Press Alt + R to read the document text or Alt + P to download or print.
This document contains no pages.
HomeMy WebLinkAboutED Redevelopment Agency Annual ReportCITY OF AGENDA ITEM NO.: 3 k.
SAN RAFAEL MEETING DATE: December 19, 2011
SUBJECT: Acceptance of the Annual Report, including a blight progress, Agency owned property,
loan compliance AB 987 reports for the San Rafael Redevelopment Agency.
SUBMITTED BY,6Lt�/e6VAL,
Stephanie Lovette, Acting Etonomic Development Director
APPROVED
Nancy Mackle, Executive Director
RECOMMENDATION: Accept the Annual Report for San Rafael Redevelopment Agency.
BACKGROUND: The purpose of the Annual Report is to provide uniform and comparable data for each
California redevelopment agency to the State Legislature and other interested parties. The Controller's
report addresses financial transactions and the Housing and Community Development Report addresses
affordable housing activities and expenditures.
Health and Safety Code Section 33080.1 requires redevelopment agencies to present an annual report
containing specific information to its legislative body (City Council) within six months of the end of the
fiscal year.
FISCAL IMPACT: None.
ACTION REQUIRED: Accept the Annual Report in substantially final form with changes approved by
the Finance Director, and authorize transmission to the State Controllers office.
EXHIBITS:
EXHIBIT A:
State Controllers Annual Report and Pass through Payments Report
EXHIBIT B:
Housing and Community Development Annual Report
EXHIBIT C:
Fiscal Report
EXHIBIT D:
Agency Audit
EXHIBIT E:
Statement of Indebtedness
EXHIBIT F:
Blight Progress, Agency loan and Agency owned property report
EXHIBIT G:
Affordable Housing Report
EXHIBIT H:
AB 987 Report
FOR CITY CLERK ONLY
File No.: j
City Council Meeting: 1;1 H 1-1 C> I I
Disposition: OL e-Lkj66-,-Ct
..r ,•, 3 ,,, ,r•w,n u.... st
-
d
tY ���"+"l?. ,, .,���`'v 41���$�k'k§J '���k`�35. `aF; �,.,Y cf U�k,�x�6�YtX;,kt;;i3"Y%.dfj rt/,.4 ��C���,.,��GY�ri��,� �rl�,'r� .Tr qzi F 'Nt §•Y 1't >c.
I Y,*s x'�?"3 is �Ut ..�C. FY .•a s!dt* Y t to :.,Y � kY. ,� .. ,,,.�
Fiscal Year 011
Members, ofthe;Goverrting Body
General Information
_._.
Last Name
First Name
Chairperson
*ro
(AI
Member
1Levine
[Marc
Member
Brockbank
� Greg
Member
lHeiler
lBarbara
Member
�Gonnoily
I [Damon
Member"
CA7-1
Mernber
-- -_----
Report Prepared By -
Member
Firm Name,
Member
"
'Tregner
Member,
-_
-_ _31
- ---
General Information
_._.
Agency Officials
ZIP Code
Middle
I Phone
Last Name
Initial.
}
Independent Auditoir,
IJ
Executive Director
(Maekle
_
Fiscal Officer
lPendoley
E-
:1
Secretary
Beirne
--�
CA7-1
g 2 -
Report Prepared By -
-�
Firm Name,
jLast
"
'Tregner
i
--
First
(Carl
-�
Middle Initial
Street
11400 5th Avenue
1
City
San Rafael
Mail ng Address ,
Street 1 P.O. Box 151560
– ----- ----
Street 2
City San Rafael l State (CA Zip 194915-1560
Phone [415) 485-3065 Is Address Changed?
General Information
_.._ State'
Com_
ZIP Code
194901- 1
I Phone
J(415) 485-3054
Page 1
First Name Middle
Initial '
—
phone
Nancy (��
L
• 1(415) 485-3055 j
-_I
Janet
1(415) 458-5018
Esther —] C��
1(415) 485-3065 J
Independent Auditoir,
(Maze and Associates
1Maze and Associates
— f
13478 Buskirk Avenue,
Suite 215
j Feasant Hill
CA7-1
g 2 -
(925)930-0902
12/12/2011
✓7`
Audit Information
Fiscal Year 20711
Was the Report Prepared from Audited Financial Data,
and Did You Submit a Copy of the Audit?
Indicate Financial Audit Opinion unqualified
If Financial Audit is not yet Completed, What is the
Expected Completion Date?
If the Audit Opinion was Other than Unqualified, State
Briefly the Reason Given
Was a Compliance Audit Performed in Accordance with
Health and Safety Code Section 33080.1 and the State
Controller's Guidelines for Compliance Audits, and Did
You Submit a Copy of the Audit?
Indicate Compliance Audit Opinion
If Compliance Audit is not yet Completed, What is the
Expected Completion Date?
Yesl
�Positive/Negative No Exceptions
If compliance opinion includes exceptions,
state the areas of non-compliance, and
describe the agency's efforts to correct.
Audit Information Page 1 12/12/2011
Fiscal Year 2011
`
Please Provide aBrief Description of
the Activities for this Project Area
During the Reporting Year.
ltv"~=`�
Project Area Report
Project Area
. .
~Project Area Name
Forwarded from Prior Year ?
Enter Code for Type ofProject Area Report
p=Standard Project Area Report
L=Low and Moderate Income Housing Fund
O=Other Miscellaneous Funds u,Programs
Does the Plan Include Tax Increment Provisions?
Date Project Area was Established (MM-DD-Y�)
Most Recent Date Project Area was Amended
Did this Amendment Add New Territory?
Most Recent Date Project Area was Merged
�
�
A=Administrative Fund
M=Mortgage Revenue Bond Program
�
Will this Project Area boCarried Forward k,Next Year? |
Established Time Limit:
Repayment o[Indebtedness (Year Only) {
Effectiveness ofPlan (Year Only) |
New Indebtedness (Year Only) |
/
Size o/Project Area inAcres |
Percentage ofLand Vacant at the Inception o[the Project Area |
Health and Safety Code Section J3328/ (xx,x9lo)
Percentage ofLand Developed ot the Inception ofthe Project Area |
Health and Safety Code Section 33320/ *x.xYQ
Objectives n(the Project Area ooSet Forth inthe Project Area Plan |
(Enter the Appropriate [ode(s) in Sequence aoShown)
R=Residential |= Industrial C=Commercial P=Public 0=Otho
Yos|
'
20231
20U3|
—20031
1,7001
RCP
Project Area Report Page 1 12/12/2011
Fiscal Year 2011
Project Area Name
Frozen Base Assessed Valuation
Increment Assessed Valuation
Total Assessed Valuation
Assessed Valuation Data
Central Project Area
-1-6-2--
L 545,22E, J
2,205,399,378
2,367,944,606
Assessed Valuation Data Page 1 12/12/2011
Pass -Through I School District Assistance
Fiscal Year
lgol I --
Project Area Name
�Central Project Area
Tax Increment Pass Through Detail Other Payments
Amounts Paid To Taxing
H & S Code H & S Code H & S Code Total H & S Code H & S Code
Agencies Pursuant To:
Section 33401 Section 33676 Section 33607 Section 33445 Section 33446.5
County
1,708,201 – — – �_1,7_08,201 ,M Md
g i IS OR
ME
Cities
$0 1
School Districts
179,0001 $179,000
Community College District
Special Districts
Total Paid to Taxing
$1,887,2010 $0 $1,887,201 $0
J
Agencies
Net Amount to Agency
$2,612,845
Gross Tax Increment
4,500,0461
Generated
Pass -Through / School District Assistance Page 1 12/12/2011
"A
Summary of the Statement of Indebtedness - Project Area
Fiscal Year 2011
Project Area Name
Tax Allocation Bond Debt
Revenue Bonds
Other Long Term Debt
City/County Debt
Low and Moderate Income Housing Fund
Other
Total
Available Revenues
Net Tax Increment Requirements
Summary of the Statement of Indebtedness - Project Area
1-11,11,111,11:1-
42,785,768
317,7201
1,969,0001
$45:M,489—
$45,6721489
Page 1 12/1272011
Agency Long -Term Dem
Fiscal Year 12011 �
Area Name !�qetjtral Project Area
Forward from Prior Yeartflg
Bond Type
Other |
Year nfAuthorization
— 19721
Am
Principal Amount Authorized
109.000|
Principal Amount Issued
| 169,0001
Purpose ofIssue
Property �
Maturity Date Beginning Year
| —��66d
Maturity Date Ending Year
| ,nnn
� _'_-/
Principal Amount Unmat red Beginning of Fiscal Year
| $169,000'
Adjustment Made During Year
Adjustment Explanation
| |
Interest Added mPrincipal
F---' '
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
/ --1
Principal Amount DefeoaedDuring Fiscal Year
/ |
Principal Amount Unmah,mdEnd vfFiscal Year
�
^169.000 '
Principal Amount |nDefault
|
Interest |nDefault
/ |
/
Bond Types Allowed:
Tax Allocation Bonds; Revenue Bonds; Certificates ofParticipation; Tax Allocation Notes; Financing Authority Bonds; City/County Debt; UO;Gtam;
Loans; Lease Obligations; Notes; Defen�m
adPaos�ughu;DoferredComp*nooUon; Other
Agency Long -Term Deb
""" Page 1202/2011
Agency Long -Term Debt
Fiscal Year 1,20-11- -- - - ---- -- --,-] '
Project Area Name lCentral Proiect Area
Forward from Prior Year
Bond Type
Tax Allocation Bonds
Year of Authorization
F 19991
Principal Amount Authorized
1 23,504,004 1
Principal Amount Issued
1 23,504,004
Purpose of Issue
lProject Funding
Maturity Date Beginning Year
20001
Maturity Date Ending Year
20221
Principal Amount Unmatured Beginning of Fiscal Year
$4,362,803
Adjustment Made During Year
Adjustment Explanation
—1
Interest Added to Principal
247,371
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
0
Principal Amount Defeased During Fiscal Year
Principal Amount Unmatured End of Fiscal Year
$4,610,174
Principal Amount In Default
Interest In Default
11
Bond Types Allowed:
Tax Allocation Bonds; Revenue Bonds; Certificates of Participation; Tax Allocation Notes; Financing Authority Bonds; City/County Debt; US;State;
Loans; Lease Obligations; Notes; Deferred Pass-Throughs; Deferred Compensation; Other
Agency Long -Term Debt Page 2 12/12t2oll
Agency Long -Term Debt
Fiscal Year
Project Area Name [Centra|Proiaot Area
�
Forward from Prior Year
Bond Type
ITax Allocation Bonds
Year nfAuthorization
| 20021
Principal Amount Authorized
25,020,000
Principal Amount Issued
| 25.020,000l
Purpose of Issue
|Refunding1992/95Bonds
Maturity Date Beginning Year
/ 20021
Maturity Date Ending Year
| 2021| /
Principal Amount UnmamredBeginning ofFiscal Year
$15,295,0 00 `
Adjustment Made During Year
--]
Adjustment Explanation
------'
Interest Added mPrincipal
| |
. '
Principal Amount Issued During Fiscal Year
�---- |
^ --�
PrincipalAmount om�d � During Fiscal Year
[ 1.350.000 |
Principal AmountDefeuued During Fiscal Year[
----
Principal Amount Unmatured End of Fiscal Year
$13,945,000
Principal Amount In Default
Interest In Default
Bond Types Allowed:
— - - - -----
TaxxllocmionBonds;nevenueBomds;Certificmes of'
Lo�ns�LeoseOW�au�no�Nn���D*�nedpanm�� '="»pa«v» Tax '»mcan»om»e»; Fmanm»AAu�oh�Bonds; C�YCuumyDebt; US;G��;
Agency LongqennDebt
12U2/2m1
`
Fiscal Year
Project Area Name
Forward from Prior Year
Bond Type
Year of Authorization
Principal Amount Authorized
Principal Amount Issued
Purpose of Issue
Agency Long -Term Debt
12011- - --- -_ ]
I Central Pro[ect Area
Maturity Date Beginning Year
Maturity Date Ending Year
Principal Amount Unmatured Beginning of Fiscal Year
Adjustment Made During Year
Adjustment Explanation
Interest Added to Principal
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
Principal Amount Defeased During Fiscal Year
Principal Amount Unmatured End of Fiscal Year
Principal Amount In Default
Interest In Default
g
a ,
[Tax Allocation Bonds
20091
14,660,000 1
L 14,660,000
1-Defund 1999 Current Interest Portion
bonds
2010
20231
$14,660,000
-1
Bond Types Allowed:
Tax Allocation Bonds; Revenue Bonds; Certificates of Participation; Tax Allocation Notes; Financing Authority Bonds; City/County Debt; US;State;
Loans; Lease Obligations; Notes; Deferred Pass-Throughs; Deferred Compensation; Other
Agency Long -Term Debt Page 4 12M212011
Fiscal Year
Project Area Name
Forward from Prior Year
Bond Type
Year of Authorization
Principal Amount Authorized
Principal Amount Issued
Purpose of Issue
Non -Agency Long -Term Debt
12011
Central Project Area
Maturity Date Beginning Year
Maturity Date Ending Year
Principal Amount Unmatured Beginning of Fiscal Year
Adjustment Made During Year
Adjustment Explanation
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
Principal Amount Defeased During Fiscal Year
Principal Amount Unmatured End of Fiscal Year
Principal Amount in Default
Interest in Default
Mortgage Revenue Bonds
L_ 20011
L 1,025,0001
1 1,025,0001
IMultifamily Housing Revenue Bond
2001B
200
20311
955,000
$955,000
Bond Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond; Certificate of Participation
Non -Agency Long -Term Debt Page 1 12/12/2011
Fiscal Year
Project Area Name
Forward from Prior Year
Bond Type
Year nfAuthorization
Principal Amount Authorized
Principal Amount Issued
Purpose ofIssue
Non -Agency Long -Term Debt
�
2011. --
Central Project Area
_
Revenue Bonds |
| 2VO1|
| 1,855,0001
1.D55,0UV|
Multifamily Housing Revenue Bond |
2001 |
Maturity Date Beginning Year | 20011
Maturity Date Ending Year -- ------
Principal Amount Uomatured Beginning ofFiscal Year 1.805.000
p
Adjustment Made During Year |—'--- |
Adjustment Explanation | |
Principal Amount Issued During Fiscal Year F-- |
Principal Amount Matured During Fiscal Year | 20,0001
Principal Amount OefeasedDuring Fiscal Year | |
Principal Amount Unmammd End nfFiscal Year ' $1.85.000
Principal Amount inDefault ---
� �
Interest inDefault
Bond Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond; Certificate of Participation
Non -Agency Long -Term Debt Page 2 12/12/2011
Non -Agency Long7-Terrn Debt
Fiscal Year [2011
Project Area Name Fcentra'l Project Area
Forward from Prior Year
Is , �,VIMNA,
Bond Type
(Mortgage Revenue Bonds
Year of Authorization
1 20011
Principal Amount Authorized
j 3,590,5291
Principal Amount Issued
3,590,5291
Purpose of Issue
[Multifamily Housing Revenue Bonds
Maturity Date Beginning Year
2001
Maturity Date Ending Year
I 20311
Principal Amount Unmatured Beginning of Fiscal Year
1,316,570
Adjustment Made During Year
Adjustment Explanation
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
25,582
Principal Amount Defeased During Fiscal Year
Principal Amount Unmatured End of Fiscal Year
$1,1296,988
Principal Amount in Default
Interest in Default
Bond Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond;
Certificate of Participation
Non -Agency Long -Term Debt Page 3 12/12/2011
e.
Non -Agency Long -Term Debt
Fiscal Year 2011
Project Area Name Central Project Area
Forward from Prior YearkDr{
r
A z
Bond Type
Imortgage Revenue Bonds
Year of Authorization
2001
Principal Amount Authorized
( 3,220,000
Principal Amount Issued
I 3,220,000
Purpose of Issue
Multifamily Housing Revenue Bonds-
�2001
A
Maturity Date Beginning Year
2001
Maturity Date Ending Year
2031
Principal Amount Unmatured Beginning of Fiscal Year
2,820,000
Adjustment Made During Year
r
I i
Adjustment Explanation
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
Principal Amount Defeased During Fiscal Year
Principal Amount Unmatured End of Fiscal Year
$2,820,000
Principal Amount in Default
Interest in Default
Band...-ow�-_u�.�...
1! Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond; Certificate of Participation
k
Non -Agency Lang -Term Debt
Page 4 1211212011
Fiscal Year
Project Area Name
Forward from Prior Year
Bond Type
Year of Authorization
Principal Amount Authorized
Principal Amount Issued
Purpose of Issue
Non -Agency Long -Term Debt
Fio 11
�Central Project Area
(Mortgage Revenue Bonds
20011
—3,-0-00,0--061
F 3,000,0001
Variable Rate Demand Multifamily
Housing Revenue Bonds
Maturity Date Beginning Year 20011
Maturity Date Ending Year 2031
Principal Amount Unmatured Beginning of Fiscal Year 2,600,000'
Adjustment Made During Year L
Adjustment Explanation
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
Principal Amount Defeased During Fiscal Year
Principal Amount Unmatured End of Fiscal Year $2,600,000
Principal Amount in Default
Interest in Default
Bond Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond; Certificate of Participation
Non -Agency Long -Term Debt Page 5 12/1212011
'Non.�Agency Long -Term Debt
f� --|
Fiscal Year ee°1 �Project Area Name !Central Project Area
Forward from Prior Year
Bond Type
Year ofAuthorization
Principal Amount Authorized
Principal Amount Issued
Purpose vfIssue
Maturity Date Beginning Year
Maturity Date Ending Year
Principal Amount UnmmumdBeginning pfFiscal Year
Adjustment Made During Year
Adjustment Explanation
Principal Amount Issued During Fiscal Year
Principal Amount Matured During Fiscal Year
Principal Amount DefeaoedDuring Fiscal Year
Principal Amount Unmamrwd End ofFiscal Year
Principal Amount in Default
Imortgage Revenue Bonds |
| 2OO7|
| 6.000.0001
� 6,000,000/
�MultifamilynousingRevenueBonds-
` __/
[�—
20371
j 2,211770
| |
[—
�
| |
32,071|
$2,178,638
Interest in Default | |
/
Bond Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond; Certificate of Participation
Non -Agency Long -Term Debt Page
12/1 '
Fiscal Year
Project Area Name
Forward from Prior Year
Bond Type
Year ufAuthorization
Principal Amount Authorized
Principal Amount Issued
Purpose ofIssue
Project Area
Mortgage Revenue Bonds |
| 2OO7|
�
| r 1,000,0001
| 1,000,0001
LMultifamily Housing Revenue 8onds-
2007713
Maturity Date Beginning Year
1, ��
2on7\
`
Maturity Date Ending Year
F2O�7|
�
Principal Amount UnmaturedBeginning ofFiscal Year
288,668
Adjustment Made During Year
(
/ |
Adjustment Explanation
|
Principal Amount Issued During Fiscal Year
. �
/ |
Principal Amount Matured During Fiscal Year
|
8,904/
Principal Amount DafeasedDuring Fiscal Year
[--
/ |
pdmcipdAmounoUnmammd End ofFiscal Year
J'
*278.7U4
Principal Amount inDefault
F---
|
Interest inDefault
[
|
Bond Types Allowed:
Mortgage Revenue; Industrial Development; Commercial Revenue Bond; Certificate of
Participation
---------- --------- ----- --
Non-Agency Long -Term Debt
Page 7
' 12/12/201.
