The URL can be used to link to this page

Home My WebLink AboutSA Reso 2021-02 ROPS 21-22 RESOLUTION NO. SA2021-2 A RESOLUTION OFTHE SUCCESSOR AGENCY OFTHE REDEVELOPMENT AGENCY OF THE CITY OF LAKE ELSINORE APPROVING THE RECOGNIZED OBLIGATION PAYMENT SCHEDULE (ROPS 21-22)AND ADMINISTRATIVE BUDGET FOR JULY 1, 2021 THROUGHJUNE 30, 2022 WHEREAS, the Successor Agency ofthe Redevelopment Agency of the City of Lake Elsinore (the “Successor Agency”) is charged with implementing enforceable obligations and winding down of the affairs of the former Redevelopment Agency of the City of Lake Elsinore(the “Agency”) in accordance with the California Health and Safety Code; and WHEREAS,Senate Bill (SB) 107, enacted in September 2016, added Health and Safety Code Section 34177(o)requiringthe 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 34171for twelvemonth periods,including July2021through June 2022; and WHEREAS,applicable lawrequires that the ROPS 21-22for the period July 1, 2021throughJune30,2022be submitted to the Department of Financeand the State Controller’s office, after approval by the Riverside Countywide Oversight Board, no later thanFebruary 1, 2021or be subject to penalties; and WHEREAS, the Successor Agency staff has prepared an administrative budget for the fiscal period commencing on July 1, 2021and continuing through June 30, 2022 (“FY 2021-22Administrative Budget”), substantially in the form shown in Attachment “B”, attached hereto and incorporated herein by this reference; WHEREAS, all other legal prerequisites to the adoption of this Resolution have occurred. NOW, THEREFORE, 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 Successor Agency hereby approves the Schedule attached hereto as Exhibit A as the Recognized Obligation Payment Schedule 21-22for the period July 1,2021throughJune30,2022. 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. Reso No. SA-2021-2 Page 2of 3 SECTION 3.The Successor Agency hereby approves the Schedule attached hereto as Exhibit B as the Successor Agency Administrative Budget FY 2021-22. SECTION 4.The Successor Agencyhasexamined all of the items on the ROPS FY 2021-22and finds that each of them is necessary for the continued maintenance and preservation of property owned by the Successor Agency until disposition in accordance with the Dissolution Act, the continued administration of the ongoing enforceable obligations, or the expeditious wind-down of the affairs of the former Redevelopment Agency of the City of Lake Elsinore. SECTION 5.Assistant Executive Director Simpson, or his designee, is hereby authorized to make necessary minor corrections or adjustments and to submit the ROPS to the Riverside Countywide Oversight Board and to such parties as may be required in accordance with the Health & Safety Code, and to take such other actions on behalf of the Successor Agency with respect to the ROPS as may be necessary in accordance with applicable law. SECTION 6.