2009/06/02 City Council Agenda PacketJudy Hauff
City Clerk
City Hall
City of Rohnert Park® 130 Avram Avenue*Rohnert Park, California 94928
Phone: (707) 588-2225 ♦ FAX: (707) 792-1876 ♦ WEB: www.rpeity.org
ROHNERT PARK CITY COUNCIL AND
COMMUNITY DEVELOPMENT COMMISSION
OF THE CITY OF ROHNERT PARK
CONCURRENT SPECIAL MEETINGS
NOTICE AND AGENDA
NOTICE IS HEREBY GIVEN that a CONCURRENT SPECIAL MEETINGS of the
ROHNERT PARK CITY COUNCIL and
COMMUNITY DEVELOPMENT COMMISSION of the CITY OF ROHNERT PARK,
will be held on
Tuesday, June 2, 2009, at 6:00 p.m.
at the Rohnert Park City Hall - Council Chamber
130 Avram Avenue, Rohnert Park, California
Said special meeting shall be for the purpose of the following:
6:00 p.m.
CITY COUNCIL SPECIAL MEETING – Call to Order
Roll Call (Belforte Callinan Mackenzie_ Stafford_ Breeze—)
1. PUBLIC COMMENTS
ADJOURN TO CLOSED SESSION IN CONFERENCE ROOM 2A TO CONSIDER:
• CONFERENCE WITH REAL PROPERTY NEGOTIATORS (Government Code §54956.8)
Properties: Redwood Drive Parcels, Assessor's Parcel Nos. 045-081-007 and 045-082-053
City Negotiator: Daniel Schwarz, Interim City Manager
Under Negotiation: Price and Terms
RECONVENE SPECIAL MEETING OPEN SESSION
2. MAYOR'S REPORT ON CLOSED SESSION (Government Code §54957.1)
ADJOURN the City Council Special Meeting to CONVENE the CDC Special Meeting
6:30 p.m.
COMMUNITY DEVELOPMENT COMMISSION SPECIAL MEETING - Call to Order
Roll Call (Belforte Callinan
1. PUBLIC COMMENTS
Mackenzie_ Stafford_ Breeze )
City of Rohnert Park SPECIAL CONCURRENT MEETINGS Agenda (2 of 2) June 2, 2009
for City Council & Community Development Commission
2. CDC SESSION ITEMS FOR REVIEW:
Five Year Redevelopment Project Area Implementation Plan 2004/05 through 2008/09
• Commission discussion/direction
2. CDC BUDGET Fiscal Year 2008/09
• Commission discussion/direction
ADJOURNMENT of CDC Special Meeting
DISABLED ACCOMMODATION: If you have a disability which requires an interpreter or other person to assist you while
attending this City Council meeting, please contact the City Offices at (707) 588-2225 at least 72 hours prior to the meeting to
ensure arrangements for accommodation by the City. Please make sure the City Manager's office is notified as soon as possible
if you have a visual impairment requiring meeting materials to be produced in another format (Braille, audio -tape, etc.)
PUBLIC COMMENTS: For public comment on items listed or not listed on the agenda, or on agenda items if unable to
speak at the scheduled time (limited to three minutes per appearance and a 30 minute total time limit, or allocation of time
based on number of speaker cards submitted) - PLEASE FILL OUT A SPEAKER CARD PRIOR TO SPEAKING —
JH -U60209 Kohnert Park City Council & CDC; Special Concurrent Meetings Agenda
May 29, 2009
COMMUNITY DEVELOPMENT COMMISSION
MEMORANDUM
Community Development Commission
of the City of Rohnert Park
6/2/09 CDC Special Meeting Agenda
ITEM NO. 2(1&2)
TO: Honora le Chair Breeze and Members of the Commission
FROM: Dan Schwarz, Interim Executive Director
SUBJECT: CDC Discussion on June 2, 2009
For the Commission's June 2, 2009 meeting, staff is circulating the current Fiscal
Year 2008-09 budget and the current 5 -Year Implementation Plan (which is set to
expire on June 30, 2009). Staff proposes using the meeting on Tuesday to
review past practices for the Redevelopment Agency and update the
Commission on the status of various projects in the 5 -Year Plan. This exercise is
intended to prepare the Commission for sessions in the upcoming weeks that will
focus on the goals of the Commission and the preparation of a new 5 -Year Plan.
Staffs request of the Commission on Tuesday is to provide feedback about the
projects in the current. 5 -Year Plan. As we prepare to develop a new Plan, staff
will be aided greatly by guidance from the Commission about goals and projects
that it envisions should be carried -over to the new 5 -Year Plan.
Staff will also provide some overview of the current Fiscal Year budget and give
the Commission an opportunity to provide general feedback concerning line
items. This feedback will be incorporated into the FY 2009-10 budget.
Community Development Commission
of the City of Rohnert Park
6/2/09 CDC Special Meeting Agenda
ITEM NO. 2(1)
FIVE YEAR IMPLEMENTATION PLAN
COMMUNITY DEVELOPMENT COMMISSION OF THE
CITY OF ROHNERT PARK
'2004-05 THROUGH 2008-09
S
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
ABOUT THIS IMPLEMENTATION PLAN
In fulfillment of Article 16.5 of California Community Redevelopment Law, the Community Development
Commission of the City of Rohnert Park ("CDC") has prepared this Implementation Plan for the Rohnert
Park Redevelopment Project Area. Included in this document are the CDC's anticipated redevelopment
and affordable housing programs for 2004-05 through 2008-09.
The implementation plan document conforms to the City of Rohnert Park's General Plan and has been
prepared according to guidelines established in the programs and goals outlined in the Housing Element
of the General Plan.
Contents
About this Implementation Plan......................................................................................1
Contents.......................................................................................................................1
Aboutthe Project Area..................................................................................................... 2
Recent Redevelopment Accomplishments.................................................................... 3
RedevelopmentPlan Goals..............................................................................................4
Proposed Redevelopment Program................................................................................. 5
Proposed Affordable Housing Program.......................................................................13
Housing Program Compliance Objectives...................................................................17
HousingProduction.................................................................................................... 17
ReplacementHousing................................................................................................ 20
Expenditures by Household Types.............................................................................. 20
Page 1
ROHNERT PARK REDEVELOPMENT PROJECT AREA
ABOUT THE PROJECT AREA
Rohnert Park was founded in 1954 as a
master -planned community on the former
site of the Rohnert Seed Farm, located along
the Northwestern Pacific railroad right-of-
way. The original master plan envisioned 8
neighborhoods, a school and a 5 -acre park.
Development began shortly thereafter, and
in 1962, Rohnert Park became a city with
2,775 residents and 903 homes. For a short
time, Sonoma State University was located
in the city limits before moving just outside
the City to their current location. However,
the presence of the University and other Bay
Area development trend resulted in a boom
in population and growth through the 1980's.
As the community's supply of developable
land began to dwindle, the City turned its
attention to the revitalization of older parts of
the community. In response to the desire to
ensure the sustainability of existing
neighborhoods and commercial areas and
curb urban sprawl, the City Council
established the 1,711 -acre Rohnert Park
Redevelopment Project Area by Ordinance
No. 479 on July 14,1987.
Five Year Implementation Plan
2004-05 through 2008-09
Long-term revitalization activities are guided by the 40 -year Redevelopment Plan for the Project Area.
Redevelopment projects in the project area have included improvements to public facilities and
infrastructure, renovation and construction of affordable housing, and partnerships with private industry to
create jobs and expand the local economy. This implementation plan focuses on specific redevelopment
goals and programs sought for the next five years.
Notable Timeframes
What is There?
Who is There?
Redevelopment Plan Adopted 1987
1,711 Acres
18,139 Residents
Expires 2028
LAND USE
Misc.
Reside
ETHNICITIES
Black Other
N
Implementation Plan 2004-05
t0Asian
2008-09
Public •' ntial
Latino
Housing Compliance Plan 2004-05
(For affordable housing program to
Industri_ Comm
planning) 2013-14
al ercial
While
Page 2
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
i
RECENT REDEVELOPMENT ACCOMPLISHMENTS
In the last five years, the CDC has championed many success
Area:
Oakview Apartments. The City held ownership of a 10 -acre
site for the future development of a local hospital. When it
determined that neighboring communities had an excess of
hospital beds in existing facilities, the City considered a
partnership with the private sector for the development of
alternative health care related facilities. After much searching
for just the right thing, the City entered into an agreement with
Kisco for the development of a 207 unit full-service affordable
senior housing development which is based on wellness
principles and strategies to strengthen and enhance the mind,
body and spirit. Offering services, classes and facilities to
promote and develop personal health habits based on six
dimensions of wellness: emotional, intellectual, physical,
spiritual, social and vocational.
Golf Courses. The City owns two golf courses which comprise
nearly 280 acres which are operated under a lease agreement
with American Gold Corporation. These golf courses provide
open green space at numerous street locations and for the
back yards of almost 500 homes. In 2002, redevelopment
provided $1.5 million dollars toward substantial upgrades to
the courses including water detention ponds to relieve storm
drain issues, added water features, improvements to the
clubhouse and driving range and other new features in order to
increase the usage of the facilities and to improve the open
green space and public facilities.
Rohnert Park Library. In the late 90's the community began
expressing a desire for a new library facility to replace the
existing smaller library. In 1999, the Community Development
Commission issued bonds and contributed approximately $7
million dollars toward the development of a community library
facility.
