Loading...
HomeMy WebLinkAboutAudited Fncl Rprts - CUFR - FYE 06/30/2009 CITY OF PALM DESERT FINANCE DEPARTMENT Staff Report REQUEST: RECEIVE AND FILE THE AUDITED FINANCIAL REPORTS FOR THE PALM DESERT REDEVELOPMENT AGENCY FOR THE FISCAL YEAR ENDED JUNE 30, 2009 DATE: February 11, 2010 SUBMITTED BY: Paul S. Gibson, Finance Director CONTENTS: Palm Desert Redevelopment Agency Audited Financial Report for the Fiscal Year Ended June 30, 2009 Recommendation By Minute Motion, that the City Council receive and file the audited Component Unit Financial Report for the Palm Desert Redevelopment Agency for fiscal year ended June 30, 2009. Committee Recommendation The Audit, Investment and Finance Committee received the audited financial statements for the Palm Desert Redevelopment Agency at their January 26, 2010 meeting, and it was recommended that the statements for the fiscal year ended June 30, 2009 be received and filed by the City Council. Background Diehl, Evans &Associates, LLP, performed and completed the annual independent audit for the fiscal year ended June 30, 2009, for the Redevelopment Agency in October 2009, in accordance with generally accepted auditing standards. In the auditor's opinion, the basic financial statements present fairly, in all material respects, the financial position of the Redevelopment Agency as of June 30, 2009, and the results of its operations of the year then ended are in conformity with accounting principles generally accepted in the United States of America. In conducting their audit, the auditors test the City's internal controls. Pages 79 and 80 of the Annual Financial Report show the Report on Internal Controls over Financial Reporting and on compliance and other matters based on an audit of Financial Statements performed in accordance with Government Auditing Standards. G:\Finance\Niamh Ortega\Staff Reports\Audit staff reports\Audit Staff Reports 2009\SR-Council audit RDA CUFR 2009.docx Staff Report Approval of CUFR for Fiscal Year ended June 30, 2009 February 11, 2010 Page 2 of 2 Staff requests that the Council receive and file the audited Component Unit Financial Report for the Palm Desert Redevelopment Agency for fiscal year ended June 30, 2009. Fiscal Impact There is no fiscal impact associated with this action. Submitted by: Approved by: 961W(A/1 Paul S. Gibson, Finance Director/City Treasurer J n M. Wohlmuth, City Manager PSG:JLE:nmo 1_ ! 119r YRDA � ON / � VERIFIED BY d � Original on file with City CI Office G:\Finance\Niamh Ortega\Staff Reports\Audit staff reports\Audit Staff Reports 2009\SR-Council audit RDA CUFR 2009.docx Staff Report Approval of CUFR for Fiscal Year ended June 30, 2009 February 11, 2010 Page 2 of 2 Staff requests that the Council receive and file the audited Component Unit Financial Report for the Palm Desert Redevelopment Agency for fiscal year ended June 30, 2009. Fiscal Impact There is no fiscal impact associated with this action. Submitted by: Approved by: 961A11/11/4 Paul S. Gibson, Finance Director/City Treasurer J n M. Wohlmuth, City Manager PSG:JLE:nmo G:\Finance\Niamh Ortega\Staff Reports\Audit staff reports\Audit Staff Reports 2009\SR-Council audit RDA CUFR 2009.docx PALM DESERT REDEVELOPMENT AGENCY PALM DESERT, CALIFORNIA ANNUAL FINANCIAL REPORT WITH REPORT ON AUDIT ,n0 BY INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS FOR THE YEAR ENDED JUNE 30, 2009 PALM DESERT REDEVELOPMENT AGENCY TABLE OF CONTENTS JUNE 30, 2009 Page Number INDEPENDENT AUDITORS'REPORT 1 MANAGEMENT'S DISCUSSION AND ANALYSIS 3 BASIC FINANCIAL STATEMENTS: Government-Wide Financial Statements: Exhibit A - Statement of Net Assets 11 Exhibit B - Statement of Activities 13 Fund Financial Statements: Exhibit C - Balance Sheet - Governmental Funds 14 Exhibit D - Reconciliation of Governmental Funds Balance Sheet to the Statement of Net Assets 17 Exhibit E- Statement of Revenues, Expenditures and Changes in Fund Balances - Governmental Funds 18 Exhibit F- Reconciliation of the Statement of Revenues, Expenditures and Changes in Fund Balances of Governmental Funds to the Statement of Activities 20 Notes to Basic Financial Statements 21 SUPPLEMENTARY INFORMATION: Schedule 1 - Combining Balance Sheet - Other Governmental Funds 66 Schedule 2 - Combining Statement of Revenues, Expenditures and Changes in Fund Balances - Other Governmental Funds 67 Schedule 3 - Balance Sheet - Other Governmental Funds - Special Revenue 68 Schedule 4 - Statement of Revenues, Expenditures and Changes in Fund Balances - Other Governmental Funds - Special Revenue 69 PALM DESERT REDEVELOPMENT AGENCY TABLE OF CONTENTS (CONTINUED) JUNE 30, 2009 Page Number SUPPLEMENTARY INFORMATION (CONTINUED): Schedule 5 - Balance Sheet - Other Governmental Funds - Debt Service 70 Schedule 6 - Statement of Revenues, Expenditures and Changes """ in Fund Balances - Other Governmental Funds - Debt Service 71 Schedule 7 - Combining Balance Sheet - Other Governmental Funds - Capital Projects 72 Schedule 8 - Combining Statement of Revenues, Expenditures and Changes in Fund Balances - Other Governmental Funds - Capital Projects 73 Schedule 9 - Combining Balance Sheet - Housing Authority Special Revenue Fund 74 Schedule 10 -Combining Statement of Revenues, Expenditures and Changes in Fund Balances - Housing Authority Special Revenue Fund 76 Schedule 11 -Computation of Low and Moderate Housing Excess Surplus Funds 78 Independent Auditors'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 79 400 DIEHL, EVANS & COMPANY, LLP CERTIFIED PUBLIC ACCOUNTANTS&CONSULTANTS MICHAEL R.LUDIN,CPA A PARTNERSHIP INCLUDING ACCOUNTANCY CORPORATIONS CRAIG W.SPRAKER.CPA NITIN P.PATEL,CPA ROBERT J.CALLANAN.CPA 5 CORPORATE PARK,SUITE 100 •PHILIP H.HOLTKAMP,CPA 'THOMAS M.PERLOWSKI,CPA IRVINE,CALIFORNIA 92606-5165 'HARVEY J.SCHROEDER.CPA (949)399-0600•FAX(949)399-0610 KENNETH R AMES,CPA www.diehlevans.com •WILLIAM C.PENTZ,CPA October 16, 2009 'A PROFESSIONAL CORPORATION INDEPENDENT AUDITORS' REPORT To the Honorable Mayor and Members of the City Council Palm Desert Redevelopment Agency Palm Desert, California We have audited the accompanying financial statements of the governmental activities, each major fund and the aggregate remaining fund information of the Palm Desert Redevelopment Agency (the Agency), (a component unit of the City of Palm Desert, California), as of and for the year ended June 30, 2009, which collectively comprise the Agency's basic financial statements, as listed in the table of contents. These basic financial statements are the responsibility of the Agency's management. Our responsibility is to express opinions on these basic financial statements based on our audit. 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. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the basic financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall basic financial statement presentation. We believe that our audit provides a reasonable basis for our opinions. In our opinion, the basic financial statements referred to above present fairly, in all material respects, the respective financial position of the governmental activities, each major fund and the aggregate remaining fund information of the Palm Desert Redevelopment Agency as of June 30, 2009, and the respective changes in financial position thereof for the year then ended in conformity with accounting principles generally accepted in the United States of America. - 1 - OTHER OFFICES AT: 2965 ROOSEVELT STREET 613 W.VALLEY PARKWAY,SUITE 330 CARLSBAD,CALIFORNIA 92008-2389 ESCONDIDO,CALIFORNIA 92025-2598 (760)729-2343•FAX(760)729-2234 (760)741-3141•FAX(760)741-9890 Olt In accordance with Government Auditing Standards, we have also issued our report dated .60 October 16, 2009 on our consideration of the Palm Desert Redevelopment Agency's internal control over financial reporting and 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. The management's discussion and analysis, as listed in the table of contents, is not a required part of , the financial statements but is supplementary information required by the accounting principles generally accepted in the United States of America. We have applied certain limited procedures, which consisted principally of inquiries of management regarding the methods of measurement and presentation of the required supplementary information. However, we did not audit the information and express no opinion on it. Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the Palm Desert Redevelopment Agency's basic financial statements. The combining and individual other governmental funds financial statements and the Computation of Low and Moderate Housing Excess/Surplus Funds are presented for additional analysis and are not a required part of the basic financial statements. The information has been subjected to the auditing procedures applied in the audit of the basic financial statements and, in our opinion, are fairly stated in all material respects in relation to the basic financial statements taken as a whole. D'u2-41A.' Cv c-. . J CA0Vt• i , LL 0 +, IP Wto ARP sto OPP too SO - 2 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS June 30, 2009 Our discussion and analysis of the Palm Desert Redevelopment Agency's (Agency) financial performance for the fiscal year ended June 30, 2009, provides a comparison of current year to prior year ending results based on the government-wide statements, an analysis on the Agency's overall financial position and results of operations to assist users in evaluating the Agency's financial position, and a discussion of significant changes that occurred within each fund. In addition, it describes the activities during the year for capital assets and long-term debt. We end our discussion and analysis with a description of currently known facts, decisions and conditions that are expected to have a significant effect on the financial position or results of operations. Please read it in conjunction with the Agency's financial statements. FINANCIAL HIGHLIGHTS • The Agency's governmental activities net assets deficit decreased $5.04 million,or 39.19 percent. • During the year,the Agency had revenues that were$5.04 million more than the$95.28 million in expenses recorded by the Agency in its governmental activities. • The Agency's governmental activities program revenues and general revenues decreased $9.44 million, or 8.60 percent from the prior year, and program expenses decreased$2.50 million,or 2.55 percent. USING THIS ANNUAL REPORT This annual report consists of a series of financial statements. The Statement of Net Assets and Statement of Activities (on pages 11 and 13) provide information about the activities of the Agency as a whole and present a long- term view of the Agency's finances. Fund financial statements start on page 14. For governmental activities, these fund statements tell how these services were financed in the short term as well as what remains for future spending. Fund financial statements also report the Agency's operation in more detail than the government-wide statements by providing information about the Agency's most significant funds as well as the other funds. REPORTING THE AGENCY AS A WHOLE The Statement of Net Assets and the Statement of Activities: Our analysis of the Agency as a whole begins on page 11. One of the most important questions asked about the Agency's finances is, "Is the Agency as a whole better off or worse off as a result of the year's activities?" The Statement of Net Assets and the Statement of Activities report information about the Agency as a whole and about its activities in a way to answer this question. These statements include all assets and liabilities of the Agency using the accrual basis of accounting, which is similar to the accounting used by most private-sector companies. All of the current year's revenues and expenses are taken into account regardless of when cash is received or paid. These two statements report the Agency's net assets and changes in them. Net assets are the difference between assets and liabilities, which is one way to measure the Agency's financial health, or financial position. Over time, increases or decreases in the Agency's net assets are an indication of whether its financial health is improving or deteriorating. In the Statement of Net Assets and the Statement of Activities, we separate the Agency into general government, apartment complexes, public works, payments to other agencies and interest on long-term debt. See independent auditors' report. - 3 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) June 30, 2009 Amp REPORTING THE AGENCY'S MOST SIGNIFICANT FUNDS Fund Financial Statements: The fund financial statements provide detailed information about the most significant funds and other funds- not the 000 Agency as a whole. Some funds are required to be established by State law and by bond covenants. However, management established many other funds to help it control and manage money for particular purposes or to show that it is meeting legal responsibilities for using certain taxes, grants and other resources. The Agency only has governmental type funds. Governmental Funds-Most of the Agency's basic services are reported in governmental funds,which focus on how money flows in and out of those funds and the balances left at year-end that are available for spending. These funds are reported using the modified accrual basis of accounting, which measures cash and all other financial assets that °w can readily be converted to cash. The governmental fund statements provide a detailed shot-term view of the Agency's general government operations and the basic services it provides. Governmental fund information helps determine whether there are more or fewer financial resources that can be spent in the near future to finance the Agency's programs. The differences of results in the Governmental Fund financial statements to those in the Government-Wide financial statements are explained in a reconciliation following each Governmental Fund financial statement. 00, so fig 04.0 offloo alloo itrat Www See independent auditors' report. - 4 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) June 30, 2009 THE AGENCY AS A WHOLE The Agency's net assets deficit decreased $5.04 million from $(12.86) million to $(7.82) million. Our analysis below focuses on the net deficit(Table 1)and changes in net deficit(Table 2)of the Agency's governmental activities. TABLE 1 NET ASSETS (IN MILLIONS) As of June 30, 2009 and 2008 Governmental Activities 2009 2008 Current and restricted assets $ 325.46 $ 313.56 Capital assets 158.15 169.12 TOTAL ASSETS 483.61 482.68 Long-term liabiities outstanding 430.52 442.08 Other liabiities 60.91 53.46 TOTAL LIABILITIES 491.43 495.54 Net assets(deficit): Invested in capital assets, net of related debt 121.72 128.77 Restricted 49.65 41.13 Unrestricted (179.19) (182.76) TOTAL NET ASSETS(DEFICIT) $ (7.82) $ (12.86) Compared to the prior year, the Agency's net assets deficit of governmental activities decreased by $5.04 million. The Agency's Net Assets is made up of three components: Investment in Capital Assets, Net of Related Debt, Restricted Net Assets and Unrestricted Net Deficit. Unrestricted deficit, the part of net deficit that can be used to finance day-to-day operations, decreased from $(182.76) million to $(179.19) million, or 1.95 percent. The Agency currently has an unrestricted net deficit because of the debt it has issued. Proceeds from the debt were used for capital improvements on behalf of the City or contributed to developers and is not offset by investments in capital assets. Total liabilities decreased by$4.11 million,which represents principal payment of long-term debt. See independent auditors' report. - 5 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) June 30, 2009 THE AGENCY AS A WHOLE(CONTINUED) TABLE 2 CHANGES IN NET ASSETS . (IN MILLIONS) As of June 30, 2009 and 2008 Governmental Activities 2009 2008 REVENUES: Program Revenues: Charges for services $ 5.01 $ 5.03 Operating Grants and Contributions 0.03 0.81 General Revenues: Tax increment 90.14 89.93 Other income 1.33 2.66 Investment earnings 3.81 11.33 TOTAL REVENUES 100.32 109.76 EXPENSES: General government 11.30 19.20 Apartment complexes 5.67 5.98 Public works 18.47 11.21 Payments to other agencies 39.09 38.99 Interest on long-term debt 20.75 22.40 TOTAL EXPENSES 95.28 97.78 wit INCREASE IN NET ASSETS 5.04 11.98 •w BEGINNING NET ASSETS (12.86) (24.84) RESTATEMENT OF NET ASSETS - - *roo, ENDING NET ASSETS $ (7.82) $ (12.86) Olt Governmental Activities 110 Total revenues decreased from $109.76 million to$100.32 million, an 8.60 percent decrease. The major factors that contributed to the decrease were as follows: • Decrease in grants and contributions due to completion of projects. • Decrease in investment earnings due to declining interest rates. MP See independent auditors' report. - 6 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) June 30, 2009 Governmental Activities(Continued) The following schedule represents the net cost of providing services: 2009 2008 General Government $ (11.27) $ (19.18) Apartment Complexes (0.66) (0.95) Pubic Works (18.47) (10.42) Payment to Other Agencies (39.09) (38.99) Interest on Long-Term Debt (20.75) (22.40) TOTAL $ (90.24) $ (91.94) The major factor that contributed to the decrease in expenditures was: • Decrease in expenditures on General Government. • Increase in expenditures on Public Works. • Decrease in interest paid on Long-Term Debt. THE AGENCY'S FUNDS On pages 14 and 15,the governmental funds balance sheet is shown. The combined fund balance of$259.39 million increased from $254.69 million, or 1.84 percent. The Agency has reserved $79.58 million for