HomeMy WebLinkAboutRes OB-132 (2)OVERSIGHT BOARD TO THE SUCCESSOR AGENCY OF THE
PALM DESERT REDEVELOPMENT AGENCY
STAFF REPORT
REQUEST: ADOPT RESOLUTION NO. OB - 132 APPROVING THE RECOGNIZED
OBLIGATION PAYMENT SCHEDULE FOR THE SIX-MONTH PERIOD
FROM JANUARY 1, 2016 THROUGH JUNE 30, 2016 PURSUANT TO
HEALTH AND SAFETY CODE SECTION 34177
SUBMITTED BY: Veronica Tapia, Management Analyst II
DATE: September 21, 2015
CONTENTS: Resolution OB - 132
Recognized Obligation Payment Schedule (1/1/16 - 6/30/16)
Recommendation
By Minute Motion that the Oversight Board adopt Resolution OB -132 approving the
Recognized Obligation Payment Schedule for the six-month period of January 1, 2016 through
June 30, 2016 ("ROPS 15-16B").
Executive Summary
Pursuant to AB X1 26, the Successor Agency must prepare a Recognized Obligation
Payment Schedule ("ROPS") for each six-month fiscal period (commencing each
January 1 and July 1), listing the payments to be made by the Successor Agency during
such period. All ROPS must be approved by the Oversight Board and submitted to the
State Department of Finance ("DOF") for review.
Background
Pursuant to AB X1 26, the Successor Agency must prepare a Recognized Obligation Payment
Schedule ("ROPS") for each six-month fiscal period (commencing each January 1 and July 1),
listing the payments to be made by the Successor Agency during such period. All ROPS must
be approved by the Oversight Board. Furthermore, each Oversight Board -approved ROPS
must be submitted to the State Department of Finance ("DOF") for review.
Pursuant to AB 1484, successor agencies must submit an oversight board -approved
Recognized Obligation Payment Schedule to the DOF and to the County Auditor- Controller
(CAC) no fewer than 90 days before the date of property tax distribution. The property tax
distribution date for the ROPS 15-16B period is January 1, 2016.
G \rda\Veronica TapialWord Files\Staff Reports\Oversight Board\Staff Reports\Staff Report-ROPS 15-16B 9-24-15,doc
Staff Report — Oversight Board Approval of ROPS 15-16B
Page 3 of 3
September 21, 2015
A copy of the Oversight Board -approved ROPS must be posted on the Successor Agency's
website.
The DOF may eliminate or modify any items 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 a ROPS no later than 45 days after
the ROPS is submitted. 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 15-16B may result in a meet and
confer period of Tess than 30 days.
The CAC 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
CAC must provide notice of its objections to the DOF, the Successor Agency and the
Oversight Board by October 5, 2015.
Penalties for Failure to Make Timely Submission
If the Successor Agency does not submit an Oversight Board -approved ROPS by October 5,
2015, the City of Palm Desert will be subject to a civil penalty of $10,000 per day for every day
that the ROPS is not submitted to the DOF. The penalty is to be paid to the County Auditor -
Controller for distribution to the taxing entities. If the Successor Agency does not timely submit
a ROPS, creditors of the successor agency, the DOF, and affected taxing entities may request
a writ of mandate to require the Successor Agency to immediately perform this duty.
Additionally, if the Successor Agency does not submit a ROPS within 10 days of October 5,
the Successor Agency's administrative cost allowance for that period will be reduced by 25
percent.
If the Successor Agency fails to submit an Oversight Board -approved ROPS to the DOF within
five business days of "the date upon which the ROPS is to be used to determine the amount of
property tax allocations", the DOF may determine whether the CAC should distribute any of
property tax revenues to the taxing entities, or whether any amount should be withheld for
enforceable obligations pending approval of the ROPS. It is not clear what is "the date upon
which the ROPS is to be used to determine the amount of property tax allocations."
Staff recommends that the Oversight Board for the Successor Agency to the Palm Desert
Redevelopment Agency adopt Resolution No. OB-132 , approving the Recognized
Obligation Payment Schedule for the six-month fiscal period from January 1, 2016 through
June 30, 2016 and taking certain related actions.
G:\rda\Veronica Tapia\Word Files\Staff Reports\Oversight Board\Staff Reports\Staff Report-ROPS 15-16B 9-24-15 doc
Staff Report — Oversight Board Approval of ROPS 15-16B
Page 3 of 3
September 21, 2015
Fiscal Impact
The preparation and submittal of ROPS 15-16B is for the purpose of allowing the Successor
Agency to pay its enforceable obligations for the period from January 1, 2016 to June 30,
2016.
Submitted by:
•
eronica Tapia, Managemelht Analyst II
Approval:
374-4-t,
J ng±4i. Moore, Director of Housing
John M. Wohlmuth, Executive Director
Paul S. Gibson, Director of Finance
(5 -O, J orta.kko '•
BY OVERSIGHT BOARD
ON - -a-C)l
VERIFIED EY
Original on file with City Clerk's Office
G:\rda\Veronica Tapia\Word Files\Staff Reports\Oversight Board\Staff Reports\Staff Report-ROPS 15-16B 9-24-15 doc
RESOLUTION NO. OB - 132
A RESOLUTION OF THE OVERSIGHT BOARD FOR THE
SUCCESSOR AGENCY TO THE PALM DESERT
REDEVELOPMENT AGENCY APPROVING A RECOGNIZED
OBLIGATION PAYMENT SCHEDULE FOR THE SIX-MONTH
FISCAL PERIOD FROM JANUARY 1, 2016 THROUGH JUNE 30,
2016, AND TAKING CERTAIN RELATED ACTIONS
RECITALS:
A. Pursuant to Health and Safety Code Section 34177(1), the Successor
Agency to the Palm Desert Redevelopment Agency (the "Successor Agency") must
prepare a proposed Recognized Obligation Payment Schedule ("ROPS") before each
six-month fiscal period (commencing each January 1 and July 1) and submit each
proposed ROPS to the oversight board for the Successor Agency (the "Oversight
Board") for approval.
B. Pursuant to Health and Safety Code Section 34177(I)(2)(C) and (m), the
Successor Agency must (1) submit the Oversight Board -approved ROPS for the six-
month fiscal period from January 1, 2016 through June 30, 2016 ("ROPS 15-16B"), to
the DOF, the Office of the State Controller, and the County Auditor -Controller no later
than October 5, 2015; and (2) post a copy of the Oversight Board -approved ROPS 15-
16B on the Successor Agency's website.
