HomeMy WebLinkAboutRes OB-168 - REPLACEMENT (2)TO:
FROM: RACHELLE KLASSEN
CITY CLERK
Palm Desert Oversight
Board Members
Date: 01/16/18
RE: Replacement ROPS for the Jan. 22, 2018,
Adjourned Regular Meeting, Section V -
NEW BUSINESS, Item C.
Please replace the enclosed Replacement ROPS as
Exhibit A on Resolution No. OB-168. There were
some minor adjustments required following
posting of the agenda last week.
See you next Monday, January 22, at 1:30 p.m.!
CITY OF PALM DESERT
73-510 FRED WARING DRIVE
PALM DESERT, CA 92260-2578
100% RECYCLED PAPER
346-0611
Ext. 304
-O 0 W
ac
(11 0
o o
m Cn0
0 w 0 O
C 0
O O
(D co
4,
(D A) J
J W
N c O
O
(D O
< (v 0 Q
(D 7 0
7- 3
3 a) (D
-' 0-
0
� a
C (D
('1 7J 03
7
(I) 0 CD -
CA 0 CD
0 (0
0 N (D
0.
G O Q
cr cD
cfl'
A)
o
c 7
6
`G
x 0 11 m 0 O CO D
Current Period Enforceable Obligations (A+E):
dlldEl eniieJTs!u!wpy
Redevelopment Property Tax Trust Fund (RPTTF) (F+G):
sound aet o
eouele8 eAJeSea
spaaooad puo8
Enforceable Obligations Funded as Follows (B+C+D):
Current Period Requested Funding for Enforceable Obligations (ROPS Detail)
Efl ffl ifl
1 J
(71 (Si C11
0) - 1
N co N
OD W CO
O O) W 0
(.11 CO 0) (II
4fl -CA EA
1
a)
-P N V
(a 0o U1 Ca
A W O ?
V CO J V
N 0) CTI N
a) O A
N 1 N
-03
CO CO
CO w
J (D f
N W CO IV
(G -I N (0
(aagwaoaa - AInp)
lelol 61-8 L SdOU
Ie1ol V6 L-8
lelol a6L-81-
0
0
:I(oua6d Jossaoon5
jiasaa wled
33
m m
N
Oar
C 0
—
IDm
0 =g
z�rn
zm.z�
O4xi
co 0
102 Bond Project Overhead Costs
slsoO luawa6eueyy loalad
100 Additional Disclosures on TAB's
m
3
N
m
m p
N x
co a,
N N N
Z
(N
Z
to
fA
CPC
ueoi 5ulsnoR yyll Z9
60 North Sphere Property Acquisition
Buluepl/yt enueny eloUod OS
sag911f1 6ulpunw6Jepun 69
48 President's Plaza Parking Lot Imps
3 0
33 3
m
a
0
m
46 Alessandro Alley Frontage Rd Imps
N CO N 03 N 00 N m N CO
45 Bond Project Overhead Costs
0 O 0 0 0 0 O? 0.
> >
> > c
n n n -La n
T T
C in
T T
C
6 O a a a N
T V V m
0 2 0 0 0 3
n 8 m
m m
m m m m
(7
N is) O O 0.3
0"
m V N ((0 A A A A A W
cco co
2 um�i w (QJ 2' coO O N O O O O co
N N N N N O N N N N
0 0 0 0 0 0 O
N
m m m m co
m m w m m m
T
m
o x.
c
a
S
2009/10 SERAF Loan Repayment
Uaseo wled to
Formation of PA/Prop Acquisition
Uasao mad 10 A1O
isinboy Auadojd Jot ue01
o' yn 3 mo m 3 me mmm' me '°o
3 mn 3
3 > > > > >
0
2 A ID ID
3
O O O O
n n a n a
Balance due Property Acquisition
O C1 V -1 v m <
m 8 o o (o, o 0 O 8 a d
44 Additional Disclosures on TAB'S
segfedad pewn) 6oue6y E4
aoueualuleyy AJadad
a
CI
O
0
01 C
O.