The Arbors. The CDC provided
$4,015,000 per an Affordable
Housing Loan Agreement with
Burbank Housing Development
Corporation for the development
of the Arbors, a_ mixed use
development providing 56 very
low and low income residential
units.
ful oroiects and oroarams in the Proiect
Performing Arts Center.
The Community Development Commission
provided ,$7.343 million toward the
development of the Dorothy Bohnert
Spreckels Performing Arts Center, a city -
owned and operated facility which provides
the finest performing arts programming fmm
around the world for the residents ofBohnert
Park, Sonoma County and the surrnurnding
regions. The Center is also available for
presentations by local arts and civic
organizations. Over theyears, the state-of-
the-art facility has set the standard for
cultural and communis events in the North
Bay, serving nearly half a million people from
Sonoma, Napa, Mann and Mendocino
counties.
Included in the City'i master plan in the late
1970s, the Performing Arts Center joined
the Sports Center and Community Center as
components of the Bohnert Park Community
Campus. The construction ofthis $10
million mode! Performing Arts Center ivas
completed in 1990 and fully paid for through
a bequest by Fred Aohnert, Community
Development Commission funds, annexation
fees, a contribution from Pacific Gas &
Electric, Co., Federal Revenue Sharing
Funds and City funds.
The facility totals 41,000 square feet and
houses two theatres designed and built
exclusively for dance, music and theatrical
performances. The Nellie IV Codding
Theatre seats 550 patrons and offers a
variety of dance, music and theatre
performances. The innovative Bette Condiotti
Experimental Theatre seats up to 125
patrons and presents more unusual
programming as well as productions by local
artsgroups, schools and civic organitiations.
Page 3
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
REDEVELOPMENT PLAN GOALS
Adopted in 1987, the Redevelopment Plan establishes a variety of goals for redevelopment of the Project
Area; these goals frame the near term redevelopment objectives for the Implementation Plan period. The
Redevelopment Plan goals are listed below:
Clean, Value, and Respect. To stimulate and provide new private investment opportunities
by revitalizing property characterized by deterioration, blight or functional obsolescence and
CLEAN to encourage continued investment in the Project Area where growth is planned.
Compound on Past Success. To foster the development of a sense of community identity
within the Project Area. To improve the visual image of the City and, specifically, the Project
Area, by reinforcing existing assets and by expanding the potentials of the Project Area.
PRESERVE
Create a Stronger Local Economy. To improve employment opportunities, economic
Q stability and productivity and to increase public revenues within the Project Area. Strengthen
retail and other commercial functions. To encourage the use of local resources in the
INVEST development of the Project Area whenever economically feasible.
Prudently Invest in Public. Infrastructure. To eliminate environmental deficiencies by
0? achieving a coordinated pattern of commercial, industrial and public land uses in the Project
ACCESS Area with adequate public improvements including but not limited to streets, utilities and flood
control improvements.
Use Land Wisely. To encourage the development of commercial uses along major
thoroughfares. To ensure a variety of commercial, office, and/or industrial land uses which
GROW will physically and economically complement development within the Project Area. To foster
the establishment of landscape buffers between incongruous land uses.
to Housing for All Families. Consistent with Redevelopment Law, increase, improve, and
LIVE expandthe community's supply of affordable housing.
Page 4
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
PROPOSED REDEVELOPMENT PROGRAM
On November 28, 2006, the CDC amended its Redevelopment Plan to increase the amount of bonded
debt capacity it can have outstanding at any one time.
In April of 2006, the CDC issued the Rohnert Park Redevelopment Project Tax Allocation Bonds, Series
2007R which provides $35,290,616.84 for redevelopment projects and the Series 2007H which provides
$25,785,288.91 for housing projects. These bond proceeds will be utilized to implement the projects and
programs identified in the CDC Five -Year Implementation Plan.
Over the next five years, the CDC plans to implement the following redevelopment, projects and
programs. The list below describes the projects proposed, what blighting conditions would be eliminated,
approximate costs, and the Redevelopment Plan goals that would be achieved'.
Projeci/Descti tlon
P { " z
£f.Cost
Preliminary
Estimates
Goals
Achieved
Baseball Stadium Reuse
$410,000
The CDC and City are working with a developer to demolish stadium
0
structures. at the former Crushers baseball stadium and facilitate
development for a replacement commercial use. Demolition and
CLEAN
clean-up costs are being funded by tax increment revenue.
Demolition and clean up is anticipated to be finished during fiscal
Q
year 2005-06.
INVEST
The City is currently considering a development plan for the property
to redevelop the site for commercial use with the potential for
residential use to be considered. It is anticipated this development
ACCESS
plan could be considered by the City during calendar year 2006.
Completion of this project would address factors hindering
economically viable use and vacant buildings.
Timeframe ..................................................2004-05 through 2006-07
This project has been completed.
' Costs are subject to change, and completion of these projects may require future action by the CDC.
Page 5
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
`Pro�ect/Description .
Prehmmary
Goals
Cost Estimates
Achieved'.
Economic Development Program
$450,000
In order to stimulate private investment in the Project Area, the CDC
provides ongoing financial assistance to the Sonoma County
Tourism Council and Chamber of Commerce.
CLEAN
Additionally, the CDC anticipates funding an economic development
study to analyze business clusters in the Project Area to better
understand existing businesses and what type of businesses the City
PRESERVE
can attract. The CDC also desires to develop a business retention
and promotion program. '
Completion of this program would address vacant buildings and high
ACCESS
business turnover rates in the Project Area.
Timeframe ................................................ ...2004-05 through 2008-09
GROW
Infill Reuse Program
In an effort to maximize use of abandoned and/or obsolete
$500,000
properties in the Project Area, the CDC will work with property
owners and developers to redevelop infill properties.
CLEAN
Completion of this project would redevelop vacant properties and
Q
buildings and address factors hindering economically viable use.
INVEST
Timeframe ..................................................2004-05 through 2008-09
fv
ACCESS
GROW
Courseco Lease Agreement
$1,675,000
The CDC provides financial assistance to the municipal golf course
capital improvement fund for future improvements at the Foxtail
North and Foxtail South Golf Courses. The CDC's contributions to
ACCESS
the capital 'improvement fund began in January 2005 and end at the
end of the lease agreement in January 2014. The amount of these
contributions are based on the amount of revenue earned by the City
over a 12 month period and escalate each year by 2 percent.
GROW
Additionally, the CDC contributed $1.5 million for various capital
improvements at the courses in 2002.
Completion of this project would correct inadequate public
improvements.
Timeframe .................... :............................. 2004-05 through 2008-09
Page 6
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
.Pro iLct/Description .' o-_ ' ; s< ry-
-
Preliminary
.C4ftitirriates
Goals `
Achieved
Performing Arts Center
$821,000
The CDC makes reoccurring loan payments for the Dorothy Rohnert
Spreckels Performing Arts Center located at 5409 Snyder Lane. The
permanent financing for the facility's construction was refinanced in
CLEAN
1999 and will be paid off in the year 2024. The CDC also pays the
City $70,000 annually for the PAC land.
0?
The CDC also assists in maintenance of the facility, and plans to
ACCESS
refinish flooring, replacement of the dance floor, and re -roof the
structure. The estimated cost of these improvements is $471,000.
Completion of this project would correct inadequate public
improvements.
Timeframe ..................................................2004-05 through 2008-09
Rohnert Park Community Center
The Rohnert Park Community Center located at 5401 Snyder Lane
$5,470,000
is funded in part by CDC tax increment revenue. The CDC pays the
City $70,000 annually for the land for the Community Center.
`LEAN
As part of its assistance to this center, the CDC is planning to make
$620,000 of improvements to these facilities including beam
PRESERVE
replacement, handicap access, and fountain decommission/plaza
development. The CDC also anticipates the development of the
adjacent vacant lot into a related recreational/public use.
ACCESS
The Fountain Decommission Project has evolved into a Community
Center Master Plan which would provide for improvements to the
Community Center Complex in phases based on a Master Design,
developed by Gates & Associates which the CDC has funded. The
total project is estimated to cost $1.5M for the plaza portion and an
additional $3M for the remaining campus. It is anticipated that the
CDC will contribute bond proceeds toward this project and will seek
out other funding sources to contribute.
Completion of this project would correct inadequate public
improvements.
Timeframe ..................................................2004-05 through 2008-09
Page 7
ROHNERT PARK REDEVELOPMENT PROJECT AREA .
Five Year Implementation Plan
2004-05 through 2008-09
Pro�ecUDescription „. 5 ,
Preliminary
Goals
..
Cost`.Estimates�,
Achievetl�
r
Callinan Sports and Fitness Center
$350,000
The CDC pays the City $70,000 annually for the land for this center.
The Callinan Sports Center is among one of the finest facilities in the
state and offers a wide variety of recreational facilities. It is open to
CLEAN
both members and guests.
Completion of this project would correct inadequate public
02*
ACCESS
improvements.
Timeframe ..................................................2004-05 through 2008-09
Burton Avenue Recreation Center Roof Replacement
The CDC is proposing to replace the roof of the recreation center
$635,000
30
during fiscal year 2005-06
CLEAN
Completion of this project would correct inadequate public
improvements.
0?
Timeframe............................................................................. 2005-06
ACCESS
This project was completed in April 2006.
Neighborhood Traffic Calming Program
$40,000
To preserve neighborhood quality and promote safety, the CDC is
implementing a series of traffic calming measures within the Project
Area.
ACCESS
Completion of this project would correct inadequate public
improvements.
Timeframe...................................................2006-07 through 2008-09
Page 8
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan A
2004-05 through 2008-09
Project/Description
Preliminary _
Goals ;.
k
Cost Estimates,
Achieved`
.+os -Z
..r.