Statement of Income and Expenditures - Revenues
Fiscal Year
2011
Project Area Name
Central Project Area
Low/Moderate Special
Capital Project Debt Service Income
Housing Revenue/Other
Funds Funds
Funds Funds
Total
Tax Increment Gross
L 3,563,663
9 36,383 $4,500,046
(Include All Apportionments)
Special Supplemental Subvention
$0
Property Assessments
$0
Sales and Use Tax
Transient Occupancy Tax
Interest Income
15,1741 1231
12,0501
$27,347
Rental Income
33,2401
$33,2140
Lease Income
$0
Sale of Real Estate
$0
Gain on Land Held for Resale
$0
Federal Grants
$0
Grants from Other Agencies
Bond Administrative Fees
$0
Other Revenues
L 29,5251
109,0201
$1 1 38,545
Total Revenues
$77,939 $3,563,786
$1,057,453 $0
$4,699,1-78
Statement of Income and Expenditures - Revenues Page 1
12/12/2011
Statement of Income and Expenditures - Expenditures
Fiscal Year14-o-l-
I
Project Area Name �Ce--ntral
Proiect Area
Capital Project Debt Service
Low/Moderate Special
Funds Funds
Income Housing Revenue/Other Total
Administration Costs
614,5981
649,854] $12-64,452
Professional Services
378,086
141,908 $519,994
Planning, Survey, and Design
$0
Real Estate Purchases
Acquisition Expense
"$O—
Operation of Acquired Property
$0
Relocation Costs
Relocation Payments
$0
Site Clearance Costs
$0
Project Improvement !Construction Costs
$0
Disposal Costs
- - ------- $0 -
Loss on Disposition of Land Held for L
$
Resale
Statement of Income and Expenditures - Expenditures Page 1 12/12/2011
Statement of Income and Expenditures - Expenditures
Fiscal Year
,2011
Project Area Name Central. ---ProjectArea
Capital Project Debt Service Low/Moderate Special
Funds Funds Income Housing Revenue/Other
Decline in Value of Land Held for Resale
Rehabilitation Costs
Rehabilitation Grants F
Interest Expense
Fixed Asset Acquisitions
Subsidies to Low and Moderate Income
Housing
Debt Issuance Costs
Other Expenditures Including Pass -
Through Payment(s)
Debt Principal Payments:
Tax Allocation Bonds and Notes
Revenue Bonds, Certificates of
Participation, Financing Authority
Bonds
City/County Advances and Loans
All Other Long -Term Debt
Total Expenditures $992,684
Excess (Deficiency) Revenues over ($914,745) J
(under) Expenditures
Total
$0
$0
80,0001 J $80,000
1,338,6631 1 $1,3138,663
$0
1 42,5001 $42,500
. . .. .. ..... .. i6—
so
2,225,000 1 - ____ --1-$2,225,000
T- - -
i $0
T
$3,563,663 $914,262
$123 $143,191
$0
$o
$o $5,470,6054
$0 ($771,431)
Statement of Income and Expenditures - Expenditures Page 2 12/12/2011
Statement of Income and Expenditures - Other Financing Sources
Fiscal Year 12011
Project Area Name Central Proiect Area
Capital Project Debt Service Low/Moderate Special
Funds Funds Income Housing Revenue/Other Total
Proceeds of Long -Term Debt ------- $o,''
Proceeds of Refunding Bonds $0
Payment to Refunded Bond Escrow Agent —$
o
Advances from City/County $0
Sale of Fixed Assets
—
_JF $o
Miscellaneous Financing Sources (Uses) 141,379 $141,379,—
Operating Transfers In L291,930 $291,1930
Tax Increment Transfers In
$0
Operating Transfers Out
291,9301
$291,930
Tax Increment Transfers Out
$0
(To the Low and Moderate Income Housing Fund)
7
Total Other Financing Sources (Uses) $433,309 $o ($291,930) $o J—$141,379
Statement of Income and Expenditures - Other Financing Sources
Page 1
12/1212011
Statement of Income and Expenditures - Other Financing Sources
Fiscal Year 12011
Project Area Name Central Proiect Area
Capital Project Debt Service Low/Moderate Special
Funds Funds Income Housing Revenue/Other Total
Excess (Deficiency) of Revenues and ($481,436) $123 J ($148,739) $0 J ($630,052)
Other Financing Sources over
Expenditures and Other Financing Uses
Equity, Beginning of Period $3,920,010 $44,707 $2,834,424 $0 $6,79 11 9,141
Prior Period Adjustments � �� 1 -1 $0
Residual Equity Transfers $0
Equity, End of Period $3,4381574 $44,831 $2,685,684 $0 J $6,169,089
Statement of Income and Expenditures - Other Financing Sources Page 2 12/12/2011
Balance Sheet - Assets and Other Debits
Low/Moderate Special
Fiscal Year 2011 Capital Projects Debt Service Income Housing Revenue/Other General Long- General Fixed
Funds Funds Funds Funds Term Debt Assets Total
Assets and Other Debits
Cash and Imprest Cash
1,964,019
Cash with Fiscal Agent
420,9921
Tax Increments Receivable
i
Accounts Receivable
21,0001
Accrued Interest Receivable
2,9791
Loans Receivable
i
Contracts Receivable
26,6241
Lease Payments Receivable
$95,57674,576 - 1 11 1
Unearned Finance Charge
1,6791
Due from Capital Projects Fund
Due from Debt Service Fund
314,3221
Due from Low/Moderate
$314,322
Income Housing Fund
Due from Special
$26,624
Revenue/Other Funds
Balance Sheet - Assets and Other Debits
34,2131
1
10,5901
i
1
2,0241
-$2,024
1
All
NEW-
$95,57674,576 - 1 11 1
281
1,6791
NAM
E,",
314,3221
'J"11whIffl QW,
$314,322
', 16JI &�'
$26,624
$0
- - - -----
$0
$0
SEEM,
$0
$0
Page 1 12/12/2011
Balance Sheet - Assets and Other Debits
Low/Moderate Special
Fiscal Year 2011 Capital Projects Debt Service Income Housing Revenue/Other General Long- General Fixed
Funds Funds Funds Funds Term Debt Assets Total
Investments
1,130,259 2,391,5771
a��y
�,
$3,521,836
Other Assets
$0
Investments: Land Held for
�� r� �,i�
t� �b� •x� a��r�
Resale��w;aw.�
�, �, g.�.�
$0
Allowance for Decline In,s
-- 4�r'xc`'aru�"n
$0
Value of Land Held for Resale
-----
,
Fixed Assets: Land,
>�`��;'
l 119,000
$119,000
Structures, and Improvements
Equipment
5, �l t 9
$14, 80914,8091
Amount Available In Debt
EARN`
�:�� vN,� sort ,.,�r��, .
���t
$0
Service Fund
Amount to be Provided for
Payment
ONE } i,r4 � t ' fi,t,,sY �, �w ys"° 4 � � 1i ,�
„r,s.�t e4
32,509,174 �? a� ¢ r3
� �
$32,509,174
of Long -Term Debt
-
Total Assets and Other
$3,565,873 $44,831 $2,784,178
$0 $32,509,174 $133,809
$39,037,865
Debits
(Must Equal Total Liabilities,
Other Credits, and Equities)
Balance Sheet - Assets and Other Debits Page 2 12/12/2011
Balance Sheet - Liabilities and Other Credits
Low/Moderate Special
Fiscal Year 2011 Capital Projects Debt Service Income Housing Revenue/Other General Long- General Fixed
Funds Funds Funds Funds Term Debt Assets
Liabilities and Other Credits
Total
Accounts Payable
50,5481 981494
' $149,042
Interest Payable
$0
Tax Anticipation Notes Payable
$p
Loans Payable
$0
Other Liabilities
�- _ 76,751
WE ' , I
$76,751
Due to Capital Projects Fund
Due to Debt Service Fund
( (
$0
Due to Low/Moderate
Income Housing Fund
�__—
��io
MEQ
Due to Special
Revenue/Other Funds
Tax Allocation Bonds Payable
Y
n, ," 3 f 4 tt'.. 1` s3 .� „uv t
1 o f y �' t�
_
n
32,340,174 t E
. ,
$32,340,174
Lease Revenue, Certificates
of Participation Payable,
�& tz ,,• -.
-- __
j
�x. ,.µ ,
$0
Financing Authority Bonds
All Other Long -Term Debt
169,000 t
$169,000
Total Liabilities and Other
Credits
$127,299 $0$98,494
--- —
$0
$32,509,174 EMEW—$32,734,967
Balance Sheet - Liabilities and Other Credits Page 1 12112/2011
Balance Sheet - Liabilities and Other Credits Page 2 12/12/2011
Balance Sheet - Liabilities and Other Credits
Low/Moderate
Special
Fiscal Year 2011
Capital Projects Debt Service Income Housing
Revenue/Other General Long- General Fixed
Funds Funds Funds
Funds
Term Debt Assets
Total
Equities
Investment In General Fixed
d" 133,8091
$133,$09
Assets
- -
--
Fund Balance Reserved
3,438,574 44,831 2,685,684r
s , k,gs,%gmii
tr 4" 1kf
$6,169,089_
Fund Balance
- - — -- I - —
-
- —
A
$0
Unreserved -Designated
,y
Fund Balance4.
-
,.�., " fir N
$0
Unreserved -Undesignated
-
Total Equities
$3,438,574 $44,831 $2,685,684���'
$p
.....,
,,; ����������� $133,809
..
$6,302,898
Total Liabilities,
Other Credits, and
Equities
$3,565,873 J $44,831 $2,784,178
$0
f_$32,509,174 $ 11 133,809 $39,037,865...
Balance Sheet - Liabilities and Other Credits Page 2 12/12/2011
Statement of Income and Expenditures - Summary, Combined Transfers In/Out
Fiscal Year I 1 1 2011
Operating Transfers In
Tax Increment Transfers In
Operating Transfers Out
Tax Increment Transfers Out
$291,930
$0
$291,930
Statement of Income and Expenditures - Summary, Page 1 12/12/2011
Combined Transfers In/Out
San Rafael Redevelopment Agency
Redevelopment Agencies Financial Transactions Report
Statement of Income and Expenditures
Revenues - Consolidated
Fiscal Year 2011
Low/Moderate Special
Captial Project Debt Service Income Housing Revenue/Other
Funds Funds Funds Funds Total
Tax Increment Gross
$0
$3,563,663
$936,383 83
$0
$4,500,046
Special Supplemental Subvention
$0so-
0
$0
$0
$0
Pro ertAssessments�
Property
$0
$
Sales and Use Tax
$0 �
$0
$0 ` ,
$0
$O
Transient Occupancy Tax
$o�
$0,,,,_ _
$0
0 .
$0
--
Interest Income
$15,174
$123
$12,0 50
$0
$27,347 _
Rental Income
$33,240
$0
$0
$0
$33,240
Lease Income
$0
$0
$0
$0
$0
Sale of Real Estate
60
$0
$0
$�- .
Gain on Land Held for Resale
$0
$0
$0
$0
$0
Federal Grants
$0
$0..
$0....
$0... $0 i.
Grants from Other Agencies
$0
$0
Bond Administrative Fees
$0
- $0'..
so --
Other Revenues
$29,525
$0
$109,020
$0
$138,545
Total Revenues
$77939 1
$3,563786
$1,057,453
$0
$4,699,178
Revenues - Consolidated Page 1 12/12/2011
San Rafael Redevelopment Agency
Redevelopment Agencies Financial Transactions Report
Statement of Income and Expenditures
Expenditures - Consolidated
Fiscal Year 2011
Administration Costs
Professional Services
Planning, Survey, and Design
Real Estate Purchases
Acquisition Expense
Operation of Acquired Property
Relocation Costs
Relocation Payments
Site Clearance Costs
Project Improvement/ Construction
Costs
Disposal Costs
Loss on Disposition of Land Held
for Resale
Expenditures - Consolidated Page 1 12112/2011
Low/Moderate
Special
Capital Projects Debt Service
Income Housing
Revenue/Other
Funds
Funds
Funds
Funds
Total
04,568—]
$0
$649,854
$0
$1,264,452
M9,696 1
$041,908
$0 $519,994
$o
$0
$0
$o
$0
$0
so
so
so
$0
$o
$0
$o
$o
$o
$o
$o
$0
$0
$0
$0
$o
$0
$0
$0
$0
$o
$0
$0
$0
$6
$ 0
$6
$0
$0
$0
$0
$oso
$0
$0
$0
$0
$o
$0
$0
Expenditures - Consolidated Page 1 12112/2011
San Rafael Redevelopment Agency
Redevelopment Agencies Financial Transactions Report
Statement of Income and Expenditures
Expenditures - Consolidated
Fiscal Year 2011
Decline in Value of Land Held for
Resale
Rehabilitation Costs
Rehabilitation Grants
Interest Expense
Fixed Asset Acquisitions
Subsidies to Low and Moderate
Income Housing Fund
Debt Issuance Costs
Other Expenditures Including Pass
Through Payment(s)
Debt Principal Payments:
Tax Allocation Bonds and Notes
Revenue Bonds and
Certificates of Participation
Capital Projects
Debt Service
Low/Moderate
Special
Total
Funds
Funds
Income Housing
Revenue/Other
$992,684 $3,563,663 J
$914,262 $0
$5,470,609
Funds
Funds
$143J'9_1j
A
B
C
D
E
$0
$o
$o
$o
$0
$P
$0,
$0
$6
$0
$80,000
$0
$80,000
$0
$1,338,663
$o
$o
$1,3318,663
$0
$0
$ 0
$o
$0
$o
$o
$42,500
$0
$42,500 y.
$0 J_
$o
$0
so
$o
so-)
$o
$0
$0
$o$2,225,000
J
$o
$0
$2,225,000
1
_$0
$o
$6
$6
City/County Advances and Loans
$0 $o
$0 $o
$o
U.S., State and Other Long -Term Debt
$0 $0
$o
Total Expenditures
$992,684 $3,563,663 J
$914,262 $0
$5,470,609
Excess (Deficiency) Revenues
($914,745) $123 J
$143J'9_1j
(j771,431)
Over (Under) Expenditures
Expenditures - Consolidated Page 2 12/12/2011
Fiscal Year
2011
San Rafael Redevelopment Agency
Redevelopment Agencies Financial Transactions Report
Statement of Income and Expenditures
Other Financing Sources (Uses) - Consolidated
Other Financing Sources (Uses) - Consolidated Page 1 12/12/2011
Low/Moderate
Special
Capital Projects Debt Service
Income Housing
Revenue/Other
Funds Funds
Funds
Funds
Total
Proceeds of Long -Term Debt
J
$o
$o
$0
$0
Proceeds of Refunding Bonds
$o
$0
$o J
$o
$0
Payment to Refunded Bond Escrow
$0
$0
$0
$o
$0
Agent
Advances from City/County
J $0
$0
$0
$0
$0
Sale of Fixed Assets
$5
$6
$0
$o
Miscellaneous Financing Sources (Uses) $141,379
$0
$0
$0
$141'379
Operating Transfers In
$291,930 J
$0
J $o
$0
$291,930
Tax Increment Transfers In
$0
$0
Operating Transfers Out
$o
$o
J $291,930
$0
$291,930
Tax Increment Transfers Out
W.
$0 J
$0
le DUMB,
0 N 'N"IN
IN
$0
(To the Low and Moderate Income
Housing Fund)
Total Other Financing Sources (Uses)
$433,309
$0
($291,930) J
$0
$141,379
Other Financing Sources (Uses) - Consolidated Page 1 12/12/2011
San Rafael Redevelopment Agency
Redevelopment Agencies Financial Transactions Report
Statement of Income and Expenditures
Other Financing Sources (Uses) - Consolidated
Other Financing Sources (Uses) - Consolidated Page 2 12/12/2011
Capital Projects
Debt Service
Low/Moderate
Special
Total
Funds
Funds
Income Housing
Revenue/Other
Funds
Funds
A
B
C
D
E
Excess (Deficiency) of Revenues and
( y)
($481,436 )
$123
$148,739
( )�
,$0
$630 052
.-_.
Other Financing Sources over
Expenditures and Other Financing Uses
Equity Beginning of Period
$3 920,010
$",707
$2,834 424 y
$0
$6 799 141
�ustments
Prior Year Adjustments
$0_
$1so
�,,
,,,,, ,
Residual Equity Transfers
$0
$0
$0
$0
_ $0 , f
Other (Explain)
$0
$0
$0 .......
.. . ......... $�...
$0 ..
q 'ty, End of Period
Equity,
$3,438,517469
� $44,831-�
$ 685 684 �
$0
$61 089
Other Financing Sources (Uses) - Consolidated Page 2 12/12/2011
0
CD
.7
C
cn
0
00
cr
00
c
07
w
a
3
-r
0
3
cr
c
CD
C
0
3
cn
c0
u
C/L
0.
—
(D
0
3
CD
r-
n
0
_0
CD
l<
>
0
0
:3
cn
c
0
_0
CD
;�
0
0
5:
CD
--
cn
-a
0
cn
0
--
—
CD
m
C)
cn
CD
6
0
3
cn
x
CD
U
0
W
0
:3
0
O
cn
0
-0
0
0
0
h
>
-0
CD
co
>
0
-0
0
M
x
"a
CD
0
c
(a
o
cn
0
0
",
0 ET
co
M
>
0
cn
CD
0
0
o
--h
0
cn
$
C:
a)
CD
r- -0
u)
c: -n
>
<
3
rQ
>
(n
cn
CD CL
r
w
CD
r
(A
U)
(D
CD
$z
UU
to
co x o
-n
CD
MA
X
to
-<
CD
0
X
0 y —
0
-0
0
_0
x
o w
C)
(D
(D
v
Cl)
CD
CD w
C/) 3
over
cD
CL
—
—
o
=r
D
r-
;:;:
CD
r-
In
>
z
(D
CL
c
0 cD
3
m;u
C)
3
M
(n
07
-n
(D
CD
c
0 n,
0
0)
C) CD
C
0
>
CD
•
00
0
0
m
v
0
0
0 x o
w
C)
>
>
CD M
<
0 CD
CD
CD
C)
0
21
o
c
Ch
(n
0
3 CD
0
'V
A
A
-<
0
C:
a)
r- -0
u)
c: -n
>
<
0
to
0
U) > ID
CD3
CD CL
r
w
CD
r
(A
U)
(D
CD
$z
UU
to
co x o
-n
CD
MA
X
to
-<
CD
X
0 y —
0
-0
0
_0
x
o w
C)
(D
n
v
Cl)
CD
CD w
C/) 3
over
cD
CL
—
—
o
=r
D
r-
;:;:
CD
r-
In
>
z
(D
CL
c
0 cD
3
m;u
3
M
(n
07
-n
(D
CD
c
0 n,
0
0)
C) CD
C
0
>
CD
•
0
0
m
v
0
0
0 x o
w
>
>
CD M
<
0 CD
CD
CD
0
21
o
c
Ch
(n
0
3 CD
0
cn
0
0
a
o
CD
c cn
0 —
3
C 0
<
0
<
CL
>
cn 0
CD
CLvi
CL
M
0
to C
Q
(cDr 3
(D
to
x
(D m
5
o
CD CD
3
v
CD
c *
0
CD
< cn
Cl
'ID
CL
;:W
CD
E)-7 0
c
o
O CD
-0CD 3
3
-1
CD
ch
0
o
CL o
—
CD =r
cn
D CD
<
=3 CD
-0
cn CD CD
CLco
Cl)
>
(D
-0
M
X
-0
C 0
ca
CD —
CD
2)
m
0
3
(.) =3
3
0-
=
a
0 <
0 =r
— CD
FD'()
0
tn =
cr
cD
= > CO
—
(D
CD
0
3) (D
CD
w
0
= (n
0
c cn
—. >
w
0.
D
(n 0
CD
C:
a)
0
m=m
cn -L
=)L cn
C
CD
"0 X
m
<
0
E.r >
CD
"0
CDiv E)0
CD c
E5* ;L
p
CL
:3 0
0
(D
-r
CDC-
o
-0
4�-
—
W
—
N—
—
—
cn
(D
-0
Co
0
CD
0
>
T
(D
0
(D P-
t:� CT
-o
(D
0
CL
CD
rr
(D
0
(D
Q)
CD
cn
t1i rt rt
0
5
CD
0"
tl�
0-
cn
CD
<
x
CD
c
cr
F� W (D
O
0
CD
:3
CO
Cr
0
CD
m
0
CD
>
cn
to
L'iN n
CD
CD
0
cn
cn
0
c
57
CD
t�,
o
z
0
CD
c
M
w
CD
0
CD
M a� o
=T
(D
=3
0
:3
C/)
O
=$
w
CL
0
"
w
:3
x
�o
—
(D
l<
co
R�
0
cn
I
CD
O
cj)
0
>
CD
(D
0
CD
90
0
n
5.
-0
a)
(D
-Z�
0
O
(3>
0
CD
CD
o
a
C/)
CD
0
CL
5
-
3
0—
<
3
1
:2
o
3
0
<
a)
co
w
Ln
:3
CD
3
0
(n
0
(D
0
cn
CD
:3
Qo
0
CA)
(D
CD w
w
CD
cn
0
cn
CD
cn.
(n
U)
(n
r-
0
CD
0
3
CA)
(n
0
0
cn
(D
a
w
CD
U) �j
w
—CA)
g.
Q.
CD
�rl 0 0
0
o
(o
r-
0
z
-n
10
C.0
w
o
"0
:Z:5
rrFl
0
w
0
LQ
CD
-
D
CD
cu
CA)
0
—0.
CD
0
cn
(D
3
C/)
(n
m
U)
0
0m
Ln �3'
U)
(D
CD
UJ
-o
CD
u
CA)
CD
0) m
w
cn
CA)
F�
;V, �j
CD
w
CA)
0.
til Ln
Q-
4.
(D J
CD
H
C)-
�o
co ;,v
CD
0
m Ul
co
CA)
4k
to
00O
N
C.)