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 Successor Agency hereby declares that itwould have adopted this Resolution irrespective of the invalidity of any particular portion thereof. SECTION 7.This Resolution shall take effect from and after the date of its passage and adoptionin accordance with, and subject to, all applicable requirements of theHealth & Safety Code. th Passed andAdoptedon this 12day of January 2021. Robert E. Magee, Chair Attest: Candice Alvarez,MMC, Secretary STATE OF CALIFORNIA) COUNTY OF RIVERSIDE) ss. CITY OF LAKE ELSINORE) I, Candice Alvarez, MMC, Secretary of the Successor Agency to the Redevelopment Agency of the City of Lake Elsinore, California, do hereby certify that Resolution No. SA 2021-2 was adopted by the Successor Agency of the City of Lake Elsinore, California, at the Regular meeting of January 12, 2021, and that the same was adopted by the following vote: Reso No. SA-2021-2 Page 3of 3 AYES:Agency Members Tisdale, Johnson, and Manos; Vice-Chair Sheridan; and Chair Magee NOES:None ABSENT:None ABSTAIN:None Candice Alvarez, MMC, Secretary Sfdphoj{fe!Pcmjhbujpo!Qbznfou!Tdifevmf!)SPQT!32.33*!.!Tvnnbsz! Gjmfe!gps!uif!Kvmz!2-!3132!uispvhi!Kvof!41-!3133!Qfsjpe! Tvddfttps!Bhfodz;!Mblf!Fmtjopsf! Dpvouz;!Sjwfstjef! 32.33B!Upubm32.33C!Upubm Dvssfou!Qfsjpe!Sfrvftufe!Gvoejoh!gps!Fogpsdfbcmf!SPQT!32.33! )Kvmz!.)Kbovbsz!. Pcmjhbujpot!)SPQT!Efubjm*!Upubm! Efdfncfs*!Kvof*! B!Fogpsdfbcmf!Pcmjhbujpot!Gvoefe!bt!Gpmmpxt!)C,D,E*!%!388-9:5!%!2-844-393!%!3-122-287! C!Cpoe!Qspdffet! .!.!.! D!Sftfswf!Cbmbodf!.2-562-:662-562-:66! E!Puifs!Gvoet!388-9:5!392-43866:-332! F!Sfefwfmpqnfou!Qspqfsuz!Uby!Usvtu!Gvoe!)SQUUG*!)G,H*!%!22-316-515!%!5-745-752!%!26-951-156! G!SQUUG! 21-::8-8:6!5-538-144!26-535-939! H!Benjojtusbujwf!SQUUG!318-71:!318-719!526-328! I!Dvssfou!Qfsjpe!Fogpsdfbcmf!Pcmjhbujpot!)B,F*! %!22-594-3:9!%!7-478-:34!%!28-962-332! Dfsujgjdbujpo!pg!Pwfstjhiu!Cpbse!Dibjsnbo;! Obnf!Ujumf! Qvstvbou!up!Tfdujpo!45288!)p*!pg!uif!Ifbmui!boe!Tbgfuz! dpef-!J!ifsfcz!dfsujgz!uibu!uif!bcpwf!jt!b!usvf!boe! bddvsbuf!Sfdphoj{fe!Pcmjhbujpo!Qbznfou!Tdifevmf!gps! uif!bcpwf!obnfe!tvddfttps!bhfodz/!0t0! Tjhobuvsf!Ebuf! %.!%.!%.! X! pubm! U 32.33C! %269-326! %7-478-:34!%3-272-:7:! .!.!.!.!.! W! Benjo! SQUUG! %318-719! .!.!.! V! 72-9:2! 917-449! SQUUG! %5-538-144! .!.!.!.!.! U! Puifs! Gvoet! %392-438! .!.!.! Gvoe!Tpvsdft! T! :7-435! SPQT!32.33C!)Kbo!.!Kvo*! Cbmbodf! Sftfswf! 2-466-742! %2-562-:66! .!.!.!.!.! %.! S! Cpoe! Qspdffet! %.!%.!%.! R! pubm! U %525-941! 