HomeMy WebLinkAbout2 - ROPS AND ADMIN BUDGETREQUEST FOR W.
SUCCESSOR AGENCY
ACTION
I17114=111II,10 0,21111 :l
NOVEMBER 4, 2013
TITLE:
CERTIFIED ROPS 13 -14B AND
ADMINISTRATIVE BUDGET
CITY MA GER
RECOMMENDED ACTION
Receive and file.
DISCUSSION
CLERK OF THE COUNCIL USE ONLY:
APPROVED
❑ As Recommended
❑ As Amended
❑ Implementing Resolution
❑ Other
CONTINUED TO
FILE NUMBER
On September 16, 2013, the Successor Agency adopted a resolution approving the Recognized
Obligation Payment Schedule (ROPS) 13 -14B and Administrative Budget for the period of January 1,
2014 through June 30, 2014. The action also directed the City Manager and /or Director of Finance or
their designees to make or accept any augmentation, modification, additions, or revisions to the
ROPS and /or Administrative Budget as deemed appropriate in their reasonable discretion.
On September 24, 2013, the Oversight Board of the Successor Agency to the former Community
Redevelopment Agency of the City of Santa Ana also adopted and approved the action above. In
finalizing the ROPS and Administrative Budget, certain modifications were made to the forms that
were then officially submitted to the Department of Finance by the October 1, 2013 deadline. A copy
of the final Certified ROPS and Administrative Budget that was submitted is attached for your
information.
FISCAL IMPACT
There is no fiscal impact associated with this action.
Interim Executivf Director
Community Development Agency
N F /kg
Exhibit 1. Certified ROPS 13 -14B & Administrative Budget
2 -1
2 -2
F
m_
6
m_
S
w
1
A
E
E
3
N
CL
CL 6
t%> c
�%} N
O�
� C
Ct
L o
o
N a
� N
cz
L m
a�
c ;
0
R=
d
O
g
N
C
0
m
Q�.
K
c
m
4
O
c
N U
0 0
m
Z z
Nl V l I W
C
9
LL
c
LL
a
z
a
C
LL
YI
0
6
�[
Q
h N
N
a m
N
M N
Yf
Cf
h
F
—o
a
a
f,A CV
ID
O�
Of
U
N
�
m
N
t:
Oi
ai
k7i
m
€
Q
w aIL
O
CL `a
?
c
N
6
v
°
±_�
4
`m
�
r
�
Nl V l I W
C
9
LL
c
LL
a
z
a
C
LL
YI
0
Q m U 0 W u U S
2 -3
`o
L
6
�[
Q
h N
N
n
M N
Yf
Cf
Hpp?
F
—o
a
a
f,A CV
ID
O�
Of
U
N
�
m
N
t:
m
€
Q
w aIL
O
CL `a
?
c
N
6
v
°
±_�
4
`m
W
LL
a
q
E
Q
a
'$
gA
V
C
yU.
c
0
LL
CL
m
w
3
2
m
.2 a
3
a d
m a
O
m
CL
i
tj
6
G
a
o
m
Q
m
a
o
m
a
t
U
w
d
m
LL
E
c
0
Q
v
U.
C
C
0
Z
IL
3
❑n
to
a
3
o
d
a
0=
w
0
0
't'
a
a
S?
c
m
0
U
{L
mc
U
C
°
3
a
m
m
O
LL
O
O
m
N
V
C11
m
m
G
a C
c
c
A=
>
W
ov
m
m
O
ti
c
Q
�
c
m
w O
z
G
t
W N
W
U
Q m U 0 W u U S
2 -3
`o
L
V1
O
6
�[
Q
h N
N
n
M N
Yf
Cf
Hpp?