City Center Plaza Development
$2,000,000
The City desires to develop a public open space and community
plaza in the heart of downtown Rohnert Park. The City Center Plaza
development project would provide a place for all citizens (including
ACCESS
Project Area residents) to congregate for social activities and events.
The CDC is considering providing financial assistance to design and
construct improvements at this site. The CDC received a $1.15M
Transportation for Living Communities grant to go toward a $3M City
GROW
Center/Pedestrian Improvement Project along City Center Drive.
Completion of this project would address factors hindering
economically viable use and correct inadequate public
improvements.
Timeframe ..................................................2005-06 through 2006-07
Westside Public Safety Facility
The CDC desires to develop a Westside public safety facility fire
$4,000,000
station to service portions of the Project Area and City. This facility
would also house the emergency operations center and training
CLEAN
center. In addition to CDC bond funding shown here, the City is
obtaining funds from to facility.
other sources complete this
Completion of this project would correct inadequate public
ACCESS
improvements.
Timeframe ..................................................2006-07 through 2007-08
Seismic Retrofit Program
To provide financial assistance where necessary to expedite
---
structural modification for earthquake safety, the CDC may consider
development of a seismic retrofitting
p g program for eligible commercial
CLEAN
and multifamily property owners.
Completion of this project would improve unsafe buildings.
Timeframe ..................................................2006-07 through 2008-09
Page 9
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
Project/ Description- "r
: Prehmmary� .
Goals
- y r
Cost Estimates
Achieved '
Public Recreation Facility Improvements
—
Improving the quality of life for Project Area residents, the CDC will
explore opportunities to improve recreational and community
facilities serving the Project Area.
INVEST
Completion of this project would inadequate public improvements
Timeframe .................................. ................. 2005-06 through 2008-09
ACCESS
Commercial Building Improvement Program
---
The CDC is considering implementation of a program to provide
property owners incentives to upgrade commercial properties or
expand operations (either by the number of employees or additional
CLEAN
square footage). Improvements may include, but are not limited to,
installation of solar panels, increased insulation, energy-efficient
lighting, increased efficiency of heating or cooling units, and other
energy-saving measures.
INVEST
Completion of this project would address factors hindering
economically viable use.
GROW
Timeframe ..................................................2006-07 through 2008-09
Senior Center Expansion,
When the City vacates the City Hall Annex in 2007, the CDC is
$147,000
looking to reuse this property to allow for the expansion of the Senior
Center.
CLEAN
Completion of this project would address factors hindering
economically viable use.
rNvesr
Timeframe ..................................................2007-08 through 2008-09
'
GROW
Page 10
ROHNERT PARK REDEVELOPMENT PROJECT AREA .
Five Year Implementation Plan
2004-05 through 2008-09
ProJect/Descriptlon
a
, t
Preliminary
Cost Estimates
Goals `'
Actileved
Downtown In -Fill Projects
$8,000,000
The CDC desires to utilize some of its bond proceeds for the
implementation of the City Center Concept Plan and other projects
c`E""
which contribute to the development of Rohnert Park's downtown.
The following projects have been identified as priority projects for the
Q
downtown:
JNVEST
- The Public Safety Bay Re -Alignment Project to direct public safety
traffic directly onto Rohnert Park Expressway rather than through the
downtown.
0?
-Acquisition and in -fill development of other downtown properties
Access
- Public Improvement Projects in the downtown area
Completion of this project would address factors hindering
economically viable use, correct inadequate public improvements,
GROW
and redevelop vacant properties and buildings.
Timeframe....................................................... 2007 through 2008-09
Public Infrastructure Projects
$10,000,000
Several public infrastructure projects have been identified as
beneficial to the Project Area including:
Access
- Eastside Sewer Line Project
- Martin Avenue Flood Control Phase 2
GROW
- Various road widening projects within the project area
- Undergrounding of utilities
- Replacement of sidewalks and curbs for accessibility
- Elements of Creek Master Plan implementation
Completion of this project would correct inadequate public
improvements.
Timeframe..........k........................................... 2007 through 2008-09
P
Page 11
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
,Proiect/Description'
Preliminary
,"Goals
Cost Estimates
Achieved
A
Corridor Master Plans
$3,000,000
The CDC has contracted with RBF Consulting to prepare Master
Plans of three of the City's corridor areas: Southwest Boulevard,
ACCESS.
Commerce Boulevard and State Farm Drive. It is anticipated that the
CDC may fund public improvements based on the Master Plans.
Completion of these projects would correct inadequate public
GROW
improvements.
Timeframe....................................................... 2007 through 2008-09
Mixed Use Avram Development
$1,000;000
The CDC may assist with a mixed-use component of the Avram
Affordable Housing Development.
CLEAN
Completion of this project would address factors hindering
Q
economically viable use and redevelop vacant properties and
INVEST
buildings.
0?
Timeframe ....................................................... 2007 through 2008-09
ACCESS
Total Preliminary Cost Estimate
$38,498,000
Page 12
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
PROPOSED AFFORDABLE HOUSING PROGRAM
Over the next five years, the CDC plans to implement the following affordable housing projects and
programs. The list below describes the projects proposed, what blighting conditions would be eliminated,
approximate costs, and the Redevelopment Plan goals that would be achieved. Additionally, the CDC
has estimated the number of affordable units that may be assisted by each project and program listed.
Protect/Description o-M,�Prehm'inary
"
k Gals
YF
Cost -Estimates,Achieved
r k
Transitional Housing Program
$600,000
The CDC currently owns five homes which it provides to COTS to
administer a Transitional Housing Program. The CDC may wish to
expand its Transitional Housing Program.
LIVE
Completion of this project would address factors hindering
economically viable use.
CLEAN
Timeframe ..................................................2005-06 through 2008-09
'
GROW
Arbors Project/Burbank Housing
$4,015,000
The CDC is working with Burbank Housing on a 56 -unit multifamily
rental project on City Plaza Drive which will be affordable to very low
and low income families. Staff estimates that 32 of the units will be
LIVE
affordable to low income households and 22 units will be affordable
to very low income households.
0
Completion of this project would address factors hindering
CLEAN
,
economically viable use.
Timeframe ..................................................2004-05 through 2006-07
GROW
This project was completed in February 2007.
Rebuilding Together
$200,000
The CDC provides assistance to Rebuilding Together, a nonprofit
community organization that provides free health and safety repairs
to homes occupied by low-income families with children, seniors,
LIVE
and disabled individuals.
Completion of this project would improve unsafe or unhealthy
buildings.
CLEAN
Timeframe ..................................................2004-05 through 2008-09
GROW
Page 13
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
Project/Description ,.. . • =
. Preliminary
- ,Goals , ;x
`.
Cost Estimates
Achieved('
Valley Village Mobile Home Park Covenant Purchase
$1,200,000
To help satisfy its production housing needs, the CDC purchased
affordability covenants in November 2005 on 114 units to restrict
their occupancy for 55 years. The units would be equally divided
LIVE
between very low and low income households. Normally, units
produced inside a project area can be counted towards an agency's
production housing requirements on a 1 -for -1 unit basis. However,
CLEAN .
because this project is just outside the Project Area, the CDC would
receive production housing credit for these units on a 2-for-1 basis,
.
resulting in 57 units eligible to be counted towards the CDC's
production goals.
GROW
Completion of this project would address factors hindering
economically viable use.
Timeframe ..................................................2005-06 through 2008-09
This project was completed in 2006.
Vida Nueva
$2,495,000.
The CDC has a predevelopment agreement with the Burbank
Housing to feasibility
explore the of developing a 25 unit very low
incomeermanent housing
p g project for previously homeless families.
LIVE
The site is currently undergoing a two -season Tiger Salamander
survey.
Completion of this project would address factors hindering
CLEAN
economically viable use.
0
Timeframe ..................................................2005-06 through 2008-09
GROW
Existing City Hall Site Reuse
$10,110,000
Upon the relocation and abandonment of the existing City Hall, the
CDC is proposing to acquire the site from the City and develop an
affordable housing project. Staff will solicit interest from qualified
LIVE
developers to create a 30 unit affordable housing project at this
location. In addition to the City Hall Site, the CDC desires to acquire
other sites for affordable housing development.
CLEAN
Completion of this project would address factors hindering
0
economically viable use.
GROW
Timeframe ..................................................2005-06 through 2008-09
Page 14
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
Project/Description
:" Preliminary
k
*,
_AGoalst
Cost Estimates.
chieved
x
.3
$175,000
Marcheseillo Project
Because of the CDC $175,000 loan to this project, 4 units will be
46
restricted at affordable rents for moderate -income households for 55
`�vE
years, upon the construction of this 20 unit project in the Project
Area. Additionally, through the City's inclusionary housing program,
3 additional units will be restricted to affordable rents for 30 years.
CLEAN
Completion of this project would address factors hindering
economically viable use.
GROW
Timeframe ..................................................2005-06 through 2008-09
This project was completed in 2007.
SCAYD/Homeless Prevention
$500,000
Through a partnership of the City of Rohnert Park, City of Cotati,
SCAYD, and County of Sonoma, residents experiencing financial
difficulty may be eligible to receive one time only emergency rental
"VE
or deposit assistance for housing.
Completion of this project would address factors hindering
CLEAN
economically viable use.
Timeframe ..................................................2004-05 through 2008-09
GROW
COTS Support Services
$317,000
The CDC owns 5 homes in the City for which it has contracted with
Committee on the Shelterless (COTS) to administered a shared -
housing program for 15-20 households. The CDC provides ongoing
LIVE
support for the administration of this program in addition to the costs
incurred for acquisition of the homes.
