HomeMy WebLinkAbout05B ROPS - July 1 to Dec 30, 2012�W BY OVERSIGHT BOARD
ON—�ol�
VERIFIED BY
Original on file with Ci
SUCCESSOR AGENCY TO THE
PALM DESERT REDEVELOPMENT AGENCY
STAFF REPORT
Clerks Office
REQUEST: ADOPT RESOLUTION NO. SA -RDA 007 ADOPTING THE
RECOGNIZED OBLIGATION PAYMENT SCHEDULE FOR THE
SECOND SIX-MONTH PERIOD PURSUANT TO HEALTH AND
SAFETY CODE SECTION 34177 FOR THE PERIOD OF JULY 1,
2012 THROUGH DECEMBER 31, 2012
SUBMITTED BY: Janet M. Moore, Director of Housing
DATE: March 22, 2012
CONTENTS: Resolution SA -RDA 007
Recognized Obligation Payment Schedule (7/1/12 - 12/31/12)
Recommendation
By Minute Motion that the Successor Agency Board,
1. Adopt Resolution SA -RDA 007 approving the Recognized Obligation
Payment Schedule for the second six-month period of July 1, 2012
through December 31, 2012 ("ROPS2"); and
2. Authorize staff to forward the second Recognized Obligation Payment
Schedule to the Oversight Board for approval.
Executive Summary
Pursuant to Health and Safety Code Section 34177, in order to make payments on
enforceable obligations, the Successor Agency is required to adopt a Recognized
Obligation Payment Schedule for each six month period. The Recognized Obligation
Payment Schedule must be approved by the Oversight Board, submitted to the County
Auditor, the State Controller, as well as the State Department of Finance. This is the
second Recognized Obligation Payment Schedule ("ROPS2") to be presented to the
Successor Agency for approval.
Backaround
Health and Safety Code Section 34177(j-I), as modified by the California Supreme
Court, provides that the Successor Agency must approve a Recognized Obligation
Payment Schedule for each sixth month period that lists the enforceable obligations of
the former Redevelopment Agency.
Staff Report
Approving the Second Recognized Obligation Payment Schedule
March 22, 2012
Page 2 of 2
Attached is the Recognized Obligation Payment Schedule for the second six-month
period of July 1, 2012 through December 31, 2012 ("ROPS2") for approval by
Successor Agency and the Oversight Board. The first ROPS was approved by the
Successor Agency on February 23, 2012 and was reviewed by the Oversight Board on
March 14, 2012 at its first meeting. After approval by the Oversight Board, a copy of the
approved ROPS2 must be submitted to the county auditor -controller, the State
Controller and the State Department of Finance ("DOF"), and be posted on the
Successor Agency to the Palm Desert Redevelopment Agency's web site.
Staff recommends that the Successor Agency Board approve the Recognized
Obligation Payment Schedule for the second six-month period through December 31,
2012 and forward to the Oversight Board for approval.
Fiscal Analysis
The Recognized Obligation Payment Schedule is in furtherance of allowing the
Successor Agency to pay enforceable obligations of the former redevelopment agency.
Submitted by: 1 n n Department Head:
Moore, Director of Housing McCarthy, Assisity Manager
Apra�oJR. I:
Paul S. Gibson, Director of Finance
J t M. Wohlmuth, Executive Director
Q'rda\Veronica Tapia\Word Filea\StafT Reports\ROPS2 - 3-22-12,docx
Ott SccT
fp-1,1fd to RDA -O
rlY 120k�m
Original on fiic with Ci:y Office
RESOLUTION NO. SA - RDA 007
A RESOLUTION OF THE BOARD OF DIRECTORS OF THE
SUCCESSOR AGENCY TO THE PALM DESERT REDEVELOPMENT
AGENCY APPROVING THE SECOND RECOGNIZED OBLIGATION
PAYMENT SCHEDULE PURSUANT TO HEALTH AND SAFETY CODE
SECTION 34177 AND TAKING CERTAIN ACTIONS IN CONNECTION
THEREWITH
RECITALS:
A. AB X1 26 and AB X1 27 were signed by the Governor of California on
June 29, 2011, making certain changes to the Community Redevelopment Law (Part 1
(commencing with Section 33000) of Division 24 of the California Health and Safety
Code) (the "Redevelopment Law"), including adding Part 1.8 (commencing with Section
34161) ("Part 1.8") and Part 1.85 (commencing with Section 34170) ("Part 1.85").
B. The California Redevelopment Association and League of California Cities
filed a lawsuit in the Supreme Court of California (California Redevelopment
Association, et al. v. Matosantos, et al. (Case No. S194861)) alleging that AB X1 26 and
AB X1 27 are unconstitutional. On December 29, 2011, the Supreme Court issued its
opinion in the Matosantos case largely upholding AB X1 26, invalidating AB X1 27, and
holding that AB X1 26 may be severed from AB X1 27 and enforced independently.
C. The Supreme Court generally revised the effective dates and deadlines for
performance of obligations in Part 1.85 arising before May 1, 2012, to take effect four
months later.
D. As a result of the Supreme Court's decision, the Palm Desert
Redevelopment Agency (the "Redevelopment Agency"), a redevelopment agency in the
City of Palm Desert (the "City"), created pursuant to the Redevelopment Law, was
dissolved pursuant to Part 1.85 on February 1, 2012.
E. By its Resolution No. 2011-76, adopted on August 25, 2011, the City
Council of the City made an election to serve as the successor agency for the
Redevelopment Agency under Part 1.85 (the `Successor Agency").
F. By its Resolution No. 001, adopted on February 9, 2012, the City Council,
acting as the governing board for the Successor Agency, established rules and
regulations applicable to the governance and operation of the Successor Agency, and
pursuant to such resolution provided that the Successor Agency will be governed by a
Board of Directors (the "Board") consisting of the members of the City Council of the
City.
O:\rdalVeronica Tapia \Word Files\Staff Reports\Successor agency resolution approving ROPS2 3-22-I2.docx
RESOLUTION NO. SA -RDA oo7
G. Health and Safety Code Section 34177(1), as modified by the California
Supreme Court, provides that the Successor Agency must prepare a Recognized
Obligation Payment Schedule for the enforceable obligations of the former
Redevelopment Agency, in accordance with the requirements of paragraph (I). The
Recognized Obligation Payment Schedule must be submitted to and approved by the
oversight board. Finally, after approval by the oversight board, a copy of the approved
Recognized Obligation Payment Schedule must be submitted to the county auditor -
controller, the State Controller and the State Department of Finance ("DOF"), and be
posted on the Successor Agency's web site. The second Recognized Obligation
Payment Schedule submitted to the State Controller and the DOF will be for payments
for the period of July 1, 2012 to December 31, 2012, inclusive.
H. Accordingly, the Board desires to adopt this Resolution approving the
second Recognized Obligation Payment Schedule in accordance with Paragraph G.
NOW, THEREFORE, THE BOARD OF DIRECTORS OF THE SUCCESSOR
AGENCY TO THE PALM DESERT REDEVELOPMENT AGENCY, HEREBY FINDS,
DETERMINES, RESOLVES, AND ORDERS AS FOLLOWS:
Section 1.
of this Resolution.
Section 2.
Section 34177.
The above recitals are true and correct and are a substantive part
This Resolution is adopted pursuant to Health and Safety Code
Section 3. The Board hereby approves the second Recognized Obligation
Payment Schedule substantially in the form attached as Exhibit A to this Resolution and
incorporated herein by reference (the "ROPS2"). The Executive Director of the
Successor Agency, in consultation with the Successor Agency's legal counsel, may
modify the ROPS as the Executive Director or the Successor Agency's legal counsel
deems necessary or advisable.
Section 4. The Board hereby designates Paul Gibson as the official to whom
the DOF may make requests for review in connection with the ROPS2 and who shall
provide the DOF with the telephone number and e-mail contact information for the
purpose of communicating with the DOF.
-2-
G hda\Veronica Tapia\Word Files\Staff Reports \Successor agency resolution approving ROPS2 3-22-I2.docx
RESOLUTION NO. SA -RDA 007
Section 5. The officers and 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 submitting the
certified Recognized Obligation Payment Schedule to the oversight board for approval,
and any such actions previously taken by such officers are hereby ratified and
confirmed.
PASSED, APPROVED AND ADOPTED this 22nd day of March, 2012.
AYES: BENSON, FINERTY, HARNIK, KROONEN, and SPIEGEL
NOES: NONE
ABSENT: NONE
ABSTAIN: NONE
Robert A.Spiegel, C
ATTEST:
R. chelle D. Klassen, Secretary
SUCCESSOR AGENCY TO THE PALM DESERT
REDEVELOPMENT AGENCY
-3-
G:\ da\Veronica Tapia Word Files\Staff Reports \Successor agency resolution approving ROPS2 3.22-I2.docx
RESOLUTION NO. SA -RDA 007
EXHIBIT A
RECOGNIZED OBLIGATION PAYMENT SCHEDULE
Exhibit A
G'rda\Veronica Tapia\Word Files\Staff Reports\Successor agency resolution approving ROPS2 3-22-12.docx
a� 9g� 13
09:£ l fid PP
oul 'u6lsaa eWJod
Carrying Costs - Agency Property
Jaµn0'8 otiPed puehano
J ▪ O CA A W N ▪ - 0 ▪ (0 CO V O Co
Carrying Costs - Agency Property
6u!uapJeO uewznO
Energy Independence Program
Woo sul alyL s,iaAone1
Pass-thru Trust Account Obligations
saggu3 6u!xe j uesaa wled
esea1 sagy!aed
311 oased 13
aouejnsul AI!I!ge!l
vldf e!wo;ge0
sealnuas 6u!Nueg
e!wo;!le010 was uo!un
saawas 6uluoda l
CA (0
0CD
E. a
p <
7 0
N
a
3
m
.7.
a
0
3
0
saouuas 6u!llpny
-00 g suen3 'luau
uoge!aossy leuo!ssa;ad
saawas le6ai
Ja6auN 'g ;sag-lsag
saawas le6ai
Richards, Watson & Gershon
saowas a.msolas!a
a
ro
saawas ealsru1
glues o6Jed sllaM
A W N O CO CD J 0) N A W N -�
D D D T [ 7 W O- 0 EA
A 0 W O 0) O 'CAN
O 0 N O
(0 CO (0 N g C r O NO NCO NO NO A O COO ma
ro-
0 0 N o m 7 O V ON V CD O V W O ttpp A O W O N
7 7 7 G) 0 O= O= O= OH NH Al O-. J-1
a a a -0^- 0 a W C 0c 0C 0x Ox 0x 0 X O x
O 3 O 7 3 3 4,(4O0 0 N. 0> O> O O> O>
D D D co CO CO 0 CD 0co 0 0 o O o 0 0 0 0 0 0
as
f a • x x X o 0 0 0 0'
,< m or c D_ > D_ 7 0 >
13)
7 °) 0 0 0 0 0 0 0 CAD
B 2 E
n a 0. a 0
> o' o' o
0 7 7 7 to (▪ NA co 0 a
s
m 0 0 0 D CD CD ID CO
m
3 0 G. O. O
7 7
N c c a
co 0 0
• co
(D C (0 N
D D CD C_
CD
slaallgOJV o!sNnA is
s
m
3
0
0
a
•oul sra6poej po
uo
dnoiO 6uNnEj slued
0)
3
N
0
0
0
0
c
0 0
awogal!goyy s6uuds ue!pul
lima o6Jed sIIaM
vies o6ied s
0) c/) co CA f/)
m m m m m
0) 03 °) 0) CD
CO a a c3 (.0
0 0 0 0 0
m Comco0CO m) 0m)
7 7 7 7 7
cues oared s
Project Name / Debi Obligation
D m 2-0 N m( m 0 m' -0 C m C m D 'p D '0 'O m a m D m D m D m C'. a m m
t fD .< 0 y 0 0) 0 0 0) 0 0) 0 0) 0 0) 0 0) 3 0) 0 (D 0 0) 0 0) 0 0) O C= 01 7 0)
Q 0 2 c 2 w 0 c < < < c < < < 0 c ,c
O'30303m3�00:(DLI(D y(D (`cjm y(D W CDymyCDyco7,)m �00 00
co c° (D (D m a (D c�
3 . 7 N 7 fD 7 7 • 7 • 7 7 7 7 7 O 7 a 7 o-
D N fA (%! O 0 C N n y j. j N j N j V1 j o' j N j N j N j N =) 1 N 0 y
0 to m = °) 0•C°[��) 0 ma ma as ya da CO -0 0a 0)a 0)a a -c-0 Na
< O CD O N O N O _Tsn ... CD 7 ,D 0 0 Cn i N(.'4 . N i Cn N . 10 . o:
NCD o Q 0 a 0 7 0 CD N z X_ CD O CD O CD 0 CD 0 CD 0 O 0 O 0 0 0 fD 0 ' CD N
T N.: N• 3 v 2 e. Z. x_ 2 x, 2 x. 2 x_ 2 xg. _ 2 x3. . 2 xg. , _2 x. Q 3 x. T! 6.