uollez!Unay owed 13 6Z
demAally wpuessaly ql
co
N m
O m O
N N N
O O O
m + O
3
co
uoge611QO lgeo/aweN loefwd
0 O
N
N
00 O
m m
0
CO
m
vm
W (3 D oc D= c3 D D 3 o 0— g a m n m a a
3' o' m S o o m o o. o m; y m m 3 y �' a2� ao3 3 Fi
>3IDm $IDm 3IDco $IDm (m341<aam <com33a'� mm2.
m m n m m n m n m m n m y^ n m on o 31 3_
::-.1::::;::;;;—::
4om omm j xvfOmn?mi'2]:--"ag;=
co3^O OO OO (�2 rOOOO"v3:g cpH y o+
v -3 m_=^. m' m^ m'3 3 F mad o 3 g-
o .o .m .m m � �m o _.� ? nm
log mo cov roQ Ioc In '=.. m
o'o 3o co °'o Qo coons SQmg Fo
m ' a m a m a m a m a » c n co m? .� °i 5=
3 a c
� m m
V N m A
O N (n m
co 0 tV0 N fJ
N O O N m
co
o
Z Z Z Z Z Z
Z Z Z Z Z Z
o p
9 N
33a
o.
8 m
1 C
� m
Om
m
m 3
m
N e Z N £+
0
Q , N m O
0 0 0 0� 3 m
m m m 0 m 8.. D
To.
03
mg
'u6lseo etwod
A
N O
O
O O
Z
Z
Z Z < Z
cm co
A O
O O
O O
N co
m
m Nm
o • N
=
H
ed03S l0010Jd/O011 Jos0O
m
TO.
Z
O
a
01
T
a
2
69
4,
N
N
m
O
N
m
CO
CO
3
1
CO
a
03
p
m
T
O
x
nowv podaj)
O
01
N
C
.p
i
July 1, 2018 through June 30, 2019
Palm Desert Recognized Obligation Payment Schedule (ROPS 18-19) - ROPS Detail
N
0
3
3
179 North Sphere Property Acquisition
178 North Sphere Property Acquisition
z
m
T
v
D
N
m
0)
00 i m(�w o0� 0037
N� N� a Nq *R
J 0 '4 m C ^ C^ z
no 0 SG- o r
m NE ' ? j
o
o 0 0
4103/1/1 -old
m m wC>
m 1,
mOM
00 O
2
w
N N N N O
m m N N
uesa0 wiled 10 610
N
liasaa wiled 10 6119
3
O
T
m
to
1 amlontlseiluIAuawanwdwl
uo83n4suo0/yaaNd0
sag!I!lfl 6ulpuno161apun £L1
172 Desert Pointe Rehabilitation
Improvement/Infrastructure 1
O 0 0 0
A A A A
Improvement/Infrastructure 1
o
0i
O
3
43
O O O O O O
N 0 0 N N N N
O_ 0 O O_ O O
m W m m m m m
V w
o O
mo
m C
1'
T -1
go
H 'o
0
0
- w
g O
N _
fD 'o
0 3
0
m m m m m
0 0 0 0 0
a a
a
165 Additional Disclosures on TAB's
0M13/uOP IIM
FIT m m D T o D T o D T o T o D c o OK7 D o a w' D
m w m d m O o v p -o p a p p -0 0 o p a o m S a
c T a gn 3 0 m o n m o n m o C) m o O m c m i ri,� m 3?;
N N N lD j y 0 N w N N n N n W Q 6 a y? 3» N^? n 0
o. no �'^�n ,'^n o H o �mm
o v c v �a NI wa �'ai o=.'� om;lom
m o °'o 0 0oo " o^» 3 n
v vO m0 m� m� Mu5 no N 7;Q > > 0 = _' 3 0
ga mo g a. m� n,'o -^+ 'o2Vi om y
v co a tD m m e m e m a m 'c m e J f y N g 3°
"D 0D2. a`° aN av'+ aN a`" y °_' mo 3?