32.33B! 2-594-3:9! %2-564-714! %2 .!.!.!.!.! Q! Benjo! SQUUG! %318-71:! .!.!.! P! 525-941! SQUUG! 2-564-714! %21-::8-8:6! .!.!.!.!.! O! Puifs! Gvoet! %388-9:5! Gvoe!Tpvsdft! .!.!.!.!.! %.! N! SPQT!32.33B!)Kvm!.!Efd*! Cbmbodf! Sftfswf! .!.!.!.!.! %.! M! Cpoe! Qspdffet! %.!%.!%.! pubm! L! %684-156! SPQT! Mblf!Fmtjopsf! %4-726-683! 32.33!U %28-962-332! K! Z!Z!Z!O!O! Sfujsfe! .!.!.! Kvmz!2-!3132!uispvhi!Kvof!41-!3133! J! pubm! U :-28:-2:2! 61-:69-824! Pcmjhbujpo! Pvutuboejoh! %282-796-419! I! Bsfb! Sfdphoj{fe!Pcmjhbujpo!Qbznfou!Tdifevmf!)SPQT!32.33*!.!SPQT!Efubjm! Qspkfdu! Bmm!Ipvtjoh!Qspkfdu!J!boe!JJ!Qspkfdu!JJ!boe!JJJ!Qspkfdu!JJ!boe!JJJ! H! Eftdsjqujpo! pubm!pvutuboejoh!pubm!pvutuboejoh! Cpoe!jttvf!up!gvoe!ipvtjoh!'!opo.ipvtjoh!qspkfdut!Cpoe!jttvf!up!gvoe!ipvtjoh!qspkfdut!Cpoe!jttvf!up!gvoe!opo.ipvtjoh!qspkfdut!EEB!qmfehft!b!qpsujpo!pg!qspqfsuz!uby!sfwfovft!uispvhi!3149/!Uefcu!ps!pcm jhbujpo!jt!ftujnbufe!cbtfe!po!qspkfdujpot!pg!uby!sfwfovf!hspxui!bu!3&!qfs!boovn/!Jg!qspqfsuz!wbmvft!boe!dpssftqpoejoh!sfwfovft!hspx!bu!b!ijhifs!ps!mpxfs!sbuf!uibo!3&!qfs!boovn-!uif!upubm!pcmjhbujpo!x jmm!tjnjmbsmz!jodsfbtf!ps!efdsfbtfe/!EEB!qmfehft!b!qpsujpo!pg!uby!jodsfnfou!gps!tp!mpoh!bt!uif!Bhfodz!sfdfjwft!uby!jodsfnfou!EEB!qmfehft!b!qpsujpo!pg!qspqfsuz!uby!sfwfovft!uispvhi!3149/!Uefcu!ps!pcmj hbujpo!jt!ftujnbufe!cbtfe!po!qspkfdujpot!pg! G! Qbzff! svtu!svtu!svtu! Xjmnjohupo!UXjmnjohupo!UXjmnjohupo!UNdNjmmjo!Tvnnfsmz!MMD!boe!Djwjd!Qbsuofst.Fmtjopsf!MMD!Nd!Njmmjo!Tvnnfsmz!MMD! F! Ebuf! fsnjobujpo! Bhsffnfou! U1:01203144!1:01203136!1:01203141!1:01903149!1:01903149! 2!2! E! 2031220312 Ebuf! 20120 Fyfdvujpo! Bhsffnfou!1301203121!1601203121!23121!14021402 D! zqf! U B0EEB0B0EEB0 Pcmjhbujpo! Cpoet!Jttvfe!Po!ps!Cfgpsf!23042021!Cpoet!Jttvfe!Po!ps!Cfgpsf!23042021!Cpoet!Jttvfe!Po!ps!Cfgpsf!23042021!PQDpotusvdujpo!PQDpotusvdujpo! C! Qspkfdu!Obnf!by!Bmmpdbujpo!by!Bmmpdbujpo!by!Bmmpdbujpo! USfwfovf!Cpoet-!3121!Tfsjft!B!USfwfovf!Cpoet-!3121!Tfsjft!C!USfwfovf!Cpoet-!3121!Tfsjft!D!Tvnnfsmz!EEB!Tvnnfsmz!EEB!Fyusbpsejobsz!Jogsbtusvduvsf!Gvoe! $!2!3!4! B! 23!24! Jufn! %.!%.! X! %:-486! pubm! %36-111! U 32.33C! %674-811!%318-719! .!.!.!.!.! W! Benjo! 318-719! SQUUG! .!.!.! :-486! V! 36-111! 674-811! SQUUG! .!.!.!.!.!.! U! Puifs! Gvoet! .!.!.!.!.!.! Gvoe!Tpvsdft! T! SPQT!32.33C!)Kbo!.!Kvo*! Cbmbodf! Sftfswf! .!.!.!.!.!.! S! Cpoe! Qspdffet! %.! %:-486! R! pubm! %36-111! U %674-811!%318-71:! 32.33B! %5-557-53:! .!.!.!.!.! Q! Benjo! 318-71:! SQUUG! .!.! :-486! 36-111! P! 674-811! SQUUG! 5-557-53:! .!.!.!.!.!.! O! Puifs! Gvoet! Gvoe!Tpvsdft! .!.!.!.!.!.! N! SPQT!32.33B!)Kvm!.!Efd*! Cbmbodf! Sftfswf! .!.!.!.!.!.! M! Cpoe! Qspdffet! %.! pubm! L! %61-111!%29-861! %526-328! SPQT! %2-238-511!%5-557-53:! 32.33!U K! O!Z!O!O!O!O! Sfujsfe! .! 