2017-06 OB RESOLUTION NO. 2017-06
A RESOLUTION OF THE OVERSIGHT BOARD OF THE SUCCESSOR
AGENCY TO THE COMMUNITY REDEVELOPMENT AGENCY
APPROVING THE LAST AND FINAL RECOGNIZED OBLIGATION
PAYMENT SCHEDULE (ROPS) COVERING THE PERIOD JULY 1, 2018
TO JUNE 30, 2034 AS REQUIRED BY HEALTH AND SAFETY CODE
SECTION 34177
WHEREAS, the Grand Terrace Community Redevelopment Agency, Grand
Terrace, California ("Agency") was formed for the purpose of revitalizing areas within
the City of Grand Terrace pursuant to Health and Safety Code (HSC) Section 33000, et.
Seq.; and
WHEREAS, AB x1 26 required the dissolution of all redevelopment agencies in
the state; and
WHEREAS, on January 10, 2012, the City adopted Resolution 2012-01 electing
to serve as the Successor Agency to the Grand Terrace Community Redevelopment
Agency ("Successor Agency") pursuant to HSC Section 34176; and
WHEREAS, a Recognized Obligation Payment Schedule (ROPS) is defined in
HSC Section 34171(h) as the minimum payment amounts and the due dates of
payments required by enforceable obligations; and
WHEREAS, the ROPS identifies the payment source of enforceable obligations
as payable from the Redevelopment Property Tax Trust Fund (RPTTF) and payable
from Other Sources of the Successor Agency; and
WHEREAS, pursuant to the Dissolution Act, the Successor Agency has
approved and adopted a Recognized Obligation Payment Schedule (" ROPS") yearly,
setting forth the Enforceable Obligations of the Successor Agency for the coming
twelve-month period; and
WHEREAS, the California Department of Finance has required a submittal.of the
ROPS covering the period July 1, 2017 to June.30, 2018 (ROPS 17-18), in accordance
with AB 1484; and
WHEREAS, the City of Grand Terrace as.Successor Agency to the Community
Redevelopment Agency has met and duly considered the .Last and Final Recognized
Obligation Payment Schedule for the period July 1, 2018 to June 30, 2034 (Last and
Final ROPS).
WHEREAS, .the Oversight Board for the Successor Agency to the Community
Redevelopment Agency of the City of Grand Terrace ("Oversight Board") has met and
OB RESO NO. 2017-06 Page 1 of 4 NOVEMBER 1, 2017
duly considered a Recognized Obligation Payment Schedule for the period July 1, 2018
a. to June 30, 2034 (.Last and Final ROPS).
NOW THEREFORE, THE OVERSIGHT BOARD OF THE SUCCESSOR
AGENCY TO THE COMMUNITY REDEVELOPMENT AGENCY DOES RESOLVE,
DETERMINE, FIND AND ORDER AS FOLLOWS:
SECTION 1. The Oversight. Board finds that the above recitations are true and
correct and, accordingly, are incorporated as a material part of this.Resolution.
SECTION 2. The Oversight Board finds that all obligations listed on the Last and
Final ROPS for the period July 1, 2018 to June 30, 2034 are true and correct and,
accordingly, are hereby considered enforceable obligations.
SECTION 3.. Pursuant to HSC Section 34177, the Last and Final ROPS for the
period July 1, 2018 to June 30, 2034, incorporated herein as Attachment A, ("Last and
Final ROPS") is hereby approved and adopted in substantially the same form as shown
in Attachment A by the Oversight Board.
SECTION 4. The Executive Director is hereby authorized to make such non-
substantive changes and adjustments to the Last and Final ROPS, as attached, which
may be necessary and appropriate.
SECTION 5. The Adoption of the Last and Final ROPS is based upon the
following findings:
1. The Agency received its Finding of Completion on May 9, 2013;
2. All remaining obligations as reflected on the ROPS have been previously
listed on a ROPS and approved for payment by the DOF (Health and
Safety Code Section 34191. 6(a)(2)); and
3. The Successor Agency is not a party to any outstanding or unresolved
litigation (Health and Safety Code Section 34191. 6(a)(3)).
SECTION 6. The Oversight. Board finds that the administrative costs included in
the Last and Final ROPS are reasonable.
SECTION 7. The Executive Director is hereby directed to take all necessary and.
appropriate acts to submit the Last and Final ROPS to the California Department of
Finance, State Controller's Office, San Bernardino County Auditor-Controller, and any
other agency as required. The Executive.Director is further authorized to perform all
acts necessary and appropriate which may be required by the California Health &
Safety.Code. This includes, but is not limited to the requirements set forth by the
California Department of Finance, the San Bernardino County Auditor-Controller, or any
other applicable agency.
OB RESO NO. 2017-06 Page 2 of 4 NOVEMBER 1, 2017
SECTION 8. The Board Secretary shall certify to the adoption of this
Resolution.
PASSED, APPROVED AND ADOPTED by the Oversight Board for the
Successor Agency to the Former Community Redevelopment Agency of the City of
Grand Terrace at a regular meeting held on the 1S�da�of Nov ber 017.
' Darcy "boChair
ATTEST:
Debra Thomas, Board Secretary
l
,ems,
OB RESO NO. 2017-06 Page 3 of 4 NOVEMBER 1, 2017
Attachment A
Last and Final
Recognized Obligation Payment Schedule (ROPS)
For the Period July 1, 2018 to June 30, 2034
OB RESO NO. 2017-06 Page 4 of 4 NOVEMBER 1, 2017
Last and Final Recognized Obligation Payment Schedule(ROPS) -Summary
Filed for the July 1,2017 through June 30,2048 Period
Successor Agency: Grand Terrace
County: San Bernardino
Initial ROPS Period ROPS 17-18A
Final ROPS Period ROPS 46-4713
Total Outstanding
Requested Funding for Enforceable Obligations Obligation
-A Enforceable Obligations Funded as Follows(B+C): $ 2,026,585
B Bond Proceeds 2,026,585
C Other Funds -
D Redevelopment Property Tax Trust Fund(RPTTF)(E+F): $ 32,667,378
E RPTTF 28,822,378
F Administrative RPTTF 3,845,000
Total Outstanding Enforceable Obligations(A+D): $ 34,693,963
l
Certification of Oversight Board Chairman: ,��� �' A3,. P r E N A y 02
Pursuant to Section 34177(o)of the Health and Safety code,I hereby
certify that the above is a true and accurate Recognized Obligation 1Vame� Title
Payment Schedule for the above named agency.
lsl —7
ign urea Date
I
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
TII (Report Amounts In Whole Dollars)
A F - B I C I D I E 1 F G I H I
Ibmtl ".ten Hamel .Obligation Obligation Type I Eso Wn Dale nl I t Termination Datanl Pafeo I DeaalptlonlPraieG Swpo Proloct Area Tp Obligationtling -
I I I I .I I .I I I,
34 S.003 1
22011BTax Allootion Bond (Bond.luued Alter 12131/10111I11111 I9/112028 IUS Bank Ia�P,in6,b and lnlmeaton ROA I I '5,820,389I
1 31Tmalee Fees IFeea �1/1/2011 19/1/2033 ']US Bank IT—W.Fee. I BB,Ogol
I 6IR.paymen1of Debt S.Mm IMi...1—.... ]112812012 I1Y28/2021 Ise Vauey Munl Walm Idit a"nti,mn debl..rAw I I 700314
v I
BlProl.asanai Sermn. IRrcnassrortal Sniwu,r'..- II/1tt012.._. IB/9012q?4 IPrenmbtmt Auounns IP�.inrxf ISC
g Profeaebnal Servicm Property Malntewnce 411MMI 013012010 Cal Dreamscape Weedabam.nllor Ageary-1 1,SBOI
IW^d—p.IRlve"M. ( le
property 8 rW,
Innd Water
glProteeel. IS.Wo. IPI.l.W-1S.Mcee IVIM12 102g,a (Ur F..— IR..Aramont6a-12Cwplanm I I 2.—I
12IA9uncV Q-9d ProperfV IPiolprlY Ma b.ul�a,..:" I2/1ROt2,-.._.. IBY30/2�34 -:.IV un conl e. -IP 4Pni1V.Ma b <n,alidl bunnce:..I. -..I_ ___.I .
A.—Pmo _
1312011ATAS.Deb11—Re..rva .IR-.— 11/12011 Igll/203.T 1U.Bank IDSR-B.ntl Covenant R.vuimm.nt I I I
1412011BTABSMMS.Mm Reserve IReaerea It/1Y1011 1911/2020 IUS Bank IDSR-Bond Covenant Re.Wrofnenl I I I
z' IT 20TiA TABB$andP.ledM y?/esspgpt Sar �s 3/112�.:y 3fi15 b8Ac16'c' ,2'Mrchl9anit i np_fyy riy ,
- .,.,I- �� ,:I ,I '�•IanaRow.w =T � `� �I `)
e.� a
'tBIMi1A TABS Bw JP 1�;. IPW,�brlal,8wwcas'�Itlt/N1t: -_ I9ltY�033' .IC Yx1aiTAB �..I�wvaM du�un&H�elt/aatrlxNrel_ � .. I I
19I2011ATASS Bond Pmepis: INiptovort UlnhusYueir2o It/17�1011 I9/IMP, "_ 11.nba".wsw. I�x#A*Ipiq I -.IOAOKlu.l-.
20I1011A:7ABS1 ,,q PrupcM.._ IMpiovom.Vkh4ab.—I11112011" .•-._ I911/2033 'ICmrtr.-uaws/Stalt, Bmmrd.rxmm�tsltravlydd.ib
_21I2011A TABS BoM PmWci�:. "IlnryrovwwnVlnfruhucturo I1112011 I0/1t2g33 IC n6acbrs(Sti11, ,.I�IUuyanrobeotm Proivnvuds.: I -, I:,.
22I2h011A'TAS5pond P�Opts; `IlmProteme Vl 3burhd.Itit/2b11. ."- I9/1/103.3 ""-,-:_. -ICanbaclorsi5�aft Im�rsh'u£nonridBarton H.aEbl dg."-.I a� -,_I....
I,.. 23IA,1tA TABSHWWP IlmP ew centlGh W4 It//2at ry I91/20tl ICa tr oaSU IB.w6ftnd Ma Sb V rY I .•3, l „
241MVIXTABS B,,d Pmi.clYe. Ibn.roSd'nIbrNtn(mxguftel3'11/1N1(Yfit al9/9t9d3.T - �I�ngecWYlSTall" "�.`.IML VumMib.bs138iftailort � i "/ fl I
I 7512011A TARS and Pr.' is I
3o RosAwllxpwWm Cuyr� nryt tPl.0 vzmzoos 1124repfa. Mt.l GrmWTW Anmd Wf Ina Ppyn
Wf'28l11WnProP ly alpepm nl-KY201213 s.,I.
I 081 C.neulSn.Sable.
I at 17/121 IN16 IRSG T..R.-nin
MIAn.al Audand R.—na IF.- 214 --,a L.nm hc 1-1-h1rd IRme 1-1bn nSe.MMme aI I
I I 80.000
I40I2011A TABS 81 WPr./ I41Wro Wi n4 nkavbrrtbai IUfYMt2 ITIM201G IW.Uh 6A . I mIRGWa .R or b'dea'NnI
I41I2011A TABS Bond Prole. IImP.emenVlnhaetru Wre I3132012 I313202 IContradom Salf Imm..M1 25t ce Pme lCIP((tents lB I I 2,0M.585
45IDem.16 y.rgbte 4Y3n«iGry IRw,aE,'a_E.n ILitX to _.l, IW30FjB14 Q... 'I�g.�a , I21dB twB« 5b bmdydwiW p..unl .v '<. �u,I ...z
•47ITaxeaon Suc ...r Agec,P,.pmy (Property Maallenance I11IM12 I013012014 IS Brrmrdmo Audi IP perry Tax on Succe..or Ag.ncy I I
Conb.iler Proo.M
ISOIRo i.nl.t mnaub slab& gpe IRwno 4nbc, I7112015 I121IMIS ICI d.w IApH OT75 42t0 bea0LL eb ppoil I
I51 ISERAF Loan LMIHF-Reserve ISERAF/ERAF I4/2fU011 I4126/2010 ILMIHF IR.smvym.enlolloa.for SERAF- I I 308,00
52IPr.pmy Mawgem.nl lmplemMIA6 n IPmperty Dmu fion. I11112016 I121 UM16 IRSG 1.=Wn
cypr.P.P -1. I I
.I 63IAdminl.bogv.Expanses IAdmin Lae6 I7/1/2017 IBAOITOIB 1-1... IE.pl yye andeh, rninle.eMvmn I I 3,845,000
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars)
A I B I C I O E I F I O N I J I K I L I M I N O I P I O
" 77-18A(July-December) 'I:>�-`�i` 17-18B(January-Junej• �� I
Fund Sources I Fund Sources
contracuAgrmmom conbacvA¢reemonl
IW.# Pralocl Name10eb10b11gagon Obligation Typo E—U.n Dab Terminatbn Dato Payne OeaaipOONProlact Scope Prolecl A,eo Bond P.-M.I ONer F.M. I RPTTF I M.1,,RP77F I Band ProceMe I Other F.W. I RPTTF I OMmin RPTTF
#' ' -I'§.".•. =r6 .IS%
I IC Rank Rnntl Ni,4 dww dI,ft alnn RDA , I I
22o11BTec AlbmSon Bond Benda leaned Aner lYJtI1011112011 IS/1/2020 IUS Bank Iegne PnnaPla and lnbreal on RDA
i 3T,u-.Foos IF.. It/1Y2011 lw,.033 IUS Bank IT-.Faea
SRepaymanlolD-..Men IMiacellaneoua IlaW2012 I1/28,2021 ISSVaYeyMunlWater Idiabi b-SBCpTCtdebra Mm
SIHaNnainMrSnrwvrs ......."IProlassio,ial5oiiecea -12IM12 _-IftllOfXIW.... IPrai�iiaul ApV,oiiors:..IPInpaty AUMiaisal Savimx
"BlProlevbnal Servbea IP,operry Malnbnm,ca I4I1T/2011 Ie6f012018 I�dand Wmnlvarelde IDoperNSw4 Ibl AgencyownM
10Pralaaalonal SoMcee Proleealonal SMcea V1M012 8130f4o34 Urban Fulurea S.E.C.Rule 15c2-12 Comp1lanm
I I I I I IR 1 t B tl I
B.
12 alwry Om,W Pr I '.F. Manllailanm ?IV2fe12:. - ti/mVNJ4 Varb,rscn,lmetwe P l M.unm. and blsula_nw'.
P . - - -
°pa Y I ropwty I I I IAm",avram I I I I
1312o11A TABS Debt S.M.R.— IRaeervoe Ili, Igltrzg33 [US Bank IDSR-Band Covenant Reae,romenl I 1 1 1 I I I I I
14I2o118 TASS Debi SeMm Rem,ve IRaserwa I1I1mll 1III1I202B IUS Bank IDSR_ Md Covenant Renuiromenl
id 1z 1IA TABSB t17F b(4p 'P Tw a[Sm Lf 12 .�1J/2016s.. WaObXna .Mladga S e'nWwvom S d?yA tee.
„InftOW� 9 I5,,, I; c
an
aP. #
�10I2Q11A TABS Bo�WPjoJacla yo'.IPrafosa,onaF5arNde5 IV5Y2091. '4`Ib/l/fOJJ ICon6`acCe(s/Clen " M1idtv7 7Yfou'InImWOEWmI
19IIO11A 1ABSB.!WNe pc4 :IlmprasvaanWlbaebushne It/1/2011 "..I9r1/2033 ICanYocWMSlan In nanu,.IHnw�« mtnstru�Wrel _ I I I I I I I.
7I2g11A TABS BUM Peoeb "IIl,µowrnnnVlntpsbunlae II/11t011 IO/I/203J ICon4ac1ors/Sten ,..II ammJ1 1.
� 1
21I2011A TABS Ba1W PIJp b . Ilmpo mnnV,tlaetruclwo It ZOit Ig 1 2033 IC tra wM9V11 Imroltrucb nM l,Wn n,4,b,
I22I211A iA69 BOM Pmpm Imy nw,na nbaanx mA IV1�01/ I0 f120.3 ICW,4a 15b1 . .;I—WUM�an Rmd 4Mga I I I I I I I I I
I23I2Ui1A TAB�MPropcm Ilpyno Vla'ras6un I1t1/2011 Iu1F3 C 6 oa5a0 IB mnP ,n At hebV I l• I I I I• I I I,v s,
�2II12o11A-TABS Biftkf PI6 M.W -, illmarGVe nenN6hadhuUu,o ItA[2041 "�.Jg11f10TT IVISLItf x;WMI:Vo,nml'aTd Tadhr4nwm-`s-.r-I'- = ' F1" ��-1 I I "' I - - I I -
' I - Z61,?o11A'TARSfgSruf.Pin,ncM 211ma,ovwmei,Ntlffa'YYin:nnlf'-itAif2b11 .:z;lg/1f20JJ ��d'r ICnnN3ribis51a0' W.N.GanadNiikco
wjfku al RecUpu,:r. tnlyrCa NL P(Prw 2/2L2000 2/24/2015 :.. (-ry tialaM lwraw." A=,aI1 p9 Pay,nent x. IIRU25/1)PlWwty I I I n - IaWoan,wn-FY<012.13 I • I." I I I I- I I I ,
I 3BIConaul4np SaMma IFeecanmw 1711=14 18130I2.16 IRSG' IFI.—v Ten Ropartinn Sorvlma I I I 1 1 I I I
I 381Annaal Audll and Reoonlna IF... 18126/2014 IBMB12019 ILanm,Soll,Langnard R-0.anneal audlbngeoMcea I 1 I I I I I I I
802011A TABS Bo,UlNoiticb -'I p VI LBibuclWa ,flT372012 ::030.015 -- Wbbb§Aaeog "-MI IIy Moa[ii�V n0.de"atijr '
h; I n,.n�n II F I IaAd RDW Am.Fra 2 I L
I41I2011ATABSB_Nj b IImP,o amanNntractrudwa IL13N12 I3132020 ICo ba meStlll IlbrauvT..p1.wtcIPw,t IIB I I I I I I I I I
851 o inY n W gqM amdyd rodN;;,IRamotl ohms t I11yj2flt4 ttG Id k N18 j IConk3dv „ ryq 12i0 bM 6I 54We dy o, onl 6 l I . 61ITaz on Sucmemr Agency P, "Y IProperty Maintenance I111NO12 I6130/2014 IS Bernardino Audibr IProperly 1.on Successor Agency I I I I I I I I I I
Conbolbr Property
BJFiov41 Ufm 46.kb 6 cod PM IR modmwn ; I]]11UiB I723iRU1S IC ns_ JR.- 1III 2.1Ob¢bb Heodgia atl
I61ISERAFLoan LMmF-1a.MI ISERAF/ERAF I4/2B/2011 I4128R01g ILMMF IRo orvo�lollaantar SERAF- I I I I I I I I I I
I62IPbnody Management lmptomanbgon lPropo,ty Dis,,e.1b ne Itn/z015 I12A1/2018 IRSG Iolaumo aol n.I Ill UVIM catn I I I I I I I
I53IAdm nle aO a Eapenaas lmm,,Costa I]/1=1] IBp012018 IVadpua euonlliasndam va aeeMvma I _ —_I I I I I I I
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts in Whole Dollars)
A I B i C i p I E I F I p I N R I S I T I u I V I W I X I Y
16A§A(July Deeembterl I - �819B'(January:-June)
Fund SoureOs I Fund Sourees
Con—tilroemenl ContracVAgr -71 Rontl Promodsl Olber F.M. I RPTTF I P4Mn RPTTF I Bond Procwda I Omar Funtla I RPTTF I Md nRPTTF
IWma Proi4 Rama,Debl ObIIga n OMIBaBon Typo E.—t-Dab TemJ.t,..Data pavm DesalodoNProlecl SC4W Project Arpa
I - I I I 1 I 1 .1 I;_ �nsq s_p_SIS -IS aeto)Tel; 125 co11S." +' "_I$"'• -IS -822440.1 S._ " 125 can
22, B Tea AIIonOon Band (Bonds Isauetl ABer 12A1/10 1/1/2011 IB 1/'1028 IUS Bank IRpntlH nnciple end lnlereet on RDA I I I I 4988,465I I I I 141683I
I 31Trustee Fees IF— IVl/2011 19 U=o IU9 Bank ITmatee Fees I I I I I I 1 1 5.4001
5lRepaymenlof Debt Servos IMjacellanepus I1T2S 12 I1/2812021 I9B Varey Murd Watr 1,tri by SBCAI
1 CdeblseMce I I I I I I I I 233438I
_.. _.. _.
"^gIPmlOxs una(Sarw;nm ".. -fkmh ssrcrc nTBnrNrhi- 'Y2}N2012 IBY,107Wa .� IAOTeseioiim Aunla sors-II rmrty Aunn
0 Pmfesslonal S.Mcoa IPmpeny Malnlenancs I4IM011 I8/J0/20I6 IHo tlempWWVOrsWe (property dbvnbrlfor AOsnry ovmotl I I I I I I I I TOOT
10IPmfoasiowl S-11. Pmfevlonal SeMcea JVV2012 I(V3OMM (Urban FaNrea Is.E.'C en116 -12Implianm I I I I I I 1,300
12gwk5y0mmd Pwt-ty Pso I M9,nfolviiibo 2110012 W30/2W4 V.axv,s mnUaelrs -P !M W N,t dlnswanCe
I pnr Y I I I
1 131mi 1A TAB90ebl 9ervl®Rsaarvo IReaenea Il/1Y1011 1W1I2039 [us Bank InSn-Ronnfnvw,anr Rnn,memem I I I I I 1 I I I I
_. .. -.
I . 1412m1B TABS Debi Service Reserte IResarsm Itlt/2011 1BI1rzo28 ]US Bank 1pSR-Band Cpvenam R. ,tra ml I I I I I I I I I I
;1 201-ih T Pm{etl$- ,y Ns nnxl5�ic,QsJ1.12 J(53f3Ui5 WoLt .Aau Mrthrg'wr'Stl at vd BvV,t1 b 8
o I 1: 1 .,IontlR Yna e I I � I:
„,18I201/A TABS BOM P,ojadbIlholoespwlStthcw Iitt(Mtt I81V2033 ICan6aar NSNn :`: I,mvnr,tltIMtree.mbanlmcNe4l I I.. , I I .I I I I •I
18I2.01 to TABS&�Y,tlProWcb I4npmvon 4n41nbdsb,alma I1/12011 IO11ttttYa ICr,bGrWSNn js'' polw.l ana mtma4,KNj I I _ I I : I I. I , I .I
IW12UIIA 7ABSa0n4Pl3jecb II.mP .OnVl,4netruclwo 1111R011 I9Ii/2033 ICunaacW,i,/9WIt lmv„1 .^hl arto4W,d _.I, I I. I.: I - I I. I. .•..T I '.I
I21I2011A TABSBoI,dProyacb Ilnrywvr,eninnh9sP,care It/tl2(II1 IOltY2Ox, Il:r,4xMLSNtf IwrN�be4tmp,ovem4nb' I I I I I I I I I I
1 22I U11A TABS BUM Pmp b IIn4a V fraa4 a ro IlittNtt IP 12031 I antra bNS aR •- I u�x65 nnJBM nRoM bid0o I
3I3m1A TABS,$OOJ P,ny� -pluprb Nlpasquctu0(it711011..- < 9rV2n38 ,,a ICw 04 A1.bl9Nn ,�� IBuen n40.a"+n St Van a
a I ', I' I I I I 1 I
I• `2aI2011A'TABS BeM Prdlecb Ilifmrov+.mw,M14n6-ex4fmnpe 11i12011 IyTPJn3:1 ILontr]nnrslSlpn IMI Vein.',i,a.oo etilil5mtlbn ':I ": I t _._1 I I:-'.. ,1 _..... 1 .1....,.
251M ATABS BorW Pltiwb Ilmni4wnwnNnfiaeMucMe IlFlmli I—, IICr,Yritt4tsJ9hlf IV f GmiJe Pa,k_4wl on -
,3UIWmiE,nlRecaµa -.. I� .IyLPV,(RIµ I212412W8 2/24(2ptd ICIIY o1.h.wWT race,°-. IaOeemanl-1 V1U1113mw0
I 381C4naul4na Se .. IFees I1/12014 19(lN2015 IRSG IProoerlvTV Rooer4nn S4Mma I I I I I I I I I
381AnnualA tll tlRp-It", 11ee I1112812014 182dI2 10 ILanm Sall Lun 4ard R Wad I ud4 s I I I I I 1 6.0.1
AOI21111A IAB58_.IPrOjn to Ilniµ nnVlnhOVUerlro I3713f2012 I3t13I2015 WWOBAxa M,kOW aco`p4pSe'1 la"JGsfpiil „' I _I...
I41jM11ATA1m8ond P,.je IlmPovemonNnft.b.t I3IMO12 13113,2020 IConb ,trfl ff Im—dT.n..Nolecl CIP lltoms 18 I I 2.020.5651 I I I I I I
.; Immox mao uww moa g4�ne IF6ra mm� 4 I{zou Ia14 'Icrmaaa I,°° a�ta wv ewov Fs — _
: .L' :
4T Taaea on Successor Agenry Propety Pmparty Malnlananca VV2012 MW2014 San Bernardino Auditor Property Tea on Successor Agen
I I I I Ippntrpller IPm e� I I I I I I I I I
I' RemovM Olwnoob¢hb SsvO ppo. IReinuJution I2lV2015,. .. I12/31Y{015 -. IL'onUadp IAAO].5-247-IOIU Gti Bsoil Wleatl I �}•`...I •,I I —..... I I I I.... _.
