HomeMy WebLinkAboutF-1 Staff Report - SA 25-26 ROPS AzusaSUCCESSOR AGENCY ITEM
F-1
TO: HONORABLE CHAIRPERSON AND MEMBERS OF THE SUCCESSOR
AGENCY BOARD
VIA: SERGIO GONZALEZ, CITY MANAGER
FROM: TALIKA M. JOHNSON, DIRECTOR OF ADMINISTRATIVE SERVICES
DATE: JANUARY 21, 2025
SUBJECT: APPROVAL OF RECOGNIZED OBLIGATION PAYMENT SCHEDULE AND
ADMINISTRATIVE BUDGET FOR JULY 1, 2025 THROUGH JUNE 30, 2026
AND ADOPTION OF RESOLUTION
SUMMARY:
Pursuant to Health and Safety Code Section 34177, the Successor Agency of the former
Redevelopment Agency of the City of Azusa (“Agency”) is required to continue to make
payments due for enforceable obligations of the former Redevelopment Agency. The Agency is
to prepare a “Recognized Obligation Payment Schedule” (“ROPS”) for the period of July 1, 2025
through June 30, 2026 (“ROPS 25-26”) that identifies these obligations for the period. In
addition, the Agency is required to prepare a proposed administrative budget and submit to the
Oversight Board (“Board”) for approval. Typically, the Agency reviews and approves the annual
ROPS prior to submission to the Board. However, due to the timing of the Board meetings this
year, the Board approved the City’s ROPS 25-26 on January 13, 2025 contingent upon approval
of the same ROPS schedules by the Agency.
This action requests the approvals of Resolution No. 2025-R01, approving and adopting ROPS
25-26 and Resolution No. 2025-R02, approving and adopting the proposed administrative budget
for the period of July 1, 2025 through June 30, 2026.
RECOMMENDATIONS:
Staff recommends the Successor Agency to the Former Redevelopment Agency take the
following actions:
1) Adopt the attached Resolution No. 2025-R01, approving and adopting the
“Recognized Obligation Payment Schedule” for the period of July 1, 2025
through June 30, 2026 (ROPS 25-26) pursuant to AB x1 26 as amended by AB
1484; and
Approved
City Council
January 21, 2025
City of Azusa ROPS 2025-26
January 21, 2025
Page 2
2) Adopt the attached Resolution No. 2025-R02, approving and adopting the proposed
Administrative Budget for July 1, 2025 through June 30, 2026.
DISCUSSION:
The Agency is required to adopt a ROPS setting forth the nature and amount of all existing
Agency recognized obligations (as defined in the law). Each ROPS previously reflected a six-
month interval of obligations. However, successor agencies are required to prepare a ROPS
for a 12-month interval, for the full fiscal year.
The obligations of the Agency may include the following: bonds; loans legally required to
be repaid pursuant to a payment schedule with mandatory repayment terms; payments required
by the federal government, preexisting obligations to the state or obligations imposed by state
law; judgments, settlements or binding arbitration decisions that bind the agency; legally
binding and enforceable agreements or contracts; and contracts or agreements necessary for
the continued administration or operation of the agency, including agreements to purchase or
rent office space, equipment and supplies.
The following is a summary of the enforceable obligations listed in ROPS 25-26:
1. Bond Debt Service
• 2014 Series A Subordinate Tax Allocation Refunding Bond
• 2015 Series A Subordinate Tax Allocation Refunding Bond
• 2015 Series A Subordinate Tax Allocation Refunding Bond
• 2017 Series B Subordinate Tax Allocation Refunding Bond
2. Administrative Cost Allowance
These include costs for staff, audit services, maintenance of properties and legal
counsel that are required in the dissolution of the Agency to comply with AB x1 26 as
amended by AB1484. The amount of the annual administrative cost allowance is
capped at three percent of the total amount allocated to the Redevelopment Obligation
Retirement Fund or $250,000, whichever is greater.