61-111!29-861! J! pubm!526-328! U 24-431-:61!38-123-477! Pcmjhbujpo! Pvutuboejoh! I! Bsfb! Qspkfdu! Bmm!Bmm!Bmm!Bmm!Bmm!Bmm! H! g!Tvqqpsu0 /! Eftdsjqujpo! by!Qspkfdujpot!gps! uby!sfwfovf!hspxui!bu!3&!qfs!boovn/!Jg!qspqfsuz!wbmvft!boe!dpssftqpoejoh!sfwfovft!hspx!bu!b!ijhifs!ps!mpxfs!sbuf!uibo!3&!qfs!boovn-!uif!upubm!pcmjhbujpo!xjmm!tjnjmbsmz!jodsfbtf!ps!efdsfbtfe/!EEB!qmfe hft!b!qpsujpo!pg!uby!jodsfnfou!gps!tp!mpoh!bt!uif!Bhfodz!sfdfjwft!uby!jodsfnfou/!Djuz!Sfjncvstfnfou!MFSB!.!Efcu!Tfswjdf!Sfqbznfou!pg!TFSBG!Qbznfout!po!qsjodjqbm!boe!joufsftu!po!mpbo!pg!cpoe!qspdffet! gspn!uif!ipvtjoh!gvoe/!Qbznfout!nbef!jo!boz!hjwfo!gjtdbm!zfbs!bsf!dbmdvmbufe!boe!ejtcvstfe!cbtfe!po!bwbjmbcmf!qspqfsuz!uby!sfwfovf!gvoet!bgufs!efevdujpot!gps!qbznfou!pg!bmm!puifs!efcut!boe!pcmjhbujpo t!pg!uif!BhfodzMfhbm!tfswjdft!gps!qspkfdut-!cpoet!'!EEB0Tubejvn!Bhsffnfou!dpnqmjbodf/!Ucpoe!'!EEB!dpnqmjbodf!Djuz!Tubg G! Qbzff! Djuz!pg!Mblf!Fmtjopsf!Ipvtjoh!Gvoe!Ipvtjoh!Gvoe!Mfjcpme!NdDmfoepo!'!Nboo!IeM!Dpsfo!'!Dpof!Djuz!pg!Mblf! F! Ebuf! fsnjobujpo! Bhsffnfou! U1301203143!1:01903149!1:01903149!1704103134!1:01903149!1:01903149! E! Ebuf! Fyfdvujpo! Bhsffnfou!1801203111!1601203121!2301202::6!1:03803116!2103403118!130120 D! zqf! U Pcmjhbujpo! Cpoet!Jttvfe!Bgufs!23042021!TFSBG0FSBG!Uijse.Qbsuz!Mpbot!Gfft!Gfft!Benjo!Dptut! C! Qspkfdu!Obnf! Djuz!Sfjncvstfnfou!MFSB!Ipvtjoh!Gvoe!Mpbo!Ipvtjoh!Gvoe!Mpbo!Mfhbm!Tfswjdft!Dpotvmubou!Gfft!Ftujnbufe! $! B! 29!2:!31!33!34!39! Jufn! %.!%.!%.!%.!%.!%.!%.!%.! X! %7-611! pubm! %29-961! U 32.33C! %392-438!%285-889! %2-15:-165! .!.!.!.!.!.!.!.!.!.!.!.!.! W! Benjo! SQUUG! .!.!.!.!.!.!.!.!.! 7-611! V! 29-961! 285-889! SQUUG! 2-15:-165! .!.!.!.!.!.!.!.!.!.!.!.! U! Puifs! Gvoet! 392-438! .!.!.!.!.!.!.!.!.!.!.!.!.! Gvoe!Tpvsdft! T! SPQT!32.33C!)Kbo!.!Kvo*! Cbmbodf! Sftfswf! .!.!.!.!.!.!.!.!.!.!.!.!.! S! Cpoe! Qspdffet! %.!%.!%.!%.!%.!%.!%.! %861! %2-278!%8-511! R! pubm! U %388-9:5!%594-489! 32.33B! %2-:::-688! .!.!.!.!.!.!.!.!.!.!.!.!.! Q! Benjo! SQUUG! .!.!.!.!.!.!.!.! 861! 2-278!8-511! P! 594-489! SQUUG! 2-:::-688! .!.!.!.!.!.!.!.!.!.!.!.! O! Puifs! Gvoet! 388-9:5! Gvoe!Tpvsdft! .!.!.!.!.!.!.!.!.!.!.!.!.! N! SPQT!32.33B!)Kvm!.!Efd*! Cbmbodf! Sftfswf! .!.!.!.!.!.!.!.!.!.!.!.!.! M! Cpoe! Qspdffet! %.!%.!%.!%.!%.!%.!%.! pubm! %2-278! L! %2:-711!%24-:11! %66:-332!%769-267! SPQT! %4-159-742! 32.33!U K! O!O!O!O!O!Z!O!Z!O!O!O!O!Z! Sfujsfe! .!.!.!.!.!.!.! 2-278! J! pubm!363-511!274-:11! U 4-683-254!4-159-742!6-516-867! Pcmjhbujpo! Pvutuboejoh! I! Bsfb! Qspkfdu! Qspkfdu!JJJ!Qspkfdu!JJJ!Qspkfdu!JJJ!Qspkfdu!JJJ!Qspkfdu!JJJ!Qspkfdu!J!boe!JJ!Bmm!Bmm!Bmm!Qspkfdu!JJJ!Bmm!Bmm!Bmm! H! g!Tvqqpsu0 by! Eftdsjqujpo! 