Y
C.0
"00
Ln
00
Cn
00
CIO
C)
C)
0
C/) —
CD =7 m U)
0
0 0 m m m CD 0) 0
x
m X CD 0 X 0 0 (n C:
0 > CD
CD CD
-a
CD -n E -r
Er — CD 0
CD 0 CD C/) CD CA
W 0 — \ /
CD
CL 0)
c 0 0
Z 0 =3 0 CD
-a < CD =r
CD 0 0
0 0 Cf) CL >
h
CA) > W (D (a
(o CA) 0
o CD 0 CD
E
co (D 3 0 CD
0 P. < 3 c =r
l< * , a C: " 0 w
'a
2rQ 0 3 w w
a
cr 3 (D
0 CD
a)
co "
UX) CD
CO
CA)
CA)
to
0
California Redevelopment Agencies - Fiscal Year 201012011
Status of Low and Moderate Income Housing Funds
Sch C Agency Financial Summary
SAN RAFAEL
Adjusted
Project
Agency
Net
Other Total
* Unen-
Unen- Unen-
Beginning
Area
Other
Total Resources
Housing Housing Encum-
cumbered
cumbered cumbered
Balance
Receipts
Revenue
Expenses Available
Fund Assets Fund Assets brances
Balance
Designated Not Dsgntd
$2,834,423
$1,057,453
$0
$1,206,192 $2,685,684
$0 $2,685,684 $1,120,000
$1,565,684
$0 $1,565,684
Expenses" Debt Service Housing Planning and Subsidies Total ----I I
Rehabilitation Administration
Costs -1
2010/2011 1---$-383,161 $71-06,_37-3-- $V4,858401,800 $1,206,192
*The Unencumbered Balance is equal to Net Resources Available minus Encumbrances
Note: Print this report in Landscape Orientation (Use the Print Icon just above, then Properties then Landscape)
Page 1 of 1 12110111
California Redevelopment Agencies - Fiscal Year 2010/2011
Status of Low and Moderate Income Housing Funds
Sch C Agency Financial and Program Detail
SAN RAFAEL
Beginning Balance
Adjustment to Beginning Balance
Adjusted Beginning Balance
Total Tax Increment From PAW $936,383 Total Receipts from PA(s)
Other Revenues not reported on Schedule A
Sum of Beginning Balance and Revenues
Expenditure
item
Debt Service
Debt Principal Payments
Other
i Housing Rehabilitation
Subitem
Tax Allocation, Bonds & Notes
Subtotal of Debt Service
Subtotal of Housing Rehabilitation
Planning and Administration Costs
Administration Costs
Professional Services
Subtotal of Planning and Administration Costs
Subsidies from the LMJHF
Other
Subtotal of Subsidies from the LM1HF
Page' 1 of 3 12110111
$2,834,423
$0
$2,834,423
$1,057,453
$0
$3,891,876
Amount Remark
$291,930
$91,231
$383,161
$106,373
$106,373
$242,358
$2,500
$244,858
Centertown lease to
bridge
$471,800 Ritter 40,000, BMR
ownership 157,159
rental 26,277, 33
north 25,612 elks
17,212 CE 120,587
SAP 66,636 HE
18,318
$471,800
California Redevelopment Agencies - Fiscal Year 201012011
Status of Low and Moderate Income Housing Funds
Sch C Agency Financial and Program Detail
SAN RAFAEL
Expenditure
Item Subitem Amount Remark
Total Expenditures $1,206,192
Net Resources Available $2,685,684
Indebtedness For Setasides Deferred $0
Other Housing Fund Assets
Cate Amount Remark
ERA Total Receivable $0
_ Total Other Housing Fund Assets $0
Total Fund Equity $2,685,684
200612007 $974408
200712008 $964526 sum of 4 Previous Years' Tax Prior Year Ending Excess Surplus for
2008/2009 $973704 Increment for 201012011 Unencumbered Balance 2010/2011
200912010 $953833 $3866471 $2,613,894 $0
Sum of Current and 3 Previous Years' Tax Increments $3,828,446
Adjusted Balance $1,565,684
Excess Surplus for next year $0
Net Resources Available $2,685,684
Unencumbered Designated
$0
Unencumbered Undesignated
$1,565,684
Total Encumbrances
$1,120,000
Unencumbered Balance
$1,565,684
Unencumbered Balance Adjusted for Debt Proceeds
$0
Unencumbered Balance Adjusted for Land Sales
$0
Excess Surplus Expenditure Plan
No
Excess Surplus Plan Adoption Date
Page 2 of 3 12110111
California Redevelopment Agencies - Fiscal Year 201012011
Status of Low and Moderate Income Housing Funds
Sch C Agency Financial and Program Detail
SAN RAFAEL
Site Improvement Activities Benefiting Households
Income Level Low
Very Low
Moderate
Total
Construction 0
0
0
0
Rehabilitation 0
0
0
0
Health and Safety Hazard 0
0
0
0
Land Held for Future Development
Site Name Num Of Zo in4 Purchase Estimated
Acres Date Start Date Remark
Use of the Housing Fund to Assist Mortgagors
Income Adjustment Factors I i Requirements Completed I
Home Hope
Non Housing Redevelopment
Funds Usage
Resource Needs
LM1HF DepositslWithdrawis
Document Document Custodian Custodian COPY
Name Date Name Phone Source
Agency audit 30 -JUN -11 City Clerk (415) 485-3306 City Clerk
Achievements
Description
Page 3 of 3 12110111
/
�
In
L
2
m,
\
o
(a§1 C
�I
�
j
i§
2
^
:tl
EAS
�
a.
I
\
CL C
i ~
iC4
®
i
12
k
k
2
2
•0 )% � 2
; a
3
/k�k
��
c
/ §
C4 a)
i@
.\�
°
.k
/ � 2 �
i :
�
I
rz
m
mU�
mc
zigym
�2
ƒ
■mm
k
/ K $.
° 2
0) CO
i 2
k
§
/$:%
;® .
Eli
2-c:c
�2'/
i/
IZ-1
0
(4)k f
/
tr
/
C,A ct
%
'\
o.
x�; o
®
.
C
k
\7Lo
k
� 't
^ ;m
a
j
� ;
a
k
\ 1
/
�
California Redevelopment Agencies- Fiscal Year 201012011
Project Area Contributions to Low and Moderate Income Housing Fund
Sch A Project Area Financial Information
Agency SAN RAFAEL
Address 1313 Fifth Avenue
PO BOX 151560
San Rafael CA 94915-1560
Project Area CENTRAL PROJECT
Type: Inside Project Area
Status:
Active
Plan Adoption:
1972
Plan Expiration Year: 2025
i
Amount
Gross Tax
Calculated
Amount
Amount
Suspended
Total % Cumulative
Increment
Deposit
Allocated
Exempted
and/or Deferred
Deposited Def.
$4,500,046
$900,009
$936,383
$0
$0
$936,383 20.81% $0
Repayment $0
Category
Interest Income $12,050
OtherRevenuel $109,020
Total Additional Revenue $121,070
Total Housing Fund Deposits for Project Area $1,057,453
Agency Totals For All Project Areas:
Amount
Gross Tax Calculated Amount Amount Suspended Total % Cumulative
Increment Deposit Allocated Exempted and/or DeferredDef.
Deposited
$4,500,046 $900,009.2 $936,383 $0 $0 $936,383 21% $0
Total Additional Revenue from ProjectAreas: $121,070
Total Deferral Repayments: $0
Total Deposit to Housing Fund from Project Areas: $1,057,453
Page 1 of 1 12110/11
RDA Reporting System - Sales of Owner Occupied Units
Page 1 of 1
California Department of Housing and Community Development
odevo o ent enc cortin System
Sales of Owner -Occupied Units Prior to the Expiration of
Land Use Controls Sch A, p6; Sch B, p2
You are Here: Select Year > Schedule Menu > Project Area Selector > Project Area Activity Menu > Sales of Owner Occupied Units
<< Previous Page
• Admin Agency:SAN RAFAEL Fiscal Year :201012011 Prepared by: Stephanie Lovette
• Select Year
• FAQ For Project Area:OUTSIDE PROJECT AREA
• User Info
• Status
9. Sales of Owner Occupied Units Outside the Project Area Prior to the Expiration of Land Use
• Print Controls
• Logout
Section 33413(c)(2)(A) specifies that pursuant to an adopted program, which includes but is not limited to
an equity sharing program, agencies may permit the sales of owner -occupied units prior to the expiration of
the period of the land use controls established by the agency. Agencies must deposit sale proceeds into the
Low and Moderate Income Housing Fund and within three (3) years from the date of unit sales, expend
funds to make affordable an equal number of units at the same income level as the units sold.
a. Report any sales of owner -occupied units during the reporting year.
Proceed $ VLF,� —I Total
Number of units sold in 2010/201111$0
b. Report expended funds in the reporting year to make affordable an equal number of units sold
over the last three years.
__IC�OCO
Exp ended $ VL
L
M Total
Equivalent to offset unit 2010/2011 sales
$0
Equivalent to offset unit 2009/2010 sales
$15,000
Equivalent to offset unit 2008/2009
Equivalent to offset unit 2007/2008 sales
$0
Save
Redevelopment Agency Reporting System - Sales of Owner -Occupied Emits Prior to the Expiration of Land Use Controls
California Department of Housing and Community Development
https://sswl.hed.ca.gov/RDA/addEditSalesOwnerOccupied.is,p 12/10/2011
10.14 of I 10 V
FISCAL REPORT
FISCAL YEAR ENDING JUNE 30, 2011
SAN RAFAEL REDEVELOPMENT AGENCY
CENTRAL SAN RAFAEL PROJECT AREA
Annual Report
Health and Safety Code Section 33080.1 requires all California Redevelopment Agencies
to present an annual report to the legislative body and the State Controller's office within
six months of the fiscal year end. The San Rafael Redevelopment Agency ("SRRDA")
prepares the annual report and presents the report to the San Rafael City Council, their
legislative body.
The annual report must contain all of the following items:
• Financial Transactions Report Filed with the State Controller ("FTR") (EXHIBIT A)
• Description of housing activities and any housing displacement
Housing and Community Development Report (HSC 33080.4 & 33080.7)
(EXHIBIT B)
• Independent audit report (EXHIBIT D)
• Copy of the Agency's Statement of Indebtedness ("SOI") (EXHIBIT E)
• Fiscal Statement (HSC 33080.5) (EXHIBIT Q
• Blight progress report (HSC 33080.1 (d)) (EXHIBIT F)
• List of Agency loans and status (HSC 33080.1 (e)) (EXHIBIT F)
• Description of Agency owned property (EXHIBIT F )
Fiscal Statement
The HSC lists specific items to be included in the Annual Report. The majority of these
items are included in the State Controllers Report, the Housing and Community
Development Report and the Agency's audit. The HSC does not provide any information
regarding the contents of the Fiscal Statement. The State Controller provided a "sample
fiscal statement" to redevelopment agencies in November 2011. The SRRDA Fiscal
Statement follows the format provided by the State Controller.
San Rafael Redevelopment Agency
Plan adoption
Plan Effectiveness
Last date to receive Tax Increment
Last Date for Property Acquisition
(through Eminent Domain)
Participation in Voluntary Alternative
Redevelopment Program (AB x1 27)
November 20, 1972
November 20, 2015
November 20, 2025
November 20, 2012
September 6, 2011 Ord. 1899
Fiscal Agreement and Agency Financing
The Agency entered into a Fiscal Agreement with the County and K-14 Schools in 1984.
This Fiscal Agreement limits the Agency's receipt of tax increment, allowing the County
and Schools to annually receive additional property tax revenue generated by Agency
activities in the Project Area. This is an unusual arrangement. Most redevelopment
agencies receive tax increment from the Project Area which is reinvested in other projects
to benefit the Project Area. The taxing entities share in the increased property taxes upon
expiration of the Agency. The Fiscal Agreement has been very beneficial to the County
and Schools but has severely constrained the activities of the SRRDA.
The Fiscal Agreement provides that the County of Marin will receive 100% of the
County share of all tax increment generated annually within the Project Area. The
Agency is allowed to receive tax increment sufficient to pay debt service on tax
increment bonds. The Agency must have the consent of the taxing entities before issuing
any new bonds. The Agency last issued new bonds in 1999. The Agency also issued
refunding bonds in 2002 and 2009 to take advantage of lower interest rates. The taxing
entities allowed the SRRDA to refund the bonds and continue to receive tax increment in
an amount equal to the original bond debt service. These two refunding bonds provided
the SRRDA a small amount of capital and operational funding. Due to the restrictions
imposed by the Fiscal Agreement, the Agency anticipates to run out of operational funds
at the end of Fiscal Year 2012-13.
The Agency also receives affordable housing funds in an amount equal to 20% of the
funding allocated to the SRRDA for bond debt service. These affordable housing funds
will continue until the Agency bonds are paid off in 2025. Therefore, the majority of
Agency staff time in 2012 and beyond will be spent on activities related to affordable
housing.
San Rafael Redevelopment Agency Fiscal Statement
This Fiscal Statement incorporates the following documents:
Financial Transactions Report (Attachment I)
Statement of Indebtedness (Attachment III)
Amount of Outstanding Indebtedness
$ 45,654,429
(Statement of Indebtedness FY 2010-11)
Amount of Tax Increment Allocated to the
$ 4,500,046
SRRDA (limited by the Fiscal Agreement)
From FTR
Total Debt as June 30, 1993 from
$ 20,815,000
FY 1992-93 SOI (HSC 33682)
Total Payments on Existing Debt
$ 4,330,253
(FY ending June 30, 2011) from SOI
Amount of tax increment paid to or spent
$ 1,708,201
on behalf of a taxing entity, other than K-
To Marin County. The Agency did not pay
14 schools
for any capital improvements.
From FTR Capital Improvement Detail &
Pass Through/School District Assistance
Amount allocated to K-14 Schools
$179,000
From FTR Capital Improvement Detail &
To SRHSD. The Agency did not pay for
Pass Through/School District Assistance &
any capital. improvements. This amount
payments under HSC 33607 & 33681
does not take into account the tax
increment that is allocated to the K-14
Schools pursuant to the Fiscal Agreement
Amount required for AB xl 27 payment in
$ 299,490
2010-I1. To be paid from affordable
housing funds.
EXHIBIT
SAN RAFAEL
REDEVELOPMENT AGENCY
BASIC COMPONENT UNIT
FINANCIAL STATEMENTS
FOR THE YEAR ENDED JUNE 30, 2011
This Page Left Intentionally Blank
CITY OF SAN RAFAEL REDEVELOPMENT AGENCY
BASIC COMPONENT UNIT FINANCIAL STATEMENTS
FOR THE YEAR ENDED JUNE 30, 2011
Table of Contents
Page
Independent Auditor's Report ..... ................ ............ ............... -- ..................................................... I
Management's Discussion and Analysis...... .......................................... ........................ ....... ......... 3
Basic Component Unit Financial Statements:
Agency -wide Financial Statements:
C,
Statement of Net Assets . ........................ ......... -- .... ----.................................................10
Statementof Activities ................................... ............. ............... ........................... I I
Fund Financial Statements:
Major Governmental Funds:
BalanceSheet ... .................... ......................... .............. ................................................ 14
Reconciliation of Governmental Funds -Fund Balances with the
Net Assets of Governmental Activities ......................................... ............................ 17
Statement of Revenues, Expenditures, and Changes in Fund Balances ........................18
Reconciliation of the Net Change in Fund Balances —
Total Governmental Funds with the Statement of Activities ......................................20
Notes to Component Unit Financial Statements ............. ........ ........................ ........................ 21
Supplemental Information:
Schedule of Revenues, Expenditures and Changes in Fund Balance — Budget and Actual
— Budgetary Basis:
Debt Service Funds:
2002 Agency Bonds ........ ... -- ...... ... --- ........ --- ........ ....... ..... ---- ...... - ...... 37
2009 Agency Bonds ... ......... ...... ............. ......... ---- ........... ---38
Capital Project Funds:
Capital Improvement Projects .................. .................... .......................... -- ........ —.-319
Low and Moderate Income Housing ................. .... - .... ............. .......... 40
SAN RAFAEL REDEVELOPMENT AGENCY
BASIC COMPONENT UNIT FINANCIAL STATEMENTS
FOR THE YEAR ENDED JUNE 30, 2011
Table of Contents (Continued)
Page
Supplemental Information (Continued):
1999 Bonds................................................................................................................41
1985 Capital Projects and Administration ................... .................... .................... ..... 42
2009 Capital Projects................................................................................................43
ExcessSurplus Calculation.......................................................................................44
Independent Auditor's Report on Internal Control Over Financial Reporting and on
Compliance and Other Matters Based on an Audit of Financial Statements Performed In
Accordance with Government Auditing Standards...... ......................................... .................... 45
Independent Auditor's Report On Compliance And On Internal Control Over
Compliance In Accordance With The California Health And Safety Code As
RequiredBy Section 33080.1.......................................................................................................47
Current Status of Prior Year Findings............................................................................... 49
MAZE &
ASSOCIATES
ACCOUNTANCY CORPORATION
3478 Buskirk Ave. a Stlite 215
Pleasant Hill, California ni -4523
,925,E 930=0902 ° FAX (925) 930-0135
aze@Irx";_ soci tes.co
INDEPENDENT AUDITOR'S REPORT
WW vtt• rnazeassoci t s.co_
Members of the Board of the
San Rafael Redevelopment Agency
San Rafael, California
We have audited the accompanying basic component unit financial statements of the governmental
activities and each major fund of the San Rafael Redevelopment Agency (Agency), a component unit of
the City of San Rafael, California, as of and for the year ended June 30, 2011, as listed in the Table of
Contents. These basic component unit financial statements are the responsibility of the Agency's
management. Our responsibility is to express an opinion on these financial statements based on our
audit.
We conducted our audit in accordance with generally accepted auditing standards in the United States of
America and the standards for financial audits contained in Government Auditing Standards issued by the
Comptroller General of the United States. Those standards require that we plan and perform the audit to
obtain reasonable assurance as to whether the basic component unit financial statements are free of material
misstatement. An audit includes examining on a test basis evidence supporting the amounts and disclosures
in the component unit financial statements. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion the basic component unit financial statements referred to above present fairly in all material
respects the financial position of the governmental activities and each major fund of the San Rafael
Redevelopment Agency for the year ended June 30, 2011, and the changes in financial position for the year
then ended, in conformity with generally accepted accounting principles in the United States of America.
As disclosed in Note 11, the State of California adopted ABx1 26 on June 28, 2011, which suspends all new
redevelopment activities except for limited specified activities as of that date and dissolves redevelopment
agencies effective October 1, 2011. The State simultaneously adopted ABx1 27 which allows
redevelopment agencies to avoid dissolution by opting into an "alternative voluntary redevelopment
program" requiring specified substantial annual contributions to local schools and special districts. These
conditions raise substantial doubt about the Agency's ability to continue as a going concern. However, on
August 11, 2011, the California Supreme Court issued a partial stay of ABx1 26 and a full stay of ABx1 27,
but the partial stay did not include the section of ABx1 26 that suspends all new redevelopment activities.
As a result, the accompanying fmancial statements have been prepared assuming that the Agency will
continue as a going concern. The financial statements do not include any adjustments that might result from
the outcome of this uncertainty.
A Prof-essional Corp;r; <ion
As of July 1, 2010, the Agency adopted the provision of Governmental Accounting Standards Board
Statement Number 54 (GASB 54), Fund Balance Reporting and Governmental Fund Type Definitions.
As discussed in Note 1G to the financial statements, the provisions of this statement affect the classification
of fund balances reported in the financial statements.
In accordance with Government Auditing Standards, we have also issued our report dated November 23,
2011, on our consideration of the San Rafael Redevelopment Agency's internal control over financial
reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and
grant agreements and other matters. The purpose of that report is to describe the scope of our testing of
internal control over financial reporting and compliance and the results of that testing, and not to provide
an opinion on the internal control over financial reporting or on compliance. That report is an integral
part of an audit performed in accordance with Government Auditing Standards and should be considered
in assessing the results of our audit.
Management's Discussion and Analysis is not a required part of the basic component unit financial
statements but is supplementary information required by the Governmental Accounting Standards Board.
We have applied certain limited procedures, which consisted principally of inquiries of management
regarding the methods of measurement and presentation of required supplementary- information. However,
we did not audit the information and we express no opinion on it.
Our audit was made for the purpose of forming an opinion on the basic component unit financial statements
taken as a whole. The supplemental information listed in the Table of Contents is presented for purposes of
additional analysis and is not a required part of the basic component unit financial statements of the San
Rafael Redevelopment Agency. Such information has been subjected to the auditing procedures applied in
our audit of the basic component unit financial statements, and in our opinion is fairly stated in all material
respects in relation to the basic component unit financial statements taken as a whole.