encumbrances, continuing appropriations, loans, debt service, etc. More detailed information about the combined fund balance reserves is presented in Note 9 to the financial statements. Major funds balance changes are noted below: • For the Low and Moderate Income Housing fund, fund balance increased due to the decrease in required debt service payments and an increase in transferred tax increment. • For the Redevelopment Agency Financing Authority Debt Service fund, fund balance increased as a result of transfers in from debt service to actively manage the debt prior to termination of the project areas. • The Redevelopment Agency Project Area 1 Debt Service fund, fund balance decreased as a result of a decrease in investment earnings. • The Redevelopment Agency Project Area 2 Debt Service funds, fund balance increased as a result of an increase in tax increment. • The Redevelopment Agency Project Area 4 Debt Service funds, fund balance increased as a result of a decrease in pass thru payments. • The Redevelopment Agency Project Area 2 Capital Projects Funds, fund balance decreased as the result of a decrease in investment earnings. See independent auditors' report. - 7 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) June 30, 2009 THE AGENCY'S FUNDS(CONTINUED) In addition to the major funds, fund balances of other governmental funds had significant changes. The Housing Authority Special Revenue fund had a decrease of $0.92 million from the prior year. This was due to capital expenditures for the improvement of the apartment complexes. Project Area 3 debt service fund balance increased .�. due to a decrease in interest expense subsequent to repayment of the City Advance in the prior year. Project Area 1 capital projects funds, fund balance decreased as a result of a decrease in investment earnings and capital project expenditures. Project Area 3 and 4 capital projects fund balance changes were minimal. More detailed information on the fund financial statements balances is presented in the notes to the financial statements. Budgetary Highlights 00, During the year, with the recommendation from the Agency's staff, the Agency's Board revised the Agency budget several times. Adjustments were made on a monthly basis as the Agency's staff requested additional appropriations to cover the cost of projects that either had change orders for additional work, or the estimated cost at the beginning of the project was underestimated. At mid-year, adjustments were made as department heads requested increases or decreases to their budgets to maintain their current level of services. At year-end, budgets were adjusted for unanticipated expenditures. The Agency's Board approves all amendments that either increase or decrease appropriations. ' Formal budgetary integration is employed as a management control device during the year for the special revenue and capital project funds. Budgetary data for the special revenue and capital projects funds are not presented herein, /14 as the budgets for these funds are long-term in nature. More detailed information about the Agency's budget is presented in Note 1 (I)to the financial statements. 44 CAPITAL ASSET AND DEBT ADMINISTRATION Capital Assets At the end of 2009, the Agency had $158.15 million invested in a broad range of capital assets, including land, buildings and improvements, apartment complexes,vehicles and equipment(See Table 3).This amount represents a net decrease(including additions and deductions)of$10.97 million, or 6.48 percent below last year. TABLE 3 CAPITAL ASSETS AT YEAR-END (NET OF DEPRECIATION, IN MILLIONS) For the Years Ended June 30, 2009 and 2008 Governmental Activities 2009 2008 Land $ 77.13 $ 78.58 Construction in progress 11.83 28.34 Buildings and improvements 69.09 62.07 Equipment 0.10 0.13 w, TOTAL $ 158.15 $ 169.12 .. See independent auditors' report. - 8 - PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) June 30, 2009 CAPITAL ASSET AND DEBT ADMINISTRATION(CONTINUED) Capital Assets(Continued) This year's major additions included (in millions): Property acquisitions $ 3.91 Construction in progress at California Villas 3.10 Construction in progress for Desert Willow Mountain View Renovation 0.37 $ 7.38 The Agency's fiscal year 2010 capital budget calls for it to spend $29.95 million plus continuing projects of$71.95 million, the majority of which are attributable to the reimbursement to other governments for capital projects, land development, construction of low-income family housing, and the undergrounding of utilities. More detailed information about the Agency's capital assets is presented in Note 1(g)and Note 6 to the financial statements. Debt At year-end,the Agency's governmental activities had $430.52 million in bonds and notes versus$442.08 million last year, a decrease of$11.56 million,or 2.61 percent as shown in Table 4. TABLE 4 OUTSTANDING DEBT AT YEAR END (IN MILLIONS) For the Years Ended June 30,2009 and 2008 Governmental Activities 2009 2008 Notes payable $ 0.37 $ 0.49 Advances 22.66 22.66 Revenue bonds and notes(backed by specific tax and fee revenues) 407.49 418.93 TOTALS $ 430.52 $ 442.08 The Agency was able to meet its current year debt obligation in a timely manner.The Agency repaid$12.73 million in outstanding bonds. Debts issued in the prior years have been used to finance various capital projects.An example of this would be the purchase of land, and construction of the City's municipal golf course. See independent auditors' report. - 9 - 01. PALM DESERT REDEVELOPMENT AGENCY MANAGEMENT'S DISCUSSION AND ANALYSIS (CONTINUED) alt June 30, 2009 wit ECONOMIC FACTORS AND NEXT YEAR'S BUDGETS In preparing the budget for 2010, management looked at the following economic factors: ,•, • In prior years,the City had unallocated reserves in its capital projects and special revenue funds that could be used to start and complete Agency's projects in an effort to maximize the Agency's cash flow. In the five- year capital improvement program, all restricted capital funds for the City have been allocated to various projects.Any additional projects would require that the Agency fund their own projects. ,.• • As the State of California attempts to balance their budget, Redevelopment Agency tax increment revenues throughout the State have been captured to cover (at minimum) a $2.05 billion shortfall, resulting in an estimated 2009-10 SERAF shift of$25,502,408,and an additional SERAF shift estimated at$5,276,438 for "'"' 2010-11 for the Palm Desert Redevelopment Agency. The effects of the State's endeavors to balance their budget has caused the Agency to cut projects essential to the community and Redevelopment Plan. The uncertainty of future takes from Redevelopment will determine the Agency's ability to complete such projects,as well as the ability to meet the needs of the community. The City of Palm Desert continues to grow with new hotels, commercial and residential development, construction of a four-year university, street improvements, park construction, and various other improvement projects. The 2010 capital improvement project budget is a reflection of the Agency's commitment to the residents of Palm Desert. A copy of the City's 2009-2010 financial plan can be obtained by contacting the City Finance Department(See below). CONTACTING THE AGENCY'S FINANCIAL MANAGEMENT spot 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 show the Agency's accountability for the money it receives. If you have questions about this report or need additional financial information, contact the City's Finance Department at the City of Palm Desert, 73-510 Fred Waring Drive, Palm Desert, California 92260-2578,or(760)346-0611. err Wit err to* wF See independent auditors' report. - 10 - Exhibit A PALM DESERT REDEVELOPMENT AGENCY STATEMENT OF NET ASSETS June 30,2009 Governmental Activities ASSETS: Cash and investments $ 149,525,586 Receivables 10,704,401 Due from other governments 27,988 Property held for resale 465,834 Prepaid items and deposits 35,789 Deferred charges 10,203,749 Restricted assets: Restricted cash with fiscal agent 154,494,919 Capital assets,not depreciated 88,962,755 Capital assets,being depreciated(net of accumulated depreciation) 69,188,332 TOTAL ASSETS 483,609,353 LIABILITIES: Accounts payable 2,012,682 Accrued liabilities 101,334 Interest payable 5.084,801 Deposits payable 401,553 Unearned revenue 30,361 Amounts due under pass-through agreements 53,285,469 Noncurrent liabilities: Due within one year 14,267,707 Due in more than one year 416,248,594 TOTAL LIABILITIES 491,432.501 NET ASSETS: Invested in capital assets,net of related debt 121,726,006 Restricted for: Special projects 49,647,661 Unrestricted(deficit) (179.196.815) ) TOTAL NET ASSETS(DEFICIT) $ (7,823,148) See independent auditors'report and notes to basic financial statements. - 11 - • ea THIS PAGE INTENTIONALLY