0
CLEAN
Completion of this project would address factors hindering
economically viable use.
Timeframe.............................................................................Ongoing
GROW
Page 15
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
;Project/Description ,
Goals
R :.
Cost Estimates
Achieved. ,
Housing Rehabilitation Program
$1,200,000
The CDC approved a Housing Rehabilitation Program in 1999 and
contracts with the Sonoma County Community Development
LIVE
Commission to assist with the implementation of the program. The
CDC desires to also provide for energy efficiency improvements. The
CDC is seeking out grant opportunities to provide additional funds for
CLEAN
this program.
Completion of this project would address factors hindering
economically viable use.
GROW
Timeframe....................................................... 2007 through 2008-09
Residential In -Fill and Development Projects
$14,475,289
The CDC may wish to create and provide for residential in -fill
development within the Project Area. There are various possible
L IVE
sites including: Downtown area, Sonoma Mountain Village area,
Commerce Boulevard area, Southwest Boulevard Area (including
the Southwest Public Safety Site),
CLEAN
Completion of this project would address factors hindering
0
economically viable use.
GROW
Timeframe........................................................ 2007 through 2008-09.
Total Preliminary Cost Estimate
$35,287,289
Page 16
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
HOUSING PROGRAM COMPLIANCE OBJECTIVES
This section of the Implementation Plan addresses specific requirements in State law with respect to prior
affordable housing activities and the anticipated housing program in the future.
Redevelopment agencies use implementation plans to establish ten year objectives to achieve .
compliance with State law in its affordable housing programs. These housing goals generally fall into
three categories:
• Housing Production — based on the number of housing units constructed or substantially rehabilitated
over a ten year period, a redevelopment agency is to ensure that a percentage of these units are
affordable to low and moderate income households.
• Replacement Housing — another legal obligation for redevelopment agencies .to ensure that any
housing units destroyed or removed as a result of an agency redevelopment project are replaced
within four years.
• Expenditures by Household Types specific requirements on the amount of housing set-aside funds
an agency must spend over a ten year period on housing affordable to very low income households,
low income households, and housing for residents under the age of 65.
The housing program goals are described below.
Housing Production
To estimate the number of housing units that need to be affordable to low and moderate
income households, the CDC estimated the total number units to be constructed or
substantial rehabilitated in the Project Area and applied formulas established in State law.
- The chart below summarizes the production goals over various time periods as required by
Redevelopment Law. The number of affordable units required is based on statutory
thresholds, and the CDC is responsible for ensuring that the appropriate number of affordable
units is created during a ten year period.
Page 17
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
Actual and Projected Housing Production Needs by Time Period
Time Period
Actual/Assumed Housing Units
Required
Constructed and Substantially
Affordable Units /1
Rehabilitated in Project Area
Total Very Low
1994-95 to 2003-04
1,233
185 74
10Year`Planning Period �_
-1,624
"244- 98;~�
x2004' 05 to 2008 09.`/2
674
101' 40'
�> 2009 10 to 2013 14'/3
950ti y ``
943 " 57,
4�1,'
Redevelopment Plan Duration
3,925
589 236
(1987 to 2028) A
Notes:
1/ -All required units based on 15 percent of actual/assumed units developed by entities
other than CDC. (Production requirement for units developed by CDC is 30
percent).
2/ Includes 3 second units constructed during 2004 and 2005, plus Redwood Creek
(232 units), Centreville (76 units), Marcheseillo (20 units), Park Gardens II (20 units), .
Arbors (56 units), Southwest Shopping Center reuse (50 units), Stadium (168 units),
City Hall Site (24 units) and Vida Nueva (25 units).
3/ Includes non -project specific buildout assumed by Community Development
Department staff
4/ Includes 1,233 units during 1994-95 — 2003-04 time period, 1,600 units during 2004-
05 — 2013-14, 750 units projected to be built. between 2014-15 and 2026-27, and 318
units created between 1987-88 and 1993-94 (Arlen Drive Condominiums — 17 units,
Altamont Apartments — 230 units, Aaron House — 1 unit, Tower Apartments — 50
units, Windsong Condominiums — 4 units, and private housing rehabilitation — 16
units
As shown in the above table, the CDC anticipates a need for 244 affordable units (including
98 very low-income units) to fulfill its production goals for the ten year period, and 589
affordable units (including 236 very low-income units) over the duration of the
Redevelopment. Plan. Fulfillment of these productions goals is shown on the table below.
Page 18
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
Fulfillment of Affordable Housing Production Requirements by Time Period
Time Period
, Units
Units
Additional
Net Surplus
Required
Produced
Units
Units
Required
Produced
(see previous
table)
Total VL
Total VL
Total VL
Total VL
1994-95 to 2003-04
185 74
360 147
0 0
175 73
New Construction /1
256 81
Substantial Rehab /2
1 1
Covenant Purchases /3
103 65
10 Year,'Plannin;g Period ti
244';:98
°399 `153t�'
? 0-, 0
.1155'4=,55,:
Prior Period Carryover :y
r
175 73.
2004-05 to
,t
`0
Redevelopment Plan
589 236
584 227
5 9
0 0
Duration
(1987 to 2028)
Notes:
1/ Includes construction within Project Area (Altamont — 101 units, Tower Apartments —
50 units, Kisco/Oakview — 41 units, Muirfield Apartments — 24 units, The Gardens —
21 units, Arlen Drive Condominiums —17 units and Masma — 2 units).
2/ Includes Aaron House rehabilitation project
3/ Includes purchases of covenants on Rancho Feliz Mobile Home Park (60 very low
income units), Las Casitas de Sonoma Mobile Home Park (38 low income units), and
Shared Living/Innovative Housing (5 very low income units). State law limits the
CDC to counting up to 50 percent of these covenant purchases towards the number
of units required, and not less than 50 percent of the covenant purchases must be
affordable to very low income households.
4/ Includes purchases of covenants on Valley Village Mobile Home Park (57 very low
and 57 low income units). Also includes restricted units constructed during this
timeframe as follows: Arbors — 55 units (22 very low and 33 low); Centerville — 12
units (6 low and 6 moderate); Redwood Creek- 35 units (all low income); and
Marchesiello —.7 units 4 moderate, 2 low and 1 very low
As shown in the above table, the Project Area is projected to have a surplus of 155 affordable
units, including 55 very low income units. This surplus could vary depending on the actual
level of construction or substantial rehabilitation in the Project Area over the ten year forecast
period. Any surplus units for this planning period may be applied to meet needs over the
duration of the Redevelopment Plan.
As described earlier in this Implementation Plan, the CDC anticipates development of
affordable housing projects in the Project Area over the next 10 years which will put the CDC
Page 19
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
in a good position to achieve its affordable housing production goals over the life of the
Redevelopment Plan. Fulfillment of the projected housing needs is specifically anticipated to
be accomplished through the completion of the following programs:
• Vida Nueva. Provided the site is developed, the CDC anticipates the development of 24
very low income units at this location.
• City Hall Reuse. Upon the abandonment of the current City Hall, the CDC may pursue
development of a 24 unit affordable housing project.
Over the next five years, the aforementioned housing projects could yield a total of 48
affordable units, including 36 very low income units. Other potential sites which would allow
for possible infill residential units include the Downtown area, the Southwest Boulevard area
(including the Southwest Public Safety Station), the Commerce Boulevard area, and the
Sonoma Mountain Village area (former Agilent Site).
Replacement Housing
During the Implementation Plan period, the CDC does not anticipate that any CDC -assisted
projects will result in the displacement or removal of housing units. Consequently, the CDC
does not anticipate that any housing will need to be replaced at this time.
Expenditures by Household Types
Asof July 1, 2005, the CDC's low and moderate income housing fund had a balance of
$3,001,5392 available. Over the five year period ending on June 30, 2009, staff
conservatively estimates that the Project Area will generate approximately $12,000,0003 in
20 percent housing set-aside revenue. Additionally, in April of 2006, the CDC issued
$26,760,000 in Housing Tax Allocation bonds which will provide for $25,901,072.11 in
proceeds to be utilized to implement the Housing projects and programs identified in the CDC
Five -Year Implementation Plan.
Effective January 2002, expenditure of housing set-aside revenues is subject to certain legal
requirements. At a minimum, the CDC's low and moderate income housing set-aside
revenue is to be expended in proportion to the community's need for very low and low income
housing, as well as the proportion of the population under the age of 65.
Based on statistics from the Regional Housing Needs Assessment, used by local government
to meet state requirement for affordable housing by category, and 2000 Census statistics, the
following minimum thresholds for housing program expenditures would be required over the
term of the Implementation Plan.
z Source: 2004-05 Annual Report to State Department of Housing and Community Development,
Unencumbered Balance
3 Source: RSG
Page 20
ROHNERT PARK REDEVELOPMENT PROJECT AREA
Five Year Implementation Plan
2004-05 through 2008-09
Household Type
Minimum Percentage of
2001-02
Housing Set -Aside
2003-04
Expenditures over
2005-06
Implementation Plan
Very Low Income Households
31.5%
Low Income Households
21.9%
HouseholdsUnder Age 65
91.9%
Notes:
Percentage of very low and low income household_ expenditures based upon City of
Rohnert Park Regional Housing Needs Assessment in which 276 (31.5 percent) of the 876
affordable units in the City's housing needs are applicable for very low-income households
and 192 units (21.9 percent) are applicable for low income households.