November 23, 2011
REDEVELOPMENT AGENCY OF THE CITY OF SAN RAFAEL
MANAGEMENT'S DISCUSSION AND ANALYSIS
FOR THE FISCAL YEAR ENDED JUNE 30, 2011
As management of the Redevelopment Agency (Agency) of the City of San Rafael, we offer readers of
the Agency's Financial Statements this narrative overview and analysis of the financial activities of the
Agency for the fiscal year ended June 30, 2011. This document has been prepared as required by the
Statement No. 34 of Governmental Accounting Standards Board (GASB 34).
1. Financial Highlights
Tax increment revenues are more than sufficient to cover debt related expenses and provide funding
for both housing and non -housing priorities. The Agency continues to deliver high quality projects
that have been planned based on neighborhood and business needs and goals. Fiscal year 2010-2011
provided construction of the Medway Canal Intersection Improvements and some underground work.
Program funding for housing improvements continued to have a positive effect on the overall quality
of life of the area. The Agency's investment in projects has resulted in strong demand for housing and
considerable investment in renovations and additions to the existing housing stock.
The following are the amounts received from tax increments in fiscal year 2010-2011 with comparative
totals for the previous four fiscal years:
Fiscal Year Receipt 2006-07 - 2007-08 2008-09 2009-10 2010-11
Total for the Year $ 4,540,652 $ 4,533,376 $ 4,549,772 $ 4,428,261 $ 4,500,046
The liabilities of the Agency exceeded its assets at the close of the fiscal year by $27.5M (net assets). The
Agency's investment in assets is primarily in City owned property, and other than land held for resale
or development; it does not hold property in its own name. Therefore a negative net asset amount
would be expected.
As of the close of the fiscal year, the Agency's funds (all governmental) reported combined ending fund
balances of $6.17-M, which is a decrease of $0.63M in comparison with the prior year. Approximately
$6.17M of this amount is available for spending at the Agency's discretion for the purposes of
redevelopment (reserved fund balance). Of this amount, $4.44M has been restricted and $1.42M has
been committed for capital projects.
11. Overview of the Financial Statements
This discussion and analysis are intended to serve as an introduction to the Agency's basic financial
statements. The Redevelopment Agency basic financial statements comprise of three components: 1)
0
government -wide financial statements, 2) fund financial statements, and 3) notes to the financial
statements. This report also contains other supplementary information in addition to the basic
financial statements themselves. I
Government -wide Financial Statements: The Government -wide Financial Statements are designed to
provide readers with a broad overview of the Agency's finances, in a manner similar to a private -sector
business.
The Statement of Net Assets presents information on all of the Agency's assets and liabilities, with the
difference between the two reported as net assets. The Agency, while a separate legal entity, acts as a
financial conduit for the City and as such does not hold title to the assets it helps construct Therefore,
its net assets are not any indication of its financial health.
The statement of activities presents information showing how the government's net assets changed
during the most recent fiscal year. All changes in net assets are reported as soon as the underlying
event giving rise to the change occurs, regardless of the timing of related cash flows. Thus, revenues
and expenses are reported in this statement for some items that will only result in cash flows in future
fiscal periods (e.g., uncollected taxes and earned but unused vacation leave).
Fund Financial Statements: A fund is a grouping of related accounts that is used to maintain control
over resources that have been segregated for specific activities or objectives. The Agency, like other
state and local governments, uses fund accounting to ensure and demonstrate compliance with finance -
related legal requirements. All of the funds of the Agency can be divided into two categories: capital
projects fund and debt service fund.
The Agency adopts an annual appropriated budget for all of its funds. A budgetary comparison
statement has been provided to demonstrate compliance with this budget.
In February 2009, the Government Accounting Standards Board (GASB) issued Statement No. 54,
"Fund Balance Reporting and Governmental Fund Type Definitions" that is applicable to the financial
statements issued by governmental entities for the reporting period ended June 30, 2011. The objective
of GASB statement No. 54 is to enhance the usefulness of fund balance information by providing
clearer fund balance classifications that can be more consistently applied and by clarifying the existing
governmental fund type definitions. Before GASB 54, fund balances for the governmental funds were
classified in three categories: reserved, unreserved designated and unreserved undesignated. Under
GASB 54, fund balances are classified in five categories: nonspendable, restricted, committed, assigned,
and unassigned based on hierarchy of constraint Further details on fund balance classifications can be
found in Note 1G.
Capital Projects: Capital projects fund is used to account for resources available for land purchase and
capital improvements made in the project area using bond proceeds. Housing set aside fund is used to
account for the 20% of the tax increments that is required by State Law to be used for low and moderate
income housing purposes.
Debt Service: Debt service fund is used to account for the repayment of principal and interest on debt.
Notes to the Basic Financial Statements: The notes provide additional information that is essential to a
full understanding of the data provided in the Government -Wide and Fund Financial Statements.
Other Information: In addition to the basic financial statements and accompanying notes, this report
also presents certain required supplementary information relating to the Agency's budgeta�ry,
principles.
M. Government -wide Financial Analysis
By far the largest portion of the Agency's net assets reflects amounts designated for capital projects
(e.g., land, building, machinery, and equipment). Unlike most other type of governmental bodies who
provide day-to-day services, the main purpose of the Agency is to provide capital funds for the
development of a certain geographical area of the City. The following table shows the components of
the net assets.
FJ
Redevelopment Agency
Net Assets
At June 30, 2011
Current assets $6.4M
Noncurrent assets 0.1m
Total assets 6.5M
Current liabilities
2.9M
Noncurrent liabilities
31.1M
Total liabilities
34.OM
Net assets:
Restricted 6.2M
Unrestricted (33.7)M
Total net assets ($27.5)M
There was an increase of $1.4M in the Agency's net assets during the fiscal year due to repayment of
debt service.
Governmental Activities: All the activities of the agency are governmental and it has no business -type
activities.
Redevelopment Agency
Changes in Net Assets
Fiscal year ended 2010-11
General revenues:
Property tax (tax increments)
$ 4,500,046
Use of money and property
60,587
Miscellaneous R
135,644
Transfers in from the city
141,379
Total general revenues and transfers
4,837,656
Net Expenses
3,393,213
Change in net assets (increase)
1,444,443
Net assets (Deficits) - beginning of year, as restated
(28,978,679)
Net assets (Deficits) - end of year
$(27,534,�6)
N. Financial Analysis of the Agency's Funds
As noted earlier, the Agency uses fund accounting to ensure and demonstrate compliance with finance -
related legal requirements.
Governmental Funds:
The focus of the Agency's Govern -mental Funds is to provide information on near-term inflows,
outflows, and balances of expendable resources. Such information is useful in assessing the Agency's
financing requirements. In particular, unassigned fund balance may serve as a useful measure of
agency's net resources available for spending at the end of the fiscal year. It should, however, be noted
that all the fund balance amounts have been either restricted or committed by the Agency for specific
uses_
I
The debt service fund accounts for the principal and interests payments on all bonds.
The Agency's capital projects fund had total revenue of $1.1M and expenditures of $1.9M and a
transfer for debt service payment of $03M. The ending fund balance decreased $630K from the prior
year balance of $6.7M.
The Agency is required by State law to set aside 20% of the tax increment revenue in a separate fund
for low and moderate -income housing purposes. The expenditure includes $264K for subsidies to Low
and Moderate Income Housing.
The capital projects funds other than the Low and Moderate Income Housing fund, account for all
bond proceeds available for capital improvements and the related interest income. The interest income
for the year is $48K. The expenditures amounted to $1.0M. The fund balance decreased by $0.5M to
$3.4M at the year-end.
V. Budgetary Highlights
The tax increment revenue was on target with the budgeted amount. The operating expenditures
overall remained within the budget.
V1. Capital Asset and Debt Administration
Capital Assets: As of June 30, 2011, the Agency's capital assets were $58K As noted earlier the Agency
acts as a financial conduit for the City of San Rafael therefore its investments in capital assets are
recorded as City assets rather than Agency assets.
Long-term Debt: At the end of the current fiscal year, the Agency had total bonded debt outstanding of
$33.5M. The tax increments revenue of the Agency secures all bonded debt of the Agency.
The Agency's debt decreased by $2.OM due to the annual debt payments for the 2002 and 2009 Agency
bonds.
Additional information on the Agency long-term debt can be found in Note 6 of this report.
V11. Economic Factors and Next Year's Budgets
Since the Agency's primary source of revenue is tax increments, property values and new construction
in the redevelopment area are the key economic factors that define the future resources of the agency.
Tax increment revenue remained stable in fiscal year 2010-2011. It is reflective of the statutory increase
permitted and the flat economy, which continues to suppress business activity in the commercial and
industrial areas within the redevelopment project area. Although the housing market is weakening
around the nation, the City on the other hand, has not seen the drastic decline in market value.
In an effort to balance its budget, the State of California adopted ABxl 26 on June 28, 2011, which
suspends all new redevelopment agencies effective October 1, 2011. The State simultaneously adopted
ABx1 27 which allows redevelopment agencies to avoid dissolution by opting into an "alternative
voluntary redevelopment program" requiring substantial annual contributions to local school and
special districts. On July 18, the California Redevelopment Association, the league of California Cities
and others challenged the validity, and constitutionality of ABxI 26 and 27 to the California Supreme
Court. On August 11, 2011, as modified on August 17, 2011, the California Supreme Court agreed to
hear the case and issued a partial stay of ABxI 26 and a full stay of ABxl 27, but the stay did not
0
include the section of ABx1 26 that suspends all new redevelopment activities. It is anticipated that the
Court will render its decision before January 15, 2012, the date the first voluntary program payment is
due. San Rafael Redevelopment Agency Board has chosen to participate in the Voluntary Alternative
Redevelopment Program pursuant to Part 1.9 of the California Community Redevelopment Law. The
City Council's intention was verified by the passage of Ordinance 1899 on September 19, 2011.
Please refer to Note 11 for further discussion on the potential consequences to the Agency from the
decision of the Supreme Court
VIII. Requests for Information
This financial report is designed to provide our citizens, taxpayers, customers, and investors and
creditors with a general overview of the Agency's finances and to demonstrate the Agency's
accountability for the money it receives. If you have questions about this report or need additional
financial information, contact the City of San Rafael Finance Department at 1400 Fifth Ave. Room 204,
San Rafael, California 94901.
This Page Left Intentionally Blank
SAN RAFAEL REDEVELOPMENT AGENCY
ISTATEMENT OF NET ASSETS AND
STATEMENT OF ACTIVITIES I
The Statement of Net Assets reports the difference between the Agency's total assets and the Agency's total
liabilities, including all the Agency's capital assets and all its long-term debt. The Statement of Net Assets focuses
the reader on the composition of the Agency's net assets, by subtracting total liabilities from total assets.
The Statement of Net Assets summarizes the financial position of all the Agency's Governmental Activities in a
single column.
The Statement of Activities reports increases and decreases in the Agency's net assets. It is also prepared on the full
accrual basis, which means it includes all the Agency's revenues and all its expenses, regardless of when cash
changes hands. This differs from the "modified accrual" basis used in the Fund financial statements, which reflect
only current assets, current liabilities, available revenues and measurable expenditures.
The Statement of Activities presents the Agency's expenses that are listed by program first. Program revenues—
that is, revenues which are generated directly by these programs—are then deducted from program expenses to
arrive at the net expense of each program. The Agency's general revenues are then listed and the Change in Net
Assets is computed and reconciled with the Statement of Net Assets.
SAN RAFAEL REDEVELOPMENT AGENCY
STATEMENT OF NET ASSETS
JUNE 30, 2011
ASSETS
Cash and investments (Note 2)
Restricted cash and investments (Note 2)
Receivables:
Accounts
Taxes
Grants
Interest
Loans (Note 4)
Capital assets (Note 5):
Nondepreciable assets
Depreciable assets, net
Total Assets
LIABILITIES
Accounts payable
Interest payable
Developer bonds payable
Arbitrage payable
Long-term debt (Note 6):
Due in one year
Due in more than one year
Total liabilities
NET ASSETS (DEFICIT) (Note 1F)
Restricted for:
Debt service
Capital projects
Unrestricted
Total net assets (deficit)
Governmental
Activities
$5,520,068
431,582
95,576
2,024
26,624
4,686
314,322
39,000
18,914
6,452,796
149,042
320,364
25,000
25,127
2,325,000
31,142,499
33,987,032
44,831
6,124,258
(33,703,325)
($27,534,236)
See accompanying notes to financial statements
10
SAN RAFAEL REDEVELOPMENT AGENCY
STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED NNE 30, 2011
General revenues:
Taxes
Investment earnings
?vbscellaneous
Transfer from City (Note 3B)
Total general revenues and transfers
Change in Net Assets
Net Assets (Deficit) -Beginning
Net Assets (Deficit) -Ending
See accompanying notes to financial statements
11
Governmental
Activities Net
(Expenses)
Revenues
Governmental
A
($40,481)
(106,893)
(1,732,675)
(1,513,164)
(3,393,213)
4,500,046
60,587
135,644
141,379
4,837,656
1,444,443
(28,978,679)
($27,534,236)
Program Revenues
Charges for
Functions/Programs
Expenses
Services
Primary Government
Governmental Activities:
General government
$40,481
Public works and parks
106,893
Community development/redevelopment
1,762,200
$29,525
Interest on long-term debt
1,513,164
Total Primary Government
$3,422,738
$29,525
General revenues:
Taxes
Investment earnings
?vbscellaneous
Transfer from City (Note 3B)
Total general revenues and transfers
Change in Net Assets
Net Assets (Deficit) -Beginning
Net Assets (Deficit) -Ending
See accompanying notes to financial statements
11
Governmental
Activities Net
(Expenses)
Revenues
Governmental
A
($40,481)
(106,893)
(1,732,675)
(1,513,164)
(3,393,213)
4,500,046
60,587
135,644
141,379
4,837,656
1,444,443
(28,978,679)
($27,534,236)
This Page Left Intentionally Blank
FUND FINANCIAL STATEMENTS
Major funds are defined generally as having significant activities or balances in the current year.
All Agency Funds were determined to be Major Funds in fiscal 2011. They are described below:
The 1999 AGENCY BONDS DEBT SERVICE FUND is the debt service fund for the principal payments,
interest payments, and related costs of the 1999 Project Tax Allocation Bonds.
The 2002 AGENCY BONDS DEBT SERVICE FUND is the debt service fund for the principal payments,
interest payments, and related costs of the 2002 Tax Allocation Refunding Bonds.
The 2009 AGENCY BONDS DEBT SERVICE FUND is the debt service fund for the principle payments,
interest payments, and related costs of the 2009 Tax Allocation Refunding Bonds.
The CAPITAL BIEPROVEMENT PROJECTS CAPITAL PROJECTS FUND is the capital projects
fund for the new resources received form the 2002 Agency Bonds that can be used for Agency operations,
capital projects or payments to the San Rafael High School district under an established tax sharing
agreement.
The LOW AND MODERATE INCOME HOUSING CAPITAL PROJECTS FUND accounts for the
20% set-aside required by the State for low and moderate -income housing projects.
The 1999 BONDS CAPITAL PROJECTS FUND is the capital projects fund of the Agency for the 1999
Project Tax Allocation Bonds.
The 1985 CAPITAL PROJECTS AND ADMINISTRATION CAPITAL PROJECTS FUND is the
general operating fund of the Agency. It is used to account for all financial resources except those required
to be accounted for in the Low and Moderate Income Housing Fund and the debt service funds.
The 2009 CAPITAL PROJECTS FUNDS is the capital projects fund established to account for the capital
projects activities funded by the 2009 Tax Allocation Refunding Bonds of San Rafael Redevelopment
Agency.
13
SAN RAFAEL REDEVELOPMENT AGENCY
GOVERNMENTAL FUNDS
BALANCE SHEET
JUNE 30, 2011
ASSETS
Cash and investments available for operations (Note 2)
Restricted cash and investments (Note 2)
Receivables:
Accounts
Taxes
Grants
Interest
Loans (Note 4)
Total Assets
LIABILITIES
Accounts payable
Developer bonds payable
Arbitrage payable
Deferred revenue
Total Liabilities
FUND BALANCES (Note IG):
Nonspendable
Restricted
Committed
Assigned
Total Fund Balances
DEBT SERVICE FUNDS
1999 Agency 2002 Agency 2009 Agency
Bonds Bonds Bonds
$34,213
1,837 $8,753
28
$36,078 $8,753
361.078 8,753
36,078 8,753
Total Liabilities and Fund Balances $36,078 $8,753
See accompanying notes to financial statements
14
15
CAPITAL PROJECT FUNDS
Low and
Capital
Moderate
1985 Capital
Total
Improvement
Income
Projects and
2009
Governmental
Projects
Housing
1999 Bonds
Administration
Capital Projects
Funds
$1,414,374
$2,391,577
$1,096,174
$583,730
$5,520,068
$420,992
431,582
74,576
11,000
10,000
95,576
2,024
2,024
26,624
26,624
1,598
1,679
906
475
4,686
314,322
314,322
$1,415,972
$2,784,178
$458,616
$1,107,080
$584,205
$6,394,882
$98,494
$50,548
$149,042
25,000
25,000
$25,127
25,127
26,624
26,624
98,494
51,751
75,548
225,793
314,322
314,322
1,251,362
406,865
1,026,532
584,205
3,313,795
1,415,972
1,120,000
2,535,972
5,000
5,000
1,415,972
2,685,684
406,865
1,031,532
584,205
6,169,089
$1,415,972
$2,784,178
$458,616
$1,107,080
$584,205
$6,394,882
15
This Page Left Intentionally Blank
SAN RAFAEL REDEVELOPMENT AGENCY
RECONCILIATION OF
GOVERNMENTAL FUNDS - FUND BALANCES
WITH THE NET ASSETS OF GOVERNMENTAL ACTIVITIES
JUNE 30, 2011
Total Fund Balances reported on the governmental funds balance sheet
Amounts reported for Governmental Activities in the Statement of
Net Assets are different from those reported in the Governmental Funds above because of the following:
CAPITAL ASSETS
Capital assets used in Governmental Activities are not current assets
or financial resources and therefore are not reported in the Governmental Funds,
LONG-TERM ASSETS AND LIABILITIES
The assets and liabilities below are not due and payable in the current period and therefore
are not reported in the Funds:
Long-term debt
Interest payable
Deferred revenue
NET ASSETS (DEFICITS) OF GOVERNMENTAL ACTINITIES
See accompanying notes to financial statements
17
$6,169,089
57,914
(33,467,499)
(320,364)
26,624
($27,534,236)
SAN RAFAEL REDEVELOPMENT AGENCY
GOVERNMENTAL FUNDS
STATEMENT OF REVENUES, EXPENDITURES
AND CHANGES IN, FUND BALANCES
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Taxes and special assessments
Use of money and properties
Intergovernmental
Charges for services
Other revenue
Total Revenues
EXPENDITURES:
Current:
General government
Public works and parks
Community development/redevelopment
Capital improvement/special projects
Debt service:
Principal
Interest and fiscal charges
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES
OTHER FINANCING SOURCES (USES)
Transfers in (Note 3A)
Transfers (out) (Note 3A)
Transfers in from the City (Note 3B)
Total other financing sources (uses)
Net Change in Fund Balances
FUND BALANCE, BEGINNING OF THE YEAR
FUND BALANCE, END OF THE YEAR
DEBT SERVICE RJ'NDS
1999 Agency 2002 Agency 2009 Agency
Bonds Bonds Bonds
$2,068,938 $1.494,725
123
2,069,061 1,494,725
1,350,000
875,000
718,938
619,725
2,068,938
1,494,725
123
123
35,955 8,753
$36,078 $8,753
See accompanying notes to the financial statements.
18
CAPITAL PROJECT -FUNDS
$936,383
$8,473 12,050
1985 Capital Total
Projects and 2009 Governmental
1999 Bonds Administration Capital Projects Funds
$4,500,046
$14 $37,785 $2,142 60,587
Low and
Capital
Moderate
Improvement
Income
Projects
Housing
$936,383
$8,473 12,050
1985 Capital Total
Projects and 2009 Governmental
1999 Bonds Administration Capital Projects Funds
$4,500,046
$14 $37,785 $2,142 60,587
29,525
29,525
109,020
109,020
8,473
1,057,453
14
67,310
2,142
43699,178
5,595
34,886
40,481
106,893
106,893
908,667
543,787
1,452,454
179,000
26,624
78,554
22,940
307,118
2,225,000
1,338,663
179,000
914,262
26,624
764,120
22,940
5,470,609
(170,527)
143,191
(26,610)
(696,810)
(20,798)
(771,431)
291,930
291,930
(291,930)
(291,930)
141,379
141,379
(291,930)
141,379
291,930
141,379
(170,527)
(148,739)
114,769
(404,880)
(20,798)
(630,052)
1,586,499
2,834,423
292,096
1,436,412
605,003
6,799,141
$1,415,972
$2,685,684
$406,865
SL031,532
$584,205
$6,169,089
SAN RAFAEL REDEVELOPMENT AGENCY
Reconciliation of the
NET CHANGES IN FUND BALANCES - TOTAL GOVERNMENTAL FUNDS
with the
STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED JUNE 30, 2011
The schedule below reconciles the Net Changes in Fund Balances reported on the Governmental Funds Statement
of Revenues, Expenditures and Changes in Fund Balances, which measures only changes in current assets and current
liabilities on the modified accrual basis, with the Change in Net Assets of Governmental Activities reported in the
Statement of Activities, which is prepared on the full accrual basis.