LEFT BLANK .w tNet a AP OP w w a a a a a a a a - 12 - a Exhibit B PALM DESERT REDEVELOPMENT AGENCY STATEMENT OF ACTIVITIES For the year ended June 30,2009 Net(Expense) Revenue and Changes in Program Revenues Net Assets Operating Capital Charges for Grants and Grants and Governmental Functions/Programs Expenses Services Contributions Contributions Activities PRIMARY GOVERNMENT: Governmental activities: General administration $ 11,304,100 $ - $ 27,579 $ - $(11,276,521) Apartment complexes 5,669,694 5,006,787 - - (662,907) Public works 18,473,631 - - - (18,473,631) Payments to other agencies 39,085,940 - - - (39,085,940) Interest on long-term debt 20,746,182 - - - (20,746,182) Total Primary Government $ 95,279,547 $ 5,006,787 $ 27,579 $ - (90,245,181) GENERAL REVENUES: Taxes: Tax increment 90,137,057 Rental income 167,119 Other revenues 1,164,456 Investment earnings 3,819,342 Total general revenues 95,287,974 CHANGE IN NET ASSETS 5,042,793 NET ASSETS(DEFICIT)-BEGINNING OF YEAR (12,865,941) NET ASSETS(DEFICIT)-END OF YEAR $ (7,823,148) See independent auditors'report and notes to basic financial statements. - 13- • PALM DESERT REDEVELOPMENT AGENCY ea BALANCE SHEET-GOVERNMENTAL FUNDS ' es June 30,2009 le um Special Revenue s Fund Debt Service Funds Low and ' Moderate Income Project Project am Housing Area 1 Area 2 ww ASSETS: Cash and investments $ 37,480,007 $ 66,957,653 $ 9,985,084 w Restricted cash with fiscal agent 25,571,421 - - Receivables 7,579,456 1,303 193 Due from other funds - - 187,999 et Due from other governmental agencies 409 - - Property held for resale 465,834 - - lik Prepaid costs and deposits - - - ato TOTAL ASSETS $ 71,097,127 $ 66,958,956 $ 10,173,276 let LIABILITIES AND FUND BALANCES +w LIABILITIES: Accounts payable $ 19,680 $ 500 $ 300 ofe Accrued liabilities 16,088 - - Deposits payable 500 - - op Due to other funds - - - Unearned revenue 8,856 - - a* Deferred revenue 37,216 - - ow Amounts due pass-through agreement - 32,506,707 2,237,879 iMw TOTAL LIABILITIES 82,340 32,507,207 2,238,179 lik FUND BALANCES: • Reserved 10,642,230 - - Unreserved reported in: +k Special revenue fund 60,372,557 - - Debt service funds - 34,451,749 7,935,097 Nei Capital projects funds - - - ark TOTAL FUND BALANCES 71,014,787 34,451,749 7,935.097 OW TOTAL LIABILITIES 'i" AND FUND BALANCES $ 71,097,127 $ 66,958,956 $ 10,173,276 im as ma so ma See independent auditors'report and notes to basic financial statements. - 14- Exhibit C Capital Debt Service Funds(Continued) Projects Fund Other Total Project Financing Project Governmental Governmental Area 4 Authority Area 2 Funds Funds $ 20,815,675 $ - $ - $ 14,287,167 $ 149,525,586 17,231,420 46,595,350 65,096,728 154,494,919 113 6,032 1,277 3,116,027 10,704,401 - - 187,999 - - - 27,579 27,988 - - - 465,834 - - - 35,789 35,789 $ 20,815,788 $ 17,237,452 $ 46,596,627 $ 82,563,290 $ 315,442,516 $ 300 $ - $ 584,548 $ 1,407,354 $ 2,012,682 - - 85,246 101,334 - - - 401,053 401,553 - - 187,999 - 187,999 - - - 21,505 30,361 - - 37,216 15,892,172 - - 2,648,711 53,285,469 15,892,472 - 772,547 4,563,869 56,056,614 - - 23,613,830 45,325,606 79,581,666 - - 862,988 61,235,545 4,923,316 17,237,452 - 2,362,324 66,909,938 - 22,210,250 29,448,503 51,658,753 4,923,316 17,237,452 45,824,080 77,999,421 259,385,902 $ 20,815,788 $ 17,237,452 $ 46,596,627 $ 82,563,290 $ 315,442,516 - 15- OP • w THIS PAGE INTENTIONALLY LEFT BLANK ., 1116. SO IM OP i OP OP OP al OP OF PO w. r MP - 1 6 - Exhibit D PALM DESERT REDEVELOPMENT AGENCY RECONCILIATION OF GOVERNMENTAL FUNDS BALANCE SHEET TO THE STATEMENT OF NET ASSETS June 30,2009 Total fund balance for governmental funds $ 259,385,902 Amounts reported for governmental activities in the Statement of Net Assets are different because: When capital assets(land,buildings,equipment,etc.)that are to be used in governmental activities are purchased or constructed,the costs of those assets are reported as expenditures in governmental funds. However,the Statement of Net Assets includes those capital assets among the assets of the Agency as a whole: Beginning Balance,net depreciation $ 169,115,703 Current year additions 10,078,803 Current year deletions (18,473,631) Current year depreciation (2,569,788) Ending Balance,net depreciation 158,151,087 Because the focus of governmental funds is on short-term financing,some assets will not be available to pay for current-period expenditures. Those assets(for example,receivables)are offset by deferred revenues in the governmental funds and,thus,are not included in fund balance: Interest that was not paid at year-end 37,216 Long-term liabilities applicable to the Agency's governmental activities are not due and payable in the current period and,accordingly,are not reported as fund liabilities. All liabilities,both current and long-term,are reported in the Statement of Net Assets. (430,516,301) Interest on long-term debt is not accrued in governmental funds,but rather is recognized as an expenditure when due. (5,084,801) The cost of issuing bonds is recognized as an expenditure in the period paid, however,in the Statement of Net Assets,it is amortized over the life of the bonds. 10.203,749 Net assets(deficit)of governmental activities $ (7,823,148) See independent auditors'report and notes to basic financial statements. - 17- we et PALM DESERT REDEVELOPMENT AGENCY alp STATEMENT OF REVENUES,EXPENDITURES AND CHANGES IN FUND BALANCES-GOVERNMENTAL FUNDS ow For the year ended June 30,2009 ao wo Special ws Revenue Fund Debt Service Funds " Low and NO Moderate Income Project Project 04 Housing Area 1 Area 2 REVENUES: ea Taxes $ - $ 52,192,365 $ 19,493,421 Intergovernmental - - - Investment earnings 1,298,185 887,591 141,169 w. Rental income 2,965 - - Other revenues 85,015 512,170 - to TOTAL REVENUES 1,386,165 53,592,126 19,634,590 4 EXPENDITURES: Current: ow General government 2,007,379 17,241 10,984 Payments to other agencies - 21,421,751 7,665,640 Capital outlay 2,831,366 - - ow Debt service: Interest and fiscal charges - 412,170 349,418 Principal retirement - - 122,707 w. TOTAL EXPENDITURES 4,838,745 21,851,162 8,148,749 40 EXCESS OF REVENUES OVER 0* (UNDER)EXPENDITURES (3,452,580) 31,740,964 11,485,841 ,r OTHER FINANCING SOURCES(USES): so Transfers in 18,237,021 120,834 44,978 Transfers out (12,141,838) (32,141,459) (9,771,714) 40 TOTAL OTHER FINANCING 00 SOURCES(USES) 6,095,183 (32,020,625) (9,726,736) 10 NET CHANGE IN FUND BALANCES 2,642,603 (279,661) 1,759,105 aft 10, FUND BALANCES-BEGINNING OF YEAR 68,372,184 34,731,410 6,175,992 mo FUND BALANCES-END OF YEAR $ 71,014,787 $ 34,451,749 $ 7,935,097 04 ow 04 ow See independent auditors'report and notes to basic financial statements. , - 18- spo 04 Exhibit E Capital Debt Service Funds(Continued) Projects Fund Other Total Project Financing Project Governmental Governmental Area 4 Authority Area 2 Funds Funds $ 13,753,606 $ - $ - $ 4,697,665 $ 90,137,057 - - 27,579 27,579 131,564 115,413 318,211 997,126 3,889,259 - - 5,047,514 5,050,479 - - - 583,565 1,180,750 13,885,170 115,413 318,211 11,353,449 100,285,124 7,884 - 879,140 11,481,378 14,404,006 7,784,441 - - 2,214,108 39,085,940 - 386,223 6,861,214 10,078,803 18,526,848 - - 19,288,436 12,610,000 - - 12,732,707 7,792,325 31,136,848 1,265.363 20,556,700 95,589,892 6,092,845 (31,021,435) (947,152) (9,203,251) 4,695,232 31,825 36,143,959 598,147 6,605,989 61,782,753 (5,385,541) (2,161) (140,480) (2,199,560) (61,782,753) (5,353,716) 36,141,798 457,667 4,406,429 - 739,129 5,120,363 (489,485) (4,796,822) 4,695,232 4,184,187 12,117,089 46,313,565 82,796,243 254,690,670 $ 4,923,316 $ 17,237,452 $ 45,824,080 $ 77,999,421 $ 259,385,902 - 19- OP Exhibit F PALM DESERT REDEVELOPMENT AGENCY +err RECONCILIATION OF THE STATEMENT OF REVENUES,EXPENDITURES AND we CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS TO THE STATEMENT OF ACTIVITIES op For the year ended June 30,2009 vat Net change in fund balances-total governmental funds $ 4,695,232 +�r Amounts reported for governmental activities in the Statement of Activities are different because: 1144, Governmental funds report capital outlays as expenditures. However,in the Statement of Activities,the costs of those assets are allocated over their estimated useful lives as a depreciation expense. This is the amount by which capital assets deletions and depreciation($21,043,419)exceeded capital assets addition($10,078,803)in the current period. (10,964,616) The issuance of long-term debt provides current financial resources to governmental funds,while the repayment of the principal of long-term debt consumes the current financial resources of governmental funds. Neither transaction,however,has any effect on net assets. Also,governmental funds report the effect of issuance costs,premiums,discounts and similar items when the debt is first issued,whereas these amounts are deferred and OPP amortized in the Statement of Activities. These amounts are the net effect of theses differences in the treatment of long-term debt and related items: Principal payments $ 12,732,707 srw Capital accretion (1,516.775) 11,215,932 Some expenses reported in the Statement of Activities do not require the use of current financial resources and,therefore,are not reported as expenditures in governmental funds: Net change in accrued interest for the current period 212,564 The cost of issuing bonds is recognized as an expenditure in the period paid, however,in the Statement of Net Assets,the deferred charges are amortized over the life of the bonds. (506,523) mok Premium on bonds is recognized as an expenditure in the period paid,however in the Statement of Net Assets it is amortized over the life of the bond. 475,703Lim Losses on defeased bonds are recorded in the Statement of Net Assets as a reduction to long-term liabilities and amortized over the life of the bonds. (122,715) , , Revenue will not be collected within 60 days of the Agency's fiscal year end and,therefore,are not considered available in the governmental funds: Interest not received on development disposition agreement. 