HomeMy WebLinkAboutResolution SA-RDA 078 - Recognized Obligation Payment Schedule (ROPS) and Admin Budgets 07/2020-06/2021STAFF REPORT
SUCCESSOR AGENCY TO THE
PALM DESERT REDEVELOPMENT AGENCY
MEETING DATE
SUBMITTED BY
REQUEST
Recommendation
January 9, 2020
Veronica Tapia, Senior Management Analyst
ADOPT RESOLUTION NO. SA-RDA o7s ADOPTING A
RECOGNIZED OBLIGATION PAYMENT SCHEDULE AND
ADMINISTRATIVE BUDGETS FOR THE FISCAL PERIOD FROM
JULY 1, 2020 THROUGH JUNE 30, 2021, PURSUANT TO
HEALTH AND SAFETY CODE SECTION 34177 AND TAKING
CERTAIN RELATED ACTIONS
That the Successor Agency Board waive further reading and adopt Resolution No. SA-
RDA o7s approving the Recognized Obligation Payment Schedule
Budgets for the fiscal period from July 1, 2020 through June 30, 2021,
related actions.
Strateqic Plan
There is no direct correlation to the strategic plan.
Executive Summary
Approval of these items
enforceable obligations
Agency in the 2020/2021
Backqround Analysis
and Administrative
and taking certain
is required pursuant to dissolution law in to fund the approved
of the Successor Agency to the Palm Desert Redevelopment
fiscal year.
Pursuant to Health and Safety Code ("HSC") Section 34177, the Successor Agency must
prepare a Recognized Obligation Payment Schedule ("ROPS") annually, listing the
anticipated payments for enforceable obligations to be made from July 1 through the
following June 30. The Successor Agency must also prepare a proposed administrative
budget for each six-month period, which must include the following: (1) estimated
amounts for Successor Agency administrative costs for the applicable six-month fiscal
period; (2) proposed sources of payment for the administrative costs; and (3) proposals
for arrangements for administrative and operations services provided by the City of Palm
Desert (the "City") or another entity.
All ROPS and Administrative Budgets must be approved by the Riverside County
January 9, 2020 - Staff Report
RECOGNIZED OBLIGATION PAYMENT SCHEDULES AND ADMIN BUDGET 2020/2021
Page 2 of 3
Countywide Oversight Board (which has jurisdiction over the Successor Agency
beginning July 1, 2018). Each Oversight Board-approved ROPS and Administrative
Budget must be submitted to the DOF for review. HSC Section 34177 also requires the
Successor Agency to submit an Oversight Board-approved ROPS to the DOF and to the
County Auditor-Controller no later than February 1, 2020. A copy of the Oversight Board-
approved ROPS must be posted on the Successor Agency's website.
The DOF inay eliminate or modify any item on the ROPS before approving the ROPS.
The DOF must make its determination regarding the enforceable obligations and the
amount and funding source for each enforceable obligation listed on ROPS 20-21 no later
than April 15, 2020. Within five business days of the DOF's determination, the
Successor Agency may request to "meet and confer" with the DOF on disputed items.
The meet and confer period may vary, but an untimely submission of ROPS 20-21 may
result in a meet and confer period of less than 30 days.
The County Auditor-Controller may object to the inclusion of any item on the ROPS that
is not demonstrated to be an enforceable obligation and may object to the funding source
proposed for any item. The County Auditor-Controller must provide notice of its
objections to the DOF, the Successor Agency and the Oversight Board at least 60 days
before disbursements from the Redevelopment Property Tax Trust Fund ("RPTTF") are
required to be made.
The County Auditor-Controller is required to make RPTTF disbursements to the
Successor Agency pursuant to the DOF-approved ROPS for fiscal year 2020-21 on June
1, 2020 (to cover enforceable obligation payments from July 1, 2020 through December
31, 2020) and January 2, 2021 (to cover enforceable obligation payments from January
1, 2021 through June 30, 2021).
Delinquent submission of the ROPS to the Oversight Board may result in severe penalties
to the City of Palm Desert (as the responsible entity that created the Redevelopment
Agency). Staff recommends that the Board of Directors of the Successor Agency adopt
the resolution approving the ROPS and Administrative Budgets for fiscal year 2020-21
and taking certain related actions.
Fiscal Analysis
The preparation and submittal of ROPS and Administrative Budgets for fiscal year 2020-
2021 are for the purpose of allowing the Successor Agency to pay its enforceable
obligations for the period from July 1, 2020 to June 30, 2021.
The "administrative cost allowance" is the amount of administrative costs that may be
paid by the Successor Agency from moneys received from the RPTTF. Subject to the
Dissolution Act, the permitted administrative cost allowance is the greater of: (i) $250,000
G �rtlaNeron:ca Iap�a\Wora F�ies\Stan tteports�Successor �gency�Pa�m Desr,rt - SA stafl report for ROPS and Admin Budgets 20-21 1-9-20.docx
January 9, 2020 - Staff Report
RECOGNIZED OBLIGATION PAYMENT SCHEDULES AND ADMIN BUDGET 2020/2021
Page3of3
per fiscal year, or (ii) up to 3 percent of the actual RPTTF moneys distributed to the
Successor Agency by the County Auditor-Controller in the preceding fiscal year for
payment of approved enforceable obligations, reduced by the administrative cost
allowance and repayments or certain loans owing to the City of Palm Desert (the "City
Loans") during the preceding fiscal year; provided that it shall not exceed 50 percent of
the RPTTF moneys distributed to the Successor Agency in the preceding fiscal year.
LEGAL REVIEW
DEPT. REVIEW
FINANCIAL REVIEW I CITY MANAGER
N/A
Reviewed by RWG
Robert W. Hargreaves
Citv Attornev
.larfet M. Moore
Director of Finance
Janet M. Moore ` Lauri Aylaian
ire or of Finance City Manager
ATTAC H M E NTS
Resolution No. SA-RDA 078
ROPS 2020-21
Administrative Budgets 2020-21
�f oE5 : l�o�.
