HomeMy WebLinkAboutOB Reso No 2017-004 ROPS 17-18BRESOLUTION NO. OB -2017-004
A RESOLUTION OF THE OVERSIGHT BOARD TO THE SUCCESSOR
AGENCY OF THE REDEVELOPMENT AGENCY OF THE CITY OF LAKE
ELSINORE, CALIFORNIA APPROVING THE AMENDED RECOGNIZED
OBLIGATION PAYMENT SCHEDULE (ROPS 17-18B) FOR JANUARY 1,
2018 THROUGH JUNE 30, 2018
WHEREAS, the Oversight Board to the Successor Agency of the Redevelopment
Agency of the City of Lake Elsinore ("Oversight Board) has been established to direct the
Successor Agency to take certain actions to wind down the affairs of the former Redevelopment
Agency of the City of Lake Elsinore (the "Agency") in accordance with the California Health &
Safety Code; and,
WHEREAS, Senate Bill (SB) 107, enacted in September 2016, added Health & Safety
Code ("HSC") Section 34177(o) requiring the Successor Agency to prepare and adopt a
"Recognized Obligation Payment Schedule" that lists all obligations of the former redevelopment
agency that are enforceable within the meaning of subdivision (d) of Section 34171 for twelve
month periods, including July 2017 through June 2018; and,
WHEREAS, SB 107 permits an amended ROPS 17-18B for the period January 1, 2018
through June 30, 2018 to be submitted to the Department of Finance and the State Controller's
office, after approval by the Oversight Board, no later than October 2, 2017 or be subject to
penalties; and,
WHEREAS, HSC Section 34177.7(o)(1)(E), permits an Amended ROPS 17-18B
provided that the Oversight Board makes a finding that a revision to the ROPS is necessary for
the payment of approved enforceable obligations during the ROPS 17-18B period, and,
WHEREAS, on September 26 2017, the Successor Agency of the Redevelopment
Agency of the City of Lake Elsinore will consider the Amended Recognized Obligation Payment
Schedule 17-18B for the period January 1, 2018 through June 30, 2018; and,
WHEREAS, the Oversight Board desires to make a finding that a revision to ROPS 17-
18 is necessary for the payment of enforceable obligations during the second half of the ROPS
period and, subject to the approval by the Successor Agency, to approve the Amended
Recognized Obligation Payment Schedule (ROPS 17-18B) for January 1, 2018 through June
30, 2018, in the form attached as Exhibit A; and
WHEREAS, all other legal prerequisites to the adoption of this Resolution have
occurred.
NOW, THEREFORE, THE OVERSIGHT BOARD TO THE SUCCESSOR AGENCY OF
THE REDEVELOPMENT AGENCY OF THE CITY OF LAKE ELSINORE DOES HEREBY
RESOLVE, DETERMINE AND ORDER AS FOLLOWS:
SECTION 1. The Recitals set forth above are true and correct and incorporated herein
by reference.
SECTION 2. The Oversight Board hereby approves the Schedule attached hereto as
Exhibit A as the Amended Recognized Obligation Payment Schedule 17-18B for the period
January 1, 2018 through June 30, 2018 subject to the approval thereof by the Successor
Resolution No. OB -2017-004
Page 2 of 4
Agency. Pursuant to Health & Safety Code Section 34173, the Successor Agency's liability,
including, but not limited to, its liability for the obligations on the attached schedule, is limited to
the total sum of property tax revenues it receives pursuant to Part 1.85 of AB X1 26.
SECTION 3. The Oversight Board finds that a revision to the ROPS is necessary for
the payment of enforceable obligations during the second half of the ROPS period, January 1,
2018 through June 30, 2018.
SECTION 4. If any provision of this Resolution or the application thereof to any person
or circumstance is held invalid, such invalidity shall not affect other provisions or applications of
this Resolution which can be given effect without the invalid provision or application, and to this
end the provisions of this Resolution are severable. The Oversight Board hereby declares that it
would have adopted this Resolution irrespective of the invalidity of any particular portion thereof.
SECTION 5. Pursuant to Health and Safety Code Section 34179(h), this Resolution
shall be effective five (5) business days after proper notification hereof is given to the California
Department of Finance unless the California Department of Finance requests a review of the
actions taken in this Resolution, in which case this Resolution will be effective upon approval by
the California Department of Finance.
PASSED, APPROVED AND ADOPTED by the Oversight Board to the Successor
Agency of the Redevelopment Agency of the City of Lake Elsinore, California, this 18th day of
September, 2017.
GenieXelley, Chair.
