MS LOYA’S 11/2/2010 COUNCIL PRESENTATION | CORRECTING MS. LOYA’S PRESENTATION | ||||||||||||
LEASE |
MANAGEMENT |
MANAGEMENT AGREEMENT – USING CORRECT AMOUNTS FOR MANAGEMENT FEE & PRINCIPAL & INTEREST COSTS |
|||||||||||
GROSS REVENUE | $2,230,000 | $2,230,000 | $2,230,000 | ||||||||||
LESS: | |||||||||||||
OPERATING COSTS | $1,140,000 | $1,140,000 | $1,140,000 | ||||||||||
CITY LEASE REVENUE | $420,000 | – | – | ||||||||||
AM. GOLF M. FEE | – | $500,000 | $670,000 | ||||||||||
RZEDB DEBT | – | $36,520 | $203,323 | *Average cost to city for principal and | |||||||||
interest over 20 years of the bond | |||||||||||||
including 45% federal interest rebate. | |||||||||||||
NET REVENUE | $670,000 | American | $553,480 | CITY | $216,677 | Actual Average City Revenue earned | |||||||
Golf | under Management Agreement. | ||||||||||||
Average yearly loss for city by changing from former Lease agreement to Management agreement ($420,000 – $216,677) = $203,323 | |||||||||||||
Overstatement of average net revenues under the Management agreement = $553,400 less $216,667 = $336,332. | |||||||||||||
Alice Loya claimed on 11/2/10 before council that the Mngmnt. A. would net an additional $133,480 dollars to the city while in fact it lost $203,323 dollars. | |||||||||||||
* Total series A Principal $2,705,000/20 years = $135,250 + (total series A interest $2,475,381/20 years = $123,769 x .55 = $68,073) = $203,323. | |||||||||||||
Therefore, Ms Loya’s presentation to the council that this change from a lease agreement to a management agreement would over the course of the bond bring in more revenue to the city was in fact not correct. | |||||||||||||
Over the course of the 20-year life of the RZED Bond, the city will loose conservatively at least 4,000,000 dollars in net revenue and at the same time it takes on liablilites that did not exist under the former lease agreement. | |||||||||||||
Please also note that under the lease agreement city revenues would have increased based on the increased gross revenues from the golf course which was already up over 13% from FY 2011 to FY 2014/2015 as reported by Ms. Loya in January, making this an even worse deal than the numbers above show | |||||||||||||
Finally, the amount Ms. Loya presented to the committee last month for the Management fee for FY 2014/2015 of $587,000 is understated by $103,302 as the correct amount is actually $690,302 ($670,000 in base year times three one percent annual increases per contract terms.) | |||||||||||||
The RZED Bond Debt amount per Ms. Loya is also grossly understated. The correct amount is (100K principal + ($185,550 int. X .55 = $102,053) = $202,053 and not $107,000 as Ms. Loya reported to this committee last month. | |||||||||||||
Conclusion: The numbers as presented by Alice Loya to council on 11/2/2010 and on 01/11/2016, to the Park and Recreation Committee, misrepresent the financial benefit of the Management Agreeement (M.A.) over the former lease agreement. This resulted in the council approving a M.A. that will cost the taxpayers 4 to 5 million dollars in lost net revenue over 20 years. | |||||||||||||
ATTACHMENT:
Fullerton Golf Course Management Agreement 12/01/10, Page 12 of 23 reports of claims activities on a schedule and in a format reasonably acceptable to the City. City understands and agrees that with respect to all policies of insurance required under this Article 4 (whether such policies are maintained by City or by AGC), the portion of any losses, damages, and expenses paid with respect to such claims which is subject to a deductible amount or a self- insurance or a self-assumption amount shall be the sole responsibility of City. If at any time during the term of this Agreement, City desires to assume responsibility for handling of claims, the parties may amend this provision as provided in Section 11.8, subject to (i) the approval of the applicable insurance companies, and (ii) the reasonable approval of AGC. ARTICLE 5 – MANAGEMENT FEES In addition to the costs and expenses to be reimbursed to AGC pursuant to this Agreement, City shall pay AGC the Management Fee computed and payable as follows: 5.1 Management Fee. In consideration of AGC’s services during the Operating Period, City shall pay to AGC a “Management Fee.” For the first twelve (12) months of the term of this Agreement, the Management Fee shall equal Six Hundred Seventy Thousand Dollars ($670,000) per annum (i.e., Fifty Five Thousand Eight Hundred Thirty Three Dollars and Thirty Three Cents ($55,833.33) per month). The Management Fee shall increase on each anniversary of the Effective Date (until termination of this Agreement) by one percent (1%) of the Management Fee in effect immediately prior to the applicable increase. The Management Fee shall be paid to AGC, in equal monthly installments, in accordance with Section 5.2 of this Agreement. 