NOW, THEREFORE, THE OVERSIGHT BOARD FOR THE SUCCESSOR
AGENCY TO THE PALM DESERT REDEVELOPMENT AGENCY, 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. The Oversight Board hereby approves proposed ROPS 15-16B,
substantially in the form attached hereto as Exhibit A. Staff of the Successor Agency is
hereby authorized and directed to submit a copy of Oversight Board -approved ROPS
15-16B to the DOF, the Office of the State Controller, and the County Auditor -Controller
and to post a copy of the Oversight Board -approved ROPS 15-16B on the Successor
Agency's Internet website (being a page on the Internet website of the City of Palm
Desert).
Section 3. The Oversight Board hereby designates John M. Wohlmuth, as the
official designated to whom DOF may make a request for review in connection with
actions taken by the Oversight Board.
Section 4. The officers of the Oversight Board and the staff 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 requesting additional review by the DOF and an opportunity to meet and
G:\rda\Veronica Tapia\Word Files\Staff Reports\Oversight Board\Staff Reports\OB Resolution Approving ROPS 15-16B 9-21-15.docx
RESOLUTION NO. OB-132
confer on any disputed items, and any such actions previously taken by such officers
and staff are hereby ratified and confirmed.
PASSED, APPROVED AND ADOPTED this 21st day of September, 2015.
AYES:
NOES:
ABSENT:
ABSTAIN:
ROBERT A. SPIEGEL, CHAIR
ATTEST:
RACHELLE D. KLASSEN, SECRETARY
OVERSIGHT BOARD FOR THE SUCCESSOR AGENCY TO THE
PALM DESERT REDEVELOPMENT AGENCY
2
G \rda\Veronica Tapia\Word Files\Staff Reports\Oversight Board\Staff Reports\OB Resolution Approving ROPS 15-168 9-21-15.docx
RESOLUTION NO. OB-132
EXHIBIT A
SUCCESSOR AGENCY TO THE PALM DESERT REDEVELOPMENT AGENCY
RECOGNIZED OBLIGATION PAYMENT SCHEDULE
(January 1, 2016 through June 30, 2016)
G \rda\Veronica Tapia\Word Files\Staff Reports\Oversight Board\Staff Reports\OB Resolution Approving ROPS 15-16B 9-21-15 docx
s c
— Cr) ccn Z
v 0
O n n iU
-0a O �.
CD 0
oo
o.O
m
o m 4cfl
Q o< CO
v
0- 0) a
O v 0
5- 2 St
0 (D N
O Q v �
3vo_
0_ cn
✓ 2J -
co m m
• o
co 0
o
o —
Adjusted Current Period RPTTF Requested Funding (L-M)
r
0
o'
0
o'
0_
cn
3
0
0
D
O
0
0
0
o'
0
a
3
0
C)
O
3
Enforceable Obligations funded with RPTTF (E):
i -�
J1. IN
CO co
0 O
0 IA
CU O O
CD CD N N
0
0
0.
0
C)
0
0
a
0
O
a
u,
0
1•
0
n
(D
-13
a
u)
a
-n
a
co
Adjusted Current Period RPTTF Requested Funding (I-J)
✓
0
0
1
CD
o'
Q
0
c
3
cD
z
cD
0
0
0
0
o'
o_
Q
3
0
N
C)
O
3
Cn
Enforceable Obligations funded with RPTTF (E):
o • 2 G) -n m 0 003 I:,
0
0
u1
m
O O 7 O • =
D D Z o O W
= • C) - 0 m n c°n c�
cci D °' 0 o a
N o a W _
3 0 m o + c�
O + 0
P.m n 3 ? a =o
a m cn _ u►
_ -n
0 N v c0 3
O m rn a - n n a
O
co a
p v (A p
oo. 0 o S
D cc v v Z
y -
3 -mn 0.
o D = CD
<
= +
rt m a 00
0*
10
C) "`
3
_ ncp
+ 0
G7 rt
7
-0 O
cD 'a
CD
O P.
a
-o 0)
x
_
X u,
.0 T
_ _
A =
co a
(1
a 7.1
-n-1
a -n
T
(0 _
a
n
rt
C.
to
°
a
m
°
a
O
co
0
O
N
rt
CO
cD
a
1.
O
cr
ca
d
P017`869`Z£ 4 $
O T Ul
O 0 4N. W
.P ? A U•i
CO
ON N N 1 O
Z00`844`944 $
lelol y;uow-x!S
:A;unoo 4o atueN
:iloua6y aossaaans 4o aweN
Ic
(�
A
v
3 0
O m
< C) CD 0
3 3
7 m
N CI
N
T
m
0
46 Alessandro Alley Frontage Rd Imps
o 3 (c) 3
E. -0 c
m Ti' m 3
co co
C C
6) C)
cn cn
O 0
A A
A W
O C. CO
7 a m
0. 7
4(
° d 0
0 a. 7
o 0 m
a
m y
a C O
co m
a o °'
0 7 N
o
cn
0 CO
0) 0) 0)
OO O
N N N
O O 0
CA V1 (71
(N
W
CO
37 FW Drive Widening Improvements
T
3
7
CD Km n3 83 (cif
d
CO C 'O C 'O
7
m m3 3
C C
J 7 7
0 0 0
CA A
NJCO
0 O 13 N N
W C..) 00 0 0
CO -a.(0
_ _ 3
A O CO CO V CA A W N
Q 0 0 0 O W 0 0O N N O- 0 0
cn
N 1 I m o CD N 0) c CD ND O W 0NJ 0) CO A D W N
O C Cn fAO 690 01 A N o N N
7 O N ,0" w-c, (r
° w l ...9c 1,si c ox of ox ox 7(
D ro m o3 0� o=o-o-0--
T 0 C71 CO O CO ° (pC�� O O ( C
CT 7 N W 07 O D1) N 2 2 2
0. ' A 7C O )C
co
r C O D O D 7 7 o 7 7
o
a m o ° o 0 0 0 m
a 2 2 7 7 7
a a n a c
(0 7 7 (. N cn N 0.