—o
a
a
f,A CV
ID
O�
Of
V1
O
6
�[
Q
7
q
—o
a
a
U
U
N
�
m
N
t:
m
€
Q
w aIL
O
CL `a
?
c
N
6
v
°
±_�
4
`m
W
LL
a
q
E
Q
a
'$
gA
V
C
yU.
c
�m
°c
2 €
LL
CL
m
w
3
2
m
.2 a
3
a d
m a
O
m
CL
i
tj
t
°
c
G
a
o
m
Q
m
a
o
m
a
t
U
w
d
a
6 m
m � c
� m >
g
L
p
a N O
$ E m 0
i c
O r E
O N
omra
c
0
a
U 0.. c O
0\
\)
{
! 80
»
-
{
_�
/
you
i} \
}!
OE .
( {/
4
- ,,,.
Q2
` °�
[
\
�■
�
)
(�
�
(
}
R
<
t■
■
§;
�
_
r
�
id
\
IS
}
\
�
}
/{
#)!;!
fl,
()
;)�
«
-
(k
/ \ {(
�\�
\99
/ \
/
}E2
�)E
/}
2
m
#
--
S![/|
§�
{��
//!
_
�l
;
;/§
h
G 2
3/
/)
§
/
(
/f
/SH,R!1
e
N
�y
°
E�+
Q
k
gW
z
F
LL
'
LL
o
ea
W8
m
am
z�
E�
s
rcw
x
g
88
of
F
tz
zz
z
a
rc
e
r Y
°
igE
v
a
a
m
y A°
a
F
i
E
11
1
1
11
P
E
E
E
E4
S
ddd
3
3
U�
itSsF,
`s 3
+
l
83..
£m
ED
mo
¢_S
8
g
8
8
8
8
g
1
X
8
go
8
o
W
oo�W
gg
�
°
qqyy22
y
9
GG
q
a
m
E
u
a
PF
gw
fiWAl
Z
$
F
F
r3
32
Fp2
3
iQrQF
4
QQQQQQ 04
a
Qoa`oa
06
a
<
�
pgIIC
�
Sys
LL
6
E
'"
n
o
k
rc
8�
g
8
8
8
0
g
§
8
�
E
b
�k
-
a
s
s
rc
g
Y
a
E
E
—
A
=>
�
I
z
z
z
z
z
z
N
O
e
o
�e
Ne'n
a
p
E,
w
p.
m
e'
a
w
m
E'
m
a
°
p
E'
P'
v.
m
Z
E
3:
3
3
Z
i
3
3
E
A�
=uu
a
i
am'i
a
i
phi
u °mJ
pc
m_
n
m
L
smm
m
w?
e
m
rn�
um
v
oga
ac�a`
aE2
viv
E'e
aEa
E +2
f-
nm 9aa�a
¢
BEei
a
m
v
¢V
OoE
NUNSti)i
w`
u'i>N»
N>>
N>U
N>N>N>N>N»
»
vIKV
Em
.
�o
��
g§
8
g
o
8
8
8
ffi
ffi
E
E
E
E
E
C
E
E
p
E
p
i
m a
F
m�
2
Q
E
Q
E
E
E
i
i
m
i
m
o°m
$�m6
mox
"'e-
'e =mAa
=fia
mom
%°m
°a
o=
%e
-
-
O couVO
canVmmuSEiE�¢SO
`oa[SO
ad
a(SuVdSdVE�nVEinUnUY
m
V
E
E
a
m
a
x
tl¢
it
S_
o_
cE
E
�j
v
a
E
m
E
E
en
E
g
E
E
U
aa'
E
`s ca_
E W
o
V
o
V
V
V
'a`e
rc c4a
Ho
a
El
$
�
s
�
s
s
°
E
K
a
a
s
"LL
LL
F
2
S
LL
�
�g
9
v
�
y
p
2
F
_z
z
z
z
z
z
z
z
z
z
z
z
z
0
1
p
p
q
p
p
p
p
q
p
rc
mFS
R
S
�
�
a
ea VOm
o
�v
�
a
"
E
='
�FE
oc
mE
amw
F
s�Q
s
-n
q
`
8g m3
mm
8gm
E
gm
E
g_
Vim¢
w°m
="
m
E'
as °rc�5
I
oaazo
R'E
T'r°
aii_ai
z00 > °uEim
IN
Fm
$°
gg
gg
vo
o
a`s
ffi
2
2
E
2
-
m
a
o
4
"-o
rs
"e°tmm-
4 m
4
mm 82
°
8uo.