37,216 Change in net assets of governmental activities $ 5,042,793 See independent auditors'report and notes to basic financial statements. *04 -20- PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS June 30, 2009 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: a. Basis of Presentation: Government-Wide Financial Statements The government-wide financial statements (i.e., the statement of net assets and the statement of activities) report information on all of the activities of the Agency. For the most part, the effect of interfund activity has been removed from these statements. Governmental activities, which normally are supported by taxes and intergovernmental revenues, are reported separately from business-type activities, which rely to a significant extent on fees and charges for support. The Palm Desert Redevelopment Agency has no business-type activities. The statement of activities demonstrates the degree to which the direct expenses of a given function or segment are offset by program revenues. Direct expenses are those that are clearly identifiable with a specific function or segment. Program revenues include: 1) charges to customers or applicants who purchase, use or directly benefit from goods, services or privileges provided by a given function or segment, and 2) grants and contributions that are restricted to meeting the operational or capital requirements of a particular function or segment. Taxes and other items not properly included among program revenues are reported instead as general revenues. Separate financial statements are provided for the governmental funds. Major individual governmental funds are reported as separate columns in the fund financial statements. Fund Financial Statements The accounting system of the Agency is organized and operated on the basis of separate funds, each of which is considered to be a separate accounting entity. Each fund is accounted for by providing a separate set of self-balancing accounts that constitute its assets, liabilities, fund equity, revenues and expenditures. An emphasis is placed on major funds within the governmental category. A fund is considered major if total assets, liabilities, revenues or expenditures of that individual governmental fund are at least 10% of the corresponding total for all funds of that category or type. See independent auditors' report. -21 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS e, (CONTINUED) June 30, 2009 .w 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): *1. a. Basis of Presentation (Continued): Fund Financial Statements (Continued) w4P The funds of the Agency are described below: Governmental Fund Types: Special Revenue Funds - Special Revenue Funds are used to account for the proceeds of specific revenue resources (other than major capital projects) that are legally restricted to expenditures for specified purposes. 40, Debt Service Funds - Debt Service Funds are used to account for the accumulation of resources for, and the payment of, general long-term obligation principal, interest and related costs. Capital Projects Funds - Capital Projects Funds are used to account for financial resources to be used for the acquisition or construction of major capital facilities. The Agency's major governmental funds are as follows: . The Low and Moderate Income Housing Special Revenue Fund is used to account for the tax increment set-aside to be spent on projects that benefit low and moderate-income families. Project Area 1 Debt Service Fund is used to account for the tax increment revenues and expenditures of Project Area 1. 41110 Project Area 2 Debt Service Fund is used to account for tax increment revenues and expenditures of Project Area 2. Project Area 4 Debt Service Fund is used to account for tax increment revenues and 014 expenditures of Project Area 4. The Financing Authority Debt Service Fund is used to account for the resources and payment of the debt issued by the Palm Desert Financing Authority and loaned to the Redevelopment Agency. OP See independent auditors' report. tow - 22 - . PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): a. Basis of Presentation (Continued): Fund Financial Statements (Continued) Major Governmental Funds (Continued) Project Area 2 Capital Project Fund is used to account for financial resources to be used for the acquisition or construction of major capital facilities in Project Area 2. b. Measurement Focus and Basis of Accounting: Measurement Focus Measurement focus is a term used to describe "which" transactions are recorded within the various financial statements. Basis of accounting refers to "when" transactions are recorded regardless of the measurement focus applied. On the government-wide statement of net assets and the statement of activities, activities are presented using the economic resources measurement focus. Under the economic resources measurement focus, all (both current and long-term) economic resources and obligations of the government are reported. In the fund financial statements, all governmental funds are accounted for on a spending or "financial flow" measurement focus. This means that only current assets and current liabilities are generally included on their balance sheets. Their reported fund balances (net current assets) are considered a measure of "available spendable resources." Governmental fund operating statements present increases (revenues and other financing sources) and decreases (expenditures and other financing uses) in net current assets. Noncurrent portions of long-term receivables due to governmental funds are reported on their balance sheets, in spite of their spending measurement focus. Special reporting treatments are used to indicate, however, that they should not be considered "available spendable resources" since they do not represent net current assets. Noncurrent portions of long-term receivables are offset by fund balance reserve accounts. See independent auditors' report. - 23 - 10 PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS .r (CONTINUED) June 30, 2009 .. 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): '"' b. Measurement Focus and Basis of Accounting (Continued): WA Basis of Accounting so In the government-wide statement of net assets and statement of activities, the governmental activities are presented using the accrual basis of accounting. Under the accrual basis ofalat accounting, revenues are recognized when earned and expenses are recorded when the liability .