0 o w o m o c o `m o m a m ,2 c>>
Td T-g 0 O o O o O- ❑- 3 N
Oy, Oya �c mg m m$ 'mg 3 o FNo?�
°' m o' Q m° Q m Q ft o Fn 3-
v> > g 9 0 D O 'O 0 'O g 'O O d .C.. O .0. N ry
a o a o a o a o a o a y n c
1 2 2 A 2 2 A A A
> > D D
z z z z
fR EA d1 E»
(fl
z
z z z z z z z
EH
Col CO
w
z
0
3
3 m
0o
C n
o
A
A
z
0 sope9- wsnoH elge
N
0
A
ueol pund 6wsnoH 16/1
dVt33/6Vt33S
m
T. w
o
O
N
0
0
c 0
9- 3
0 0
?
io
2
c
A
z
3110d 1saJD wooled 6£1
00 00 00
-a -a —a
T T T
'
m m
a a a
T T v
0 0
1 I • 1
N • m
0 ▪ 0 0_
A > A
135 Bond Project Overhead Costs
Project Management Costs 7/1/2013
m m m m
u w w m
O O O
N N N N
O O O O
co m m m
O -.
0CO -' (0 w
m SO g 0 0
0 _ c
0y 3 O O N
c 3 �?
y
O • 0
m m
132 Additional Disclosures on TAB's
naD OO < j <a' Of°N'3 D oL
o 0 3 o> j m o y" m 3 o c.>
a � m
a s a m o
oho ^sl d» ,o mo m R o^_'mm
Fa" m5y 4m `O,m ioy p1 m co
,o„ n 0 m o= _. a u°,
o v'no'N _O ! N p53 oc
w
111111
m19-1 msw mawO3 foc3H .Cyfnoyam
3o dFa
w
z z z
3
0
0
ueo1 6wsnoH Nil
sap!pgel� pepunluf
dVa3/iVHJ5
NcO
a o
a
T
a
0
D
3
D T
c N
0 3
O
0
m 3
m
> t°
z
z
z
z
EOL
A
V,
m
T
3?
31
1
sound Jag10 aaueleB an/asad
H
dlldd wwPV
saoinog puni
sao.lnog pond
(Jagwaoau - AInf) V61.-8I-
D
CO
O
m
T
O
2
z
O
w
-1
C
July 1, 2018 through June 30, 2019
Palm Desert Recognized Obligation Payment Schedule (ROPS 18-19) - ROPS Detail
fA
fA
EA
Fn
°
d
m
SRO OOi OOi A (OJ 2 tpf]O tm0 y Omo jj�
m a m j m o o oN m o o m P 01! O 5 n
n �lnJnJn, Am H��'-, �' vi o O °i m 3
�' x0 z x d m c c
m D A D D m D & o D 3 i
-=O0o • w
o
N
m m Q7 0] 0 0) m D o 01 N T N m 0 W N Q) O 01
0 0 0 _ o o n 3 _ o 0 0 0 0 _ o 0 0
w m n m 3 0 n -..a
n n
C (7 A T T T f T l T O
n n n n n o '^ n n n A A n
c n n o d
D D D s m O - m m T T m m
E 3 - A-' o 0 0 0 _o o ff
W w � I • 9.
I I O
m m T m T m T
183 President's Plaza Parking Lot Imps
Nlpond Buoped o!IQnd 381.
0
\
N N N
43 W ▪ N N N o ▪ N N N N N N m 0
N NN N O O_ N _ O O_ O O O O_
O 0 O 0 O
V V_ J V N A a3 A A A A A A A
o' D
O�
N - N N mN mN N 0, N
o' Cm• N 00 0 0 o 0 00 o o v0 0 ¢go
N o
OOOOOOOOO O
m m t m m m m m m
0
o
mg
C C C C < O G m _m m 1 m m _T -0-4
(n (n (n (/) m • N W 0' 0 3 01 m 0 01
in m 0) Q1 0 o O O O O n C' (o' O O O o 0 0 0
p' O A A (D -. O tD -..