Fe) CO 01 C C c c OCD 0
3 7 0 CD CD CD CD, co
m a O. 0
a
cc) 3 8 3 cn _r. co m 0o m co co co co co CO OD CO CO- —
m = m O m 0 m 0 m o m o m O o
m 3 m
3
C C
7 5
ii N cn
Project Name / Debt Obligation
O 0 7 0 7 0 7 0 7 0 7 0 7 0
.3)m CO m CO m o m CO m 0 (0 CO ON :
7 0 0' cn co cn cn
N (1)0 N co N y N N co
O
�o.�a�n�n�n�maa
0000000000000 .<
7 7 7 7 7 7 7 .O
0 0 0 0 0 O O co
N O N CO -. 0) 0) \N
W N
COO V CT N COc),N O
N N N N N W N N m 7C ,7..
COO O O O O f� O O O O CD a
00O 0 CJ.O
00 0 0 0)0A 0 0 C0 0CA(A N C
O
7 cla�
0 (m,
°7 3
fDm
0)) 0) 07 O7 co A A A A A
O O G CA(�. W W W N CD 0
O O Ai
N N N Nu,
O_ _O O_ O O O _O o 0 0 o m 7
O O O O O,. 3 d
C7f O 0) 0) O '�-�(.7 W O 0) 01 (WD V CO O O CA 0 0 50
N 0•D
O O
7 (p
m
0 3
m m
7
oW oc 0) =C
2° 0o 0
N0. O a 0 COJ) 7 C N.
3 0 3 m
C c t, N
7 7 _m
0 (p
co CD
7 0 CD
(0
CO 0 CD
CD
a a N
ZS£L L 6uglnsuoo IYN
601791. 6ulllnsuo3 djoo3
O
0
25) mao cgCJm.Dco .v(pD Dx-0a'0*Km* ._BOO
CD. CD. a. an N to (D 5 C. n• 7 ° a _Q- CU . o- N zi, 0s< 0 C
N CD
a D) < a m< a v 0. Or m m (D O 7 @ D) C7. m (Q . 03 )p (3D a
N a o y n 0 N f<D CD 1 .. 7 a a O 3 0 3 0 3
,.,-3 7 7' O (� ° D 'O N 'O N 'O N 0
m a 73 m a 13 o, 0 7 m 7 2—,- 2,) id 7 2 B O< O O G O O Clf C
Dl p D) o. o CD O m 0-
-- /D ° 7 G 7 m< 7 m< 7
a2 nn0 • 0� a� 03 X o a v-0 °•m 3 x 3 x • 3 x rna
o c m e . N 0 0 0 0 c Og -p r' N 7 'N' 7 N. ? ^. A C
N
co c co c c 8. 3 7 H o 4 O , (O w 0)) O 0
$..
, m o °) i 0m(o?a� I m o C 2
0 .7. 3 , N 7 .7.. N 0 D 0 °- - 7 7 0 7 7 D
m m O CS _ p (n o co N a
pi
aa:7 TQN' ?ca �rTo i: ma7 to a 0 CD m m O ao m m 7 M O
A
0
00 CO
0 0 CA
O CO CO
Z Z Z
A -.
o CO
O O W
o O co000)
W CO N
U 0 (71 0 A
0 0 CO COO CO
Z Z Z Z Z
-4
O
O
0)
O
0
0
O
N
CO O A
CO) 01 Co
CO
0
0
m
v D N 13 LU °_ v 7 m m m mg m m
� C
N4 7. 3 x m
< O 0 7 N N - m N N N
C CO N N N N N DT1 N
5CD ' o 0 0 0 0 0 o T
co
> o y 0)) m m m m DWi m m
(% 7 7 7 7 7 7 7 (D (n
o O OT OT 7r F A- x A' (D
m � Q CD
0 0 m
(%) 7'
co 3 CCD
m 0
0
SO 0 7 Q o C c D) O C a)coO C m m m m m m m ` CO
a. d a m o •3 33 3 ((0 m 3. O. 3. 3. 3.3. 7
CD 7 N 3 7 3 c 7 0 3 j j 7 7 J 3 7 L Q
7 a co N Cn co C C C C C C C N SD
paj mm D) D) D) m 0) (Dn)DH111
i 0 0 0 O 0 00 n, cn r a c 0 Q Q Q Q Q 7 -0 ,Z tn'
ro a < o a °_ (0 m m m m m m o O O =
�' O
X z y'
3 m a ? CD _ �' m ' $ $ m c' -� 3 0 IV -
mod in" Co' .°c v v v v v v vv O "O
�. d 3 °)c 07< < '< '<< < 0 C 0)
-g o ? 3 0 3 3 3 3 3 3 S 3
0 > > > > > _� a,
()
= L 0
O c (D
a
(o
D)
CD
N
oldw3 pau6lssv vai
eaJv loalad
EA01
Q6
(0 o
A -• W
O O N V O 01 O W t7 N
N - 0) O IJ 'I O C0 - CO O �•
O W W A N A N CO VO o V V v O.
C71 O 01 co 0) O co O -. CO N 00 0 57 Cr 01 N CO GO CO 0 0) N.)CJ1 A co 7 (O
A W V A 0 01 01 0 0
C Q
CD C
1 O W !D
CO 7z)
FA O
o -0
rn
Z Z Z Z Z Z Z Z Z Z Z Z
uoilezllilnad oased 13 6Z
out .u6tsaa ewJo
V
NDcnV O -3. CO c...)� cn 0
W co CO CA V CD a) V CA co _3
A Co"co O N N N (71 W 0 7
Na0,V A O 0 W 0 o W N
(0
m
m
a
CO
0
a
°f v o
O 7
(A0 (.gy(pp
COO CD O
0 0 <
CD
69 xi O
vm) 3
CD Z
7 7
CD 3i -0
m o
d m
1 8 T
1
EA
X
O 1 m
C
0 a
ED, 7
m c cc,
O 7 a 0
A a C
y t@)
N
EA
b9
Z
_
O 7
b9
3
EA b9 EA EA EA EA EA b9 EC) EA EA b9 EA EA EA EA EA EA EA EA EA GI
CD
X
M
W °
t_
r
Z
0
V
N
3
0
cn
I!elad SdO21
dV I3/ V):1:
A N 7
V
f2 1 O OVi ,COO co CAC)O A W W W CD CVO "coC071 COW v ((0 O V O O
io
CT CD V O A O (71 A O O W N N A) (J1 W A E
coio
CO00) O 43
O (0J1 CO0)COo IQ 01 A W , CO A CO O CNJ 0 OO W 4,..