oadm 2m
on�
2
o"S
d
m a "d
mv ad
ov ad
ag.
au
R
$
0 oo
— ou8o
°`oa8o5
o
z
a
z
E
E
E
z
E
U
�
�_
mLL
K
U�W`W
K
`0
Q
rt
U
¢P�u
E.c
Kd
E
m
m
n
a
Tn
Wo'm
qo
Q8
�Y
�8
¢`8
nY
3
P"�E
4
PnPm$us
aw
`m
'm
I
EIE2Em�€
EcEC�,
-E
m
v
888
¢
e
¢
e
¢
°o
e
¢m
°os
6.Z
Z3
Z<
a
8'
F
-
¢°'E
$'E¢ow
S °¢
o'
ova
8n
6
E.
$
s
x
o
k
g
�g
0
~
a
urc
m
�z
8
rc
Y
2
d
F
c
8
c -3
z
z
a
>>
z
z
>
r
>
>>
r
r>
r
u
a
~18°
0
�a
hgq
o
m8
F
H
8
m
w
a
m
@
8
8
8
8
8
8
8
w
P
P
gg
rc'8
°E
22
2.
St
9
9
E
yyy
&5
4ll
�yW
FF
y
E
VEfr
oV
Fi
RP
GV&
Q
a
E
F
3
3
M.4
4{
Iy
6 .�
EEqq
&
s
B
m
B
s
B y
e
x
00y
�
IIYCilSI
$
E z
2
a
fi
m
L
4
h?
z.d
Samh
-
a�imn`E
Z'342�P6
a
mkm
°8m
°mc>i
asv'a
a
a
a
O
a
ES
S
S
S
E�
W
v
m
ry
v
5
A
y6
e
e
-
a
_
_
_
_
�
$
V
am
8
i
2
0
I
m
<
°a
i
v
o
i
s
a
s`
Z
ti
3
U
S
m
v
e6
„a
as
mam
8
macro
-oa
a
g
dVO�
�PEhVO
a'
`o
u_S
(gO
On`(gO
OU�i
eA
a(Q
I�u.
-
-
4fSnV
n`(4
a`(4
t)S�
�
K
E
E
G
�
Jpp
y
a
a¢
s
aai
e
e
°Q
o
e
St$
SEC
2
P
x
O
E
k
8
z
g
�
�
3
0
�
�k
a�
s`
x
Y
¢
g
Y
�
6
F
8
`v
6
pu
8
15
.. e
c
N¢
O
Cj
5r�yj$o�222t2LmE22TE.§
uco
c
N
99
W 3�
��
�E
6�K
sOa2
U
3.,
O
fi
`m
F
3
cm
a
l
a
U
s
tg
(S
[4
U
a
a
a
a
a
m.
E
'$g
g
°m
°amomm
m -�
D'
g
nfzmaEaiaFnFi
�Za
atai
a
.r5 ran°
�3$°
a
3w
Eo
8
s
a
s
S
a
mo
°
ggppgEOEE�EE�����
v
"oa"
�E
8
8
ea
a�ma
$
I
u`85c
S55 `4
C<i
n.3o
uuu°a3
°a3n3a
sB
l-
mF
w
O
5
U4
m
E
E
E
E
E
E
m
E
4
0
4
U
�mE4
as °a
r5d
a
a
n`
IL
n
i
g
n`
S
¢
js
¢
E-
10
.
)
_
!
[
G)
Q
E
/zE
!
{/)
))!
{!)
{\
j \(
}))
}!
!(
R
Z3
R
g{
30,
\W
10
Y
y
�d
u
�
�
8
d
4
;
"gpy
77=
�
a
3€
6�g3&
#
•• 9
#g
as
3� °aa4 °"
sg
z�
p 33�
t�
��
p5z•
ai
£P
yP
a8
.
o
Pi
e
$b
s
i
R
�y
i
g
�
a�.