N T H � 3 m 3 h w 3 N 3 un' 3 y 3
3 > 0 0 c c c j T
O ' m
i Ts
i > > > A 0 S
O O O O CO CO (0
n n n n
Semi -Annual Debt Service Paymen
m m m0<aamA poapoopoa pooaaoa-ooa
3 3 30AacN3-o C)Aa Om7 C)ma Oma g el I', g ma g m8
D D > > m A m m -`^ c °i 1- A Q v m o' m A m A m A m n p
> > > y n m a yn N Sco v,nmy y
n m _' , a o a 0 0 . a . a . a , -2., --Fa a a" n a v a cNi
g2a5;t FA.
a _o a m(A-a nN .. " n ^ ma �o ma Tnn Tna-nn(A',c
a 0a�-A o'er Qa as Qa Q(^OJa OJo
m O m me m❑ - m e A c ir111411
D c in y c w+ 2 o m 3 am m3?d?y?ymm m<^ O 71 y y y m m m m om m '
3 . o'o Dmm' A o ID o o (Dfig Qo Qc ca m
on om o o Fm
D D > A
= A A A CO (J N
A A >
m
m
C)
0
m
L)
2
0 -
a y
20
it CI.o Cao O $ -
cG A - a
A V O' 2.'O N O_
o 0) V O V -_
N (P O A O 0 4
3
D
ZZZZZZZZZZZZZZZZZ Z z z z z z z z z Z^ 3
n O
C
7
e'c-ass vQc�--ram(:min w v' w w Fn (n w w ve 30 d' rn (» v+ m
a
CO
C N
A a' 0 7C 0
CA
m N m ° m CD N V O V A
(- (0 m O O (• OJ 0
O O ' 0
m IT
O
n
mm r
0
A
n
A n N
V 4 A
CO W A A .
IV (J a O O
m a w m
A
CO
163
41 s 4E!' =3.61, /E/EA 0) fR 4t 41 4 . EA dt 00 fA 4' 4i b4 4S
A (0 N
tJ
o (Ao 2 • (0
IV
CO A 2 N O 2
T
A
2
m
m cp
(O
T
c
o c.
S o. c
T O
C c
co 3
Cr
D CD
0
H
d11dN u!wpV
Z
m
g;
D
0)
m
A
A
n
0)
0 A m
m-co N
W (gyp tNii (V'� 0
0 co
1
co
�11dH uIwPV
(n
C
July 1, 2018 through June 30, 2019
Palm Desert Recognized Obligation Payment Schedule (ROPS 18-19) - ROPS Detail
di
di
OA
fA
84
N
cn
n m
o
a
II
1
D
+ c
N 133
•
2 Cr
II CD
.... D)
+ (1)
N W
• C 01
co
o
+ tD
v O
O
EA
cn
W
0
0
0
- $530,001 applied to 2017/18 ROPS Distribution
paiinbai ktue oN
cn
ROPS 15-16 RPTTF Balances Remaining
A W N 1 n = O
CD
m X 77 0 m c> 7o 70 W (DD r) 0) x o _
m -1(D w c -I< ca
fD 0 CD 0 —1 CD v1
Gs
a ,i c <
CT
-, C 5' 0 O Cn 3 ? 0
0
(aD so O cnN Oi W O
�. 0 o ii1
O cD O - 2 3 =
C2 C2 fD (D - - C mCD
w 0 -..
1
0
o 0)(inO S 3 0)
c 7' -I c O 0f W V O ..<
oo o m cn m e � 3 3
z 2 =. c m 0) c0i L °1 c
5- c0i o 0 V :1 �' 3 W
n a'0 N D O
c D a0i ow C0 3
a) a c.),01 C -a
C cD a1 -a. -' 0
(D Q -
a) O a_ c_O fn -,m3
3 cQ a1 a) j
0 0 - c o__ , rt 0
0 N a D -, (D
rn
0_ O C-. , f G -
D 1 o O 0XI
0 9) O a
-« C N c 0
0) O n)
0 3 - CO
CD m N.