CD CO
V' C0 Cca a 0 7 cQ 7 n 0 0 CND 7 0 7 CND O 0 7 0 7 0 7 0 7 CO •0 7 0 7 0 7 (n 7
0 7 0 0 0 00 N c0 ^). O O O O O O O O O O O
o ,7.. ` •7. < .7... A ,o.. O m .7.. 7 7 7 7 7 7 7 7 7 j 7 W 7
m m to so (D m 3
2°)002d vo(D °i m °) m
0 ��3a m a 0 0 0 0 0 0 0 2. 0) m() 0)
p co co CD 0 O
p) a a No O O O O O O O 0 7 O O
0
NO
0
D
O
0)
CD
`G
m
Judgement related to ISMHP
Semi -Annual Debt Service Payment
Semi -Annual Debt Service Payment
Semi -Annual Debt Service Payment
Semi -Annual Debt Service Payment
mi-Annual Debt Service Payment
mi-Annual Debt Service Payment
mi-Annual Debt Service Payment
mi-Annual Debt Service Payment
O U;
m m m m m m m m m m m MMMMCOCCICOCOMMM m m m m m m m
D -1
(D 0
Q E-
N J O A c0 <J CO W A OD o 0
CA N OD O CD 00 A A V IV O C
O _ 0) Cn - O _ N O 0) 0 N J CD 0 N O
OD W J CO CO W OD O Cn A CO • W OD O A A A 00 N O O' N
Co N CD -co 0) V co (n 0 O) A c0 0) Cn (n Cn O CD O O CJl (n O CJ) cb N
Cn N CO 0 A A W A CO CO 01 A CO CO 0 O O O O O O 0 0) a
OD CO CO O W CO W (]) CO cn O N O) 00 W O O O 0) O 0) W O O (o N O co
N V O O O O b O O O O O O b in O O O W O J O O O O Cn O O 07 COO
CO O O 0 - 0 0 0 0 O O 0 0 0 0 CO 0 O O W O (n O 0 0 0 0 0 O
CD
V COO O
O W V V V N
N ▪ 0 co • 0 O 0 W O rso 0))
4) co co N A N O
O O O 0 O O O O
(n o a CD O 0 0 0
0
0
N N
_ O
_ O co
N (n N N W CO 0 O
-cos W V co OD no In O) O
CO N v O CoWCO 0 0 0 CO OD CO
O O O CO O in O O O J 0 01
O O 0 0 0 (..) 0 0 0 CO 0 0
_ CO
V _ O _
• "NIJ fn N N W
N W N co co _ A (n co▪ N O)
N N Al O 0 W CO W O CO _ (O COCO COA O ▪ W CO V O V O O CO O) O W
O) V O O O O O O O O O O O inin
CD 0) O 0 -a 0 0 O 0 O O O O O O CO
O
W W _ CON W 0 _ (0
A W W V O W O
O O O O co O O
O O O O O co O
w
W W CD CD
N 0
co co
O O O
co O O
_ - W N
CO CO
J O W O O
O O O O Cn
O O O O O
SL'84£'E9L
O
O
0
00'000'S68`£
00•69Z'891'9
0
m F
0
(n - g v
4N) O A {co
00) O 00) 0 5
No to 0
O 0 0 7
c0
O
00) CCOO
0 0
W
0
O
O
O
✓ 0) A
v 0
O in N O
co O N O
0 co A O
O V W O
0 0) CO 0
091,£9'98Z' L
A_ A as
A CT ▪ J
A O CJ
CO O CO
0 N
N O in
0) 0 0
N
CO 6) _ _ W N O)
N CO0 CO CO W
A W W V O W O O 0
O O O O O O O Co O
o O o 0 0 0 0 0 0
N (W3 CO -
A CO W V
O O O O
co O O 0
- W
CO CO
O CO O O
O O 0 Cn
MOMO
03
O
O
gluow Aq sluawAed
Per AB 26 - Section 34167 and 34169 (*)
m
n
0
c)
z
N
m
to
r
G)
D
0
z
17
m
z
--I
N
0
2
v
c
✓
m
rm
01 N
N..
Z > —)
0 10 -<
ID
N 0_
co
N
to _,
co -c..) _ _ 0) N
A CO CO V O W 00) OW)
O O CO O 00 co 0 0
W
0
9L'996'909' l
00'000'9Zt/£
09'ti£9' l99'£
5Z' l8b'699' l
A Cogj
iI
V O
O co N
O O
\ N
N
69 69 EA EA EA EA EA EA EA EA 69 EA E9 EA EA EA 69 EA EA EA EA EA EA EA 64 EA EA EA CA v O
CD A
CO CO COCo CD p 0)
CI)_ _ � O O) j coV[ODO 0) Oo Con ' (oD -
J J N N "3 -1. CO CO CO CT N W O A CD (_
N 0 N 4) CO - -+ A rn 0) N -. A V N O W O N ((pp O Q)
N N A O O 0 01 0 W O CO 0) V J O W CO A O O O O O N'<
co co A O co co N O V 0 O CO O 0 - ▪ CO 0) A V CO 0 0 N O Cn O
'co V t7 O O O O O b O O O O b 'co 1 A. O Cn J O O (n O t7 N
CD (n 0 O - 0 0 0 O co O O O co O W O O O O
m
cn
m
00)) CT
A A A
W N
C33 01
- W N -L O
m D m p p o oo
CD 07
CD
7 a �: 0) 7
o o O o
Q ;r-
Q7 N N
O 3 a D p d
co
(T O a) d — CT F
y N . O at N 0
(D o 3
co
O 0 0 N 7 3
7 c 5 co c
D D. 7
co7 m 4
c N 7 X/
C 0
r F.0. CD a 0
N
7 a)
o I?)3 Fr,...
0 CO (D 0 7
C07 a-'
m a c p N
a
r Z0x)o y c O odm CD
V7
N 0
69
•
a_
3 0co
0 CO.°'
c it n o .
0 CD g.
= N N K
a (D a
Na 2 (D N O
ID 0 a D rn
OCO0- 00
.
y o
Q 7 7
,.< 2 a• (D
3 yaCD msc7D
N vO 0. N �. OC '. C
C a 7 O 'm y
C) D S CO 0-
n a 7 7 a
w 3 a c a o �•s<
N a) a (n EA 3
P. N • ° co W OD
0 3 (n o i 0) •7-
CD 0 m o m
7
0 y c m o m
0'O co ... CON ND .•.
3 7 a) N �o
DIm a CO
CI 0 0 N
.4. m m g
N .C7 O y.
N a m m m m w
m m
a o `a —
o-c
0 y EA EA
03 N N
O. 7+ C O N N O
.Z) - N 6) A
O C C 0 O W V -
N0 C 0 N O 63 CO O O)
3 3 a IV w-4 oD o
C yN -L 0) CT O O 1
CD D
w X 7 .... (0 O (O O O O
,� 0 J 0 CD 0 0
0 N 3' - - —
(D CD 3. M 69 EA
o a a) (r .. 1 A
N N TA W
--=
a a i 1
V V o o)
7 0 C 0 e0 (0 O
7 N N O
D Q co (O (O O 0
a N O- -5.
OD CO O O
W W O O
- < a) - -
01 7 3' N EA YA EA
C) C a 0-
0 0 a d s
7 (A O CD W
oi(°o 0
o C , —
W 0) CT CT)
N CD s + O
0) COOCOO0 (T
a) W O ) O O 0
0 J
0. EA EA EA
0 N
0
O m
CO CO
CU
N a (0 m 0N 1 1 p
0N N O
41. . 49.
CD3 CT in O
0 3 N No
co13 c -
--+• EA .(A EA
O -a
m—
m a
7 -
co 0.
0co0'
' 0
co W co 0
O N 0 Vt O
su O (0 O
0 (( O O O
•p _
'O A EA EA EA
a D
w 3
0c
N CT
a)(O
c CD CO (T
C -0m
0 A A O
N co
N 7' Cr, in O
0 N N O
0 —
iA YA EA
7
< =
0
(n (0
f° 3 CD 000
00O CO Cr
A 7 _,
cr o a -A A O
IV a
0 0) ) CT O
a S N N O
0
m EA EA EA
6'9
stuawuedy esoa ewes
'013 'saouuas tuleW 's
Per contract dated 1 /1 /00
0
m
CO N N
0 A A
O c, co
O O
a) (0T (0T O
co 'co(O (O O
a O O O
a)
..<—
3 EA to EA EA SA 69
CD
7. W
3 OD CO
SD 0 W
K (T (T co (n
o- O O O
(D
) 00 CT
A O O
W O 0
EY'
00'000'000'£
6ulpuna6Japun
N
m 0
0
a
0 o
co-
N
N co �•
m a
CO a)
2
O (p
3
—
3
0 3
co
in
Alessandro Alley Frontage Rd Imps
Bond Project Overhead Costs
Additional Disclosures on TAB's
saluadwd pauMO Aoua6v
PDHA Property Maintenance
pm � -I -I -a - -0 -I < O C Q C
0 CM O w 0 w p CJ w -. _. c ^. c=
0 CD 0000000000 N O — -2.O m N 5' N O
= Q o Q o a o a o Q o C 7 m N min
0 N 3 N 3 N 2 N 3 N 3 FF K
o C CC C C m m
K co co N (7n CD — —
.co 7 7 7 7 7 2
a
o'
CO CO CO CO w 0 3 0 0 o 0 o a
7 d 0 a d Q N 0
0 > • 0
ti
saluadoad VHad
tsuogiv 3seoD tsem
saluadad VHad
Andy's Landscape and Tree
PDHA Property Management
AuedwoD Wdii
sdwl )IIsm@PIS'8 IIeM elouod
saleloossV'g suen3 pinea
FW Drive Widening Improvements
6ulllnsuoD IVN
FW Drive Widening Improvements
6ulllnsuo0 dioo3
FW Drive Widening Improvements
6ulllnsuo9 VA
FW Drive Widening Improvements
saTBPossyewoH AaIW!N
Replacement Reserve Fund
Stipulated Judgement Case No. 51124
Vested Employee Benefit Obligation
Project Area Administration
S O 7J <
o 0 (D O 11)
0
3 0 (ND D J'
O 5 5 c
CD v7
N 0 0
0 < m
0 0
C a 0
w 3 a
coa co co
7 Q
> ;" m
0
Q
to
Project Name / Debt Obligation
ID
(D0 D,g D,g D.g D.g D.g a 0 sl a @i o m o 0 o 0 o 0 c a7) -3 0)- obi 21 m-' m 0 f a. == op' St: D
S `< r o N a N a N a N a 3 N c 0. (D C `< C K C `< C K CS K (D K (D K /D K CD K 3 01 N a O
0 3 0 0 0 0 0 0 0 0 0 0 3• y 7 p). 3 (^. 3 (^. 3 N. 3 ii 3 3 1 3 :: 3 :? 3 a 0� y o y 1
� 3' 8< 8< o P o o 5. y 0. .0 ^a ^(° ^(° 3 3 7 3 7 3 7 3 7 3 3 D ,, o.. a
(ri
(D m _.a�a-La-La-Lay c Sm o o DO D0 D0 D0a u a ma n a na n 0 a, 0= m
0 0 —I a -1 a -I -P., 'I a -i a a (N 5 C 7 C.' 7 .C�, 7§ 7 0 0 0 0 0 0 0 0 0 0 a C. O' (p i7
(D X 0. X O. X `. X 0. X 0. 7 a) D y N O SOD 7 (D O 0 OD < 7CD < 7< 7CD < 7< 7 N 0 0 0 O
oX.noC�CCfDnCDnCD0_moaao-3'-=."1-,°-7.�X--3x.3X.3X3X.3x °pcp.00
0) .a.000 . i3.000.3(Tadc-oZ3 0 0K0CD 00.3=.5=.5=.5 ' 1 oCo �.