�a
aay
•.
ob
P
»
5
n
§"
iy
'
Y_
�ipg
a.
q
�������
�IIII�IIII���
,II
����
II
IIII
INN
ill,
NOUN
I
=110
INN
Hill
I
In
11
Hill
OEM
OHIO
2-14
\
\
}\ \\
\
\
\
}_\
Sc
sl
}\#
\
\\
2
/
/\
\
-
-
-
--
)
k()
_
\Z
}!]!!§!!
-
-
-
!fE
!
§E'
{,rr
-
-
-
!{) {t /ff
{
!
!
Q!elEE
_
\
\
\
\\ } \
;)f!
(
[ {{E!
j
E t6
::
)
\
/ -E§!/
;
9 ))[ {){
\
§(
§!t§ d) |!
§
_
\\
{
{
\ \ \)))\
\
\ \\
9
2-14
\
\
2-15
.d»
\2
�
2)ff
.
\
{2
}§ \§
§
\
\
0
®
{
)°
\ \�\
\
�
h
°
{
)) \f
{
_
{2!4
Z
]
OM
\
))
}
)- \\
/ {/
2-15
2 -16
a
o�3om
o_
2 N LL
`0 0 0 0 0 0 0 0 0 0
0 0
a
0 0 0 0- n `� oc O o
0 0 0 0 `o_ `o_ `o_= =,.= ..... =.a ate,
c c
a tt
ccc c c n c,2
E E E E E E E E o 0 0 o 0 0 0 0
0 0
5 a
0 `0 0 0 0
000o00c c `c_ `c_ `c_ `0 `c_
2 2
0 m o o `oc
2 2 2 `c_ `c_
'o c c c c c_
v
.� a
cn2
n n n n n C a C a
a
N o o 0 uai
rE E
0
0 0 0 0 0 0 0 0 0
O O
o o F
O O O O_ a
0 0 0 a a 0 j
'aaa aom 9om °am °mom
am am
41 T N d Y aY
°m °m am °m am 0 '2as
�ao �ao
0 0
o000o
o0o0000000000 °'80'8
Sw$imOE
`00`00`0`00 °`0`00 `0 `0000
0 0
N N N N N N
_0�`0__ 00>>
N.E E E E E E E E E E
E E E E E E E
E E
E E E E E a o ° a
o n o n n n n n n n
'm 'v 'm 'v 'N 'v 'm 'm 'm 'm
o n
.
o o a a a
c_ E o
v e eee e e e e e
Q<
N N �'+ n a
«
¢¢¢¢
¢¢e ¢e e
S d
r'm
_ri_ri of of ci �n�2
a;a
N
Q.Q-Q-Q-M
0000000
0 0
00000 N Z
K K K K K ll K fL K K
G
K K
¢¢¢¢ K S$ c a
°c
E E E E E E E E E o
E E
E E E E E = d o r
E E E E E E
E E E E E E
0 0 0 0 0 > c
n
o c Z, w
d`v22A4 dddddddd
dv`d` �avov=
E E E E E E E E E E
E E E E E E E
E E
E E E E E
E E E E E E E E E E
0 0 0 0 0 0 0 0 0 0 0 ° 0 0 0 0
E E
O o
E E E E E
0 0 0 0 0 O n F
0
" lu
n
N
d 3
E d m m m m m
a
a aaa a 'c a ry
c° °c c° c° c° °c °c c° c° c°
°c °c °c
c° c
c
°c °c c° c° c o a o L m
c c c c
a a
a a a v v 0 a d: 3 c1
0'
a a a a v v v d. d d d 0.'..
NNw,bww/ O
N N
4141 tq fq l0 -a -
NNNI/I fq (ny .
p L N O N
O O O O O O
O O O O O
O O O O O O O
O O O
O O O O O C G
y�
5
m P
6 N N or O o m
m m m
NO
0 P W .. C $ S
ornom ._._
o c H H n n o a a n n n m no °o
b n a a a 3 3
°o ° °o
no no no °o °o ° 0 0 a o
0 0 0 0
0 0 0 0 o rn w w
0 0 0 0 0 0 0 o .... a .... a a a D a
0 0
o
o a LL 0 v a a
F m° v¢
° °°
- ° ° ° ° °c c c c c c
° °°°° ° a ¢ Ea m o
c c c c
N° NN° N°Nc Nc N N N N N N N N.