_o CD
C 0.
m 0
sZ t7
0 _ 7 a
CZCo N N Q .< (0
CD 0.1
N O co ( (n n O XI L I-11
01
O Co O (p 0. fOD �, 'O O
O O
0)) _ O Q 0 rF
0 D p11)
.<
,• a- O Cn <D
0 o �. fD —
(-Ds a1 77 o o 0
C
cn w Iv j 6� m a- rF
cn
V N.) "o5•No c o_a) (/� O n
O O W 01
N -i n 0 '-r 7• (.0 3
co m no 0 C T < = ^
T 0_1 m c_ i
CD' W C T 0= a
N Q 0) 00 CD (D
33
O' 0 c-I O fD O TI w 0 C 7/
C CCD 0 N O `-' O)
0 * _L
L9E`L LL`Z L l
1
O
cn.p � N Co 0 0 33
1
0 Fa
co.) 0) 1 - (-, 0 0 -a -0
Co cn N cm - h M 0
co W ccoo v n N -
co co co co 0
s -„
ro
C)
z ro u)
fN
cWn UW1 Q Al ? -0 O
w o w c Q _ W
-EU
.con 0 3 -n 0 -
o No w v M
ca v, 0
CD
�f»� ° p 0 m o p= p 0o N
N 0 Ccu a O<
cu
ocr173ci)cn n cn 1, °1
coop m� co.0 D3 70 el
0 3 = 3 0
co oO oO o 0_ o __ w u0i c co V) v
1 0 0 0 0 c 0 c cn 7 A T
0
CD M
c�i,° Dcon m w c) an.
1 7 CD 0- o X 0 Cn_ 0 co W
Q cn < w w in
0 n- O
C0 Q Q
w Q< Q ? 0 0 3 0
DDD Cn o 0) 0 7o c. co m 0 o C - 0
�, -o 0 a)
o (I) 3 `�<�17v0, 0 0.o• c CL m-
1 3 C N - cD p) o 0 OD
�% an a1 W co (D N 7
a1 cD Q
co Q
a) 0- fS c O
N (D 0 3 N n `� Q n
c w r IS 0 0 c 0
r co c m--
w 0 �.
5 • 0 cn
Sp
J J J O V)
CO OD J --A. I O
CIC C CIC
-O '0 -0 a -O
a a aQQ.
0 0 w 0
C
0
SD
CD a a a Q
00 0 0 0 0
CCCC
(D
0
0
U) N U) CD Cn U)
(0 (o '(Q (0 C0 CO
33'3333
0 0 0 0 0 0
c c c c c c
0 0 0 0 0 0
CCCCCC
(D CD CD - CD (D CD
CD
0 f0) 0 0 0 0
0 0 0 0 0 0
CC C CCC
Q Q Q Q Q D-
CD CD CD (D () (D
(D (D (D (D (D (D
Cn
Q Q Q CL Q
C C C C C
CD CD CD CD (D
0
c
CD
0 0 0 0 0 0
ECCECC
(Q (O (Q CO CO (Q
S 7 7 7 S
N N N N
0 0 0 0 0
5
0 0 0 0 0
(rm.
• z z j j
O
1
50
0
7
17 17 -0
• r r
N N
O) Q) O
W W O
O (O O
O -4 O
O O
-0 -0
_1 _1
7 7
r r
o
7
0) N
1
r
0
a)
ffl
cn
O O Cn
O U) O
O (n O
O O O
O O O
O O O
3
Z
0
fir
O
3
3
(D
co
3
✓
m
cD
(D
0
0
CO
N
(D
0.
0
0•
CQ
0
a)
3
rh
0)
fD
Q
0
0)
1
00
Notes July 1, 2018 through June 30, 2019