted and funds received.
Exhibit "A"
Town of Prosper
Fiscal Year 2012-2013 Budget
Amendment #3
Reason for Amending the Water/Wastewater Fund Appropriations:
Department Description Line Increase / (Decrease)
Water Department Meter Purchases 20-5545-50-00 70,000.00$
Department Description Line Increase / (Decrease)
Water Department Meter Purchases 20-5545-50-00 40,000.00$
In the Water/Wastewater Fund,the Water Department contracted services budget will be increased by $40,000. The
Town of Prosper operated six water wells until October 2010,at which time the wells were turned off and the Town
went to a surface water supply from North Texas Municipal Water District. The cost of operating the well system was
nearly twice the cost of surface water and not as reliable.
On February 19, 2013,the Texas Commission of Environmental Quality (TCEQ) conducted their four-year inspection.
According to 30 TAC 290.46(u), abandoned public water supply wells owned by the system must be plugged with
cement according to 16 TAC chapter 76 (relating to Water Well Drillers and Water Well Pump Installers). Public
Works is working with the TCEQ staff and together they have chosen to cap the wells.Funding will be covered by
current revenues or net system balances avaialble.
In the Water/Wastewater Fund,the Water Department meter purchases budget will be increased by $70,000.
Additional meters are required to keep up with the pace of growth. Current year revenues will cover the additional
costs with Water Taps, Service Initiations, and Other Revenues up significantly over year-to-date expectations.
Administration
Town Manager
(Harlan Jefferson)
Finance
Finance Director
(Matthew Garrett)
Purchasing
Purchasing Agent
(Proposed)
Utility Billing
Utility Billing Administrator
(Kelly Vanaman)
Utility Billing Clerk F/T
(Tristan Cisco)
Utility Billing Clerk P/T
(Jane Larch)
Accounting
Accounting Manager
(Lori Heikkinen)
Accountant
Revenues, Fixed Assets
(Proposed)
AP/Payroll Clerk
(Pamela Clark)
Outsourced IT Support
Human Resources
Human Resources Director
(Vacant)
PROPOSED
Phase 1: Reclass
LEGEND
Phase 2: Promotion
Phase 2: New Position
Administration
Town Manager
(Harlan Jefferson)
Finance
Finance Director
(Matthew Garrett)
Utility Billing
Utility Billing Administrator
(Kelly Vanaman)
Utility Billing Clerk FT
(Tristan Cisco)
Accounting
Accounting Manager
(Lori Heikkinen)
UB/AP Clerk
(Pamela Clark)
Outsourced IT Support
Human Resources
HR Manager
(Position Removed)
BEFORE REORGANIZATION
PROPOSEDDEVELOPMENT AND COMMUNITY SERVICESExecutive Director (Hulon T. Webb, Jr.)PROPOSEDDevelopment ServicesDirector (Ch iCl)Engineering Services Director (PROPOSED)LibraryLibrarian (Li dSh )Parks and Recreation Manager (WilliMi h ll)Public WorksDirector (F kJi)Administrative Assistant (Angela Tucker)(Chris Copple)Building Inspections Building Official (Wayne Snell)AdminAssistantPermitTechChief Building Code Compliance Code Compliance Officer (Trish Eller)PlanningSenior Planner (VACANT)PlanningTechnician(PROPOSED)Senior Engineer (PROPOSED)CIPPjM(Linda Shaw)(William Mitchell)Parks Superintendent (Matt Furr)Landscape Architect (PROPOSED) CIP, Parks, Planning(Frank Jaromin)Storm Drainage(1 person)SAdmin Assistant (Laurie Weddle)Permit Tech (Suzanne Brandon)Inspector (Steve Freeman)Senior Building Inspector (Ken Huston)Planning Technician (Melanie Videan)CIP Project Manager (Michael Bulla)Parks Operations Supervisor (Casey Knapp)Equipment Operator (SaulBenitez)Parks Maintenance Worker (JoseBarcenas)Irrigation Technician (Charles Nash)Chemical Technician (VACANT)Streets(2 people)Water(6 people)Plumbing Inspector (Larry Sandoval)Building Inspector (Richard Mapplebeck)(Saul Benitez)Equipment Operator (Roberto Alejos)(Jose Barcenas)Parks Maintenance Worker (Amador Prado)Parks Maintenance Wastewater(3 people)Construction Inspection(1 person)Phase 1: ReclassLEGENDPhase 2: PromotionPhase 2: New PositionBuilding Inspector (P/T to F/T PROPOSED)Worker (Raul Hernandez)Seasonal Maintenance Worker (REMOVE)(p)
DEVELOPMENT SERVICESDirector (HulonTWebbJr )EXISTING AS OF FEBRUARY 26, 2013(Hulon T. Webb, Jr.)PlanningPlanning Director(Chris Copple)Engineering Town Engineer(Hulon T. Webb, Jr.)Parks and RecreationBuilding Inspections Building Official (Wayne Snell)Code Compliance Code Compliance Officer (Trish Eller)Development RC (VACANT)CIP Project Manager (Michael Bulla)Parks and Recreation Coordinator (William Mitchell)Parks and RecreationSuperintendent (Matt Furr)Admin Assistant (Laurie Weddle)Permit Tech (Suzanne Brandon)Chief Building Inspector (Steve Freeman)Senior Building Inspector (KenHuston)Planning Technician (Melanie Videan)Parks Maintenance Worker (Jose Barcenas)Parks Maintenance Worker Irrigation Technician (Ch lNh)Chemical Technician (Casey Knapp)(Ken Huston)Plumbing Inspector (Larry Sandoval)(Amador Prado)Parks Maintenance Worker (Raul Hernandez)Seasonal Maintenance Worker (VACANT)(Charles Nash)Building Inspector (Richard Mapplebeck)Building Inspector (P/T)Equipment Operator (Saul Benitez)Equipment Operator (Roberto Alejos)