J�'�
��;<:� U1=_� - C� .�
��.�� ��-���� �� b
�,Yi�;;.�aaTi a��Y ��� �vY�:a� �;z?;,- �;xe � ���::;�
I�� ��• N�m1��.,��1Q�-Q�C.1') , t�e��lf, U.%P�aelr� $�P,SiQt")de�
G:\rda\Veronica Tapia\Word Files\Staff Reports\Successor Agency\Palm Desert - SA staff report for ROPS and Admin Budgets 20-21 1-9-20.docx
RESOLUTION NO. SA-RDA o�s
A RESOLUTION OF THE BOARD OF DIRECTORS OF THE
SUCCESSOR AGENCY TO THE PALM DESERT
REDEVELOPMENT AGENCY APPROVING A RECOGNIZED
OBLIGATION PAYMENT SCHEDULE AND ADMINISTRATIVE
BUDGETS FOR THE FISCAL PERIOD FROM JULY 1, 2020
THROUGH JUNE 30, 2021, PURSUANT TO HEALTH AND
SAFETY CODE SECTION 34177 AND TAKING CERTAIN
RELATED ACTIONS
RECITALS:
A. Pursuant to Health and Safety Code ("HSC") Section 34177(0), the
Successor Agency to the Palm Desert Redevelopment Agency (the "Successor Agency")
must prepare a Recognized Obligation Payment Schedule listing the anticipated
payments for enforceable obligations to be made by the Successor Agency during the
fiscal period from July 1, 2020 through June 30, 2021 ("ROPS 20-21 ") and submit ROPS
20-21 to the oversight board of the Successor Agency for approval.
B. Pursuant to HSC Section 34179(j), commencing on and after July 1, 2018,
the Riverside Countywide Oversight Board (the "Oversight Board") has jurisdiction over
the Successor Agency.
C. Pursuant to HSC 34177(I)(2)(B), at the same time that the Successor
Agency submits ROPS 20-21 to the Oversight Board for approval, the Successor Agency
must submit a copy of such ROPS 20-21 to the State Department of Finance (the "DOF"),
the County administrative officer, and the County Auditor-Controller.
D. Pursuant to HSC Section 34177(j), the Successor Agency must prepare a
proposed administrative budget for each six-month fiscal period (commencing each
January 1 and July 1) and submit each proposed administrative budget to the Oversight
Board for approval.
E. Each proposed administrative budget shall include all of the following: (1)
estimated amounts for Successor Agency administrative costs for the upcoming six-
month fiscal period; (2) proposed sources of payment for the costs identified in (1); and
(3) proposals for arrangements for administrative and operations services provided by the
City of Palm Desert or another entity.
F. Pursuant to HSC Section 34177(I)(2)(C) and Section 34177(0)(1), the
Successor Agency must: (i) submit the Oversight Board-approved ROPS 20-21 to the
DOF, the Office of the State Controller, and the County Auditor-Controller no later than
February 1, 2020, and (ii) post a copy of the Oversight Board-approved ROPS 20-21 on
the Successor Agency's website.
G Uda\Veronica Tapia\Word Files\Staff Reports\Successor ngency\Palm Desert SA - SA roso for ROPS and Admin Budgets 20-21 1-9-20 docx
Resolution No. SARDA-
NOW, THEREFORE, THE BOARD OF DIRECTORS OF THE SUCCESSOR
AGENCY TO THE PALM DESERT REDEVELOPMENT AGENCY (THE "BOARD"),
HEREBY FINDS, DETERMINES, RESOLVES, AND ORDERS AS FOLLOWS:
Section 1. The above recitals are true and correct and are a substantive part of
this Resolution.
Section 2. ROPS 20-21, substantially in the form attached hereto as Exhibit A,
is hereby approved.
Section 3. Each of Administrative Budget 20-21A (covering the period from July
1, 2020 through December 30, 2020) and Administrative Budget 20-21 B(covering the
period from January 1, 2021 through June 30, 2021) (together, "Administrative Budgets
20-21 "), substantially in the form attached hereto as Exhibit B, is hereby approved.
Section 4. The Executive Director of the Successor Agency, in consultation with
the Successor Agency's legal counsel, may modify ROPS 20-21 and/or the Administrative
Budgets 20-21 as the Executive Director or the Successor Agency's legal counsel deems
necessary or advisable.
Section 5. Staff is hereby authorized and directed to submit a copy of ROPS
20-21 to the Oversight Board for approval and, at the same time, transmit a copy of ROPS
20-21 to the DOF, the County Auditor-Controller and the County administrative officer as
designated by the County.
Section 6. Staff is hereby authorized and directed to also submit the proposed
Administrative Budgets to the Oversight Board for approval.
Section 7. Staff is hereby authorized and directed to submit a copy of Oversight
Board-approved ROPS 20-21 to the DOF, the Office of the State Controller, and the
County Auditor-Controller. If the Oversight Board has not approved ROPS 20-21 by
February 1, 2020, Staff is hereby authorized and directed to transmit ROPS 20-21 to the
DOF, the Office of the State Controller, and the County Auditor-Controller by February 1,
2020, with a written notification regarding the status of the Oversight Board's review.
Written notice and information regarding the action of the Oversight Board shall be
provided to the DOF by electronic means and in a manner of DOF's choosing.
Section 8. This Board hereby represents and warrants to the Oversight Board
that it examined all of the items on the ROPS 20-21 and finds that each of them is
necessary for the continued maintenance and preservation of property owned by the
Successor Agency until disposition in accordance with the Dissolution Act, the continued
administration of the ongoing enforceable obligations, or the expeditious wind-down of
the affairs of the former Palm Desert Redevelopment Agency by the Successor Agency.
Section 9. Staff is hereby authorized and directed to post a copy of the
Oversight Board-approved ROPS 20-21 on the Successor Agency's Internet website
(being a page on the Internet website of the City of Palm Desert).
G UAa\Veronica I apia\Word F iles\StaH Reports�Successor Aptncy\Palm Desert SA - SA reso for ROPS and Adm�n Budgets 20-21 1-9-20 docx
Resolution No. SARDA-
Section 10. The officers and the other Staff members of the Successor Agency
are hereby authorized and directed, jointly and severally, to do any and all things which
they may deem necessary or advisable to effectuate this Resolution, including but not
limited to requesting additional review by the DOF and an opportunity to meet and confer
on any disputed items, and making adjustments to ROPS 20-21 and/or Administrative
Budgets 20-21 pursuant to the DOF's instructions, and any such actions previously taken
are hereby ratified and confirmed.