Percentage of expenditures for housing to households under the age of 65 based on 2000
Census population for the City, wherein 38,820 residents (91.9 percent) of the total
population of 42,236 are under the age of 65. No more than 8.1 percent of Project Area
housing set-aside funds may be expended on housing for households age 65 and older.
• Housing Set -Aside Expenditures Since January 2002. These proportionality
requirements affect expenditures over a ten year period, although the law permits the
compliance initially for a period beginning in January 2002 and ending in June 201.4. The
chart below documents the amount of low and moderate income housing fund revenue
used since January 2002 for these income categories:
Housing Expenditures and Pro oirltion lity Since 2001-02
Income
2001-02
2002-03
2003-04
2004-05
2005-06
2006-07
Period<to
Category
Date r xy
f}h>
Very Low
$134,182
$40,035
$985,862
$85,390
$2,802,805
$2;057,995
$6106269.
Income
(52%)` yl;
Low
$944,098
$368,830
$540,486
$181,850
$3,124,000
$230,000
$5,389264,`
Income
(44%°j
Moderate
$180,000
$105,000
$236,451
$0
$0
$0
;$521,451. .
Income
Total
$1,258,280
$513,865
$1,762,799
$267,240
$5,926,805
$2,287,995
$12;oa6984
.�>
Family Units Assisted by Housing Set -Aside Fund. State law also requires a recap of
the number of the projects assisted by the housing set-aside fund over the past*
Page 21
ROHNERT PARK REDEVELOPMENT PROJECT AREA.
Five Year Implementation Plan
2004-05 through 2008-09
implementation plan period, divided by family projects (open to all age groups) and senior
projects (restricted to residents age 65 and older). The chart below summarizes these
statistics by project from January 2002 (when proportionality requirements took effect)
through June 2005.
Project/Location
Housing
Units Assisted by Housing Set -Aside
Set -Aside
Fund
Ex enditures(January
2002 — June 2005
Ext.
Very
Low
Mod.
Tot.
Low
Low
f milyPro�ect§
- $10,366,984 P..
0
� 14;a
73
x;30 k
117 .
..,
First Time Homebuyer
$977,000
0
3
24
29
56
Rehab Loan Program
$476,057
0
11
11
1
23
Transitional Housing
$937,927 '
62
Program and property
purchases ($732,927 for
purchase of 309 & 7783
Burton
Homeless prevention
$524,000
456
(SCAYD, Petaluma
People Services,
Sonoma Grove
Rebuilding Together
$192,000
70
Las Casitas MHP
$250,000
0
0
38
0
38
Rancho Feliz
$500,000
60
118
178
The Arbors affordable
$4,015,000
22
33
55
housing & loan agrmnt
Vida Nueva property acq
$2,495,000
24
24
and loan
SeniorTrojects E
,$1,650,000
0
4
37
` 0=
41, '
Oakview
$450,000
0 •
4
37
0
41
Valley Village Mobile
$1,200,000
57•
57
114
Home Park
Totals
$12,016,984 , .
' . p ` ;
18;'
10,
'-',30z
158'
...
(100%)
-.
• Housing Units Constructed During Prior Implementation Plan Without Housing Set -
Aside Funds. Since January 2000, no other funding source was used by the CDC to
construct affordable units featuring long term covenant restricted units (affordable units
with covenants of at least 45 years for ownership housing or 55 years for rental housing).
Page 22
Community Development Commission of the City of Rohnert Park
6750 Commerce Blvd
Rohnert Park, CA 94928
(707) 588-2200
Adopted December 13, 2005
Amended May 22, 2007
I:\Redevelopmenl\Fve-Year Implementation PlanWay 2007 Update and AmendmenlWnendment FiveYear Plan 2004-05 through 2008.09 (3) FINAL.doc
w
Five Year Implementation Plan
2004-05 through 2008-09
Redevelopment Program
Baseball Stadium Reuse
Preliminary cost estimate $410,000
Total expenditures -to -date = $491,940
• $203,440 improvements
• $288,500 acquisition of mitigation credits to facilitate reuse
Economic Development Program
Preliminary cost estimate $450,000
Total expenditures -to -date = $426,479
Ongoing Program
Infill Reuse Program
Preliminary cost estimate $500,000
No projects corrimenced
No expenditures -to -date
CourseCo Lease Agreement
Preliminary cost estimate $1,675,000
Expenditures -to -date $1,573,511
• $1,500,000 various capital improvements in 2002
• $73,511 CDC percent of revenue contribution
♦ CDC capital improvement revenue -driven contribution thru
2014
Performing Arts Center
Preliminary cost estimate $821,000
Re -roof has not been initiated
Total expenditures = $350,308 ($308 spent on flooring & $3501000
expended for PAC lease )
Rohnert Park Community Center
Preliminary cost estimate $5,470,000
Total expenditures -to -date = $688,042 ($626,924 spent on improvements,
$4040 spent on ADA survey, $19,072 spent on plaza rehabilitation, and
$38,006 on the Conceptual Master Plan). .
• Improvements associated with the Community Center Master
Plan, which are phased and include decommissioning of fountain,
have not yet begun
Callinan Sports and Fitness Center _
Preliminary cost estimate $350,000
Total expenditures = $350,000
• Sports and Fitness Center lease payments
Burton Avenue Recreation Center Roof Replacement
Preliminary cost estimate $635,000
Total expenditures = $601,094
Project completed in April 2006
Community Development Commission
of the City of Rohnert Park
6/2/09 CDC Special Meeting Agenda
ITEM NO. 2(1)
Five Year Implementation Plan
2004-05 through 2008-09
Neighborhood Traffic Calming Program
Preliminary cost estimate $40,000
No projects commenced - unstaffed
City Center Plaza Development
Preliminary cost estimate $2,000,000
Expenditures -to -date = $995,383
Project completion slated for 6/30/09
Westside Public Safety Facility
Preliminary cost estimate $4,000,000
Expenditures -to -date = $57,572
Seismic Retrofit Program
No preliminary cost estimate proposed
No projects commenced
Public Recreation Facility Improvements
No preliminary cost estimate proposed
No projects commenced
Commercial Building Improvement Program
No preliminary cost estimate proposed
No projects commenced
Senior Center Expansion
Preliminary cost estimate $147,000
This is budget for tenant improvements which have not yet begun
Revised cost estimates = $250,000
Downtown In -Fill Projects
Preliminary cost estimate $8,000,000
• Acquisition of 6230 State Farm Drive $1,105,357
• Acquisition of 415 City Center Drive $552,764
• Acquisition of City Center Parking Lot $2,995,000
• Fire Station No. 1 Expansion, expenditures -to -date $258,970
Total expenditures -to -date $4,912,091
Public Infrastructure Projects
Preliminary cost estimate $10,000,000
$12,827,220 total expenditures -to -date for Eastside Sewer Trunk
• $12,144,000 loan to City from CDC
$400,411 expended for Martin Avenue Storm Drain
Undergrounding of utilities, replacement of sidewalks and curbs, and
elements of Creek Master Plan not commenced.
Total expenditures -to -date $12,544,411
Corridor Master Plans
Preliminary cost estimate $3,000,000
Expenditures -to -date $128,449.71
• expenditures for implementation plan, engineering labor, and
traffic analysis
Five Year Implementation Plan
2004-05 through 2008-09
Mixed Use Avram Development
Preliminary cost estimate $1,000,000
No funds expended
• Set aside for assistance with mixed-use component of Avram
affordable housing development
Housing Programs
Transitional Housing Program
• Set aside for expansion of CDC's Transitional Housing Program
Preliminary cost estimate $600,000
No funds expended - no additional housing stock acquired
Arbors Project/Burbank Housing
Affordable housing loan = $4,015,000 ($1,035,000 purchase assistance;
$800,000 pre -development; and $2,180,000 development and
construction costs)
• 55 -year affordable housing & maintenance covenant
Project completed February 2007
Rebuilding Together
Preliminary cost estimate $200,000
Total expenditures $230,000 [(2005) $40,000; (2006) $40,000; (2007)
$50,000; (2008) $50,000; and (2009) $50,000]
Valley Village Mobile Home Park Covenant Purchase
• 55 year affordability covenant
Preliminary cost estimate $1,200,000
Total expenditure = $1,200,000
Vida Nueva
Preliminary cost estimate $2,495,000
55 Year Loan @ $1,675,000 ($810,000 land acquisition & 865,000 pre -
development and development) and $50,000 (partial contribution) for
permanent assisted living support services provided by COTS in
accordance with 5 year funding commitment.
• Total expenditure = $1,725,000
Existing City Hall Site Reuse
Preliminary cost estimate $10,110,000
• $1,137,170 acquisition 6750 Commerce Blvd.
• $1,434,802 acquisition 100 Avram Avenue
• $1,776,026 acquisition 120 Avram Avenue
• $14,133 expended for developer selection/RFP
Total_ expenditures -to -date =$4,362,131
Marcheseillo Project
.This was $175,000 loan for development of four (4) affordable housing
units at 6920 Commerce Blvd.