q oa
' 7 N N N N N ... S. 'C �O (3 a `'c'
0 -9 (0 a ((] ... ' y 2 y J y 2 N 7 O 0. � N a
Cc O n— 0 = — 0 —0 — o. S N CD 0 (D 0 O 0 O 0 O 0 O N (O (Q (O (O (0 C Cf N D C'
QQ y N y N a) N a) N a) 5 7 a, naO a 0 a O a O (D o a) O a) (� d O N C�j N N n - a 0
O" (D (D CD CD CD 0 CD 0 CD OD O S N N rn m 7 rn 7 m1 0 0 0 o p o 0 o O 7 a) Ci 7 3 7
y T a a a a a 0 O. 0 a O w °= a N < -� -G _ ;n ^ ;n ^ :.0 7 LC) T (O a c G7 =.
300.5.0. O.5a5a> >'g.w.o o o n 0on)mdm9mvmd a 0 oNm
V V _ 0 m 0 m a m o 0 an d
TO) X T k W k 61 X �a-p 7 p O O O H O a N N � N a N C d 2 7
O O S O S O O& N O 7' oR O O O O < O
0 Q 0)0'(n Qrn 0' n& co CD CD
N N
CO Co Co CO CO m MMMMM CO CO w CO CO m m
00'000'000'01.
00'000'00Z' i
00' 000' 000' 1.
00'000'000'9
Z8' Z98`ZZO' l
O
O
s 00'88Z'99£
e 00 PL9'696
ND
CT CT A 0) N
A N -co -CO V
CO W 0) CO (O
CT 01 CO (T
O O O O O
e 0018Z0'NVL
00'0£Z'8£6t91.
m m o
o
N f3
0
0
T d
A j 0
N _ _ -co 1. V W g o
CD
co� O CD- 0) V (T CT A 0) N 0) CO A (D
j A O 0 N A A A N -co 0) V A CT 0) o 0
O 0 V 0 01 CO W 0) (0 (0 0 N O C
j ➢) -
CD O O N V V (O CT 0 COCT N CO 0)
N O O O O O O O O O O in O V V V t0
0 0 0 O O O 0 0 0 0 0 O N CO 0)
_ c0 -D._ a
O NCT A O) N CON V (D1 CO 0 N
A CO CT 0) A N Co CO V A 19 0 00
N W W CO W (n (O CO O V V W N
N W CO CO CT CT CO (T N N CT (T
J) 'CO CO 0 O 0 0 0 0 0 CT 0)CO00
N
A V O
A CO CT 0)
)) N w W CO
V 01 N Co O
A
V CT
N Co O
N 0)
N (VT f9T
*CT OD
(T CD CO
CO
N
0
N
(Y)
CD
A 'O
A V 0 N CO O N
A CO CT 0) N In O9
00) N W CD CO N CV]) CT N
00) m N OW 0 CT 00) 00
N
A V O
A CO CT 0)
O N W 00 O
0) V N CO O
0)
0
o
N W co
W Op co
N C 0
N
A V O
A CO CT Q)
0 N W 00 0
0) V TO N W ID
A
V CT
N CO O
N 0)
V V CD
N CT CT
CT 0) W
O
0
N
gjuow Aq sluawAed
m
n
0
G)
z
N
m
v
0
W
r
G)
0
-o
m
z
//-•I
V/
m
v
c
r
m
Z
o9
0
o DS
3 2]
a) (D
N (T
<
CD
3
(D
CO
0
'D
I-
O
m
(n
m
I m
N n
Z >
A < 30
(31 0 m
N O.
00) O N N
O
V V W a
N CT (T
CT CO
CT Cn CO
A
V CT C
N CO O
N 0)--4
N 01 (WT
CT OD
0
0
N
0
N
EA 69 EA EA EA EA EA EA 69 EA EA EA EA 69 EA EA EA EA EA EA EA O
O
2(� 3,
N (D O
CO -Co W 0) 3
0) N 0) CA N co CCD C
(00 CVO O W COT W K
co N N W 01 O )
N N A N N
V -+ A A (T W W (T (o)
OD A (O CT 0) N V A N
00) O ((00 0)CDW CO CD N0 COT CT
0) O i0 O Co A O O O O O CT O CO W 'co
0 0) N N) CO 0 0 0 O O 0 0 O 0) (0
0
L00 va2i-vs NOIll1OS3 J
***All payment amounts are estimates
** Include only payments to be made after the adoption of the EOPS.
*Recognized Obligation Payment Schedule (ROPS) must be prepared by the successor agency by March 1, 2012. Adopted ROPS must be sent to County Auditor Controller/State Controller/State Dept of Finance for approval as well as the oversight
'Totals - Other Obligations
ER
00'9£6`0V£`V£Z
ER
() N N N N N N N N j IVO Co CO V 6) 01 A C.) N.)C)(0 CO V 0) 01 A Co IV-. O CO CO V 0) 01 A O. (.3
0 (f) V) (1)rt. CP r�r r4-r r4-r V.1 r�r rt !It? r�r r�r .fir Will . t rNY Wr) r�r 3 3 Q 3 v 0 3 3 0 3
0 0) 01 O1 CU 0) Cu 01 0) 01 0) D) Cu 01 0) 01 0) 01 01 01 0 0) V1 0 10/1 N VV) ((1) V) 0
rt rrt rt rY rt rt rt rt rF rt rF r* rt rt J.Y. rt rrt rt rt N V) Ul VI Ul V! VI VI VI N
r7t C C C C C C C C C C C C C C C c C C C 1 1 (D
`' rt ET
rt rt rt ET
rt rt rt rt rt ET
rt rt rr rt r r Or
rt rt rt rt rt rr rt rt rt rt rt ()
O o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 S S S S S S S 3 S S rt
D-z -z - -..z. -z -z -z � -z Z -z -z -z -2 -z -z -z 0 0 0 0 0 0 0 0 0 0 z
D_ -o -D -o -o -o v -o -o -o -0 -0 -o -o c c c c c c c c c c 0)
01 0) 01 03 01 0) 01 0) 0) 01 01 01 0) 01 0) 0) 3) O) LU lO l0 l0 l0 l0 l0 l0 l0 l0 l0
V1 V) N U) fn 31 V1 V) V) V) (/) 0 V1 VI (1) V) 01 V) V) 3 3 S 3 3 3 3 3 3 S co
V1 V) V) N (/1 V) V) V) V) V) VI' U1 V1 V1 VI (n VI V) V)
1 1 1 1 1 1
r�.r rT rt rt rt rt rr ry rt rt rt rr r- rt rr rr rt r+ rt rt Cu 0) 01 O) 01 01 0) 0) 01 0)
S S S S S 3' 3' 3 S S S S S S 3 3 3' 3' S `< `< `< .< `< `< `< `< `< `< o
o o o o o o o o o o o o o o o o o o o 3 3 3 3 3 3 3 3 3 3 act'
< C c C c C c C c C C C c c c c c c C C (D (D (D (D (D (D CD CD (D (D rt
(D (0 (O (O (O (0 (O (D (O (O (0 (O (C] (0 (01 (0 (O (O up to 3 3 3 3 3 3 3 3 3 3 0
3 3 3 7' 3 3 3 3 3 3 3 3 S 3 3 3 3 3 3 rr r-1' rt rr rt rt rt .-r rt r-1-
g -0 -0 -0 -a -a -a -0 � -0 - -0 - -0 � -0 -0 0 - a
d..< .< `< .< .< `< ..< `< ..< `< `< `< `< `< ..< `< 'G ..< .< CO
03 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 v
(D CD CD CD CD CD CD CD CD CD CD CD CD CD CD CD CD CD CD 0
3 3 3 3 3 7 3 3 3 3 7 3 3 3 3 7 3 3 3 3
rt rt rt rt rt rt rt rt rt rt rt rt r-r rt rt r1- rt rt rt
ap!SJanlb /4unoD
-c. 0) 0a)
0)) n C
70 -0o o 0 CDD
(D C 3 7'
0 v' 0 0
c 0 K E m o
(D N Iv CD X
(Da)3 (D 0 0 0)
7 (D 71 r O C1
n .. m wO
t
sllaM ueipul Jo APO
n 0 0 o n X. o o n n 0 n o o n nn n n n
<<<CD << nfno00<c(n
v0 aoo no<c0c
o° o ��� �
o° .�KN v
I=DN -n ro `Cr O r T
O
Co N (D 0 CD 0' 7) 0 (D XS Q (D
O g) N
N 3 31 C N 3 �' (D s
CD jr in 0. 0
Q0 C m n 0. (0
3 0 't
0 0 3
CD O "I3 V c
0) 3
a C1
seed L99Z 8S
0) O) 0) 0) 0) 0) 0) < 01 0) 03 0) 0 0) 0) 0) 01 01 N 0) 0) 0) CO 0) 0) 10 CO 0)
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
CD CD CD CD CD CD (D CD CD CD CD CD CD CD CD (D (D (D (D (D CD (D (D CD (D CD (D (D (D
3 3 3 7 3 3 3 3 3 3 3 3 3 3 3 3 3 7 3 3 3 3 3 3 3 3 3 3 3
V) 0 31 0 (A U) (n Co m CD 0) (n V) N (A CO 0 0 V) CO CA Vi rn (t) (A V) (n 0 (n
'0 '0 '0 D V '0 1:3 -D -10 -D a -0 'Cl '0 -O D ' V 13 'D '0 V 13 -O O -0'Cl a
CD CD CD CD CD CD (D () CD CD (D (D (D CD CD CD CD CD CD (D CD (D (D (D CD CD CD CD CD 0
00000000000000000000000000000 003
71 M M 7J 73 X X X X M X X X X X1 70 73 3 3 3 3 3 3 3 3 3 3
W CO C.) W W W CJ W Co.) W CO W (. 4O W CJ W W W 0 0 0 0 W 0 0 0 0 0 10
W W W W W W W W W W W W W W W W W W W p'
(A CA o) 0) () o) 0) 0) O) 0) o) W o) 0) CD 0) o) 0) CA n n n n n n n n n ci 7
0 0 0 0 0 0 0 O 0 0 0 0 O 0 0 0 0 0 0 7j71717j7)707j
v -4 -4 -A -4 -4 - -4 -4 -4 r r r-- r r r r r- r r
V V V V V .--.1 :,.1 V V V V V V V V .--.1 .--.1 V V W W W W W W W W W W
W W W W W W W CJ W W
A A A A A A A A A A
O 0 O O O O 0 O O O
m m m m m m m m m m m m m m m m m m m m m rn m