PASSED, APPROVED AND ADOPTED this 9th day of January, 2020.
AYES:
NOES:
ABSENT:
ABSTAIN:
ATTEST:
Gina Nestande, Chair
RACHELLE D. KLASSEN, SECRETARY
SUCCESSOR AGENCY TO THE
PALM DESERT REDEVELOPMENT AGENCY
G\rda\Veronica �Iapia\Wortl Fdes\Staff Reports\Sur.cessor ngency\Palm Desert SA - SA reso for ROPS and Admin Budgets 20-21 1-9�20 tlocx
EXHIBIT A
SUCCESSOR AGENCY TO THE PALM DESERT REDEVELOPMENT AGENCY
RECOGNIZED OBLIGATION PAYMENT SCHEDULE
(July 1, 2020 — June 30, 2021)
G Vtla\Voronica Tapia\Word F'des\StaH Reporis\Successor �gency\Palm Desert SA - SA reso for ROPS and Admin Butlgets 20-21 1-9-20 docx
� �
m_ � �
� N R
N ~
> E� ' �
Qa
�
LL
F
� H
d
d �
U
�
� � i
I-- � L C � i
C O �
�
IL > U � ' '
V1 y m
N m
�' m
p � ' � i
� �
� C
O U
0] O
a`
s's y� y� �
Q _
(J N �
� o
o H
N
C LL i �
a E� �
Qa
�
LLF
� d a
❑ �
� N
7 d
v � i
� ' � i
Q � d �o
Z (n L C
N � O �
O C u'
N �
(/1 LL N N ' �
a Z � � �
g O m ,�
� m m
�m
D � �
C �
J o U
0] O
a`
m v� » di
vi
Y a�
O �
� N
O
N
�
N I
� �, Z Y } } �
�
m � � � ,
�o �
�
N C � �
— � � � O
�
� a �n
O�
U �
_ � d
O
a ¢ � M
fh M
C y > H U! � C N
� � _
a a�i � NaU � c mQ o � a S y� � � o yo n n o,� �'3 my m
� N �. � `o c 'o � a°� vi o� = a m > ... � m � � � > ... � m � °' o E c o� Ti o � � � d � m o`
� a v.� � t � � O._ o a y o�� D c a a n.-, o c> N c� a n.-. � 4' c m o� a> >>. p N�
� w 5� c o' m� o' o� o a �� `o _ n�o � >°� o' � U n�o � D> d m�d U d i. �+ _ E= o ° D�a; � c
� � a' � o ti Q= � 2 m � m vl � Q� Q n a a° c°� a W �� Q n a a° c�i -�°o w�� O n axi c�i � c�i n aJ r�n E.� v= n
a�'i o� � E ti
LL a C' N O C � O C �
� �n � p w N � w d v
d O L . � u�l. � U O v�i. V V 07
xQ> ��ma` ��ma` �
c m
N � M m � �
W N C t9 � O N N
� � � � � � O
M
Q � � O O �
O
C C
Ul O
E �
o �
O � X Q N� o� o� o^
Q W � rn � o � o
O N O N O N
C � D D
� D � d
a
ip d C C C C
U a NT � LL U O LL V O LL V O
Q OJ C d N � N N 'O Ul N
O � d p O d C�O d
J m d a m a` a m a` a
m �
E `V `� �
a
m � � c ...
Z � c � d
m
m u�i m Ez �y a c U
O J p� N � .
d �"� m � r Ca �Y
in�U �� a� m o
lL J
Q N # � � M m
- M
m_
� �, � � �
A
3 N Q
O F
N
LL i i i i i
� � �
Q �
LL
F--
� H
a
d �
u
�
p � � � � �
(A d 'o
F- ,� L C
C O �
�
� � � � � � � �
Z U
tn °J `m
m m
�' m
� � � � � �
c �
� O U
0] O
a`
� � � � �
a_
� A
a N o
o H
N
� � i i � i i
a E�
¢�
�
p � �
d a
o �
' N
7 �
�'1 � i � i i �
� �
Q O p) 'p
Z � I/I L C
N .0 Q LL
O C
N �
(n LL N N i i i i i
a Z �
g O � �
� d m
� m
� � � � � � �
d
J C
O U
n] O
d
q � � � � �
� F
Y a
� N
O
N
V
N
� - Z } } > Y
�
�
� � � � � �
C C M
O �
� � N r
- O � m O
~ y � M
O � N
U �
_ � �
O
d a N N N N M
N C N � (O O (O O C
O ' � M 9 � «� L� � O O p, O y O p. �
�� - � N N O w O N O 3 O � V .�. �p � w 9 r, tp 3'� J
� d O�,O 3 � y'O 'O �p d � T Q C O) U O N N U Q' t0 U] C C� � O OJ C C� � 0 p
N � N y d O(0 t0 v r "O � C(` 9 �� N� t� L U� C r a d.-. ` U� t0 I� a d.� Q
Y L'= d . �'_ �� T � Y N Q � N E:- d E O C C O. � � U] �.Q "O ._ . J G'O .- .
� �z �w'�n �°'� �>wmOano� d axi c�i � maQ c�i � c � o Q nna c�ia W�� Q nn� �-�ow �� ��
m
d - E .. E ..
LL m o °� c N ,� n. �o � o n a � E a�i
a. Y�OI pp ❑ C � � N C p
> ow� r�ma F�ma ao
C C W W OJ W O]
a O �
E�� N �N N N N
W ��� � �[1 O O M M
Q H O O O O O
C C
N O
E '- �'
O �l N O N� O � O� �� ��
m x �Q� NO '-O �O t00
Q W � N O N O N O N
� � �
C � d �
� C C C
d C
U � T O � V� LL V� LL V� Q lL
- F t0 'O N N U Ul N a UI N
� � ��O N 0 O d 0 O`I W a'
J 07da ma`a �7d d (n W
V m
N N p C
E d � m
Z a C� -(�� L p � N
N V d « �
m � � E z m cn � rn�n o
.o � o� m -p w L(n y� 2 �
-p C a� 'o _ � m
a m o n o� c:� o
a in�U d� Zti » JJ
Q �� � m O O O
�. T -�� ________
m_
� � �, � �, � �
N �
Z' o H
N
C LL i i i � i � �
> V �
Q a'
�
F
� �
a
a �
U
J �
O ul � � � � � �
(n N 'O
F � L C
C O �
�
LL j U � i i � i i
f/1 y N
N m
�' m
� i i i i � � i
� �
� C
O U
m O
a`
vi e� E» f» F» F» v�
a_
� m
d N O
O H
N
C LL � i i i i � �
a £�
¢�
LL
U �
O d 4.