_ _ _ _
0 H H
0 N N N N '^ - N i `o n
_ ._ ._ ._ ._ ._ ._
°'�n 1O
._ ._ ._
`uu U'U
._ - ._ ._ ._ of = a m tt m
O
�nn$$`asuuuu
a a a R u R R
aaaaa °5 n� E
E
E E E E E E E a E E E a E E a E E E E E E E
E E E x x
E E E E E¢
-u _ _
m _ ..
'-
.......- ..pop.
p. yv �op+o�nnrncVp cp. cp. p.�.
c.p. �.y.m r
vin N� cm
c� # E
E 41 M� O` d q
a n v a n
E E E E E E E E E E E E E E E
E E E
E E E E E E ........ a ......
E E E c
E E E E E
a aaa a; K
E c
- m - "- `�r.`o`o -o -o`o o`o`o `o `o `0'6'6'0`6
`0`0`0 ""
`o `c `o `o `o E0
`o 0 0 0 `o `o o a a a a a a a a a a a a
a a a w w"
a aaa Qi g¢ a v" c
u
2 o
n n n n o. n n n n 5 c n n n
n n
°
n n- n n` i y
c n u n n n n n >•
2 a 'c c
c E
o
a'a'a'a..0 0
E
r
E N m man x Nm, w E E
N No y x m m
E E E E
w w w E o E '° 5 E
Ua `n
o._'o°'o°
p_
mo�rvna
U 0 0 0 0 0
corm o
VI
c�ry�n m' o w"
N
n m r W m Co 0 0 0 0
ya�%'%'%'%'%'auuuaauuua���
r
...EE
N N N d LL d E
aaaaa c N OO
E E E E E E E E E E E E
Tr o�
z E E E E E E E E E E
E E E�`•
000EEa0 a- -E`
"••u' .. .. .. .. .. .. ..-
w w
xrn °m mmmmm °0000 �000mmo� eu1 �°rmmN� mein
a
2 -16
EXHIBIT B
CITY OF SANTA ANA, ACTING AS SUCCESSOR AGENCY TO THE FORMER
COMMUNITY REDEVELOPMENT AGENCY OF THE CITY OF SANTA ANA
PROPOSED ADMINISTRATIVE BUDGET FOR JANUARY 1, 2014 - JUNE 30, 2014
Successor Agency
Estimated
Amounts
Staff Support (EOPS, ROPS, Admin Budget, Records Management, etc.) t
$
114,355
Brown Act requirements (agendas, minutes, etc.) t
56,649
Supplies, printing, telephones, misc. items
22,500
Consultants (legal, financial, etc.)
311,096
Subtotal
$
504,600
Oversight Board
Staff Support (research, reporting, etc.)
$
12,500
Brown Act requirements (agendas, minutes, etc.)'
12,500
Supplies, printing, misc. items
4,500
Subtotal
$
29,500
�dt�lirt3�txati�3is�4 _
Delivery Charges
Building Rental
$
100
3,706
Rental City Equipment
-
Com_puter Services Charge
30
IS Strategic Plan
1,466
Insurance Charges
2,433
Subtotal
$
7,733
Share of City's Cost Allocation Plan
Indirect Costs
$
17,500
Subtotall
$
17,500
TOTAL ESTIMATED AMOUNT
$
559,333
The estimated amount of the Administrative Budget for the six month period covering
January through June 2014 is to be paid from property tax revenues deposited in the
Redevelopment Property Tax Trust Fund. This budget may be augmented, modified,
added to, or revised as authorized under the resolution.
' Includes salaries, wages, and all fringe benefits offered by the City to employees.
2 -17
2 -18