-
uollets ald aJaydS 41J0N £0t
102 Bond Project Overhead Costs
r)3 3
o
C -to c
2 o cn 0
m
3 a)
co 7
= N
C c0
co
N cn
-, 7
N ▪ N
O O
A co
0) 0)
CJ
O O
N
O O
CT • CT
100 Additional Disclosures on TAB's
sdwl 0t-I @7 eloUod 96
sdwi gt-i iajejuoLN g6
T 23 cc)3 C3
CD C a C 11
N aO aO< N Oco a) -.
c(d
3 3 3
co CD CD
C C C
E 5 E
3 3 • 3
5 • 5
` _, - N
N OI
co ! W O
o N A N
O N co
W o to
0 00 0 0
A
(0
0
7
0) O) 0) O)
O O CD0 01
1) N N
O O O O_ O
CO
CT ▪ (T O O CO
0
T W W O O
O p 0 n N) U 0
73
CD -w C CD ('') O O a
o N
CD = =
cn a 3 m W
C co7
7 7 T
O ID
-O coO
IDy
.+ =.
7
CORo
O cn
= In
°- O
O
° a 7-DEv Dg00�0m5-gm a - ID> <0
0 O< 73 7 7 ° �. Crj O .° a (D 7 7 .< (D O (D •- cD 0 (D p (On N C_.
'O 7° a v' N IT Q) O .0.. N O ? n N CD N (NT) O N N cfnn CD
�" co N N.
C a< cn <• .. N .7-. O a 7 %' .+ - 3 C a
0 7 a 'p N < (D ET) 7 (p N (D 7 -O . (D 7 -O cn 7 co (n N
O N N o �' 7 CT
T �' -O O 0 7 (D 07 o Cl CD O' 0 0 0 f o 0 0 .
O m o a) d' CD m CD CD w -o cn) ° 5 0 7 0 7 m 7 0 m
n (D (D FA m 7 N O. X X O O- 0 .7. X 7 a 3 X 7 a 3 - N a
°J °. a( N y N 5 .� C' -° o^ K 7 7 y-. K 7 7 a d D 0 7
_ N _
O 0 • C SU_ 3 7 `n ° O O C (D O O C CD (� 6 a co
Q)ow
= a S O 7 0 fl; ac 7 0 0 O 0 0 0a aA-a
3 O N m c N 12 C a <_
m o a c i o o 7 *. = D 2 7 n 7 °� -c, T C
0 ° 7 - o a g y v c
C7' �'.. 5. C a a Q
m° v aammm my ono o0.o:, y30
C a 0' 7C 3'7 3m o a
-0 7 o m S a o� � 5'' o f
7 o O
N N N N N N
✓
O
O J
O CO CT CO O
N
0 0 CT CO
O A O V G)
V
O
O CO
O W
O A
0
0
Co
O
O
O O CO
N (D
T Co
V Cy.
O
85 Vested Pension Obligation-CaIPERS Unfunded Liabilities 7/15/1987
saeAoldwa pau6lssy 'd02:I
S
O
7
(0
0
7
0
m,
D
T
T
O
N
O
O
1
EL 6 N ?�
c �'(DCD
Z
D - 0
▪ 7 cn
Q 7" O
m CD 7
0 CD D X
C0 °
0
7
C) C' 0
C O- 7 i
D
a c 3
N CD N
< cD;
con CD 'Or)
=m
Z
1
N N
co
N
0
Z
O
0
60 North Sphere Property Acquisition
ID
3
CT (0 Q (T
m v 0) cnCO
Z EA N EA N.) N iv-o C -0a-4 O CT O C O a cn T
O O V W (D N O (D a 0
-) A -1 . -1 o (3 (p
"O N X p X X D 0 7 n.
m V D o D D m °
Z
CD__,
• ( 0 00 _,o c a 0 3
o ▪ �' O G 00)) cD
CD0' 0 0 0' -0 CD 0
7 7 C:'7 0 SD
COgT
0 CCDD 7 is 0
CI 7 7 7' N 7
a a c 0 o 0
L. 1-_
(Nn ccnn 3 ° 1°
C C co CD
CD CD 3 g
OW cn
=
a
Oc�Oc oocoCOCOC° W C° �_� Eci 3 cci 3
7 7 ' 7 CD O CD O CD O 0
o o o� o o Cl. o g o C S c a c
0 0 0 (D cn 0 cn (D Cn N 3 co < N O Q
a1� om� ti �� _,N cD co co m
7 N N N N N cn 3 3 3
O • I- O I- (D r- a- O_ 0.a)
C C C =
m 0 O O (T O
N a) CD O O O O O O 7 7 7 ,<
J 7 7 J = 7 7 7
j N j j N O O O
co W O) co co
n
iv co
▪ N _, - .• ..
(\ W Ca) V N c0 is.-,) N N m 7
N N N O O O X
(0 CO CO O O O O N
CO CO CO O O O A • A A 0 ()
0) V CD 0) W N .C-. 0 D
o
7
0
cD
CD
CD
3
co
7
W W W
CT C3 CT N N N N O 0 -i O
0
O O O No OW OW N O O O 3 3
W W W CT CO N co(T (T • 7 C
D O (b d D
0 0
7 N
m
CO 3
m m
7
uasa0 wled to A4!O
Formation of PA/Prop Acquisition
uasa0 wled;o A1i0
)lue8 o6aed slleM
)1ue8 o6Jed diem
w
0
m
T -1 v -1 -0 -{
O W O W O W
0 0 o 0 0 0 U
ao n.0 a0
(n 3 (n 3 co 3
= = N 0
ID In (n "Cl,< T CD
CD -CD 17 CD CD cD
CO CO CO
o 0 O v 7 = /� I
7
a a a CD
0
0
7
N •
CD
SD
7 O
• nmm' nm m' n Fr) ea
(1) a0"a2"a2o CO
�a �a :-o 2_ 0
O) C 0) C O) C T 0 -'
O 3 O 3 co 3 O 0
(AC 0)C O)C D 7
co , CD , CD 0 O
O ° (O ° IO ° 8C
Qg 7 5 3
C c)- c °- c °' (1) a)N
�• O h
0 0 o C� u)
N N NJ NJ NJ NJ-+ - -' 3
0 C (D
o (D (1)Q
0 S 0 (I)D = C)
m
m N NO O
-lt^J
0) 0)
p -1
CD 0 U1
Q 4l1
o O c)
CO N 0 C _ CO
O) N co N CT CO -+ co Cr N
O O O (O O N V 0- p)
O CT O D..) V co Cr) (T co(° =
O CT O (T 0) V DJ O c) co Q.