I51ISERAFL.,W11AF-Reserve ISERAFIERAF 1412=011 I4120/2me ILMIHF IResnrv�eentotloan II SERAF- I I I I I I I I ,5o.owl I
621Pop.rty Mag.ment I 111112.15 JIMI02010 IRSG II .. LP -14 P� � m I I I I I I I I I I
53IAtlminbtrz4ve Eaponses IAdmN Cosh I7/12m2 I6I30/2018 IVarioua Ieu ol°e,antlsmet.bowl aeMms I I I I I 125,000I I I I 125,0001
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail '
July 1,2017 through June 30,2048
}I Y(Report Amounts In Whole Dollars)
A I B C I 0 E I F I G I H 2 I AA I AB I AC I AD f AE I AF AG
I 19-20A IJuIV-Decernher) I 19-20B IJanuarv=June)
Fund Sources I Fund Sources
VAgro
I... Proleat NamdDobt Obligation OWigatian Typo I—IDale nt CTertrmlaiu nOalot Payoo OeaviplloMralacl3copo Prolacl Area I Bond Praceod.l Othm Fund. I RPTTF I Admin RPTTF I Band N.-..l O16er Fund. I RPTTF I RPTTF
I I 1 I I I IS '•1'{ -I$ 1223,6211E 126,a00 i5'-- -:1'E =1S"So?23114 '125 W0"
22011E T..AMmtionn Bwq IB4rWalss.ed Aner1M11101111/2m1 Iw�202a IUS Bank IBondl:r ipleandlnbro.ton RDA I I I I 53153]I I I I 123]33I
I 31Truatea Fe.. IF... I111/2011 Iwvzg33 Iu3 Bank ITruatee F." I I I I I 1 5.4001
I6IRepaymentof Debt Service IMIscellaneou. 11/2W2012 11NWM21 IS.Vaq.Y Mu.Wader R.o b.o(In Tcdebt..M.. I I I I I I I I M3p331
1 '..- emr61wx1wai Siivnae - IPi nbSeiaidlSnrtmi4 ".1211ROt2 Id/:IOl2g3d "IPiolo moot Anbraixuie IPlillu PSBC AJ
glPmbviowl Service. IPropeM Mabbnanw I4l1T/N11 7
13 IHbM1 antl Wnl nNe IpropoMd wabrlbr Agenry wined I I I I I I I I ]OOI _ .
10IPIofes.lonal Send— IP,.fosslonal S.M... IV112012 IM012034 IUIban F..,.. IRe.ulroment 6Q-12 C"Plianon I I I I 1 I I I 1,3MI I
1^�oncYGaned Yruluut Vre't M�iYrbnincy VIM11 We14203< Vd�! aaunVauliva Fruµut Mai bwco dodl....i
Y IX' I I I. IAamm Pd aly w I I I I
I 1312011A TABS Deft SenA®F— Moo.nn 1111/2D11 Iw1/2a13 'ItIS BanA' 1D$R-Bond Covenant RogW,m.nt I 1 I I 1 I I I 1 I -
I td12011B TABS OeCI SeM®Reserve IReaenaa It/1/2m1 Ig/112023 IUS Bank IOSR-Sold Covenant ReaWmmanl I I I I I I I I 1 I
1 ']TIA1fA TA dP R 4 IP q ne Se / I Fl3/1011 ,u. I3D W20 a �ab68A
'•'=`13 Mt1ATAB5BWWP pcU".,°s PrWeuldnat3wvkw t}1t2(H1 W.I.,T1120M` —' oo—wSble'-': oumwto§t. unat
I (`� I9
,WNI IA TABS WrN Pmpcb Ilvgao—ldflntrm lod It/1/20t1 Iw,�'d3: IG,.naa�Nra>s�n— .Isom°—1 WOm.q;mar-.pbro
XBII)OItA TABS Bo�JPrelUca IYnprovw wnlflrkaaYuc§ne,.11/12011 IO(V1037. IGmr6+u:InrY/ilgll. IRNev Ru'.fJ��k56Uuclwo. I I I__. .- I _ I _ I I. I - I
` 21I2011A IPBSBand P,aµcb " IlmptovomalVUi hantruclwu.I1/I/lOtl Iw1120314 ICantracbre/SIaH Im ilh,i Slow
Prowan9nF.: 1 _ I _
} L I.
]2I2(111A TABS Bond Prgacla = IYnf,o,.wrei.,UVl4axYaclWo;Iit1/2011 IT112033
2312011A TBorW PrMeo6 °- I WvemafrNlnk utlu[
7—V411226011111
TAAB65SB wdPr..x1E -'.' IVn ` ifWfnFastracb toCfli1iT011 'le/u9k33 - '.IG6nhaclors/SFaK %' IvrsliGr n'dnPeilfb6.0w6iR�3? — S ""IT""•` ""Ry'": ""T�`.` 1 �"="- 1^'-`a"'".- .I-"""" I ,'Zr- „1-" � 1 0�' I y��,,.-..
`a0(2fWIdWl Receipta G1y/CaunN loan lPr,or 2t24120M 112u2o1G`.. -"City of Grand T.riary AI(del-1ulu4ugl payment
36IConaultinp SeMwa IFaea 1111/2m4 13/d012.16 IRSG IPrapeey To.Rmwrting So—
SO I I I I I I I I
—.l Audit end Renodin. I1-. 18/2612014 IW2W2mg Lanrn.Snll.Lun.r.d1 IRa W1-.nnual.udlYne.eMce. I 1 1 I I I I 1 6.00m
4011011A TABSB.6iId Pigwla Ile ryuvemoi�Vb ltmVucluru 3113/2019 -" Y1V2015 -- -- Wthb3Ass.e
.., ,.1 I.... Inntl ROW aon.Pluna2
41 I2011A TABS Bond Projocb IlmproaemenNnhaatruclure IW13I2012 IW10/7020
• III%.,4-51@u 4L+vtg Wlu-famtlY „ lCbamSlif I w Potct CIP(nema 13
nman251
d i(ft214 QlnI II
I .: I 4,I 1 4 a SM1e M ;
I 47IT S.....IAganry Pmperly IP p.A M inbnance 111112.12 RiXV2014 IS,
aanB p ardno Aldit.r IP .,n Tav 3 eor Ag ,,y
II` 50IRnmovol of wllaoW abbdsaS pYo IHwnndlation ":II/v2015 It2/S1fL615 ICa�bn<tw IAtPN OSl62d2-IO bahbda40 µdo all I I 1 1 1
51ISEWI-oan LMMF-Re.Ine ISFFAFIERAF. 14RW2011 I41 MI. ILMIHF IReaanaenlolloanfWSEFi I I I I 50,0001
I
62IPP.lon rty Management lmpf-enudbo IProparty Diapodtlom 11/1/2015 7MIM13 IR3G le�eucceaes-,f M.cy PM .1.
,.,WIAd.W..r-E.panae. IAdinm Cosh 1711IM17 I3rJN2013 .IVaelaua IE.pl,yoo
dloalW.0 YMonea I I I L_ 1 125,0001 I I 1 125.0001
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
IIr (Report Amounts In Whole Dollars) Ir
A B I C D I E F I G I H I AR Al AJ I AK I AL I AM I AN AO
i0-21A(Jury-December) I•����.�� -- 20.21B(January-Junel� �-��•�
Fund Sources Fund Sources
b,W
I.. ProloclN..V bt OHigaaon OLligation Twe CEtrsoaUun Dale nt CT.,.I-Uon Datant Passe OesaioSarWroiecl Scone Prolecl Area I Rnnd PrnraMs I Othe.Funds I ru,11 I Admin RPTTF I Bond Proceeds I Othm Funds I RPTTF I AdmIn RPTTF
I- I I I I I � � 1. - � 14 _ -- - �_Is- .Ic ++5+3n�1.a +afi ryMt lS'� •.�,.,...I.i : tS 778503:15." '1250001
IRn.M I..na1 Alter 12 VIe 1 Hrxt+ 110rm33 IIIS Rant IRn�lprincmin and lam.nernn RDA 1 I I- I- ]yp�nl "-'-I I- 1 aflaa4ril I
22011 BTe4 A0on0on BoM IBa^da Issued /1/2011 I9IMM IUS Bank IB^M.Pni plc aM Intoneron WA I I I I 513.7MI I I _ I 115.1161
I 31Trostee Fees IF.. I111P2011 18i=S IUSBank ITmstee Fees I I I I I 5.4001 I
Ifit RPaymenlof Debts.Mra IMiswi anwus I1/25/2ri12 I1/2W2021 I SB VagsYMuni Water Ia P. ..tI.--debt.—. � I I I I I I I 233,438I I
1 'tllPiop,ubnal SGl Mixp '"' IPiai,meinnal S,+rvxnn: 12/172rit2 13t3MM34 ." Piom nnni. ip sine...Pr rNsi CnrNar ...I.-._.. ... .._-._ ..T.. I -1" I 1,. I' _. - - 1 I :.-. _.I
I' 9lProfevbnal SaMcee .IProparry Malnbnance I411 T/2011 I87JOYlO1B � ;nido property BMsaabrt forAgenry wined
I10IProfmwwlSaMces IProrauMJSeM- I2/1/2012 IBIJOI . 1".b-FUWrea IRE.1.1u116 -12Compll-
12 Aeaney Owlad i9ofwilY_ PVeMnlnWnmeo I/tY2a72 - ri13W2004 "' iGu p111fd rule I a;.:m• I I I I. ,..T I I ^�` I .-:"I` �.�...I .` -I I.o I °I Y.- I I R Iysc P PurtY M d,bisur�,w;
13IMIIATABS OebI SaMw Rasersa IResmws 1111Y1011 1.1-3 IUS Sank IpSR-HnnJ f'nw�=ter R.ndremenl I I I I I I I I
1412a11BTASS—S ry R serve M It/1(N11 10/1/2028 `IUS Bak IDSR Hord Co tR rams 1 1 - I I I(( I I I I I I
t?(7fJt�JA iAB3 y W P IPmf S,xme 3 I z �:.I31 r�sti.4A, q IM r R I h"' W .C'; P I <."/' ,w.^r.c a:..sI ,s e
19I�I"8111A TABSBond Pmjucls" .."IProfasvtm2tServ�s It/1/2�i1 `.,_=r.. I9Jif103'- '_` I(G9nbaclon/3tail IS 0mesl�o�oc! lmsOucWml
19I1A Bond P..201 TAH3 6 mnNnhutrwdufo 171/Nit "BI1t2033 - CmitrxtoralSiaB' „° Stl Ut 4S{u4lact ea,inlrasfdieture - t -
: . ,. I^ ° ;. I I I I nntrnnlan I — I i. , a I I
20I2011A IABS'Bpr,d P.op Il 4newmeiiVintr sbucture. (lit/20T1 IO/1l2033 - ICanV'acIPrNS1eA V A..-bL¢baatrtiLWrp,.
21I2011A TABS Bond Propc6, :Ilmpovumm�WlhvtruCVne Itlt/1011 --- ILtiGp71' 'IcmitaaorM3lan MW ga S4uelW provMiunb'.-" `..
"- 11I201iA 7A(196ontl Praprtiv Ilnyuavan�enViAhasbtdlare I1/t/ it I0ltut2033 ICdnhdaoratSlall'- Imndn.n„ufal6 md"Ruad Lod gtl" I ` _..`-•rI -..I I - ; I --1. I •I� �I
2�I�A TABS BbIN Prot 1MPr smmerl6w uxlvta II/1t7�Mt c....,IS'if2033 '(Sentry 1mst31art :y.xl8urensRm;aM Mamalb V n•"` ,I 3-.4 .�z y( I i2 .-17
"_.24 TTA'TABBSfinJP re2& I1tm nafiVlnG trueVure"I1H>iB'Yt "-...'"^I9tf/?C33"`�.r "".#ICn'iibaC sTSlafi ""`"Z IMtV k51nu sUbt`ize •• I +Y'.r. ",.,hl �;..I la -.,YY �^-.I •^1 =..1 "� -.ir'I
'752011A
y.
' s v
301RvsrdHl Rece�pla RyKa ty Loan lP rot 2114Y20e9 T/g4/201-` L3tY al Grv�dTrarlm'- AaurdaNatwus rp lsayn ant _
' I �riwnProPadY I ._ 9 aautlut-fY201
I1Co IL S - IF... 1I7/Y0204 1&0201R6 IRG
IA IA dl ndRa—no IF 18 14 ILam 8.11 L ind II RnR a�ewd SUr.,,of rna Mba dd`aB^III II— �I--FII- rII -_ II _._1II_ serialN2 11ATABS1-!Nge4 (15 IWybb&Asoc M I '.
I
I41I2011ATABSB ndP loch II p enVlnh tr tl re 1WIN2012 I311312ri20 ICmOacwwSlalf IG dT wP Iac CIP(M..18
I^ 4bli3�u dUUun!u^gWMmdY dnmlWui I¢ aietwn; I171MN74 " 01:1012Ut1 Contactor � Dw 6mr tdn01 1amdY 4..ePg9 on _ ' '
I42ITaaeaonS.......Agenc Prop.d,jPropalyMaintenance I11-12 IMOM14 Is.e.nardinoAudi., (ProperlyT—SuccessorAgenry I I I I I I I I I I C^nb^Iler P•�mn.
0I¢ ra of ariue p4bb 8`d dp o IHnm daUon II/t/t0i6 I12/3vM (Conked.! 1%P 0�2 fi2a2.tOro bD dsue".1 I I
I51I SERAF Loan LMIHF•Reserve ISERAF/ERAF I4/20/2011 I4RW2018 ILMIHF I,p..=eenlol loan for SERAF- I I I I I I I I 60,000I I
I52IP�dYMawgemenllmpemenUUan IProperryDispoMtlons I111/2015 I12J12010 IRSC IRI ueaen44atlagwin,�Mpr paN
I 53IAdmW..Uw Espensw IAdMn Coeb I71IM17 I67J0/2016 IVadous Iau^a1
6enendemneldn.W..U- I I I I I 126.0.1 I I I 125,000I
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars) '
_ TI _— _ __
A B C I D I E F I D I R I AP Ap I qIr I® AS I AT I AU. I IIr _
AV qW
c
I 21-22AIJuly-Decem6er) I 21-22B jJanuaN-June1
IFund Sources I Fund Sources
11emtl Proles Namdbobl Obligallon OCIIgaUon TVDe CEaaabunrDate nl CTer,1wfii.n Dalai Paye. OeaalpOONProlect Scope Pr.l.at A,aa I B.nd P,owedal OtIlar Funds I RPTTF I AMMn RPTTF I Bond Pr°®octal ONer Funde I RPTTF I ..In RPTTF
I I I I I I I IS -IS IS 1,27345513 126.00015"' _- "'-IS -I$-." 19MIS Moot'
0 to la ltl1l20tt ly(]YNy1l 1119 Benk moo
d Prt rin and lnM Inn RDA
22011E TO,
gSow1,0,Bend 113W,MOW MtOr 1211/10I1/12011 I9/1/2028 IUS Bank IBondari ,le and lnb,ealon.RDA I I I I 525.115I I SB.330
I 31Troetee Fees IFw 201 a 11/11 19/12033 IUS Bank ITae F.- L_ _____ I I I I I I I SAMI
ITepayment of De619eMw IMla allane.ua It/2&2012 I12B2021 IS ,uat
B VaUay MUN WOW er dabi by-SBC ATCtdebt seMw I I I I I I I I
I. `.elPlofmtamnnl StJWa. IPrula sW,i)Saei:au 11112012,- .,.-IG/JN2IX{4'... IPNfewi lNi°rlirsen-IPr[x,eilvAVVio,snl5omrns....• I 1.. 1 -. _1 ,. 1 _ _ -1 1.. _ I .-. 1 .. -... 1
9lProlenebwl Se,viwa IP,opaly Malnlewnw I4/1211011 I8I302018 (Land^dpolR�wraNe Im.pelty6 wa,'ml Agonry own.d
.10IPro1eeai.na1 9erNws IPI.leaslonal SOMcue I2/1/2U12 IM012ON Flo.FUWe. 9R.E.C`R,5B-^a Compllanw I I I I I I 1300I I L I
t2lMa1y Omlml Rd{a,lY IP Pmly tds.`auurca I2/.tt2U12 IB/30/2U:14 IVaiaiisau,Uoctois"` Iq,opmP
1312011ATAB5 Debt S. Reaerva IReaenea 1111lA11 1&12033 IUS Bank ID$R-Bond C.venanl Re.uiremenl 1 1 I I 1 I 1 I
1412011E TABS Dabt Selvire Reserve IResersea 11/1Y1011 Ig112029 :us
Bank IDSR-Bond C.van.IRa.uiromenl I I I I 1
tJF2at1A TABSflF?N0 ,�';%',_IP (S WH3F5? �3ti9YL012 „s, r...I3(l.i[10t5;3sgdA ,f:...IMir]R6cm %i3 ,F
�iBI1�O11A TAB9 tNWe0 t'rol.cb `�. "IPIalassmnat$&Vials �d1K2p11' ', I91I21L33'o•, ItbnlPail.ls/Stan h"-.. Iennllvvrt�d des,on[al o++,Ni,2a1A�WroI' >,.i• �". I ,'•,-.• I � I �•� I ,.. I 5:� I ..._ I I _. � .
19IM11A TABS B.M P,ujxta 'IUnplovwlropVlnUaasuetmo I111/2011 I9,11?«r! -- ICubaxwe/Slan Iwmu ae�. rygoet mua:inhanlmpWel - _
Z0I2011A IADSBandP.,.. "IPnylovertwnUlnan U rnau It/112011. IM1/2U30 IDepbaclnls/91nf1 Mau
2112011A TABS BON Plopwb IlmPlu n mnUnL"nebu luo I9 3011 Iy12033 I ohtt twMSa I wU Man ull lyre w,anti
22201 A TABS Bowl I Prolm.ta InPmvmnanNnaaasucMe 111201f 9�12053 CmlbecanM9W11 M.Pati/NEartw Road b q.=I I .1� I I I I I I I I I
I J,1,1!A LABS�rtdP ova F '¢ �1 µ Untraa6udro I 2Wl IWIN3 Y ICnnbatt a 1M d ' IH n ha nM Mn 9e4 Yan I ^
1" '
dIN111A-TARS6`rdF°x�le a-'.11 r vamnZ,EliiVaavuulmn,IlxTf2011 N/1120 hacRwNSlatt%x1-+-.
'%"�251Ylt1 to lAn3 B3fAPrmm�O ->i'.i Im,vaa,d7lnlihbatrtnbm IfN72011 IUlIYA13'C' '.xe ICfihVa2lorslSlag `� IV .r Ura6-Park pu,xlmthi.FF I _•`.: c'� I ,1 •P4
I' 00IlEasklwl Recoi(nb." IIR128/ftvl^LPwh ror I111412000 I221/I014_ IGttY of grand rwnw ICI- M+uM W3nent
I 301ConaulUnn Services IFeea 17/1/2014 IB/d0201fi IRSG IPmwM Taa R.Porling Seviws I I L_—__ 1 I I I I I
I a.lAn.-I A.M.nd R...MO. IFooa IB/2012014- : 2019 ILanw.Soil,Lunnhard IRwullM annual oudi0ng a... I
`4U12011A TABS Suid Nala,W Iimptu wn nNiifastruutwo(L13 0t1. I&1.V2tl15 rabb BAvaec IMMROW ntM!IPIuxn2W ;Qus OM1I
I 41I2011A TABS BnM Prq«le IlmpoemenNnhaebv uo IWIW2012 I31
1a,2ap IICo�dO �n Im.un1251wPlolecicIPlltemal8 I
Ix,"54SIem Moon faagba dy mayx IRmmodmbmts I1112U7d Id 020itd; IG Ub a h :IZin Du tlerrY6mmrMrt 1Y aaHhyonl
I 42ITea OnSu.....,AgencyPro ny IPOpeayMainta..... I111=12 I8/302014 IS-Bernardi,.A-IO, PropertyT. S.w.96.rAnenry I I I I I I I I I
Controller P
9IRaIu Oof pnaaW.lab B a.il Pda IP_.ftU., Ilfff UlS I121312p15 Itoobaw IAPN 025-142-10roe1M d e61 Pit..1 I I I I I I I I
I61ISERAF LO,O,LMWF-Roa.w ISERAFIERAF 14202011 I428/2016 IIMIRF IR.smvewtofloan SERAF- I I I I I I I I 50,000I
51Proporty Mawn....I lmpl...NMllw Propmty Disp.sfi.na' 1/1/2016 IM112018 RSG Implemenla0un of thu LRPMP-gal° I I I I I I I I I
I IPlan I I I I Iofauwose.fogeneyptomny
I53IAtlnJnlabab eEawnaea IAdminCwb I2/1I2012 IMM018 IVadwe Iauwllissendws'd.I.Ilaerviwa I I I I I 25D001 I I I 125�°I
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1.2017 through June 30,2048
(Report Amounts in Whole Dollars)
_—_ _ — __
A I B I C I D I E I F I G I R I AX I AY I AZ BA I BB I BC I BD I BE
I 22-23A(July-Decernberj I 22-23M(Jaivary-J6nel I
Fund Sources I Fund Sources I
IWmd P.-NamdDeblOdleatim OGiwtim Typo CE,em6m Dale nl CTorm4mlion Dalel Payee DeaalpBoedPrplod Scam Project Area I BondPr0000a,I Other FUM, I RPTTF I A4Mn M`1 I Bond Pramedsl Olhm FUMs I RPTTF I Admin RPTTF I
I I I I I I I 1 Is _IS -I6 t2Btoea is 125000IS'' '-IS. _ -.I S."."'402.54o1S"'"126.Om1
A 4M
22011 BTe Mcstion Band IBonds lsaued Afler 12/s1/10111/2U11 IB/I/P00]8 IU3 Bank In rinciple and lnlere,lon RDA I I I I 55 :I I ( 18238DI 1 .
I 31Trustee Fem IF— 11I112011 10=r IUS Bank - ITrp1 Fee, 1 1 1 1 I I 1 � 1 6.4001
I' 6lRepaymenlof Dabl Servim IMiueGanmus I112a2012 I12Sf1)21 IBB Vaday MuN Water IEy4i by SBCA debt,e ws I I I I I I I I I
1"`.'.81Protiis`SPBAaTSdrv�Gss "'••.. '.,AlProina9ioviefSar�cas""`I2itf1B17 ..I07301203n_.•,_a`.'_IP"t3ffi rel Abo iotaYM rly AnBCAT�5i3fN ..-1....�,-,- E�^'"-"1-"ti'����'-•I,•"r—r-.1-- -r--.�I__..W......... -,1-..._. __..,.1._,-..�_.__1__...._.>,.:__I.`.�.,...._..._.
SlTC
Prolaubwl Servksa IProperry MaWWwnce I4I12/2011 I810012018 IlAndacaPenUverv'de Ipropedyd x-alert for ABency owred
I101plf-dowlso— IProfes,bn,dSeMpo, INIM12 IB W2004 IUrbanFYWro, IRmuremenl6a-12, Plialm I I I I I I I I 3WI
2lAgaxYO N1W roputiy IPrupnrlY MaWWna m ILV2012 IGa IVano s Iraq s IAp PMouu_ 6 L-I I I£
I 1312011ATAB5—IS—R.. IReserve, I1I1IZ011 :of la=r IUS Bank InSR-MnAf nvwnant Pwnnbwmwnl I 1 I I I I I I I
I 1412011BTABSDebl Servim Reserve IReseryee 11I1rz011 1B/12o29 IUS Bank 105R-Bpnd Cpvmanlftapuiremenl I T I I I I I I I
'17 201TA Tom$Bo 1d R h- "'s�.Pru1 wf, 31 3fAt112 'z 16 T `W 8,As M"'Rgayt 6leoo vet 's �--+ s. - - -
.r „� I. 14n �^I '- I mu I I IcG I d
I 112011A TABS BontlP [4 IP le,blu)Ser ec IVL2011 IG(20.2 ICW,V dWSlaff` ISVI
and MWr w b asO KDrtoI
92011�TABSB dp djeca Ita4p4 nn poV wvsY drdp IVI/2U11 Ion=j IConuacb SnR Inn hr NMM idc(rw,ba—bucw. I I I I I I I
I2012011A TASSHnntl Projuclr II prow IunNrfra.4uctWe::I11112011 IJH12W3 IC0,14Pct-Stall. B 1 fi d nfras5uclwe.
I211MIM-TABS Smd Prypvb IWrWowpwlN nkaY kao IV1/2011 IMV2pJ0 ICo 5a n roof IMM,9m u pre wmnb I I `` I ., I I I
�922I2UliA TAp3 RUM Pr teas II PO VI b,bduWo l//IPl011 I9fl/1G33 IC traclur,lSWrf IU Poi^NBrUm Rued brdy0
,�20 r1AABS BondV(ol ttb glpYa tw j�I73Tt12011 *„� ,.'I0f112p03 �`"` CwA9AitaWSWh2' . Stoned dm8strealMhabV f �.
.I I IBmm=om,M�rcs1 I I i. I I I I I I I
'241 p01A TAB+.BUM Pm icW 'tt Ynr Y21 1t1 lmtl -101-1 IConBaH rslSeaok IM VMn abnn btkznho 1 I .. "I ( .; I =, 1 s, I 1 1
'252nI lA:iABS RdiWProWch 1(mm�e'mrunWntrasYrmure/1/12011 '071/20.10 iConUivturW;,nff vWta Gmn<i+Pm4 mn,mn rm1 1 I 1 - - `i 1 1 I
WR�WMfiocbpb. "'.CYR-o ty L.an lPrWr 7/2.412000 :?f24f101G CV 04
Tena`r'n Att dWb Iny Paymo/it a
' I. ,IW/2N81cj1 nPmpplV I I I 0 nr I40rmmonl-.f Y1012:10 I- I�." I I I' I '
�2�61Co '..Servim, IF— 171IM14 IBf40/2U I5 IRSG IPmmMTaa Rapodim Sprvkea I I I I I I I I I
I G61Mnpal� 11 dRpmrtinn IFme 18-014 la2812010 Lanm.Soil.Leonhard 1ftmWlM annualaWiGno aoMcw. I I I 1 I I II I 6.OWI�
o y40I2011A 1ABS Bund Preldtle (I p emanWnPP tru uu I1131 U12 6 I:VIY415 IWobb'NAxmu " IMOi,..n-t
I 411MI 1A TABS Bond Raje is IlmprowmenNnhastruclura IW1312012 lwiwo211 IConbaw,wStafl 1Gwd
Project CIPUlems lB
2
IM,/45IwWWnrw� ttY /4 � n/dnu 1
I. -
47ITa,a,an Secce„pr Ayenry Property Properly Mai,Wnanm I1/1/2U12 IM.2014 Is.Bernardino Auditor PoperlY T,,pn Succe,eor Aoanry I I I I I I I I I Cpnbdlpr Pmmnr
I50IILenavN oicwruoW aWbdso4 Wld (RumWLI"wn �I]ft 7015 - I12731f201'v ICdir4attor IAf N(Ie74242-ItteW,L46 spd pd6all I I I I i I � I � I
I61ISERAFLpan LMIRF-Re,ene ISERAFIERAF I4/28f2011 I4128I2010- ILMMF 11 e1=nlofloan for SERAF- I I I I I I I I 50.0001
62IPr�operly ManaOemonr lmplemenWGon IProporly Oi,pwlGm, I1/1Y1o16 IIMI12016 IRSG Iorsu�,aGayoe/fNO WMY-sale I I I I I I I I
53IAdmWstratiye E—.,. IAdmin Caab I7/1,2017 I6fd012018 Ivadou,. I,mollesend m,t.le aeseMrer I I I I I 125,01 I I I 125AM
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars)
A B I C I D E' I F I G I N I BF I ap I BH I BI I BJ I BH I SL I BM
I 23-24A(July-December) 1 23-248(January=June)
Fund Sources I Fund Sources
Item# Prje HamalOebl Oblicatlon OblinaOon Tvpa CEkeawb rD.%-' OTerlNcna4�on Datenl Payee De.alptioNProlecl SwpU Prolog Area I Band P....I Olhar Funda I RPTTF I A n,RPTTF I Bond Pmceed.I Other Fun4.l RPTTF I AtlmIn RPTTF I
I I I 1 I I 1 9 -r 9 -1 3 't]15.840 1 9 125.000 1 9""" -1 9 -IS " 461:853 19 '�125 000 1
2.11BTar Mowtina an. IBond.—do N 1I1p I1/1201I IBI12020 IUSBank - IBOnd ^�npb end--I on RDA I I I - I 557.38pI I I I fi4.103I�
31Tmetw Fees IF.. 11I12011 IW112p33 IUSBank ITS.—Fee. I 1 I I I I I 5,4p01
5IRepaymentol DBbt S.Mw IMiecellaneou. It/2812012 I1/28/1e21 SBV.11.y Munl Water IR.P by Ir.n.debl..Mod I
SIPrWw�.Wiial SJrNcra IPmkgeioml-GaNn.a 12/If'1n1J. IdY.7pIT034 Ipmlos. n AOO au.re II-ibb MPraluarSofviu�z I. I I I t 1 I --. 1 1.