Upon the approval of ROPS 25-26 by the Board, it is submitted to the DOF, State Controller’s
Office and the County of Los Angeles Auditor-Controller by February 1, 2025. It will also
be posted on the City website. The DOF must complete its review of ROPS 25-26 by April 15,
2025 and issue a Determination Letter. If the Agency disagrees with DOF’s determination,
the Agency can request a Meet and Confer session with DOF, within five days of receipt
of the letter, to allow for a two-way dialogue between the Agency and the DOF. At the
conclusion of the Meet and Confer meeting, the DOF will issue a final Determination Letter
by May 15, 2025. This is a statutory deadline as the tax increment must be distributed to
the Agency by June 1, 2025 to fund the ROPS 25-26 obligations.
The attached Resolution No. 2025-R01, approves and adopts ROPS 25-26, setting forth the
recognized obligations of the Agency and the amount of payments to be made for each
obligation from July 1, 2025 through June 30, 2026. It also authorizes staff to amend the ROPS
in order to remove line items which are subsequently disapproved by the Board and/or DOF.
City of Azusa ROPS 2025-26
January 21, 2025
Page 3
Resolution No. 2025-R02 approves and adopts the proposed administrative budget reflecting
the estimated costs to perform the administrative functions for the purpose of winding
down the former Redevelopment Agency’s affairs. It also authorizes staff to amend the
administrative budget in order to remove line items which are subsequently disapproved by the
Board and/or DOF. The Successor Agency is entitled to receive a maximum amount of
$250,000 annually.
FISCAL IMPACT:
The resources to fund the obligations of ROPS 25-26 will come from the Redevelopment
Property Tax Trust Fund (“RPTTF”). Approval of ROPS 25-26 will facilitate the ability of
the Agency to continue payment of the enforceable obligations of the former Redevelopment
Agency for the next fiscal year. Failure to approve and submit the ROPS 25-26 to the DOF
by the February 1, 2025 deadline, as required by AB1484, may result in penalties of $10,000
per day to the Successor Agency. The expected ROPS payments total $3,785,362 which will be
paid to the City by the DOF in two parts and includes $207,958 in administrative allocations
which the City will retain for reimbursement of the costs incurred to manage the Agency.
Prepared by: Reviewed and Approved by:
Shawna Murray Talika M. Johnson
Principal Accountant Director of Administrative Services
Reviewed and Approved by:
Sergio Gonzalez
City Manager
Attachments:
1) Resolution No. 2025-R01 – Successor Agency of the former Redevelopment
Agency of the City of Azusa Adopting a Recognized Obligation Payment
Schedule-July 1, 2025 to June 30, 2026 (ROPS 25-26), including Exhibit A –
ROPS 25-26, July 1, 2025 to June 30, 2026
2) Resolution No. 2025-R02 – Successor Agency of the former Redevelopment
Agency of the City of Azusa Adopting an Administrative Budget-July 1, 2025 to
June 30, 2026, including Exhibit A – Proposed Administrative Budget, July 1,
2025 to June 30, 2026
RESOLUTION NO. 2025-R01
A RESOLUTION OF THE SUCCESSOR AGENCY OF THE
FORMER REDEVELOPMENT AGENCY OF THE CITY OF AZUSA
APPROVING AND ADOPTING THE RECOGNIZED OBLIGATION
PAYMENT SCHEDULE FOR THE PERIOD OF JULY 1, 2025 THROUGH
JUNE 30, 2026 PURSUANT TO AB x1 26 AS AMENDED BY AB 1484
WHEREAS, Health and Safety Code Section 34169(h), enacted by AB x1 26, requires
successor agencies to prepare a Recognized Obligation Payment Schedule (“ROPS”) annually; and
WHEREAS, because the Successor Agency of the former Redevelopment Agency of the
City of Azusa (“Board”) previously adopted a ROPS, Resolution No. 2024-R02, dated January
16, 2024, is operative only through June 30, 2025, so that the Successor Agency of the former
Redevelopment (“Agency”) may continue to meet the Agency’s recognized obligations.
NOW, THEREFORE, BE IT RESOLVED, determined and ordered by the Successor
Agency to the Former Redevelopment Agency as follows:
SECTION 1. The Recitals set forth above are true and correct and incorporated
herein by reference.