O O O V -CO (T O O O p. 5
co co 0O O O N (T CO O 0 7 co
uoglsmboy A adoJd 101 ueo-i
Balance due Property Acquisition
Semi -Annual Debt Service Payment
Semi -Annual Debt Service Payment
a)0 2-0 0 0 -0 0 O< -o
3 N, co -Si ca. (D -° o. CD 'O
a 7 0
N < D) < CD<
> ° N CD y a° a
Da O v a 0 o0 o O D)o
;uaw/(ed aaln.1a
71
(D
Z Z Z Z Z Z Z Z Z
co
a
N
W
CO A
O) A CO
O CT O)
0) O CO
CO A A
C°
0
=
a
(T -ID 0
N V O ° 7
O) co O 0 .0
N O CDO O
CD
O n (D
CO O O <
CD
X1 O
m Z 3
m
a 3
Wc. 02
5 -0
m
m
-)
x
x
c
N_
T
c
spund iagt0
Z
0
7
D
3
7
D
a
3
3'
-o
T
7
a
eainos bu pund
L
3
Z
0
Pelea SdO2J
EA EA to EA IAbq 40 40 44 y Efl EA EA EA EA EA EA EA EA in
x
0
0
=
N co S
✓ -�
O - _ (n 0) coA 0) Cn O O0
O CO c0 C. CO V V 0) A c,) N O O
W N (O _. N O cT 0) c0 O O
o CT Co CaO A c00 A A 0 O O
0 co 0 V tr.O el a). �
CJI
0 CO -.! CO
<(D < > r
y N O
co a y 0) O
-D Cr
CD cr) y
(/) = co
0 o m
7 c c
y 7
O 5'
cr acr
d Dom) m
o
7 y
w O
v
m cs
� m
Ca'
0)
O
0
O
CO
O
V A
COCD
O
CO 0
W
Id
v O C
Qa.d
(0 y
o
o
7 O-N
Q
0 o m x
. 0 7 0
7 O -
m
82 3
(D D 7
CL 0
N
CO SU
N
(o
N
CO
7
0
O
m
'`i
m
m
(v
O W V
A V N
w Co w
z
A .0 A
O
W N W (0
cn
0 0 7 0 7 (OO
n 0) a a m
y (D co U
O IQ coV CO coN
w CD 0
0 0 0
CO 0 0
-1 -1 -1
X X X
> > >
0 0 0
7 7 7
co Co Co Co Co CO
(D O (D O (D o
o a o a o a
(p y (D 0 (p y
N y N y N y
O. n - a
000000
7 7 7
O O O
N 101 lsaJ0 uooled 6El
6uluapiM anueny elouod 8E1
cc) (c) 3 (c)3 O
c-. c'o in o.
El 2 W< 0 7
3 3 3 m
CD CD (o
C C C D'
�, 7 2. 0
12
3
y N co
_O _O O 0
A A A W
N
J
O
W
O or co -(7..,.. a) D) a...., a)
-(7..,.. w W CO
0
N 13 f3 f3 N N N
W 0 0 0 CD 0 O
A CO (J) CT CT CT O
)lueg o6Jed spats
a w-0 W <0 o o
W 0 Do
-ftp- O a O 0
y 3 o 3
c 7
y a)
7 7
CO CO
7 7
a n
v
m m m m65do0mo_,8,gco(-)(paD0m_(pD
3 3 3'o n-5e.aCDoo( o0. m(DW3oc•a
7 7 > Tg 7 7 d 3 O) cl o g a O' R'' a 7 7' O O.
O y O a 7
c c c -'. ra O 0 a 'O m y -0 -n N -p O oyp 0 O 0j. 7 O O)
7 N Lo `< O) O O) (D fu n 7 N 7 a
O O o QD o O O o (� D)'mom5ix�cy
Q Q Q N 0 7 (}8 0 a o O a o 0 co N O. itO a N O p
() a N a V .O (D y 0_ 7 c
CD CD N N > 0 v 0) c O) C �, O) n 0 O mg. c
Z 2 2 m O.
3° m m0 me , F °.3 on
N (D N ��O x 7 a 1y 7 7fD O)
13 m m 0 7< O) 0) m O R'I 7 C O O1 y
(D 0 (p (0 (0 O M 0 0 7 7=
3 3 3 �_ 0 3 m Q o c$ o- c N a 3 0
CD CD CD fD () 7 (D 7 .... N a o N
.7.. .7.. 7 O 7 ti C a c a 0 7 C (D
y in 0 0 N
S' 7 7 00 O
A A A W (4 (J Cr) c.)
(.J
N V CO
0 CD Al
CA -� O
N CD0)
CO COCTCO
Z Z Z
w
O v O 0))
O V Cr W O
co C—O 0 (0 O
O (D O CA O
0
W
N O O W
O V CD O W
O O O CD
O O O
O CO 0 O)
O
CO
O
CD
0
CO
W
Z
A
CD
W
O
o. O
CO V
69 N G9 N
O A O
(D o 0
O O A w
co Off) CT -1
X 0 X
o D
2
0 0'
0 7
co co
0 0
7 7
O. 0.
w
CD (D
CO CO (WD CO
O
> 7
O n E.
A y N
c j c
(D O
n a
o 0 0 O
7 7
D) V
v
N
O 0
O 0
O) W
N
Z
0
0'
0
0
0
0 3
A �
O m
O O
CD CD.
`< 0
< Z
R.
ci
07O
3 0
v 0
3 0'
m
m
cc) 3
E v
(p O 0
00:0
30)
(0
3 —I
'0
N (1)y
(D
n O
0 3
C
0 N cn
CO
0
m
o 0
(D
Z _.