2!Tfsjft!B!boe!2!Tfsjft!B! puifs!benjo!sfjncvstfnfou!Mjdfotf!up!vtf!tubejvn!gps!cbtfcbmm!hbnft!Bhsffnfou!up!nbjoubjo!cbtfcbmm!gjfme!boe!gbdjmjujft!Qspwjtjpo!pg!dpodfttjpot!gps!cbtfcbmm!hbnft!Pqfsbujpo!boe!nbjoufobodf!pg!uif!cb tfcbmm!tubejvn!Tubejvn!Nbjoufobodf!boe!Nbobhfnfou!Opof!Sfqbznfou!gps!Djuz!Tubgpuifs!Cpoe!ejtdmptvsf!dpnqmjbodf!Cpoe!ejtdmptvsf!dpnqmjbodf!Nbjoufobodf!dptu!po!Bhfodz!qspqfsuz!Cpoe!jttvf!up!sfgvoe!UBmm pdbujpo!Sfwfovf!Cpoet-!312Mpdbm!Bhfodz!Sfwfovf!Cpoet-!312Boovbm!gjtdbm!bhfou!gfft!gps!cpoet!jttvft!Benjojtusbujwf!Dptu! G! Qbzff! bsjpvt!bsjpvt! svtu!svtu! Fmtjopsf!Mblf!Fmtjopsf!Tupsn-!MQ!Mblf!Fmtjopsf!Tupsn-!MQ!Hpmefo!Tubuf!Dpodfttjpot!boe!Dbufsjoh!WMblf!Fmtjopsf!Tupsn-!MQ!Opof!Djuz!pg!Mblf!Fmtjopsf!UST!Vscbo!Gvuvsft!WXjmnjohupo!UXjmnjohupo!UMblf!Fmtj opsf!Ipvtjoh! F! Ebuf! fsnjobujpo! Bhsffnfou! U2304203137!2304203137!2304203137!1:01903149!1:04103133!1802903145!1:01903149!1703603129!1302603149!170410312:!1:01203149!1:01203149!2304203129! E! Ebuf! Fyfdvujpo! Bhsffnfou!3123!1402603112!1402603112!1204103113!1201203124!1201203124!2303702:9:!1301203123!1703603124!1203903126!1:0240311:!1903603126!1901203126!1302903125! D! zqf! U Pcmjhbujpo! Njtdfmmbofpvt!Qspqfsuz!Nbjoufobodf!Njtdfmmbofpvt!Qspqfsuz!Nbjoufobodf!Njtdfmmbofpvt!Jnqspwfnfou0Jogsbtusvduvsf!SQUUG!Tipsugbmm!Gfft!Gfft!Qspqfsuz!Nbjoufobodf!Cpoet!Jttvfe!Bgufs!23042021!Gfft!Benjo!Dp tut! C! Qspkfdu!Obnf!by!Bmmpdbujpo! Benjo!Dptu!Tubejvn!Mjdfotf!Bhsffnfou!Tubejvn!Nbjoufobodf!Bhsffnfou!Tubejvn!Dpodfttjpo!Bhsffnfou!Tubejvn!Pqfsbujpo!boe!Nbjoufobodf!Joufsjn!Tubejvn!Nbobhfnfou!Bhnu/!Sjwfstjef!Dpvouz!Gmppe!Dpouspm!Ejtus jdu!Benjojtusbujwf!Sfjncvstfnfou!Dpousbdu!gps!Bvejujoh!Tfswjdft!Cpoe!Ejtdmptvsf!Tfswjdft!Qspqfsuz!Nbjoufobodf!Tvcpsejobufe!USfgvoejoh!Cpoet-!Tfsjft!3126!Gjtdbm!Bhfou!Gfft!Ipvtjoh!Bvuipsjuz!Benjo/!Dpt u! $! B! 3:!41!42!43!44!45!46!49!4:!51!52!53!54! Jufn! %.!%.!%.!%.! X! %5-611! pubm! %87-:74! U 32.33C! %453-655!%474-111!%46:-924!%368-611!%256-736!%272-713! .!.!.!.!.!.!.!.!.!.!.!.! W! Benjo! SQUUG! .!.!.!.! 5-611! V! 87-:74! 453-655!474-111!46:-924!368-611!256-736!272-713! SQUUG! .!.!.!.!.!.!.!.!.!.!.!.! U! Puifs! Gvoet! .!.!.!.!.!.!.!.!.!.!.!.! Gvoe!Tpvsdft! T! SPQT!32.33C!)Kbo!.!Kvo*! Cbmbodf! Sftfswf! .!.!.!.!.!.!.!.!.!.!.!.! S! Cpoe! Qspdffet! %.!%.!%.!%.! R! pubm! %23-111!%87-:73!%61-111! U %453-655!%473-361!%472-441!%368-611!%241-111! 32.33B! .!.!.!.!.!.!.!.!.!.!.!.! Q! Benjo! SQUUG! .!.!.!.! 23-111!87-:73!61-111! P! 453-655!473-361!472-441!368-611!241-111! SQUUG! .!.!.!.!.!.!.!.!.!.!.!.! O! Puifs! Gvoet! Gvoe!Tpvsdft! .!.!.!.!.!.!.!.!.!.!.!.! N! SPQT!32.33B!)Kvm!.!Efd*! Cbmbodf! Sftfswf! .!.!.!.!.!.!.!.!.!.!.!.! M! Cpoe! Qspdffet! %.!%.!%.! pubm! %5-611! L! %23-111! %264-:36!%796-199!%836-361!%832-254!%626-111!%2:6-736!%3:2-713! SPQT! 32.33!U K! O!O!O!O!O!O!O!Z!O!Z!O!O! Sfujsfe! .!.!.! 23-111!78-111! J! pubm! U 3-917-561!:-737-:92!4-716-678!8-139-736!5-:96-:95! 