5.2 Payment Schedule. If the Commencement Date does not fall on the first day of the month, then the Management Fee for the first partial month of the Operating Period shall be the pro-rata portion of the Management Fee and such amount shall be payable on the Commencement Date. Commencing with the first full month of the Operating Period, City shall pay AGC the Management Fee monthly in advance on the first day of the month to which it pertains. ARTICLE 6 – ACCOUNTS; WORKING FUNDS; RECORDS AND REPORTS 6.1 Bank Accounts. City shall establish bank accounts for the Facility at a banking institution or institutions reasonably selected by City, (which banking institution or institutions shall have branches located in close proximity to the Facility), such accounts to be in City’s name (the “City Accounts”). AGC shall also establish bank accounts for the Facility at a banking institution or institutions reasonably approved by City, (which banking institution or institutions shall have branches located in close proximity to the Facility), such accounts to be in City’s name (the “Facility Accounts”). AGC will deposit into the City Accounts all monies received by AGC from the operation of the Facility. City shall deposit all funds required to be furnished by City as working funds under Section 6.3 of this Agreement into the Facility Accounts, and AGC will disburse those monies from the Facility Accounts only for the purposes set forth in Section 6.2. Notwithstanding the provisions of the foregoing, AGC shall be entitled to maintain funds in reasonable amounts in “cash register banks” or in petty cash funds at the Facility. 03674-00081/1753550.8 12
|
|||||||||||||
#1 by Fullerton Resident on March 26, 2016 - 12:38 pm
Once again the totally deceptive tactic of making a false statement, i.e. the Hunt Library was not used by the public, to argue for its sale. There are many great reasons to keep this property for the people of Fullerton. Unfortunately our city council and city manager are only interested in trying to find at least some of the money needed now to pay for the extravagant raises just handed out to the police (6% raise next year) and fireman (9% raise over 2 years). I guess you could call the sale of Hunt Library a “Fire…and Police Sale”. It is such a shame that time and again we see our safety employees have only one major concern and that is to serve and protect themselves. Well the sham has been uncovered and we are hear to sound the alarm.
#2 by Anonymous on March 26, 2016 - 3:37 pm
I recall Ms. Fitzgerald could not wait for a police report or even the end of the investigation before angrily calling for the resignation of Mr. Levinson from the Park and Recreation Committee, which was eventually filed by FPD as a misdemeanor and the supposed victim at council could not even remember being victimized.
Yet there is no comparison between the unfounded misdemeanor allegations against Mr. Levinson and the alleged violent criminal acts of FPD Detective Ronald Bair against a woman he first met on duty in a shelter for battered women. The allegations must have had merit or else the city threw away $550,000 dollars of our hard earned tax dollars.
Now what has Mayor Fitzgerald and Council member Flory said about these allegations when they first were brought to light…..Nothing!
Now what has Mayor Fitzgerald and Council member Flory said about these allegations after the city paid $550,000 to ensure that the details of the accusations remain under seal….You guessed it Nothing!
So let us please review the actions or non-actions of Fitzgerald and Flory and that is the following: No matter what vile, disgusting, degenerate and criminal acts are allegedly committed by one of the FPD finest, these two stalwart supporters of women’s rights are completely silent. I am sure you have heard of the old saying….If it looks like a duck, acts like a duck and quacks like a duck then it must be a duck. Unfortunately both Ms. Fitzgerald and Ms. Flory are much, much worse than a duck. Did I hear someone say?….PHONIES AND HYPOCRITES.
#3 by Joe Imbriano on March 26, 2016 - 5:05 pm
Flory is a union puppet and Fitzgerald is an Agenda 21stackem and packem high density housing pushing phony conservative RINO Trojan Horse.
#4 by Anonymous on March 26, 2016 - 8:37 pm
Come on, I’m sure you can try harder than that to add more worthless descriptors. You’re off your game, Joe!