m m m m m m
CDo
CD
v(IT
C)1 co (p CNO O A N N W N N - 0 O
Co di CT (O CJ1 •0) 01 O 01 0) 0) - 0 C
O -• A co A O A 01 N 0) A CT in
A __ CO O N V -� N.) A CD W V C...) -A W A W W Co Cn O N O W (A)(O 01 CA CO V W CO O V O n.)O Cn O N A N C)1 N O f0 7
01 CO N N 01 CO 0 0 01 0 01 A CO CO CO CD (3) O V (0 0) CO O O) (D 0) O .. d
N A 'in V co U) U1 W U1 O Co CD -co -co V Co V (O N O V V ()o pu N V 65
O A O- 0 U1 co N Co 0) V V A CO C.9 0.,CO IV0 0 0 O 0 0 O 0 0 0 3 0
0 0 0 A CO Co C...)C...)Co V_, C)1 Co N Co r..)N A CT 0 0 0 0 O 0
0
0
0
0
y;uow Aq s;uaWAed
ER Q
CD
O
ER 69 69 Eft 69 ER ER ER EA 69 EA 41 4A EA 4A fA -A ER 64 Ef) Ef) EA E/) EA EA 69 EA EA EA EA -en O
(D
O O
3 0)
a —
CD c-
N
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 O 1
Per AB 26 - Section 34167 and 34169 (*)
OTHER OBLIGATION PAYMENT SCHEDULE
:papuewv }sel
(s)eany pelo°d
:yea,& leosid
Name of Redevelopment Agency:
1219S30 Wlb'd
sa6ed 6 ;o L a6ed
L00 VG -VS NOI1f11OS321
LOO d02i-vs NOIlf11OS32:1
30) Project Area Administration
29) Public Safety Academy Reimb
Masao eql Jo e6alloa
secs IIeM (8Z
)(piped ogenby (LZ
9143913 '8 614246!1 OW
saowas 6ug!pny
N N N N N N N
0) O A CO N O O CO V CO (T A CO N --' O O CO V O 0 A W N
- .0.0 -Q N fa)) 0 0 T C up
0 0 CO 0 00) 0 -0 -0
c c C C c c C . ro co `< �, co C V 0 N O V O
O) C) C) 0) C) 0) 0) (/) (1) S S 0) t O r S S 7 0) C) V CO j N
0 0 0 0 0 O O v N co CO
U Ol C 0 "O _O CO Cu (T co O N
rn '1 rn rn m m m N co '� N J 0 X X X
0) 0) 0) cam_') 0) (�_'1 0) C C m m 3' o m m v-4> c> c>
7 7 (0 (0 O W fD 7 c...)0 O 0 0 5
3 o °
•o3sueA3 `luau
uoge!oossy leuo!ssa;oad
sao!AJaS le6a1
Je6auN ;sag -}sag
seo!MaS le6a1
Richards. Watson & Gershon
saowaS alnso!os!a
0
0)
sao!Aias eelsnal
>lueg o6Jed spats
'oul 'w iv uasea
•oa +g 9J001/4 p!Aea
sJolonJluoa bSv
sluellnsuoa asaaanuoa
2 co (n m J m 0 ID
3 0
cn Co Co 7a
J 7 7 (0 O O ro
ai N o 0 I. 3 a. 70. c
J
C C C .J+ N N Q
0 0 O N 0 C J
C c a 0. OOID (D ro co
D 7 00 =
W W tl
0) co
z a 01
N
O O_ C
co
6u!ilnsuo0 uo;46!a1
uogonJlsuoa Raloo3
6uginsuo0 VSIN
c
D
0
0)
dnwo 6uippng awed
N
'U 0 0 0 0
CD G G O
3 `
O O3 `Z O 7
0
CD CD CD DJ
a 3
0 0 0ro0�
C (roll (roll CoN
a' a a ((DD
(O
c
C
0
c D 0 0 3.- "O T. ET, o 0 la-0a 13 a '0 a-0 a a-0 o 17 O o -0 o CD o'V m -0 N �l r W
0 Cu
° Cp fro/) ro `G 7' ` - S M O '.OG O .0 ° ,, ° `,L ° K S `0) (0 S `G 2 40 `G 70 00 O 0) p)
=�F rom3 ro3 e3 ro3f�3�303f�3(03 ro3 0ro3 DD3 <3� 3 J 7
ro t.' ro ro ro N co N co N ro N co N o N to co „ ro ro ro 0) ro n
O v 3 J Z J D J J J J J J J D J J =* J o o m
(I) CI o Cr o n o 0 0 0 0 0 - C) m o a
a to C N Z N co 7 o J o a o J o 7 o J o C 0 0 (D if •G co J O N 7
0 (i O_ 7' a 0 S 0 m 0 0) 'O 0) 'a 0) "0 0) D m a 0) 'O m .%. Z m C
T) O ro
N N ro (D co J O) J J N N N (D N N CD (i N N N (D Q. 7 a J 70 (0 D -n .O '9
ro 3 0 3 CD m CD ro ro (p ro (p ro (p ro ro ro (p ro (p ro v 3 co ? ro 11 X. -,) v ro J v v v
ov.. °D D)a'' 0 zrxZNZXZXZX. X 0&,- rood• ro 2a-f m�..I- 0 0 0 Q p
ro
A D c° (o c (c c (Q 0 n 3 (0 3 (a °) 0 (o v (� 3 0o D m m tND 3.
0 0_ 0 0 O (-. 0 7 0 O n O n J 0 a (D O O �• O .'O D �C > (O 2 2 T3
(_27 3' 3 O j O, 7 Z a 0 7 o 7 7 `< 7 co J 7 7 7 .7+ d iN-r' N (DD (0 ((0 O T
(D °(0)3 C 0 0) n O 03 N O) CO 0) co N O„ il to N n 7 'a 0) O) 0) , mN
CD 4U C N 0• N 0 O O O O 0 O. N N �- N L' `C 3 `< m
• S O 0
ro N ro N (D N O O O O O O (y ro (p 7 (p N r7r J 7 N 3D fD (D
0) c (D fD (U 0) 0) 0) 0 0) Fri
rr rJr rt 0
a' a - N CD CD to (D CD C /"1
n O. 2 a 3 a. O. O (A Y�
O Z
° CO N
w co corn rn m m m m wwwwwwww CO CO w w rn m mm rn m m m 3° 0IT1
>lueg o6Jed s11aM
Niles o6Jed sllaM
>!ueg obied sIaM
Project Name / Debt Obligation
imp
iau
0 -1 W O
h.)03
to 0 N (T (D [O A Q El Cn
0) 0) co O — (b co 22. O
A O A CT CO 01 (1 0) A 0) 0 CT O Cn [T C (n //'''��
O V CO CO O V to A 01O OD CO O O O O (O N W y CD V�
0) N CT O O) W A CO OD CO Ni V V O O O 0 W N . N 0 D
N A CO CO CO CO CT O1 O O O O (O () _ .O J 0
W O d) O N W A V 0 0 0 0 N A O O O O O A O 0 0 0 O O O d
N O O O O O O b O O O O O O (0 V O O O O O O 0 0 0 0 0 - N W N
O O O O O O O O- co O 0 0 0 0 O CO 0 O O 0 O 0 0 0 0 0 O 1 tT 00 (T 7 (3 O
m m _ r - - . . . . . . . . . . A Z
O
O
00
O
O
O
w
W
O
O)
O
W
A
0
O
CT
A
oW
O
(T
A
(.1
CD
O)
O
co
O
(T
69 EA
0
(T
00
N
(0
O
o Cr)
m co 7
7
O -+ O N A co W� W 0 O W O N cc O. �! � A V O Ni CT (J) O 00 (b co V O V CO A
N 'co Ni Ni V (O O co OD CO N V (O CO (T O (o O V j a' W
A W 0 CO O) A h.)V O O OD ((JT1 01 O CO O 0) co O
O O O 01 CO NJ a) O co O O co O N A O O O co O 0) co O O V O N 0) C m
O O O O O O O O O Co 0 0 Co (O V O O O O O co c..) co O Co co O no(r 7 O) Z
co 0 O 0 O O O 0 0 0 0 0 0 (0 CO 0 0 O 0 O 0 W O 0 0 O O CO O (O (p
3 co
0 0
c =
K
V Cr. A V -- - O) 0) 000 CO ,(OO A - (T (AT A ((D 0 m
N -CO N 0) Ni O CO -CO 00 0 ( NC.)� V A N A O A 01 (0 _ 0
O co CO V CO N O N A O O O 00 co0O W ()0 N
A 0) 0 0 W V O co
O O O O O O O O (O V O Co O O W W O V V C
o O O O O O O O (O (0 O O O O W W O (T W 01 r
m
W
)'
V A 0
O N O W N A O
O CO V 0 CO CO O
V CO N Co O
O b O O W W O
O O O O CO CO 0
V
O N O W
O W V 0
V CO N
0 0 0 0
O 0 0 0
V
CO Ni O CJ
0 j V O
V CO N
O O O O
O O O O
V
O) Ni O W
O CO V 0
CO N
O O O O
O O O O
c
c
CO
O_
0)
_ (0
_ a
A CT -
N A O N
OD (T 0 0_
CO O
W W O N
C.) W O
0
0.
A CT
N A O N
OD CT O O'
OD O N
W CO O
(.J CO 0
V A - O
0) N O W N A O
0 V W JN - 00 O
CO
O 0 0 O 0.) 0) 0
O O O O co W O
EA *Al 'CO EA 69 ER H) 69 E19 ER E9 69 ER 69 69 69 EA Ei9 EA 69 EA &9 f19 Ei9
((0T A CaW O V
O O CO 0)
COCO
CO CO N O CO 10
O O O O O O
O O co co O O
01
W
00
O
O
66'948'949` 4
A
00 (O CT CO 0
UV) UA) 00 A 0
O O V to 0
O O CO (O O
O O) 00 CO 0
09'L86'L06'£ $ 9L'£64'Z96
$ £4'£09'48£
09•Z9L'40£1. $ SL'£46'44Z
Z
O
O_
N
A
4luow !q sluewAed
: pepuewy lse1
(s)ewy loafad
N
rn
N
0
Name of Redevelopment Agency:
12i3S3a 1/)11Vd
LOO va8-vs NOIll1OS3b
00'000'008'94
sdwl 04-I eloPod (45
W
2v
m '0
03
co
m
m
0
a
50) Monterey Ave On/Off Ramp Imps
v
0
a
N
0
v
o
3
C
v
m
0
a
49) North Sphere Fire Station
48) Bond Project Overhead Costs
a,.