FICATC
SIPr 1—innad Service. IPropaty-nde n. I4/121N11 IplJp12p18 In d-_�peRtl reWU IPaperry B�aaterl for Apercy vxnotl
HInnUl Waloc
10IP.I.n tonal SeMc.. IProfe..ional S-1- I2/112012 I8q.Mu Iurban Future. Is.e.c mon16c2.12 Campllanw I - I I I I I I 1,30pI
_..12IA0 i3O ,4 PrUWrIY IPlopndVMublb.mnw I211/2012 IWAVM�7. '.IV.I.,a nalirs IAa.�vIzainw O nd fA.mance-I
1312011ATABS Debt Se Reserve IR...rzas 11112011 IW12033 IUSBank IDSR-Bond Covenant Re.ulremonl I 1 I 1 I I I I
1d12011BTnBSDehl SeMw Reearw IReaersea 11I12p11 left—a IUSBank IDSR-Bond Covenant Re..I—- 1 I I I
k" 412pt iA TAHSBOtMP P8f.s9" W9a JT132Ui2 $ i/132M$'. Wpbb EAs.Sa Mr�AQ§Soeli prfi§yl. d q f r
L.I, s.Y 7 I W I _ # �;; I,tlR64Se l I- r I I I I I I { 1
�..
'15I2071A TSB WProtacb;-.-' IPref�YiWvf saxdas"-{1111G011 �•-. I81t12071_,, n,ICLaPnclwWaMtt' = IstuJvW,and dnulm .W ab LrqI.••^.:- ;a•: I .`_.. I ,,•_.. I I ,a. I I ^- I ,�"� I - �,I
I0I2011ATABSBMPmpE I WaPmarVMMabuwa III/1/N11 Ip1M3; IGon4ac Isms( Iw 9s 0"a"lvaa-tubas wnnI
I211I2011ATASSV-dN.iw4 IbrmlavaiwnbMS4.V.Uu.I711/201t IW12033 ,ICmlYnchuWSWII IS4rImReaf^nPds4uGu« I I I I I I I I I I
21I701 IA TA 5a..rinn e4 Iln Wo pmtinVlna 4 Wre Iif11J071 I0/112W{ fGd iV4clor Sa IMmyyS^U t npravul and I I I I
I21ITI111A TABS uwm uNc Impm,m enNrwe.o-wu.11r tun IW1 L0.n, IlCwlmuw.sud la. vac@onarmrgmyU wv.
732pI to TA858aWP Jot6 I4uprovbawitVlM 6uaku9,I7l1201 I�1/2 i/IC4 0atlo a/$latl I§W a8 d Ii. Vb I .'.
1 I I I !
54 I201 IA'TARSfil 4P tf" II Povedri nvl q V'N6Vff+-T17 IIMII +"` ISI}t2G33""` `�lrtiIXr` EIo,6ISUN"' IM!'1]"Sffi�` bfiP&E n11 i
'25IM IA7,ABS-Paml Prow -- 1i11/9011 £"` - 9N12(Ylt %It,OnOaltorsiStaB' IVkbfitiF4oF rkaw.n trtll� 1 `gym" 1 1 *` 1 r m- 1 I es.=r.l "' -1
. v
30IReed e1 Ra pp Igty,o.dy LLm(Nr' IV2,,42005 I217412016 IC,iYUf Grand Teiracn IAnada�te`h�vpg2W3 eN
I 30ICon.Id..Se . IFeee 17111.14 I0(J0 16 IRSG Ii`n r ..RewrSna SeMwe I 1 I I I I I I
- d0I2011A TMS R.W Ploldode�--.r.--" IFmP�v�ntinVl(asvuclwti I3IfL2012 „_ -I3_WI1312075"" •. "IW/rbb 8A5 Lunahard I rrd ROW aw 1l Pl,alip2 cdUsiOnl 5p00
I41I20IIATABSB.rdNl— IlmprosemenMnhnd1nn a I311 12 I3f132p2p IConbactorel fl Imma"ah251wProjwtClP(Il I8 I I I I I I I I I
45IDw f mnN 5W1 gmipdpro6 9 IR Julmn "I71f2p74 171 -„. I
�47IT.a on Sucw.ol ASenry Properly IPropedy Mainlenence I11112012 IB/J0/2014� IS-Bnr,.tln.Audit IP,.P.ly Ta on Su.....,Apanry I , � I I L_ I I I I I
Controller ProwrN
owl aT"IaaL SIaOa.UYp4o Rw,til Wn -`"7I1f2p15 11lJ.12015 Rumwal of lode sub Si sal pawl'"-SpIR I ! I ICw4-1 IAPNp�IS262-10 - _ I I I I I :. !
I51ISEW Loan LMIHF-Renee ISERAFIERAF Id2S12011 I4f2S/2014 IWIHF IRn.pervewlollaan for SERAF- I I I I I I I I Mocal I
I62IPP'aperty M,nag..ent Implementation IPropedy Di.p 1n.n. It/t12016 I1MI12016 IRSG Iofeuaccoae d..an.1 in.perry .la
ISnIAdmIn1.4a0 eEkponeaa IAdmn 111112017 IMM018 IVariau. I.walie.andew.ld.ink'.eMYws I I I I I 25 001 I I I 125=1
Grand Terrace Last and Final Recognized Obligation Payment Schedule(RODS)-ROPS Detail
July 1,2017 through June 30.2048
(Report Amounts In Whole Dollars) III IIr IIr IIi
A I B I C I D I E I I, I H I BM I So I BP I Be I BR I BS I BT BU
I 24-25A(July-December) I'- 24-258(Ja"i ry-Junel",'
IFund Sources I Fund Sources '
ftr
IWmtl Pej-Hama/ NOBliga4on OMIaaOon T— Evaewtrw Dale nl CTerMration WIe Payw DaaaiDtiorVPMoct Scow Pr_Area I Rwd Prowads lONer Fwdal RPTTF I AdMn RPTTF I BondPro—n ONerFuMs I ..I I AdmIrr IV-1I I I I I . I - l i -I S -I s 354.0:3 1 S t2500111 c" "" "'-1 S" -I S' 428.825.I S 125.000
IM 22U11B Tav Allawgon Band IHond;Isaued afar 12/J1/101/12011 1wimo20 IUS Bank IBond;rinclple and lnWr ton Hon 157813I I I I Tod 2]5I I
JlTrostw Foes IFwa Itlt2o11 Ig/12033 IUS Bwk ITruetw6A-I I
SlRapaymwtal Dabl3eMw IMiecelunwvs I128R012 I1282021 ISS VAby MU Wa Idlahl by SBC ATC debt aerviw I I I I I I I I I I
-:.'811 titdd mnnl Sxrnrns Ti Ixiitdbal bm W�ec r:-.'12/.I1J012-': ==181002rLT4': IPro ws r.i Adu x 4nrs IPr3N Ana alnal Soiv.n
'glProfessleal SeMces IP11"1k,I,1Nnce I4117/2011 IOfJ02018 III rsrapolRls, Ip Dporty--,'for A0oncy owned
Hied—
10I1rofemional SeMcea IPref—Iwl Srr w— IVIM12 I07dW20.T4 IUrban Nha.. jS.E.Cr=l1a-12 Complianw I I I I I I I I 1,300I I
t 2IA0 PV Owtmd PlaperN Ip dpurly M4intuwnes I21V2012;. ISfwwd.'.. 'IV.pi ,a wnVaioru IP V ty Mab lenm,w and inawanu,.I '... I I :,,.I I I s_
AawvPMI
101W B TABS Oabt SeMw Reaerw IReservea 11/12011 Ig/i2 [US Bank IDSR-Bond Cownam Reaia.em„nr I 1 I I I 'I 1 I I I
1d120118 TABS OebI S.M.Rewrw IReaervea It/12011 Ig/12028 IUS Bank IDSR-Band Covenant lEemnremnnl I - I I I I I I I I
17I20 TABS StiMM mpca �"� IP fub3> F,a vq.oa'y I3113+2gl i', lt0JNtS olkVeb4 XAaa4`„'i ,I yRUW atn W vW .dd reY I i" .,.: (3 ,,,� I .,I '',`I�
,. a
.r,
:.-1tlI201tA�7AB3 BaW Pwyn4 IP IesciMefSwvxm .It1t201t Illt/2033 ': IC4rMUmtl/Sht1' Spuilmvist Wal
10"TABS 84r,WProJ.h IlnapowmoiltilntraslwUla..I1/172U1i s I'✓/t/Nd3 'ICdnhAuaNSiaB' Iwrsludctio��tarw'wirashwWrol
W0I2011A 7Ak1$BP,JI rulwW II Pruvw=nnVl Iaatruciule I111/2011. 1.112013 IChrV lctwa/Stall. Ixn-rvovm4nonls `4iroluJ� I :.... I I I I V I' - -
212011A TABS 8p.M PrOp,cls bgaovwbnVlnhasbuputu 1/12011I - 91t/20's0 'Conbxvhs(Start MduaSV t - -
' I
22 Ip11A TABS ib I trro<I11117U IConh. -s�u.,n w7 n1w aPi t„(ntr JB„a riwr Ra-a d hr(d8e
!y _
r 2JI20 TAfIS BoPaTuaW f II P VWU,nVI h B Fe.I111J201 � ,IOI 2033 %S z,IC�onbeUopi 1E6itanr P,m"21M'fln St�V I a+f^ .. ,I i , I . I I.I �
,. c° rev 6 ...
24129TiA+TABS 65ad Promch = Iln,arovaraairVlntrasMchmo 111120N '19/IJ703.3 rzl�Mtraetor5151afl IM4Ven�mi absmsrnLGroMi[' I '>".'" I :e �"1 '1' 1 '?: l""_ "i^
2M.11A TARN..ProkfeN '"..IlimuwwnrenNega's4tiihse 11/1/2011 - `1Mir;003 _'.IConlenelm�Stag 'hYkh Grindd P+rR rnnetri ° i=: 1 '^'1' 1 _ "1 i- `i°1• '°"'
3U H ,dual HucruPts- C YIC tyl, n(error,: 7124lg009' -" 2/T4201G Ciy 01 Gr„diorare. Art tl M'M1 St g yaymN�t" ,, -
. '.I. ,' IIren2&cuo.P Pndy`
3BIConsullino SoMcw IIF :111-14 IBId0 s IRSG IN—Tov Rewrgnn Sorviws I I I I I I 1 I I
381Mn Audit eM!Rawdinn Fws IW-14 182e2atg Henw.Sall.Lwa— IRwuirod annu.I r'..l
40I7011ATA85 BdndP IOchImpnvnrt3,eiiVi fi u luru;-I2/1J/N1T_,.__.__,I.i/1S/N16__ _. -_IWribb ig�4Acti" ,d HOWaiu-Pfinm2 '' ._,..•. .. _HIV. I. .I .. I .v .. -I_
_c Den Sir ,dn6.d
41I2011ATABS Bond Proiecu lmprovanenNnhastructure I3/132012 I311a2020 ICo1k1d1n rf? IG�nd Ter ce Project CIP(Iser.lB I I I I I I I I I I
4151P sIDim Wsb iwt 0 d Rm fed fwt: V_,11201 `Brl02014 "' bapu _ - Ow,0Y4on of gi 6�BYdvtititmg
,,..� �,r y ' � 7l�"" I2,2010Mi«veyCMxr. .r
47ITavm on Sucwssor Agenry Properly Property MalnWnance I11112012 IO W2014 I3an Bernardino Auditor IPrope:ty Tav on Sucweaor Agency C4ntrDItDr P_.1y
WIRom 1 OLwntteW slab 6 cW ylh IRwi,a.tti -:I7112015 I127312015 - `IWUMcbr IAPHO)y.116?lOW 5Wh S caylln 41I` I•: I I.. I I I...
61 ISERAF Loan UAIHF-Rmerw ISERAFJERAF I4/28/2011 I4W2010 ILMIHF I RR.esorwont olloan for SEW. I I I I I I I I 60000I I
.62IPI tyMawgementlmplemen ulion IProporyDispodgone IV12015 I1wina18 IRSO Iefaueown sort a or wry
' 53IAdrMdsMtrw Evpwaea IAAmin Cwh I7112017 ingror018 IVadwe Ieuodeend wst dleahr + I I I I I 125,O0OI I I I 125,000
V
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts in Whole Dollars)
A B I C I D I E I I. I O I H I eV I BW I B% I BY I BZ I CA I CB I CC I
- 25-28A(July-December) I' 25-26B(January-June)
' I
Fund Sources I Fund Sources
cpno-atrvnaroemem cpno-a4vABroomem
hemI, Pmlect Nmue bl ObHr.m O.r.en Type E.oceOon Dam Tmminatlw Dale Payee OeavlpOoNPmleq Sww Pmlen Aroa I BondPr.-M.1 Otbm Fund. I RPTTF I AdmII,RPTTF IBmd P—m. Older Funds I RPTTF I ..In RPTTF
I I I I I I I I IS *IS -IS 13B8,B2fi 1> 125.0w 11. ---IS _,I S'."3BI.044•1S -1250w
I 1/1011 I I dPmiPlelneao RDAA I I owl
11/1021 BTa.P .oB 1 Bo I 5 , j7. 1 22,008
3!'.me I'm. IFwe It/12011 IB/1/2033 IUS Bank ITmstw F.- (_ _ I I I I 1 I SAM
s Repayment of Debis.M. IMi—r...ou. I1/2&2012 I11MR21 ISB V.U.y Munl Wale, JR.bi by SBCATCdebt—..
81P,NOae'uir,tll SniNan IPrtitdvtid5l SoM.un 12HYJ012 .. IIN a•2A14-._ IPidfimawnal Nioia.siJu Pmodrty tBCAT SrNVK-ee" .. I. -•:.-__I _-. 1 I_- -•._. I- I -. 1 _. 1 ,
BPmreummd ervice. ReImdy Maimm�anw 4/12/2011 IYJW2018 Cal Droam.w amment for m
HInnNandwTU.aide IPropeMWwdxb4vvabr ABwWOBm
10IP,Ofu..I—I S.M... IPmleaal...I S.,c— IVII2U12 Ifi13W2034 IU,ben F—m ISB.E.C`R.I.15�-^d2 Complunw. I I I I I I I 1300I
'.12IAq,Ity OmleJ Aupe,ly ,__ IP,opvly Ma-.nE. IVIP4012 I6130/TO34'."' IV-uu.ca�Lottora..
1M2011A TABS Dab'Se Re.arve IRoaenea It11I2011 1911/20]0 IUS Bank IDSR-Bond Cnvenanl Rewiremenl 1 I 1 1 1 I I I I I
1412011E TABS Debt B M R R 1l1/Z011 10I1/2028 IUSB k IDSR Bond Co tR I I I
r'cx 2mlA uasso,mr roa Prof ,ors ti,? 2 ar v{nt �ygn.4 sassx„ M,wa1 mP a 9 :z'""'
�'> I
t82U11A TARSRoiIdP Opcm 6�. Pomssnw8lSorvlws 'tl V1[2Mt `�^ 9U721L'%I'R "- Co Wad 5lStaff -'. 0lwestplbla4a eA mfrasbuWro "":-, � "
I19I2011ATASS Saul P,00R ImProvvrtrnY chat me IV112011 IBVN33 ICbnbapv"bft Iun atMMeAleua'm sUti Wial __.e i-
I2012011A TAB58dmlPmlercle IW µowmonNnlrasYuiluro I1/1/2011 IWI/2033 - ICon4xb,a(Slalf. IBulm mudlY,Mnsbu..WYu -
I2112U11A TAB51!3 WP,,jmW IlmPru dmenNnL wtruc wO Iitl/2011 IB112033 IC traclwN$Wn Immbw twn Oplk,Vrovo 'u. I I'
IT1I2011 TASSB,,Proyu IknprovnenNnbase tma Iv12011 IBtf2d33 ICwrOAcwNS Ii I.min awnRwtl—qu I I I I I I I I I
23I U11A iAB nd P p I1 W 0 n tr I ye I771P1U11 r R03a IC PYaAor 5 a0 Ie one Mn n 5t0ibw I ,„ I _
' I"6'�F412011A-TASSHdNII uu.Az,a...�: Ilmorovnn�betllnM1AthuctUle=IlY1R011 ...._'- 19I1/N13%'�"'� :1@6P1p+Uw+IStoT-.'��'. IMI.Uafito"n"5lweel4MNlati.6,'.' 1 "" .��'—' I se.r.I 9 Q I o-�� I t' I
30 Ra'Id Au ReL.ipte_ - CtVC [y L.. IN. 2/24120pJ 2/241TW8 Gyo1 G,AMlwla' AI UNUMti Ni alntl PaHnent' ..
I1R1128/1 I,P"I' ( I ' w IWawwnt*.012-13 I I I I I I I -
I 381ConeulSnn SaMce. IFws 17I1I2014 I07JOrza15 IRSG :Properly T.ROwrllnO
I 301Annual AOdil and Rowdim IFnna 18I2012014 IBR012018 I Len..SO,Lnnnbard :P.m
annual pudltlnR.eM— II I I fi0001 I
AOI1Ut1A TAg5 Buiid ViWm to lmf ovwn4nVli l,astruGtwe`I 32Ut2 Ik1.42015' IWabb SAnQC JMUIISbIlt PluseP wits 1111SI
ROW I I I I I I I
I41 IMIIA TABS Bond Projetla Ilmpo emenNnbaabu Wre I3132012 I3132020 ICp ba oreSaB Immua8251w Pmiecl ClP(I'—.lB l I I I I I I I I I
16[k, BU pi a5b-IanWY *+m !d., R oWatlwl 1ti_ dY.fm2B)d?' %act w', UWnnid'mn Qts 9m NmdpC 7W1U
A. I o-x, �'/201d I i` n I Pr 4iivSlmel . f. I i I �` I A
e92tlbB
I 47ITa.ea en S.....,Agency PI.Perty IPropedy Mai..mme 1111/2012 IM-014 Isan Berw,tlw Audimr Properly T.en Sucwew,Ag.my
Conbolmr P.—
fiOIR•e ol.n akenb Bed plo :Rom da en IT/12Ut6 I12 J1f 015APrI IGn tractor II027S242-10 m4bti daoJP gull
I51ISEW Loan LMIHF-R-er. ISERAF/ERAF I4/A=li 1412812016 I`k'IW I Rnaeri=.I.f loan for SERAF- I I' I I I I I I 48AMI
IUIPIan Orly MmuBemonl lmPlamwlalmn IP,operly Diaposl0ona 11/1/2016 I12/31/2018 IRSG I1 auocce deo I th,ce Mary sale I
. I 53IAdmW.baeve E.pen.e. IAdmin Coate 17111.17 1810012018 IVed.s Iaupl.- .l.aepal6-- I I I I I 125,000I I I I 125,000
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048 .
(Report Amounts In Whole Dollars)
_IIT IIr
A I B I C I D I E I F I G I H I CD I CE CF 1 CG I CH -CI I CJ I CH
28.27A(July-Decemberl 6 276(January-June)
Fund Sources I Fund Sources
CantracVAOreemanl ConbacVAOrdemont
Itemtl Projoq tlamdDebt 0511pa5Rn OW...Type Eae —Dab TorMrleOon Data Pa ee DenaloWNProled Smm Prdacl Area I Bond Pmmad,I Olb,r FYf14a RP1 I —4,RPTTF I Bond Promod,I Omm FUMa I ru,1 I Admin RPTTF
---- - - 1 It _IR -IE +Oat PnAIA 13503111R " r :IR"'• "'-'_IE' 3055501.E"'.11500D
0 />Ott IHn/p0:tn II IS Rank IRnn4 P.inninln wwd lnlwm.r nw RrtA 1 1 I - mnl I I 1 aS30finl
2 T011BTav Allocation Bond Bonde bauad Aba lTlJt/101/1rz011 IB/1rz028 US Bank BB.dd Princlploantl lntare,l on RDA-I I I 017,908
I I I I I
I 31T—w Fees IFee, Iu1/2o11 .Iv1rza33 IUS Baru, ITmstee Foe, I I I I I I I I 5,4001
I: SlRepaymentalDobtSeMm IMxeOanown I1rzBTe12 iriza 021 ISBVateyMmiWaW, ICshibbvnSBCATCld.--iice I I I I I I I I I
Pldvif._4..... fSaWi Ins"^.--«—.,- ..�:---e-..=.-,w..�.�»a,e.m..-.... __......._-».I_._,_._.«,.,,_i�_»-,.-_`�1...-�,,.__ ...i.»....__-.,..-_-...,
I IProleaebrlal SeMce, IProporly Malnbnwce Id11T/2011 I8130I2010 IL-d..WRm��e P°perry Abxebr br AOwryawned —{I—
II Io1P1fee I1"1SO — IProtembu 1 N.. 10IM12 I0(!0mu IUrbw Fubree IRwC.Rm lrm116a-I2Comphmm
"122IAyo YOwiW Pmred `Ip4Pe lVMab�Wnro `I2 in012 IB n�4 IVaddGs 4 Ip vMabWr _"UI an e'I I I �,_
1312a11ATABS Debi Servim RRwrve IRe,ervea - t/1/2011 I9I12033 IUS Bank IDSR-Band Covenant Reoulmment I I I 1 I I I I 1 I
l`r 1412011E11111Sa R IR 11I1rz011 10/1n020 IUSBank IDSR-Bond Cov IR I nt r I 4 [I 1I
^y,7I2oltA TPpSB nd.P b G F tos r4cm SeiN. ,�I�713120t�" � _ ";IryU3lN15 �We5f,8A d8 a� Im�e aOW m o. .� I ..'�"LL I ,• �,`[, ;I `'sue`.:I -v,. .l •- .'� ^ `"' I ,7K I s
I v-
Iw,teI1011A'T}ABSHoiW1�+Tpub glPralmswOalServias Itiin011` Ir8v2J33 ICbnbactaulStati",. I✓w1xaMUe,I�m'�mhasiulcbdel I I I I _ I I I I I
19I2011ATASS Ban4P-1-M Ilnp owmwINrkasI, W.11WPM I NJ ICwki br✓Sta11 Imnmurl,0*4 �mlm,bucLml I I I I I ( I^
W12011A TABS R.W Mu U II p o nV r Iia truUu a It/Tp11 IS11n 3 ICwbnc rwSWH B to xma h l,truclaa I I I I I I 11
I ,21I201fA TASSBo11dP II uao wwlYlnhnlu koa I11/2011 I911M33 ICm,bama✓Sm0 Imn✓ uotuwruvamab t I I • I I I I I n ' I I '
222U11A TARS B nAi pxb aI,W ?n truW opit/1 T0tt lB T09 ^ ICeMalm9an Imnat Pa0W0pdwR dd WldOp I I s" I` I "I I' I
is
I,v"2lIT0tiA VM
T�ABSB tlYf •b C{IP atr lu(43I1/1t20f1 ....I`.yV2W94 ry% ICauhucm NSGO'"'.,.. :IB ery Plm ana tdatm SCI. �,"... .I
2912DI—TASS H-d Pmecb �Ilremio,.RnnnNdtrosk,nTxo"ll/VATi hPiII03.t 'ICanOartdnl5tan""_ IM1Xen ai eFSno,mbiem5nu ? I es`r
I-"z2512pttATABS Rnud Proue,.L 10tl l - =I i, I - ^'a i I .':• I .,,..: 1 ^ "..
HoeWuut HocWVl4 5IlminsnclnlY LoMiPrIW ;I?/TA(1009 _.11,/2A/2010 ICib61 V1wd TonacS: IAtfg4 bl 0t bpslrg
00/7&il)P POMv I eameml'FY201;-13
I .3tllCwwlSna ServY:e, IFoe, I]/1nO1d IarJ0npt6 IRSG IprooaM To,Rowrlinn SaMm, I 1 I I I I I I I
301Annml Audit end Ramdiw IF— 11112 I`I IBne/ w ILanm.Soll.Lunabard � IReauirwdannual autliXnn xorvice, I I 1 I I I I I 500e1
40I 2011A TAOS 8-1',— IN.,—on o.V10,0urbeo,I3/13n012 '.I3t13/201E IWobl/.CAxwu I";,;'ROW Acu�+Phaen2 bdeeignl .. I _ I Ia
41j20IIATABSSMdNoiecin Ilmprovemen0lnha,trudure I311Y2012 INIM020 IConbe—dS- IArauab T5lm project CIP(H.—l0
2� :s DwnWtma ol,hybfa rd wWj ,1F1auw Qwj,, Illtt2 m IC,Li0+2,019 IC<tr:. .,. .I215 IO�orB r Ctr/v JP dxaWn9 ail `,.: I ,. 'I..�' •I I s. I I_`
447Te MSucm,wr Agency Property Properly Malntenanco '11112012 W3en014 Ber
nardino rnardino Aadlar roperty Teo MSu—.,AOenc
ISCantrallar IPPm�B� Y
WIR-..Pfcbnpoto✓ab.V`I..,IR➢ma &q— I]/„ze,5 I2ntnals ICMb. w IAPNU9lof'.0ebWahAI,gpdalfl I I 1 I I h
51 ISERAF Low LMIHF-Re— ISERAF/ERAF. I4/2W2ell I4/201016 I`"•""F IR9,Bnnment0tlaan for SERAF- I I I I I I I I I
62IPIan rty Managomont lmplemanb0on IPropolty DlepaelEon, I1/1n016 I12A1/T01B IRSG I1.Rl auemrcoa,n atl o ana ga .LRPrty e✓o I I I I I I
•,S3IAdmw,ba4ya E,pw,ea IAdmb Coeb I71IM17 INl012015 IVariou, Iewo"e--b.t buelaedMma I I I I I 135,000I I I I 115,000
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 3D,2048 .