❑ �
� �
J d
-1 � i � i � i i i
7
Q O d �
Z UJ L C
N .0 O LL
O C
N �
(n �' N N � i � � i i
a � U
2� � y N
m m
�' m
y i � � i i i �
�
a �
J O V
�7 O
a`
� E» f» F» e� F» v3 vi
N �
Y � N
0
N
N
' - I } } Z } Z I } }
�
�
� � � � i i i
m � �
� o �
� '- �
m c � �
- � �� OI N
.N � �
� � R
�
U �
_ � v
O Q Q
d Q 7 V d' ? S 2 V
p C C
� °� ai 3 c � a�i m o m � a`� o m �= O� a � «�.. � � "' � w v �
� �N ��� o o LL T � o� `.. � axi m�`o Q v a a�i 3 a 2 o T� �0 c a a o u'° c a n.... o T� m
d � N 3`w o� a i•.� c�`o c E � 3 a �= a� `o � d�� � n� `�>.o� a� U n� � c>.6i'a� U n°; � c
0 1° _ o n o w v m x o N t N o �� � o � �_� � rn 3 m o a� � o o w m O n a � o o w ` O n o � o
aa ao w�� n. m oi- m o � � oa �n� Q� Qa ao Q naa o.... u. Q aaa o..., ti Q nna
a
� d N
� T> C O C D O C a O C �
LL >. C Ol.� U C � E �... N � w Ul � ,r N N
Ul O. O � O_ U U a'O V d'O V
d E Yl 3 L �� . 07 N 07 C O� Cp C O� 0� C O�
ao=a' -oci > �o ��ma r�ma r�ma
C O Ql N M W m OJ W
� O O O O O O O
E�� N N N N N N N
W °' E � � � `n o o m r�i
Q F o 0 0 0 0 0 0
c c
d o
E � °? � � � �
� � N � M� O� N p� O� M O� � O� V � R
`o�x �no vo �rn ro o �o �o
Q W O N O N O N O N O N O N
� � C � C � d
N d
� C C � U E U �
�.7 Oi T li LL U p O � U � j 2 j � LL V O
0 � W � O � � � O O � a � a � � � �
u�w maa � maa E= E c maa
UJ p N �
m m m c a
E � `m m �" rn rn � a �
p7 Z � o � o� > d� o O O a=� °
� o� H
�� S� � N� � OI N O N O N Ul l0 N �
a � j � O C n-j m m=� N� N N C:a
�LL a=o in�v v5 v5 0� »
M 1� O 0� � N M
Q N ik � LL] fD t0 I� � �
� � � �
m � m � � �
�
3 oF g g �
N � _ �
�
> E� ' ' �
Qa
�
� , � c o
� � � �
� � o � �
a
d � m m
U
J
O � i
F y L� ' i � �
C O LL
�
LL > U � ' ' � �
fq y m
a� m
� m
N i �
� � � � i i
N
� C
O U
0] O
a`
e� y� ^ c�
Q _ � � �o F» f»
Ci o F o o �
m
� � �
�
c LL � � � ,
a E � � �
Qa
�
� � N M �
� W W �
H
� y a � � (D
0 � � m
N
7 d
v � �
� ' ' � � �
O
Z a (/i L C
N .� O �
O C �
N �
f/I LL N N � �
a z � � � , �
� O m �
� �-
a� m
� m
N i �
� � � � i i
C �
'J O U
0] O
d
� 69 � N i� •-
a � � � � � v>
Y � � o �i
�' N OJ M �
N � � �
U
N
� � } } Z � Z
� Z } >
mo ' � � � ,
N C � � M
H � � � � N
M
� � �
0 � f")
U �
_ � N
a`¢` _ ¢
= N N
C C � � �
n "� v � w n -o � ,�: a v � a � c n � c n o y o n
(7 �V � UJ � � � A� O � C t0 � O � T y d O v T.O d O d J.'��- _�O "O ... � J �
y C d O_ � O��� C � a.-. O U� C d Q. .� C N� � a.-. V� y- U C'v� � > � (0 1� �� j
� o w d � a� � o o w a"i O n�0 5 0 o w d O '�° �� w a�i O'�° a a w a�i O'° °" w a�i � �- �� o o m n a O a
u o Q- a�� � a� �o�'d U
�¢ nna u.��� ¢ ana LL ma¢�.�LL ma`¢�.�� maQ�..�� ¢ aaa uaw �'� ¢
� � � E
„ E.. .o E.. N � m w
LL T � � v o � � a a a E
m � v m w m d r t o c � o
a m�Op mNOp T� Ty TN QO.aV �
C F-�¢1d H�CD 6. U� UO UD F�m d �
N � � m � N � N
E � d � � MO � � �
W Ul .0 (p N N N ry � � O
d� p � p N N � N N
pl � � � � � O
Fy �p M M
Q � � O O O � �
C C � �
N O
O a�i � m � �
�l X Q O^ � �p •a N �!'� t0 � fp m �� �
Q w � O O N p m �� �� O N O
N
� � N � T Y � �
� � � d
1p p_ � U E U C� N C.� ..-: N C.� .-: N C �
� �'� o� >� 'oa� �' oa� �' oa� o' �,= �
C � .-
� d O d � �' t0 �� U T N� N V T tV N L L C.� N V
OU E- UJ OC.i y C)J�OC) Gl C�JOi.i m ma`a` �
w
m
m o a �' d a� ��� y
m Z C� D " YO L 0 L p t C � E G!