(U
a
aoueleg anuasaa
spundJeq o
CD 0
O CO W
W
CT W W
O
O
Z
0
77
a
(D
O
3
o
7 7.
m 3 173
1m
X
--I m
C 7
y a
m
c 0
7 Co
CI 0
c
0
(D
m
m
t 0
r
2
0
ill
CA 69 69 En (d) CA 69 69 69 49 69 EA (A 69 69 W) 49
X
0
0
W _. 7
IVco O a)N O O W
0 W O (VD Co 0 V 0 W 01 COHCO O 0 0
w A O O O O N
W A CDC..)W W O O 0 00) 0 O A 0 0
0
uolsuedx3 seuwas set L8L
sluawanoidwl a6euieJa g81
183 President's Plaza Parking Lot Imps
oed 6uNied oggnd Z8l
)1aed leuoibay aaagds UPON 1.86
O
O
0 m
(D N
N
� (D
0
c
co
tn
0
3
3
179 North Sphere Property Acquisition
178 North Sphere Property Acquisition
n 3 83 (C) n 3 cc) 3 8 3 8 3 cC) 3 O n 0 0 0 0 ,7
C 7 E C 73 C 73 C C 7 C 7 C O 0 N
22 (�0 (�0 (�o 22 22 mo 3a 02
3 3 3 3 3 3 3 cri 3 CO o COW m COW a m
co co 0 o ,� o, o z
m m = m m
C_ C C = = = _ _ (U r' 3 r O
C C C O)O O)O O)0
__ __ __ _ __ 5_ = v v v
3 3 3 3 3 3 3 N-4 (n (n -4 co
co co
-, cn
co c.,)\ N N N N cn cn W
O O O O_ O O O CO (0 CD
A A A A . A A A c0 (0 (O
O CO 01
J -+1
A 0)
2 Co C
C
0n a o
t0
CO O
0
0
(D
0
0
n
0) O) O) 0) 0) 0) 0) 0) � �� O) 0)
w w w (0
0 0 0 0 0 o p O (n (A CA O C)
N N N N N N N
N N N N O O O O O O 0 0
O 0 O O O OD w W
01 CA (T (T 01 01 (T (T CO N N (T ((1
-0- -0 —I" -0-{ 70-1 13-I "0--I '0 —I '0 —I n 0 0 o W o W
0 W 0 W' o 0) o W 0 W 0 0) o c° o W 7 -
0 0 0 0 o O 0 O o 0 0 O (OD 0 o 0 0 0 0 0 0 0 0
0.0 n0 = 0 n0 00 00 no a0 v -j -9 20 00
0 3 (n 3 cn 3 m 3 (n 3 0 3 N 3 y 3 v v v (� 3 (n 3
c c c c c c c c 5 3 3 c c
_ _
V1 (n U1 V) V) (n (n (n O 0 O co'cn
"0 'O 'O 0 'O -0 'O 'O0
CD CD CD CD CD CD CD _ N N (D (D
7. 7. 7 7 7 7 7 7
O 0( 0 0 0 0 0 0 0
co co CO 03 03 CO CO
O
_ _ = _ _ _ = _ _
0.. O. CI CI n n n 0. 0.
CDD.Ti0>-n0>m 0 >
30ym0ym0>30DmmmWm-n0> 0>
0a 0 �0coao�(Dm-9(D�m�'00-0
m com.comn o v(o = n<� n<�
o--=o-=o =o-0=0-0=0-000a=0 --00=0
N 0. N 0.
_ (D = (D = (D = (D O = (D O = (D O = (D O = (D
N n. N 0.. N n y n y n 3 0. N n 7, N n C n c 0. c n
'O . 'O a -0 , "O T) n "O m O_ '� '1l n a m n O O (D O (D O N
0 0 0 0 0 v 3 O v 3 O v a O v 0=
- co m. m` m�. n n n n
m m m 0 m m o o o m m'
a 7 (0 7 (� �. (� .O. V Lao v °- 7 n 7 n O O O O O O
Q .0 OC Q-C OV -O J -O J O V 'O (D. O C. 0 (D 0
D D (D (D O O) C O0) C O) C 'D a. '"O 3 'O 3
-c0 c -c0 c -00 c ca in 0) 0) 00) c m e o y - > o >
0 v 0 v 0 v 0 C I v , v , 0 , v 0 0 0
= 7 = 7 . = 7 = = m .» m ,.. -Fri-- m ,., O 71 <0 O 71 <0 O 71 �C
(0) 0 c0) 0 o o n (i' 0 < 0 E. 0 (0 O 0 9 n ,O.. n 5 "O
m.g CD CT CD 0- �.Q Qg 6g 70 Cr0 0 o 0 3
'O = "� _ = a O <U = (p = (U = (D = _ _ _ (D
O ClO n O n O n C n C O' C n C CD_
0
0 '0 0 0
= A A A W N N N
CA
G,
2
a
m CD.
a 0.
Q
(D
C N
0 <
0 v
= 7
0 0
�g
_
0
172 Desert Pointe Rehabilitation
sell!A ebalio soheo LLl
if
3
0) m*
0 CO ()(
CO C) >
0 v n
n
(n 0 O.
13
O 0.
N 7
(D m 0 Z
C v
SD(n
0 < O (D
N (D 0
CD
CO N O'
O- O
0
0 H Cr
(n W N
cc 3 03 0�n 3 m
m 0 m o m � 3 m 0
N O
3 3 3 m
co co 3 m a.
C C O C
O
3 3 3 co
7 N
0
N N N 3 X 7
O O O O (D
W Ca) w 0 O
A A
C
O <0
0 m
at.'3
N 0
0
_
W
0
rn 0) 2 9 . C�
0 0 0 0 0 0 g 1
N N N N NO g N
O O O O
(0 m
0
0 m
3
m m
_
O co W 00 o
O c (0 O o 5
(D -1. N -., C (D D) ED
. 3 Q 0 0 O =
m 3 (n 3 m
m
c c 00 CI
0 0 3 ' T (D
co co=0. co O
0) CC
0 0 O
0. CD.
0o-a 0o-o = 0 0 0(fl < v < o. n
<-0 <-0 = 0 _ < < o n
C) (D -_ = n n � N N 0 N 3 (� C
v< v< v 0 n 0
= n = n 'O N 7 (3D < 0 _1 '_' = 0 (D
N 7 N O == .. = N� 0 0 0- n �•1 = 0
m N /(/ C
mat. N m N (0/"i N Q n O X X '6 () 'O O Cr
0 0
m m m m N v O
�� �� v m *`om(03.m D iv
n 0 n o �' a C a);
< O== a: a; O c ch
v o =
m o m e a st C n 0- 5- 0- a 7
'o C 'O ° D. o y' d n N (D (D 0 ?