• Project completed in 2007
Five Year Implementation Plan
2004-05 through 2008-09
SCAYD/Homeless Prevention
Preliminary cost estimate $500,000
Program support expenditures = $575,000 [(2005)$80,000;
(2006)$115,000; (2007)$120,000; (2008)$130,000; and (2009)$130,000]
Sonoma Grove Subsidy -to -date $40,109 (ends 6/30/09)
Total expenditures = $615,109
COTS Support Services
Preliminary cost estimate = $317,000
Total expenditures $428,742 -
Support services & supplemental support $ 319,382
Maintenance and rehab = $109,360 (2006/07 FY deferred maintenance
award of $101,015 based on extensive evaluation by licensed contractor
of (5) CDC -owned homes)
Housing Rehabilitation Program
Preliminary cost estimate = $1,200,000
Total expenditures -to -date for Rehab Loans = $481,245
• Administration Draw = $204,210
• Project Draw = $277,035
Residential In -Fill and Development Projects
Preliminary cost estimate $14,475,289
No projects initiated — no expenditures
Community Development Commission of
the City of Rohnert Park
6/2/09 CDC Special Meeting Agenda
ITEM NO. 2(2)
Community Development
Commission
ti0HNERT PqR T
(9
LALIFORN�e'
ADOPTED
BUDGET
2008 '2009
62
Community Development. mmission of the City of Rohnert Par;
2008/09 Budget
MISSION
To eliminate blighting conditions in the Rohnert Park Redevelopment Project Area and create. an
environment appropriate for economic development and to preserve, improve and increase the
community's supply of lozv and moderate income housing, in accordance zvith the Community
Redevelopment Lazv of the State of California.
GOALS AND RESPONSIBILITIES
The City Council of the City of Rohnert Park adopted Ordinance,No. 479 on July 14,
1987 approving the Redevelopment Plan (the "Plan') for the Rohnert Park
Redevelopment Project Area (the "Project Area"). The Project Area contains 1711 acres
within the City of Rohnert Park, predominately on the west side of the railroad tracks
(map attached as "Exhibit A")., The City Council created the Community Development
Commission of the City of'Rohnert Park ("CDC") which is responsible for the
implementation of the Plan and the subsequent Five -Year Plans. The CDC is charged
with the management and -oversight of redevelopment activities, as it works to achieve '
the goals of the Plan and Five -Year Plans, and its compliance with the Community
Redevelopment Law of the State of California ("CRL").
General Administration: The CDC Board, which consists of the same members.as the
City Council, is the policy making body for the CDC. The City Manager serves as the
CDC's Executive Director while the daily management of the CDC is performed by the
Housing & Redevelopment Manager. Other CDC officers include the Director of
Administrative Services (serving as the finance officer); the City Clerk (serving as the
CDC Secretary). -The firm of McDonough,'Holland and Allen acts as legal counsel to the'.
CDC.
The CDC is responsible for compliance with and preparation of mandated reports such
as the Annual Report, CDC Audit, State Comptroller Report, County Indebtedness
Report, the Redevelopment Plan and the Five Year Implementation Plan. The CDC
must perform its activities under the CRL and must monitor current legislation and
respond as needed. The CDC must develop and monitor the CDC budget. The CDC is
responsible to the community' and the public for its actions.
Redevelopment Program Description: The CDC directs its resources to carry out
redevelopment programs and projects for the benefit of the Project Area. The CDC is
responsible for implementation of the Redevelopment Plan for the Rohnert Park .
Redevelopment Project Area and subsequent Five Year Plans.
Housing Program Description: The CDC Housing Program directs its resources to
implement policies and programs for improving, increasing and preserving the supply
of low and moderate income housing in the community in accordance with CRL. The .
Community Development 'Mmission of the City of Rohnert Par:
2008/09 Budget
CDC must provide no less than 20% of its allocated tax increment toward this effort.
The CDC oversees compliance with the preparation of mandated reports such as the
annual Housing and Community Development Report and the Affordable Housing
Production Plan.
RECENT KEY ACCOMPLISHMENTS
Redevelopment Activities
The CDC funded a loan to the Sonoma Mountain Business Incubator in an effort
to foster Economic Development. The loan agreement is designed to assist the
Incubator to add infrastructure. The loan agreement includes specific -goals for
occupancy at their facility and a gradual increase in the amount of jobs created
by the program throughout the life of the loan.
■ The CDC will be funding the cost for a new city website. After issuing a RFP,
staff selected Vision Internet which has started to create the new site. The new
website will have an increased emphasis on Economic Development and will .
allow the, public to more easily navigate the site and obtain information.
■ CDC staff worked with Conley Consulting Group and IYMuniServices to complete
an Economic Development Action Plan. The plan contains key strategies to
further Economic Development in Rohnert Park.
Staff worked with the Community Design Subcommittee and a design consultant
to develop the Master Plan for the Community Center Campus. This Plan
consists of 6 (six) phases that will enable the improvements to be done
incrementally.
■ Staff is in the process of awarding a contract for the construction of the City
Center Downtown Plaza and Pedestrian Improvements. This Project is funded
by the CDC and leveraged with the award of a $1.15M Transportation for Living
Communities Grant.
• The CDC's Assistant Executive Director was able to negotiate Purchase
Agreements for the acquisition of two sites located adjacent to what will become
the City Center Do�Vntown Plaza. A developer will be selected to construct a
mixed-use project to complement the plaza.
■ The CDC was authorized to provide funding for the Engineering Divisions new
Project Manager whose main focus will be on Redevelopment Projects within the
City's Redevelopment Project Area. In addition, the CDC was authorized to
2
Community Development mnussion of the City of Rohnert Paz:
2008/09 Budget
provide funding for Construction Management services to enable the City Center
Plaza and Fire Station No. 1 Expansion Projects to move forward.
■ The CDC authorized the issuance of an RFP for Architectural/ Design services for
the Fire Station No.1 Expansion Project. -Design concepts have been completed
and submitted for staff's review.
■ The CDC funded Improvements to the Community Center ADA and Beam
Replacement Project; $76,196.42 of CDBG funding was leveraged and utilized for
the ADA improvements.
■ The CDC provided funding for a Corridor Studies Project. Staff worked with the
Community Design Subcommittee and desigii consultants to generate conceptual
ideas for corridor improvements. The design consultant presented these ideas to
members of the public, the Community Design Subcommittee and staff. The
comments generated by these parties are currently being incorporated into the "
Conceptual Plan.
■ A Neighborhood Enhancement Program was implemented to provide a source
of grant -funding for local groups to take an active role in the preservation of
neighborhoods located within the Redevelopment Project Area. .
■ The CDC provided funding through a loan agreement for the construction of the
Eastside Trunk Sewer Line Phase I which is under construction and is
anticipated to be complete in July 2008. Phase II is scheduled to begin during FY
2009/10, according to the CIP.
Housing Activities:
■ " After completion of a two season California Tiger Salamander survey, the CDC
conveyed a site consisting of approximately 1.83 acres to Vida Nueva Partners
L.P. Construction of the Vida Nueva Project is currently underway, and is
scheduled to be completedn December 2008. -
The CDC's Executive Director successfully negotiated Purchase Agreements for
100 Avram and 120 Avram, and the CDC moved forward with the acquisition of
both sites. The CDC also acquired the current City Hall site located at 6750
Commerce Blvd.
■ The CDC provided funding in fiscal years 2006/07 and 2007/08 for deferred
maintenance and necessary repairs to the 5 (five) Shared Living Homes it owns
that are managed by COTS.
3
Community Development minission' of the. City of Rohnert Pai
2008/09 Budget
■ The CDC was awarded $600,000 through the CalHome Program for an owner -
occupied rehabilitation program. The program will offer long-term deferred
loans for low-income residents of Rohnert Park. The deadline for utilizing these
funds is the end of fiscal year, 200.9/ The program, guidelines, loan servicing
plan and the re -use plan which have been approved by the state of California
Housing and Community Development. Once the Standard Monitoring
Agreement is executed, the CDC will be ready to draw against the funds.
The CDC funded a $1.2 million dollar loan to assist Rainbow -Copeland Creek,
LLC, the owners of Copeland Creek Apartments with energy efficient
improvements to the property.including the installation of dual pane windows,
improvements to the landscaping that requires less water consumption and the
installation of water efficient fixtures.
The CDC approved a "Subordination Agreement with Arbors L.P. giving them
the ability to leverage funds from the Multifamily Housing Program to assist
with funding for the Arbors Project.
The CDC continued to provide funding to SCAYD to ;assist low-income residents
at Sonoma Grove RV Park who were given an unexpected significant rent
increase and who were at risk of becoming homeless.
Other City Accomplishments. in Housing of Benefit to -the CDC:
■ Rainbow -Copeland Creek, LLC went ahead with the issuance of California
Statewide Communities Development Authority bonds to purchase: the
Copeland Creek Apartments. This bond issuance went to the City Council for
consideration, pursuant to'the applicable Government Code, and was approved.
In accordance to the bond issuance, Rainbow -Copeland Creek; LLC converted
the Copeland Creek Apartments to a 100% affordable housing project. for seniors
that earn less than 60% and 50% of the area median income.
• . The CDC issued a Request for Qualifications (REQ) to developers for the
development of 6750 Commerce Blvd,100 Avram and 120 Avram for an
affordable housing development. Staff selected 3 (three) developers to be added
to a short list of developers that will receive the RFP for the'project. ,
FY 2008/09 KEY OBJECTIVES
Redevelopment:
■ Implement Redevelopment projects and programs identified in the Five -Year
Plan Amendment and achieve goals of the Redevelopment Plan utilizing the
C!
Community Development tmmission of the City of Rohnert Pal
2008/09 Budget
$35,290,616.84 Redevelopment Tax Allocation Bond proceeds. 2008/09 Projects
include:
o Complete the construction of the City Center Plaza and Pedestrian
Improvements from the Plaza to'State Farm Drive;
o Select a design consultant to assist staff with the design phase for the
Community Plaza and Campus Improvements;
o Complete the design phase of the Public Safety Bay Realignment Project.