u 3.- o rn �_ o- >.:. n>.:. a>, � o E L
°' o:o� y ua �r�y v�c.y v�r.N N o n
o T a 3= � L = a J L a'= L n'= � U � L
a CD U] J 2 �� O O Q p O V C p Q d Gl C �
�� za`Q za`¢ zaa w�c�'i �
z
a d� � � � . � o, o �
— r o� �
m_
� � �, �, �,
� N �
O H
N
C LL i � � � i
� �a
Q �
�
�
� �
a
d �
u
�
p i � � � �
(A N o
F � L C
C O LL
�
LL Z � , , . , �
� � �
m �
�m
y i � � r �
�
� d
� C
O U
p] O
a`
v3 » vj vi v3
Q _
� R
� � O
O H
N
� � i � � � �
a ��
¢�
LL
Q V H
N a
❑ �
� �
� U
� � � � � i
7
Q O � �
Z � 47 L C
N .� O LL
O C
N �
VJ W N N � i � � �
a z �
� � y m
m m
� m
y i i i i i
� d
J O U
07 O
a`
q fA fA fA fA fA
Y a�
� N
O
N
V
N
� - Y Y } } }
�
�
� i i i i i
C O
N C �p
_ � � �
� a
� �
J �
_ � d
O Q
a � � c v v
� ' c ' c c c
0 o y o n o o n o N o a o ' n o ' n o N n
'a �p � a '^ co � v � 3 a �' � 'O N � 'o �
C C N O N G C Ul � N C C N� N N C C N� N C C N� N C C y �
:� l0 I� > N I� - > (V 1� > (0 i lV - > fU
d � N� Ul d O] N U �` � N� UJ N m N U �` � Y�l � N Ul 01 N U �` ��� N OJ N U ��� 9 Ul OI �N U � d I/�I � N Ol �N
� �� o o m w` O a o� o o m w L O a�= o o m w` O n�� o o w v� a�� o o w d� a�� o o w�
nna c>a LL Q ana c� v� LL Q naa c� a LL Q nna LL Q nna c� LL Q naa c�
� E.. E.. E.. E._ E..
LL T C � O C � O C � O C y O � O C �
N w N w N w N w N ,� N
a ac � � o"-o � Q o'-c � p o'a � O o'a � � u�i'� �
c o� m c`o � m c o� m c o� m c`o � m c o�
�ma ��ma ��ma ��ma F-�ma ��ma
-- � m m w m m
� o
W N C tV O O N N N
� E � O O O � O
a� O O O O O
C C
N O
� j OJ
U
O d N O � O� O� O� O� O�
m x O �- O � O � O � O � O
Q w N O N O N O N O N O N
C N N N N N
� C C C C C
.� a = � _ � _ � _ ^ _ ' �
V OI�T U O � U O � U O V- U O LL U O LL U O
� y N �� N -p d N �p ry N �p d N -p p� N
p �O `l ��O N 0�O N � O`I Q O`I � O`l
a`a ma`a` maa` ma`a ma`a ma`a
� x m m � �
Z a -'� H Y y_� � � a�i � cp1i a�i
m �� y �� y U � E m� E
m u � a a�a.n �a� ? mj �j
m o g 2� -o � E E:e o-- � a 5 0 0
o m a�� �� E'� � m '� a p� a
m
a � aLL aa� c�iia'- o£ v� E
N c") V N <D
Q N ik W 00 OJ W N
ro_ � � o � o �' m� v
� �n c� � u�
3 « r o
o F � i» � v r�i �
N � � � � th
V3
r �
� LL � i i � �
> D d �
Q �' f"J
' ' O � O O� V V
LL � O � c0 ?
F N �'] th t[1
� a � fD t") N N
m r� v op
N d' � O M
V N tt) M
�
O N ' M � �
H y t c � � � �
c O LL r
7
LL j U i � � i , i �
V7 � N
d N
�' m
D� i i i � � i i
N
Q. C
O U
Q] O
a`
a _ � m o �' � � �' �
� K N �
� � m �
� � H � 6�9 u� N M �
N � � � � f�J
Vf
C LL � � � i � � �
a E�
Qa
�
� � � � �+ �n rn n
0
� � � C N N
Q V F~- � � � N P
N a M I� O] Q �
❑ a, �IJ N C�
N N [O �+j
� d
� � � '
� N i i i i
Z a U7 L 'O (D
�
O C � � V
N �
fn LL' 2 N ' � � � � �
a � '
g O m �
� m m
�m
D� � � � � � � ,
m
J C �
O U
p� O
d
N fA � � �p' u'! R t7 1�
a� co ici � n c�o �
Y � � N .a n � v r
� � � � � � � M
N 6N9 N �
�
Vi
�
N
� � > � z z y z z z� z
�
m � ' p o � �n m m
c>
- O � O M 1� c0 fV
N C jp � O f`� V V Q
F i � p � � O �
O � � � N N u)
� N
U �
_ � N
aa = � � � � a a
c � �
= x
� � o - ti c� a� � w a>
0 o n c y m� o� N Q p � Q � � m c� � cdi m
(7 N >„_, � m a� � � a c�j �� ��� T o��� 9� m r m �= o Q a' a�i Q aZi `c � a�i c �
o� � � n a� 3 . � p m m o m o m a� o o c n n.-. �n v) m Q� a� Q
m U a., m �� o� �w U o" E� E m o- � �' N c>.m �a� U E a i. E a i. E a i. �E
0 O n�� o o w� p o v m o� �_�� m N o 3 E a�� o � O m m m m m m m m m d
� Q naa � LL GUQ m aw �`o�n m°i no �< aaa c�i W�LL v��a cn�a v��a �
E
LL T �� � j a� C C C C
a p�' � o � T y _'o m m m m
m c o ` m (n V� (!� tn
H� m d 1 U O J � � � �
c
p m v '- m c�
��p N O O O p c+J V [7 N
W d E Q � � O p O O � N
p� � � M O O O O
Q H O O O � O O O O
C C
N O
E '- �
O m � �o � � �
�% � O � N W O� O� N � N r N r N
Q W �� � m 1� O � O �
O N O N O N O N O N O
� y
a a�i � � � d m� aDi� d� w
a � � � � � .- �
� �. Ul j (� T� C VI � N M y M
U � F L Y C �� LL U O �! _� y� _
p l9 �E Q 0. � N N 'O V � V
O .Q O C�O d C N C Ul C N C
E= a a`o ma`a m¢� m¢� m¢� m
m L
E c , x