NET CHANGE IN FUND BALANCES - TOTAL GOVERNMENTAL FUNDS ($630,052)
Amounts reported for governmental activities in the Statement of Activities
are different because of the following:
CAPITAL ASSETS TRANSACTIONS
Governmental Funds report capital outlays as expenditures. However,
in the Statement of Activities the cost of those assets is capitalized and allocated over
their estimated useful lives and reported as depreciation expense.
Capital outlay is therefore added back to fund balance 307,118
Non -capitalized capital outlay expenditures were reclassified to various governmental activities (307,118)
Depreciation expense is deducted from the fund balance (2,628)
ACCRUAL OF NON-CURRENT ITEMS
The amounts below included in the Statement of Activities do not provide or (require) the use of
current financial resources and therefore are not reported as revenue or expenditures in
governmental funds (net change):
Interest payable (6,990)
Deferred revenue 26,624
LONG-TERM DEBT PAYMENTS
Bond proceeds provide current financial resources to governmental funds, but
issuing debt increases long-term liabilities in the Statement of Net Assets.
Repayment of bond principal is an expenditure in the governmental funds, but
in the Statement of Net Assets the repayment reduces long-term liabilities.
Principal debt service payments are added back to fund balance 2.225,000
Bond interest accretion is deducted from fund balance (247,371)
Bond premium amortization is added back to fund balance 79,860
CHANGE IN NET ASSETS OF CiMfERN'NIENTAL ACTIVITIES $1,444,443
20
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
I NOTE 1- SIGNIFICANT ACCOUNTING POLICIES
A. Description of San Rafael Redevelopment Agency and Redevelopment Plan
The San Rafael Redevelopment Agency (Agency) was established under the provisions of the
Community Redevelopment Law (California Health and Safety Code, commencing with Section 33000)
primarily to assist in the clearance and rehabilitation of areas determined to be in a declining condition
in the City of San Rafael (City). Financial activity of the Agency commenced in July 1973. Under the
Agency's Redevelopment Plan (Plan), approved in November 1972, the Agency will assist in the
development of the property located in the central San Rafael business core and east San Rafael. The
Plan was amended and restated in October 1998. The Agency receives incremental tax revenues on the
developed property due to increases in assessed value. The Agency functions as an independent entity.
The City Council serves as the governing board of the Agency.
The Agency is authorized to finance the Redevelopment Plan from various sources, including assistance
from the City, the State and Federal government, property tax increments, interest income and the
issuance of Agency notes and bonds. Management and administrative support services are provided by
the City. The City Manager serves as the Executive Director, City Clerk as Secretary, and the City
Finance Director as the Finance Officer of the Agency.
The Agency is an integral part of the City of San Rafael and, accordingly, the accompanying
financial statements are included as a component of the basic financial statements prepared by the
City. A component unit is a separate governmental unit, agency or nonprofit corporation which,
when combined with all other component units, constitutes the reporting entity as defined in the
City's basic financial statements.
B. Basis of Presentation
The Agency's Basic Component Unit Financial Statements are prepared in conformity with
accounting principles generally accepted in the United States of America. The Government
Accounting Standards Board is the acknowledged standard setting body for establishing accounting
and financial reporting standards followed by governmental entities in the U.S.A.
These Statements require that the financial statements described below be presented,
Government -wide Statements: The Statement of Net Assets and the Statement of Activities include
the financial activities of the overall Agency government. Eliminations have been made to minimize
the double counting of internal activities.
The Statement of Activities presents a comparison between direct expenses and program revenues
for each function of the Agency's governmental activities. Direct expenses are those that are
specifically associated with a program or function and, therefore, are clearly identifiable to a
particular function. Program revenues include charges paid by the recipients of goods or services
offered by the programs. Revenues that are not classified as program revenues, including all taxes,
are presented as general revenues.
W
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 1- SIGNIFICANT ACCOUNTING POLICIES (Continued)
Fund Financial Statements: The fund financial statements provide information about the Agency.
Separate statements for each governmental fund are presented. The emphasis of fund financial
statements is on major individual funds, each of which is displayed in a separate column. All
remaining governmental funds are aggregated and reported as nonmajor funds.
C. Major Funds
Major funds are defined as funds that have either assets, liabilities, revenues or
expenditures/expenses equal to ten percent of their fund -type total and five percent of the grand
total. The Agency may also select other funds it believes should be presented as major funds. The
Agency reported all of its governmental funds in the accompanying financial statements as major
funds:
The 1999 Agency Bonds Debt Service Fund is the debt service fund for the principal payments,
interest payments, and related costs of the 1999 Project Tax Allocation Bonds.
The 2002 Agency Bonds Debt Service Fund is the debt service fund for the principal payments,
interest payments and related costs of the 2002 Tax Allocation Refunding Bonds.
The 2009 Agency Bonds Debt Service Fund is the debt service fund for the principle payments,
interest payments, and related costs of the 2009 Tax Allocation Refunding Bonds.
The Capital Improvement Projects Capital Projects Fund is the capital projects fund for the new
resources received from the 2002 Agency Bonds that can be used for Agency operations, capital
projects or payments to the San Rafael High School district under an established tax sharing
agreement.
The Low and Moderate Income Housing Capital Projects Fund accounts for the 20% set-aside
required by the State for low and moderate -income housing projects.
The 1999 Bonds Capital Projects Fund is the capital projects fund of the Agency for the 1999
Project Tax Allocation Bonds.
The 1985 Capital Projects and Administrative Capital Projects Fund is the general operating fund
of the Agency. It is used to account for all financial resources except those required to be accounted
for in the Iow and Moderate Income Housing Fund and debt service funds.
The 2009 Capital Projects Fund is the capital projects fund established to account for the capital
projects activities funded by the 2009 Tax Allocation Refunding Bonds of San Rafael Redevelopment
Agency.
D. Basis of Accounting
The government -wide financial statements are reported using the economic resources measurement
focus and the fall accrual basis of accounting. Revenues are recorded when earned and expenses are
recorded at the time liabilities are incurred, regardless of when the related cash flows take place.
22
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE - SIGNIFICANT ACCOUNTING POLICIES (C
Governmental funds are reported using the current financial resources measurement focus and the
modified accrual basis of accounting. Under this method, revenues are recognized when measurable
and available. The Agency considers all revenues reported in the governmental funds to be available
if the revenues are collected within sixty days after year-end. Expenditures are recorded when the
related fund liability is incurred, except for principal and interest on long-term debt, claims and
judgments, and compensated absences, which are recognized as expenditures to the extent they have
matured. Capital asset acquisitions are reported as expenditures in govenimpntal funds. Proceeds of
long-term debt and acquisitions under capital leases are reported as other financing sources.
Non-exchange transactions, in which the Agency gives or receives value without directly receiving
or giving equal value in exchange, include property taxes, grants, entitlements, and donations. On
an accrual basis, revenue from property taxes is recognized in the fiscal year for which the taxes are
levied. Revenue from grants, entitlements, and donations is recognized in the fiscal year in which
all eligibility requirements have been satisfied.
Other revenues susceptible to accrual include interest and charges for services.
Under the terms of grant agreements, the Agency may fund certain programs with a combination of
cost -reimbursement grants, categorical block grants, and unrestricted redevelopment revenues. Thus,
both restricted and unrestricted net assets are available to finance program expenditures. The
Agency's policy is to first apply restricted grant resources to such programs, followed by
unrestricted redevelopment revenues if necessary.
E. Capital Assets
All capital assets are valued at historical cost or estimated historical cost if actual historical cost is
not available. Contributed capital assets are valued at their estimated fair market value on the date
contributed. Capital assets excluding infrastructure are capitalized if costs exceed $5,000. The
threshold for infrastructure is $25,000.
Depreciation of all capital assets is charged as an expense against operations each year and the total
amount of depreciation taken over the years, called accumulated depreciation, is reported on the
balance sheet as a reduction in the book value of capital assets. The purpose of depreciation is to
spread the cost of capital assets equitably among all users over the life of these assets. The amount
charged to depreciation expense each year represents that year's pro rata share of the cost of capital
assets.
Depreciation is provided using the straight-line method which means the cost of the asset is divided by
its expected useful life in years and the result is charged to expense each year until the asset is fully
depreciated. The Agency has assigned the useful lives listed below to capital assets.
Buildings and structures 50 years
Machinery and equipment 5-15 years
23
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE - SIGNIFICANT ACCOUNTING POLICIES (Co
F. Net Assets
Net Assets is the excess of all the Agency's assets over all its liabilities, regardless of fund. Net
Assets are divided into three captions. These captions apply only to Net Assets, which is
determined only at the Government -wide level, and are described below:
Restricted describes the portion of Net Assets which is restricted to use by the terms and conditions of
agreements with outside parties, governmental regulations, laws, or other restrictions which the
Agency cannot unilaterally alter. These principally include resources received for debt service
requirements; redevelopment funds restricted to low and moderate income purposes.
Unrestricted describes the portion of Net Assets which is not restricted as to use.
As of June 30, 2011, the Agency reported an unrestricted deficit of $33,703,325 representing debt used
to finance the acquisition and construction of assets maintained by the City. These capital assets were
constructed or acquired in prior years and transferred to the City upon completion.
G. Fund Balance
The Agency's fund balances are classified in accordance with Governmental Accounting Standards
Board Statement Number 54 (GASB 54), Fund Balance Reporting and Governmental Fund Type
Definitions, which requires the Agency to classify its fund balances based on spending constraints
imposed on the use of resources. For programs with multiple funding sources, the Agency
prioritizes and expends funds in the following order: Restricted, Committed, Assigned, and
Unassigned. Each category in the following hierarchy is ranked according to the degree of spending
constraint:
Nonspendables represents balances set aside to indicate items do not represent available, spendable
resources even though they are a component of assets. Fund balances required to be maintained
intact, such as Permanent Funds, and assets not expected to be converted to cash, such as prepaids,
notes receivable, and land held for resale are included. However, if proceeds realized from the sale
or collection of nonspendable assets are restricted, committed or ass ' igned, then Nonspendable
amounts are required to be presented as a component of the applicable category.
Restricted fund balances have external restrictions imposed by creditors, grantors, contributors, laws,
regulations, or enabling legislation which requires the resources to be used only for a specific
purpose. Encumbrances and nonspendable amounts subject to restrictions are included along with
spendable resources.
Committed fund balances have constraints imposed by formal action of the Agency Board which
may be altered only by formal action of the Agency Board. Encumbrances and nonspendable
amounts subject to council commitments are included along with spendable resources.
24
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
I NOTE 1- SIGNIFICANT ACCOUNTING POLICIES (Co
Assigned fund balances are amounts constrained by the Agency's intent to be used for a specific
purpose, but are neither restricted nor committed. Intent is expressed by the Agency Board or its
designee and may be changed at the discretion ot-the Agency Board or its designee. This category
includes encumbrances; Nonspendables, when it is the Agency's intent to use proceeds or collections
for a specific purpose, and residual fund balances, if any, of Special Revenue, Capital Projects and
Debt Service Funds which have not been restricted or committed.
Unassigned fund balance represents residual amounts that have not been restricted, committed, or
assigned. This includes the residual fund deficits, if any, of Debt Service or Capital Projects funds.
Detailed classifications of the Agency's Fund Balances, as of June 30, 2011, are below:
Fund balances:
Nonspendable:
Loan receivable
Total Nonspendable
Restricted for:
2002 agency bonds debt service
2009 agency bonds debt service
Low and moderate income
Housing
1999 agency bonds capital projects
1985 capital projects and administration
2009 agency bond capital projects
Total Restricted
Cortunitted to:
Capital unprovernentproi I ects
Total Committed
Assigned to,
Capital improvement projects
Total Assigned
Total fund balances
Major
Capital Project
Funds
Major Low and
Debt Service Fund Capital Moderate 1985 Capital
1999 Agency 2002 Agency 2009 Agency Improvement Income projects and 2009
Bonds Bonds Bonds Project Housing 1999 Bonds Administration Capital Projects Total
$36,078
$8,753
36,078 8,753
$314,322
314,322
$314,322
314,322
36,078
8,753
1,251,362 1,251,362
$406,865 406,865
$1,026,532 1,026,532
$584,205 584,205
1,251,362 406,865 1.026,532 584,205 3,313,795
S1,415,972 1,120,000 2.535,972
1,415,972 1,12U00 2,535,972
5,()00 5,000
5,()00 5,000
$16,078 $8,753 $1,415,972 $2,685,694 5406,865 $1,031,532 $584,205 $6,169,089
H. Budgets and Budgetary Accounting
The Agency operates under the general laws of the State of California and follows the budgetary
process of the City. Bi -annually. the Agency Board adopts two one-year budgets effective July I for
each ensuing fiscal year. From the effective date of the budget, which is adopted and controlled at
the fund level, the amounts stated therein as proposed expenditures, become appropriations. The
Board may amend the budget by resolution during the two fiscal years. All unencumbered
appropriations lapse at year-end.
25
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE I - SIGNIFICANT ACCOUNTLYG POLICIES (Continued)
Bi -annual budgets are adopted for the debt service funds on a basis consistent with generally
accepted accounting principles. The budgets are reviewed at mid -year each fiscal year to determine
if any revisions are necessary.
The Agency also adopts budgets bi-annually for capital outlay expenditures for its capital projects
fiends. Such budgets are based on a project time frame rather than a fiscal year "operating" time
frame, reappropriating unused appropriations from year to year until project completion.
Encumbrance accounting, under which purchase orders, contracts and other commitments for
expenditures are recorded in order to reserve that portion of the applicable appropriation, is
employed as an extension of the budgetary process.
L Property Tax Increment
The Agency's primary source of revenue, other than bond proceeds, is from property taxes. Property
taxes allocated to the Agency are computed in the following manner: (1) the assessed valuation of all
property within the project area is determined on the date of adoption of the Redevelopment Plan, and
(2) property taxes related to the incremental increase in assessed values after the adoption of the
Redevelopment Plan are allocated to the Agency; all taxes on the "frozen" assessed valuation of the
property are allocated to the City and other districts.
The Agency has no power to levy and collect taxes, and any legislative property tax de -emphasis might
necessarily reduce the amount of tax increment revenues that would otherwise be available to pay the
principal and interest on bonds or other debt of the Agency. Broadened property tax exemptions could
have a similar effect. Conversely, any increase in the tax rate or assessed valuation, or any reduction
or elimination of present exemptions would necessarily increase the amount of tax increment revenues
that would be available to pay principal and interest on bonds or other debt of the Agency.
All property taxes are levied and collected by the County Auditor of the County of Marin and paid to
the various taxing entities including the Agency. Secured taxes are due on November 1 and February 1
and become delinquent on December 10 and April 10, respectively. Unsecured taxes are due on July 1
and become delinquent on August 31. The lien date for secured and unsecured property taxes is
January 1 of the preceding fiscal year.
J. Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles
(GAAP) requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period, Actual
results could differ from those estimates.
26
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 2 - CASH AND INTVESTMENTS
Agency cash not held by the Trustee is included in an Agency wide cash and investment pool. The
Agency's cash is fully collateralized with securities held by an agent of the pledging financial
institution in the Agemy's name. The Agency's goal is to invest at the maximum yield, consistent
with safetytiand liquidity, while individual funds can process payments for expenditures at any time.
The Agency's investments are carried at fair value, as required by generally accepted accounting
principles. The Agency adjusts the carrying value of its investments to reflect their fair value at
each fiscal year end, and it includes the effects of these adjustments in income for that fiscal year.
A. Classification
Cash and investments as of lune 30, 2011, were classified in the financial statements as shown below,
based on whether or not their use is restricted under the terms of Agency debt instruments or Agency
agreements.
Financial Statement Presentation:
Statement of Net Assets:
Cash and investments $5,520,068
Restricted cash and investments 431,582
Total cash and investments $5,951,650
27
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 2 - CASH AND L"iVESTMENTS (Continued)
B. Investments Authorized by Debt Agreements
The Agency must maintain required amounts of cash and investments with trustees or fiscal agents
under the terms of certain debt issues. These funds are unexpended bond proceeds or are pledged as
reserves to be used if the Agency fails to meet its obligations under these debt issues. The California
Government Code requires these funds to be invested in accordance with Agency ordinance, bond
indentures or State statute. The table below identifies the investment types that are authorized for
investments held by fiscal agents. The table also identifies certain provisions of these debt agreements.
Authorized Investment
Maximum
Minimum Credit
Maximum Percentage
Type
Maturity _
Quality
of Portfolio
5 years to
U.S. Treasury Obligations
no
N/A
No Limit
maximum
U.S. Agency Securities
3- 5 years
N/A
No Limit
U.S. Agency Instruments
5 years
AAA
No Limit
Repurchase Agreements
1 year
A-1
No limit
Bankers' Acceptances
360 days
Highest Category
No Limit
Rating
Money Market Funds
N/A
Highest Category
No Limit
Rating
Prime Commercial Paper
270 days
Highest Category
Limit
RatingNo
Guaranteed Investment
Highest Category
Contracts (fully
N/A
Rating
No Limit
collateralized) (A)
Municipal Obligations
N/A
Two Highest
No Limit
Category Ratings
Medium -Term Corporate
Notes
5 Years
A
No Limit
Non -Negotiable
Certificates of Deposit
180 Days
N/A
No Limit
Negotiable Certificates of
Deposit
5 Years
N/A
No limit
Local Agency Investment
NA
N/A
NrA
Fund
(A) Guaranteed Investment Contracts must be fully collateralized with U.S. Treasury Obligations or
U.S. Agency Obligations.
28
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 2 - CASH AND INVESTMENTS (Continued}
C. Interest Rate Risk
interest rate risk is the risk that changes in market interest rates will adversely affect the fair value of an
investment. Normally, the longer the maturity of an investment, the greater the sensitivity of its fair
value to changes in market interest rates. One of the ways that the Agency manages its exposure to
interest rate risk is by purchasing a combination of shorter term and longer term investments and by
timing cash flows from maturities so that a portion of the portfolio is maturing or coming close to
maturity evenly over time as necessary to provide the cash flow and liquidity needed for operations.
12 Months
Type of Investment or Less
Money Market Mutual Funds
$431,582
Local Agency Investment Fund
4,656,598
Total Investments
5,088,180
Cash in banks and on hand
863,470
Total Cash and Investments
$5,951,650
The Agency is a voluntary participant in the Local Agency Investment Fund (LAIF) that is regulated
by California Government Code Section 16429 under the oversight of the Treasurer of the State of
California. The Agency reports its investment in LAIF at the fair value amount provided by LAIF,
which is the same as the value of the pool share. The balance is available for withdrawal on demand,
and is based on the accounting records maintained by LAIF, which are recorded on an amortized cost
basis. Included in LAIF's investment portfolio are collateralized mortgage obligations, mortgage-
backed securities, other asset-backed securities, loans to certain state funds, and floating rate securities
issued by federal agencies, government-sponsored enterprises, United States Treasury Notes and Bills,
and corporations. At June 30, 2011, these investments matured in an average of 237 days.
Money Market Mutual Funds are available for withdrawal on demand and at June 30, 2011, matured in
an average of 19 days.
Ii. Credit Risk
Credit risk is the risk that an issuer of an investment will not fulfill its obligation to the holder of the
investment. This is measured by the assignment of a rating by a nationally recognized statistical
rating organization. According to the Agency's investment policy, no more than $1,000,000 of the
total portfolio may be invested in securities of any single issuer, other than the U.S. Government, its
agencies and instrumentalities, and LAIF. If a security is downgraded by either Moody's or Standard
and Poor's to a level below the minimum quality required by the Agency, it shall be the Agency's
Policy to sell that security as soon as practical. The actual rating as of June 30, 2011, for the money
market mutual funds was AAArn as provided by Standard and Poor's Investment Rating System. As
an external investment pool, the Local Agency Investment Fund was not rated as of June 30, 201 L
K11
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 3 — INTER -FUND TRANSACTIONS,
A. Transfers
Transfers between funds during the fiscal year ended June 30, 2011 were as follows:
From Fund To Fund Amount
2002 Agency Bonds 1985 Capital Projects and Administration Capital Projects Fund $291,930 (A)
Debt Service Fund
Low and Moderate Income Housing
Capital Projects Fund 2002 Agency Bonds Debt Service Fund 291,930 (D)
$583,860
(A) Transfer is for administrative support.