SECTION 2. The Agency staff is hereby authorized to administratively amend
the ROPS in order to remove line items which are subsequently
disapproved by the Board, the California State Department of
Finance (“DOF”) and the County of Los Angeles Auditor-
Controller and to format the ROPS to conform with DOF
requirements and to take all necessary and appropriate actions to
prepare and submit the ROPS, provided, however, that neither such
authorization nor such removal shall be deemed to be, nor are they
intended as, an acknowledgement of the validity of AB x1 26 and
AB 1484 or such action by the Board and/or the DOF. The Agency
reserves all rights of the Agency to challenge the validity and/or
application of any or all provisions of AB x1 26 and AB 1484 in
any administrative or judicial proceeding, without prejudice to the
Agency’s right to list any such removed item on this or a future
ROPS. The Agency reserves the right to pursue any and all appeals
and any available legal or equitable remedy provided or available
by law to obtain the correction of any erroneous decision regarding
the ROPS.
SECTION 3. The Agency staff is authorized to include on the ROPS any items
which were approved on previous ROPS but not fully expended.
SECTION 4. The Board hereby approves and adopts ROPS 25-26, in
substantially the form attached to this Resolution as Exhibit A, so
that the Agency may continue to meet its recognized obligations, all
as required by Health and Safety Code section 34177, during the
time period from July 1, 2025 through June 30, 2026. The Agency
reserves the right to further amend the ROPS in the future in order
to provide an accurate schedule.
SECTION 5. The Board hereby directs that copies of this Resolution be submitted
to the California State Department of Finance, the California State
Controller’s Office and the Los Angeles County Auditor-
Controller and to be posted on the Agency’s website.
SECTION 6. Pursuant to Health and Safety Code Section 34179(h), all actions
taken by the Oversight Board, may be reviewed by the California
Department of Finance, and therefore, this Resolution shall not be
effective for five
(5) business days, pending a request for review by the California
Department of Finance.
APPROVED AND ADOPTED THIS 21st day of January 2025.
Robert Gonzales, Chairperson
Successor Agency to the Former Redevelopment Agency
of the City of Azusa
ATTEST:
Jeffrey Lawrence Cornejo, Jr., Secretary
Successor Agency to the Former Redevelopment Agency
of the City of Azusa
I HEREBY CERTIFY that the foregoing Resolution No. 2025-R01 was duly adopted
by the Board Members of the Successor Agency to the Former Redevelopment Agency of the City
of Azusa at a regular meeting thereof on the 21st day of January 2025, by the following vote of
Board Members:
AYES: BOARD MEMBERS:
NOES: BOARD MEMBERS:
ABSENT: BOARD MEMBERS:
Jeffrey Lawrence Cornejo, Jr., Secretary
Successor Agency to the Former Redevelopment Agency
of the City of Azusa
EXHIBIT A
RECOGNIZED OBLIGATION PAYMENT SCHEDULE 25-26
July 1, 2025 through June 30, 2026
Recognized Obligation Payment Schedule (ROPS 25-26) - Summary
Filed for the July 1, 2025 through June 30, 2026 Period
Successor Agency:Azusa
County:Los Angeles
Current Period Requested Funding for Enforceable
Obligations (ROPS Detail)
25-26A Total
(July -
December)
25-26B Total
(January -
June)
ROPS 25-26
Total
A Enforceable Obligations Funded as Follows (B+C+D) $- $ - $-
B Bond Proceeds - --
C Reserve Balance - --
D Other Funds - --
E Redevelopment Property Tax Trust Fund (RPTTF) (F+G) $ 3,169,860 $ 615,502 $3,785,362
F RPTTF 3,065,881 511,523 3,577,404
G Administrative RPTTF 103,979 103,979 207,958