m � y o 3`o � � � o F � o x � x
m ? �'v�-i a w �:� y m 2 0� p= o� y� Q o� w o m
� � c o c y'o o`n r� Z._ .o - m Z�- a— � S'- a L" �n S
� ,n a o E y a N a�> � � c� � a� r cf°i �� o r ct0i � v� r
a � W a Q U a o Q w� a o� m o� o�`m o � o�`m o r o
N Q d' m fA N Q� 0] EA ry Q�' 0] t9 N
Q N# N W m O� m Q� 0�1 p�j
m_
?� N �
O H
N
C �
> E�
Q �
�
�
7 F-
d
d �
U
�
O
v� a`� v
r � L C
C O LL
�
LL > U
N N �
N N
�' m
D
� d
Q. C
O U
07 O
a`
¢_
� m
d N O
O H
N
C LL
a ��
¢�
�
O � �
O a
�
' N
� U
7 �
� � N
Q O m p
Z � (/7 L C
N 9 p �
o c
N �
N LL � �
a z�
�
� � y m
� m
w
a
a d
J C
O U
m O
a`
m
a�
Y p�
� N
O
N
�
N
� -
�
�
� C
:Q O
lU C �p
� � � �
w a
O�
U �
_ � N
O Q
d
O
U
a Zr
� u in �
N
� a T
� N N
o a
�
d
LL T
N
a
.. �
� o
E�°'
w a��m
°' E o
Q°'
H
c c
d o
- d
E �
° d �o �
x
Q w N
C �
O �
U m �- �
_ �T
a
� Q o
m
� do
Z c � � o
m V O�p :Q _ yj
O U � � �
C
d � m o �
Q�mf»
Q aEi 4t
N
d
V
C
f6
10
m
L
y
f6
U
O
�
O
a
d
��
� �
� N �
N m
O M O
N Q
N c �
� n. � o
t
aNi���
0 y �'�
E`�
� o �
� d r o
� � ^ Q
� �
� N O
dC � �
G ��
R � �
a '�
c
0
�
QI
�
�
�
d
N
.�
CS)
O
c�
d
�
rn
a� oo E
o°w c � o
� �� U7 N N
m � U
C � �
N C LLi � � Q
X W rn � � Z
�
N � _ � a W
� � � � O � O
t0
O = E �o���
C 0 � � 7 � fn
o U � � � � a
� N N � � O
Q � ��'O N
(n � `-' c`7 � �
� � N r � '� �
� 0 ��� j V O
N O � ul ER s C 0
.L.. 0 0 N � f6 O
(h Q � � .� (0 N
0 � c � � � �
CO I� O (h
� C C V 00
� �y �� '� � V CO
�' ~ � � � � �
Q � a Q Q O f� N
O � � � � �
� Z co
�
O y - M O CO N
u) � N V � (`") � h
C c �
(6 7 t0 _ M V V �
� LL i �� O� O O V
-p = C � C1 M
a� y � �
� O �
Q c t.) N M �
a
T .� y � � � C � � N
� � � � d C j � N � � Q
� m � � � � 'O N N N
LL O W (n y ��(�/1 Vl ,��, �
� �
�- � � o � � �
a� � y a` �� m��- a�i
� V LL 61 (6 O
-o � m z
� o �
a
�i �
� c u3i � f
` ca rn m �
H� � � � o� �
N � d p p �
~ � V m
� 6 d
Q � -G � � � O
o� � � o 0 0o co
a �' U m �' �� o 0
c� u' c� o 0
� C � � N � ln
C �
Q � LD �
O �
j X Q
� � y N d
'O � C 00
a� n p � c �
d' � e- C i+ O� �--
_ Q � p f0 {+> � �
.._. Q O � � � p m
r n � o � �
� E o O m� � a
� o y � v, ao � y Y y O
C C � V 'D � � <6 Q � y �
O� �p 00 Q.0 C d V 3
U� IC � N �� � V.0 'p .a C
�>. m o d a a U p c>..� a�
u� � r� c� _ ao O `� Q
� n- s� cQ �� o c � c°� .aQ
-Q C H p t0 = � W 16 O a O
O L [� V � fC � M Y� � m� N 'ti �
� 3 � � m� O O¢ h N O..�. d•-
T � � N U "' .-�'' � 10 L� O
(6 � � O /C N j�� j (n V� �� Q
� U �. o a y a o 'ti w-
N o u_ a a
c� a v � o a o a�i � �'c��o ? LL� a�
co � � m � d � � � �, •� � a� � r �
�� � '� E.. �° oo > ai a �n o
�n � c p c� Q c � c-p
�� 7 V 7� y O �r 7 fn 7 N
= U �� � C 7 f0 O O(D 0�0 p"'
O 7 � (D d (0 .0 !_' O C � '� E �
O ' 7 .p O cV � � N�
fn � LL C C LL� � l0 +, LL � � 7
� �' 'o� � o > � � a � :: � � a � E
a, a c, a v,
�a m� � ��=o wa ��a �� �
aw a � N �, a �
�
�
N
M
n
d'
�
EA
69
�
�
�
�
O
M
� �
O N
C.1 �
C �
� M
R �
m N
16 `
V u
d�
� _
� �
co �
Q c;
�p N
Y +
a.i �"
Q "'
� 11
C LL
'a O
C
W U
Palm Desert
Recognized Obligation Payment Schedule (ROPS 20-21) - Notes
July 1, 2020 through June 30, 2021
Resolution No. SARDA-
EXHIBIT B
SUCCESSOR AGENCY TO THE PALM DESERT REDEVELOPMENT AGENCY
ADMINISTRATIVE BUDGETS
(July 1, 2020 — December 31, 2020); and
(January 1, 2021 -June 30, 2021)
G\rda\Veronica Tapia\Word Files\Statt Fteports\Successor Agency\Palm Desert SA - SA reso for ROPS and Atlmin Budgels 20-21 1-9-20 docx
Exhibit "B"
Successor Agency to the
Palm Desert Redevelopment Agency
July 1, 2020 through December 31, 2020
BASED ON ESTIMATED RPTTF DEPOSIT Jul 1- Dec 31, 2020
Estimated @ 3%
Atlministrative Cost Allowance 439,662
ROPS 20-21A Budget
ADMINISTRATIVE COSTS Jul 1- Dec 31, 2020
Auditing Service 8,500
Bank Fees 7,500
Consulting Services 5,000
Legal Services 50,000
Personnel Expenditures' 368,662 2
Total Administrative Costs 439,662
A- Adminrstrafrve Allowance, 8- Cify General Fund
' Includes salaries, training, travel, meetings, supplies, etc.