(13) Transfer is for the housing portion of debt service.
B. Transfers From the City
During the fiscal year ended June 30, 2011, the City made cash transfers of $141,379 to reimburse the
Agency for ongoing Agency projects.
INOTE 4 - LOANS RECEIVABLE
A. Centertown Associates
The Agency loaned Centertown Associates, Ltd, $303,000 at 3% interest due semiannually. The loan
was made for the construction of a 60 -unit affordable Centertown apartment complex and is fully
secured by a deed of trust. The final payment is due on July 31, 2065. As of June 30, 2011, the balance
of the loan was $314,322.
30
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 5 — CAPITAL ASSETS
Capital assets at June 30 comprise:
Governmental Activities
Capital assets not being depreciated:
Land
Total capital assets not being depreciated
Capital assets being depreciated:
Buildings and structures
Machinery and equipment
Total capital assets being depreciated
Less accumulated depreciation for:
Buildings and structures
Machinery and equipment
Total accumulated depreciation
Total net capital assets being depreciated
Total governmental activity capital assets
Balance at Balance at
June 30,2010 Additions June 30, 2011
$39,000
39,000
80,000
14,809
94,809
$39,000
39,000
80,000
14,809
94,809
(60,000)
($1,600)
(61,600)
(13,267)
(1,028)
(14,295)
(73,267)
(2,628)
(75,895)
21,542
(2,628)
18,914
$60,542
($2,628)
$57,914
Depreciation expense has been allocated to the Community development'redevelopment activity on the
statement of activities.
I NOTE 6 — LONG TERM DEBT I
A summary of governmental activities long-term debt changes for the fiscal year ended June 30, 2011.
follow:
Governmental Activities:
Capital Appreciation Bonds
5.580/,5,6%, due 121/2022
2002 Tax Allocation Bonds
2.00% 5.254'0, due 12/1/2021
2009 Tax Allocation Refunding Bonds
10M/ 5.000/'. due 12;112022
Add: deferred bond premium costs
Total Tax Allocation Bonds
Authorized Balance
and Issued June 30, 2010 Additions
2,389,004 $4,362.803 $247,371
25,0203000 15,295,000
14,660,000
Note Payable, 8,00%, due 111112024 169,000
Total Governmental Long-term Debt
Balance Current
Retirements Jane 30, 2011 Portion
$4.610.174
$1,350,000 13,945,000 $1,420,000
14,660.000
875,000
13,785M0
905,000
1,038,185
79,860
958,325
35,355,988
247,371 2-1041860
33,298,499
2,325,000
169,000
169,000
$35,524,988
$247,371 $2,304,860
$33,467,499
$2.3255,000
31
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 6 - LONG-TERM DEBT (Coq�inued).
A. 1999 Tax Allocation Bonds - Current Interest Bonds and Capital Appreciation Bonds
On June 16, 1999, the Agency issued Tax Allocation Bonds in the amount of $23,504,004. The bonds
were issued as Current Interest Bonds in the aggregate principal amount of $21,115,000 and as Capital
Appreciation Bonds in the original amount of $2,389,004. The proceeds of the bonds were used to
finance certain redevelopment activities of benefit to the Agency's Central San Rafael Redevelopment
Project Area.
The Current Interest Bonds mature annually each December I from 2000 to 2022, in amounts ranging
from $560,000 to $1,460,000 and bear interest at rates ranging from 4.50% to 5.00%. Interest is payable
semiannually on June I and December 1. The Current Interest Bonds maturing on or after December 1,
2008, are subject to optional redemption prior to maturity, in whole or in part, either in inverse order of
maturity or on a pro rata basis among maturities, on any date on or after December 1, 2007, at a price
equal to the principal amount, plus accrued interest on the redemption date, plus a premium ranging from
0.00% to 2.00%.
In December 2009, the Agency exercised the redemption option. The outstanding balance of the Bonds
were refunded, on a current basis, through the issuance of the 2009 Tax Allocation Refunding Bonds as
discussed on Note 6C below.
The Capital Appreciation Bonds mature annually after December I from 2018 to 2022, in amounts
ranging from $1,440,000 to $2,070,000 and bear interest at rates from 5.58% to 5.60%. Interest on the
Capital Appreciation Bonds will compound on each interest premium date and will be payable solely at
maturity. The bonds are secured, on parity with the 1992 and 1995 bonds (refunded in 2002), by a pledge
and a lien on tax revenues and amounts on deposit in certain funds and accounts held by the fiscal agent.
B. 2002 Tax Allocation Refunding Bonds
On October 9, 2002, the Agency issued Tax Allocation Refunding Bonds in the amount of $25,020,000.
The proceeds of the bonds were used to refund the 1992 Tax Allocation Refunding Bonds and the 1995
Tax Allocation Bonds, The Bonds mature annually each December I from 2002 to 2022, in amounts
ranging from $540,000 to $1,920,000 and bear interest at rates ranging from 2.00% to 5.25%. Interest is
payable semiannually on June I and December 1. The Bonds maturing on or after December 1, 2013, are
subject to optional redemption prior to maturity, on any date on or after December 1, 2012, at a price
equal to the principal amount, plus accrued interest on the redemption date. The bonds are payable from
tax revenues to be derived from the redevelopment activities of the Agency related to the Central San
Rafael Redevelopment Project Area.
C. 2009 Tax Allocation Refunding Bonds
On December 14, 2009, the Agency issued 2009 Tax Allocation Refundinc, Bonds in the amount of
$14,660,000 bearing interest at rates from 3.00% to 5.00%. The proceeds of the Series 2009 Bonds were
used to refund the Agency's 1999 Tax Allocation Current Interest Bonds, and to advance funds to the City
to finance street and parking improvements for the benefit of the Agency's Central San Rafael
Redevelopment Project. Principal payments are due annually on December '30 and interest payable
semiannually on June 30 and December 30.
32
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 6 - LONGTERM DEBT (Continued)
The Series 2009 Bonds maturing on or before December 1, 2019, are not subject to optional redemption
prior to their respective stated maturities. The Series 2009 Bonds maturing on or after December 1, 2020,
are subject to optional redemption as a whole or in part either on a pro rata basis among maturities or in
inverse order of maturity, and by lot within any one maturity, prior to their respective maturity dates, at
the option of the Agency, on any date on or after December 1, 2019, at a price equal to the principal
amount of such Series 2009 Bonds called for redemption, together with interest accrued on the date fixed
for redemption, without premium.
The Agency has pledged all future tax increment revenues, less amounts required to be set aside in the
Low and Moderate Income Housing Fund, for the repayment of the 1999 Capital Appreciation Bonds, and
the 2002 and 2009 Tax Allocation Refunding Bonds. The pledge of all future tax increment revenues
ends upon repayment of $43 million in remaining debt service on the Bonds, which is scheduled to occur
in 2023. For fiscal year 2011 tax increment revenues amounted to $4.5 million and debt service also
amounted to $3.6 million.
D. Note Payable
At June 30, 2011, Note Payable consisted of a $1.69,000 promissory note bearing interest at 8% with
principal and accrued interest due and payable in November 2024. The Note was assumed to finance the
purchase of certain property by the Agency.
E. Future Debt Service
As of June 30, 2011, future debt service is as follows:
For the Year
Ended June 30
2012
2013
2014
2015
2016
2017-2021
2022-2026
Totals
Reconciliation of long-term debt:
Less unaccreted discount
Governmental Activities
Principal
Interest
$2,325,000
$1,244,312
2,425,000
1,140,269
2,540,000
1,023,576
2,675,000
893,201
2,800,000
766,926
15,820,000
2,000,172
7,144,000
157,319
35,729,000 $7,225,775
(3,219,826)
Add deferred bond premium costs 958,325
Net long-term debt $33,467,499
33
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
[ NOTE 7 — NON -AGENCY OBLIGATIONS
'The following bond issues are not reported in the Agency's financial statements because these are special
obligations payable solely from and secured by specific revenue sources described in the resolutions and
official statements of the respective issues. Neither the faith and credit nor the taxing power of the City, the
Redevelopment Agency, the State of California or any political subdivision thereof, is pledged for payment
of these bonds.
Original Outstanding
Amount —June 30, 2011
San Rafael Redevelopment Agency
Multifamily Housing Revenue Bonds $3,590,529 $1,290,988
San Rafael Redevelopment Agency
C
Variable Rate Demand Multifamily
Housing Revenue Bonds 3,000,000 2,600,000
San Rafael Redevelopment Agency
Multifamily Housing Revenue Bonds -2001 A
3,220,000
2,820,000
Multifamily Housing Revenue Bonds -2001B
1,025,000
955,000
Multifamily Housing Revenue Bonds -2001C
1,855,000
1,785,000
Multifamily Housing Revenue Bonds -2007A
6,000,000
2,179,699
Multifamily Housing Revenue Bands 200713
1,000,000
278,704
NOTE 8 — PASS-THROUGH PAYMENTS AND TAX INCREMENT SHIFT TO EDUCATIONAL
REVENUE AUGMENTATION FUND (ERAF)
In 1973, at the time of adoption of the Redevelopment Plan for the Redevelopment Project, the Agency
entered into agreements with the County of Marin and with other taxing entities providing for limits on the
amount of tax increment the Agency could receive pursuant to the Redevelopment Plan. These agreements
were replaced by a Fiscal Agreement, dated September I I , 1984, by and between the Agency and the
following taxing entities: County of Marin, City of San Rafael, San Rafael Elementary and High School
Districts, and Marin Community College District. The Agreement has been amended from time to time
concurrently with the issuance of bonds by the Agency.
The Fiscal Agreement, as amended, contains limitations on the amount of tax increment revenues allocable
annually to the Agency. This limits the amount of tax increment the Agency receives to the amount
necessary to pay the debt service on the Agency's tax allocation bonds plus any amount necessary to make
payments to the County of Marin pursuant to an agreement between the Agency and the County of Marin
entitled Section 33401 Agreement (County) dated September 11, 1984, providing for the annual payment to
the County of tax increment in an amount equal to the County's share of taxes that are attributable to the
Agency's use of tax increment to pay debt service on the Bonds. In addition, the Agency also receives any
amount it is required to set aside into the Housing Fund pursuant to Sections 33334.2, 3' )3 )34.3, and 33334.6
of the Redevelopment Law to meet the Agency's low and moderate income housing obligation.
On October 1, 2002, the Agency entered into a second amendment to the Section 33401 Tax Sharing
Agreement with the San Rafael High School District. This agreement provides for additional payments in
the amount of $ 179,000 each fiscal year beginning with fiscal year 2002-03 through fiscal year 2021-22.
34
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
NOTE 9 - TAX 1144CRENIENT SHIFT TO SUPPLEMENTAL EDUCATIONAL REVENUE
AUGMENTATION FUND (SERAF)
The State of California adopted AB26 4X in July 2009 which directs that a portion of the incremental
property taxes received by redevelopment agencies, based on the property taxes received in fiscal year 2006-
07, be paid instead to the County supplemental educational revenue augmentation fund (SERAF) in fiscal
years 2009-10 and 2010-11. The State Department of Finance determines each agency's SERAF payment by
November 15 of each year, and payments are due by May 10 of the applicable year. The Agency made its
second SERAF payment of $282,450 in fiscal year 2010-11.
I NOTE lo - commrrmEws AND CONTINGENCIES I
The Agency is presently involved in certain matters of litigation that have arisen in the normal course of
conducting Agency business. Agency management believes, based upon consultation with the Agency
Attorney, that these cases, in the aggregate, are not expected to result in a material adverse financial impact
on the Agency. Additionally, Agency management believes that the Agency's insurance programs are
C,
sufficient to cover any potential losses should an unfavorable outcome materialize.
I NOTE 11— SUBSEQUENT EVENT I
In an effort to balance its budget, the State of California adopted A-BxI 26 on June 28, 2011, which
suspends all new redevelopment activities except for limited specified activities as of that date and dissolves
redevelopment agencies effective October 1, 2011. The State simultaneously adopted A.BxI 27 which allows
redevelopment agencies to avoid dissolution by the City opting into an "alternative voluntary redevelopment
program" requiring specified substantial annual contributions to local schools and special districts.
Concurrently with these two measures, the State passed various budget and trailer bills that are related and
collectively constitute the Redevelopment Restructuring Acts. If all sponsoring communities were to opt -in
to the voluntary program, these contributions amount to an estimated $1.7 billion for fiscal year 2012 and an
estimated $400 million in each succeeding year. If the City fails to make the voluntary program payment, the
Agency would become subject to the dissolution provisions of ABxI 26.
On July 18, 2011, the California Redevelopment Association, the League of California Cities and others
challenged the validity and constitutionality of ABx1 26 and 27 to the California Supreme Court on
numerous grounds, including that the acts violate certain provisions of the California Constitution. On
August 11, 2011, as modified on August 17, 2011, the California Supreme Court agreed to hear the case and
issued a partial stay of A-Bxl 26 and a full stay of ABxI 27., but the stay did not include the section of ABxI
26 that suspends all new redevelopment activities. It is anticipated that the Court will render its decision
before January 15, 2012, the date the first voluntary program payment is due.
The suspension provisions of ABx1 26 prohibit all redevelopment agencies from a wide range of activities,
including incurring new indebtedness or obligations, entering into or modifying agreements or contracts,
acquiring or disposing of real property, taking actions to adopt or amend redevelopment plans and other
similar actions, except actions required by law or to carry out existing enforceable obligations, as defined in
A.BxI 26. During the suspension period, an agency is required to prepare an Enforceable Obligation
Payment Schedule no later than August 29, 2011, that allows it to continue to pay certain obligations. The
Agency Board adopted its Enforceable Obligation Payment Schedule (FOPS) on September 6, 2011. The
San Rafael City Council and San Rafael Redevelopment Agency Board have chosen to participate in the
Voluntary Alternative Redevelopment Program pursuant to Part 1.9 of the California Community
Redevelopment Law. The City Council's intention was verified by the passage of Ordinance 1899 on
September 19, 2011.
35
SAN RAFAEL REDEVELOPMENT AGENCY
Notes to Basic Component Unit Financial Statements
I NOTE 11— SUBSEQUENT EVENT (Continued)
In addition, the suspension provisions require the State Controller to review the activities of all
redevelopment agencies to determine whether an asset transfer between an agency and any public agency
occurred on or after January 1, 2011. If an asset transfer did occur and the public agency that received the
asset is not contractually committed to a third party for the expenditure or encumbrance of the asset, the State
Controller is required to order the asset returned to the redevelopment agency. The State Controller's Office
has not yet provided any information about the timing or the process for this statewide asset transfer review.
The Agency is currently subject to the suspension provisions as described above. These facts indicate that
there is more than a remote possibility the Agency may not continue as a going concern beyond October 1,
2011. The continuation of the Agency beyond October 1, 2011 will initially depend upon whether the
Supreme Court rules in favor of the petitioners. There are three possible consequences to the Agency from a
decision of the Supreme Court, when it is rendered:
1. If the Supreme Court determines that both ABxI 26 and ABxI 27 are valid, then the City will consider
whether it will enact an ordinance to opt -in to the alternative voluntary redevelopment program. If
enacted, the City would be required to make annual payments to the County Auditor -Controller and the
Agency would no longer be subject to the suspension provisions. The State Department of Finance
calculated the City's Voluntary Program payment for fiscal year 2012 to be $299,490.
2. If the Supreme Court determines that both ABxI 26 and ABxI 27 are valid and the City decides not to
participate in the alternative voluntary redevelopment program, or if the Supreme Court determines that
ABxI 26 is valid, but ABxI 27 is not valid, the Agency will continue to be subject to the suspension
provisions and would be dissolved in accordance with certain provisions of ABxI 26. Prior to
dissolution, any transfers of Agency assets subsequent to January 1, 2011 to the City, that were not
obligated to third parties or encumbered may be subject to the State Controller's review discussed above
and required to be returned to the Agency. Upon dissolution, all assets and obligations of the Agency
would be transferred to a successor agency.
If the Supreme Court determines that both ABxl 26 and ABxI 27 are invalid, the Agency would no
longer be subject to the suspension provisions and would continue in existence under California
Redevelopment Law as it existed prior to the enactment of ABxI 26 and ABxI 27.
As of November 23, 2011, the Supreme Court has not ruled on the case and the Agency is subject to the
suspension provisions as discussed above.
W
SAN RAFAEL REDEVELOPMENT AGENCY
2002 AGENCY BONDS DEBT SERVICE FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE IN FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Taxes and special assessments
Use of money and properties
Total Revenues
EXPENDITURES:
Debt service:
Principal
Interest and fiscal charges
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES
OTHER FINANCING SOURCES (I jSES):
Transfers in
Transfers (out)
Total other financing sources (uses)
Net Change in Fund Balances
FUND BALANCE, BEGINNING OF TIIE YEAR
FUND BALANCE, END OF THE YEAR
M
Variance with
Final Budget
Actual
Positive
Budget
Amounts
(Negative)
$2,068,940
$2,068,938
($2)
329
123
(206)
2,069,269
2,069,061
(208)
1,350,000
1,350,000
718,940
718,938
2
2,068,940
2,068,938
2
329
123
(206)
291,930
(291,930)
(291,930)
291,930
$329
123
($206)
35,955
$36,078
SAN RAFAEL REDEVELOPMENT AGENCY
2009 AGENCY BONDS DEBT SERVICE FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE IN FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Taxes and special assessments
Total Revenues
EXPENDITURES:
Debt service:
Principal
Interest and fiscal charges
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDIFURES
Net Change in Fund Balances
FUND BALANCE, BEGINNING OF THE YEAR
FUND BALANCE, END OF THE YEAR
38
8,753
$8,753
Variance with
Final Budget
Actual
Positive
Budget
Amounts
(Negative)
$1,495,000
$1,494,725
($275)
1,495,000
1,494,725
(275)
875,000
875,000
620,000
619,725
275
1,495,000
1,494,725
275
8,753
$8,753
SAN RkFAEL. REDEVELOPMENT AGENCY
CAPITAL IMPROVEMENT PROJECTS CAPITAL PROJECTS FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE N, FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Use of money and properties
Total Revenues
EXPENDITURES:
Capital improvement/special projects
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES
Net Change in Fund Balances
FUND BALANCE, BEGINNING OF THE YEAR
FUND BALANCE, END OF TBE YEAR
WE
Variance with
Final Budget
Actual Positive
Budget Amounts (Negative)
$24,628 $8,473 (516,155)
24,628 8,473 (16,155)
179,000 179,000
179,000 179,000
(154,372) (170,527) (16,155).
($154,372) (170,527) ($16,155)
1,586,499
$1,415,972
SAN RAFAEL REDEVELOPMENT AGENCY
LOW AND MODERATE INCOME HOUSING CAPITAL PROJECTS FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE IN FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Taxes and special assessments
Use of money and properties
Other revenue
Total Revenues
EXPENDITURES:
Current:
General government
Community development/redevelopment
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES
OTHER FINANCING SOURCES (USES):
Transfers (out)
Total other Imancing sources (uses)
Net Change in Fund Balances
FUND BALANCE, BEGINNING OF THE YEAR
FUND BALANCE, END OF THE YEAR
im
0
(291,930) (291,930)
(291,930) (291,930)
($313,467) (148,739) $164,728
2,834,423
$2,685,684
Variance with
Final Budget
Actual
Positive
Budget
Amounts
(Negative)
$900,000
$936,383
$36,383
27,512
12,050
(15,462)
109.020
109,020
927,512
1,057,453
129,941
5,595
5,595
943,454
908,667
34,787
949,049
914>2
34,787
(21,537)
143,191
164,728
(291,930) (291,930)
(291,930) (291,930)
($313,467) (148,739) $164,728
2,834,423
$2,685,684
SAN RAFAEL REDEVELOPMENT AGENCY
1999 BONDS CAPITAL PROJECTS FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE IN FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Use of money and properties
Total Revenues
EXPENDITURES:
Capital improvement/special projects
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES
OTHER FINANCING SOURCES (USES):
Transfers in from the City
Total other financing sources (uses)
Net Change in Fund Balances
FUND BALANCE, BEGINNING OF THE YEAR
FUND BALANCE, END OF THE YEAR
41
292,096
$406,865
Variance with
Final Budget
Actual
Positive
Budget
Amounts
(Negative)
$250
$14
($236)
250
14
(236)
250,000
26,624
223,376
250,000
26.624
223,376
(249,750)
(26,610)
223,140
141,379
141,379
141,379
141,379
($391,129)
114,769
$223,140
292,096
$406,865
SAN RAFAEL REDEVELOPMENT AGENCY
1985 CAPITAL PROJECTS AND ADMINISTRATION CAPITAL PROJECTS FUND
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE IN FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENUES:
Use of money and properties
Charges for services
Total Revenues
EXPENDITURES:
Current:
General government
Public works and parks
Community developmentlredevelopment
Capital improvement/special projects
Total Expenditures
EXCESS (DEFICIENCY) OF REVENUES
OVER EXPENDITURES
OTHER FINANCING SOURCES (USES):
Transfers in
Total other financing sources (uses)
Net Change in Fund Balances
NBT ASSETS, BEGINNING OF YEAR
1,436,412
FUND BALANCE, END OF THE YEAR $1,031,532
42
Variance with
Final Budget
Actual
Positive
Budget
Amounts
(Negative)
$47,213
$37,785
($9,428)
13,250
29,525
16,275
60,463
67,310
6,847
29,078
34,886
(5,808)
108,324
106,893
1,431
698,248
543,787
154,461
120,620
78,554
42,066
956,270
764,120
192,150
(895,807)
(696,810)
198,997
291,930
291,930
291,930
291,930
($603,877)
(404,880)
$198,997
1,436,412
FUND BALANCE, END OF THE YEAR $1,031,532
42
SAN RAFAEL REDEVELOPMENT AGENCY
2009 CAPITAL PROJECTS FUNDS
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGE IN FUND BALANCE
BUDGET AND ACTUAL
FOR THE YEAR ENDED JUNE 30, 2011
REVENLES:
Use of money and properties
Intergoverruilental
Total Revenues
EXPENDITURES:
Capital improvement/special projects
Total Expenditures
Net Change in Fund Balances
NET ASSETS, BEGINNING OF YEAR
FUND BALANCE, END OF THE YEAR
43
Variance with
Final Budget
Actual Positive
Budget Amounts (Negative)
$2,782 $2,142 ($640)
20,000 (20,000)
22,782 2,142 (20,640)
20,000 22,940 (2,940)
20,000 22,940 (2,940)
(20,798)
605,003
$584,205
SAN RAFAEL REDEVELOPMENT AGENCY
EXCESS SURPLUS CALCULATION
Excess surplus is defined in Health and Safety Code Section 33334.12(b) as any unexpended and unencumbered amount
in an Agency's Low and Moderate Income Housing Fund that exceeds the greater of $1,000,000 or the aggregate
amount deposited into the Low and Moderate Income Housing Fund during the preceding four fiscal years, as of the
beginning of the fiscal year.