H Current Period Enforceable Obligations (A+E)$ 3,169,860 $ 615,502 $ 3,785,362
Certification of Oversight Board Chairman:
Name Title
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./s/
Signature Date
Azusa
Recognized Obligation Payment Schedule (ROPS 25-26) - ROPS Detail
July 1, 2025 through June 30, 2026
A B C D E F G I K Q W
Item # Project Name Obligation Type
Agreement
Execution Date
Agreement
Termination Date
Payee Description Total Outstanding
Obligation
ROPS
25-26
Total
25-26A
Total
25-26B
Total
$30,162,959 $3,785,362 $3,169,860 $615,502
22 Administrative Allocation Admin Costs 07/01/2012 06/30/2025 City of Azusa Successor Agency Administrative Allocation 207,959 $207,958 $103,979 $103,979
39 Tax Allocation Bonds Bonds Issued After 12/31/10 10/14/2014 08/01/2034 Bond Holders 2014 Subordinate Tax Allocation Refunding Bonds 2,150,000 $270,894 $232,822 $38,072
40 Tax Allocation Bonds Bonds Issued After 12/31/10 09/23/2015 08/01/2036 Bond Holders 2015A Subordinate Tax Allocation Refunding Bonds 14,315,000 $504,212 $252,106 $252,106
41 Tax Allocation Bonds Bonds Issued After 12/31/10 09/23/2015 08/01/2036 Bond Holders 2015B Subordinate Tax Allocation Refunding Bonds 11,405,000 $2,511,406 $2,313,953 $197,453
45 Tax Allocation Bonds Bonds Issued After 12/31/10 11/02/2017 08/01/1932 Bond Holders 2017 Series B Refunding bonds 2,085,000 $290,892 $267,000 $23,892
Azusa
Recognized Obligation Payment Schedule (ROPS 25-26) - Report of Cash Balances
July 1, 2022 through June 30, 2023
(Report Amounts in Whole Dollars)
Pursuant to Health and Safety Code section 34177 (l), Redevelopment Property Tax Trust Fund (RPTTF) may be listed as a source of payment on the ROPS, but only to the extent no other
funding source is available or when payment from property tax revenues is required by an enforceable obligation.
A B C D E F G H
ROPS 22-23 Cash Balances
(07/01/22 - 06/30/23)
Fund Sources
Comments
Bond Proceeds Reserve Balance Other Funds RPTTF
Bonds issued
on or before
12/31/10
Bonds issued
on or after
01/01/11
Prior ROPS
RPTTF and
Reserve
Balances retained
for future
period(s)
Rent, grants,
interest, etc.
Non-Admin
and Admin
1 Beginning Available Cash Balance (Actual 07/01/22)
RPTTF amount should exclude "A" period distribution
amount.
- 33,474 640,621 119,861 3,025,047
2 Revenue/Income (Actual 06/30/23)
RPTTF amount should tie to the ROPS 22-23 total
distribution from the County Auditor-Controller
3,567,674 1 100 925,187
3 Expenditures for ROPS 22-23 Enforceable Obligations
(Actual 06/30/23)
3,565,019 7,869 3,799,285
4 Retention of Available Cash Balance (Actual 06/30/23)
RPTTF amount retained should only include the amounts
distributed as reserve for future period(s)
640,622
5 ROPS 22-23 RPTTF Prior Period Adjustment
RPTTF amount should tie to the Agency's ROPS 22-23 PPA
form submitted to the CAC
No entry required
6 Ending Actual Available Cash Balance (06/30/23)
C to F = (1 + 2 - 3 - 4), G = (1 + 2 - 3 - 4 - 5)
$- $36,129 $- $112,092 $150,949
RESOLUTION NO. 2025-R02
A RESOLUTION OF THE SUCCESSOR AGENCY OF THE
FORMER REDEVELOPMENT AGENCY OF THE CITY OF AZUSA
APPROVING AND ADOPTING THE ADMINISTRATIVE BUDGET
FOR THE PERIOD OF JULY 1, 2025 THROUGH JUNE 30, 2026
PURSUANT TO AB x1 26 AS AMENDED BY AB 1484
WHEREAS, Health and Safety Code Section 34177(J), enacted by AB x1 26, requires a
successor agency to a former redevelopment agency to prepare administrative budgets to the
Oversight Board for approval; and
WHEREAS, the Successor Agency of the Former Redevelopment Agency of the City of
Azusa (“Agency”) has submitted to the Oversight Board of the Agency (“Board”) an annual
proposed administrative budget (“Budget”) that commences on July 1, 2025 through June 30,
2026, attached hereto as Exhibit A.