I (Report Amounts in Whole Dollars)
A I B I C I D I E F I G I H I CL I CM I CN I CO I CP I CC I CR I CE-
�' 27-28A(July-Decem6erl I 27-269(Jan'uary-June) 1
Fund Sources I Fund Sources J
:temp Prgect Name,Da610Ell9abon OWrAon Two C Etrsea�tia,Dala nl CTarbmcmal�ian Dalai Pa1oa Oaeulp9onlPmlecl3wpo Pralacl Aroa I Bond Pmmedel Olh,i Fund, I RPTTF I AdmIn RPTTF I Band PmrnMel Oft,FUnds I RPTTF I Admin ltPTTF
1,458,8501 E 145.0001.3. I.5 '..'.. -1 E:•.:'.:P)f10001.5.., ".:,t050001
Ainratinn Rnnd a INtrpBa3 �IS Rank :Banda rinclnla and lnlarmtan RDA I
220118 Tea NloraYon Bond Bonds lmued Alter 12IO1f101H/2011 9/1Y2a28 US Bank Bond P,Inclple eM lntereatan RDA
I 31Tmatee Feea IF— Il/rUall IB/1f2033 IUS Ba ITruatee Feea L I I I I I I I 1,411
I5IR,paymenlof Dobl Se M. IMkce9aneoua It/2e/2012 IIN13 021 ISBVaroy MuNWaW :dab,by,tl Aw dehlservir I I I I I I I I I
BIPmt,s IS Ni.,s _,..- IP f- whaf Sarrlrva - 12f1/2012: 19(iINM34'. IP'lesa6Ml Mnrri,swe '.1P A sM S.avaAs I _ -1 I I I ...I I .. 1
91Pmfesulml SalMcos IPropody Maln6rmnoe I411=011 IB130/2019 I�dand�WmnmWoalde jW,d NB,l4"lfor A9..ry—ed
_rl
I 101 Professional S N— IPmfaulonal S,,ie 101/2012 I0,30/2034 IUfhan FuN,os RE.C
6B-12 Complianm I I I I I I I I 3WI
Il2IAikM*y On in4pn1Y , IPralwaly Mak,6psnco I2/11MIZ Ird mi IVe bus cwl m ws :Aam vPhuwN
I 13:M 1A TABS Dabl Sa Reserve IReaersms 11/1/2011 IBI120B9 IUS Bank IDSR-Band Cavananl Rawiremenl I
I 142allBTABSNl,f Se R rve IR W1/2011 I,11/20. IUS Bank DSR Bond Cave tR W and I
17171 4A-TA?B.WNv 1B"Z :I 1 4na2T5 �.6'I :.i§1 ts "' WSDhaAeao WgYµa SYo t,d4egnl _.
x ,,,; '' �'� ,.. 7A, eon w, „I I ,.,. I i, IMF, I I ,;.I
.�r<"",ma _ ,� , :-.r:,gym` I I%„<, rvl(aS��idlfRGW i.l e fib`= '9F
18I2o1fATABS BawP bh" IPmlaasb2a Se Wux Iltt 201#. Ig t203J`; ICg inh Slat I dY nd1aa nnlu7a YtlmaOduW I w. Ie I,>a;' I I "I I a
t0IZ011A`TAHS Uund Plorpb IknWavament8iieiutruplUr,I1/111011 I9/t11033 ID�n.a�tw.��n '.Isom"rvvtknW"' Inca:ia6aslmcYx�I I' I. I I I I I I
20IM11A TABS Bdrm Pmpcp.. IM,WmvonwnYlnfn'Yutnda II/v2011 I0f1YZI1:U11 IL:onblc 119mlf Is..,RnUN
21I2011A-TAHSRu dP,olxlk Ilm9 wmonNnnes¢uu I111IM11 IW112014... _ ICaneaclwe/SUIf Mans
22I20�11A TABS Bo,dPl lwLs,., I1 p vw,UnC1Y15ubucW,e It/il2fjil I9/1/ZCC�3, ICpnllaitorWStull Ioneln do„.B]on Road OiidYO. .I ,a ".. - Ic. .I .. I 'x I.^ <�. : � I
<25I�(3311,A TABS BaM Prolacby r,, I dq dnntruy0u4Wo I171/2011<5 I91IT1033 ICogbalorar5latt 6a tl 6.s0eo altab van
I
:2412[d§a[AHSt1mW Rdac IlmnmvmnanWTS trucLno ItHffi}'1': I9TiY21Y.fl "IliY,i'�h„wStalt ,'.I6tfHim rmn smmr s(sh1K`n6bri. I -. ._9 1 1 - I ._r1.__ 1 1 I '«�.
'251An TA TARS RAMP tit bashurlara 1111/2911< m112033
IFaoe ICanvx4ure/S an "V1n.Gr A P xmrsinrtbon 1 t 1 1 I 1 1" ,
30 Reatdual tiec*iPu.. Cdy/(D tYL (error ZI24P2W9 2ltN2p1S CdY o/G aM Twroco IWAHO d 61 am9 PaM,dnf. I
I OW26/„1)nProp H I I 'lea m,p,l-FY2012.13 I I' I I I I I I ., I
I 381Cp ulhnn SnMcps :Fuel 17/1/2014 l8/JOY2015 IRSG lPmperly Tar Reporlln9 SenlMs I 1_ _ _ I I I 1 I I I
I 3BIAnnual Audit and Renoninn 181M2014 IBl2f1/T019 :Lance.Soil.Llmn6drd IRwuirotl annual auditing aaMcpa I I I I I I J I so.: I
40I20,!ATABS Bdi N,4 ___ IlmPra wwnWdf a wo I31 1012 I3/1'4tN1S; rtl4i4Aeac IaMk WaLMoal uRa oo Sw„y�nai nl I_. _.
I41I20llATAB5Band Project Ilmpo emenV nhasbr ro IL1Y 12 I3/13r2020 ICanbaclWSW( Immab2_Projecl ClP(Item,1B I I I I I I I I I I
' 45IDu udw Is ngo-amlYdwa69 51
-IRwn G0an5 Iili lO i'c IU OM4 I tr 9920 eorrav 5trmT
I, 47ITaaes on Sucrossor Aga,ry Property IPmperty Maintew I111MIZ IOl40/2p14 IS..Bernardno Auditor IPmperty Taa on Successor Agency I I I I I I I I I
Controller P N
UIRba ovel a z"..lti alai B e61'ad IR od a WnF I7Ji 304Y I12 3,72015` IConkiGar IAPN 02)5.242.0 b eiah 8 q61 pt.all
I61ISERAFLawnWW-Reserve ISERAF/ERAF I4/ 011 I4/24PA10 ILMMF IR pa�enlofloanforSERAF-
52IPP dyMawgomenllmplementat"IPmpertyD1.Na flans I1/1/2015 I1Z/3iml. IRSG Iol,u�rcoaenora9enliypar�m �'" I I : : : I : : I
I 53IAdminlatra9ve Eaponee. IAdminC Iia I711IM17 IB 02018 :Varous Empbyeome6,adminis b.
145,000 p00
aMatiee Md wet.6aal eervlMe I I I I I I 105 I I I
Grand Terrace last and Final Recognized Obligation Payment Schedule CROPS)-ROPS Detail'
July 1,2017 through June 30,2048
I (Report Amounts in Whole Dollars) TI TI TI
A B I c '� 0�I E F O I H e I CT CU I CV CW Cx I CY I C2 I Oq
I 28-29A(July-Deeernberl 1 28-298(January-June)
--.. I
Fund Sources I Fund Sources I
cnno-ncVAOroemem _TaUacVAgrwmem
IWmtl Prgiocl Namel0eb1O6110a0on Gbligation Tvpe Eaea0on Dale Tormin.11-Dale Powe DaaWo6oNProled Scope Protect Aroe I Bond Prowedal nlnnr Fimdn I RPTTF I Admin RPTTF I Bontl Prowedal Other Funtla I RPTTF I AtlMn RPTTF
1550g0Is M.—IB 05.000,1
1M111 B Taa Aft.-Eon Bontl IBgMalwuetl After 12ld11101/12011 Iglvl/2MM IUS Bart IAgnd.Niadle end Interatan RDA I I I I niYll I I I 2f1'roI
31TruaMe Fem IFeoa 11/1/2011 Iq/1/2033 IIIR Ranh ITniSir.a Feaa I I I I I I I 5.4001
SlRepaymontofDebtS.1Am IMiactllangqua I112W2012 It/2W2021 ISBVaYayMuniWater IR;bi btvnif.—doblsemce I I I I I I I I I
SBCATC
BIPrnhiwi I IPmfizaminl 1— 11111e11 IR/3NTW4...':- �f�:-MnI ere P t 1v MI l.1S
Properly Maine.— NJOIT010
.....I 1
ro eea to I I I tl b b nl for AOenry oenotl I I I I �I
9 P 1 b IServicm d/1171011 Cal Dr oampe W
poRL:n,W, Praperrydxa0ar
I OlProloeeI—I SerNcea IProlesalgnal S.Nc I2 imi2 1=1112634 IUrban FUWrea IS.E.C.Rule 16a.12 Compllanw
Raqulrnmenl-Ronda
121]yermY UwnodMWer1Y IPrepalY Warns— '1711/2612 'I[U.uV2B34 iVanbua—aacMra,".' IA.-W MaIiWnaneo MW l—nw•I
1 "1312011ATAB5 Dabl SeMw Remnm IRaeenme 1111Y1011 Ig/1I2033 IUS Bank i�SR-Bond Covenant R�ndremwm 1 I I 1 I I I I I
1 1412U11B TABS Debt Servke Reserve IReaenea II/12011 IU/1Y1g28 IUS Bank IDSR- dCovenant Reodnarna l I I I I I I I I
2A11A TABSH P,Jabt"+P M rmtSBYVinos Jf 3/ 17gJ713M1t5 $h}fHAsru 'nr M h0an "2Aro
p. I
1b12011A TABS,$bftd N.tapcb IPrulwrlSMt52Mcxe 1141T2011 �.. I9I112033 FWnLeGaal3tltl I>WAv wndd I m08 mh}niENtbl -
I101201tA TABSBerdProlocla 11 ommNlnha q e 1T7 20 1 I41�q 3 ICo U_amlau Im uxnm�oW larw nlraehu.Wra) I I I I I I I
20I1011A TABS Bond PraNab IlmF ownanVinbaeo-ucWiq I1nM11 IWIM33 ICwltre na.siatt B f 12 d:6 vindwe I I I I I I ^. I
I 2112011A TABS Sand Propck ILx o IXge done sbu pxa I11112p11 IWI/103.1 1C nbac ors Stafl =a.
am of imp owmanb
Z212�11A 1ABSBand P,�opcb "Innnpnq via—MI,11/Ii1011 IOI1110'd3.'" IConta2lnrelSlll I
Par,.�Tui.Buton Road'"gl
23;%I11A TABS BO,�UP N 6 "L We mYabYShueW(a 11fftYdfii Vie,,'IJ/i11L3Ja,%a 1Cah.::'aStaR' `. 3.io I v 6s FIr .�O "r ia,�l
I" 2112011A-TABS"8 inns norh ""'NlmorovarvknBl"nRniVeCW7o�4F1tY1011 f�'r&tY1033'Y`3~ti ���lUdRttSctmM61a11. 3"IM1 VeIeoM1'N6be ern6'rsM1dr C^"^"'"i""""<"'a'*��"' "°+n"n-1 v`.`t ""�P XX 1 � �1 ^�'3�""I �" I I ��- 1 -`I
I' 2512fn 1A'7ARS Beam P-1. "`'-1 xiaovLmenVGk:rsVx2Wxo`tNtHDtI �-''1B/t)20.`13 "' IC3kaaors/B1aN 'E`'IVnta GrA-id8i3iik wneh rH br "I "m:'"" 39a1 1 �'--I- - tea' I- n I ---- "' m'= I' _ _ I `I
30lga Rlrnpb_.... Cty/Co ty Waa(Fio/ _4![OU_J - ?/14/2018• .' C_irydGrarW Terrace FY2g1
.' .Immn rspenY I IAVa9r dalie mant-FY�112-13
061Conaulgnn SeMeea IFoea I7IM014 18mw.15 IRSG IPIow.Taa Rewrtine Sgrviu� I I I I I I I I
M An...I Audiland R.-dlnq- IF... IBYlfi/2014 II-ln2019 Lanm.S.11.Lonahard IRemiirod annual a,d,la aeN,a. I I I I I I I S0o0I
402011A TAGS earl Pexae"""• -1a ll0hsV fro 3/lP2012 .'" -0/1311015<"`— .' Web'BAasu:--."�_"_Mhg
I I I t I' I .� I dRow -Ph n1 I ..
41I2011ATABSBwd ProleNa IlmgowmenNnhaatrucWra IY132012 I3/1OR020 ICwtraclaelSUl/ Iroroaa T. P.*t CIP(Ilems 16 I .I I I I I I I
aii
1 .c.-I 'z I < I <xbrI
451Da Whan ol4h gb-fax tYdwdM9;'.•IR 1d wL3W:4:.. 1z/V21 ,'..18f�f261d w.. ICffntia[M r:......I?19.o1Lf1aB5nJ�ShoM_ �y <.,
471T....on$.a— ,AO my Property IPn.,,IYMainlenance I11IM12 IWW2014 ISna Barnard no Autltor IPropmly Tax anS aeor Agency
Canhollnr PrgneM
1 50IRemod mnoaW abd sa1W4_ 1Rmnulf'q. 11t112015 Ir2/31120 1 5 IC6 itia Wr IgPNU�iT0�10b pLd We b]II I 1
I51ISERAFI nLMIHF-Roaerw ISERAF/ERAF IC/20I2011 I4IN/2p10 ILMIHF IRRa' �enloflwnlor SERAF- I I I I I I I I I
"S2IPIaI Managemonl lmplomonMOon IProporly Dlawal4ana It/1/T016 I12g1/2018 IRSG Iol euaev . of an,LRP lylapap Bale I
I SJIAtlmINe a0w Eapeneea IAtlmn Cgab I7/1 T017 IUlW2018 IValpua lax oboe endwstle al aeaMw• I I I 1 I 55,000I I I I BSp00
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 00,2048
(Report Amounts in Whole Dollars) "
B I C I D I E I F I D I H I DB I DC I DD I DE I DF I DO I DH DI
29.39A(July-DecernberJ I ! I- 29a0B'(January.June)-`
Fund Sources I Fund Sources
ConbaWApr.emenl CZ=.Upreest. I Bond Promad.I Ober Fund. I RPM I Ad.h RPTTF I Bond Pmmeda I ONer Funds I RPTTF I Atlmin RPTTF
Ibmtl Prgect NamalDebt Oblipalion Oblipa0en Typo EaemSan Dab Termba0on Dato Poyoo Ooealpti4NProjoct Scope Prgocl Area
1 I I I II $ -I Y -I S 1,531,TOL I i t ,0001:5
22o11BTa.Nlomlbn Bond IB.M.lmued AfWr IMI 11/1011 1911=0 IDS Rams RmAP rinclple end lnlereslan RDA I I I I 1531 I I I tR14rInI
31Trustae Feea IF— 11/1/2011 INl/2031 It1S Bank IT,Fee. I j I 1 _ 1 1 I I 5A001
slRapaymentof Debl S.M. IMi.wllaneou. jInSMe12 IIMM21 Ise W.y Mum Wat.r jlrsp . M.—deblserwe
S C I—
'BlPfoi kwvrinl Srrvicim Prurdssb,3t S.Mbuv 11I112O12 1613W2034 IProli+vsw,dAnp r.rvd 'IP mtVAdp AT
plProla..lonal SOMcea IPropoM MaNlenanca I4f12/2011 I0/JOI2018 ILendam ;wt.ido Iprop.rabal brl for AOenry owned
IN.1. 1-1 S.Nce. IProtoa.bnal SOMma I2/1/2012 IB/JN2034 IUrban Fulurea IR.eu ramYonl 6a-12s plianm
12AIo YOWIWPjup.rly ":: Propaiy biauibn,'u,ce 211/N/2:": TNr1{134---_. Wmiws amraztnr¢.__..: PWdIIyM lnlenarrn_JI - ..
,' I I I_., _ I IArv.. P,n I 1. I ., I I
.131MIIA TABS Debt Servim Reserve IR.a.rv.s Il/1/20I1 IBI1I2033 - IUS Bank IMR Bond Cow ant Roemr.mant I I 1 I I I I
141201 IS TABS Debts R erw IR 11/1/T011 I4V1y2(128 US Bank IDSR Bond COv IR 1 nl I I I I
Ian vi1s-_._-. '3naasw
�
18 K4StA TARS B.'W P „M IP ( rood�,.w.— I Itttl"yy I4t4FXK1,•�"..._ "'Iis iStYUo.VSUn R.v��I�vawla�t ans%, K346 19I 21111ATABS BPM Propcis _ Iln4wwmbnfnnYa.YuelurY II/V2Oi1_. I4r112033. IConhaz[wNSlatr - ISrwO,wwl gqu.l mtiasUw:6rel
20I2011A TAB S.Bun4 Propel„ Ilmm.r.mmnWmeeYuplreo It/trz91t I91t12033 ICantrap[ur,J$UII Iaa,u RRoad1'nYa.ltucbie- I I I I I I I
11I10 to TA66[sorb P4'r6, -_ II p nVlnkavYw.tme IVIYEO.ti I7it/2at1 ICmbactorslS'Ioll IMrWgU1011 mPt�,vemonK_ I _ -I I I _" I I I I
22IM11A lA[150ond.P rp is It W M pinnbahucluro Iil1/201i' :I9it Cbn03elor.)SIa0 Im rsbu nonce dlpl Road NlJ,go I _.. >I __..
2320„A TA93 orldP .�. II w pn�a h��o vtuq�l.
rvza3a„__ - c bdc,i wsbn B J x�ey t ,vw - -2 -
I20fa I �,n�� I.
u "
1 ;24f2OluC TABS Bdntl Prate' I nbb/yasb nne-1111tAlYi 01ff1fYi3� t�C ors151a11" "iM4V wn claim fainVmpone- "" "1' �' 1 I - "1"- '1,'""' - 1 - 1 -;1 '
25126ttA-TARS BnnJ Poay..U' Ilmmn.dn.nt'bYaswumo j1HYL011 IMtJ2(Ki3,. ICanbackv.lSlan ::1Vucie GmrWe F;AfmmitialMn i - 177
30IResm IRaWVI:.. I0012B1fn PLV Yror I2f2ra. IL24f201,J ICityd GrmrJ Tmrem I.ga.mopl-fV1012-t13mrmd I I'... I I I I-: I ... I I .•
I 301Con.Wnn Snrvlmn IFeae 171112.14 WOWS IRSG 11'..MTnv R.—lnq Servlms I I I I I I I
I M An...1Auditand R.-N IFoee ISI21t/2014 IS/2—'s ILanm...11.Lunnkmd IR.nuir.tl annual a Nne.orNcoe I I I I I 60001 I
40I20 HA TABS ad dPW 6 Il rWro mn.ntll tra Y,mr ae L13mtz I3N32015 IW.bY dA do I,R W Phns.2 db'J INrI
I41I2011ATABSBondProjecte IlmprowmenNntrasbucturo I-Ma12 I311O/2020 IConbaclerNSlal/ Imm�nb2 51 PmjwlCIP(I-18 I
d5I bm 3w I d t v fir j IR.maYon9 I}112pb a I °W` I ° y I2 A.2 mB.bsi
vha PYdwem iq I a4fi I:,'-
I 47ITaz.onSucme AOenWPmperty IProperlyMainl.nance I1/1IM12 I6/3OI2014 ISane.rnamnpAuebr IPrapedyI.-S..m.3 Ap.nW I I I I I I I I I
Controller P M
ISeRVn wlalmna.UYUb&"I jai: II=rm. ft, Illinois I12J31t2015- IGrirY'dctw IAPN`0275.2A71nU.Ibs♦dilPilontl
I51 ISERAF Loan LMWF-Roaerw ISERAF/ERAF I4/2012011 I4ne/201e ILMWF IRR.Pa.".moll.'WSERAF. I I I I I I I
62IP1an rry MawpomanllmplemenUOon IPrapartY Oispoai4ona I111/2015 IlYJ1Y1o19 IRSG Iol.umeonmY bpencyp or poly V11a
I 53IAdmblatradw E.p.n... IAdmin Cwh II/12017 I5 JO 2018 IVawu, Iemployc.mem,atlminiehatiw I I 155000I I I I 75000
uoolioe antl met.leoal aervima
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPSI-ROPS Detail
July 1,2017 through June 30,2045
7`7
unts InWhleDollars) I TIIA I B I O I F 1 O I H I- DJ I DK I DL 1 DM I DN I DO OP DO
3031A(Jul,-Decernberl 3031 B(January-June1
Fund Sources I Fund Sources
Ibmg Prolocl NamolDabt Obligagon Otlin_albn Tvoo CE—U.n to nt CTetrminafl-Dalet Pawe Oa.clogonlProiect Scoeo Prolocl A,oG aond Promd.I Olber Fund. I RPTTF I Admin RPTTF I Bond P,o—d.I ONer Fund. I RPTTF I Admin RPTTF
-I S t.5722 44M II S 176.000176.000 1 E'„' "':" •I Y". "" -1 Y`"t 152.400-I E' 50.000'
220118Ta.AtboU..Bod (Bond.IssudASor 12/31/10111I2011 10/ 28 IUS Bank fond PrNciple knd lnbreston RDA I I I j5 I I I I 14n7IwI I
31Trusl..Fe.. IFaee 11/1/2D11 IS/1F1033 IUS SaNc (Trustee Feaa I I I I I I I I 5.-1 11
51Rep ymentol Debt S.mm IM ga— 11/a8n012 11aW.21 ISB Var.yM NW 1 IEohoD Cd Mt AT bt e
.-61Pibfassioiiul Sorvxiui_.•.` '-IPro(stmntSMneus"`"'-W112012-`_'.___.-10130Y1t13d•,-..'_ .' IProbfisiui it A,maama: IPo IVAvoim9 i tminiW,,._....r. _.,,,_..,...._..�__.,�.,_ t.. -1-...._.._,_ ...1 -.- ..-_.:__1 1.k______e_I_ 1 --...1.,_
g Prolea.imal S.rNw. Pro Maintenance 4/12/2011 e(d0/2e1S Cal Dreamaca Wsed abarr—M forAe
ILn.ndd,esps wr.lde (property&m1s, gn ry d 101Probu1onal Sa,Nco. IProlo..brel SerNcea 12/12012 10130/Z034 (Urban FUNre. Is ui ueo'. -12 Comp5anm
IAnmr+P,.mxM
t2lnytd;l' w*wd O PraPgrlYv' --.IP ap.rty 6faudelwce" 17J7/2Ut2 ..16']0/203d Yarwu"s con0acbrc"-P+operlYM—
1312011A TABS Oebl Sernce Reserve IReeerwa It/1Y1o11 IB/1I2W3 IUS Bank IOSh-Bond Covenant Re.uir.mrml 1 I I I I I I I I I
1412011E TABS Oebl Servi®Reserve IReee,ws Il/1YL011 1WIM26 Ius Bank 71DSR-aond Covenant Re.uir.menl
�t12$'{tATSBo dP :"Pr i(6srwa`-{; s_:..13113Y$f„7 ,,,19t[ ;5_z... .1`�, aEandftOW iwefi p[691SuiF;de?i91 �F�'4 >,' I e,., I , ;4"'}I ,..,-.i„�V
"tB UA-"TABSBoWPw r PofossrowPSrhvrcos " 1/Il201 911 33.• :`. _. fXtllbattw.tSUlf" `z'�'°S tl t I ,_.,. I ,� Ltd.a�d���t
t412f111A TgRS BaW Propeb INnprovwnnt'InYa>tvcxae I„1/2D1,-.. 12'1/2033`. ICmibagnslStaO. .. __�nsn rbl�Tact ergo:Wmb—t.
2ar11A TANS Bond Plopcb` iln povernanNnteatri.:(mo 11/1l2011 '19/U203J ICuntraCta,s/Slan .IB I.A...0..0.
1: :; : III M nWIM1a_auUw. II 1/t/20ft _19/.1/20N33- ILC�,bOetw./Slell MroI nn aIlYmn crllmSonnb tl Wnvanuxib:
I1 yz R21INIIA TARS B.rWPuleLA
22 IA'An de re dWidIW 12 .Seil g . .:I ,3. I •,e,.: I =�'I.. I I z I '
MT ATABB oodP vemeeYb baatru..Wro t/tROtY" g/7n
'- CafVa4 a/$4g 1a d4fr4s6eet ehab Vtan
en Pxn e,alM,rz� -
'...•24120117,°iAfl5 tNnitl Prolxls Ixnrvewniai.\nFi ixaaexltttt26n" ig(T7XkLA `�- ICr4iY.rmx,'Sman �IMG Vuinon rwM tl.lA6ta5.n I- ". -,.:,11� 1 '. t 1 -^•a1..
"251701 TA`:TAAS Beivt P,nuc1. ILnaeuem.ntfiikiiihickxrt'I1/1TRn1 '. :. :i0tirep33-,. IfxnaaUa alSlan :.='1Vnb CwaiwlS Park mnxtiiMt,m 1 ".... _,1,: I `.-.. 1 -1 1. i 1 i `.
JRe.eUal R:o.Mpl.. I0W28/c11t PLPI_`Hmr I2/2N10V 'I2/24i2gtd .: IC)tywq WTmrnco Io�oombil-FV2012,13 nnl
351Con..1-S.,Nce. IFoea INI/2014 Ie/3W-5 iRSG nrly Tv R—ti..Semm. I I I I I I I 1
381Annual Audited Re..m (Fee. IBRb/2014 Ib12a M. (Larva.Soil.I.—MM I Reouird annual audl5no aerWco. I I I 1 I 5,0001 I
40I2011A TARS RdrW P,ejo,.(a llnyxov.olenVb YavYuctWo 13t13i20t2 - laIM4015 - IW.btibAaaoe ..IMdUd WSq n.- M?vuM1i'do.pril
41j20IIATABSB-df.leda IlmprowmenVlnbaatrucWro 1113U012 IL13IX120 IConbagorYSbll Itbrouo T.-c.P.,.,CIP llloms IS I I I I I I I I I I
45I �'Wa 1 ayt•b gydAufW,g":.'11=.modmtmlfi,,,'.- Itt f10j,4 :IdIJ0.Mt4 •.. „IC61 tracWr �i5��t0n7111oAnrrr$bno �+•afOilY I C„4..,.', I•, >
471Ta an Sucm.sor Ag..WProperty(Properly M.h..ancs 111112.12 ISI MO14 IS-BernaIdi-Audtor PProperty Tenon Sucrossor.A...W
Contro I I I I I I I I I I
ller P.-
WIRdn.Wof cepm.ta.ieb b s'iril pile 1ltomdml;oil: 11/U2015- I12au2015 .. .IC--M IAPNOv7i941110 to sleba.d POanil I-. 1 I I. -...I. I .. I - 1 •1
51 ISERAF Loan WW-Re.erw ISERAF/ERAF 14/lfi/2o11 14,2e/201S ILMWF 1Rapa�ont of loan lm SERAF- I I I I I I I I I
_62 pan Mmugomonl lmplemenb5on jp,o nyl s wbon. Itlt/M15 I11111/M18 IRSG I1.ol eu mccg.egr egen.Y oreDeM .alo 1 I I I I I I I
53IAdmini.I--E.pen... IAdmin Cosb I7/1/zo17 Inrdenola Ivan— Iempbyee web,adminielyd5ve I I I 1, I 1T6000I I I I - ��u.I-end mat.Loot serviraa
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts in Whole Dollars)
A I R I C I D I E I F I O I H I DR I as DT I DU DV I DW D% I DY
.x... -. ...........