O n O ' O 0 O C O
=0 0 (D I 5 c
< o C (Q cn
A A A S O
> >• c_m-
O C (D
0 F = a"
an. (D O
0 x O (D
> — ,..-,(A)
Ft/
SD (7) NO 0
Cr) 0)
N A O O) W N N A N A N CA A (v )
O V O W O O 01 O A 01 O J O O O -co J
O W O O) O V O 0 W O O W N O O O CA) (T A
O N O (T O (I( 0 O 0) CO 0 O) -, O O O O A N
O O Co s O O O O O O O W A O O Co O O O
O O O N O 0) O O O) A co W N O O O Co (T O
0 CO 0 N O O 0 O O 0 CO O CD O A V O
Z Z Z Z Z Z Z Z Z Z
N A O 0) (W (v
O V O W O CD (T CO
p W O O) O V O O
O N O U1 O (71 O O
O O O O O O O
O O O N O O O O
O CO O N O Co O O
N Cn A N 0)
NJ
O O O 0) A N
A CD O Co CD 00
spund iaylo
z
0
_
n
3
0
O v
T
D
0.
3
aoinos bulpund
L
Z
0
(I)
W
I!�10a SdO2l
(/) EA EA
N A O
O J O
O W O
O N O
O O O
O O O
O O O
EA fA EA EA EA
O) W N
CO O O) (T co
co O J O O
(T O (T O O
O O O O
N O O) O O
N O CO O O
EA
EA
EA
EA CID EA EA EA EA EA EA
N Cn A N O)
J O O O O J
j O O O W (T A
O O O O A N
A O O O O O O
N O O O Co (71 O
EA
0
O
_
3
O
N N N N N N N (V N N N N N N N N (v N N N N N N N N N N N N N N NJ NI ND iv N N NJ IQ N
A A Co CO Co Co CO C..) CO CO CO CO ND N NJ N N N N.) NJ NJ N..)O O 0 0 O O O 0 O O c0 CD CO CD (0 O (O O
0 COO V O CO A N 0 CD Co V D) (n A W N O CO Co V O) CA A W N O CO Co V 0) 0 A W 2/c0 co V O) (T A W N
CO
Z 4d - uoilezipinaa oased 13
(D
O ((00
yc)
CD
'aD Hcn o
i
of Dn
3
o n
0. _3 o
i. 7. 0
o
0 d c
0 m Q
N �.
0 O
7 7
0
n f - D
a
m (Ti. m 5. 3 0
3 0 o m
CD y 5.
O y 7
7 co
K
N 7• '0
co)0 co
7
0
0
(V
O_ O_ X
C)i A CO0 CO C
Ott
7 0Ea C �
(D 3
m o
7
m
< -. Dom)
7.
c o c
0 y a)
lJasaa WIBC
d 0
co
co V)
0
0
0
0
p c _ C)
CO
Cr A N Q y
O O CD CO 7 i
O O N d Q
o O 0 0 05. O
o 0 (0 7 0
73
ZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZZ Z Z Z`-'. 0
m CD
n
z
0
cn o 3
o 8
a
0
o y o
o <
m
0
0
3
0
-o
m
aoueIeg eAJasab
-i
m
x
O -n
c
cn a
3
mc co
A 0 n 0
CT o A 0.0
y a
O -+ CD
Z
O
n
3
5-
3
3
v
11
69 EA EA EA fA EA EA fA i, fA 69 EA fA EA 69 EA EA EA 69 EA 69 EA 69 EA 69 EA EA EA fA EA 69 69 EA 69 fA EA fA 69 69 EA EA fA EA EA EA EA fA EA fA EA fA fAcn
EA
Xn
0
7
c-
A
O Cr, A 0
, 1 1 1 1 1 1,, 1, 1 1 0 0 j
0 CD Rs
11 Ending Estimated Available Cash Balance (7 + 8 - 9 -10)
D 3 II
(0 COV 0 0) (T A W N - O (1)'0 -0c
U voU� mO U n Om Z7:O� (D:7� XM0xo�
n m ►max oo D n �D
A n
m m j m o m�a <mc cn O.
v o v+ °'Do) 0 m 2 D ° ° a) .p � 0 O � v - D 0 CD CO 0
33 C3 G)(o m sn t -� m c Q co D
c °c O� Q O 0 II D y + (n Oc O, m co o <
c o D to o O p 5 N y 1> Co D �' in �. ai n a
° < ° n in +A--
1 o m co v o o () ( N N o O.
° m m w<o -0 m = a S -0 0)
(�D O. G1 71 3. Og m S O • c (D �. 0.) '� O > (D O (D o)
Oa) (D -° Q- a C) ro � : 2, c Q m n n ro -o - o a c n 0 ��
c
0_ 0_ (gym r.3 =0 o i— �T� v° n ° w -0 vim) 0 °' '
s_ O 0 N �_ �� (D Q 3 Al _ : Q (D O X 0
O (A c t�D + S ii O O (n O A O)D o_
O coW lD
c S O m W tT N -0 c S cn -� W 0 < (D
o co D m W A a�-i N -t oo 11)
W D o W m o y rn m
_ += N O 7_ c ` j 3 w
`< 7 7 7 m co (OD W (- it '< 7 0 Q = 2 Q �-' l0D 3 (n O.
5 0 O (D -0 c ' 3 (D D 0.c a) O O' N- "' W ( c
n 0 F.
O N 7 n 01
A m O C c y 3 v (AD (D
(D �_ 13) Cn = d01 Q 3 (D C w O S 0 A W V �_
3 m rn u O (D a) v (o 01 W o n §
v CD fl)
0 > + 0 �'+ 3 rn 0. 0 0 0 - 7 o
CD
O N (Q Oc O D y " N Cl)
= G3 ° - d - 0 -L m m m < cD
O c _, m V Q- O ID 1 (D P.
n01 N o c0 N ° cr. n �
o73
5 m o m v o 0 0 c0i
5- D = 3 0- O
co 3 5 m 0 �=
Q m a CD O o =
r. 0) ° W'
CD
O O N N CD CD
0.