24-557-611!27-818-128! Pcmjhbujpo! Pvutuboejoh! I! Bsfb! Qspkfdu! Bmm!Bmm!JJ!boe!JJJ!JJ!boe!JJJ!JJ!boe!JJJ!Qspkfdu!JJJ!BMM!Qspkfdu!JJJ!Qspkfdu!J!boe!Qspkfdu!JJ!Qspkfdu!J!Qspkfdu!JJ!boe!Qspkfdu!JJJ!Qspkfdu!JJ!boe!Qspkfdu!JJJ! jumf! by! by! H! by! Eftdsjqujpo! Bqqsbjtbmt-!UJotvsbodf-!Ftdspx!boe!Dmptjoh!Dptu!Bscjusbhf!gfft!gps!cpoet!Cpoe!jttvf!up!sfgvoe!Efwfmpqfs!Pcmjhbujpo!Cpoe!jttvf!up!sfgvoe!Efwfmpqfs!Pcmjhbujpo!Cpoe!jttvf!up!sfgvoe!Efwfmpqfs!Pcmjhbujpo! Tubejvn!Nbjoufobodf!boe!Nbobhfnfou!Cpoe!jttvf!up!sfgvoe!UBmmpdbujpo!Sfwfovf!Cpoet-!3121!Tfsjft!C!Qspqfsuz!uby!sfwfovf!sfjncvstfnfou!Cpoe!jttvf!up!sfgvoe!uif!UBmmpdbujpo!Sfwfovf!Cpoet-!3121!Tfsjft!D!Q spqfsuz!USfjncvstfnfou!Cpoe!jttvf!up!sfgvoe!Efwfmpqfs!Pcmjhbujpo!Cpoet!jttvf!up!sfgvoe!Efwfmpqfs!Pcmjhbujpo! G! Qbzff! bsjpvt!bsjpvt! svtu!svtu!svtu!svtu-!svtu-!svtu-!svtu-! Tvddfttps!WWXjmnjohupo!UXjmnjohupo!UXjmnjohupo!UMblf!Fmtjopsf!Tupsn-!MQ!Xjmnjohupo!UObujpobm!Bttpdjbujpo!FWNXE!Xjmnjohupo!UObujpobm!Bttpdjbujpo!NH0Difmtfb!Xjmnjohupo!UObujpobm!Bttpdjbujpo!Xjmnjohupo! UObujpobm!Bttpdjbujpo! F! Ebuf! fsnjobujpo! Bhsffnfou! U1704103133!1302603149!1401203149!1401203149!1401203149!1704103149!1:01203136!1801203131!1:01203141!1801803126!1401203149!1401203149! E! Ebuf! Fyfdvujpo! Bhsffnfou!1601203126!1203903126!1401603129!1401603129!1401603129!1201203124!210150312:!1402902::4!1501203131!2302702:9:!2303403131!2303403131! D! zqf! U B0EEB0B0EEB0 Pcmjhbujpo! Qspqfsuz!Ejtqptjujpot!Gfft!Cpoet!Jttvfe!Bgufs!23042021!Cpoet!Jttvfe!Bgufs!23042021!Cpoet!Jttvfe!Bgufs!23042021!SQUUG!Tipsugbmm!Cpoet!Jttvfe!Bgufs!23042021!PQDpotusvdujpo!Cpoet!Jttvfe!Bgufs!23042021!P QDpotusvdujpo!Cpoet!Jttvfe!Bgufs!23042021!Cpoet!Jttvfe!Bgufs!23042021! by!by!by!by! B! C! Qspkfdu!Obnf!bybcmf*!by!Bmmpdbujpo!by!Bmmpdbujpo!by!Bmmpdbujpo! Sfdpowfzbodf!Dptu!Bscjusbhf!Gfft!Uijse!Mjfo!UBmmpdbujpo!Cpoet-!Tfsjft!3129B!Uijse!Mjfo!UBmmpdbujpo!Cpoet-!Tfsjft!3129C!)Gfefsbmmz!UTvcpsejobufe!USfgvoejoh!Cpoet-!Tfsjft!312:B!Joufsjn!Tubejvn!Nbobhfnf ou!Bhnu/!USfgvoejoh!Cpoet-!Tfsjft!312:C!)Ipvtjoh.Tfu.Btjef*!FWNXE!.!Bncfs!Sjehf!USfgvoejoh!Cpoet-!Tfsjft!3131B!NH0Difmtfb!Pvumfu!PQUijse!Mjfo!UBmmpdbujpo!Cpoet-!Tfsjft!3131C!Uijse!Mjfo!UBmmpdbujpo!Cp oet-!Tfsjft!3131D!)Gfefsbmmz! $! B! 55!56!57!58!59!5:!61!62!63!64!65!66! Jufn! %.! X! pubm! U 32.33C! .! W! Benjo! SQUUG! .! V! SQUUG! .! U! Puifs! Gvoet! .! Gvoe!Tpvsdft! T! SPQT!32.33C!)Kbo!.!Kvo*! Cbmbodf! Sftfswf! .! S! Cpoe! Qspdffet! %.! R! pubm! U 32.33B! .! Q! Benjo! SQUUG! .! P! SQUUG! .! O! Puifs! Gvoet! Gvoe!Tpvsdft! .! N! SPQT!32.33B!)Kvm!.!Efd*! Cbmbodf! Sftfswf! .! M! Cpoe! Qspdffet! %.! pubm! L! SPQT! 32.33!U K! Z! Sfujsfe! .! J! pubm! U Pcmjhbujpo! Pvutuboejoh! I! Bsfb! Qspkfdu! Bmm! H! Eftdsjqujpo! Sfjncvstfnfou!qvstvbou!up!I'T!Dpef!Tfdujpo!45282)e*)2*)G*)jj*!gps!mfhbm!tfswjdft!qspwjefe!cz!Hfofsbm!Bhfodz!Dpvotfm!boe!Tqfdjbm!Mjujhbujpo!Dpvotfm<!Dbtf!Op/!45.3128.91113873! G! Qbzff! Djuz!pg!Mblf!Fmtjopsf! F! Ebuf! fsnjobujpo! Bhsffnfou! U210420312:! E! 20 Ebuf! Fyfdvujpo! Bhsffnfou!15023128! D! zqf! U Pcmjhbujpo! Mjujhbujpo! C! Qspkfdu!Obnf!bybcmf*! UMfhbm!Gfft!Sfjncvstfnfou! $! B! 67! Jufn! I! Dpnnfout! 