I 3732A(July-Decent er) I 3132B(January,June)
Fund Sources I Fund Sources
IbnO Pmieat NamelDobl Obllpacm OdigaSm Type COE bzoarDab nl CTetrNrmnDalel Pa1va Pralad Aroa Bontl Pmmetla I OtMo,Fund. I RPTTF I ..I.RPMI Bond Pmcaede I M.Funda I RPM I P4min RPTTF
I I I I I I - I IE •IS -IS 1R16.]0013 1]5.111101.5 -I E -IS- •1oR501.1E "' 40000J
2Iz011 BTaz--di.n B— IBontla I—nd Alter l&31/101/1/2011 IWIIM26 IUS Bank Ieondsrmrple and lnl -on RDA I I I I 1R16.]0nI I I I AgeSnl i
31T,uslea Faes IF— I1/1/2all IW112033 [US Bank ITru—Fear I 1 I I 5.4001 I
5lRepaytnentof Debl Se,Nm IMiacellaneoua 1112.2.12 I1128IN21 ISBVaBey Munl Wale, � Idstri M..t 1—TDt debleervice I I I I I I
elP.fncmndtaoiu,�,is IPrufxti(diial SwNt,u 1211,2012 '10/3o12m4. IPmltisvldiel AHp..��rs IPmpaty Apprnma S.irvi,wn
9jProfeselornd SerWma IPraperty Maintenance I4/1T7T011 JWI z010 IQ ni'_,Nde IprAeport11Wmd 11 Agomy owned
tO Pmfeaebral&erNcae IPrdauio,al Se,Mme I211=12 IWaMo4 IU,banblr Fuee IS'Ci=15 kana4
Bo12lp
12IAW,x:YOwW Propmly IPlaptaty Ma,ilN,uxo I2l1/1012 I67J0/1034 (VanM,ie audlnctaa Igltyp aim.. aand lnsWtmm-I I I I I I I I
1312011ATAB5 MNServim Raearve IR.—. 11/1/2011 I.— IUS Rank IDSR-BAntl Covenant Reaulmm- I
1412011 BTABSNIdS Roearva IR 11I1/2g11 Mm28 IUSR nk IDSR B dM IR d me 1
n
T720a1A TARSSo tlP ph p TysstuAY!$s,Was` 1+.10'2gJ7 011;Y2015 3 bLR eAsvu< 60
i8I201 fR'TAjH<Bdi151 P',epdts - IPI0fdsdM03t F¢iNoo3 Ill1IYU11 �f =�Iefi/A33 RacWralSlan I,alve�dl�nn14 Ld astru Wml'%�5i`. - I �',_�I- I --I - I - I I I •
10I2011A TABS Boiid Propcb _ Ilmprpvu,mnVliitilitlucWiA ItlfI201t I0/11T.033- - ICanVaunn.swII Nomura µopciprn4 mhaaWClwi,I I z I I I I I -
i20II01.TMSS—PaP. 11—ivemanbinkaI".11 A 111,12.11 I111f2VJJ I atrac N5a0 Ilmaa wR.dIiikmbinlurA I I I I I I I I I I
I 21I2011A TABSB-JProywts' Ilmp awmenVH,6aeku huo JIMA,, I9 U1033 �CwltlaU W511 Imi," cl vloW4upmvanunib'
I22I2011A TAESRantl Pr p b Il,gxo a mlV n6asb c Ww I1/1 2p11 - I0 1%20 3 IConbado s 5mc IUni.P�6 1.4 a Rood..,
I 2aI;R1 IA TABS,jROAdP opcB limpid Npk t I 111f1U11 g,t/1037' 9Canb.ut alSlatl V4aIA2a Esc W MV t -
3 IR M ndM R,
2L1•M11A.TAR5'tlpKd Pteludk "- Il noMw4bin1tlM0aeMmtule t/1YL01 ..v&,<�. 101'a 10 'a ICnn—ndstdl-. IMGVsfiid"slFi Anl4hd vatlun t �--'-
9FIb11A'iA98'RdniiP,oro<a :Ilmn,Hodffi'eiMulYelfilCluin'..11I1Mll !Js IM12038 .IQLW'adtnl,✓SLtt IVreldtir'An3nP rk isl l,idnn I >_�,�>....F I �":: I;... I yet-',...r I y-�a*:•, 1.... I ;'^...� r
j?jR ,dual Repaip,,.' -' pfylCu tiI.A.1i,(Piror 2124/2000 ', 712A1'A1d gtyel OrdlJ In—. AnWd alac0a in PpY,ndnl
I0d28 ikon Pay I I I Bl—nnal-F120'2:10
I 3glCanaulSna Servima IFAes 17/1-14 I0/J0I s IRSG IPrna—Tav Romlinn Sn,f. I I I I I I I I I
I 3glAnnpal An,d.nd Remdln. IFina IBIMc14 IR/2W2010 ILanm.Shc.Lunntrard IRmui,atl annual autliEnn earNma 1 1 I I 1 I I Social
I.-.401201 IA TARS S.d Pr4fuub Ilmpmvaiwnvlabarhxlua I3,1:y2nll I3/1L2015 - IW4(b6Avoc IvId ROW zum PMnw2fib,
I41I201fATABSBmd Proj.4 IlmpmvemenVlntraatrudure I3/1MIaI2 IL13I2020 IConbadare/Statl Imroah251mPrpjecl ClP(llama lB
dSIDa ULWn1a b gky mdy JwW k,g IRw eG Itnl2g14 yo201a IGa a 0& Ie Sh WmOy OwaW g t I 9 x I I b I I a. z I:, I i'
=I2>FIA7ILYGilv9baAt
I 07ITazea on Socm eor Agenry Property (Property Main enance Il/t 01T IB 30I2014 (San Bernardino Aodi(or IPmperty Taz on Sumeeeor Agenry I I I I I I I
Controller p—,
IWIR a Ior16-4udabasu 11pila Ift—awn -I]"/A1R = ' I1.2J31/T01S - ICpiitrPGw. IIJ"40215-24T-10tnelaOSeoilpdoall . - - I ' "' I I -I- I I � I � •� -I
I51ISERAFL.LMWF-Ro— ISERAF/ERM I4nW2011 I4I20/2010 lww IReePerveenlolloanf,,SERAF- I I I I I I I I I I
61IP� bMamgemenllmplmmnta8on IPropertyon,,nlEone Il/1=15 I1NJ1/2016 IRRG 11 auom4uooagpncyp MP W.
I 53IAdrddega5la Ezpenaea IAdmin Cmb INIM17 I000/2018 IVadoue Iaapdieaand maladw li—ti.a I I I I I 175,0001
I I I 40=1
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPE)-ROPS Detail
July 1,2017 through June 30,2048
I (Report Amounts In Whole Dollars) I I lI Ir T
E I I. G I H I DZ I EA I EB I EC I EO I EE I EF I EG
I 82-33A(July-December) I " 32J38%(January-June
)
Fund Sources I Fund Sources
IW.0 Project Namomebl Obllgatbn Mll..Sm T— E.em�dwr Data nl CT.—Ii rr Dalet Payee Do.wlpgwYPrdeclSmoe Proi.cl Area I Bond Proomda I Obr.r Fp de I RPTTF I Admin RPTTF I Bond Promed.l ...,Fund. I RPTTF I AdrMn RPTTF
I I I- I I 1 1- -- I.a -14 -14 .v.SBdru11S 1T50011 fR W. _11 -.IS ""'1110001E 40M
22o11B Ta.AlloalI BonJ Ieontl.issued ABer 12A1/101/1/2011 IOIi/2028 IUSS Bank IBa d:6,,IpI and I,Wr 1enRDA
Sl Trustee F.. IF— IvInoll 14/l2 IUS Bank IT,.tm Feat I I I I I I 1 1 SA001
_SIRn,,,Mefol Debi Service IMi.mlWnoaus I12SI2012 It/P8f2021 ISS V.IIey MUM Water IR and In AT�C d.bl..M.
.Yl I I I I I I I I I
.--]NIPr l.ssi.rul AMriu,>n',�" �IPi.fnsatindl6mxrrre �F211/201J - ::'Irigtg203d '"`�` iM3Yoe.mnn A..rafs6rk-I r�dyfb,eo,"veln
0 Proiembnal 6eMcen Property Mainlenanco 4112?2011 BIJOI2018 Cal Dr......,a Weed ababm.nl A4.nry ownetl
ILandW l ale. I br Prop.MS
aM waWr
10IProte..W"I Sa'm. IProfe..lonal Servi— I2/1=12 I0IJ0/2o]4 IUrban F.Wre. J..E.C.e .169 2d .,i""m I I I _ I _ I I I I "°°I
12IAg Y01—P_Wu .IPt6p.rtY Maktlenrurw "I27vM12 IB73W2004 IVW qu'. awYog- IAowrcr Moon-]�w cnmelneur�cn-I : I I I I I - ` I I .. .
1312011ATAB3 Debt S. nReserve R..wve. 11/1R011 I4/1Y103T IUS Bank IDSR-Band C.yenanl Re.uirem.nl 1 1 1 1 I 1 I I I
1412011BTABSDebIS R IR 11/1/2011 WIM26 IUS Bank IDSR Bond Cpvm IRe en I
y 2011aT8*d .Mar 1u Sevrc.a nlBn3nofa �> I7H27zg1s ,'', I" " `,,�`; rS�a"dws, Wysry,I `,;'
„-ISI2011A TABS B.rrd Mopr4ls _"IPmI Iw4t5w. �I//112011' -,' I44110M 7ICdrbamrs/SWrI" INdv dd ni
^h.l arW mtrostrY4Wr.,I I I ,.I __ I I I I H
I ' 10I2011A TABS&M /etb I p N Fa tr uro Iif V2U11 I9/2WJ F.YUIJNSUK I WProp fh tla Wrol I I
20I2011�,rA8$SO dProlucb 'II P v runVlMih Uupure I1/1/2011 IofiMUJO IC.rbaporW31e11 Ibwvnvin wnlsnf aWrclur. I I I ;I... I •I
I21I2011A TABS prune, Ilnry o a prNntosYu Wrv»I1f1F1tl11 I&V2G3 ICa Ya uN3 an IMi hiW.Sn lhnprovunw b:
22I I
` TABS Rbpn Impreyenl.nNuSaetupwolt12011 9ftl1000 Cwlo-apwstSWB" U Pm:brJBar[wR Jbr tlyu'. `k20t1A Bunt b
I �3I201 A T eondf 1 W Yud B it112411 „r: 4 I 7MJ Iau�4ap ySa/, IBwdn,P ma 1, '0 V
1',V'24I701fA:TAR&Bnnd .TxW - -"I(amrosenfeh6Tiih.strv,Xu'ro%N»1Tttt_. I9ttll(!s3' •� —` I(bn"vxrawv3hfl"`. IMt,VernorisbnxfiaAo-�an.n-.a" I ,_«., .,-,,` I. __I....,..., _.....i _--._ 1
in
JOIRpnd IR4„Se P axis &"1)nP opnityP a I2/T412004 - I�fID'StB , IC�tyo G rM ram,.. ill.runt-EY1Uy`�-13oent e.' I.'
I WIC.n.ultlnn SeM IFm. I]/1-11 16AIGS016 IRSG IP.—Tea R.mrtrnn Mon, I I I I I I I I I I
I 3BIA nI Audit and R.mninP Fina TBI10/2014 IB/2BI2m0 ILanm.Shc.Lunnhard IRmuired annual audiln.nmWce. I I I I I I I I 5.0001 I
d02011ATABS DunJM lock .,II p .nWrfib ew.tbrti I2110/70t2 IJft?y1p16 •_ "._ IWnbb BASSOC' I9 d`Z n"7 Pluid
sn2 N,dus gnl_. __— ., .. -�..--I - _. I -._I -.-. I • I -..:. I I I -PI
I 41 I2011A TABS Band Proje. Ilmpo omenVlnhaetruclwe ITIM012 I3131020 IConOa dSWff IWronn
W� hpS,m Project CIP(it.m.18 I I I I I I I I I I
1d5IDw o56.n t 51�d� IRp�dn�d I ttd v, .—I. 2B1� xa I`d°„W I11° I I
f d]IT. on S.......Agenry Property(Properly M.W...nce I1/1/2012 IS(J012014 IS din.Auddor IP yT nSucce.eor AgmW
c.no-.nnr
50IRw o a a mhcidb &"sotl PyO-lRomuJu an` IliV2015 I1131/2015 I ooUz Wr" IR—i-5242-1O W.Wb,&501`pf"t
I51ISERAP Loan UJIHF-Reserve ISERAFXW I42812011 I4/2IMIB ILMMF IReeen,. of loan lw SERAF- I I I I I I I I I
'62IPIan�rly Managomant lmplomenWSon IPropwly DisposiBane I1/1/2016 I1201/2018 IRSG Iol eu ee..r a0anrypor terry sae I I I I I I I I I
I 53IAdmiMatraSve E.pen.ea IAdminC I711=17 ISIi0/N18 IVarioue IE.pI y ®b.admirri—hm I I I I I 176,000I I I I 40Aoo
u.nliea antl mot.le.al mrvima
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPE)-ROPS Detail
July 1,2017 through June 30.2048
(Report Amounts In Whole Dollars)
1II
A I B I c F D I E I F I D I H I EH I EI I EJ I ER I EL I EM I EN I ED
33-34A(July-Decemberji' -
333dB:(Janua'ry-June)
Fund Sources I Fund Sources
Con0acVAa DAN nt GO.Rd..U.n D.,0t
IIemO Prolecl NamalDeblObliga0on Obligation Two Esea0an Date Tarminatlon Oale Pgwq Decuip0oNProlecl Scope ProjoclArea (Bond Proceadsl Olbar Funtls I ftPTTF I PdminftPTTFI Bond Pmwsdsl Otbor Funds I RPTTF I Atlmin RPTTF
I I I I I I I 15 -1b -IS 1fi65,00015 1)5.000'15-"• Ib'__• =1 E'er"':1T]00 rS.r 25"
Igm,dn la.uM Axar lfl.Ittln It/lrntt I0/]/2930 :US Banh Bnnd Pnncinle nndfalemxlnn RDA I I 1 1.8669991 I I I
22011BTax Aliowgon Bond Ieond,laseed-112TJ1/10I111/2011 IWIM20 IUS Bank IBO don pleand1,1e slap RDA I
I 31Tmatee Fees IF.. 11/1/2011 1g/1/2030 IUS Bank ITm.tea Feas I I I I I I 1 6.400I
6lRepaymoni of Oebl SeMra IMI...it...... I112912012 I112W2021 ISB Vagey Munl Waler disbib by in SBC ATCI debt s.Mce
"`eipnF.xsvMlSnrwcns IPm!tor,aiswvrcro_ 11/1YG012' ,.`. IRD0tp004 ". - mtalwsWmal Auureiser6:.,IP_.N Ag,is Smkxoe
. I glProf_s lSerw. jpno eHy Mainlewnce I411T/2011 719 IlandomdpolFawreMe Iploper w 19,Agency oxeud
I 101N.N.I.n.1S.N... IPmlomio 1S..... IV112012 I.M2.34 IILbnFu.- ISR.EE..C`Rule
15 en2Compliance I I I I I I I I 300I I
11 AOgn or-P/" l -- olxul M9"ilmu 2711 12 -" 6/JO/2W4 _-scWdtq w Mmnb Ice wdnlsq ePrq- -
, b,�T IF, I I I I P P I AgmmyaN I I.
I - 1BI2011ATAH5 Debt SeM®Reeerw IReaerwa 11/11Z011 IB111]03] IUS Banh IDSR-Bond Covenant Ro i.e 1 1
I 1412011 BTABSDebISa Reserve IRgeervaa I111Y1911 IDIt12925 IUS Bank IDSR-Bond Cewnanl Requiramonl I I I 1 1 I 1 I I
jk"IMP
Bo P gjogR l PhIbc5W`W 5SI rl0 z 07 Yd(il > k dAsso M tl 9 - P dts ffeYy '"�"a
t .^ RE;"I -I _ I 1 =; z IandROw�q% I . I nz I x
I �Ie llATAS�S ,111.j a. IP m4n0evlcgs I I v 1 ; x,A. Ixscwti,a,aaovnn nd/"cW'o
I ?..
29 a TABsegnaPmy,gm IgprgwnwnNnhaaruUute mYL011 -'� aDtzt T. cgn.xtWdsun sgwnw:lwHgn�rea;wmsi:-yctir` , I I" I
M 2011A TABS egnE Pmpcu Ilm eowmonV ntrasgu Wro lV1iz011 I&tRUil-- IConVa nrNs air Imo ovmR..ad sr wra I I _
' I 21I71!1A TABS Eo�dIP p b *` Ilmpmwgalmll�,nahhucmrq I1i1f20tt '": I0J1/2003""`. "". ICyonttactWafSun"`" ronaiwcnon:'.,i[ ptowme t�:--:' I - �I _ �'° .,� I o I � - I I I .
I '22I201 A TABSHorW Pmpga Ihra o �rtV dha g Nre IVt 2m1 ` Ig!2033"" ` " ICan4aUor Stan'` I�ee
Ip11A TAB58mM P< "Ii w e Wwo I111 R 11 Iv 2RS ° IConKa o SWr Iebon Y6 sJMz sa van I I N I I 1
I'F'�{tA12011A TABS"BdnUProwE1s � F.1l norovwfiaYVli�M1ash mimenl•€FiR011 �xF4t'1g11i1033sZ3'"*�'-' -^It�33MorN3tlft-'��_- IMI Va'fiU'�41doa§I5b 1>3fiany4� I l�d'x �"I �`�'"1 '�"`c"I" "�"''`1 ��r'I �'"`I I -%l:-" 1 -
s'Z"1SVtl1tA<TAIiSYiATPle nv4> L Ilmwuwr638Yhnbastrucmra'°'ItflY1011 +',?'':�.'19nr2033!v'Y�`•'"- .IC6ktla'ttorsSlaH^'�'..y.. IVrstv'Greii2ia Parh innsLucn6fi "y'"`:1 '."... "e�' <` '""'.,I "' I "'""..- I ^..'
R sl IRwvuyU, Udt&)pmpWl(Plmr 2r1u2009 - 2124/Nie_... QIydl GrmW Tw ravi- 9 drra t-Ft'Za 11a Wn - _. - -. .
I OIC....18-Serve IIFlr= ro 1I 7/ 01 1I( 6 II WRV SSGIti dAssOc IIPMr'Io UeooIgnda�en n TS._t.f aRtlat 1 Pt ian n
I MiAnnl Audit end Reo F.- V14 1262 La Soi.L 11- IRed.! .....I.udibnq nS0 et MMGra.�ee g s,gn III SawI
'4e 2011A TB ttPr41,4s- p 1 Vf,,!ahucturo 0R312012 bIYaf6 I
_
-
" "— Iona Rowaw. Pbaaez
I 41I2011ATABSBond Prolecb IlmpravemenNnhashuc[we I&1]/2012 I0113/2020 IConbac St ff IMr0M w Prolscl CIP(Items 18
261 I I I I I I I I I I
" bMro i50W I dY 41n Wg Rwnabgn n 2p 4 IdLW 2014„ (Contr l IPt9g1 o tiSfin i YJwe H I I .I I <a
-471T...on Successor Agenry Pm�` Pro n Maintenance 11IM12 O 120149} San Bemard,,Audtor Pro I Tax on Successor Ag.e
I °�"'' I °�Y I I ICon6dle. IP,pedy . . `, I �$ 9"
6pIRWnOV o1 mUGoeWbBsodPdc IRemo IAn ITi12016 1201/2015 IConV< t,r IAPNOT6241.10„anb agPgogl
I61ISERAF Loan LMIHF-ftssorw ISERAF/ERAF I4/TBI2011 I4/28I2016 1w.IF IRenP n ..I of lean Id,SERAF-
62IProperty Management lmplome-te,IP'.FeAYM.Podnons 111I o15 I12131no19 IRSG Ilmplemontanan el160 LRPMP-solo I I I I I I I I I
Plan ., s rnaencypro arty
I MjAdmin1..U.Expense. IAdmin Coati I7/1/2017 I8130/2015 IVarioue I.e nlllm-a.
I I I I 176,000I I I I 26,000I ,
Grand Terrace Last and Final Recognized Obligation Payment Schedule CROPS)-ROPS Detail
July 1,2017 through June 30,2045
(Report Amounts in Whole Dollars)
A I B I c 10 I E I F 10 I H I EP I EO ER 1 ES I ET I EU I INI EW
34JSA(July-Decembeil I �l' 34-35B(January'-Jun eY
Fund Sources I Fund Sources
Iundd Pmlect N—nA).bl Obligation '0611nagon Twe Eb_nnnr Dab nl T.6mindlDDn W. Pewa OnulplloNP,olxlSwm Prgocl Aroa Bond Pmmed.l Other FU I RPTTF I Ad.u,RPTTF I B.ntl P,omM.l m Fund. I RPTTF I Ad.1.11PTTF -
IS- - -Is :if .1% IS
22011BTa.Ailowg.n Bond (Bonds issued After l2ld1110 tlt/21111 19/tmn IUSBank IBBmdmde rinclpleandlntemalon RDA 1 I I I I I I I
31Tmstm Fees IF— I1I,wl In/1/2033 IUSBank IT,uatee Fom I I I I I I I I I
51Repaymentof Debt S,nvim IM,emgmmus 11naTe12 112a2D21 ISB Vaney MuN Wa[m Idlsblbbv SBC ATCWdebt,Wr
afPiMvsaitiiTni SnrNcui _".,,,......--1Pru(eaiiaiaESeru&.e 111IM11' _._-. IW3prLIX{4 _.IPro(ksawml Aonrvieie'"-1Pmbatv.Auurmsot S,6N s..._._
O Profe..t..1 SOMma PropwyMaintenance t 411112111 8(d0/2018 Cal Oroam.ca WeM obabmont for Agen
I I ILand...pelFUvereldo Ip.Ndy S vabr ryaWnM
H 11h W.Mr_ _
lolPmfemloral SW.. IPI.M.lunal SeMcea 12/1/2012 la/3awl't IUrbm F.Wma ISEC.�� 16.-12 Compllan® I I I I I I
I IAnw�,Pre.a.l: ty_ I I I 1 I I I 1 1
111Agency0vn,ed P,dpmty IProAwry MabW_ -I2/1>20tt 16330/21Ud Yarwrc mntraUura. P i;..r bnanceantl ins nncu '-"..... -
I]IMIIATABSNMS...Reserve IRe.enes 11/1M1g11 loll oa IUSBank. IDSR-BmtlC.wnanl Reouimmant I I I I I
141Milt TABS Debt Se ft IR It/1/T011 19/1Y102B IUSBank IOSR annulCow IR f l I I I I I I I I
a7 Tu)'A9S a.aE *"Pw wsztw�ei vt =- traA d `s; son so:of usA7 ver�aW a
Imo, , I vt I I ` I, . v i f I I
M ROWa
18 I/2,)tu{ATABS Blind Pmimb' Profusaarul3B"rvicus I 1_(ti2Ut1`..... WI/2033...`- • fAn4aetorslelag':.. S amaslp gocl oa m(miWi'.Wa `.. ",. _..,.,.-- .,.
� : . I
19Ip.1tA TA9S.Bmxi ProRcm6.: Ilmp wmnNn4aaCu4wn(Meet, jwirk0:13. IC;,�traUmel51Rt1 Icon uu.n.,
MIM1 IA TABS BUM.PnonIts ..Ih,4uovun ,dnasbMu,e 11/1/201t 19/1/2031. ' IConua._a tn0 _ItEtw ov,m Ja busVucW,a' 1 _ V I` -.. I .�I I I - •I I .. I I
2112alA TABS BUMP ro tm 11 M —I'M d,o.Yu..Wro It/1 11 Iu172IXt3 ICuntra WlYSlad .ImnsM1ncnon'.l I pnu_!Irb:`
7220UA TABS Bn dP j Is.,� I pro an4lnbbtbuubvu 1/1/2g11` 9iV20�3a -- Ca,17re016ra ttfi 0 fPau(UUa On Road Id, •`"• ,. _ _
„-' I
232,61iA TABS BmdP tecL4' " II w B„69n0aa11YN11(e I711t2a1?ur;, I0f1/N37x;-: - ( dcsiSma eA`lbnee Mm n,xfu Ma,n -V I's I
'24120tFAnTABs 11oM P,om-az' .. ILnnrowineneTNeastr9ekno ItnPffitl.-.. (9ItYA33 _ -1GbntraNaaRt+h _,iMlNamun':i.ve era mvteson'. I �-•-. .. -1.._ 1 � ,.'.... I x ..I x xl- 1 eR I I �
M XtIIAIABS'RuM P,mdta,.... - Ibm,.a»innn NNintY Y,w.II/IflDtt'... In/iTN33:. ICmp-e ypre/Slan IV.1 Gamin Pnrk con.l_Fuu
00IRugLl.MRmo,Ptl .� IbUT limn LAwty(F4mr I2RYM I2ft4/101a fGrtA 0G, T... I f_utdu Fy2012-lanent
3aIC.n.uMn..., IF. 1)I1M1g1d 1.Ip2g16 IRcr., (pro rlv Tov Romdina Semma I I I 1 I I I
381Mnual AudleM Romdina IFms Ia/1(i12014 IBr21i1201�anm.Solt.L...In— IRaoulred annual md5n.c.Mces I I I 1 I I I I
4017011A 7A11$11.0 Wnj„c1a Iknpr.wmonVtnae4uw.lwo I.VIal1Dt2 IJn312at5- - IWebb&Aaau0 1"d$S..l�uw,,.wine:aueijnI
n.
41I2011ATABSBandProj,c Ilmprove Wnbasbuc .I3/1312012 INIM)m IConbaN d/SWif IUrmnb251 P.*tOF(it-18
d6 o§IiJu t lo-tamil d.relu dt L '."' 171720i4" - et3�20tA•-' 6SY1ot - D u Isli i tnlvd d P "
W Y. 1� M. 12t99
471Ta.ee on Succasem Ag..W Property IPrope,ly Main.. c Itn/2012 6/30/2D14 Is.Bemardin.Audi. (Properly Ta.on Su—.,Agency
C.ntrollor Pr.m,ly
(All2a,lwal:olcw,ueb ebb aaod pod IR—.T.lwn: - _I)/t/2076:.. I72MY"I6 ICun6xror jr« d16.7d2
16.1 o studeug(Au all APNa2 -In
611SERAFLoan L1401F-Reserve ISERAF/ERAF 14/26Y1011 14/28I2016 1UMw
IRoae,wmlol loan far SERAF-
621PI.opwty Managunnt lmplunn—rubw IP,.porly MnFosidon. I1/1/2015 I121d11mle IRSG 11.1 mn
531Admint.u.nw E.p.neea IAdmin C... 17/1/2017 I6/d0/201a (Venue 9mpl,tnu.w b,admi.is five I I I I I I I I I uootie.end root.la.al eeMms
Grand Terrace Last and Final Recognized Obligation Payment Schedule(RODS)-ROPS Detail
July 1,2017 through June 30,2048 .