co
seowa9 6uplue8 (Ltir
e!wolge3 Jo Nuee uo!uf
T N m D �t N ° o o m a o� D d a w� m obi 7 0 7 obi 7 co a m -- o o-) o w o m c0 2 O
0 0 0 0 0 0 0 0
-,0-0-,0-0 O-0 d 7 N 0 `< •< W �< O Q C 0 `< ° `G m 7 m `< m (D `< 0 `< o `< o `< q Q
3 rn o 3 rn o 3 rn o m °-m a) 3( o " 3 w �- m z N 3 0 3 o (7p o) 3 6 c° 3 o N.3 m 3 N.3 m5
0) N< 0) N< 0O N< a O p( m ... O' m CD O m o 0 m N m 7' o (Q m O N • m 7 m 7 m 7 m N 7.. 0,.,
O m 0 m 0 m a N 7 z m „7, o a 7 m 7 . 7_ DO 7 7_ 7 D (p 7 (D 7 f0 7
W�aW �aW�a O m l 7 N (� N O O 7 m3� 0
CCO 9 8- 00 0 O 0 7 0 (D 7 S 0 0 m . 7 N 7 N p ., 3 N � U 'a N O D N )))(-7 D N 7
x 'O x •C7 x '_ m m O m 7 _, • Q_ 3 7 0 -0 0 m m O 0 0 0 C O C O C O C c g
00800O i)0O C) ti•( (^ 7 m N m vl m N m N m° 7y 7 O C < 7 0 3 7 S 7 ? 7 Cw
ma' m m m m fit m j m X N 0 0 7 C m m 7 S c m O 7 m m CJ O m O m O m O N
4� �� �� a2xa`°m°pox�oin�zx.2x-m x 7a3x m x x x ca o
(@(7 0 +i 0 0 (� . �' m N N 7' '-' C -O () m A • v-0 0' g% 0- x .zw-• 0 .z0 .+• O m
m N m N m N O C CO'-l. 3 7 0 7- O O O° m (n V 0
a— a m a Q f) O m (O 3 m O O N 0 0 (D pj O 7 m 0 m 0 m o
as as as o m.w 7 m a o 0 o m 7 .< w o 3 a 3 3 0
3 N ^7 ^7 ° D ° m D << d 7
V =. V= = 7 c 0 0 7 ui 7 ry to C a v b N N N n O.
om om co
5 a c° n0. - fD 0 g m c ^ 0.$ 5. w 2_ oo - 03) 2 ° m
T 3 O N O- O a- m m a O O m m 0 0 O 7 p� 7 ^p 0 0 00
_ O' Q 07 o m N ▪ 0 0 N O 3 7 7 0 • O m
Z7 "' .T7 70 m N d O N V 0 CO m d N
(nD V)D (nD S N N . . 0am m ?
o m cp 7 0. Z
o N
m m CO m m m m m m CO m m m m m MMMMM m CD m
N m D
0--I Ca O
CD 0 N W
_ a v C)
N m o 0 .
A N 0 CO (D CO CI
✓ CO N N 000 V0 cr N (D Y
Cn ? a CT O) (O A O (0 - O) O O N m n • D
(A O 0) 0 N wN W Cb O CT N Am V A (° 7 _.
46) Additional Disclosures on TAB's
O.
0
45) Pass-thru Trust Account Obligations
saip u3 6u!xel }jasaa wled
aoue.insul L3!I!gen (bb
vidf eiwo}!lea
seowa5 5upode (£ti
sdwl 04-I @ eloPod (Zb
A A W W
0 CD CO
00
0000
7 7 7 7
mmm
TO m m
P4 @ cep
ril
0000
3 3 3 3
a v v v
N N (!) N
sdwl 0 4-I @7 ,taaaluolnl (L£
36) Replacement Reserve Fund
sa!uadwd VHdd (9£
sa!padojd VHdd (6£
33) PDHA Property Management
32) Stipulated Judgement Case No. 51124
31) Vested Employee Benefit Obligation
Cn om o AmOX Z v D DUv<�
O N O O Cn < O D 0 Cp 7 'D 4. 0 7
Ea �c QDm (D n 3 K 3 Qx3 m >
g< m D m 0 0 f) N 0 0 0 0 D
0o m mo aW N o o 0 (Da �__
TS 5' n V> C m N 7 m y m y O
3 d'm = n m C am 7
0 m mm ^ x D (1 3.m 3 n
'D N 0 C) m m ° N° co m m
0
• (• 0 sn P.
9° 5' 0 a a
o > c D (0 - W Zr.
3 N 0 D O- O 0 N
7 0 m 0 G - O O m
O O o o 0 x 0
m D
Project Name / Debt Obligation
0
01
00'000'000'9
00'000'000'01.
PL4ZZ'E8£'Z
V 0 Co 0 CO CO O A. 0 0 �1 O CT CD W �1 0 O.
O O ; Cb O O 'co O O O O O O CD O O O CIO 0 D 7
O 0 ',.) O O CO O O O 0 O) O '30 O O N ,.7 W W
• N A • >- o.. w tow w w t • Z
0 r V
v ay D
(T N _ 0) w 'co N 0 O.
CD _ O W CT N V
0 0 N - A CIO V OD N V — A (D CD
0 — 0) - V V 0) O A CT N 0) V 0) W -< m W • m
0 O O m W W N W W 0 00 N A W CO -� m 0 A
(n W O CO O 0) CO W O A O O - 0 (T N CD s 0
A O O 0) O O O O O O O O O O O O 6CD -3. 0) Z
A o o w 0 o w o0000 0 0 0 0 0 01 0 (0
..2: 0
(_ ()
N N _ _, co - _ _
co cm w co
✓ O N 00 V CO N V N V co N m
-CO co O W 0) - CO A O N 0 N O V v
0 (O 0 O) m 0) N W W (0 0 00 co co O) O
N W O CA A 00 9) w O A O ▪ W W (T N
✓ O O OO O O (O 666 O O W V O (D
N 0 O W O O W O O O O O W o O W co r
m
O
A
A
O
O
N
O
O (T O)
W W -AL
W V O
W (T 0
94 404'L41•
Co
N
V
O
O
(D
N V O)
O O N
co 0) O co co 0 V
W A CO W CT
O O W V O • CO
O O CO CT 0 O) (O
_ A
N V O
O O N
CO O) CO O 0) O V
w A.. W CT
o o w v o O
0 o w oo 0) (D
_ A
N V m
O O N
O O) co (T O) 0 V
co A 0) W Vt
O O w V O O
O O W (T O 0 co
CO
0
0
(f) fA FA Hi - -EA
O
OA
O
O
O 0)
W w
W V
Cs) (T
fA ESA 6A ffl (A 40 EA 40 40
N N
CO (0
V O O) N 0)
O CT O • W W 0)
0 CT 0 0) (0 0) W
N OD O co A co O
N O O W O O W
EA 6A 40 EA
$ 94'404'Lti4
W _ co
W co co
V co N V N N
O A O N (T W W O)
0NJ ON 0w O CO _,fD o
0 0 0' 0 O 'co (71 O O
0 0 0 0 O 0) O O O)
0)
N
V
O
CO
D
(n
N
O_
N
0
0
N
O
N
z
O
0_
0
m
N
O_
N
ytuow Aq s;uewAed
:papuewv;sei
(s)ee y peFwd
N
:jeaA leos!A
Name of Redevelopment Agency:
12I2S3C WIVd
*Recognized Obligation Payment Schedule (ROPS) must be prepared by the successor agency by March 1, 2012. Adopted ROPS must be sent to County Auditor Controller/State Controller/State Dept of Finance for approval as well as the oversight board.
(A) Low/Mod Income Housing Fund, (B) Bond Proceeds, ('C) Reserve Balances, (D) Administrative Allowance, (E) Redevelopment Property Tax Trust Fund, (F) Other Revenue Source
00.000'000'Z L
✓
Efl EA EA
1.31 w
cn
AW1 N
04 C1
U) (31
CO (O
O O
EA - -69 EA
CO CO
W O
CO (O
O O
• N
O o
N N
O O
co (O
EA - EA EA
N N
A A
A A
O O
O O
A A
O
A A
EA - EA EA
N N
A A
A A
O 0
O 0
• A
W 01
A A
EA - EA EA
N N
A A
A A
O O
co O
A . A
in W
A A
EA - EA EA
N N
A A
O 0
O O
A A
in ' in
A A
EA - fA EA
-CO CD
W W
CD (- O
A A
✓ - • V
EA - EA EA EA
O O
CO Co
A A
N N
52) Undergrounding Utilities
co
Project Name / Debt Obligation
0
0)
0
yiuow Aq stuawAed
:papuawv lsel
(s)eaw paroad
-n
m
n
(u
N
0)
Name of Redevelopment Agency:
1a3S3a Wlb'd
LOO Yazd -vs N011n1os22i
***All payment amounts are estimates
o
o
3 c m
CI 3
(D D 3
3 a o.
• o 0
D) n O.
3 a m
7 O
y � �
O Er 3
(D
3 ^• 3
♦/
• 0
o 3 S
• C 0.
() c
(D
o. A xi
O ov cn
o 3 3
• c
3 tp
(D 7 .0
m • 0 m
DI
o o
O • Cr
TS <
o
O 3
CD
(n c
to 0
0 (D
co N
= y
Totals - Other Obligations
y
to "
m
3(0
o
O 3
N • 0
� 3
T y •—,
0-
O 7-
CD a
0
Adopted ROPS must be sent to
$ 1 £6'L£Lb09`S9£
W N
N
N
O
CD CO ^4 O) CT A W N— 0 CO CO �l Q) C U A CO N s
rr V) (fir V) 0) (1) N v) IIn -0 -0 T/ -0 -0 -0-0
r-r rt rtc rtc rY rt etc rt y N N N
• O 0 0 0 et 0 0 0 0 S S S S 7rt' 7 S S
D R -� -R R -R -R-R-R- 3 O 3 O a 3 a O
c v v v v v v v v v
OJ (o up (o (e (o (o (o (n 3- (�1) (On (1) (fin (1) 0) Cr) (an Can 3 7 3 3 S S 3 7
u( V, V) VI V, VI VI VI VI
v v v v v v v v
gl:S 3 3 S S S S 7 3 .< .0 .< .< .< .< .< .<
°rt o 0 0 o 0 0 0 0 o 3 3 3 3 3 3 3 3
<' c c c c c c c c c co CD co CD CD CD CD CD
(D CO 0 CO CO C0 CO CO CO CO 7 3 3 = 7 3 0 0
3 3 3 3 3 3 7 3 3 .')' rt rt rt rt rt rt rt
CD N N N Off) Off) 0) 0) Off) CCU
CD
• 3 ▪ 3 3 3 3 3 3 3 3
• 7 ▪ 3 0 3 0 3 0 3 0
rt rt rt rt rt rt rt rt rt
eplsJaniy Jo /t;uno3
aa;u90 eoanosad A3
Project Name / Debt Obligation
O c o v O x. n n z n v o o n n n
y(A << j <cn3Cc 0 x0 • 0 CT CT
O 0 3 cox
coo ov, T CD c r o
� 3m o (< a
_ x n Cam m m A. = a
X' ( D O 3
m 8
7
tw
SQ c
Z_
co < < < < < < < < < < CO CO < < < < •
•
N
N 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
(3, (D CD (D CD CD CD CD CD CD (D CD (D CD CD CD CD (D
V 7 3 7 3 7 3 3 3. 7 3 3 3 7 7 3 3 7
T y U) (0 U) (!) U) Cn 'al- N (!) (%) (n (!) 7) f%)
CD '0 'O '0 '0 "O 'C '0 'O 'O 'O -O '0 '0 O 'O O
CD (D (D () (D (D CD CD (D CD (D CD CD (D CD CD (D (D 0
N
O O D O O O O Er
n
(3D CD N ((D (CD C( CDD 3D ) a.