Construction is expected to begin after the bid process is completed. This
Project will serve to enhance the downtown development;
o Execute an agreement with the Rohnert Park Chamber of Commerce to
fund a portion of their Executive Director's salary. Staff will participate
with the Chamber in their recruitment efforts. This agreement will
increase the CDC involvement in the Chamber of Commerce's economic
development activities;
o Provide funding for a new City website to enhance Rohnert Park's image,
better serve the public and allow staff to more easily update the contents.
The new website will have an increased emphasis on Economic
Development;
o Complete CDC acquisition of parking lot currently owned by City and
issue a second RFP to solicit responses from developers interested in
building a mixed-use Project to complement the City Center Plaza;
o Select a consultant to assist with the design phase of the Corridor.
Improvements Project. This Project will include more attractive
streetscapes, enhanced .signage and features to promote a more pedestrian
friendly environment.
o Incorporate a mixed-use component into the affordable housing project to
be located at 100 Avram,120 Avram and 6750 Commerce.
o Complete a new Five Year Implementation Plan for the Rohnert Park
Redevelopment Plan to cover 2009-1.0 through 2013-14.
Housing:
■ Implement Housing projects and programs identified in the Five-Year*Plan
Amendment and achieve goals of the Redevelopment Plan utilizing the and the
$25,785,288.91 Housing Tax Allocation bond proceeds; including:
o Complete construction of the Vida Nueva Affordable Housing
Development and provide funding to COTS for transitional programs at
Vida Nueva;
o Issue a RFP and select a developer to construct an affordable housing
project on the sites located at 100 Avram,120 Avram and 6750 Commerce.
This project will encompass the execution of an Affordable Housing and
Loan Agreement. It is anticipated that the site will yield 56 units, allwith
5
Community Development. immissiori of the City of Rohnert Pai
2008/09 Budget
affordability covenants. Funds have also been designated to add a mixed-
use component to the project;
o Acquire the old Public Safety station located at 435 Southwest Blvd. and
issue a RFP to solicit responses from developers interested in building
affordable housing on the site. This project will encompass an Affordable
Housing and Loan Agreement, and the CDC expects to get affordability
covenants on all the units built at this site.
o Work with the developer chosen to build the mixed use project adjacent to
City Center Plaza on an Affordable Housing Agreement. A minimum of
15% of the units constructed are to be affordable in accordance with our
Inclusionary Ordinance.
o Develop a database for the Affordable Housing in Rohnert Park that
includes information about all of the affordable housing units located in
Rohnert Park.
o Complete the General Plari Update which consists of updating and
revising the Housing Element contained in the General Plan.
2008/09 BUDGET
REDEVELOPMENT FUND:
■ Tax Increment Revenues
For 2008-09, budgeted tax increment revenues have increased to $7,800,000 based on the
2007-08 actual receipts and an anticipated 2.0% growth rate: $2,500,000 is transferred to
the Housing Fund for the 20% set aside requirement.
Expenditures/Transfers
The expenditures in the Redevelopment Fund are as follows:
Dues & subscriptions
Advertising/Publications
Travel & Meetings
Trustee fees for the three bond issues
County property tax administration fee
Auditing Fees
Legal Fees
Consultant fees
Sonoma County Tourism (i)
Chamber of Commerce (i)
Economic Development
Sonoma Mountain Art & Wine Festival
*Proposed Construction Projects (see below)
Golf Course Capital Improvement Fund Contribution (2)
Neighborhood Enhancement
Transfer to General Fund (administration)
$ 3,000
5,000
10,000
12,000
130,000
2,500
15,000
100,000
42,000
100,000
50,000
2,500
15,061,002
35,000
5,000
600,000
Community Development mmission of the City of Rohnert Par
2008/09 Budget
Housing & Redevelopment Salaries
Council Meetings
Interest payment to City for loan from General Fund (3)
Principal payment to City for loan from General Fund (3)
Three land lease payments to City (4)
Debt service pmts/1991 & 2001 TARBS
Debt service pmts/2003 LRRB
Debt service pmts/ 1999 Tax Allocation Bonds
Debt service payment / 2007R Tax Allocation Bonds
Total
82,000
9,000
207,360
70,000
210,000
775,175
441,388
387,880
1,859,779
20,215,584
Redevelopment Notes:
(1) The contributions to the Sonoma County Tourism Council and Chamber of Commerce are funded through the
Commission to support economic development in the redevelopment area.
(2) The City has a lease agreement with CourseCo Inc. for the management of the two City municipal golf courses.
As part of the lease agreement, the City is required to make an annual'
ontribution of 1% of golf revenue to the
Capital Improvement Fund for future golf course capital improvements. The contribution requirement commenced
January 2005 and increases to 2% on January 2014 through the end of the term. Since the golf course is in the
redevelopment project area, the Commission will use tax increment to fund the contribution requirement. For the
2008/09 budget, this contribution is estimated at $35,000.
(3) In 1990, the Commission and the .City entered into three.(3) loan agreements for the construction of the
Performing Arts Center. All loans provided for a 15 -year payback of principal and interest.' As part of the 1999
Certificate of Participation (COP) issuance to fund the construction of a New City Hall, these loans were
renegotiated and combined into one loan and the tern of repayment was extended to 2024 to match the 25 -year
repayment schedule of the City Hall OOP's. For 2008/09, the Commission will pay the City $277,360 which
includes both principal and interest. The outstanding balance of the loan on June 30, 2009 will be $2,234,000.
(4) In addition to the loan, the Commission makes lease payments to the City in the amount of $70,000 per year for
the city owned land occupied by the Performing Arts Center, and $140,000 for the land on which the Community
Center and Sports Center are located.
*Proposed Construction Proiects:
FY 2008/09 Amount
Project
Request Approved
Adrian Avenue Undergrounding
$ 500,000 E
Avram Development _ Mixed Use Component
1,000;000
City Center Drive Plaza & Pedestrian Improvements
2,056,777
City Center Parking Lot Acquisition
3,250,000
Community Center Plaza & Campus Improvements
537,225
Eastside Sewer Project — Phase 1
5,467,000
Fire Station No. 1 Expansion
2,000,000
Sonoma Mtn. Village — Business Incubator Grant
250,000 '
Total15.061.002
HOUSING FUND:
Transfer from Redevelopment Fund/Interest Earned
The Redevelopment Fund, pursuant to State law, must transfer 20% of the gross tax
increment (less certain adjustments) to the Housing Fund each year. For 2008-09 the
amount of the transfer is estimated to be $2,500,000.
■ Expenditures/Transfers
Community Development emission of the City of Rohnert Par.
2008/09 Budget
The expenditures in the Housing Fund are as follows:
Dues and Subscriptions
$ 3,500
Travel & meetings
10,000
Trustee fees for Tax Allocation Refunding Bonds (20%)
1,000
20% of property tax administration fee
30,000
Auditing Fees
2,500
Legal Fees
70,000
Consultant Fees
150,000
CDC Owner -Occupied Housing Rehabilitation Program (1)
'100,000
CalHome Program (z)
600,000
COTS Program Supplemental Support (3)
60,500
COTS Support Services (3)
4,000
COTS Vida Nueva (a)
50,000
Rebuilding Together (5)
50,000,
S.C.A.Y.D. / Homeless Prevention Grant (6)
130,000'
S.C.A.Y.D / Rental Assistance Program (Sonoma Grove) •
15,000
SCCDC — 2009 Homeless Count
2,194
**Proposed Housing Projects (see below)
18,220,000
Transfer to General Fund (administration)
744,000
Housing & Redevelopment salaries
82,000
Council Meetings
9,000
Affordable Housing & Loan Agreement -Vida Nueva (7)
569,011
Debt service 1991/2001 TABS (20%)
193,794
Debt service pmts/2007 Housing TABS
1,151,919
Total $22,248,418
**Proposed Housing Proiects
Housing Notes:
(1) The CDC provides funding to the Sonoma County Community Development Commission for the administration
of the CDC Owner Occupied Housing Rehabilitation Program. Housing set-aside funds, allocated per annual
agreement, provide capital for the loans and fund administrative costs associated with the program.
(2) The CDC was awarded a grant in the amount of $600,000 to provide funding for a CalHome Owner -Occupied
Rehabilitation Program administered by the Department of Housing and Community Development. The funding for
FY 2008/09 Amount
Project !
Request Approved
Acquisition of Abandoned Southwest Public Safety Station
`for Affordable Housing
$ 850,000
Affordable Housing Agreements for Development of
Former City Hall and Avram Sites
5,110,000
Development of Abandoned Southwest Public Safety Site
for Affordable Housing
560,000
Potential Property Acquisition and Development
8,600,000
Residential Development within Downtown Mixed -Use
City Center Area
1,600,000
Residential In -Fill — Various Sites
1,500,000
Total
518.220 ,000
Housing Notes:
(1) The CDC provides funding to the Sonoma County Community Development Commission for the administration
of the CDC Owner Occupied Housing Rehabilitation Program. Housing set-aside funds, allocated per annual
agreement, provide capital for the loans and fund administrative costs associated with the program.
(2) The CDC was awarded a grant in the amount of $600,000 to provide funding for a CalHome Owner -Occupied
Rehabilitation Program administered by the Department of Housing and Community Development. The funding for
Community Development mmission of the City of Rohnert Pal
2008/09 Budget
this program was provided by the passage of Proposition 1C, the Housing and Emergency Shelter Trust Fund Act of
2006. These'funds provide capital for the loans and fund administrative costs associated with the program.
(3) The CDC provides five CDC owned homes to the Committee on the Shelterless (COTS) for the COTS
Transitional Housing Program.