Source of
Payment
A
A
A
A
A, B
ZCity staff time reimbursement costs in excess of SARDA allowable atlministrative costs (as adjusted
per Department of Finance) will be borne by the City's General Fund.
1/2/Zozo
4:24 PM Proposeci Administrative Budge[s A&8 - June 30, 2077 ]�� 20
Exhibit "B"
Successor Agency to the
Palm Desert Redevelopment Agency
January 1, 2021 through June 30, 2021
BASED ON ESTIMATED RPTTF DEPOSIT Jan 1• Jun 30, 2021
Estimated @ 3%
Administrative Cost Allowance 387,100
ADMINISTRATIVE COSTS
Auditing Service
Bank Fees
Consulting Services
Legal Services
Personnel Expenditures'
Total Administrative Costs
ROPS 20-21 B Budget
Jan 1- Jun 30, 2021
5,000
15,000
5,000
50,000
312,100 2
387,100
Source of
Payment
A
A
A
A
A, B
A- Administrafive Allowance, 8- City Genera! Fund
' Includes salaries, training, travel, meetings; supplies, etc.
2City staff time reimbursement costs in excess of SARDA allowable administrative costs (as adjusted
per Department of Finance) will be borne by the City's General Funtl,
i/z/zozo
4:24 PM Proposed Administrative Rudgets A&B - June 30, 2C21 1 9 20
Recognized Obligation Payment Schedule (ROPS 20-21) - Summary
Filed for the July 1, 2020 through June 30, 2021 Period
Successor Agency: Palm Desert
County: Riverside
Current Period Requested Funding for Enforceable
Obligations (ROPS Detail)
A Enforceable Obligations Funded as Follows (B+C+D)
B Bond Proceeds
C Reserve Balance
D Other Funds
E Redevelopment Property Tax Trust Fund (RPTTF) (F+G)
F RPTTF
G Administrative RPTTF
H Current Period Enforceable Obligations (A+E)
Certification of Oversight Board Chairman:
Pursuant to Section 34177 (o) of the Health and Safety
code, I hereby certify that the above is a true� and
accurate Recognized Obligation Payment Schedule for
the above named successor agency.
20-21A Total 20-21B Total ROPS 20-21
(July - (January - Total
December) June)
$ 439,662 $ 7,663 $ 447,325
439,662 7,663 447,325
$ 17,693,401 $ 18,119,413 $ 35,812,814
17,693,401 17,739,976 35,433,377
- 379,437 379,437
$ 18,133,063 $ 18,127,076 $ 36,260,139
Name
/s/
Signature
Title
Date
N
O
N N
a N
� �
� M
v d
� � 7
y � �
N L
� U 7
� !n O
A C �
a a, o
EN
tC N
a -
e T
o �
A�
a
�
�
L
N
.�
�
O
N
�
� � �
m_ � � � o
3 N� � �
O F � N
N f9
> E�
¢�
r � � ,
� m ' o
� H � r
a
� � N
U
J
O � � �
F N L C
C O LL
J
LL ; U i , �
V% � N
N N '
�' m ',
'NO � ' �
� �
� C
O U
Q] O
a` '-
c� �
�o r> � vi yi y3 p
Q _ o � o
� m � m �n
Q �+ o � �o �
o H � o
N �p
�
�
C LL � ' ' � i �
a E�
a a
Q �
r � �
O M � ' p
LL 7 0] p
� �•j p� �
O Q d (�D � m
a, ^ O
N
� d 69
v � � , �
> N ,
O �
Q N o (o
Z V7 L C �
O C � LL <
N � fA
a LL � � fA � '
L� 0 y �
� N N
� m
D � i � �
� d
C
J O U
m o
d
R M r � � d3' � O
.- �o
Y a ~ � cm-> �
� � N V3 �
N � �
v3
�I
� �
� °i z } y Z z
�
N
'.C-� O CO `- �.mj ' O
N C �p Q Q � �
- �:9,w m u� r �
� a v � M
�O � �
Q �p N
(�q N
U �
_ � d
O Q
a
� c o �
o •- n m m u�i �0 vvi � N �,_, - Y �
a a� o � A E '` `^ � E c c � � d o Q `o 0 o d �° �°
� � �� 2 E�� a'o o� E a E� � � o d c.� E g °' N o` � a a a w �` > m m d a�m '>.