NOW, THEREFORE, BE IT RESOLVED, determined and ordered by the Successor
Agency to the Former Redevelopment Agency as follows:
SECTION 1. The Recitals set forth above are true and correct and incorporated
herein by reference.
SECTION 2. The Board hereby approves the Budget, in substantially the form
attached to this Resolution as Exhibit A, so that the Agency may
continue to meet its recognized obligations, all as required by Health
and Safety Code section 34177, during the time period from July 1,
2025 through June 30, 2026. The Agency reserves the right to
further amend the Budget in the future in order to provide an
accurate schedule.
SECTION 3. The Agency staff is authorized and directed to enter into any
agreements and amendments to agreements necessary to
memorialize and implement the agreements and obligations in the
Budget herein approved by the Board.
SECTION 4. The Board hereby directs that copies of this Resolution be submitted
to the California State Department of Finance, the California State
Controller’s Office and the Los Angeles County Auditor-
Controller and to be posted on the Agency’s website.
SECTION 5. Pursuant to Health and Safety Code Section 34179(h), all actions
taken by the Board, may be reviewed by the California Department
of Finance, and therefore, this Resolution shall not be effective for
five (5) business days, pending a request for review by the California
Department of Finance.
APPROVED AND ADOPTED THIS 21st day of January 2025.
Robert Gonzales, Chairperson
Successor Agency to the Former Redevelopment Agency
of the City of Azusa
ATTEST:
Jeffrey Lawrence Cornejo, Jr., Secretary
Successor Agency to the Former Redevelopment Agency
of the City of Azusa
I HEREBY CERTIFY that the foregoing Resolution No. 2025-R02 was duly adopted
by the Board Members of the Successor Agency to the Former Redevelopment Agency of the
City of Azusa at a regular meeting thereof on the 21st day of January 2025, by the following vote
of Board Members:
AYES: BOARD MEMBERS:
NOES: BOARD MEMBERS:
ABSENT: BOARD MEMBERS:
Jeffrey Lawrence Cornejo, Jr., Secretary
Successor Agency to the Former Redevelopment Agency
of the City of Azusa
EXHIBIT A
PROPOSED ADMINISTRATIVE BUDGET
July 1, 2025 through June 30, 2026
Successor Agency of the Former Redevelopment Agency of the City of Azusa
PROPOSED ADMINISTRATIVE BUDGET
July 1, 2025 to June 30, 2026
Direct Project Costs:
Direct Project Management Cost:
Required by Bond Documents
Principal Accountant (20%)
Finance Manager (10%)
Purchasing Supervisor (3%)
Senior AJP Specialist (3%)
Budget & Revenue Mgr. (3%)
Accounting, records maintenance and site management
Property Disposition Project Cost:
City Manager (5%)
Deputy City Manager(5%)
Dir. Of Admin Services (5%)
Dir. Of Econ & Comm Dev. (5%)
Planning Manager (5%)
Economic Dev Specialist (5%)
Senior Accountant (10%)
Solicitation and negotiations with Developers
Total Direct Project Management Cost
Administrative Costs:
Agency Legal Counsel
Arbitrage calculations
Continuing Disclosures
Tax Increment Audit Services
Weed abatement/treatment
Document storage
Fence rental
Audit Services
Reader Board-Electrical
Trustee Admin Fees
Additional Information:
Best Best & Krieger
Arbitrage Compliance Specialists
Urban Futures
HdL Coren & Cone
Dukes Landscaping
Iron Mountain
American Fence Company
Badawi & Associates CPAs'
Azusa Light & Water
Wilmington Trust
Total Administrative Costs
Total Direct and Administrative Costs
$6,000
0
18,000
10,000
500
4,500
3,500
3,000
3,000
9,000
$
$
FY 2025-26 FY 2025-26
Annual
Budget
Semi-Annual
Budget
69,270 $ 34,635
81,190 40,595
150,459 75,230
$57,500 28,750
207,959 $ 103,980
There are two properties held for resale and there aren't any complications with selling these properties.
There isn't any outstanding litigation to which the Successor Agency is a party.
We can not currently define when the Successor Agency will prepare a Final ROPS.