If excess surplus exists, the Agency must lawfully spend the excess or transfer it to a housing authority or other public
agency in the following fisc,0 year, expend or encumber in the next two fiscal years or face sanctions. Essentially,
agencies have a three-year window to expend, encumber, or transfer the excess surplus_
44
Low and Moderate Income
Housing Funds — All Project Areas
July 1, 2010
Opening Fund Balance — July 1, 2010
$2,834,423
Less Unavailable Amounts:
Encumbrances (Section 33334.12(g)(2))
($235,000)
Housing loans
(307,555)
(542,555)
Available Low and Moderate Income Housing Funds
2,291,868
Limitation (greater of $1,000,000 or four years set-aside)
Set -Aside for last four years - fiscal years ended:
June 30, 2010
953,833
June 30, 2009
973,704
June 30, 2008
964,526
June 30, 2007
974,408
Total
$3,866,471
Base limitation
$1,000,000
Greater amount
3,866,471
Computed Excess Surplus - July 1, 2010
None
44
MAZE &
ASSOCIATES
ACCOUNTANCY CORPORATION
3418, 8-luskirk Ave, - Suite 215
Pleasant 14,111, California 945.23
(Y-25; 93-0-0902 - YX (925) 930-0135
maze (elz�n,, ze-associates, com
IN -DEPENDENT AUDITOR'S REPORT ivWW'waz"eassociates,coo
n
ON INTERNAL CONTROL OVER
FINANCIAL REPORTING AND ON
COMPLIANCE AND OTHER MATTERS
BASED ON AN AUDIT OF
FINANCIAL STATEMENTS PERFORMED IN
ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS
Members of the Board of the
San Rafael Redevelopment Agency
San Rafael, California
We have audited the financial statements of San Rafael Redevelopment Agency (Agency)as of and for
the year ended June 30, 2011, and have issued our report thereon dated November 23, 2011. The report
included a special emphasis paragraph concerning proposed redevelopment dissolution and paragraph
discussing the implementation of Governmental Accounting Standards Board Statement Number 54
(GASB 54), Fund Balance Reporting and Governmental Fund Type Definitions. We conducted our audit
in accordance with auditing standards generally accepted in the United States of America and the
standards applicable to financial audits contained in Government Auditing Standards, issued by the
Comptroller General of the United States.
Internal Control over Financial Reporting
Management of the Agency is responsible for establishing and maintaining effective internal control over
financial reporting. In planning and performing our audit, we considered the Agency's internal control
over financial reporting as a basis for designing our auditing procedures for the purpose of expressing our
opinions on the financial statements, but not for the purpose of expressing an opinion on the
effectiveness of the Agency's internal control over financial reporting. Accordingly, we do not express
an opinion on the effectiveness of the Agency's internal control over financial reporting.
A deficiency in internal control exists when the design or operation of a control does not allow
management or employees, in the normal course of performing their assigned functions, to prevent, or
detect and correct misstatements on a timely basis. A material weakness is a deficiency, or combination
of deficiencies, in internal control, such that there is a reasonable possibility that a material misstatement
of the Agency's financial statements will not be prevented, or detected and corrected on a timely basis.
A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that is less
severe than a material weakness, yet important enough to merit attention by those charged with
governance.
Ps 4 co;po,,4
45
Our consideration of internal control over financial reporting was for the limited purpose described in the
first paragraph of this section and was not designed to identify all deficiencies in internal control over
financial reporting that might be deficiencies, significant deficiencies or material weaknesses. We did
not identify any deficiencies in internal control over financial reporting that we consider to be material
weaknesses, as defined above.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the Agency's financial statements are free of
material misstatement, we performed tests of its compliance with certain provisions of laws, regulations,
contracts, and grant agreements, noncompliance with which could have a direct and material effect on the
determination of financial statement amounts. However, providing an opinion on compliance with those
provisions was not an objective of our audit, and accordingly, we do not express such an opinion. The
results of our tests disclosed no instances of noncompliance or other matters that are required to be
reported under Government Auditing Standards.
As part of our audit, we prepared and issued our separate Memorandum on Internal Control dated
November 23, 2011, which is an integral part of our audit and should be read in conjunction with this
report.
This report is intended solely for the information and use of management, Agency Board, others within
the Agency, the State Controller's Office, federal awarding agencies and pass-through entities and is not
intended to be and should not be used by anyone other than these specified parties.
LA
M�(Aq_ 44,
November 23, 2011
46
MAZE &
ASSOCIATES
INDEPENDENT AUDITOR'S REPORT
ON COMPLIANCE AND ON "
INTERNAL CONTROL OVER COMPLIANCE
IN ACCORDANCE WITH THE
CALIFORNIA HEALTH AND SAFETY CODE
AS REQUIRED BY SECTION 33080.1
Members of the Board of the
San Rafael Redevelopment Agency
San Rafael, California
Compliance
ACCOUNTANCY CORPORATION
34'7b Su., kirk Ave. - SU"fle 21�L,,
P'a. sarit Hill, California 9452 -`
z),20 -09U2 FAX (925) f3, 0-0 -135
WVVW,'- OteS,COM
We have audited the San Rafael Redevelopment Agency's (Agency's) compliance with the California
Health and Safety Code as required by Section 33080.1 for the year ended June 30, 2011. Compliance
with the requirements referred to above is the responsibility of the Agency's management. Our
responsibility is to express an opinion on the Agency's compliance based on our audit.
We conducted our audit of compliance in accordance with auditing standards generally accepted in the
United States of America; the standards applicable to financial audits contained in Government Auditing
Standards, issued by the Comptroller General of the United States; and Guidelines for Compliance
Audits of California Redevelopment Agencies, June 2011, issued by the State Controller.
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
noncompliance with the compliance requirements referred to above that could have a material effect on
the Agency has occurred. An audit includes examining, on a test basis, evidence about the Agency's
compliance with those requirements and performing such other procedures as we considered necessary in
the circumstances. We believe that our audit provides a reasonable basis for our opinion. Our audit does
not provide a legal determination of the Agency's compliance with those requirements.
In our opinion, the Agency complied, in all material respects, with the compliance requirements referred
to above that are applicable for the year ended June 30, 2011.
Internal Control Over Compliance
Management of the Agency is responsible for establishing and maintaining effective internal control over
compliance with the compliance requirements referred to above. In planning and performing our audit
we considered the Agency's internal control over compliance to determine the auditing procedures for
the purpose of expressing our opinion on compliance, but not for the purpose of expressing an opinion on
the effectiveness of internal control over compliance. Accordingly, we do not express an opinion on the
effectiveness of the Agency's internal control over compliance.
47
A deficiency in internal control over compliance exists when the design or operation of a control does
not allow management or employees, in the normal course of performing their assigned functions, to
prevent, or detect and correct, noncompliance on a timely basis. A material weakness in internal control
over compliance is a deficiency, or combination of deficiencies in internal control over compliance, such
that there is a reasonable possibility that material noncompliance with a compliance requirement will not
be prevented, or detected and corrected, on a timely basis. A significant deficiency in internal control
over compliance is a deficiency, or a combination of deficiencies, in internal control over compliance
that is less severe than a material weakness in internal control over compliance, yet important enough to
merit attention by those charged with governance.
Our consideration of internal control over compliance was for the limited purpose described in the first
paragraph of this section and was not designed to identify all deficiencies in internal control that might
be deficiencies, significant deficiencies, or material weaknesses in internal control over compliance.
We did not identify any deficiencies in internal control over compliance that we consider to be material
weaknesses, as defined above.
This report is intended solely for the information and use of management, Agency Board, others within
the Agency, the State Controller's Office, federal awarding agencies and pass-through entities and is not
intended to be and should not be used by anyone other than these specified parties.
November 23, 2011
48
SAN RAFAEL REDEVELOPMENT AGENCY
CURRENT STATUS OF PRIOR YEAR FINDING
Finding 2010-01 Compliance on Procedure of Sale of Agency Property
Criteria: California Health & Safety Code (HSC) Sections 33431 and 33433 (c) (1) states that ,
"the agency may sell or lease a small housing project pursuant to this subdivision if, prior to the sale
or lease, the agency holds a public hearing pursuant to Section 33431. Any agency that has sold or
leased a small housing project pursuant to this subdivision shall, within 30 days after the end of the
agency's fiscal year in which the sale or lease occurred, file a report with the legislative body which
discloses the name of the buyer, the legal description or street address of the property, the date of the
sale or lease, the consideration for which the property was sold or leased by the agency to the buyer
or lessee, and the date on which the agency held its public hearing for the sale or lease, pursuant to
Section 33431.
Condition: On May 9, 2010, the Agency sold a Below Market Rate unit. However, the Agency did
not conduct a public hearing prior to the sale of the property nor file a report with the Agency Board
after the sale occurred.
Effect: The Agency did not comply with the above requirement stated.
0
Cause: HSC 33433 (c) (1) was set up to address the sale of a small housing project. Agency staff
was not aware of its applicability to the sale of one condominium unit which was encumbered by a
Resale Restriction. The Agency believes that it complied with the significant provisions in
HSC 33433 (c) (1) but did not hold a public hearing when the unit was resold to a buyer, who was
chosen and qualified by Marin Housing and subject to the Resale Restrictions previously approved
by the Agency. This oversight was due to the Agency's belief that the terms and conditions of the
Resale Restriction had been publically discussed and approved by the Agency Board.
The unit in question is a condominium unit that was provided pursuant to the City's inclusionary
housing requirement. The initial buyer notified Marin Housing of their desire to sell, pursuant to the
Resale Restriction recorded on the property. Marin Housing could not find another income -qualified
buyer within the time period allowed in the Resale Restriction and requested the Agency to take
possession of the unit until another income -qualified buyer could be identified and the unit resold.
Had the Agency not purchased the unit, the owner could have sold the unit at the current
unencumbered market price; reducing the City's stock of affordable ownership housing.
HSC 33433 (c) (1) provides for public notification regarding the terms of the sale and the description
of the property. The Agency staff reports on the purchase of the unit clearly stated that the Agency's
acquisition of the unit and its subsequent sale was subject to Resale Restrictions that limited both the
price and the potential purchaser. The Agency believes that the terms of the sale were well known to
the public as Marin Housing, the Agency's contractor for the affordable ownership program,
conducted substantial public outreach to notify potential eligible purchasers. The 2009 Agency staff
reports and Board Resolutions also contained the assessors parcel number, which provided public
notification of the unit location. The terms of the Resale Restrictions severely limited the pool of
potential purchasers and it took over a year for Marin Housing to find a qualified purchaser -
C,
The Agency believes that it also complied with the provision in HSC 33433 (c) (1) that requires
disclosure of the name of the purchaser through the recordation of a Notice of Affordability
Restrictions. This Notice includes the buyers name, assessors parcel number, street address and the
date of the sale. Information regarding the Notice of Affordability Restrictions was posted on the
Agency's website as required by HSC 3313343.
Ms
SAN RAFAEL REDEVELOPMENT AGENCY
CURRENT STATUS OF PRIOR YEAR FINDING
Recommendation: We recommend that the Agency follow the applicable compliance requirements
in the future.
Corrective Action Plan: The Agency will comply with the provision of HSC 33431 and 33433 (c)
(1) if the Agency is ever again in the position of purchasing an affordable unit and reselling it to an
income qualified purchaser.
Name of Contact Peron: Stephanie Lovette, ED Coordinator
Current Year Status
The Agency did not purchase or sell any affordable units in fiscal year 2010-11.
IN
eu
rc
cc
a.
0
0
U)
U)
LU
z
0
ui
z
d.
ul
ui
_j
U)
LL
C14
W LLJ
LU
z
0
UJ
1�— 0
m U.
W
0 0UJ
Z
U. LL
0
F -
z
w
ui
EXHIBIT E
0
< -RE
E
cc
0 viva
LL
0)
co 'Lo a
SMS
�o
:S CO
0) a
cn— 0
Q. 0
C 0
o V
0. 0
0 *0
E 00 .r(D
0-0 W Co
0
(D or -
cc a
E (D
m a: —
0 0
E
0 (a 43
< LL
(D
0
LL (D
am
Ca (D
c
0_r 0 —
CD
LL
0 ID 40-
0 0
O 46
Cf) E
0 Cl)
— 16
0 as >
to
—
m CL00 0
E0 <
Z5 _G E
$D 0 C
0
U_
E
N 0
0 o 0 4i? 4S
ca c a c
a V
0 (D
00 Z' z .
c 0 w (D
0 "0
w
IRT -12
28
is
E
n Z
E
0
OLir
C
rn
L r 03
E
O 0 c cc
(D
0 0
C to
LL co 0
C
.2 m —0
t5 C 0
16 UO)
0
C
L) a. — 0
M
V_
C)
lzr
co
LO
cl�
co
G�
cll�
0
lq*
00
m
r!
LO
co
co
k.
cn
amis
00
Nr CD
0) CN
CF)
00
U'3
t0
CD
C�
LO
r_
o
V)
V
0
B
0
yr
rn
co
0 -
0
LL
0
LL
E
E
E
2
2
2
U.
0
U.
C
_j
c
>
u1
t0
> 0
E
4)
L)
o
CL
rr
tii
CZ3
0
w
E
M
M
> 2
U.
0 a.,
< U-1
Z
0
< -RE
E
cc
0 viva
LL
0)
co 'Lo a
SMS
�o
:S CO
0) a
cn— 0
Q. 0
C 0
o V
0. 0
0 *0
E 00 .r(D
0-0 W Co
0
(D or -
cc a
E (D
m a: —
0 0
E
0 (a 43
< LL
(D
0
LL (D
am
Ca (D
c
0_r 0 —
CD
LL
0 ID 40-
0 0
O 46
Cf) E
0 Cl)
— 16
0 as >
to
—
m CL00 0
E0 <
Z5 _G E
$D 0 C
0
U_
E
N 0
0 o 0 4i? 4S
ca c a c
a V
0 (D
00 Z' z .
c 0 w (D
0 "0
w
IRT -12
28
is
E
n Z
E
0
OLir
C
rn
L r 03
E
O 0 c cc
(D
0 0
C to
LL co 0
C
.2 m —0
t5 C 0
16 UO)
0
C
L) a. — 0
zLU
0
uLLIj
LU
0
Z
LLJ
LU
C'4
uj
LU
Z
wo
CO a
UJ UJ
-j
z
U.
0
z
LU
LU
tG
c
a 2' =-V 2 a
cc 0
> >>
0 0 0
'o '90
—r- a S1 CL
E E0 E
o
CL M WICL 0
C\f
(13
C)
2
CX)
co
(D
to
m
Cl)
t; 0)
0) >-x
CD
O0
00
C)
C)
0
400
00
m
L)
C)
O
00
00
"Zt
'o
ai
o
o
N
cli
00
cr�
r--
(Y)
to
L0
0
V
Lo
(o
Lo
F -
Lr)
c)
c6
Lr)
04
Cl)
C\l
0
C)
CIJ
'j,
.21
0
(o
Ct
C>
C>
C3
CD
C,
C)
0
CD
04
00
C)
(o
0
0-
tn
C)
(o
0)
N
04
to
O
cq
w2
m
(L
qt
C
0
V
E
d,EL
a
C:
-55
is
ti
—6
(n
co
n'
N
0
0
0
0
C
4„_,
CpZ
N
7ff
>-
co
In
co
C:
:3
70
0
00
Or
0
tL
0
U.
a
wl
ul-
Wo
-6
�6
-0
F-
c
a 2' =-V 2 a
cc 0
> >>
0 0 0
'o '90
—r- a S1 CL
E E0 E
o
CL M WICL 0
C\f
(13
M
E
00
LL
z
0
CO
(n
w
z
0
w
I --
m
w
D
z
W <
LU
OF
(n
0 uj
W
ui
z
cl
UJ LL
m
LLJ
im
z
U.
0
I --
z
Lu
uj
C is F = -
< fn
ii
(D
0
m
c.
0
LO
0)
co
C14
os
N
co
tn
Ix
O
tp
Cp
to
0
0')
'T
C)
�t
C�
12
(4(3i
co
0)
—
4:0
C\l
N
LO
O
tlf
ix
RS
cl
F-
CL
a.
CL
ry
>
<
U
U)
C14
tn
Et
LL
Z;
0
aL
Cal
a
d
da:
C is F = -
< fn
ii
(D
0
m
0
tm
to
CL
UW)
uj
z
0
w
F—
m
w
0
z
Z
0)
LU
(D
z
z
LLI
2
w
M
z
0
z
0
(,)
w
w
:3
2
LL
R
C�
n.
E
0
;i
0) C r
5,
E
CD
co
(0
CD
CD
C)
00
co
co
00
cz =
o
I",
C)
C5
LO
NC)
LL
m
E
m7-
0
C;�
0
C)
CD
C)
(D
CL
co
CC (0
C: E
Cl)
CL
wCt
0)
E 2
0
E
c a)
<
(3T
N
h-
U')
(D
c
(N
co
co
0)
OD
m
o 6
00
d
<'�
� C'!(o
C(5
00
Nt
-i
co
C�
oNr
co
cq
rl-
co
to
LO
C
-m
C\1
0
cQ
(0
<0
0
0
,v
0CL
Ce)
(D
0
0
0
Z
. 2
(fj
0) X
f--
(D
00
(N
0
oc�
00
OD
W
v
dC:
w
(D
cyi
N
0 0
J=
(N
r--
Cl)
"o
C)
C)
CD
a
C>
LO
It
IT
ClN
LO
.0
ca
C'�
C9
(0
LO
c
(, )
r-
OD
I�r
lq*
C)
0
0
Qo
Q cc�
0 16 'a
cs
00
CF)
(0
co
co
o
r -u- E
:0,
0 uuLL
0
00
E o
E a>
tts
0
m0
0
'
6
c
2 0
0
i=
0)
-60
-0
'p
ca
'0
c
0
N
0
.
7E
c
0
ca
0
co
N
cr
in
N
c
(D
0)
a
co
n
0
0
gXh
CN
I
CL c E
<
cn
C)
to
Lu
C.
a.
p
CL
CL
CL j
CL
cL
-j
<
o
I
0
LL
,
'I
'I
<
z
o.
CL
C,<
0.
0.I
f
CL
0. -i
O}05
CL
CL
E
1
0
w
R
C�
n.
E
0
CALCULATION OF AVAILABLE REVENUES
AGENCYNAME San Rafael
PROJECT AREA Central
TAX YEAR 2011-2012
RECONCILIATION DATES: JULY 1.2O1OTOJUNE 30.2O11
Beginning Balance, Available Revenues
(See Instructions)
Tax/ncren)mntRecmived-Grnns
All Tax Increment Revenues, toinclude and Tax Increment
passed through toother local taxing agencies
2,
6578983
All other Available Revenues Received
(See Instructions)
3.