(4) The CDC provides financial, assistance to the Committee on the Shelterless (COTS) for social services provided
as part of the Vida Nueva Affordable Housing Project.
(5) Rebuilding Together rehabilitates the homes of low income homeowners who are physically and financially
unable to make the repairs themselves. These services are provided at no cost to the homeowner.
(6) Sonoma County Adult and Youth Development (SCAYD) provide homeless prevention services.
(7) The CDC provided a loan to Vida Nueva Partners, L.P. ("Developer") from the CDC's Low and Moderate
Income Fund to assist Developer in paying for a portion of the costs to acquire the site, certain predevelopment
costs and costs related to ;the development and construction of the Vida Nueva Project. The FY 2008/09 expenditure.
represents the final installment on the loan. The Developer shall repay the loan and all accrued interest, at a rate of
1%, at the end of the 55 -year term required by the Affordable Housing Loan Agreement By and Between The
Community Development Commission of the City of Rohnert Park and Vida Nueva Partners, L.P.
Outstanding Debt:
The outstanding, debt $93,090,407 of the CDC as of 6/30/08 is as follows:
■ 1991 Tax Allocation Refunding Bonds (Matures 2011) $ 2,164,308
2001 Tax Allocation Refunding Bonds (Matures 2020) $ 6,768,819
■ Lease Revenue Refunding Bonds (Matures 2025) $ 5,342,864
■ 1999 Tax Allocation Bonds (Matures 2024),' $13,278,850-
■ General Fund Loan (Matures 2024) $ 2,304,000
■ 2007 Tax Allocation Bonds (Matures 2037) $60,430,804.
Note: The CDC is able to collect tax increment only to the extent that is required to repay its existing debt
obligations, i.e. the CDC must be in debt to receive tax increment revenue.
E
Community Development mmission of the City of Rohnert Pai
2008/09 -Budget
Funding Sources for Proposed Projects
Construction Projects:
.
Project
Estimated -
Project Cost
FY 2008/09 ..
Funding..
Source:
Adrian Avenue Undergrounding
500,000.00
2007R Bonds
Avram Development —Mixed Use Component
1,000,000.00
2007R Bonds
City Center Drive Plaza & Pedestrian Improvements
2,056,777.00
2007R Bonds
City Center'Parking Lot Acquisition
3,250,000.00
2007R Bonds
Community Center Plaza & Campus Improvements
537,225.00
2007R Bonds
Eastside Sewer Project — Phase 1
5,467,000.00
2007R Bonds
Fire Station No. 1 Expansion
2,000,000.00
2007R Bonds
Sonoma Mtn. Village — Business Incubator Grant
250,000.00
2007R Bonds
Total Funding By Source:
8,600,000.00
2007H Bonds
2007R Bonds
15,061,002.00
Housing Projects:
Project
Estimated,Fundiiig_
Proj ect Cost
..
'
2008i60%;..
----'Source'.
:.... ...,. ,.
,FY -"J;
Acquisition of Abandoned Southwest Public Safety Station for
Affordable Housing
850,000.00
2007H Bonds
Affordable Housing Agreements for Development of Former City
Hall & Avram sites
5,110,000.00
2007H Bonds
Development of Abandoned Southwest Public Safety Site for
Affordable Housing
560,000.00
2007H Bonds
Potential Property Acquisition and Development
8,600,000.00
2007H Bonds
Residential Development within Downtown Mixed-Use'City
Center Area
1,600,000.00
2007H Bonds
Residential In -Fill — Various Sites
1,500,000.00
2007H Bonds
Total Funding By Source:
2007H Bonds
18,220;000.00
10
COMMUNITY DEVELOPMENT
COMMISSION
OF THE
CITY OF ROHNERT
PARK
CASH FLOW STATEMENT
2008-09 Estimated
Budget
Fund 910
Fund 911
Redevelopment
Low & Moderate
Fund
Housing Fund
Cash Balance, July 1, 2008
Low & Moderate Income Housing Fund
$0
Improvement Project Fund
$0
Interest earned cash - tax increment
541,118
Cash from tax increment
61469.,315
ANTICIPATED SOURCES OF CASH
Property Tax Increment
7,800,000
0
Housing set-aside
(2,500,000)
2,500,000
Set -Aside Shortfall
(796,224)
796,224
Interest from investments
Interest from loan repayments
5,000
Loan payoffs
50,000
Principal payments
-----------
0
-----------
Total. Anticipated Sources of Cash
$11,514,209
$3,351,224
ANTICIPATED USES OF CASH
-----------
-----------
Dues & Subscriptions
$3,000
$3,500
Advertising/Publications
5,000
Travel & Meetings
10,000
$10,000
Contractual services:
Trustee fees/bond issues
12,000
1,000
County property tax admin fee
130,000
30,000
Auditing Fees
2,500
2,500
Legal expense
15,000
70,000
Consultant Fees
100,000
75,000
Sonoma County Tourism
42,000
Chamber of Commerce
100,000
Economic Development
50,000
Sonoma Art & Wine Festival
2,500
Homeless Services (Grants):
S.C.A.Y.D.
130,000
S.C.A.Y.D. Sonoma Grove Rental Assistance
15,000
Neighborhood Enhancement
5,000
Preservation of Housing:
V
Housing Rehabilitation (Loans)
100,000
Rebuilding Together
50,000
Shared Living Homes
COTS Support Services
4,000
•COTS Program -Supplemental Support
60,500
COTS Vida Nueva
50,000
Proposed Housing Programs (non -bond)
Vida Nueva Loan - Final Installment
.569,011
Proposed Capital Improvement Projects (non -bond)
Golf Course CIP Fund Contribution
35,000
Payments to City of Rohnert Park:
Administration fee -City general fund
600,000
744,000
Allocation for Housing & Redevelopment Salaries
82,000
82,000.
Allocation for Council Meetings
9;000
9,000.
GF loan interest payments
207,360
GF loan principal payments
.70,000
Land lease payments (3)
210,000
Debt service pmts/1991 &,2001 TARBS
7.75,175
193,794
Debt service pmts/2003 LRRB
441,388
Debt service pmts/1999 TABS
387;880
Debt service pmts/2007 TABS
1,859,779
1,151,919
Shift of RDA,Funds to ERAF
849,292
Total Anticipated Uses of Cash
$6,003,874
$3,351,224
Cash Balance, June 30, 2009, Estimated
$5,510,335
$0
S
Community Development Commission
of the City of Rohnert Park
6/2/09 CDC Special Meeting Agenda
2(2)
CaHWMITY DEVELOPMENT ComassiON
ITEM
OF THE
CITY OF ROHNERT PARK
AMENDED CASH rLow
STATEMENT
2008-09 Estimated Budget
Fund 910 "Amended"
Fund 911 "Amended"
Redevelopment
Low 6 Moderate
Housing Fund
Housing Fund
Cash Balance, July 1, 2008
Low 6 Moderate Income Housing Fund
Improvement Project Fund
Interest earned cash - tax increment
$541,118
Cash from tax increment
$6,469,315
ANTICIPATED SOURCES OF CASH
Property Tax Increment
$7,800,000
Housing set-aside
($2,500,000)
$2,500,000
Set -Aside Shortfall
($816,415)
$816,415
Interest from investments '
Interest from loan repayments
$51.000
Loan payoffs
$50,000
Principalpayments
-----------
-----------
Total Anticipated Sources of Cash
$11,494,018
$3,371,415
-----------
-----------
ANTICIPATED USES OF CASH
Dues 4 Subscriptions
$3,000
$3,500
Advertisin /Bublication5
$5,000
Travel 6 Meetings
$10,000
$10,000
Contractual services:
Trustee fees/bond issues
$12,000
$1,000
County property tax admin dee
,$130,000
$30,000
Auditin Fees
$2,500
$2,500
Legal expense
$15,000
$70,000
Consultant Fees
$100,000
$75,000
Sonoma County Tourism
$42,000
Chamber of Commerce
$100,000
Economic Development
$50,000
Sonoma Art L Wine Festival
$2,500
Homeless Services (Grants):
S.C.A.Y.D.
$130,000
S.C.A.Y.D. Sonoma Grove Rental Assistance
$15,000
Neighborhood Eahaacement
$5,000
Preservation of Housing:
Rehabilitation (Loans)
$100,000
-Housing
Rebuilding Together
$50,000
Shared Living Hames
COTS Support Services
$4,000
COTS Program Supplemental Support.
$60,500
COTS Vida Nueva
$50,000
COTS - Emergency Repairs/Maint.
$20,191
Proposed Housing Programs (non -bond)
Vida Nueva Loan - Final Installment
$569,011
Proposed Capital Improvement Projects (non -bond)
Golf Course CIP Fund contribution
$35,000
Payments to City of Rohnert Park:
Administration fee -City general fund
$600,000
$744,000
Allocation for Housing & Redevelo ment Salaries
$82,000
$82,000
Allocation for Council Meetings
$9,000
$9,000
GF loan interest payments
$207,360
GF'loan principal -payments
$,70,000
Land lease payments (3)
$210,000
Debt service mt2/1991 6 2001 TARBS
$775,175
$193,794
Debt service pmts/2003 LRRB
$441,388
Debt servicepmts/1999 TABS
$387,880
Debt servicepmts/2007 TABS
$1,859,779
$1,151,919
Shift of RDA Funds to ERAF
$849,292
-----------
-----------
Total Anticipated Uses of Cash
$6,003,874
$3,371,415
Cash Balance June 30; 2009, Estimated
$5,490,144
00