� is incurred or economic asset used. Revenues, expenses, gains, losses, assets and liabilities resulting from exchange and exchange-like transactions are recognized when the exchange takes place. aap taaf In the fund financial statements, governmental funds are presented on the modified accrual basis of accounting. Under this modified accrual basis of accounting, revenues are recognized when "measurable and available." Measurable means knowing or being able to reasonably estimate the amount. Available means collectible within the current period or soon enough thereafter to pay current liabilities. Expenditures generally are recorded when a liability is +�* incurred, as under accrual accounting. However, debt service expenditures are recorded only tio when payment is due. ana Revenues that are susceptible to accrual include property taxes that are levied for and due for the fiscal year and collected within 60 days after year-end. Property taxes, rents and interest associated with the current fiscal period are all considered to be susceptible to accrual and so have been recognized as revenues of the current fiscal period. All other revenue items are considered to be measurable and available only when cash is received by the government. c. Investments: Investments are stated at fair value (quoted market price or the best available estimate thereof). d. Property Held for Resale: The Agency purchased land within the Agency's project area. The land held for resale is " " recorded in the Redevelopment Agency Special Revenue Fund as property held for resale, at the lower of acquisition cost or net realizable value. At June 30, 2009, the cost of the property held for resale for various housing properties in Palm Desert totaled $465,834. ask w Nib 1118 See independent auditors' report. - 24 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): e. Prepaid Items and Deposits: Certain payments to vendors reflect costs applicable to future accounting periods are recorded as prepaid items in the government-wide and fund financial statements. The Agency has $35,789 of miscellaneous prepaid items. f. Property Tax Calendar: Property taxes are assessed and collected each fiscal year according to the following property tax calendar: Lien Date January 1 Levy Date July 1 to June 30 Due Date November 1 - 1st Installment March 1 - 2nd Installment Delinquent Date December 10 - 1st Installment April 10 - 2nd Installment Under California law, property taxes are assessed and collected by the counties up to 1% of assessed value, plus other increases approved by the voters. The property taxes go into a pool, and are then allocated to the agencies based on complex formulas prescribed by the state statutes. g. Capital Assets and Depreciation: Capital assets are reported in the government-wide financial statements. Capital assets are defined by the Agency as assets with an initial cost of more than $500 and an estimated life in excess of one year. Such assets are recorded at historical cost or estimated historical cost if purchased or constructed. Donated capital assets are recorded at estimated fair market value at the date of donation. The Agency had no infrastructure assets. The cost of normal maintenance and repairs that do not add to the value of the asset or materially extend asset lives are not capitalized. See independent auditors' report. - 25 - PALM DESERT REDEVELOPMENT AGENCY rr NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) lib June 30, 2009 eli 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): �^ g. Capital Assets and Depreciation (Continued): Property, plant and equipment are depreciated using the straight-line method over the following estimated useful lives: Buildings 40 years Improvements other than buildings 20 years ell Machinery and equipment 5 to 8 years h. Long-Term Obligations: In the government-wide financial statements, long-term debt and other long-term obligations are reported as liabilities. Bond premiums and discounts, as well as issuance costs, are deferred and amortized over the life of the bonds using the effective interest method. Bonds payable are tot reported net of the applicable bond premium or discount. Bond issuance costs are reported as deferred charges and amortized over the term of the related debt. egt vet In the fund financial statements, governmental fund types recognize bond premiums and discounts, as well as bond issuance costs, during the current period. The face amount of debt w issued is reported as other financing sources. Premiums received on debt issuances are reported as other financing sources while discounts on debt issuances are reported as other financing uses. Issuance costs, whether or not withheld from the actual debt proceeds received, are u► reported as debt service expenditures. i. Fund Equity: iw wir In the fund financial statements, governmental funds report reservations of fund balance for amounts that are not available for appropriation or are legally restricted by outside parties for ""' use for a specific purpose. Designations of fund balance represent tentative management plans that are subject to change. s WS See independent auditors' report. - 26 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): j. Explanation of differences between Governmental Funds Balance Sheets and the Statement of Net Assets: Long-Term Debt Total Capital Transactions/ Reclassifications Statement Governmental Related Interest and of Net Funds Items Payable Eliminations Assets Assets: Cash and investments $ 149,525,586 $ - $ - $ - $ 149,525,586 Restricted cash with fiscal agent 154,494,919 - - - 154,494,919 Receivables 10,704,401 - - - 10,704,401 Due from other funds 187,999 - - (187,999) - Due from other governmental agencies 27,988 - - - 27,988 Property held for resale 465,834 - - - 465,834 Prepaid items and deposits 35,789 - - - 35,789 Deferred charges - - 10,203,749 - 10,203,749 Capital assets - 158,151,087 - - 158,151,087 Total Assets 315,442,516 158,151,087 10,203,749 (187,999) 483,609,353 Liabilities: Accounts payable 2,012,682 - - - 2,012,682 Accrued liabilities 101,334 - - - 101,334 Interest payable - - 5,084,801 - 5,084,801 Deposits payable 401,553 - - - 401.553 Due to other funds 187,999 - - (187,999) - Unearned revenue 30,361 - - - 30,361 Deferred revenue 37,216 - - (37,216) - Amounts due under pass-through agreements 53,285,469 - - - 53,285,469 Long-term liabilities-current - - 14,264,707 - 14,264.707 Long-term liabilities-noncurrent - - 416.251.594 - 416.251.594 Total Liabilities 56,056,614 - 435,601,102 (225,215) 491.432,501 Net Assets(Deficit) $ 259,385,902 $158,151,087 $(425,397,353) $ 37,216 $ (7.823,148) See independent auditors' report. - 27 - MP PALM DESERT REDEVELOPMENT AGENCY vs NOTES TO BASIC FINANCIAL STATEMENTS 0110 (CONTINUED) t June 30, 2009 go hit I. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): "" WO k. Explanation of differences between Governmental Funds Operating Statements and the Statement of Activities: MP Total Capital Long-Term Cost of Reclassifications Statement Governmental Related Debt Accrued Issuance/ and of oio Funds Items Transactions Interest perm amount Eliminations Activities Revenues: MS Taxes $ 90,137,057 $ - $ - $ - $ - $ - $ 90,137,057 wok Intergovernmental 27,579 - - - - - 27,579 Investment earnings 3,889,259 - - - - (69,917) 3,819,342 oimo Rental income 5,050,479 - - - - (4,883,360) 167,119 roak Apartment complexes - - - - - 5,006,787 5,006,787 Other revenues 1,180,750 - (16.294) 1.164.456 NIP Total Revenues 100.285.124 - - - - 37,216 100,322,340 tow MkExpenditures: Current: General government 14,404.006 2,569,788 - - - (5,669,694) 11,304,100 Payments to other agencies 39,085,940 - - - - - 39,085,940 OP Apartment complexes - - - - - 5,669,694 5,669,694 Public works - 17,874,212 - - - 599,419 18,473,631 Capital outlay 10,078,803 (10,078,803) - - - - - NO Debt service: illb Interest and fiscal charges 19,288,436 1,163,787 (212,564) 506,523 - 20,746,182 Principal retirement 12.732,707 - (12,732,707) - - - - iii Total Expenditures 95,589.892 10,365,197 (11.568,920) (212.564) 506,523 599.419 95.279.547 lig OW Other Financing Sources(Uses): Sale of property - (599,419) - - - 599,419 - Ma Transfers in 61,782,753 - - - - (61,782,753) - Transfers out (61.782.753) - - - - 61.782,753 - el WI Total Other Financing Sources(Uses) - (599,419) - - - 599,419 - NO N Net Change in Fund Balance $ 4.695.232 $(10,964.616) $11.568.920 $ 212.564 $ (506,523) $ 37,216 $ 5.042,793 iii Rib NO See independent auditors' report. wit - 28 - .R W PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): 1. Budgetary Accounting: The Agency uses the following procedures in establishing its budgetary data reported in the financial statements: 1. Before the beginning of the fiscal year, the Executive Director submits to the Board of Directors a proposed budget for the year commencing the following July 1. 2. Public hearings are conducted to obtain taxpayer comments. 3. The Budget is subsequently adopted through passage of a resolution. 4. Original appropriations are modified by supplementary appropriations and transfers among budget categories. The Board approves all significant changes. Annual appropriations lapse at year-end. 5. Encumbrances and Continuing Appropriations are rebudgeted as of July 1 by Board action. They are reported as reservations of fund balance in the fund-level financial statements. 6. Formal budgetary integration is employed as a management control device during the year for the Special Revenue and Capital Projects Funds. Formal budgetary integration is not employed for Debt Service Funds because effective budgetary control is alternatively achieved through debt indenture provisions. 