O
Revenues from any other onuroe.|nc|uded
inColumn Eofthe Reconciliation
Statement, but not included in(1`3)above
4.
178000
Sum ofLines 1 through 4
5.
6,757,983
Total amounts paid against indebtedness
inprevious year- (D+EonReconciliation Statement)
G
6,757,983
Available Revenues, End ofYear (5'6)
FORWARD THIS AK8OU0TTOSTATEMENT DFINDEBTEDNESS
COVER PAGE, LINE 4.
7�
O
Tax Increment Revenues:
The only amount(s) to be excluded as Tax Increment Revenue are any amounts passed through to other local
taxing agencies pursuant to Health and Safety code Section 33678. Tax Increment Revenue set-aside in the
Low and Moderate Income Housing Fund will be washed inthe about calculation, and therefore omitted form
Available Revenues atyear end.
Item 4above:
This represents any payments from any source other than Tax Increment OR available revenues, For instance,
an agency funds a project with a bond issue. The previous 8D| included a Disposition Development Agreement
0JD/V as fully vepokj under the ^othe/' column (Col E). but with funds that were neither Tax |ncrammrd. or
"Available Revenues" as defined. The amounts used to satisfy this DDA would be included on line above in
order toaccurately determine ending "Available Revonuem^
(Revised 09m2f05)
W:xmanaqemunt8orwcen vvumponkFinanun WorkFile\Debt xummistrqounwmonoy+RoxNSuntn(Indebtedness Template 2U11'12.mn
EXHIBIT F
W:1Redevelopment- WorkFileLRDA DEV SPECIAi3S'Nnnual reportt20111Exh F blight report 201Lxls
SAN RAFAEL RDA BLIGHT REPORT
_
This re ort includes expenditures from all sources including Agency, City, State and Federal funds and bond roceeds.
Ptscal Year Ending 2011
Sta nant & De ressed Pro ert Values L
PROGRAM: Traffic Circulation
Sonoma Marin Area Rapid Transit Coordination
$18,590
Subtotal
$18,590
7Iits�ItD ..
Downtown Substandard Design, Incompatible Uses—
_ I
De reciated Values, High Vacancies &Low Lease Rates
PROGRAM: Downtown Revitalization
Plaza —
Downtown Promotions and Events (net)
$241,158;
Business Im rovement District Su ort (
$13,000
_
Downtown Beautification
$34,0231
i i
Subtotal
$288,181
PROGRAM: Economic Develo ment Coordination_ '
3
Economic Develo ment Activities (1) 1
$385,671
Chamber of Commerce Support
$36,000
Subtotal
$421,071
Subtotal non ca ital
I3LII f+i1ll (it1i
Reduction or Lack of Proper Utilization of Provertv
$728,442(
Constituting Economic Burden on Community �
i
PROGRAM: Public Facility Improvements
Hi h School Projects
$179,000
A euc Storage Facility
I
Subtotal
$179,0001
Sub -total Non -Ho usin Pra rams
$907,4421
Lack of Affordable Housing—
PROGRAM: Housing
Housin Su ort -Ritter Center
$40,0001
Housin Support -Rental BMR
O ep ration of Acquired Property (BMR unit}
$26,2771
$0,
Administration & Professional Services$244,8581
- r —
Rehabilitation Grants
First Time Homebuyer Grants &Program Expenses
Band Pa ents (Transfers Out)
Housin Inspections
Purchase of Affordability Covenants
i
—
- —
$76.373
$182,771
$383,161;
$120,5871
$O
— —
Rental subsidies
$30,000
Preservation of at Risk Units _
Technical Assistance -specific projects
SMART Station Area Plans — —1
Subtotal
$0 j
$35.5301 —
$66,6361 _
$1,206,1931
1
—
Total Expenditures for 2010-11 (1)
t
--
$2,113,635;
(l) Includes personneland projectexpenses.
W:1Redevelopment- WorkFileLRDA DEV SPECIAi3S'Nnnual reportt20111Exh F blight report 201Lxls
EXHIBIT F
SAN RAFAEL REDEVELOPMENU AGENCY PROPERTIES
This Report was prepared pursuant to a requirement of the Community Redevelopment Law.
_
JThe CRL requires an Agency`s annual Report to include a list of properties owned by the Agency.
The Agency is also required to report on any change in roperty ownership.
—j — �- -
A P #
—4P+Prope y Street
Description
1 009
50 Canal Street
Pickleweed
2 032 07
50 Canat Street
Pickleweed
{_
51032116
3 '032 08
50!Canal Street
Pickleweed
011'205 01 I
1317 Fifth Avenue
5th & D Parking Lot
5 011 ]205 15
'224
1D Street
�Sessi Alley Parking
_
6 011 05 (
r84
813 Fifth Avenue
Parking Lot
7 011 224 06
809 Fifth Avenue
Parking Lot
011 1252 =10 _
1412Second Street
Parking Lot
�-
9 011 254 19 1
C Street
Centertown
10 0111255 110 1
12161hird'Street
Parking Structure
Transferred to City per RDA Reso. 2005-22-9/6/05
11 011 (255 13
912!C Street
)Parking Lot
Transferred to City per RDA Reso. 2005-22-9/6/05
120 1255 14
9� 18 C Street_
Parking Structure
Transferred to City per RDA Reso. 2005-22-9/6/05
13 011 255 18
902 C Street
Parking Lot
ITransferred to City per RDA Reso. 2005-22-9/6/05
14 011 _256 i16
1218jSeco_n_d Street
Lone Palm
15 011 256 21
Lone Palm
i !
16 011 256 25
C Street
Lone Palm
17 011 1256 27
1 C Street
Lone Palm
18 011 !256128R, 1221 Third Street
Lone Palm
_ !
20 011 256 29�
Lone Palm
( --
21 011 256 31 1
(
1290 Second Street
Lone Palm
22 011 1261 126
Part of A Street Structure
Parking Structure
!Transferred to City per RDA Reso. 2005-22-9/6/05
23 011 261 3O
;Part of A Street Structure
I Parking Lot
(Transferred to City per RDA Reso. 2005-22-9/6/05
24011 011 X263SOS
941 Fourth Street _
--
!Alley to Parking
(- --
25 011 1271 (12,
(Third Street
Walgraen's Parking Lot
26 ;271 13
840 Third Street
Walgreen's Parking Lot
�611
27 l '271 14
844 Third Street
Walgreen's Parking Lot
28 011 ;271 16
914 Lootens Place
29 013 !041 ,44
Rice Drive
�arkmgLot
asng lot30
014 123 061
519 Fourth Street
arage
31 018 180 52
Andersen Drive
!Hillside next to PG&E
l
I
SSL/annualmporvRDAandCigOwnedPropenies Rev. 12/12/2011
F
W
vti
V
s.
a
CDCD
W � o
C:)00
rn
M w
a � o
44
4:
z
W"
;:3I
w
U
W,
i
O
0
.�
rA
a
1• • •
r
m co ct m
a as a°
a�
U
4-.
w
Q
O
U
E
N > C�7
i O
o E U
u u u
0
n.
c�
O
7G
Z
C
m
EXHIBIT G
City of San Rafael Affordable Housing Report
2010-11
This Affordable Housing Report is intended to provide information on the City and Redevelopment
Agency's affordable housing programs. This information is intended to supplement the reporting
required by the California Community Redevelopment Law. The Report covers Agency housing
activities in between July 1, 2010 and December 1, 2011.
Affordable Housing Inventory
❖ Restricted units include all known units with affordability restrictions including BMR units
(H-19), RDA restrictions, CDBG & HOME or tax credits.
Location of Affordable Units
Downtown 50%
East San Rafael 12%
North San Rafael 38%
2010-11 Affordable Housing Activities
During the reporting period, Agency staff spent a great deal of time working the Community
Development staff on the update to our 2005 Housing Element. The 2009 Housing Element was
initially submitted to the CA Housing and Community Development Department ("HCD") in May
2010. City staff completed several revisions as requested by HCD staff. The updated Housing
Element received final approval from HCD in November 2011. The next housing element update
will be due in 2014. It should be noted that all previous San Rafael housing elements have also
been certified by the State. This continual certification has enabled the City to apply for MTC
planning grants and other State funding. The majority of State housing and infrastructure funding
programs require a locality to maintain a certified housing element.
Agency staff continues to update the economic development website to be more useful to housing
developers and to persons seeking affordable housing. The website now includes a listing of
housing sites that have been approved for development but are not under construction. In addition
to the information on the website, Agency staff also spends a considerable amount of time
explaining the City requirements to potential developers.
Agency staff provides predevelopment assistance on many of the sites that have major issues or site
development costs that can preclude housing development and/or redevelopment. Examples of
predevelopment activities include the Salute site, and the industrial areas in East and North San
Rafael. In 2010 and 2011, Agency staff has also been providing technical assistance for
developments that are under construction but have not been completed due to the economy.
June 30, 2011
Total restricted units'
1,679
Rental (Inc. Senior)
1,563
Ownership
115
❖ Restricted units include all known units with affordability restrictions including BMR units
(H-19), RDA restrictions, CDBG & HOME or tax credits.
Location of Affordable Units
Downtown 50%
East San Rafael 12%
North San Rafael 38%
2010-11 Affordable Housing Activities
During the reporting period, Agency staff spent a great deal of time working the Community
Development staff on the update to our 2005 Housing Element. The 2009 Housing Element was
initially submitted to the CA Housing and Community Development Department ("HCD") in May
2010. City staff completed several revisions as requested by HCD staff. The updated Housing
Element received final approval from HCD in November 2011. The next housing element update
will be due in 2014. It should be noted that all previous San Rafael housing elements have also
been certified by the State. This continual certification has enabled the City to apply for MTC
planning grants and other State funding. The majority of State housing and infrastructure funding
programs require a locality to maintain a certified housing element.
Agency staff continues to update the economic development website to be more useful to housing
developers and to persons seeking affordable housing. The website now includes a listing of
housing sites that have been approved for development but are not under construction. In addition
to the information on the website, Agency staff also spends a considerable amount of time
explaining the City requirements to potential developers.
Agency staff provides predevelopment assistance on many of the sites that have major issues or site
development costs that can preclude housing development and/or redevelopment. Examples of
predevelopment activities include the Salute site, and the industrial areas in East and North San
Rafael. In 2010 and 2011, Agency staff has also been providing technical assistance for
developments that are under construction but have not been completed due to the economy.
The Downtown SMART station is located within the Redevelopment Project Area. The Citizens
Advisory Committee has been acting as the public advisory committee for the SMART Station Area
Plan ("SAP") for Downtown. Agency staff had been assisting Community Development staff with
the Downtown SAP. In November 2011, Agency staff assumed project management responsibility
of both the Downtown and the Civic Center SAP.
Requirement for Below Market Rate Units ("H-19")
One of the City's main affordable housing programs is General Plan Policy H-19, first adopted in
1986. General Plan 2020 increased the number of housing developments subject to H-19 and
increased the number of affordable units required. New housing developments are now required to
provide between 10%-20% of the total units affordable to very low, low and moderate -income
persons. There are exemptions for 1-4 unit developments and single-family homes under 1,800
square feet.
The General Plan policy requires BMR units in both rental and ownership developments. However,
a subsequent court decision has voided the ability of the City to require below market rate units in
new rental developments.
H-19 Inventory as of June 2011:
Total H-19 units
Rental H-19 units
Ownership H-19 Units
305
189(62%)
115(38%)
Below Market Rate Ownership Housing Program
The Below Market Rate ("BMR") housing program is administered by Marin Housing Authority
("MHA") with assistance and policy direction from Agency staff. San Rafael has 115 homes in the
program. Since the inception of the program, over 150 households have participated in the
program. There have been no sales of new units this year because there have not been any new
subdivisions. The program continues to have BMR resales.
The Agency spent $157,000 this year on the ownership BMR program. These costs include
$7-7,000 to Marin Housing for program administration, Agency staff time, attorney's fees to respond
to issues at 33 North, and legal fees to address situations where owners are behind on their
mortgage payments or homeowners' dues. We anticipate continuing to expend legal fees to protect
the BMR resources as homeowners struggle in the current recession. The majority of these legal
fees will eventually be recouped when the unit is resold to another income eligible purchaser.
There were four BMR resales during the reporting period. Two units in Redwood Village are
currently in the marketing phase.
BMR resales are challenging due to: a) the continuing decline of sales prices of market rate homes,
b) the continuing instability in the lending market, and c) new Federal regulations affecting
mortgage lending. San Rafael BMR units continue to be priced under current market value but the
spread between BMR units and market rate units is narrowing.
2
The decreasing gap between market rate housing and the BMR units is reducing the number of
moderate -income buyers interested in the program. Moderate -income buyers would rather pay
more and purchase a non -restricted unit. Lower income buyers continue to be interested in the
program but have trouble obtaining financing due to their lower income, potential credit issues, and
the reluctance of banks to lend on resale restricted units. FHA is the preferred financing for first
time homebuyers due to lower down payment requirements and broader underwriting guidelines.
FHA has recently changed their underwriting standards for attached housing and most Marin
County condominium developments are unable or unwilling to undertake the daunting FHA
certification process. MHA is exploring other lending programs to address the loss of FHA
financing as discussed below.
Ownership Assistance
Many low-income households are unable to enjoy the advantages of homeownership due to
financial constraints. These families often pay monthly rent that exceeds the monthly cost for a
BMR unit. MHA has three Federal programs to assist low income households with home
ownership; the mortgage credit certificate program ("MCC"), the American Dream Downpayment
Initiative ("ADDI") program and the WISH program of the Federal Home Loan Bank. The funding
for all of these programs is competitive, with a lengthy application process and a requirement to
show a track record of fully utilizing the funding. MHA has an excellent record of accomplishment
on the MCC program. Every eligible BMR buyer for the past 10 years has received a MCC. MHA
has also fully utilized their ADDI allocation. MRA's first ADDI loan was completed in 2008 on a
unit in San Rafael. .
MHA is currently preparing an application for the California Housing Finance Authority for
CalHome funding. MHA would use CalHome funds to provide second mortgages to BMR buyers.
These seconds would assist in filling the 20% gap between conventional 80% financing and the
purchase price. The CalHome mortgage program would provide a strong alternative to FHA
financing. CalHome financing can be combined with other programs such as WISH, to allow as
many eligible buyers as possible be eligible to purchase BMR units.
The San Rafael Redevelopment Agency also provides funding for an ownership assistance program
for low income buyers whose incomes do not exceed 80% of County median income. The grants
range in size from $2,500 to $7,500. The Agency has not made any grants under this program since
2009. In 2010-11, the majority of BMR buyers received ADDI or WISH funds instead of the
Agency's program.
Since the inception of the program in 2002, the Agency has assisted thirty-one low-income
households including City, County and County Court employees and people working in retail
establishments in Marin County.
Below Market Rate Rental Housing Program
Agency staff is responsible for administering the rental properties subject to General Plan Policy H-
19. Thirty-six properties are required to provide annual tenant income and rent certifications to the
City or Agency. Agency staff provides annual notification to the property owners regarding the
allowable rent levels, receives and verifies the annual certification and responds to property owner
and tenant questions. The administration of the program has been difficult due to decreased Agency
staff and changes in property management at several large properties.
Community Development Block Grants ("CDBG") and HOME
CDBG funds are allocated on a population basis. Agency staff works with the County Federal
Grants division to allocate housing funds in the San Rafael Planning Area pursuant to the
cooperative agreement. In Fiscal Year 2010-11, CDBG funds were allocated to the housing
rehabilitation program at Marin Housing and to Fair Housing of Marin. Other San Rafael recipients
of CDBG funds were Buckelew and Lifehouse for the Sunrise II and Monticello properties.
Federal HOME funds are allocated by the County Federal Grants staff for specific developments.
San Rafael has successfully utilized HOME funds on several affordable housing acquisitions.
Potential changes to the County's priorities for Federal housing funds may negatively affect San
Rafael's ability to compete for future HOME funding. At the request of the Federal Department of
Housing and Community Development ("HUD"), the County recently completed an Analysis of
Impediments to Fair Housing Choice (Al). This comprehensive planning document was
commissioned by the County as part of its mandate to affirmatively further fair housing. The Al
identifies barriers to fair housing choices in Marin County and provides recommendations for
addressing those barriers. Some of the recommendations in the Al may result in Federal housing
funds being shifted from areas of the County with a larger proportion of minority inhabitants to
areas of the County with a Less diverse populace. This shift may negatively affect San Rafael's
ability to use Federal funds to address affordable housing needs in our community.
Non -Profits Grants for Acquisition and Rehabilitation
The Agency continues to assist non-profit organizations to acquire existing properties. All
buildings receiving Agency assistance have a Regulatory Agreement for property management and
long-term rental restrictions.
There were no acquisitions in 2010-11 due to the cost of units and the lack of public funding.
Rental developments are commanding premium prices in the current real estate market, making it
difficult for non-profit housing managers to acquire units due to their restricted rental revenue.
Federal, State and local funding is usually required to assist non-profit groups to acquire units. The
main programs are CDBG, HOME and tax credits. Marin County is not competitive for many
Federal and State affordable housing funds due to our high cost of living and smaller buildings.
Local funding from the SRRDA is not adequate to close the funding gap.
In 2010, the Agency made a $50,000 grant to Habitat for Humanity for the acquisition and
rehabilitation of 21 Stephens Place. The unit was rehabilitated with community assistance and sold
to a low-income family.
Rehabilitation Grants
The Agency continued to provide funds for low interest loans and grants to low income
homeowners for rehabilitation and handicapped accessibility improvements. The program is
administered by Marin Housing and is only available to single family homeowners. The majority of
the loans are made to low-income seniors.
4
Canal Area Housing Improvement Program ("CAHIP")
BRIDGE Housing owns and manages 55 Fairfax (40 units) and 162-172 Belvedere (28 units).
These buildings were acquired and rehabilitated with assistance from the Agency, Marin
Community Foundation, Cowell Foundation and Federal HOME funds. All of the units will remain
affordable for sixty years. BRIDGE continues to pursue acquisition of additional properties and the
Agency has designated $1,250,000 for this program. The CAHIP program may be negatively
affected by the potential change in the priorities for HOME funding discussed above.
Code Enforcement
The City's apartment inspection program is funded by apartment inspections fees. In 2010-11, the
Agency provided additional funding for a housing inspector position in the Code Enforcement
division assigned to inspect buildings with a large number of low-income residents, in keeping with
the requirement under State Law to use housing funds to increase improve or preserve affordable
housing and the Agency's mission to improve housing conditions for low-income residents of the
City. The Agency's contribution to the code enforcement program has been reduced to one-quarter
of a position in Fiscal Year 2011-12. The apartment inspection program will continue utilizing the
apartment inspection fee revenue and the Agency will reallocate those funds to other low-income
housing initiatives.
Housing Support Services
The Agency continues to provide funding to Ritter Center for housing support programs serving
very low and low-income persons.
Use of Affordable Housing Funds (CRL 33334.3 (d) and 33334.4)
Agency housing funds have not been used to fund offsite improvements. Agency funds are not used
for land acquisition, construction or rehabilitation of developments for moderate -income
households; funding is targeted to assist very low and low-income persons. The Agency does
expend some funds on the Below Market Rate ownership program that serves both low and
moderate -income households.
In 2010-2011, planning and administrative expenses of $242,348 represented approximately 27% of
the annual housing expenditures, excluding the $291,840 of bond debt service paid by the housing
fund. These expenses are not disproportionate to the amount spent on housing activities and are
necessary for the production, improvement, and preservation of affordable housing and the required
reporting on housing activities.
A
Q
O
Q'
EXHIBIT H
,N.
I
-
��g�,
I
1
ice,
a)
iii
INI�1 � ocO�.,Q
�
I
NtN
�IN�N�a.
t
W
(w! ���`��¢��w
o U
o
o
ISI
o{-
UN � a
I
x,00xo�lvvmmmv"x�
a#UN mvla
Iz Iz `
z' Izlw; Iz i
ii I
li
Q,
NI
NI
mim
�
1
a V Ii I I
I 1�2' i
irc
i
to` j Imj
11
i
1 .-. N eI fNica
� NI i, j3 Ii !II; 1
i I I I f t l j j i t
1 i I
I
Li
T7,T—'
' 1 tti 1 1#�c�
1 !1 2, 7 I { iJE
, 2 # E
t t7{ I 1 t I ��
I t f i61'al�� IG�E1'JIG�b$a €.n1 �3 11 j Lel#�S}�'�.ril
1a
5916 �77� til U Oir�i £ 3m-
( I Z S iJi a Zf 2t j m.t Z m UtG m U U x 3
3�m � 3I o{ 3ir'-� �,-. � � �
� �i i NF nrI
� ��