(Report Amounts in Whole Dollars)
A I B I D 0 TII I E �F I e I R I E% I EY I EZ I FA I FB I IC I FD I FE ,
35-76A(July-Decem6e4 `35-3616(January<June)
IFund Sources I Fund Sources
Ilantl Project NamelpabtObligaBon OblgaSbn Type Etr-�r��nl CTebmrswi 6atel Pavan DunipSoNProloct Scope Pro-Area I Bond Pro... M.,Funds I RPTTF I A.In RPTTF I Bond Pdlreedal ONor Frmda I RPTTF I Admin RPTTF
I I I 1 I I I 11, -I4 -Is 1 -If 5.. .-. -+7 =1$. r ...•..ls .I
_ 2I2011B Tas Mom Ion Bond IBonda I—Mt.1T/3(1%1011It1201 I IBnI202B IUS Bank IBBoo Pimple and INemalon RDA
I 31Tmatea Fear IF.. 1111/wIl IB/t/2033 IUS Bank ITmstee Feas
I' 61Repayment&/ MSaM. IMiac,llan,ous 11/2W2012 11/28/2021 ISBV.11"MunlWIN, IdetrwbvnSBCATCdebteaMce I I I I I I I I
I elPrdf,nuinaYSaIN€«:a•_ ....--'IPMos%,a'rraiBdiv'Icws'-_.IpJf/I01p ".__._'---'Io/Jd/2U34'_ _._> '1Piofds wrml Adamxers IProverty-S..sifSprJ'dUs _ •.-I._- >.--.... _._.I. ,-_..._w......I _ I .._ _>.,_......I I __..>_."" -.I ..... `I...,•.__." I _.. -"-I
Bl ProlmalonalS Mcns IPoperty Mainenance IM1212e11 I830rz018 I b4andpW I aieo Ip"par,1 w WA°e"ry ovmndLae� .I
101ProfeuionalSaMc,a IProlesslvral 1WIM12 I03N2o34 IUrbanFuwras 1. Cr=,1 Bonds pmpl'una I I I I I I I I I -
1 21A9wcYOwrndPr3pe1Y IPrp tYkananWs I2112912 13 IYuaswntraca IAoarxv--ty dine mrce-I I I I I I I _ I I
1 1312011A TABS DabI SeM-Fe IReservaa 1111YM11 IBI1I2D33 IUS BaA IDSR-Bond Covenant Re,ullemont I
1412011E TABS Debt Service Resersa IRaservea 1111IT011 9/1nom IUS Bank IDSR-Bond Covenant R—irement I I I I I
.1120t to TABST{ond PaJg4b PLfdu nfiaMcu6' ^3/17r2012 �, S17�1N18 �1yY�b$As p MK7Si ad�A�A�tb vrulw"b.
1tl 20itA TABBE03d}'hepch PI61 ) tSiPaaea 1111R/tt '�'%r OtV2fg3 '"'Cdn6'SftW,lShtt� S tliw,iT)N.,gntffi a.In6aYbuc .-n.,.h-,.9.r. ","a"'^`. Tyq�.. '. ,*�. -
_,I ,.� ,.M : I I I - I4 ' IxwYanddaxi4n el I I I I I� s
1912(11 A.TABSaq.pMjw% IlrrylovertmbVlntasVlickdo 111IM011 INI/2043 ICdiika<m,wsMn ISa r,,&tV14wI M1tlra,bucwrol - I I I I I I I
AI2011A TABS BenJ Plupcb IlmproenlrenVlnSasaN:Wln 11„aDll IYt,2B33 ,.ICanlnctWs,5lalt IH Rvtl y111iassuuulo I I I I I I I I
21I2011A TABSBaMPr,y.ch IwmravmanVburaBpucuua.I1/1r2011 ':I911/J9:I.'1 ICwibecm,WSmfl IALGnOmtr�tluorimpiJv,monh: I" I :1.. I I I I I I
22I2BilA TABS Bond Plp)oGh, II gaxemenNnbanlru dtae I1/1frI11 e, lalrmla IOdntaetorUSlan l�don edwt Read W;JOa
Z3I201A TAB$8o JP kety II P[or�9Nt�raetrueluro ll712011 1. .j„ 19t112IXi3 u�fwhaelmWSGt1 IBwirxry r -nd Mal Sib Vrn I ,,ti„c-;v
-'2aI20L1A�AB59�df 1mb -=II Ulfifras9,2 It1U201 a.�u-IN1YN,1,f I"dlfan >u atI IM V 7d�5yydtdn tdWB tl' 1 --' I ""�a �-'� I I 1 I >`.. I - "I
"2412011A'TAPSBditBPruTucls '- =11 nproVbm6k�'k%abucMn'I1D/20tT *�:19/11M11 � 1Cb11VdETm6111.111 IV sta Ord/ddJ'v9lk MnaM1uul nn 1 '°�"v " I "''�I I k� "I � I '--' I - I '
3U HrAm,Wl RnwIV(x,. GIYM1- f1Y Y.ozr;(Pr4u ?/24/2W9 - 7/242010 C1tYW Grand Todace AM4Wplo nodsilly pnymunl - -
I. .. IONMtV1�)nP,vPd,N I I '..1 I Io9rn.vnmU-FY2012-111 I �.. I ., I I _•. I .." I I I I
361C 1finn S.M.s IF— I'll— INSN2o15 IRS. IPro dYTaa Rerorlin48aMrm
3B M..I Audit and R.-ft. IF— 1S12NX14 IB12a1201B ILan®.Soil.Lun,ha,d IRp iredannual audthn,—A.s I I I I I I I
4012011A7ABS Bom1.PrU)oUh' IlmµdvrmoilVlnkvi.bip:Iirco ILt;1Y1012 I311312U15 IWW4LLAsitia Im RO .avtiP6nuui lnd,Ile:d,>wnl.
41I2011ATABSBandPdj,oe IlmprovemenNntraetrudure 13/13Q012 I3r1012010 ICeluacla su" INmudb261,Pl*ICIP(ItemstB I I I I I I I I
45 Da bbo�uiabyY-hu rp Uw 1. F.ed v".14 Til.1012014 bxfmf.. O MmW&i'Ib fel'9 dviulLn -
Y 9`
�.. ,� 9 Y 9
3_ �-�> __ I�=d, - ��>sA2str�,t. �.,��,�,=1
4TTaue on Succasaor A9,n Proer Proan Maintenance 1/1/2012 MW2014 San Bernardino Auditor Prp ITav pn Successor _
I I P "I P Y I I ICo kallar I PmoerN
1 SU12dmp wn/ 14p DBGba4Utiyle IR41ed htron` I'MIMI5 II2/311NI5 ICo1,Bam, IAPN B�5Td210�a1ati8W9VIWat1 I 1 I I 1 1
1 511SEW Loan LMBIF-R...— ISERAF/ERAF 14/2B/1011 1412 MIG ILMW IRuPen„"aedt of loan for SERAF. I I I I I I I I
I .621P an rN Mariz9emenl lmplmnan UM IPmp"r Pdbore I111=15 IIMI-16 IRSG lot eu maws"rc6..fffi MFPM We I I I I I I I I I
1 53IAd .W Uv,Eape ass IA mCa h 171IM17 IB JN201B IVaraua I,oal°esen Ic.oWeuMoea
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars)
A I B I D I D I E I F I O I N I FF FD I FH I FI FJ I FK FL I FM
38-37A(July-Deeemherl I 36-37B(January-June)
Ibm# ConbaArmnt D n I I Fund Sources I II I Fund SIources
PolcNamabtOb1Ba0an Olinaon Tm EmOon T—fnab..Dab e Bond PT dm F.— RP F I Mmin RPTTF 11
II 112011 AT..Alai I II I m..3 I II.RBahk II Amond I It .IA
Rmtl I9/1R022I2011 B T..M.-Z I M IUS
_
Prindple and lnWreat on RDA I I I�� I I I
I 31T—tee Feea IF— 11/1/2011 hV1QM3 IUS Bank IT..tm Fees I I I I I 1 I
6l R ym epaant.l D ue ebtSoMm IMidanm- I112MO12 I1/2812021 ISS Va6ey Muni Water R.
SBC ld.bt—A-
elPifi-xemmfSat�va,_ 1PrulwitafaTSeivrv.m - -..11/tY[012 Ifi13W903f.".'-..-.-_—'IPrtitasswial Auriiarzai Id'bibvAsoink/.
GINoto..q lSe Nme IPloporly Malnb anm I4I1T 2011 IODp12018 I da apeRm.Me IpWmd opwyebxa err br ABonry ow.d
I 10jProt.sa1onal S.Nco. IPrp—i...I SIN.- IVII2012 IMW20M IU,.a Nw— IS.E.0 en169-1
2
Compliane I I I I I I I I I I
t1 Om Wflie wl Propwt Ma4iGnanro 71i2012 6/JWNJd' Yotrius_'nlrw,twb_ P 1 Alaj b ne and.Kuiq,m-iA#an�Y y I Y I I I I4°mvi rw I
I 1312m 1A TABS Debt S—Ramrw IReaerwa 11I1I2011 IB1112033 1D$Bank IDSR-Bond Comnan,R.aairoman, I I I I I I I I I
I 141M11BTMSDebt S.M R IR rve. I1/1/2011 I91WOM IUS Bank IDSR-Mnd Com nt I I I I I I I I
I t}I.2p 11 Pl I
I TA$S 116fid P Ia.W ' d.xiuniT `3t13fit01 '�""E 3ftu2019 WO h'bAw e M U a0,4 velne(t il sC' ` .b_
>,; �F.-,, �:;
'13011A IARSBdM!' h (Cro awsfSwNun I1[f12611 I01 U3p IGo 4a NSb# ISniM mt laroo UntaatrapWXI ry' 'I I I I I
I `19I2011A TARSRo1WM1 j. llmpowmenNntiz.Yw.Wio I111/2011 .. IwiM33 " ICn^v°UgalSun I on.n.Nx ,m/iast„aknel
I20IM11A IABSnoad F-10j01W II,wammw Ulntrr blrcd,na II(,/2011 ,IKII2033 ICori.UaGnr,Mff I83nn,i Huad Inh sU-116
21 20 1A IAB.tlnnd lHUPeW M nNniientw.lwo 1>I/1011 JIt/2033 "ICw1UaplwaBbn : Imp rtuclionoolU P mnxal I �• I '. _I _ I - I -v tI s „I1 II I Iw In RowIGMAe
m
2Ul1A IMV R m
0 8 akia,aia'Vdn I 'a�`2 I I I
I412D1WTABaBdlitlP k W * +II I,edMtltra b.Gu p�itll/A11 `;�?' IXl1/•J013 ��. "1CpnKm twW4laX "IMI Vnrno3'sto Wfilpaliad'v'`' I "3±u"".:-1 �;�?•':.*I �"""1 ✓i%'" 1 Z,',:-I - 1 I -I——'•2$120 1A^TABSR&3d Promcln �.'�."11 hW a Gino.tfl/20t1 "-. IILt2033,` "' IConNai f/ V taG do Park 1,rfib7 'I ea.- -.I
JOIRwWwI Re,.vl}+fa IOd/2�Q,op(wr IMV.1909 'I221M6
I 361Conaultinn berNcea IFina 17I1Y1014 111 .16 IRSG 1PIO.p11VTm Rpmninn beMma I .I I I I I I
I 3BIAn...I Aedll and Rpmnlna IFme 1B12B/2B14 IB/2e12 in ILanm.5.11,LonnM1a,tl IRnpulred annual nnditlnn eeMcea I I I I I I
I' `40IM I INTAB" Prblacla, ' II NowmwnV rdntGw.IH 1012 """I31131201S— - ` IWob:4A—oc'" JW1 ROWSUodt1"& nS4:,BnI
I91I2011ATABSBwd P,elpw IlmpowmanNntra.bucbao I3113rz012 I.I.M20 ICpntractpralSbtl IG pud T. P.*1C1P11bm.18
SS Rnn6U0on r ian tlrvelPt R edm ,' `.. `1dP1014`""'`6(30/201d r.. b" t."` Ddn W6on b tY '1v"'�1OW - '
,�) . . .�I ,�,��J
I 47ITaxeaen Sucmeaor Agenry Propgy IProp.,ty Win-.... I1/1=12 MQf2014 ISan B.'—din.Autlltpr Prope rty T—Sucrosmr Ao.n, -
Dpntrplla, Promllx I I I I I I I I I I
I 60IRbmov.Y u,.6-0a ebb b ada pTd.- -IRamedebpn: IZf,Tf2Ut5'_' I1?IJtIZ(li '_ I .;GJr IAPH 02]5242-sig9 lab�'Gl p'IIo�II
10
I61ISEWLawnWW-R-.— ISERAF/E1W I4/28/2011 Id/20f2010 IUAIHF I ft nwwmtollmnlorSE1W.
I -62IPIa�rl0-11....I lmplemenbU"IP,p ny Diapp W111 I1/1/2016 I12/31/2016 IRSG 11•emeaeph..lth.LCy pParly .ale I I I I I I I I
I .1Mm I.t,a4m Eayenae. IMmin Coati I7/1/2017 I613012018 IVa eu. Ia od e.aM'met em"'mMmwa
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,204B
1II (Report Amounts In Whole Dollars)
A I B c I D I E I f I O I N I Fri I FO I FP I FO I FR I FS I FT I FU
37-384(Ju(v-December): �37-38B(January=June)
Fund Sources I Fund Sources
1b 11 Project N-m ,bl Obligation Obligation Typo Eaewti nr Dab nl CTetrmNab'Bon Datet P— D-1phoNProject Scvpe Pmjacl Ar.a I Bond Proc ft Other F.M. I RPTTF I Admin RPTTF I aond Pramotla l Olhor Fund, I RPTTF I Admin RPTTF
I I I I$ -I'3 -13 -IS $-.'_,._.
tlwttt PTnv Agnr.,nn.Hood IRnntls lnaustl Annr tf tt I.glvfn33 119 Rank Rnnd Pri�Nnly,and lnlnrest on RDA I I 1
21MI I B T..Nbmlton B.nd IBgrd luuetl Nbr lTlJ1/101/12011 IBl1I2gT8 IUS Bank 18-d Prinriple Intl lntereston RDA
3iTmetae Fees IFee. It/trzott IWI/=D IUS aaM ITmtee Fea. I 1 I I I I I I I I
filRepaW.1o10ebt SeM. IMixeOanewa IV281Yg12 I112812021 ISa Vagey M.S1w-r 1C' bvnr"'"w debt.eMce I I I I I I I I I I
"fllPRlevtiitinal Sl Nwv IP Inae»n5l Snrxcrm 1211/2B12 Id;30012031 IPrilmainnnl Mnr�IsmnIPrutiwlvMmilnt Snnbrs I - , I I I - I- I- - I - "
9 Pmieaeional SerMcea Pro t Mabbnance 4/12/Z011 S(.igl2gtS Lai Dreamers Weedabalemon111,Aen ed
wry I IHinhandpal Iwrald. Ip,IperyBwabr g ry
1glProlembnal Servke, IProlo.,bnal SeMcae IT/1/1012 I0/30/2034 IU,ban Fubre, IRMCir nment 6BondaComp�w
ITIA9q,v:ydemM ihupwtY IPruywtY W414m5neo IWIIM12 IMJW20J1. IVI1wga—ta, IAmgslcy Prorrrrh a �Ins,rc:ama-I I. I I I I.... I I I..
I 13120t 1ATARS Debt S.M.Reserve IReaerwa Hl,r2011 19/1/Ztti3 IUS Bank IDSR-Bond Cgwnant Requirement
1 1412011BTMSDaMSe R rw IR rvea 11I1/2011 I11-1 IUS Bank LDSIt Bond Cove tR en I I I I I I I I I
t7I4t1A TAB86mo-i¢fop9.'4 I Itgs.lgna,3 rncoe 3ry37Ttf'T� '.flY3(2n�,1�,5.,. 68K "sjk119+5ShaoiL prcn••bkibrb ids9 I v .f"�'s
es .. 4sI I » d.
18I2W to TAB$M dP J?l� _IProfuuiWlSl S9raeea IV1tY�i`"' '.-I971/2Tj,e" ahStl tNSrall sTr, vm nn dusmtlt rUis,?-tlir@siNetu I -'p. �'. I J.S.. I I q I I s
I19I2411A TABS Ii-Plo o Ilmpa emm,Ni kmtrwp rl ll/iR41t IA112033 ICo Ya Ida 9 atf (SOu We t^qo I. t h—.cU. I I I
20I2 Illk TABSMMPmpcts IingapvSmvnVlntraahutwa III-,T." I9/tr.V3'- - IWnYa USWf IOartru lloail'a
21I2U1tA iAB3 aonJ Plelab; --.- INp,wmmt'Arkaatr iuro I1/t/28/1 _IWtR�,3.. ICwltaLtur.lSlitf Imnstlluct onM ti povanumn I I ,v. I I I :I_ I � � I ,
=22I2(It A 1A8$Fla tlP Nett, P Vbn,enVlnharhuturo I1/1/Z011 I9(tYl(A33 ICbnbbetomlS*all :IPon,IrueLofrnla ftRaddbfldyu:
23� A ABS dP/5 b "II qv dM66 b,l e`I tI 1 iU .._ I .. 7-19-1h
az I? <IBaen Rroa l!w ab Yw I _ I i
I [
2AI1KtlA"<tABSll60RaNcis'x,^ __._<14ttYAg9 .g--"---'_._-,.._t(',�ii'�tu145Wi-."_.�IME"V�non
,'251201.fA".TABSBorA Prorecffi? '.h.—Mefisl azm twe I17172811 - - 19rt 63
mo, �.. -_ :Iflaava£tvs5lafl bra Gra,md Park- cfiti5 - 1 >"•- 9.1' _ I _-". -.. I I f'"- I I I �t
30/R�WIW F!"Y"s • I Mil n�Plm. IT/2W 404.... I2Q,?401B" lGy'ot:Cxand Tarawa 'JA08ndlVVu
sm -.
I 30ICo...U.,,S.—. IF.e. :711=14 IM012016 IRSG IPmoerty Ter Ropgrtinn So,vlme I I I I I 'I I I 'I
I MA....IAudit.MR-tin, IF.ea Sl2nl2nl4 IS/20/2019 'IL.-Solt.Lunnhnrd IRequlrpd onn-I..Mng aeMwe I I I I I I I -
I 401411A TABS Bond Piopcis' ImpmvnmenW�tia4tru two 3I13/2U.12 --'- --dn3/2015----- ryt468As.od Mtdgan SlreutVupG wrim':do419n ----' - _
I I I tl I—RD--N—z
I 41I2o11ATABS13ond Projects IlmprovemenNnha.tructure I3I132012 I3/132020 ICnnagms .ff IlhmupT.—P,.*t ClPllbnm IS
0 ID
A�IDw oBiwb t r91 farMY d'nLTglg:...aft o6afw«� It/tM14, - IoTJ0M01d - �tmR6ScWtg9t)nB f.Lsl�WmllYfiwhrN I y"'. ;'°.
f. ee .., I v,.,lsa � I
41ITa, In Suc gAgenry Propery IPr4peM Ma nbnance I1/112g12 I07JgP1014 IBan Bmna,tl,no qud br Property Ta.an Sucmaaar A9enry
Controller Pmperty
(�moval bf Wn'Lb alM'1K hud`wla- Ron odbllon"� )Alf20FS' 12/3vZ015 � DontrSctar :R 1 I,.roiiaobvivb BA-i yilq al -.'
I61ISEWLoan LMIHF-R-.- ISERAF/ERAF I412912011 I4/M12016 iww IReaewitollaanforSERAF-
I62IPPm dyMana9amvnt lmplemvn-,IProporly Dispodtlon. IIII-Is I121J1/2016 . IRSG Ipt.Ill uae,.I;11 1th.cy perry aLo I I I I I I I I I
.63IAdmiNaVaOw E.peneea IAtlmin Coal I711-17 Imalm1S IVadou, Iempbyoe m.b.atlmini.traSw
uppliec antl wet,legal eerviwa
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars)
A I B I C I D E I F I G I M I FV I FW I FX I FY I FZ I GA I GB I GC
3849A(July-December)- ( 38398.IJanuary'-June)
Fund Sources I Fund Sources 1
IWm4 Proiml Name/Debt OMl9aean Obllabon Typo CEaaew011onr Date nt CTotrml anon Dalol P. OeeaipSONProImiSmpe Prolecl Aroa I Bontl Piomotlal Other Funds I gPTTF I Admin RPTTF I BandProadal Other Funds I RPTTF I Admin RPTTF I
I I I I I I I IS -IS -I>{-- _IS •bi -".:":I.S.'_ 'r'.. •15
2 Z011 B Tea Moaeon Bond IBonda Iv d AABer 12A1110 1111n011 I911n02H IUS BaM IAma Pr'uviple and Interml on RDA I I 1 I I I I I I 1
I 31Tmotee Feea IF.... Ivinutt 191112M IU5 Bard* ITrualm Fem I I I I I - I I I I I
I6lRepaymenlof Debi SeMm IMI—Innerua 11n812012 11nan021 ISB W.,Munl Water ItlR.iatri �SIn.n.I debt na..
�HlProt I o1SUNua :. IpinfmammolSmvrcsn TT11t10tT -.....IOY.b/M:W IP"Yossmr,l
IPraleasiaal SaMcea IP,opoM MaNtenama I4112lN11 IS/J0201H Ilendawdpolm�Ids maparyd xalerl for AOmryavmed
10 Prolmalon.I SaMCaa Profeeaional SeMcea 21112012 M.12004 Urban FuWroe .Rule 15c2-12 Com Ilan
I I I I I I IR.a„L�S.E.0 P I I I I I I I I I
I mm�P.am.� I ;;�I I •. 1 >. I _1 .' I ,: ,1 1 ...;�
12 Ay.Y roWuty oWrlY Mamtenenm LV201T -:.013Wm51 -.. ValYcia ra..l_va..: P WYldainiu onJlredra„ua-
I 1312o11ATABS DebIS—Rewrw Ilea Itttn011 19It12033 IDS Bank IOSR-Bond Covenant R.--.1I I I I I I 1 I I
I 141M tBTABSD MSe R rva IRe mass 11/1n011 IS/1n028 IDS Bank mSR-Band Cove IR ment I I I I I I I
1 1tA TABSBO NR sb lP i ?A �a lx vzgt2 6y 13 T 20 5 I v,'m P W romdn4 9 1 "; E 1 ��-;T' . . �°I I � I a 1 t y I �i
1 8I2U11A lA6S H�ed mFK IP F,ssgnalSm tev, "ill 071 " tl" '"s9 V2030 ICWta2 ors SWII ' "Isl tiva Wtlaa l `,nka
I1912ot1A-TARSDond Ropcm IbWo men0§sv huJwa 11 U11 19 RGJ3` - IC anhaa..srslan ImnsMw pr to oo:Jas, nPi 1 I l I _ I I I
2012011A fABSBodOP cN '' IlmWnwnwnUlM Uudmo I v2B11 I8 203' ' ILon6a6aralShll IB mNRoaJW nasbu hde` I 1 1 1. 1 1 1
I" 2112MM1A TABSBwMF,W . " II ryovumonNnBesUuPure IV1P1p11. " _" :.19I1f10"JJ' '""' jqn N ms/Sfaff I,m's Innw l p Lm ntaµ I
1 22I20ttA TABS Ba tlF by W Imp owm.n ti B2 t ava
eery UMEasbuMY 1[iPNii `9l112033 CM ha a15L(f" Sb d 'S;sti l oh#�y '201u TABS BoadP __ _ _
l l 1�rer ca A„ u.t R C;
5V0IIATAR9A&A'd Pr t, 114vnruwtlte'dBfu,r b..1iS"'"11tTPNT1 In=_�a, ice" ",ICdntia(tlova5lafl „SiMl VemrnfaYBm detr lzab n6"1�* I • z"�°"' �1� w1 s-'1` '.' fl 'PFr I Tt".i 1 �o a- 1 "'�'""P
.*.251201YA'TAB5 B3iM Proratts ">=llmmnveminnNnpaSburlWe`I1/i#2011 "-�.I9/In03.1 "` 1(bry'{t"acfarSlShn`"'"'.':'IaA41.Y G,and4 P51k nunG6n= 1 1
30R Jual Rouapls-., :GIDCma yLoan(Pnm T/24n009 2/T4Y2A1B "�" CdYol Cvintl Tmraai -ApmdeMe hdavn9 WYmont •..
I6aaa�rm,rProPY I =I I :.I yromnant-(.YIU 1213 I f I I
I OEIConaulfina Sarvkan I IFFoinea I711/2014 IRSG Lnnhar IP
381A—W Andll and R.wninn I B26T014 IHm romrivTaz Ramrima RnMrne I I I I I I I I'
aadlenna vim. I I I I I I I I
402011A TAli3 BundA ocB a.1an01 drbis 4uro 3I13i1.tl12 L73/2015 Webs aAxwc M I 5 "Tu ta._dpii
__.. I ... _ — I I I I I I I
('a H a P _.9�
RO W nru:-Flhaan T
I41I2011A TABS Bend Rgoc a Ilmpro emenVlntraatru ure I3 131012 I313 202 IContradoraBUll IG.hmunoh 251 Project LIP(Il 1B 1 1 I I I I 1 1 I 1
j0.m Id F gW p 6 d w 4 y;,IR ed4Bo qn I n014 IC7J61Ji4a6m m :12 9a9 O RMs.Ghost ny 1 ;;,I
Id7 Tazae on Sucmamr Agency Pro�a'Pro eri Maintenance 111=12 BMW2014 San Berna,dlno Auditor Pro Taz on Sucmamr
- I Pe y P Y I I ILmtraller Ipmn.. _ In SIab E tia"" I I I I I I I I I
ISOIRPmpvtl ul-non.slub4sotl Wlo: :IRen,uJUWn...... I]tVN115 ...I121.11n015.. ICWibMta �1A(NO2w1514t- plladll
I611SEWLneeLMMF-Reaorva ISERAFIERAF 14n812011 14n6/2016 iww 1Roeorvam1o11—WSERAF- I
52IPP1a Porty ManaII-1lmplemonlaSon JPr ,IyDiapoaifima It/1/2a15 ,I12A1n01B IRSG Io'faumeamra nfMe�M win I I I I I I I I
1 631AdminlahaSwEapeaea 1—in Loch 17]1n017 1H/JOn015 Ivadoua IEEmplayeomab,adminlelratiw I 1 1 1 1 I 1 1 1 u.n.and watt locals'—
1 I
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars)
A I B I C I D I E F I O I H. I GD I GE GF I GG I GH I GI I GJ I GK
I 39d0A(July-December) 17 39 40E(January-Junel
Fund Sources I Fund Sources
T, DAN CpntraNAVrwment Co 11,11" I Bond No... ...Fund. RPTTF I Ad.i.RPTTF I Bond PrpwWal OU.r Fund. I RPTTF I AdmI.RPTTF I
Prolocl NamolDabt 06110ation ObligaOon Typo Eaecutioa Dab Ibmtl —UAg,Dale Peyao D..vipuolwroiecl scoop Prolecl Arpa
I I I I I I IS =1b •IS -IS - E 'rr'�.+ -18 "'� IS •IE' "'=1
ij- 1 19/11201q II.Rank IR-d Princinb and l--I nn RDA 1 I I I I I I 1 I
22011BTaa AlbwSon Bontl Rontl.luued Ailer 12A1/101ft12011 I9/1/2028 IUS Bank IBgnde rDlpWla antllnbr.al on RDA
31Tmalee Feea IF— Il/1l101t 1071/2033 IUS Bard1 ITruatw Foes I I I I I I I I I I
-SlRepaym-MDeMSmvlw IMIxeOan— IMS12012 I1f2S/2021 ISBVI9,MmdWabr IRA trebvnSBCATCItleblaervico I I I I I I I I I I
- 'SIP_Y6/ela rvtal SoiNces.",•,...- __'IPro(osa,6raTServ'rcus'""-1?31f2U12_..... _._.,lif/.10t2O16"' IP-/'moat Aimfa s8rt"1P%ubb,SBCAT
BlProlea.Iw.I S.Mcea IProwm,Mainbnanco I4/1272111 ISI30f2018 (Cal Oreamecapp IWeed eDobmonllor Aganrymmod I - -
Land.cap.lRlwroldp properly&—r
Hbhbnd Wnlnr _
10IProl.vlowlSaNce. IPrploe.blal9eMcea I2/1/2012 IIy3IV2034 (Ur—FUN,— ISREw.C'Ruloo15B-1
tla—p— I I I I I I I I
12I VOeevW PropmtY IPropertY laainbr�.lbp I2n12pt2. IC✓.f01L034-"-_ IVviLtim mntr]d.iis ..- IA'=Plepm,YnanCuauJ lnaWauce•I - I I, _-_ I _ I I_ I I -I _. _
13I2011ATAB5 MMServiw Reserve IRmervea Il/1/Nlt 1911/26i9 IUS Rank IDSR-Rgntl Cgvenant Requirement I I I 1 I I I
1412011B TABS Dpbl Service Rewrve IReaeraeam.�L It/1MN11 1911/2020 1IUS Bank IDSR-B nd Cov.nanl R..uhempnl If
'"?R 1A,TA85WMW[u, .. IP IV 5, 'I]TM_ _I S I 48Aasoc Ind WnEneWD .tle49 I �' e ;er,--,. I, .I irl 'P ? '.I 5✓ _._ I
tR 2aita TABS BOr4dP pd[tir?. Pefea:CWh4{$§ntfm tn/24,}t 9Ht�33 "fC y '..,Id54p0.wa %ec Nda:;hflYi,W1pW.I •. -AI ..✓. I I e,..•I I' I y/:::` I "
ro hacima1Sb11 tiya �.