L'L09££
L"LO9EE
L'L09££
L'LO9E£
L'L09££
LCLO9£E
L'L09££
L"L09£E
£LO9E£
O
n O C) C) O C) n C) 3
rr 1 r73 r73 r� r- r- CO Cs) rr
✓ r r r r r r r
W W W W W C.) W W
A A A A A A A A
O O O O O O O O
og 0
O
MMMMMMMMMMMMMMMMMM 3 o —I
N m 2
m
o P3
co
0 a▪ O
c
Q 0 D
A A CU V A iv V (b C00 .0. CO 0) r
Q) (A W A N CJ) O O V (A W cu. fl- iv n
y(1
CO W O W -� C)) CO C7) A O CO W CO Cn V m 0 7 V coD
C.0 07 O CO O CA CO CO O) V N O) N V T 7 (o C
V N (D — -‘ O W O A N f i) (b W ->
W (J) _O JJ
CO CT co A) V CO N A V CO CA 0 O (ND
-. CT N 0 CT N - CT c,— CS) . �'}
I 0) O) O- • O
O V O A 'co al O V j N c, CO O0 0 0 0 0 0
O W W CA Cn A A W O O W 0 0 0 0 0 0 O O Z
7
- 1 O Ca ..0
T a) -
w V
✓ cc C. tu
o0 • —'I (
01 • 0/)
EA t0
C_
°b t<
� � o v
N c
e,,o rni
D
0Q,b o
�� N
4 pW.
c
co
'9
4//yy ('3
V�jO N
v+ -s
COh o
// IQ
1��., CD
EA v m
O� N
0• p o › —'
N co3
O 7 0
7
EA
4.�
M EA EA 69 EA 4, EA EA EA EA EA EA EA EA 69 EA 4, EA EA EA 69 EA 69 EA
y;uoua Rq s;ueuvfed
0
N -A N
C. N N
N O O
N W
0
(D
CD 0
3 N
CT —
CD C_
011lll
sebed L Jo ; 06ed
(s)2eiv oaloJd
Name of Redevelopment Agency:
LOO Va21-VS NOIll1OS32�
A CO
N
N
O
O
CO
J
3.
O
U1
saoIAJas 6uruodab
saouuas 611i4lpny
uogeloossy leuolssa}ad
seowas le6e1
seowas le6a1
seo!AJas aJnsolosla
seoyues aaismi
saluadoJd VHad
sa!P8d0Jd VHad
PDHA Property Management
4) Replacement Reserve Fund
13) Stipulated Judgement Case No. 51124
N _
<
N (.
�
a a
m
3 N
o D
'< a
m 3
W 2.
o y
CD m
O
O 7
o-
(O
m
0
O
CO
CO J 0) U1 A CO N
Public Safety Academy Reimb
- A- A- x x= m
Cn N Cn CA N (n
y x
(D (D (CD (D (0 (D 5 >
G < < G r Ci
a(0 a a a ao n;
CD m m m m m m
3 3 3 3 7 7 7
7 7 7 7 7 3
CO (Q CO CO CO CO CO
0.
(1
co
2003 Tax Allocation Bond Iss
(D 01
EA EA
U1 O A A
co N O
O
(n O
N O
0)
:1 0 0 W * D v D -o p 0 T I 17 0 m M G) n T 0-0* Sc
(D m m _ m (0 m= p (D m p 0 0 m 0 m 0 0) (0 m
CD
? O. N ,y., 3 0= N O D W n (D (o O y N 3 V1 N
m m cWD a m C) y n O v D 3 0 3 ,� m m '< m m
< y (P v O r O fD Q W (' I y p W 3 i7 0 y m m
-°o °' (0 m fD a c a m (o' m m o D 0 m n n
y Q0 o n m - C (�. (0 3 3 (0 3 o T y T n o 0
N CD
j) m W D y 7 = 7 0. 3' ' O. 0) • m y O = W W
7. CD m U O .9 .< O i D� C C p m m �'U
(7 < N O 3 O -o c p C.J T o' m O O 'a m O•. C 7 a m
73 CD CD
m0 -am Qo m 7 n -0 m 3 Q) 3 y 3 3 (D
3 SO j m (D Q p (O :O
Z, D O —* (o' m m D
3 CD
,7., y C O 7 =, (D O
O 3 O O O y O O
p y 7 y y
C y 491 7
O (O
O' n
a a a)(-0 a p o a 0 U 2 2 2 O CIS D'Cn 0 s T( W s N CA Cn
m m m 0) 0) m m O m O m O m c '- m N (D m (p m O fD 0)
^O •< 3 4 O 4 3 << 3 ,< 3 ,< 3 ,< C `< c ,< c '< O' = O N y '< N �< O 3 3
(03 m3 m3 m3 m3 m3 03 N.3 (^.3 N.3 0 m(n'r g mm3 m (0•
CO @ N (D W ( 0 a 0 a (D co (D 5 3 7 (D y ,3., (D CO '< (p [D D D
• 3 3 3 0 3 3• 3 (O 3 CO 7 CO 3 D “n a:), 3 3 ... N .7. O 3 3
no no 7 0 am no no no D y D 0) D y O -O 3 'O (Too ma U) .+ y N C C
SD m 'O Ot 'O m 'o m 'o N SDco co Co a C, O a" 3 C' I a 7' in O C o m m m
N (D SD (D (D N 5 7 5- 3 m- 7 m C DI O (D (D (D 7 7
y CO (.0 (0 y (D y N y (p y
(D N (D ID (D (D 0) O (D O (D O O Q O. y . 3 O 3 N c 0 O C)
m m m m mm m x . x x m
y m .< p X X 'il (D N
x Zx x A_x Zx X. _Zx c 0._. m m O
CD
N 3'etg. -.g. _• N -. N �• N �• 3 7 7 O 73
3ci, -y+ o 3 3 3 o
co in co
V. O V) O y t0 f/i (O $. 0 0) O y 0 3 co 3 (O 3 (O C N D, 3 O a to 7 (0 CD R.
mo rno mo 0. 13
o
coim0 ono <0 �� og
�.
5.
o) v m m w a) d n m °' v 0o n. CD m Z i ° m
n. O. O. o O. O-. O. m m m C ' y N
so co
O O O O O O O 3 0 S' O w O o' N (D 3 a 3 v' y w 3 3
m m m 3 co (=) rn -0 a m 0 m m m
7 3 N a y C) c (D (p ' M 7•.
m m
7 7 N = _ _ -.
N N 7 O. n OO a.
A -a
Project Name ! Debt Obligation
0)
m m m m m m m m m ml m m W W W W CO W W mlfl Iml C
CD
(0 0
w 0) rn Cr Fs
_a NA 0) N.) A CO V V N $ 0
N co _ -+ co N W (D (O - W c...)O 1 - O) N O) O C
O 07 0 01 (D O A -a CO (O V O W 0 -a 0 O A V Q (0W 0 (O O 0 N 0 -a 0) (0 0 O O) W O N W O N V O U1 =(0
NJ0) V (D O O Do A No O U1 N.)0 CO Cn CO NJW O) J7 3
N -a O O V N N O CT (O CO CO A -a O W O O-a W A N O n
O O O O O O O O O O O O O (D O O O O O- A J O N
O O O O O O O 0 O O O O co 0 O 0 0 0 0 (o CO 01 O 0) - 3 (70
. . . m m co m w u u (, w ‘., w . . . . . A _,-
0
p)
W _ _ N.) J
N 0) V W ()1 O) co d V CoO0 O 0) A N (OJ V N D
U1 j j O O O N O) V A O J W O Ni(.) O N O O N CD
Cn V A co N A W V V W O W N O V V 0) - m 0
A s W O CO N A 0 t NJ 0) W 0 0 W -� O O CO 01 0 - D) C
O O O O O O O O 'co O 0 N W A O 'co O 0 O- A N 0 0
O 0 O O O O O co 0 0O J O O O O O O Ut O 01 O O co
W _ C
_ V W O --� O N_ `�
co V W N O A (o O � O d) A IV
N j co -co U1 O O A V co O O N W 0_ N N 0
U1 cn j N V O (O O 01 V 0 N O co j (O O
N 0) co W O (o co co co O (D V O CO •s W (O N
O O O O O O O (O V O O 'Co A (n O 'co O .
0 0 0 0 O 0 0 41 O O O co J A O co co O CO N
co N coWA (0
CO
N V O (0 Cn a) CT CD -0 IV O ON
_.CO
CO 0 CO W W N O (o V
O O O O W J O O A .01O O O O c..)alO coJ A
N
W J (D
CO N O A W A
co O al O 0 V O O A
N_ N V co (o (r 0) co NJ CO Co
W O CO Co W CO O (0 V V N
O 0 O O C.) J O Oo ? (3, (n ifl
O O O O co (T O W V A 0 0
CO
N
N
Cn
co
'a
N
O
0
W to00) A CO n
Ni O coOco W A O ((00 IV O
O O O O 0) J O O A O N
O O co O co U1 O co V A
co
co N O A CO
N_ N J Co0(O Cr Co0- CO N
CO O CO CO CO crl 0 (D V
0 0 0 O (.3 .4 O O) A (n
O O O O co (T O co V A
Z
0
N
O_
N
co N 0
W -+ O (D
co N co A (o o 0
N N J co co co 00) V O N co Ca, NO
W 0 (O CO W 0) 0 (D �I V N
O O O O EA V O Co A (T (n O N
0 0 O O W U1 O CO J A O O
EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA EA 0
CD
CD
_ N co _ i- V N 3
NJ W J N coA N CO CO NO A O O Co
N (0i.7 y 6
_ __N
N C)1 (D 0) A (n 0.) W A N -co O N -co O N N O N
Ut cn
N W N W co N ODD J cli0) O 0 CO j (o CO V O N
N coW co co O O A co N O O) (]1 O CO i W co co Cn o
O O O O O O O (O Cn O O (O O N O C)) O 1?- 0 0
O O co O co O O co O co O O N A O O O O (O N 0 0 N
wow Aq s;uawAed
i
:papuawy;se1
(s)eaJV loalwd
Name of Redevelopment Agency:
W -0
0
m
m
7J
:JeaA leosld
LOO ` cN-vs NOIlf11OS3�J
*Recognized Obligation Payment Schedule (ROPS) must be prepared by the successor agency by March 1, 2012. Adopted ROPS must be sent to County Auditor Controller/State Controller/State Dept of Finance for approval as well as the oversight board.
(A) Low/Mod Income Housing Fund, (B) Bond Proceeds, ('C) Reserve Balances, (D) Administrative Allowance, (E) Redevelopment Property Tax Trust Fund, (F) Other Revenue Source
.< O O O
3 s ) v v
j CQ a W TO
3 o O
0 3 0) N
o-0 D 0
m g = Q
a
C1 W C0
(D O O
C 7 co 7
-0 7 W
o O.
7'O
O. N
(0
3 7
0) a
7 -
a 7
(0
CT 0
W
D O
C W
o 7
0 O:
3 (0
0) Fir O-
a
0 N
0 (0
W
0 N
o D o
7
-I c - o
m m
f 0
0
am
0) a
a 7
7 0
0- c
O 0
7 W
o_
(7,'O_
off'
O W
0 3 7
atu
(D O-
W
O)
D 7:
7 W
7
c c
v W
o C) 0 7
0g
09.
3 0> D
2m m
7 a
a EA EA Eft CO
-00 J O j 0
-7 O) .
(D 0 W O
c7 CT co co
N 3 CO 0)) W
O 7 CO 01 4)
f0 O (O J
C CT (0 co O
TO
— 3W
W
(0
aO 0 fA-A to
O m A .0.
N N
O a co co
C N F.
W a
W W
(D (O CO Co
l) -, —
.Eft to
p, a, N N
0 7 coW
coA co
W W
7 -0 co O
a O co
d 2• in 1 CT
o0 O O
7 N fA Eft to
a
11) 0) 0)
a 0 0
v
O
3 N N
c —
- to `(A EA
O A .A
N N
a O 0)
O A A
o N N
0) N N
(0 —
N EA to EA
4.
O O
3 v
C
Sox)1 W
D CO CO
a
C EA to E9
W
W
o CD
v
7 � A
7 CO ' CO
-.1 N N
(n —
o Oo CO
7 O co
W W o A 0)
Cn CT1
St (0 1 CO
(0 N N
m —
O to to to to
v
W co
a N y
(D CO (O
7. CO
° ) OWco )
N 90 , 5) 1
EA EA EA
uooled (cc
sal;!I!;n 6u!punozuepu0 (tE
30) Portola Avenue On/Off Ramp Construction
29) Bond Project Overhead Costs
saoituag 6uptueg (gz
aoueinsul A1!I!gen (LZ
26) Additional Disclosures on TAB's
v Ca co W < 3 OOi
co v v_ o_ o a
zr 0)
0 0 O 0 W 3 7
3 3 3
c c c
7 7 0
co co co
(0 (0 (D
w
CO CO 0
a a a
v -0 v
0 0
(0 (0
a (0 (0
0a7Fo00fl vo11, oo>c o0 v7) a-p m0D
n�rnorno�oQ'v c ` o .0 0.