Q � lV � T.N C d O. C E� T N C � d L.- .v 3 CJ r� O � E C d a l0 C N� �� N
� d tn 1° 0 3 E B o`o � x o � E c.� " o o � w�'o � �'� � c m x o� o> c��� o�
_ aa�on._moo awon._. a000 ��o�w .-"� amonE�'aQmKnQ
� U
LL T H L U C d
� C O� N � U � � C 07 ry "
a m ��Y yr E�' o -o ��Nm w
S m -
�cn�a a`>'¢` LLo '° `° ^ =
% ❑ w Q � �
m �
c� o o � r`�i m
W N.0 � � N N N � O
� N
E � N � � `n o �o
¢� o o tO N c��o �
c c
� � o
m o
E �
� m
❑ � X � N O N^ O O N� N� �
m N
a W � O � O O N ^� �� O
O N p
C N C � �
O a Gl � N
�� � c �, � E i� �
U � F � LL U O >� � ��^
� � C m N O N � V N N �
� ��, p O N d � Q� �� p
J m a a E= J o��' o
maa a
m �, v
E a� "� ,� v
m c o c � a c
Z a D C .p � 1y'1 � E
m y ��E �m yN wEo ��c O
� N y� �- m Z m m T
a � d� d N d> a O� y O� C
_ o C �
� tn Q Q Q W� (n � U a� o'
Q N # rn `f O> a
_ N � � �
o � y� Fy
u�
m — �
m 'A
� � O
O H
N
C LL � � i i
� E�
Qa
�
o ' ' '
LL r
F
� H
d
d �
V
O N ' � � �
(A N 'O
f- ,� L C
C O LL
�
LL j U � i i �
fn y N
N W
�' m
y i i i �
�
� ry
� O U
0] O
a`
o v� y> F»
�
a ;�A
d N O
O H
N
C � � i i �
a E�
a�
o ' ' '
LL r
p � �
� a
�
' N
� �
� � i � i i
J
O ry �
Z a f/I L C
N -� � ll
O C
N �
a �y � U � i � �
� � � N
N N
�' m
y � i � �
� d
J O U
07 O
a`
m o <» f» F»
N � N
Y a i»
� N
O
N
' �' � Z } � y }
�
�
�c o , � �
_ o 0
D '-
t0 C � O
� � N �
.- a
O �
U �
2 � �
a`a
� co c o y � � � �
� o c d o c�- o��� � N o N o n o N o n $ y
U' a �>` o' o� o in � m a� o °' L� o a~ u'i � a y" ��> m �`�° d� > m 1O r m� >" m m
u" i d a� � � o:. 0 3�- r c' m x d" E m-o N°� a� m o u, c ° a c� i � v �' o a n r. o��� �-o .n n� o��- o o � i
a� c a c Z` o n a � � o m «� a>. c o� � ��._ � n., w � � m oo a� U p.., � c � a� oo a� U p_ ., � c>
❑ 300�. w�ou+m�aUm u�xommomm� mt a°3oomw�0 a��oomWLO n��oo
onEon� Qa£�� �`o�mny°aQa3r�3°�o Qnnaov ti Qnaaoa� � Qnnao
d - � E ... .o E .� -a E _. .o
n� �� � o � o c � o �
LL a C�Q � Oa�� Qac� Qa.��
'm � O ti m � o� m c o� m c o�
�(n2w � F�ma F-�ma H7m d
c � m ro m
d� o 0 0 0
� l0 d N N N N
W N C tO O O O
� E 0 M M C1 M
m � � N � �
Q� p O O O
C C
N O
rC j � � � �
� N N � M O M �� �� ��
m x O 1� O � O � O O
Q W N � N O N O N O N
C U � � �
� C C C C
N l0 > i � �� � J��
V Ol T N LL U� � V� LL V�
� F- C 'O N N � Ul N 'O d N
O .� � 0 O N � O d O �`
� LL [pdd ma`a maa
N C Ul YI p�
E O m C C
t0 O
� � N N Y
m Z � C� �� y N m� N d O.
U C O N LL �- C� �
o a :oc�im aa'�iE °'E�a dmE
n' a. Qora- Q¢� c�<ia E aa�
Q � ac a v o 0
� � � � m
m q � � � E9 V3 fA
3 r+ o v o vi
m m
N ~ � �
�
> E� � ' � � � ,
Qa
�
LL ' ' o � � � � �
� � rn
� � � � �
d � � �
U
7
O � �
N
� 9 L� i i � � i i
C O LL
�
LL j U � i
� N �
N N
2' m
� � � ' ' i i i i
� C
O U
Q1 O
a`
^ N � � u'J � � �1 fA V3
d � p � O� �+j
� ~ � - �
V3
C � ' � , �
a E � ' � � �
Qa
�
LL � ' o � � � � �
F �n m m
O y a W m r�
� � c� �
x
� d
� � �
p � � i i �
O
Q N � � i
Z N VJ L ?
9 � �
O C
N �
V7 LL N N � i
Q, � U � � i i i
� � � C
N
N N
�' m
D � � � � i i i � �
N
J o U
m O
a`
m en f» � r� m
o � rn � v3 e>
a � °i
Y 0� � � �
Q_. N t� (+� N
O � N
N � �
�
N
� �, } } � z z
� z z > >
o' � ' `° o m o
� a .� m � � po ' �
� �+ r �
— � m m � � o
� N n
O � N � r
U �
_ � N
a`Q
N N N N N N
r � � �
C ' C
O O�p. O y O � f0 O N� N C C
U� 0. (D N Q N C C�p UI � N O C� j O C Z« � O p C O p y N N
U >... � l0 1� _ >.J !0 I� Ul « OJ N�` N � a= � d_
D 1] d.-. O U N �� a d.-� O U� C � Q. .-,. ,Qi (/� 4l U C �O C u� O N � 11 E C OJ U
p d'm cdi U a'o 9>:� a� a> U n.�= v�i � m d'pi'w U E m a� c a.� m .� Q>. d � m
.o w d � a � o o m W y O n� � o'o �o w` O aEi a�i m m� c�i o o Q E a � rn� a E� c
Q nan ov.� � Q n nn ov... LL cqpd m dQ .�d`Q �idQ N(p� a oxi �
d E•. .o E_. m m �
LL >. o� �, o � � � a a a o, >,
a paa� �a�� m o� a� or rc�o �
m C O� CO C O� fn « N « H >. N � y�j j L
r-�ma F-�ma � i�o i�o i�o d02Q c�
c
� o � � to m m m rn co
Emm o 0 0 0 "� ch
W Ul .0 i0 � � N N N N N O
O� �� O O O � � � � O
� � � M M
a~ � � O O O O O O
C C
N O
E '� �
0 � X Q o � o � � � N � � n � � o �
w �o .-o o rn m o� �o �o
a �� O N p�ry �� �� � O� (O O � m
� O N �
O 'O N d p� � � �
N C � N O L' � d
V Oi F�n" li U O LL V � N 0] � p d � Oi � a^ p> j O� p� �� �
C O C O d �
O C O`I C� N D O(") U C N N t U C� L � U v N L L Q LL � N N
m a` a � O�J � C fV 2• �O t0 lU U � l0 � N V �� N V � Q C'O N
ma`a m� � UJOCi d UJ OU N UJOU N(n W mdd
d C� N
�
� C C O � d d
Z � � m o � � p w m rn
m � � Q rn x c o t a L a o m� c
pi 'n C � O � 2 C Q T � G C Q` p� y
'O � y t0 C �:.. �� (n lV (n r y Q � ^ � ..�.
d C'`. �� O O N^ C.41. � a� J l0 y N = C (n
�= d� N Q N 69 Z 2 Z d Q U� a Z � J >
Q N # � O ^
_ � N � � � � �