19I201 to TA6S FJnntl Pro}zb IbrWrotgrtionL'Int trtn:twu 11/11011 - I9/1120:fi1 ICdnhaHnr.75ba _ C t—l.wbjwt
20IM11A TABSB3'Id Praylpb:... IlmPmvwlwnVhi3astrgcDpq I111MI, ISDIM3 ICugtpGwNGblt _ 'Impruvwaenrn �buclwo I I I I I I I.. •.. I . I
21I201 to TAR98mWP kip 16W anUlnt s4rrC,ea I111120i1 I&If2N3.._ ICpnYac IUSmll wrcD{vin clreb IrmryCvar,inn6' I I-. I I I -I... I " I '�-� I
22IM11A TARS Sp FITpcb� III p vampnNnVasirucluro Il/i/ }1 I9ryt1f13! '" ICanUecidrdSNtt ronl n ptlwi RoaA bIIJOp
TiI2(itct"<TAB98p JP W?Cy@,y rp.--5nhaao-uGwe I1>1t2U}1 I21tXKf,.1 „4GulheCtwNS1g11 IRman Ww,a�Mam5Eb Van I y,`,, ,:'+s l: I I ,
`+2412011ATARS SrM Pro'ecb'y.':. Ibxapved lRnksshrntiqu 11f1P20Tt 19G.R033'". 1L2dbattm45teR -=avlMt Vegk,n-dupe stt3A?s6mi-.. 1"" �'7 1� __I �_.1.. _ F"». 1 I 'I' :I
r251301/AzTARS 111mrt I9tt2633-. -1C'mio-acNrdSblf .:...::Iwrata GrmWe P.n6wnstivi:tWn 1 •'.... • (:.., 1 I I' .f e 1 .. I I -_.1 '
;Y3 Ha.�aal liou4pl.. C1Y1C yL ipi4r IR91 .IY24Y20tG OnV tOm.W iorracq IAE J .ym mo tw IVP _aA -
301Cgn..1—SorWcea IFoaa :111I2.14 16(JDR016 IRSG PIr,IIVTa.Reporlinq Survive. I I 1 I I 1 I
381Annual A.diland R.wrlinp IFoaa IMW2014 1S1211Y1e10 IL.nw,Soll,Lunghard IRw irotl onn.al audih.q-Mce. -I
40I201IA M$8—r Praptb IW WovanunlVlnkaaburhuu I311d12017 .I3l1312016 IWobti SA - Ipr,q War..ra1-Phase 1.nb:-19,11
41I2011ATASSR—r N.japia Ilmprovemanlflnhasbucturp I3f132012 I3I1320ID IGgntr—./Sbn IUmugh261w Projac(CIP(IW—18 I I I I I I I I I
4S nowwn pl u1010 fro lydWelDnp H W n: 1/132114, T W3 9",. Cmr4actor ,�e fkm oal.ur5l a(96 faudry{tlwollin0 ,p '
&Fzs
47T ton Suc —r Agenry Propery Properly Mainbnance 11-12 6=2014 San Bernardino Auddpr Property Taa on S.-A—r Ag.nry
I I I I IC.nbgll.r IPro II� I I l I I I
"59IR pvuTDf:vhaoWalabd"IoN IfT.mpJramn'... I7Y1lZOtS'- I12131MO15.- IC4ila.ctul. I�NO?f6+2a2.10 afil.4Bu0pleaall
fill SEW Loan L.W..-Reserve ISERAF/ERAF I4128Y1011 I42812018 1W.F IRp.ervean1o11—fArSERAF- I I I I I I I I I
-62IPhperlyManaOemenllmplemanb0on IProp"tvMwdo-on. I1/1/2015 I121J1/2018 IRSG Ioleu¢euoraBencyppr w'n'�'° I I I I I I I I I
53IAtlminlabativeEappna.. IAdminGwb 17111.17 I-eae18 I-... IsEln,pbywwab,adminbOeDw I I I I I I I I I pollen aAd veal,legal.ervlwe
Grand Terrace Last and Final Recognlzed Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30.2048
(Report Amounts In Whale Dollars)
A I B c O I E I F I G I N I GL GM 1 GN I. GO I GP I Go I OR I GS
I 40-41A(July,-December) I' 40-41B Wanuary-JuneF I
Fund Sources I Fund Sources I
IWmtl I`..Ramo/DaW.WrzOon Mi0aVon Typo CE. L.DaW nt CZrolwtion Dalai Payee Do.aiotio ooroiecl3ww No]-Ara. I Bond Prowod.I ONor F..,I RPTTF I AdWn RPTTF I Bond Prowadal ONm F—.I RPTTF I fWWo RPTTF
I I I; -I; .1; _1; :IS 13-.,.•.....'--_IS "-13..' _ A
22011B TIN.Al1.Zon Bona IBonEs lesud Alter l Y 1110 I11112GI 1 INt ITS IUS Bank I B..dN1,.iplaand lnlor I.,RDA I I I I I I I I
I 31Tru.lw Fee. IF— Itlumll IBn/2G33 IUS B_ IT-.tee Faw I I I I I I I I I
6 ReP Ym t IDabl SeMw IM ecdLan It/2-12 I1282021 ISBV P yM W t IGop❑b SBCA d bl I I I I I I I I
,•'..B Pof SInalSarvle.d' pfalnyawKfSnrvK.on' ,?I2/112012 T1G7302034"."'9 "::"IRbin.moot NTtii415na iPrmrenvAi�oa ASr,rims :'"' "`..;-' "'.--...1.'"". I -"�1 -"I __-"I I'�".'__ -1 "..;`:.I..` `.
BlProlemiarel GoMce. IProprty Mai"'"" I4/122011 I0130/2010 I�tl ro..cpMdn JW-d I,W..nl for Apnoyo mM
101p.r.W...I SoMwa IPlolonsian 1lS .. IVIR012 IIV302034 IUrban FUWroa IReoulrmnanl fi9nndn�P�w I I I I I I I I I
I" 12IAYo cyG 194Pwp&IY Il'.pwl, 4nWoa.oi IVU2012 IW*20S4 IVatiuu wn1 GWe IAnmI P urortl nco otI su a w-I I I I I I
I 1312o11ATABSDobt Sa Ro.arw IRa.araea 11I12011 19/12a13 IUSBan; 111R-R.M covenant Rea.immwl I
1412011E TABS I3aM$ R IR erase 11I12011 14/12028 IUGB k IDSR-Bond Co IR... I I I I 1 I I I I
4",,t7I201ta1B3 B41JTtepnis IPrwo.a,4„ ttsl3/192tlt '� ZI311320t5,r �ig@$bb BAsa I na'KOw a�nr l�qa wmWrl4esg I 9y I yv ,# I ,a', I I „3) vu
11 1
IBI201 iA TABS BoiWPlojpth '.; IPtofaasktpi GNei�e9 :IV12011 I�VIU33 ICailUecrorUStaO: I r_!._doswiont u4 mtmebwNrel
14I2ai IA17ABS B.M Pmpcb IV ye ernoaV rtnaVu 4a II/1f2011 IWI12033 IConbxtor.lGlafl Iromtl, lwn�Imoe NltaatM ml I I
I70I2011A TAUS Vold P"Oot Il l m wn4nlllnhanbuUw 111112.11 I01112033 IGanba turn S1411 Bn rt n.l anJla h 4 mor.
I21I011A7ABSBondPropp ImPawmonUlnvmh Wm IV1f2011 I&170f3 ICmVaMNSodf Iwislrgoo-n 1 pavw.x I I I I I I I I I
'y 20tt0.iA8913oI.JP 1 4 Ilmpr nWV tr bn I11IM11 I41t 1033 'IConael./St±d IV..P_b i',rta Rd bdtly
fi 2sl
3I20i TA8 BentlP jab AIL W wnW nh b of ,I1/V20If 3,,, 19f1Y10.f3 d• ICtlnb xlSiak I'ertin Plea aMMNI h4G Vpia' I I =I' '. I I I 8`•, I I,
1 n`=.. .-
2412011A=TAUS 91iM Rnrorin -BmorBwrnenl,TtAentruAtta;117 11 igi12R13 :IGme.11U SiAf1 IMe-V,.nmribaav an�aatmn' ' I - 1 1 1
i' 25.1/A TAR'BnM Promeh Ihann.rlmn Uinta 4,rarca:II/1lN11
30 R IJ i ftwo�Ph Il4 fl wr ?i242004" rl22ar201 G m 1
Y
W2811 ptoponY IG y of G11d iW JAUIo,hq.L oM
aywm,ant.fY2012 1J
I 301ConevlUna Servirea IFw. :711-11 I67JORBi6 1RSG IProoarN T..R000dinn Sarviwa I I I 1
I 331Ann.al A.dil and Rawrona IFw. 1g262m4 IB/28IPo19 too Sol.L...hard IRwuirM annlml a.dinnn•nMrm I I I 1 Irr I I I I
I 40I201ATABSBuIWPronn:W ' IlmProw govfily 'uc'.-I01,312Dt2 -'....._ `I3/102015 IWebh8A.s4� IedROWA�ud'Pha.ey rsd n'I-.v•-.'. I.' I- .. I Ir " I I_ _I *'..I
I 41I201IA TABS Bond Project IlmProwmenVlnhoebucNre IXIM012 I3132020 IConb.ctol~ IwPooledCIP(Ilem.1&
Nm.nh2Gl I I I I I I I II
4GIDmuofd'nn 1 gW-*zmdY amdM9: IR o0iatfon;: IMI 14
d30f2n14 CantracW Dorn fbo tii rrcjl tamrl e.,elGn4 ,.ter,. �.
47ITa.a.wSucceeeor Agen Pfopdy IProperly Mai,W once I1/12012« IM012014 IS.o tlmo Auditor IP p dy Tea oSo......Agana Controller Zool.
60R mF ofowiaale'sGp%.od pit. -RamoucUao I11f2015'" t213t/2111G. GtYa..... fLxtioval of moo atapd'so0 pd,71
I L, I To,APM021S20-le I I.._,. , .I. I I I I I I
I: 61ISERAFL—LMWF-Ro.arw ISERAF/ERAF 142812011 I42G2018 IIMMF IR emwont.fI—I.,BERAF-
I UIPWl ryManagementlmp1am don IPo,poyDi.poelUon. 111112016 I12/VM18 IRSG I 1.ol.uem�eenl�ba0.11Ut.pM W. I I I I I I I I I
I 53IAdm sbaBw Eapnsea IAdmn Cw9 I711=17 I67JW2018 IVaio.. Igmployw we s.aomW.oat I I I I I I I I I uoollea and wet Ieoal eeMws
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30.2048
(Report Amounts in Whole Dollars)
Al B 1 C 0 1 E I F I G I H I GT I GU GV HA�
41-42A(July-Decemberl ^`'' ' 47=4 61(Januarv-June)'
Fund Sources '' Fund Sources l
M,# Proletl Name/Oobl 0119018/1 Obligation Tv« C Etr%owa OonrD.W nt CTatrmination Dalol Powo Deavip5on/Rwl«I Btopa Pml«lAloa BondN.o-1.I OIiI.r Fund. I RPTTF I AdMn RPTTF I Bond Prpceodnl ONer Fundt I RPTTF I Admin RPTTF l
IE -I'E -IE -1E -I'E - '-I-E -- I'E -IE
22011BTea AvoaBon Bd Ia...Iu Ails 12A1/10 11/1/2011 IWIMM IUS Bank I B.M.rinciple and lnlere.on t Un RUA
31Tm wFeaa IF.. I1/12011 19110K13 IUS Bank ITru.tea Feas I 1 I I I I I I I
SlRep.MW of Oebl S.,A. Mbcellane«s I1/2W2012 I1128/2021 IS._
VaOey Muni Water Estri bvnl1--t dabl.erNce
BlPruiwekxulSwficae' 'Iplolmaiamr Sarxrue I21fIc" Id71N20'u Iprdum 1Mlndiseia Il taut rlVMnnixal SmvWn - 1 1 I -
0 profoublul Services P Mainlenanco 4I12/2011 W3M2018 Cal proamaca WaM abatement for M
�" I I I_b_�d nod. I_rly%weal Ag�rya�n
10IPr01ea1anal SeMce. IProfue.lonal S..c IVI/2012 IM3M2034 IUrban Fubla. IS.E.C.Rule 16t2-12Compli,nce I I I Rnnvir.m..t-Banda
12 Aj1Uncy UvmM F+s;wlty 11,1 o.y Ma,.rmcu 1iMU2 W:W/2034 VmWua,vnv4.Wm F p lyM.N. oW MI.—.-
I, I I I I IAouncvp MI` I
I 131201tATABSD bISelvke Re.erve IReaerwe '11/1/2011 18/1/2033 IUS Bank IDSR-Bond Covenant Requirement I I I 1 1 1 1 1 1
` t41M 1BTABSDebl Se .R.. IReaorwa It/1I2011 IW1Y2029 IUS Bank IDSR-Bond CovenantR—immenl I I I 1 I I I I I
172011A TA8G th Ntb g IarleioyeMe di{3/201x W1vZ01 R
5 WeBA ;;`
xl ° . Alsel %:;, I' 14MdWate: I
` BIMIA TABSWM P'4pu,l flpralos bN[S yNac ICd2011 IM1f20.S Nv ICU N�c1n Smn "r IslUd amt 064*tww nft"a-Iurol
I1flI2011A TADBeuM Prapcs :...IMWuvanonUTillmaYu:WrU Ittl/21)11 _..I9v111033 -' ICanbatlixelSlAg Irna.nUd�p`�`ly°°hI(ra.WiyIUI ' I I I I I I I I .
20IM11A TABSHwd PrU1«W :-..II pmwnx,nVlnkasbucava:I'/t1201l 1911U033 IC.Ibat dswl IBalMnlvmlu In traaVrmNro I I I .I •' I I I .
21I201 IA 1ABS SbM Plop b Iln We emonVN oatr U Itlt/2 11 IMt/l 3 IGonVU rN6W% ' Imlen lMbAdli Iprev Imnb
23I2(I1IA TABS BonJ V�tyu..b IIIrIpmwllaANMututlma I1AI>2gH IW112W3 10?iPW.ISWf IoorlaHUd firlBadUll Puad bW#., I I l I I ___ I I I .,•..
23I 0I TABSBo MP ob lbW v Mtr34u 1""'cit '"9 M3 - Con"aa Se i lean Pma tMmrS� .Erz `I
y � h
I "'^tA12011 A'[ABS9�dP �.11 vfnha Iwn 'UM2d11 '^inill2Kq "ICIp{frYCI ISIaK
'r?51201 IA.'-TABSB'olldPm.cls -'Ilnm ovamonbfi'1M1asvunmU M112011 "�'°-IW1/2g3d.i Ic"dvd"ciar'21 _.Gmnd%TYark
�RuaaWal HecmpK G ylCwu tY Lban IF— -1/24Y-$OOJ 111412015 C P TGmM��rac� AlW tlabb M1FY2012.13neM _ ,_ _ _
=1. I I� I I I i • I I I I I - I
I MI>...I—SeMcea IF.. :111Y1g14 IM30/2m5 IRSG IF..In 1.Repartf.O
An SOMoac I I I 1 I I I I I I
381nual Audlland Ro«dlnn IF— BaMM14 IW2W2010 IL....SOIL L...h.rd IR-1—annual autll5nn.orWcea I I I 1 I I I 1
401011ATAUSa'idfila].uH- "'..I fmwunenVbJi4a uclwa"3f531�0i2_".�_"-""3/13IHI14-'_'-" Web_8A soc, -""-'""M Ily n5fl'&UJL V IIbQUs pn _ "".
I—ROWaw-Pbn.e2 I
I41 I2011A TABS BOM Pro7o b Ilmp owmenNnhastr ro jWtXu12 IW1WZ020 (Contra ore Sbg In a y T'r—PI.Imt ClPti-18 I I I I I I I I I I
Ra� �M tl F 1 jVM14 ids' IAA � -- -1 % I
Be .
I 47Taae.on Sucw.cor Agenry Pro dY Pro 1 Maintenance 111-12 MW2m4 an rdino Auditor mpedYTm on Su—,Ag...
I l y I I ISC oil IPPmperN y l I I I I M I I
IWIRavay.l otcquaold.bU a pile IR..m Uun." ,.I7J1t2Ut5 - I1213U2015 IEentrdHrrr IAPN 01]OtI�lnbalabaseilP o31I ` - .. I I"' - I -... I :.I I _ I
I51ISEW Loan LMIIIF-Re.erw ISERAF/ERAF I 11 I4 p18 Iww IRm=onloflo 1w SERAF. I I I I I I I I I I
l52lPlanorly Management lmplemenbOon lPropelty Di.poelBona 11/112m6 112At12010 IRSG lot quo«a aorbegentYDRPM �U
I 53IM.H..6-E.pen.ea IAdminCoab 171112017 18 M2.1. lva .. IauoNbesaMcoal.Ienal�mail I I I I I I I I I I
r
Grand Terrace Last and Final Recognlwd Obligation Payment Schedule(ROPS)-ROPS Detail '
July 1,2017 through June 30,2048
(Report Amounts In Whole Dollars)
A I I. I C I 0 E F I G I N HB I ND I HD NE HF I NO I NN I HI
4243A 1JuIV-Decembei _,�� 42436.IJanuary-.June)••
IFund Sources Fund Sources
Ibmtl Pmjat Name/DeDl Obligagon Otliaagon Typo CE.swC—Oab nt CT..i nDotal Payne DwalpSONPmieot5ww Protect Aroa I BwdPmcoedsl ONa F... RPTTF I Admin RPTTF I Bond Prot o1.1 OIDa FUMa I RPTTF I Adnd.FF.F
I I I I I 11 IE •IS -IS -IE CIE- I S." 1Y'+". S
2-11 BTan Nltion Band IBontla".seed Alfer12ld1/101/1/2011 I911/2026 IUS Bank IS W.Fincipleandlnbrwlon RDA I I I I I I I
I DITm.lee Faw IF— IVIMIl lau=I IU Bank ITmatw Faea I I I I I I I
alPzymenloI Dsbl Saw® IMiecellanwto I1/1&3012 I1/2B/2021 San VaOay 14.0 Wale, Idatri b',tI TwC debt e,mw
Pin Ti- s 'IP f ial SdiaCA. 121W012 Ia3MJ0.'f4 •. IR f isb rciva:: IP A .N.Saacaa I I I I - .• I "... I `.. ....t:. I 1 -
g Proloeabnal S..Cea IP party Malnbnanca I411T/T011 ID/d0/2D1B IICal
ndDeanPe/Rnnrside jW—d.I,..lerl for Aganry owned
10IProloubrml SorWCw IProfesalonal Selvbes IVIM12 I6/4 wu Urban FuW . ISE R..1.6A 12bc Pgaw I I I I I I I I I
12 9w YOvAw p,.p.tY :Pmtway Medderuncs 21ll2D12 61ja2U14 Vanouy Ln l6acla6 P petty M'bbma dl uiadda• _. _ _..
t" . I : — I, I . I IArvm
13I2011ATAB5 Debt S.M.rtewrva Reaervw 11/1R011 lat(N1 IUS Bank IDSR-Bond Covenant Reouiremad 1 I I I I I I I I
'1412011BTABSDebIS.Mw Reaava Rwetvea 11/112g11 Ia1/m28 IUS Bank IDSR-8ond Covenant Reovimmenl I I I I I I I I I
�sA3 IIA TAB$BP dR £ "age.P(e bf "' �ii72b1 �""
rE I': I I ;, I.n,d w, - m uas ga� I 1 I A'
..,_ �. s. ,. x .,ate. .>
-leIT011A TABS Bond Piop,M"•_ +IihotosswafSgrNCes '�i/tfMa11 ` ...Ia1/ 3 ICanlodoral3UH "Iyarana „a, ,i0aatrucLeeF
19IEI11A TABS Baiitl Pr 1a26, ..I1mpr t6 V52vtu]uia it/t12011 `I9/t/2033 '- '- ICbn1a[f zlSn((.«..-:IS' VrwuslWl baaDu"ifu�) _ I I §.• I- _. I I.,,_...,. I'. I I �I.
-""ZOI20i 1A TABS BDri�Rioie4N" i "`II P - �tllnirasV lord I1/1/1411'"-"'""-_ `�911/2023.
`;1I2011A TABS Ba IByUA IdnWowian tia0 d o I H 011 I9/11033, ICantraUoe S3B' IMr
22I2011A
I BoM e h "IB W Ynti3 hu o I V 1 9/V4043 Donh3�o Sm1_ a WeLofi Ba Road aitl9e' I I eR I I I I., I" I I '
Y,a2'd T1n1A TABSBand P+ `Imp yanw VW&H§tr tura4 11201f a, .9tiRIN1 pmV Yw/61afL s-'.'S1G(mdcu&sVbc1 bY"?' - - '
gel �I } I IBa s„e ansi —
4 .
24IMIIAtTA85BUM Proac6'" :•-tlNorovaiiro Yn`basbucliWs'I.utYAtl "F-"" 19NF433 `""'"" IConD"actawahfl""" "IMt Vaifidn sloop SGbu'Son """1' "•;s'- "'_". I "' I `w'I "' I -:`v' - I""P" "' i`.- I I l
AIMIIA"-TABSB,M P,00-wes'- '-'llmao-von,nnVlnfs:srcuclu,e 11110011"' "'- 14nYN33
-,30,IRu5idrpl Face,pla� �`� '.'.Itrl�ansxbon Lp�IPuor �2j2,412009' "'... IPl1A17�016 ". IGty aiG Ji roan".-:IAIgI dmad Fr2Dt2 aj lent;' ""I • �. '�..;., I .' I ;,i I •.'. I.. " I - - I `.I I. p ,.
381Canaultlno SoMcea IFew :711-14 IBFda2015 IRSG IPmoedv Tes Romrkno SeMm+ I I I I I I I I 1
381Annunl Audit and 11 w6na II— IB/2a2014 1BI2fV2010 I Lance.Soll.Lonpba,d I Rwuirad annual aodignn aorvbea
QOI2011A TABS Boad Pigbcfs —-"II P dt.Ductuto,I3110120,i2 - MIS Wuh64A oc '" MIG g S4 mP B daeynl
nor as I I la _ne ROW aco:Pbase p -
a 41 IMIIA TABS Band Projeda IMp,ovemenNnfiaetrucWro IY1a12012. Ia1312020 IContrad.WSt ff IlbmW- a PmjecI CIP(Item.lB
45I6m�afi��Yd;Jb:FJmlyilaWWN .:IRdmadehdn,<,.... (if1f2014 'uTJ01A14.. - ICa10aUw �.4> I11J92�n8onvSUee(<�dweRuyM ,�.sc... 4, .. ..
47ITwea on Successor Agenq Property IProparry Malnbnanca I1/1/2012 Ia/3a2014 Isan Berornardino Auditor IProperty Tas on eucwswr Agency I I I I I I I I ContrNl Pmwdv
_60IRa al of tuna+b-alabBsoJ Pit. -.IRwnodmgoil 'IT/112015 It2131f1015`" ICdn6a�W IAPN OZ75-14240mdaa1 pi001I I I I I I I I I .
51 ISERAF Loan LMIHF-Reserve ISERAF/ERAF I412812ot1 1412812010 lwIw IRsserveent.110 for SERAF- I I I I I I I I
52IPP�rty M...gemont lmplemealabon IPmpmly Dbpo0— I1/1/2015 I1TA1/2018 IRSG for euewwwrl pgencyproparry ule I I I
W IAdmiNalmllw Espamea IAdM Coab I711=17 Ia3a2018 IVariaua '.Lavoba,and oaal.dl.m__ I I I I I I I I I
1
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
1 ((Report Amounts In Whole Dollars) T i 1II IT C
A I B I C I G I E I I. I O I H I NJ XX I HL I HM I HN I HO I HP I HQ
43-04A{July-Decern6erj 43-44B-1January-dune)
Fund Sources I Fund Sources
II
1-11 P,ej.d Name/DebIOI,U91U n ObllgaSon T.. CES,eaU.nr Dale nt CTetrm aeon Dalel Pawe DavaiptioNProlecl Scope P,olect A,qa Bond P,owedal Other Fund, I RPTTF I —1.RPTTF I B tlPmceatl I ONer Funda I ru,T I Admin RPTTF
I I I - I I I 1 IS
�I2ntt ATav Alinannn ennn a /1I2n11 I-- US Bank Iii—P iela and lnlnrnel on RDA I I I I I I I I
21MI l B Tar Ago050n Bond Be,ltl9lmued Alter lLJ1/101/1r1011 Ig/l/2020 IUS Bank � IBondaRinnple and lnbrmt on RDA
31Tluelee Foea IF- 11/1/2011 ID11I2030 IUB Bank T.M.I Fees I I I I I I I I I I
SlRepaymontol Debt S.Mw IMiac.".n ue I112MO12 I1/2a/2021 ISBVIIey Muni Wabr IJlhl byt I"w"'deblaenice I I I I I I I I I I
II AT.
1' 'HlPsbfmaiunal Seto— IPrnfnss:mi SeMciis "INIM12 -.._.._.IN30/20]0...•."_ _ _IRefas"imvt Anorarsms:"-IPrandiv Mo`rzisal5u,m=s"s'_,.___I._..