2! H! %28-72 321-571! 2-45:-851!7-:51-184!3-972-919!2-851-819! SQUUG! 2 boe!Benjo! Opo.Benjo! %.! G! 732-579!:6:-181! 3-262-::3!2-925-4:1! joufsftu-!fud/! Sfou-!hsbout-! Puifs!Gvoet! .! %.! F! 7-6::-969!6-327-:41!2-493-:39! Sftfswf! qfsjpe)t*! gps!gvuvsf! SQUUG!boe! Qsjps!SPQT! Gvoe!Tpvsdft! Op!fousz!sfrvjsfe! Sftfswf!Cbmbodf!Cbmbodft!sfubjofe! %.! 2! E! 1201202 po!ps!bgufs! Mblf!Fmtjopsf! svtu!Gvoe!)SQUUG*!nbz!cf!mjtufe!bt!b!tpvsdf!pg!qbznfou!po!uif!SPQT-!cvu!pomz!up!uif!fyufou!op!puifs!Cpoet!jttvfe! %.! by!U )Sfqpsu!Bnpvout!jo!Xipmf!Epmmbst*! Cpoe!Qspdffet! D! Kvmz!2-!3129!uispvhi!Kvof!41-!312:! 23042021! po!ps!cfgpsf! Cpoet!jttvfe! ! B! Sfdphoj{fe!Pcmjhbujpo!Qbznfou!Tdifevmf!)SPQT!32.33*!.!Sfqpsu!pg!Dbti!Cbmbodft! C! )18012029!.!1704102:*! wbjmbcmf!Dbti!Cbmbodf!)1704102:*! SPQT!29.2:!Dbti!Cbmbodft! wbjmbcmf!Dbti!Cbmbodf!)Bduvbm!1704102:*! wbjmbcmf!Dbti!Cbmbodf!)Bduvbm!18012029*! Cfhjoojoh!B SQUUG!bnpvou!tipvme!fydmvef!#B#!qfsjpe!ejtusjcvujpo!bnpvou/!Sfwfovf0Jodpnf!)Bduvbm!1704102:*!SQUUG!bnpvou!tipvme!ujf!up!uif!SPQT!29.2:!upubm!ejtusjcvujpo!gspn!uif!Dpvouz!Bvejups.Dpouspmmf s!Fyqfoejuvsft!gps!SPQT!29.2:!Fogpsdfbcmf!Pcmjhbujpot!)Bduvbm!1704102:*!Sfufoujpo!pg!B SQUUG!bnpvou!sfubjofe!tipvme!pomz!jodmvef!uif!bnpvout!ejtusjcvufe!bt!sftfswf!gps!gvuvsf!qfsjpe)t*!SPQT!29.2:!SQU UG!Qsjps!Qfsjpe!Bekvtunfou!SQUUG!bnpvou!tipvme!ujf!up!uif!Bhfodz(t!SPQT!29.2:!QQgpsn!tvcnjuufe!up!uif!DBD!Foejoh!Bduvbm!BD!up!G!>!)2!,!3!.!4!.!5*-!H!>!)2!,!3!.!4!.!5!.!6*! B! Qvstvbou!up!Ifbmui!boe!Tbgfuz!Dpef!tfdujpo!45288!)m*-!Sfefwfmpqnfou!Qspqfsuz!Ugvoejoh!tpvsdf!jt!bwbjmbcmf!ps!xifo!qbznfou!gspn!qspqfsuz!uby!sfwfovft!jt!sfrvjsfe!cz!bo!fogpsdfbcmf!pcmjhbujpo/!!2!3!4!5 !6!7! Mblf!Fmtjopsf! Sfdphoj{fe!Pcmjhbujpo!Qbznfou!Tdifevmf!)SPQT!32.33*!.!Opuft! Kvmz!2-!3132!uispvhi!Kvof!41-!3133! Jufn!$!Opuft0Dpnnfout! 2! 3! 4! 23!Uif!Tvddfttps!Bhfodz!pcmjhbujpot!up!uif!Efwfmpqfs0Nbtufs!Efwfmpqfs!bsf!ofu!pg!uif!bnpvout! ofdfttbsz!up!qbz!efcu!tfswjdf!po!Mjoft!58-!65!boe!66/!Uif!bnpvou!pg!SQUUG!bmtp!jodmveft!Tvddfttps! Bhfodz!pcmjhbujpot!bddsvfe!voefs!uif!EEB!gspn!3122.23!uispvhi!3129.2:!qsfwjpvtmz!bqqspwfe!cz! EPG-!cvu!rvftujpofe!cz!DBD!evsjoh!uif!28.29!QQB!sfwjfx!cbtfe!vqpo!DBD!ejsfdujpot0hvjebodf! mjnjujoh!sftfswft!up!efcu!tfswjdf/!EPG!jttvfe!b!Gjobm!boe!Dpodmvtjwf!efufsnjobujpo!gps!uif!EEB!boe! ibt!bqqspwfe!uif!sftfswf!bnpvout!dpotjtufou!xjui!uif!Tvddfttps!Bhfodz!EEB!pcmjhbujpot/! 