7. Budgets are adopted on a basis consistent with accounting principles generally accepted in the United States of America. Budgetary data for the Special Revenue Funds and Capital Projects Funds are not presented herein, as the budgets for these funds are long-term in nature. m. Relationship to the City of Palm Desert: The Palm Desert Redevelopment Agency is an integral part of the reporting entity of the City of Palm Desert, California. The funds of the Agency have been included within the scope of the basic financial statements of the City because the City Council of the City of Palm Desert exercises oversight responsibility over the operations of the Agency. Only the funds of the Agency are included herein and these financial statements, therefore, do not purport to represent the financial position or results of operations of the City of Palm Desert. See independent auditors' report. - 29 - so PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 +•t 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED): n. Use of Estimates: The financial statements are prepared in conformity with accounting principles generally accepted in the United States of America and, accordingly, include amounts that are based on management's best estimates and judgments. The financial statements include estimates for depreciation expense and fair value of investments. Accordingly, actual results could differ from the estimates. 2. ORGANIZATION AND TAX INCREMENT FINANCING: OP The Agency is a separate governmental entity as prescribed in the California Community Redevelopment law and as set forth in the Health and Safety Code of the State of California. The Agency consists of Project Area 1, Project Area 2, Project Area 3 and Project Area 4. In addition, the Agency and the City of Palm Desert (the City) have established the Palm Desert Financing Authority as a joint power of authority between the Agency and the City for purposes of financing and funding capital improvements. Transactions related to the joint power for the Agency are recorded in a debt service fund. The Palm Desert Housing Authority was established in January 1998, as a component unit of the Agency and is partly responsible for the administration of providing affordable housing in the City of Palm Desert. The apartment complexes are operated by the Authority through a management company. The transactions related to the Housing Authority are reported in a Special Revenue Ito Fund. Agency expenses include capital improvement projects and operating costs which include required r staff support and consultant services. OP The Agency's primary source of revenue comes from property taxes, referred to in the accompanying financial statements as "tax increment revenue." The assessed valuation of all at property within each project area was determined on the date of adoption of the Project Area. Except for certain amounts provided by specific agreement (see Note 7), property taxes related to the incremental increase in assessed values after the adoption of the Project Area have been Olt allocated to the Agency, while all property taxes on the "frozen" assessed valuation as of the adoption date have been allocated to the City and other districts. ew at See independent auditors' report. tot - 30 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 3. CASH AND INVESTMENTS: Cash and Investments Cash and investments reported in the accompanying financial statements consisted of the following: Cash and investments pooled with the City $ 147,510,586 Investment in City Bonds 2,015,000 Restricted cash with fiscal agent 154,494,919 $ 304,020,505 Investments Authorized by the California Government Code and the Agency's Investment Policy Under provision of the City's investment policy and in accordance with the California Government Code,the following investments are authorized: • United States Treasury bills, notes, bonds or certificates of indebtedness • United States government-sponsored enterprise obligations, participations or other instruments • Banker's Acceptances issued by commercial banks • Commercial Paper issued by general corporations • Negotiable Certificates of Deposits, issued by a nationally or state-chartered bank, a savings association, a federal association or by a state-licensed branch of a foreign bank • Time Certificates of Deposit issued by qualified public depositories • Repurchase Agreements sold by authorized brokers • Medium-Term Notes issued by corporations organized and operating in the United States, or by depository institutions operating in the United States and licensed by the United States or by any state • Money Market Mutual Funds that are registered with the SEC under the Investment. Act of 1940 • State of California Local Agency Investment Fund (LAIF) that is managed by the State Treasurer's Office • Structured Notes in the form of callable securities or "STRIPS" issued by the United States Treasury, Federal Agencies or government-sponsored enterprises • Asset-Backed Commercial Paper issued by special purpose corporations, trusts or limited liability companies • Local Government Investment Pools See independent auditors' report. - 31 - orm PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 .e 3. CASH AND INVESTMENTS (CONTINUED): Investments Authorized by the California Government Code and the Agency's Investment Policy (Continued) pp WPA The City's Investment policy imposes the following restrictions on the maximum percentage it can invest in a single type of investment. Portfolio Single Issuer Issuer Maximum Maximum United States Treasury Bills,Notes, Bonds 100% N/A United States Government-Sponsored Enterprise Securities 100% 30% Banker's Acceptances 40% 30% Commercial Paper 25% 10% ,., Negotiable Certificates of Deposit 30% N/A Time Certificates of Deposit 15% N/A Repurchase Agreements 20% N/A mat Medium-Term Corporate Notes 30% 15% Money Market Mutual Funds 20% N/A Local Agency Investment Fund (LAIF) $40M/Acct N/A .00 Structured Notes (STRIPS) 20% N/A Asset-Backed Commercial Paper 25% N/A Local Government Investment Pools 30% N/A N/A -Not Applicable The City's policy is more conservative than state law, which has no issuer concentration limits on who federal agency debt. The federal agency debt that the City purchases have implied credit ratings of "AAA/Aaa". op Investments Authorized by Debt Agreements Investment of debt proceeds held by bond trustee are governed by provisions of the debt agreements, rather than the general provisions of the California Government Code or the Agency's OM investment policy. elk OP See independent auditors' report. - 32 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 3. CASH AND INVESTMENTS (CONTINUED): Disclosures Relating to Interest Rate Risk Interest rate risk is the risk that changes in market interest rates will adversely affect the fair value of an investment. Generally, 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. Disclosures Relating to Credit Risk Generally, 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. The Agency's investment in City of Palm Desert Bonds are not rated, while investments held by bond trustee consist of money market mutual funds, which are rated AAA by Standard and Poor's. Custodial Credit Risk Custodial credit risk for deposits is the risk that, in the event of the failure of a depository financial institution, a government will not be able to recover its deposits or will not be able to recover collateral securities that are in the possession of an outside party. The custodial credit risk for investments is the risk that, in the event of the failure of the counterparty (e.g., broker-dealer) to a transaction, a government will not be able to recover the value of its investment or collateral securities that are in the possession of another party. The California Government Code and the Agency's investment policy do not contain legal or policy requirements that would limit the exposure to custodial credit risk for deposits or investments, other than the following provision for deposits: The California Government Code requires that a financial institution secure deposits made by state or local governmental units by pledging securities in an undivided collateral pool held by a depository regulated under state law (unless so waived by the governmental unit). The market value of the pledged securities in the collateral pool must equal at least 110% of the total amount deposited by the public agencies. California law also allows financial institutions to secure the Agency deposits by pledging first trust deed mortgage notes having a value of 150% of the secured public deposits. Disclosures Related to Interest Rate Risk, Credit Risk and Custodial Credit Risk: The Agency's cash and investments are pooled with the City of Palm Desert's cash and investments. Additional disclosures regarding $147,510,586 pooled investments related to interest rate risk, credit risk and custodial credit risk are available in the City of Palm Desert's Comprehensive Annual Financial Report. The Agency's investment in City of Palm Desert Bonds are due as follows: (1) within 12 months or less $80,000, (2)between 13 and 24 months $95,000, and (3) over 24 months $1,840,000, for a total of$2,015,000. See independent