11Profemiwul Sermas - IPmPerIYM,intenance I4/12r2)11 IIYlDI2D18 I�t�ndp�mHe IPopatyaxa�rl,Agenry-1
1011"Nmlonal S.Mcea IP,oleaelo..seN... IVIM12 I0/30/2M4 Ilbban Fell, a IS.EI.C.Rule 152-1 BCompllance I I I I I I I I I
1 AB Y Ovmgrl Pt_ty — Propurit,ldam oanw 2,132012 _ .'nAa'G03S`:" Valmus'.mnbactore"" PrupertYAlanJbnar �l_ _ ,—_— -_ I I I �i,�, - - �: - l - l-- I IAge-yPtgp�-- a�a I ,I
I 13 MI IA TABS Debt ii—Reserve IRoaerwa 111112011 1H11/20D] IUS Bank IDSR-Bond Cgwnanl Requirement I
I 14I21111BTABSDebISeMra Remrw IIt—— 11/1r1011 IN1/202a IUS Bank IDSR-Bond Covenant Reaelremenl I I I I I I
201TA TA3$13tl5MPrtpels T`P tesmatVi, 4us StfaY2012 ":'3/13/20T5 „* WofiitAsso� b '.M2M9aTi SllT`vnp e�tt g ro` v *Y; .., � 6 gam..
a�? I I I I
]OIffi 1A TABS Ban Pl a G' #xlP i 0Ym w o ItlT11 I9H 2O33 ICw a ho S ISOMN m J mha 5 bµa l I _
I19I2011 TABS BwWP,OWcIs '_:Ilmp,ovmlronNnfta Yucnae IIitlNltl- ':IMI17US1 IConOapmNSla11 Imsl oclmn: vvS,inNas(NCN(a.I - I I I I - -
20I2011ATAfI Ip JPloptcb IlmpravwtwnVYihnsbuutwn Ii/1/1011 D/l=3 ICvntraciar,lSUn B14:rienn sbuUmo
2t 201 A IABSB dimWab I pow4,IngVlnhaYauclu,4 1/112011 JIt/2035 CmlheblmWSGlt MIU IY Sh Plgvrm mliy'
,:I ., I I I f IwmlrgaYm, I I I I I I I I I I
2�201A rAD BwM`Pmpb „rollry Vnh9b hve INftM11 I0/IM33 ICo paMSStM UNob Won nRmtlb Jgo I I I I I I I I I I
A TPB58ond W y M w 'lima 4 rd a4M1 a Itnrmll I9 t 20 3 s u.a; IC tra m S an a d W a La+t o b Van
'.::Ib12011A:TABS SIM fl,YrtN estfifi--r.1111MI, 10/MM � ICmIHa,eb�SV Ii --� MIV ns6ou ihie�Oo� : I
c _
I, 2f12011A'TAASRo4 N' ,wh -411m4mw.gknVlMimttuclmo lfomtt 'vr41J/lftrt33 "1D cl&e/SGtt "Viet,W-4 PSrk a rat
'JO RdslrlaalRuYeN4":.. ':CNgh, ty Laall(Pobr 2>L4/lND :.. L24I201d .. cky'gI GFUWI'ulrol»:'.An lJ tdo ahl2 Pawwnt y. .,
I=11)P,Pody I. I I Inpte,mm,l-Fr21112-10 I '-:.I I - I I I I I .I..
I 061CgneulYne BaMcee IFee e 12/1/2014 IBIODITD is IRSG IPmaelty To,R000rtinn SoMa, .I I I I I I I I I
I 081A,eell Autlit,nd Reoodinn IFeee IMIM?014 1W20MIe ILance.Sell.Le.ehmd IRonubad annual auditlngegMcea I I I I I I 1 I I
,40I2SItA TABS Bond Prbwb "^ II p wlanvti 4iaYuctma I'L1 2012 I0t 2015 IW bti EAeec IaM kOWshiloti pu, Toms Jeegnl
I01I2011ATABS Bo dP olob IlmWowmenNnhasbu u,o IL13 ZO12 IY1020Z0 IConhactae/81ai1 Ithmunh251 Project CIP tl—e iB I I I I I I I I I
15IDmneWm W mpo-tirrnly JvwOtrry IR�oGeSo I1nD,S r i,"Iv,�,2Dt4 9r.�:., ILuaDa<5A r y,C21gOT MBettvSm W Bydv4dklg' o,
4]Taaee on Succemor Ag,,ry Property Properly M,wtenane 1/1/2012 IyM014, Bern rd,nq br tT on Succemor Agenry
I I I I IS AutlO e.rer IPPmpne,tyy I I I I I I I
bl Wnuwl ut nW e46 a,.11 Pao ;IRWneamm, I71it2015 I1LJ1rtDl5 ICn U IMNn2]5142-0eW ebn a eeJ Pile e,I
I51ISERAF Loan WW-Reeorw ISERAF/ERAF I40M?CI11 I4/2 MIO iw" IRaeervomt of loan I.,SEW-
I521 ftr,efty Management lmplemenb0on IPropmly Dia .1l.e. It/1/2U15 I12/M10 IRSG lot auaeemlo..I ft LWM -1.Pee
ISOIAdmlet—tiw Enpe,, IA Ih Coam I7/1/201] IIY00/2016 IVM-. Iauoollb'._.aLaealal eom1voaa I I I I I I I I
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,20U
TI IT T(Report Amounts in Whole Dollars) Ir I
A I a
I - � C _I -D I -_ E-- ..�- F — I O I N I HR I HS I HTHu I - HV � NW � HX- I --NV
-- 44-45A(JuIV-DecetTiberl I;:. ;..>. :.44.456.(Jarivary-June]
.
Fund Sources I Fund Sources
Ilemtl Prgact NamolpeblOWigagon OtlbaVon Tvpe CEaowuonr Dab nl .rmatim Erm,t Payne posvioVaJProiect 3cops Prdocl I.. Bond Pow,dsl ONer Fonds I RPM I ..I.RPTTF I Bond Promad.I ONer Flmds I RPTTF I.Admin RPTTF
I I I I I I I I I% -IS -IS I -IS -IS. -1E ..18 - -IS -
I0"d 22011 B Tea NlonVon Bo IBmds Issued Nler 1231/te t/1/1g11 12025 IU3 Bank IBaM Principle and lnbroa�lon�RD�A I I I I I I I I I
I 31Trusbe Fens IF- Wiwi Ivtrlea3 IUS Bahr ITmxtee Fees I I I - I I I I I I
5IReDayment of DebtSa oa IMfso.lbneou. I12SMR2 I123I2021 ISBVagey M.NWabr IP_li'l by SBCAT�Gtdebtmm- I
""<..01Pi8Ve.idfiel HernrAS- _'""AP fm3loiial9erNcov-"';t2ttYNi2 'L"`-:�`IIi13019034 -."`_ IRr'olecsiaial Aomalsors 'IPraoorly Ao io,szi Sdrv,rns' "'"' ;I.i4j"'•' - __I "m -I. -.._„1. __"'�+'.._.I ,.^,'_.. 1"••�•.•„"�--.=la'. -.'..-" I I -
PIProfeuw.l Service. IP,pm Mainbwnce I4/12/1U11 ISMM115 1CMDnd Wa�vereWe Iluopertyabmmt forAg.,W awned
I10IProfoe.wel Se .. INoW.siorml Service. I2d1/2012 1S 2034 IUm F..,.. IS E.C.RWo16r2-12Complbn® I I I I I I I I ouiremenl-RnMe
2IAgw VO AiedPtpp9rlV IP pmty Mw,�qNnco I2t1M1012 I ORW-0 IVarmusalIAmmct Pm Sri u5uan�+I I I I I I I I
I 1312011A TABS Debt Se Rowrw IResavaa 1111MN11 - Ig/1203] HIS Bank ID$R-Band Cmvenanl Re..irement I I I I I I I I I
I 1412n11BTABS Debt Servi®Re m IRs.e 1111=11 IBl12028 IUS Bank IDSR-Band Covenant ReauLement I I I I I I I I
"17 2QitA T jB nd Fm7 u P.fassim61�5st T us ta/2042 ate('." 'T 3243y2016 ��% Y/�4TdA»s re'• "Mldbg t ypmd fs,d'3sig a. - � $ _
I , Iw�GWap � r I . Ia __ -� I. 9£ ��
'„18I2911AIA 3S Berr F16eb "%IPoeserc aSo Hws IilllAtt I9F 0J ICoobaciWa Sdn I My lMna voa q,Lasry Wrol I I I.
ItOIPOt1A"TABSBaWPro'yro4 IhnMewi,nnUH16mSVWo ILi2011 I4L2g33 ICWIbaUwMSIaH ISooO�c�;v.yectww mbaeWCMuI I • I I I I - I � I I
2012011A TABSfieMNP peh IIIp mmiVblmxUodw Il/1MN11 IM72037 IConbacbrNSi4H; IBanmmw l struelutu I I I I' I
I '21I2011ATAHSDoiWVtopcb IlmprsvwrienVbiM1mswWb Ii112011 Igi12003 ICwWwaa/SLrH IM�dJ��UwlWprovoevslY: - I I I I I I I` I I I
I212 11A TA$ WW Pmb b �L p wn Vinhax6 .Wa}I1/112011 IO L20� Cm4a m 5b U P imB on Rwd OrNge,
I '=aNI2011A�TAB6 HmulPmie.Ar .:`{tmnrewn,wnb'fiiha.sueHoe%'n/12e11 '19t12ySi3 " IEori.netbd$iaH IMt:Vdinbn.bue aialrYnnen � 1 : 1 >. .7 -- '1 I I 1" I I 1
,;1512UttA'-TABS DomiihnmcM :..'.IlmoroammnlRnknntuaNra.,It11i20t1 IWtIZOi:f -..* ICont`i:1w,vS4t/ :' IYrsreCaMn PaOr coe>W,rlmn I �". - .I .:... l I 1 ,. 1 ..I, '.� I I � .:.., -'I
Iy:tOlRtisd Ift 'pin IgIY15/cbo�Pwtylror I2114/IWB (2R4MIU1d r ICIIyot G'raW Te row IA�Oownsinl-PY20�2136ant I •• i I � I � I ' i ';, I I
I 381CmsulOnu S.rvkes IF= I7MM14 la.e ms IRS. Pro Tas R000 .Solvim. I I I I I I I
I MIAnnuNAudRl dReoodina IF IS/2g2014 BI2812g1g IL-w,SOL Lombard Rw.annualMn.. I I 1 I 1 I I I
.0 40I1011ATABaB IUPr w x �I P w wnVlrli4 tuWwo I31 2012 I31 V 01`v IW.UP6Aaeo id ROW nU�DtiP vx.2 b de ign I I I I I I -
I41I2o11ATABSS.nd P,.j a Ilmple emenVlntra.bu re IW132012 I3t13/2020 ICm l,.Staff IGdaudn T251co Project CIP(Its-15
i51D m.SGa W.ngIo-GM Jwv Wy sads4m'` I1t1101a I OMMta IGs;badul (T CO]WH rrv$heamJy m Wiml
47 Ta.es on 9uc®amr Agenry Properly Properly Maintenance 1/12011 8I30201d San Bernardino Auditor Property Tason Sucw..or Agency
I' I I I I hntrelbr IProoadx I I I I I I I I I
SJIRw miofmnueWsbB IRwodmDar ITV2DI5 IM31/205 ICwYUw INN0IS24T10bsepS.o4paptl I I
I61ISERAFixmLMHF-Resarw ISERAF/ERAF I425/2011 I428I2015 ILMIHF IR,,mI.11..forSERAF- I I I I I I I I I
I62IPP"perly Managomanl lmplomonbdon IProporty DspodS... I1/1/2015 I1231/2010 IRSG Isfsiuoces.enoragenl..RPM eae
I63IAdniinisbaSw Espenees IAdmn I711M17 IS(J02015 IVadou. Iempley,ro cos.•atlmi dsba5w I I I I I I I I I u..lw.and cost.Iesalttl
Grand Terrace Last and Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(Report Amounts In Whale Dollars)
C I 0 I E I F O I H I 16 I IA I 19 I IO ID I IS I IF I 10 I
46-46A(July-Deeeniberl I`.'`' '45466-(January-June) -I
Fund Sources I Fund Sources
hemp Prolecr NamaMbt Obi9alian 0101raten T_ CE.-Uonreale nt OTominati.Zial Pawe OeaoapSaNPralrcr 5c.po P.-Nee I Band Pro®edal On-Fund. I RPTTF I Admn RPTTF I BondPmteaa.I Other Fund. I RPTTF I Adman RPTTF
I I 1 I 1 r I IE -1E -1E -IE .IE..• ••`..•_-I-S .... IE +.-I E"` .. -
rBondel�anedA11er129trtn1111_11 IP11-11 II IC Rant 1Rnnd P.Iwnwlw awd r.M.w.r on Full I 'I I I I
22011 BTav Albmaon Bowl (Bond.I..u.d Alter 1=1110I111/2011 I9/12028 IUS Bank IB:,d Punopiia and 1on ROAad I I I I
.31T.—Fee. IFee. 11 IWI 10/1/2033 IUS Bank IT.M..Fee. I I 1 I I I I
6IR.pa7mentol Debt S.Mu1 IM auniareou. I128/2012 I1/282021 ISBV Uey Muni Water IdRieetri bvSBCgTC d.bl..n4.. I I I I I I I I I
"81RbinawrxedSaiMa.t _'. IPm1. iaaaf5.i . _.IHMt2 - ISfl—i IPIa(evNonal--nfa IPmo.IV AaiiarvN Sr rvun±:...... I
91Pmlu..l IService. IProponYMaiaewnce I4112/2011 I9Ai012018 ILand.caPolRtvenide IPaperalalunanl for^pua,,o.mod
10IPmfe..lonal SeMce. IPW..lanal S.N... I2/12012 I01302034 IUrban FuMr.. IS.E.C.Rulella-12 Compllanw
Raaulrament-Bond.
12IAWmxy0,WPlopor1Y IF'roponyMantris o I2/1/2012 IB1302U34 IVaimusu UaenY` IAn°PurtVM ra vv.and uianw-I
I 1312a11A TABS neat Sa Re.erw IR..ervea 1111Y1011 IB/1121YS3 'US
Bank IDSR-Sand Covenant R—n.menl 1 I I I I I I I I
I - '1d12011 B TABSOebt Service Reserve Ifteaanwa It/1/2011 1911/Zeta IUS Bank IDSR-Band Covenant Reauiremenl 1 I I I I I I 1 I I
.,17I201 A TABSWP l b =.IF Iu wa ,w uyZe12 ?„I31J NI6 IWdA ro y,lax dW . P mGP4 f I ra „I I I I I k ei
I
142011A IABSBoOd Pmjoep �'�;_:Profoe.mrwtSk(Heus 1JL2011 "^' 0J72033 �� CMbailorNSTan"'=' Ut lPYcydtr elm YI(eaaHUCW10 ;%�`�
M w .,re
I19I2011A TABS uhdP,o,Yk6 I1W ntinY'Mnba.truUwa Ifn2ptl I912033 ICG1toGur 5ab I Wge naa,inhasau 1.I I I I I I I I I
I20I411A fABSB ad Pnr M II W .monNnkn.trwWm I1J1f1U11 IN12033 IConba,,tarMSM I r wmnne 1 abu ruin I , I I I I I I
212011ATASSB.IId Pru'pnY IApraNxnonV01M1'aetruUuro 1Y1R0f1 -b1Y2033 Cn4dpbn surl IW I9 St..,in povoauu`;
( , I Iu; IM,nn.to
II2011AIABSBondP Y II V amwralntrusb a Ifi112011 I0/1/201d ICaub on/Sba Ia aPa uwBanu.Rundlnidgu I I I I I I I I
y23I2011A LABS�oMP a h II P W14e.Y a It RUl I0 203J IYact a5a1 y IB e P. Mee Nib V q I ,,,,ra` iT<� I " I I ( x%5` I I + .I..,
y 12412011JC rAnS'SdYIUP 51. } .:if GVffk b mADW0,1 -AZ;d6GaeI SWI :Y'1-- Wre Web h ±' t':` '":'1 �✓�"�'I "'+a "I - - I
I' M11A TASSBm,HPmw% ""s:TI N f ucNre I-ne11 , rL'^-T�t2nSi'3" IC vatlw 51 x�''"Iv' G adu p`P k mctdn' 1 1,'' <,'•I ':I -*�' I - I I
'00 Ru.rdual Retul�. JC Y'I, FW MU20_9 2J?AJ201S .oi ou ni Tunaw: ttdeWo wuvn9 payt,unl" P`
1I ICYmircxl0or��odY I I IGty I onl-FY2012-13 I
I 361Con.uifinn SaMcea IFrea - :711-11 IBI .Ms IRSG IProaaft Tav Reaorlinn Sam— I I I I I I I
I M Annual Audit and Reoodlen IFoe. Ie128/2014 IBl2&2010 ILenra.SNl.Lenaaartl' IRoaulrod annual aud11in0 eeMree I I I I I I I I I
40 M11A tABSS—P,010er8 "^.I Vraw lLnvlAffAs4uetwe I3Y1Y1012 '�""I8J13I2016__-"' 'IWb61±;bAeaut .,_.a.. I"eHOW ameliW'repan Uasiynl, _—�I- -.-., I .I .. _.-I,
I 41I2011ATABSBand Pn.i. IlmpmwmenNntra.budwo IN131012 INIM020 IContr uneslaff Ice Proptt CIP(Itema 10
Unouna 25)
I $SIDa.m� o{agig'P tdYU�tll s.-..IRw oGNrt� .:IfI1/2Dfd Q "IB30204' ICbnkaGJr '"..I4 tdy"��Sb b� ��I .,rc. e., I Z�,.:,I -eti I �. n✓-�. a9�',� I _ _
_ v
I 47ITa on Sucessor Agen"Pro'a`"1Pmpert Mainenac 1/1/2012 -MO14 ISn Bull.,din,Audtor IP p„Tv Suceo A9eY
Caa. P
I I I I I I I I I I I
60IR5nu,v.l—.16:etab a—,pre...r undubon-. ,..IT/TJID15 ItllJ1R015...- '" ICOri4acta V In—
02I o52dZ101e IbS sMTPiloall `- I I - I I ,. I I _ -I
I51ISERAF Loan WM -R...— ISERAFIERAF I42812011 14282016 ILM01F IRana�.at.'loan for SEW I I
I I 52Pmrry Mam9emenl IMPI.m..tnaon Property Di.po.i0on. I1/12015 I2/3 112M. IRSO Inlplamon. M.LRPMP-sale
( pe
Plan I.f.uQeaepr anancof y property
I53IAdmiNaVaSwEvpen.e. Imudu,C... I711-17 IN3=,. IVadaue lEn,plaaenaja.laoaaleeoMea I I I I I I I I I
Grand Terrace Last and.Final Recognized Obligation Payment Schedule(ROPS)-ROPS Detail
July 1,2017 through June 30,2048
(((Report Amounts in Whole Dollars)
IT T
A I B I C I D I E I F I G I H I IN 1 11 I IJ I IN I IL I IM I IN I n, 1 T
46-47A'(July'December) I "46-478(January'-June)
Fund Sources I Fun d Sources
Lontra[VPgraemenl ConhacVAgreemonl
Immg P.1-d NamolOobl O6ligagon Obligalum Typo E.eonion Data TorminaUon Dafe Payw De.."fl.njod S[opo ProloC Area Bond Prearoda I OVmr Fund. I RPTTF I ...RPTTF I Band Pno d.I ONer Ford. I RPTTF I AdmIn RPTTF Total
I , I . . I I I IS -IS -IE -IS
2201--000—Bond IBonda teed Mer lT/d11101/t/T011 I0112026 IUSBank I ea
Bond .dpleandlnlerlon MA I I I I I I I I I I E "v6820,38,9I
3limame Fees IF Ivl2ott I9n/zoaa IUSBank ITru.F.ee I I I I I I I I I I E :'ee.daDl
IfilRepayman1o10ebtServl[e IMi...I.neeua IM2812012 I112MO21 ISSVa60yMuMWaler IdnhibEVSBCATCd,b ,Aa I I I I I I I I I I E ''74D„4I
.filPr6fri>amnafSww^m, .IPm1rn%mwlSmvlors-: 12/1iT012 I6KW/t0:M-- 1Protrxmdrial Anmawnis..:IPr,`.mrly-Amrvarl
fl Profosebnal SeMoe, Proper Ma1n1onance 41IM011 BId0/2018 f D r al roameca ad dammonl o
ICHnnand��.ldp
IWprppory$xaWr Ag.n�a�nd I I I I I I I I I s fi6DI
I10IP fewbrul Se ea IPlofea.bwl Sorvir<a IVIM12 IB(l0/2034 JU,lmn F.Nr.. ISSE.0 Rub15121d2 Compimnm I I I I I I I I I I S M,;m
12IA9!vypwnwPoogv II'ropdrlYM was ITll Ntl IV30R03d IV i amn4Sl Aon v0 Mav Jl—eeal I, _ I 4.. `•I , o I I'f,' .
I 1312011A TABS Debt SeMor Reaorw IRaaervea tll/2011 191112m3 IUSBook
IDSR-Bond Covenant Rewirement I I I I I I I 1 I S' -
I 141201 In TABS Debt SaM®Reserve IReservea It/-1 1I.9tI112029 �IUYSBank IDSR-Bwd Covenant Rpauhemanl I I I I I I I I I E -
I.`. 17I20t1A'TRBSP ,/ IPrgnsampaFS rvrVrv, I3/t3t2612 '•:: 'lam I,VOt6 ','✓j4Y bb$Ass4n:.` :IM neB tl>ptrmm b,dprrl. .yc " .' .,I ' 'ti - i.ys�+ 2,I sei". I ,yI `. ,r I e�q., I -.1 I '... /`,I S ,..
ZZ
'td21tA TABS BMW I I1/1WI fI 1+' a :ISl�lv—d ate` S o..I
-
19I2911A TA08 8 1Pmncb I1n p a 0m nUlnh hu rde I I/12p11 ID tlTo, IEon6a tordSMn Io sl nn t k,lnaVp MIp I I I I I I I. I I E
I1UI2011A TABSB dP'o": Il np wn ntlb ka hucWrp I1/12011 I!LM3 IColtrnct WSWII Im�" O4dM r YW bee I I I I r I I I I
I 21 I2011A TAGS Bo dPmpcb Ibnp o o m,Ulnhash we I1/1/2011 I01T 9d3 ICa 6atlm 9mn n mnb
Iw mpo
.: cbo� p t�
I" 2PIN1tA TAgSB tYrepu mllmpruw Vl rrtmb�uro IV172011 IwYH33 = ICO baUW.San Imn u�an�ew Rdad CdJ9a I I I I"` I I" I r I I
I E
I2JI 1fA iA WI ;I mpa uk Na6i uSaA I 2 1 (L 2033 �4 Oa b%Mal IBmr roandM n V ";a I ,+ . 1, ;e; I I I,.c I. I <" „I I 's $ .
1: ?d12b11Ar'TAD58onei ruroch- 3!IltToibutimenDl lrottruvbne Iiltf4Uri -&tYNTa �= sntraclors]BYa1f '�;'IML`Vrm'8n'elano af5F8P 10 I ,si= ,t-�-�- l aI Ian,. yl.:. "" I"*,- 1 I"s; `fI S -
':Y120a1A:iABSBnndProintb- ..,',IlnrnrovinranutnkaaYtibnne Ivvwtt 10/172033 -"' ICMnUao6116.1 IVisla Lra,d.ParL-ronibu n
30IRaewrv,l Rocrupts Iann nrrmo oVedy ba Ift24lND0, ITf2U2010 .I01y11 Orad.Tepacr Ia uuma enfYnl2P19
w1Canaulfinn 9eMcoa IF. I]/tY101d" ISM-D16 IRSG IPrpoerlvTaz Reogrgng SgMme I I I 1 1 I I 13'
I 3BIAn_11—hand oornna IF— IBI26/2p14 p1126/20m ILanm.Soil.Lunnb.rd Romrird a nn..l.udihnn..-one I 1 I I I I I E sea0e
I40I26t1ATAB5B dNoa a IIA 4u ew„1 xoahuG b I3137U12` I3 32U15 IW h08As op I1nR Wa�ar'Pba�2 n4.Eti 9nl _I E
41I2011A TABS Bond Prale[ta IlmprovemenVlnhaatrucWro I3/1312012 IWIW020 IConbaclon-toff Inrod To�r1 oe Propelctp(H.nn.1B I I I I- I I I I I$ �2.0 .5.5
45IDernafkdn"ots'aglu.kuwl dwdWg';I,"LF4—" vIJ/iZ014 __._I61J0f2014 vs ms.-_ I2tR§2bsBenv.Skaa( yd I�_.� _..y '__ _ S _
, I .,r R. I I ya,► I. 1
._ .:.r: .
47ITueaa1 S..oaor Agency Properly (Properly Mainbnan[e I111IM12 IMW2014 IS..Bernardino Adder (Properly Tu on Suc®aapr Agenq I I I I I I I I I I E +
Cgnboller PromrN
50IRwnov�l a(mnapm aLMB-sad pda -IRONWa.Nan IIItI2015 _. Il?1i11201fi ...-. '-ICadhactu-'.._ _ -•.IAPNOPIS Taf-10'te;hb6so0.Vatl _ ;.,I _ I._.. •I _ I ....... -I:. ..- a.I I- I _,I E
61ISERAFLaan LM61F-Reserve SERAF/ERAF I4,T6121111 I4/2W2016 ILMIHF IRmpn went of lean for SERAF- I I I I I I I I I I'E 398,Gd6
52IPIan ty MaoogamontlmplomonWW,IPropo"Dmposl5 . 111IM15 I1a IM16 IRSG Io(euma:avnmfi,,of M,or parry sale
63IM.W."Uv.Espana.. IAdmin Coab I711/P017 I6I30/2015 Vadgua Iaunnll. nda...oknku—onoI I I I I I I I I I E 3.845,000I
STATE OF CALIFORNIA )
-� COUNTY OF SAN BERNARDINO )
CITY OF GRAND TERRACE )
I .Debra L. Thomas, Oversight Board Secretary of the OVERSIGHT BOARD FOR
THE SUCCESSOR AGENCY TO THE FORMER COMMUNITY REDEVELOPMENT
AGENCY OF THE CITY OF GRAND TERRACE, CALIFORNIA, DO HERBY CERTIFY
that the foregoing Resolution, being OB Resolution No. 2017-06 was duly passed,
approved and adopted by the Oversight Board, approved and signed by the Chair, and
attested by the Oversight Board Secretary, at the regular meeting of said Oversight
Board held on the 1st day of November 2017, and that the same was passed and
adopted by the following vote:
AYES: Board Members Saks, Forbes, Freeman; Chair McNaboe
NOES: None.
t
ABSENT: Board Member Strong; Vice Chair Morga
ABSTAIN: None.
Executed this 2nd day of November 2017, at Grand Terrace, California.
Debra L. Thomas
Oversight Board Secretary
[SEAL]
OFFICE OF THE CITY CLERK
& ELECTION OFFICIAL
DOCUMENT CERTIFICATION
The following is a full., true, and exact copy, Certified by my hand under penalty of perjury of
OB Resolution No. 2017-06 on file in my Office, which was approved by the City of Grand
Terrace, California, Oversight Board for the Successor Agency to the Former Community
Redevelopment Agency, at its regular scheduled meeting held November 1, 2017.
Debra L. Thomas, City Clerk _
City of Grand Terrace _
Dated this 2nd day of November 2017 at Grand Terrace, California
City of Grand Terrace-22795 Barton Road Grand Terrace,CA 92313 -909-824-6621 Ext.230 Phone 909-783-2600 Fax