.m7?''333WoWW fDmN�. ID_
O W < OD C.) < CO < O.co
D O CD 00naC00=NWN.WO0.WH0. y 7j 0
� y
QommWrto 9Dxa °Dxv 0°xa 0 o ada
aoOC0�on° ' m r
-
j O j o 0 3 n a, rt a. CD (.7
. O X CD X x° O
o ? 2 3 co
T. V j 7 a 0) N 00) 0 CO0W f• N> 0 =. 7' (p
(0 a (.0 C O N N. 0 N. CD N. S (n (O (n (O a E W
0 LI A) -0 7 X Q 0- a 0. 0- a r CL Q• 7 7 3 y 0
L V,000 N J v v 3 ... ...
7<w(o 0) rnm rnm 2. 9. 2 Qo'i
Er-
tl: 3 ' d _ o v o' co
- W m a v (A D coco> ccA D
eu
Vldf e!
25) Pass-thru Trust Account Obligations
sagilu3 6wxel pesea ailed
3' Co
c m
CV 0
CO 0
N W
CD
CD
7 C
a
(0
o.
m
a
a
v
N
W CO CO W m m m m
O
O
O
0
O
00'000'000'Z
co
N 0o
;o c.N CO
o co m 0O))
o a o 0
O V O O
N °1
W CON
0) 00o 0)) O (NO
CO co N O .0.
O) O O O j
N 0 0 0
A N
W Cn A N
A CAO W 0 co
0 0 0 s
(n
CO
COJ
O O
A 00)
CO W
Co 6
o o
Eo to to f9 to 69 EA to
A W N
A CO 00O 0
.OA
W O O 0 �l
0 0 0 -�
Project Name / Debt Obligation
0
0
•o
O
0
0
N
to 0
N C
co
co
N
0
N
D
c
(°
N
O
N
(n
(0
a
N
O
N
0
0
N
0
N
Z
N
0
N
N
.731
N
3
C
O_
N
y;uow Aq s;uaWAed
Per AB 26 - Section 34167 and 34169 (*)
rn
0
Z
N
m
v
CO
0
G)
Z
m
Z
CI)
2
rn
v
c
rn
:pepuawy;sel
(s)eaay;oafad
W
Ieos!j
Name of Redevelopment Agency:
12i3S34 INl`dd
LOO V42i-VS NOIIf11OS32i
*
i * 0
o m
D_ 7 c n (7 ..
-o c `< co
m D
c N
m 0 a a
a ` Ob 0
!Totals - Other Obligations
•
$ 66'S9£`9ti£`401.
69
N N NJ NJ -1 -1 -1 -1 -1W N co CO CO V CI) CP .P CO N— O CO CO V CP CP A W N
0- 1- e- r a a 0)CU 0) 0) 0) 0) 0) 0) 0)
d m 0 0) a o) a s
C rt rT r'r . rt rt N N H ( ( 1
�7 C C C C C C
'C O O O O O O 55 S 3 St 3 3 3 3 3
> -2 -- ,-- - 3 3 3 3 3 3 3 3 3
o._3 d N 01 CD 0) 00)) CO to tO t0 CO O CO CO t0
•N N N () (1) N 7• = S 7• S S 7• 7• 7'
3 (11 (11. (11 v) to in -0 3 -0 3 -0 -0 -0 'O
3 3 3 3 3 7' .< •< .< .< .< •< K •< K
a 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
= C c C C C CD (D (D fD CD CD (D CD (D
(p lO tO l0 tO tO t0 7 7 7 7 7 7 7 7 7
3 7- c- c- 3 c- r7 rt rt r* rt rt r-' f-r rt
co d 00) 0) N 0�1 -o
3 3 3 3 3 3
N = 7 7 7 7 7
rt r r rt r-r rt rt
aplsJanla Jo Aiuno3
J911.19O aanosay AO
<(0< n< 0 w n << 0 0 0
o -*
m
v (-13
m
3 m 0 7 •Z a)
CD F CD
q el
< fp
n 00, (o
O
o o_ 3
co o
7 C
J) 7
CC) 71mm10mmmm•n-0v-0-0-00
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
U1 m 0 CD (D m CD (D CD CD CD m CD m CD 0
J 7 7 7 7 7 7 7 7 7 7 7 7 7 7 7
-n (1) (1) CA 41 0) CD !n CO CO C/1 CO CO N (/1 (1)
CD y '(0 -a 11) a s -o a B v 0 n a
y CD CD CD CD CD CD CD CD CD CD CD CD CD N 0
C)
1
r
W
W
CA
0
L'L09EE 12:I0
L'L09EE 1 l3
L109EE 1210
L'L09EE 12:IO
L'L09EE 1IO
O O O O O O O O 0
3CD (D 3CO CD D CD(0 CD CD0 ( (D
ZOKE l2:1O
O C) O O C) C) C) 0
1 1 707173231 70
r r r r r r r r
W W W W W W 0) G)
W W W W CO W W W
? A A A A A A A
O 0 0 0 0 0 0 0
MMMMMMMMMMMMMMMM
00.90E'9617' L
FL) W 0)) W
W C7) CO W CO
O IL)) 0)) COO
0 O O CD
A O oo O
91'L L L' LSZ'E
0018L17` LS0` L
00'80617O17'6 L
00' LS8`00£`6
()1 CO CD
io v) V w 0
N NICO (D COCCOO
D) O Aco N Co V
N W O W 0))
O O O O O O
O O O O O O
0
69
69 69 69 .69 .69 69 69 1A 69 69 EA 69 EA 69 Eft 69 69 EA 69 Eft 64 69 fA ER
Project Name / Debt Obligation
0
Q
'O
O
o (p
c
3
� m
-1
0
0)
0
O0)
U N
tO 01
� 7
O
CO
0
CD
1S
0
-1
0
-, CO
0 10
01
m
CD 0
3
(o
O
CO
0
-o
O
N
0
0
O
Z
a
O
0
m
n
N
O_
N
0
m
o
CD o
3n)
C7 —
m C-
'� C
N
y}uow Aq s}uawAed
0
71
C
CD O
W I—
O) YJ
C >
Cfi
CD
00
O Z
W
AD
-<
V E
m
Z
;a
O) N
tO n
m
C
r
m
:papuawy }set
(s)eaay }oaroad
W
:JeaA Ieosld
G00 VO VS NoI1nJ10s32i
sa!Uadoid VHGd (17Z
Andy's Landscape and Tree
23) PDHA Property Management
ituedwo0 Wd2!
22) Replacement Reserve Fund
Palm Desert Housing Authority
21) Stipulated Judgement Case No. 51124
0) Vested Employee Benefit Obligation
see1(oldw3 peublssy yaa
19) Project Area Administration
18) Affordable Housing -Carlos Ortega Villas
dao0 u6lsaa eAitoeaatul
17) Hovley Retention Basin
6uideospuei s,uoa-1
saoiA eg 6uptueg
elwof!Iea fo Nueg uolua
aouemsul /t111ge11
VIdf elwo}pea
saowaS 6uipodaa
saowaS 614Pny
•o3 9 sueA3 '14943
uolteloossy leuolssa}wd
N 0
co
0 0
d 3
0 ° )
Xi
a0
m
0
3
0
saovuas le6a7
Je6euN ' tsegisag
O (O CO V
saoiNas le6ai
Richards, Watson & Gershon
saa!AJas amsolosla
V
2
N 0
m
0
7
2
5 n
(D c
N 0-
0_
m
0
a
5
)lueg o6Jed sllaM
saowaS leloueuld uepIIIM
s}uawanoJdwl oggnd P Vd (9
N
CD
0
5) PA 4 Public Improvements
dJoa u6lsaa ang0ei91UI
27)g2-t)0--).0 0<00 StD0 0 13ep xv -0v my �v'o"0 �v -0a -0'9my 13b -0E.m =3•
6) 0 CD 0 __CO o a CD 0 -40 � c v o v o d o fl' o v o d o v oo o d oo c°1i. � 0 d
_• 0 `'< O C 3 0 N < 2 O 3 N `'< 7 N a �< - .< W `< -, K -. '-< W `< N `< fD `C N `< N.< .Z" N `< 3 lo O= N `G
CD 7 CO N co 7 co VI 3( D l N N 0 N c a N g CD p y O. co y co N N r, (D co N co N co y co y co y(D CO d a C< y) N N 00. co
7 (0 7 CD co .7.. co co _ X 7 U 3 7 •..7e 7 7 . .7i . ti 7 • 3 7 . 7 <D p' N 7
CO 7 D N D N 0 .0 Q 7 0 _— (D y N a As CD
N j 0 j N 10 N j N 0) CO j N j o D N 3 4) 7 C N N N 0 ha.
N
0(� c-0 7 C V a c a (p 0 ti` V N <3 U co 'p a -O N lo co 'O O) O) 'p N 'O N 'C N 'O 7 V N al. o y 3
<D OS OS ' Q. N C 0 N 0 O f-1 W. 17 0 N CO W N N N N CO N N CD N CD N f- N N N N� O Q CA 70 (D 7 0) N
x'X (D c?o' - a.X, 7XX.2X.X.CD )< X.ac X.�co X�X2X�01X.00<'(DOQX.
•
O. D. 2 00 0m m- v 7 -� �� •�'-0�@'. 5'� N rn �� �Do a0 X� rn 7 0
O co(� 0 co 0 -' 0 N N > N (0 O N (0 y O N (0 - O N co N O • N (0 N co N (c N O D/ E. CD ^N' .O 2 3 (0
O O (0 N C O = 3. O o o N O o o o o o o o o o 0 O a2 (a p. N a O
`< 7 `< .i > Q C N 3 0 7 D 7 7 7 7 7 7 7 7 7 7 ti C <
d v o c n0 a' w a CL �o o. a w 0 w 0 0 a a o A0 o m �3 2 3 0 m
O 00 0' O O O O O O O O O O N (A N
m m m m m m co 03 m m m m m m m m m 03 CO CO m m m m 3 A 0
-, CD G)
0 -4 Z_
_ m
9.
O _. — V N 6
O N O O W W o 0 (D m
C
CO _700 N 0 A A cn V WO CO CO a ,N^. D v
O V [n O N O V W A O CO O A co (O N w
N V O O g A (n J A W J CO J O N N N co J C0 7 W O
Cn CO N W A CM CO co co (n 6) Cfl V V Co -+ O O O A W O V d 0, N T
O O O O O O O O O O O O O O O O -+ O O (o O N (J) M/
0 O O O CO 0 COO O O O O O O O O O O O O O O Cn O D CO 'at
)r
2D
0 0 _'I
_ _ N 7 or
O W
N O -• W AOA O W WO (.(n., C ft Z
A -.0.
4V.) (0D W A A al J -coO A 0 0 V
Q� V A (0 pf O O A W -co O N 0)
A W CO CO j O A 1 O O (n J O CO O CO N N OT 0 V O A y D
O N co co O O (n O O O N W V CO O A CO CO OT O coP3
O O O O O A O O O O O O O O O O O O O iv O a
O O O N N coO O O O O O O O O O cmO O O CO O O 7
W a
it
z
N O W ':.re
CO
N.)W O A V .. 0 V co N N
QQ�� O 0T
On 00) COACO N 00O A — W O V (0 <OJ1 N 0 0 N i
W O N CO N (0 41 O 0 !O 00 A O aD O
V O O in - O N O O O O O O O O -, O O 00
CO 0 O O N CO CO O O 0 0 O O 0 0 (J) 0 0 W m
ueo1 pund 6ulsnoH iWi (V
3) 2006 $19,273,089 Tax Allocation Bond Issue
)hies oared sllaM
Semi -Annual Debt Service Payment
2) 2001 $15,695,000 Tax Allocation Bond Issue
dues o6Jed sllaM
Semi -Annual Debt Service Payment
1) 1998 $11,020,000 Tax Allocation Bond Issue
dues o6Jed sllaM
Semi -Annual Debt Service Payment
Project Name / Debt Obligation
(D
9.