ATTEST:
�8-6san M. Domen, MM
Oversight Board Secretary
EXHIBIT A
AMENDED ROPS 17-18B
[attached]
Amended Recognized Obligation Payment Schedule (ROPS 17-18B) - Summary
Filed for the January 1, 2018 through June 30, 2018 Period
Successor Agency: Lake Elsinore
County: Riverside
ROPS 17-18B ROPS 17-18B ROPS 17-18B
Current Period Requested Funding for Enforceable Obligations ROPS Detail Authorized Amounts Requested Adjustments Amended Total
A Enforceable Obligations Funded as Follows (B+C+D):
$ 1,871,237 $
487,845 $
2,359,082
B Bond Proceeds
-
-
-
C Reserve Balance
1,610,000
487,845
2,097,845
D Other Funds
261,237
-
261,237
E Redevelopment Property Tax Trust Fund (RPTTF) (F+G):
$ 5,310,285 $
1,263,008 $
6,573,293
F RPTTF
5,150,520
1,263,008
6,413,528
G Administrative RPTTF
159,765
-
159,765
H Current Period Enforceable Obligations (A+E):
$ 7,181,522 $
1,750,853 $
8,932,375
Certification of Oversight Board Chairman:
Pursuant to Section 34177 (o) of the Health and Safety
code, I hereby certify that the above is a true and accurate
Recognized Obligation Payment Schedule for the above
named successor agency.
r
Name r . Title
Lake Elsinore Amended Recognized Obligation Payment Schedule (ROPS 17-1813) - ROPS Detail
January 1, 2018 through June 30, 2018
[Report Amounts in Whole Dollars)
Item # Project Name/Debt Obligation
Obligation Type
Total Outstanding
Balance Bond Proceeds
AUTHORIZED AMOUNTS
Fund Sources
Reserve Balance Other Funds RPTTF
Admin RPTTF
Total Bond Proceeds
REQUESTED ADJUSTMENTS
Fund Sources
Reserve Balance Other Funds RPTTF Admin RPTTF
Total Notes
$
197 353,992 $
1.610,000
$ 261.237 $
5,150 520
$ 159.765 $
7,181 522 $
$ 487,845 $ $ 1 2p'008 $ -
$
1,750,853
11 Tax Allocation Revenue Bonds 2010 Series A
Bonds issued On or Before
20,730,631
495,128
495 128
495,12B
495J20 Pursuant 1 he Indenture for the 201 OA Bonds the
2 Tax Allocation Revenue Bonds, 2010 Series B
Bonds Issued On or Before
12/31/10
$
8,436,813
469,769
$
469,769
469,769
$
469,769 PUMLlartt to the Indenture for the 2010A Bonds, the
Successor Agency is required to reserve an amount
equal to the September 1, 2018 debt service.
3 Tax Allocation Revenue Bonds, 2010 Series C
Bonds Issued On or Before
12/31/10
$
31,076,749
-
1,111,198
$
1,111.198
111.197
$
111,197 Pursuant to the Indenture for the 2010A Bonds, the
Successor Agency is required to reserve an amount
equal to the September 1, 2018 debt service -
12 Summerfy DDA
OPA/DDA/Construction
$
29,529,485
1,100,000
562,844
$
1,662,844
487,845 85,833
$
573,678 RPTTF Adjustmentb"od on 2017-18 AV
Reserve Balance Adjustment based on anticipated
DDAa meal obll allons
13 Summery DDA Extraordinary Infrastructure Fund
OPA/DDA/Construction
$
7,467,288 -
200 000
96 086
$
296 086
101.081
$
101 OB7 RPT7'F Ad uktnlent based on 2017•ie AV
18 Cil Reimbursement LERA
Bonds Issued After 12/31/10
$
16,93700
310.000
565,850
$
875,850
$
19 Housing Fund roan
SFPAl �LRAF
5
2,395 746
$
_
$
22 Le al Services
Fees
$
120,000
60,000
$
60,000
$
23 Consultant Fees
Fees
$
16,2J30
8,140
$
B,140
$
28 Estimated Admin Cost
Admin Costs
$
5,748,175
$
_
$
29 Stadium License A reement
Miscellaneous
$
5r393,782
-
261,237
$
261,237
$
30 Stadium Maintenance Agreement
Property Maintenance
$
2r518,045
-
$
_
$
31 Stadium Concessionreement
Miscellaneous
$
340 000
_
_
$
$
321 Stadium Operation and Maintenance
Property Maintenance
$
27,480,119
$
$
331 Interim Stadium Management A mt.
Miscellaneous
2,310,056 -
1,252,708
$
11252,708
$
34 Riverside County Flood Control District
Improvement/Infrastructure
$
-
35 .Administrative Reimbursement
RPTTF Shortfall
$-
$
38 Contract for Auditing Services
Fees
$
-
-
$
$
39 Bond Disclosure Services
Fees
101,450
6,650
$
6,650
$
40 Prop rty Maintenance
PLmerix Maintenance
$
20 000
10,000
$
10,000
$
41 Subordinated Tax Allocation Refunding Bonds,
Series 2015
Bonds Issued After 12/31/10
$
9,259,531
479,897
$
479,897
$
42 11 111 t Feas
44 Reconveyance Cost
Fees
Property Di ositions
3
$
114.800
52,250
-
-
32,250
$
$
$
_
32,250
_ _ _ _ _
$
$
45 Arbitrage Fees
'Fees
$
6,000
$
$
$
$
$
$
$
$
$
$
$
$
$
s
$
$
$
$$
$
$
$
$
$
$
_
$
$
$
_
$
$
$
$
$
$
$
$
$
$
s
$
$
$
$
$
$
$
$
s
$
$
$
$
$