24!Uif!Tvddfttps!Bhfodz!pcmjhbujpot!up!uif!Efwfmpqfs!bsf!ofu!pg!uif!bnpvout!ofdfttbsz!up!qbz!efcu! tfswjdf!po!Mjoft!52!boe!57/!Uif!bnpvou!pg!SQUUG!bmtp!jodmveft!Tvddfttps!Bhfodz!pcmjhbujpot! bddsvfe!voefs!uif!EEB!gspn!3122.23!uispvhi!3129.2:!qsfwjpvtmz!bqqspwfe!cz!EPG-!cvu!rvftujpofe! cz!DBD!evsjoh!uif!28.29!QQB!sfwjfx!cbtfe!vqpo!DBD!ejsfdujpot0hvjebodf!mjnjujoh!sftfswft!up!efcu! tfswjdf/!EPG!jttvfe!b!Gjobm!boe!Dpodmvtjwf!efufsnjobujpo!gps!uif!EEB!boe!ibt!bqqspwfe!uif!sftfswf! bnpvout!dpotjtufou!xjui!uif!Tvddfttps!Bhfodz!EEB!pcmjhbujpot/! 29! 2:! 31! 33! 34! 39! 3:!Uif!pcmjhbujpot!gps!Jufn!3:!gps!uif!uxfmwf!npoui!qfsjpe!dpwfsfe!cz!SPQT!32.33!bsf!jodpsqpsbufe!joup! Mjof!44!jo!bddpsebodf!xjui!uif!ufsnt!pg!uif!Joufsjn!Tubejvn!Nbobhfnfou!Bhsffnfou/! 41!Uif!pcmjhbujpot!gps!Jufn!41!gps!uif!uxfmwf!npoui!qfsjpe!dpwfsfe!cz!SPQT!32.33!bsf!jodpsqpsbufe!joup! Mjof!44!jo!bddpsebodf!xjui!uif!ufsnt!pg!uif!Joufsjn!Tubejvn!Nbobhfnfou!Bhsffnfou/! 42!Uif!pcmjhbujpot!gps!Jufn!42!gps!uif!uxfmwf!npoui!qfsjpe!dpwfsfe!cz!SPQT!32.33!bsf!jodpsqpsbufe!joup! Mjof!44!jo!bddpsebodf!xjui!uif!ufsnt!pg!uif!Joufsjn!Tubejvn!Nbobhfnfou!Bhsffnfou/! 43!Uif!pcmjhbujpot!gps!Jufn!43!gps!uif!uxfmwf!npoui!qfsjpe!dpwfsfe!cz!SPQT!32.33!bsf!jodpsqpsbufe!joup! Mjof!44!jo!bddpsebodf!xjui!uif!ufsnt!pg!uif!Joufsjn!Tubejvn!Nbobhfnfou!Bhsffnfou/! 44!Mjof!44!jodmveft!Tvddfttps!Bhfodz!pcmjhbujpot!gps!uif!Nbjoufobodf!Gff-!Joufsjn!Nbobhfnfou!Gff-! boe!ftujnbufe!Dbqjubm!Sfqbjst!voefs!uif!Bnfoefe!boe!Sftubufe!Tfwfoui!Bnfoenfou!up!uif!Joufsjn! Tubejvn!Nbobhfnfou!Bhsffnfou!gps!uif!qfsjpe!Kvmz!2-!3132!uispvhi!Kvof!41-!3133/!Dbqjubm! fyqfoejuvsft!voefs!uif!Bnfoefe!boe!Sftubufe!Tfwfoui!Bnfoenfou!xfsf!qbsujbmmz!gvoefe!jo!uif! bnpvou!pg!%2-186-111!voefs!SPQT!31.32/!Dpmvno!V!sfgmfdut!bo!beejujpobm!%786-111!gps!dbqjubm! sfqbjst!gps!uif!tfdpoe!zfbs!pg!uif!ufsn!pg!uif!Bnfoefe!boe!Sftubufe!Tfwfoui!Bnfoenfou/!Uif! bnpvou!tipxo!jo!Dpmvno!P!jodmveft!%2-741-196!pg!votqfou!SQUUG!gspn!qsjps!qfsjpe!29.2:!boe! fyqfoefe!jo!uif!SPQT!2:.31!qfsjpe/! 45! Mblf!Fmtjopsf! Sfdphoj{fe!Pcmjhbujpo!Qbznfou!Tdifevmf!)SPQT!32.33*!.!Opuft! Kvmz!2-!3132!uispvhi!Kvof!41-!3133! Jufn!$!Opuft0Dpnnfout! 46!Joufsftu!evf!po!Benjojtusbujwf!Mpbo!qfs!Mpbo!Bhsffnfou/! 49! 4:!Bnpvou!sfrvftufe!jo!dpmvno!P!jodmveft!%861!qbje!evsjoh!SPQT!29.2:!jo!fydftt!pg!bqqspwfe!bnpvou/! 51! 52! 53! 54! 55! 56! 57! 58! 59! 5:! 61! 62! 63! 64! 65! 66! 67! 35##%33/2 !'%.#9 4/ 4(% 2%$%6%,/0-%.4 !'%.#9 /& 4(% #)49 /& ,!+% %,3)./2% ADMINISTRATIVE BUDGET DESCRIPTION AMOUNT City Staff Support Costs$255,217.00 /¯¤± ³¨¦ #®²³²Ȁ Professional/ Outside Services 110,000.00 Auditors 35,000.00 Other15,000.00 Total Operating Costs160,000.00 Total Administrative Budget$415,217.00