0
m
v
c
> r
E m
N
N 0) A V N
(n 00) W N CO0_ 0O
W N O N CO A O _N
-J O () A 0) IV O O O O
N O O — N (n O O O O
((,J) N
N 0 O A
ppN A �) O (n co N
Cl) O (.3 — N 00D _ CO A CO 0) E
W N CO N CO A O O P (T N
V O N :D. O N O O O O O V O
On O O N O O O O O O O co
0
_a_DJ
a
N O A V ry
O
A 0 -a. -3-a
W CO CONCO 0D t0 A O iv
•J O <n A O N O O O O
6) O O N CT O O O O
N.)
N 0) A V
N 00 COO
N CO N
2n A b)
O N
O -3
OA O
N O O O O
(n O O O O
N
N O A V
T 00) CD 00 <O
CO N CO N
J O O A 0)
(P O 0 -a N
CO A O
N O O O O
W co co O O
(!) 6A EA EA EA 69 EA 69 6A EA EA EA EA EA 6A EA V9 EA
N 0) O _
V CO CO CO A
N W O) O N A N V
N OD COACCOO V CO A — W O J A 00pp O A
N O O O O Ot (0 V W O O CO CO 0) A 9) O0O O
C.n O O O A V -a in O O O O O O O O co
O O O O O N co O co co O O co 0 0 0 01 0
Z
C
N
0
N
0 0 0 n
Nsal
W (7) N
O
O (±)
N
(Nn (Nn 0
wow Aq stuewAed
to EA EA EA EA
W
N
A
CO
W
BZ'9L9'LO£'t
apuawy ise�
(s)eaJy ioafad
A
Name of Redevelopment Agency:
1a3S3a 111.11Vd
LOO va2i-vs NOIll1OS32i
*Recognized Obligation Payment Schedule (ROPS) must be prepared by the successor agency by March 1, 2012. Adopted ROPS must be sent to County Auditor Controller/State Controller/State Dept of Finance for approval as well as the oversight board.
(A) Low/Mod Income Housing Fund, (B) Bond Proceeds, ('C) Reserve Balances, (D) Administrative Allowance, (E) Redevelopment Property Tax Trust Fund, (F) Other Revenue Source
D c
• -o
O • C C
9) N (C
(D cD 0
3 4
a 3 c
o co
o
N .^
N W
J
C
9
0 n 9
9) y -
9)
0.9
n
U
O 4
<D
c. 3 c
O C
• 9
fl-(TD [
N
a (C
O p
N• CDC
• a c
• d
o_ (D 9
N P • r
0>A
DDT
3 c
O
c c ^
.
• n
3
n o
3
0 t
3 =t 9
3 9
= 0
a
• O
0 (3D 9
m
ai Oc
3
00. CI
CO▪ a.
9
�a CD
3
a 7 9
c 3
• v9
nK E
O 6 9
• 3 c
n m
00_
as
0.
N
3
co
01
W
v,
-I
470 0
m CO CO
N 4]
O.
o O
— m
D 0
• arf
• o'
N N
rnES49
(0
A A
A A
V , V
O J
6A*>EA
O co
(0 (O
O CO
O O
0) 0)
*A - 69 49
0- 1
CO O
10
0, 00
O ' O
0) 0)
44 - 4A49
34) Undergrounding Utilities
33) Desert Pointe Rehabilitation
sell!A e691-1O solJeO (Z£
31) Bond Project Overhead Costs
uollellllgeyab dSN (D£
CO ▪ CO CO v D
O 0 0 0 K
O • a ▪ 3 • N x
3 3 3
C C c
N N • (0
co co co
3 0 3
co CO CD
O 0 0
3 0 3
O. Q a
10
O O �O(�>>
N 0 W
co co 0
sell!A e6a1-P0 solJeO (6Z
pau!WJalaO as o1
28) Public Safety Academy Reimb
Jasac ayl;o a6allo0
27) Pass-thru Trust Account Obligations
sallllu3 6ulxel lPesea 'led
26) Additional Disclosures on TAB's
DM2I/U PIIIM
sa!padoJd VHOd (gZ
lsuogiy lse00 lsaM
xaa>mcD(0X a0o3-W0(0D O-0)wd1.oc ' 0- mom
>• a s S a N 9) `C 9) 3 v K N C (D K O n K
c_i Q 3 n v a E 6 0 a 2. o> a 0 0 3 3 c m n a. =g c a -a 3. 33D
v D a °i A a �' D a a N O o 3 N a_ O o C N D m v COo 3
N O Q fo -0,,
O y 0 �. 0 7 N �' 3' co c 0 (D ID 3 0 • -' (D 0 0) 3 !D N 0 (�
21 a N 77 V (p 77 J co .. CD n N m ^. Cr .--. , N C to 0 k v a C> O (D
53. K x
O op y 0 -I co O_1 co __ (D -p D. C 7 7 N 3 y 112 O 3 T.
o to
O p> fD O O N j N (� 3 7 00 N (y"/ 7 co a 0
O x n O CI g O. p y 3..
3 0 3 0 3 cn N w (D 0 CO N [O N N 0 0)
G) L) G) 3 5: z (D 0 0 m v c Q n —
O 0 n ''z fD y N U
(D Nco
O O
n0N TDD> TDm a' Ain ', a fD N ate, a N N O 0 n c
O O
J V_
AV V
A 43.
cn W
0) O
0 - 490 49 fA
CO CO CO W
00'000'LL5'8l
W O N
O O -
O O CO
O O A
O O (0
0 o 0)
49 fA
- n
, OS'£Ot'LZ
CO CO
cn
O
V O
0 0
0 0
m m
CO
rn
0
N
GI •- O O
-CO
- -0 0) 0)
9..) COO 0 ? O
V C 0 O 0
N
V N 0
0> V O
O> O O) 0)
(» O O 0) 0
9) W O A O
• (71 O N O
A 0 0 0 0
49 EN EA (A En 49
O
O
0
0
0
m
O
W
W
CO
W
G>
W
CO
CO
W
c.)
EA
0)
(0
CO
Project Name / Debt Obligation
0
CD
co
6
o�
0
3 m
0
N
N
/0
N
0
N
0)
CD
a_
N
0
N
0
0
N
O
N
Z
O
N
O
0
O_
N
0
co
N p
3 m
L
0
N K
O �
N
glum' /q slua'Aed
m
C^^)
0
1°.v
TO
0 W
.r
Ca G)
�D
o —I
7 O
a Z
v
E.
E
m
�Z
C)
2
m
v
c
r
m
:papuawv lse1
(s)eaJV jOafoJd
A
Name of Redevelopment Agency:
1213S30 lN1b'd
L00 va21-VS NOIlf11OSJ I
*** All payment amounts are estimates
*Include only payments to be made after the adoption of the EOPS.
*
(a X
O c0c
n 3
O
c
7 a
0
D 2
c (a
a T)
00
n
O v
m
O
3
N 0
m 7-
0
0 1:IL
o G
w ^�
0 0
N
K c
rn
CD CDa
a
r' a
0- co'
ma
m
01 a
cr
COD <
O 7-
0
0) rn
-0 c
a 0
O 0
< to
y O
o
m
CD CD
= 7
01 °
H �
S Cr
3
0
CD 0
� S
. N
0
O !.)
• a
O
a
oa
0
v
3
co)
a
0
Totals - Other Obligations
$ 100'oLI.'£46`98Z $
ts)
69
N N N N
co N- O O OD V 0) cn A (+OW N -+ O CO OD J 6) U7 A co N -,
0 n (n. to v-0 -v v -0-0v -o 0 v v To) )m 0) o) 0CU0) o) 001 00) N) co NNV7N
c•C7 C C (!1 n N A v.' v.'
•Z O O O S =. C 3 S .TT S? S S S 0
d- 'Z ' O 3 O 0 0 O O 0 0 O O Z
c C c C c c C C c C c m
3 -o -o a CO CO CO (fl (O CO UM CO (3 (O co
3
B- NV) VI S S?? 0- 7" S S S S 7" 0 v v v v v v v v v v v
1-1- r*
r* a d m (v m (>r a (>r o) (v o)
7- 7- << -.< O
°' K K K .< K K K K K 3 3 0 3 3 3 3 3 3 3 3 3 3 3 v
< c c c (D (D CD CD CD CD CD (D (D CD (D
(D lO T (O ((] 7 3 7 R. 7 7 0 3 = 7 7 O
m- S = T T T R.
R.
T T T T T
S I Q
m 3 3 3 0.
7 7 7 7
rt r+ r-r
n0z!0xi noo
o<< 7 R. c N c-)
7 C 0 -' N. O
O
o
c) 02:1 d 0 c
T1 0 3 0 m
N N CD 0 7 (D
K
CDCL m Q° 0. (D
K O 0 0 (L
a 0 T
o_-11
to
X 3
v n
0 o
nrInn
000
c
N 7 (D
(D 0)
CD
7 N
seed L99Z SS
-0 0) -0 0) v
m m< m m m m< m m m0)< m m
3 3 3 3 3 3 3 3 3 3 3 3 3 3
CD CD CD (D (D CD CD (D CD (D CD CD CD (D
7 7 7 7 7 7 7 7 7 7 7 7 7 7
N (1) CA CO 0 (A CO (A U) N CO (/1 (A 0
0 0 -0 -0 a -7 -O a 17 -O a -O a a
CD (D CD CD (D (D CD (D CD CD (D CD (D CD 0
m
C) 0 C) 0 0 0 0 0 0 0 o o 0 0 co
o
1r 1 3 3 3 3 3 3 3 3 3 3 3 rr
CO COW CD CD (D CD () CD 0 (D (D (D (D CZ
CO rn rn n 0 0 0 0 0 0 C) 0 0 0 0
0 0 0 1- r- i- 1- X X i X I
�+ r r r r r r r r r r r
- J w Co) )� ((,,((,O,� CO co W c.,..) W W c..) c.)?-. A A A co A A A
0 0 0 0 0 0 0 0 0 0
W N.)
ti
MMMMMMMMMMMMMMM
0017L8'099'Z
08709' 1.06'Z
00'S9V8 L9'6
00"Zt'E'tqE'L
00.9L8' Z9 L `OL
00.89g 6L9`bl
00'£89' LZZ`�Z
00't,99'9Z0`8
00-9ZE'90£`9
cn
O
O
00179ti'£60`£ L
00'S917'669`00 L
o
00'17Zb'L90`8Z
o (p
C
3 2
(o
0 H
O
E
0
Oc
or y
(o
m 7
a
o (0
O
my
2v
c o
c
N
0
co
0
N
(o
O
N
0
O_
N
Z
0
O
0
(o
C)
O
N
gluow iSq s}uawICed
En 69 69 69 69 69 61 69 69 -EA 69 69 69 69 69 69 E9 69 69 69 69 69 69 69 0
m
(D
N o
3 v
CD C.
c_
N
O 1
0
"71
2
m
W03
r
1>
u
00
Z
w
D
11)
Q'Z
A -I
Vi
3 •
v
m
c
r
m
:papuawy tse-I
(s)eaiy 1Defad
:Jea,A leosl d
LOO dab -vs NOIIf11OS321