° _1 0
to 01 0 0 X Q
coo
(0 N -, O N (n -, c fl1
W O P (0 co N.) O) A a) ur 0 p
V Cny O Ol O O V CO �_ O cn O m m fD O
V O
W W CO 00 COVCOVCOW COD V O (D (D (0p 0
_ OL 0 il
O W CO O - - N -03 = P. :U
A .� 0) V .D. A O N N °
7.1
v 3
0) o a 0 -1
o m 0-CD O cD
v, acn)o pno 3 3 F
0 0 0 O 7CD m 0< n
N N IV 0) CO (D X E O ID (D CTI =
A) N N OQ Ca (31 o m 0 u (1) (D (D
W lac N (T1 �• -1 0 (n (D
V V V (D 0 v (0 N lD a) = i
0 73 cD S
W m (D 0. p
Zis) ID
EA EA di a O 7 O 0 (D x
° 6 10,
0 0 0
(D .
Q-o O O m 0(n 0 D
C °_71 fOD N (gyp Cr
C W N C0 0
(D -0 cmCO
40 in to =
a) 3
O
V CO W NJ.- ? 00 () v (D S ci OCD
OV --,1(3i V O Chi N -A' ID 3 Oc .0
p _, O W W ) OO V m
0 CD0 0))t W (V,)COO A Cn 0) (j (n (SD P.
01 a) X O
-w
0
EA EA. b9 - C)
(O 00 V v O a)_ -0 _ m e
(0 01 . N a) _3.Qn 1 -gyp W
5
w CT 0) 0 n') CO w - 0 3 -1 C n y
01 DV
D03 (W71 N N O-1 A r- .�.
co 0) (W (11 CO CO -' _' t- 0
()
- S O
Q Q (D * N
(fl ffl � ffl P X 0 O N 0 -0 O o< 0 X (D
W W -CO N (D 10 (On (D ai -, M- � ^, V) � O N
O -, -DL0 Cn O Q-
mwOp o•� ( O D0 X n
(^)(flOO 0) 0 0 5 O ID c(D u, >
p p cr 0 c cOn � °
ifl�"�� o 0 Qm a0 �� ��
w;pco m" n V) a' N O v Q-o 0] cD
m w O (n CO D 10
Q O (D O < (. 0) 3. O a) m C
w m 4< m n m o.: 0 Q N n �"
_. o (� () D (D 0 O Z Q
0 0 0 Q n Q m -' Q m 3 n 5.
CD v u' (on 0 O O ai c`0D 0 -o n n m _I c0
s 0 3 0' m o m a) < N Cl)(D - W N N 'l7 ()
CO (D .3. c N (D c,- CD (D. 0 co (D
n 0 -0 o cr m m
o co w
0 Q- m
° Oea
° 3 v a) `. 7 -I p<)
0 Q c r Cr 0 o O N 0
n c 0 7j c �_ 0
c � -0 v v m g m
0 (D N CO in (D o
a a EL- -0 m 3 (Q
5' m' 4<.
D
3
3
3
3
a
33
3 c a
3�
D _ C
66
0,
to
D
1,1
3
3
sa.nllpuadx3 111di
A N
m N
o 3
Net Lesser of
Authorized /
Available
RPTTF Expenditures _.
c
<
E
ROPS 14-15B CAC PPA: To be completed by the CAC upon submittal of the ROPS 15-16B by the SA to Finance and
the CAC. Note that CACs will need to enter their own formulas at the line item level pursuant to the manner in which they
calculate the PPA. Also note that the Admin amounts do not need to be listed at the line item level and may be entered
as a lump sum.
3
P
z
0
b
3
D
O
3
Net Lesser of
Authorized /
Available
Admin CAC
D
2
w
4
0
0
a
i
Net CAC Non-
Admin and udmin
PPA
(Amount Used to
Offset ROPS 15-161
Requested RPTTFI
D
O
3
3
i
to
,omUo1 '
Csi a. •• - ' �•
bt
g
fit
3
2
saJnl!puadx3 dlld'
co
O
A �
3 <
aattaaaketa
64
64
64
64
99,04
64
64
64
/\
Eg
}
(
|
4\
Co
sainl!puadz3 dJ Ld'
rt
(D
3
1 1
CS)J CO
0 (0 0) N
c c c c c c c c Z
cQCQ,co 9coa. 9co 0
3 3 3 3 3 3 3 3(D
O CD (D (o (o (D (D (D
7 7 7 7 7 7 0
. r-. 0
5' 5' 5' 5' 3
(D (o co (o 3
7 7 7 7 y
O O O O
a (a (a (t
) a) a) a) iy
CS CS CS o-
il-) a O (T
CS 0- O" Cr 0
(D (0 (0 (Q (D
a) a) a) a) (n
5 5 5 5 CD
7 7 7 7 -'
r-f
O O O O
5 5 5 CD
m m co m 0
> > >cn 0
> (0
II II JD JJ
0 0 0 0 L
> > > > ¢J N
_a) a) a) tea) a) c CD
� CI
a) a) a) a) W O
CT cr CT CT
`G
(I m ( a CT
0 a 0 0 - (Q
3 3 3 3 N 23
� -0 -0 -0 O O •
-I -I -I � O
T -n m -0
a) a) a) a) PO
0 Q a a O
(D (D 0 (D CC) CD
CD m m (D
CD Cn ( = =
> > > > Cn
> > D D O�(D
0) ai cCO Q
coco co co co 0 c
(o (D CD N CD
cn (n cn (n O
v, in m
an 65 co cili (3) 0
3: D- = D-
0 0 0 0 0)
-0 73 73 -0
c c c c CJl
to fn cn (n )
c C C C _L
co co (D CD CT)C C c E COW
m. ;
= 7- 7- m-
a) (o (D (D 1
C) n C) n Z
o o O O 0
m. m. (D
n n n n Cr)
O O O' O'
7 7 7 7
a) a) a) a)
co (Q co (n
a) a) a) a)
7 7 7 7
co (n O cn
0 0 0 0
0 0 0 0
m m TI M
Q Q Q Q
(D (D (D co
CD (D (D 5
cn cn O N