auditors' report. - 33 - so PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS mkt (CONTINUED) June 30, 2009 mw 4. LOANS,NOTES RECEIVABLE AND DUE FROM OTHER GOVERNMENTAL AGENCIES: Receivables consisted of the following at June 30, 2009: Special Revenue Fund ,.M Low and Moderate Debt Service Funds Income Project Project Project Financing ow Housing Area 1 Area 2 Area 4 Authority Accounts $ 35,709 $ 1,303 $ 193 $ 113 $ - wry Interest 67,863 - - - 6,032 Loans 7,475,884 - - - - so $ 7,579,456 $ 1,303 $ 193 $ 113 $ 6,032 NO Capital Projects Fund Other Total Project Governmental Governmental Area 2 Funds Receivables Accounts $ - $ 29,906 $ 67,224 ow Interest 1,277 1,086,121 1.161,293 Loans - 2,000,000 9.475.884 $ 1,277 $ 3,116,027 $ 10,704.401 Loans Receivable a. A loan receivable for the construction of a multi-family affordable housing development dated June 14, 2001, with a balance of $7,443,238 is due from the Palm Desert Development Company. The loan is secured by a Deed of Trust, with assignment to property, rent and fixtures on the housing development located in Palm Desert. Interest is earned and due annually at a rate of 1% per annum from the date on which the final certificate of occupancy is issued. Principal on the loan is based on the applicable agency's percentage of positive net cash flow derived from the operations of the Development. b. The Agency has $32,646 in home improvement loans. Payments of interest and principal are OP due monthly on these loans. 410 c. On April 21, 2003, the Agency entered into a loan agreement with The Regents of the ma University of California, on behalf of its Riverside Campus, to loan various amounts over a 10 period of time, not to exceed an aggregate amount of$2,000,000. Proceeds of the loan are to be used for capital improvements at the University's Riverside Campus. The outstanding principal '"P balance and interest on the note is due in five annual payments beginning July 15, 2009. As of June 30, 2009, the amount outstanding on the loan was $2,000,000. OP See independent auditors' report. - 34 - �ff PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 4. LOANS,NOTES RECEIVABLE AND DUE FROM OTHER GOVERNMENTAL AGENCIES (CONTINUED): Loans Receivable (Continued) d. The Agency has issued loans for several other projects, all of which are secured by a deed of trust. A valuation allowance equal to the loan balance has been recognized where there is a significant possibility that these loans either become uncollectible or forgiven by the Agency at a future date if all the terms of the loans have been met. Detailed information for these loans is as follows: Loan Balance Interest Maturity Project Name Outstanding Rate Date Secured By Special Provisions of Loan Self-Help $ 429,000 7.25% 30 years Deed of Trust Loan balance and interest due upon maturity, Housing Program or 2024 unpaid balance of loan or interest will bear an interest rate of 12%. Home Improvement 171,488 N/A N/A Deed of Trust Loan is payable upon change or transfer of title, refinancing or upon the death of the Loans borrower. Restrictive convenants are placed against property to maintain affordability for up to 45 years in exchange for favorable loan terms. Portola Palms 149,040 3.00% 30 years Deed of Trust Loan balance and interest will be forgiven at Mobilehome Park from date maturity if debtor does not breach the terms of loan and conditions of either the unit regulatory agreement or note. Desert Rose 2,240,734 3.00% 30-45 years* Deed of Trust Loan will be forgiven at maturity unless the from date debtor is in violation of the unit regulatory of loan agreement or the deed of trust. Falcon Crest 3,191,864 3.00% 45 years Deed of Trust Loan is payable upon change or transfer of from date title, refinancing or upon the death of the of loan borrower. Acquisition, 190,510 3.00% 30-45 years Deed of Trust Loan is payable upon change or transfer of Rehabilitation, from date Assignment title, refinancing or upon the death of the Resale of loan of Rent borrower. Restrictive convenants are placed against property to maintain affordability for up to 45 years in exchange for favorable loan terms. *All properties acquired from the Redevelopment Agency after June 2009 will have a 45 year restrictive covenant. See independent auditors' report. - 35 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS ,,,» (CONTINUED) June 30, 2009 5. INTERFUND RECEIVABLES, PAYABLES AND TRANSFERS: Due To/From Other Funds The composition of interfund receivables/payables as of June 30, 2009 is as follows: @dw€ The Project Area 2 Debt Service Fund loans $187,999 to Project Area 2 Capital Projects Fund to provide temporary funds for operations. Transfers The composition of interfund transfers as of June 30, 2009, is as follows: Transfers To Special ,. Revenue Fund Capital mow Low and Projects Moderate Debt Service Funds Fund Other Income Project Project Project Financing Project Governmental ewe Transfers From Housing Area 1 Area 2 Area 4 Authority Area 2 Funds Total Special Revenue Funds: Low and Moderate Income Housing $ - $ 120,834 $ 44,978 $ 31,825 $ 8,434,328 $ - $ 3,509,873 $ 12,141.838 Debt Service Funds: Project Area 1 10,559,307 - - - 19,324,179 - 2.257,973 32,141,459 Project Area 2 3,943,662 - - - 5,229,905 598,147 - 9,771,714 Project Area 4 2,782,546 - - - 2,295,819 - 307,176 5,385,541 Financing Authority 2,161 2,161 Capital Projects Fund: Project Area 2 - - - - - - 140,480 140.480 Other Governmental Funds 951,506 - - - 859,728 - 388,326 2,199,560 OP Totals $ 18,237,021 $ 120,834 $ 44.978 $ 31.825 $ 36,143,959 $ 598,147 $ 6,605,989 $ 61,782,753 Transfers are used to: 1. move receipts restricted to debt service from the funds collecting the receipts to the debt service funds as debt service payments become due, OP 2. transfer 20% of tax increments received by RDA Debt Service Funds to the Low and Moderate Income Housing Special Revenue Fund, MP 3. transfer allocation of administrative expenses, and 4. transfer revenues to provide for capital projects. See independent auditors' report. - 36 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 6. CAPITAL ASSETS: A summary of changes in capital assets for the year ended June 30, 2009, is as follows: Balance at Balance at July 1,2008 Transfers Additions Deletions June 30,2009 Capital assets,not being depreciated: Land $ 78,577,471 $ 572,621 $ 2,026,834 $ (4,047,736) $ 77,129,190 Construction-in-progress 28,342,327 (7,485,376) 5,007,852 (14,031,238) 11.833.565 Total capital assets,not being depreciated 106,919,798 (6,912,755) 7,034,686 (18,078,974) 88.962.755 Capital assets,being 'Y 4 depreciated: Buildings 81,690,950 6,912,755 3,022,337 - 91,626,042 Improvements other than buildings 7,857,821 - - (545,680) 7,312,141 Machinery and equipment 292,916 - 21,780 (17,228) 297.468 Total capital assets, being depreciated 89,841.687 6.912,755 3,044,117 (562,908) 99,235.651 Less accumulated depreciation for: Buildings (24,380,009) - (2,167,727) - (26,547,736) Improvements other than buildings (3,106,691) - (365,607) 168,251 (3,304,047) Machinery and equipment (159,082) - (36,454) - (195,536) Total accumulated depreciation (27,645,782) - (2,569,788) 168.251 (30,047,319) Capital assets,being depreciated,net 62,195,905 6,912,755 474,329 (394.657) 69.188.332 Capital assets,net- Governmental Activities $169,115,703 $ - $ 7,509,015 $(18,473,631) $158,151,087 Depreciation expense of $2,569,788 is reported with general administration expense in the Statement of Activities. See independent auditors' report. - 37 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 7. AMOUNTS DUE UNDER PASS-THROUGH AGREEMENTS: Property taxes related to the incremental increase in assessed values after the adoption of the Redevelopment Plan are, except where otherwise provided by specific agreement, allocated to the Agency. The Agency has entered into various pass-through agreements with other agencies to allocate its tax increment revenue. APR At June 30, 2009, the Agency has an obligation of $53,285,469 to other agencies and entities related to specific pass-through agreements as follows: Balance at Balance at Entity June 30,2008 Additions Payments June 30, 2009 Riverside County- Capital Improvement $ 12,926,378 * $ 17,995,475 $11,821,165 $ 19,100,688 Riverside County-Schools 817,005 834,791 831,004 820,792 Riverside County-Library 7,723,922 2,071,275 5,535 9,789,662 Riverside County-Fire 3,248,130 3,281,923 3,248,130 3,281,923 Coachella Valley Mosquito ^^ Abatement District 661,403 676,989 661,403 676,989 Coachella Valley Water District 8,204,203 1,522,832 13,552 9,713,483 Desert Community College District 1,410,834 1,446,977 1,436,566 1,421,245 Desert Sands Unified School District 6,025,957 * 6,305,131 6,326,402 6,004,686 Coachella Valley Recreation and Park District 511,218 511,403 511,218 511,403 Coachella Valley Resources District 4,926 4,743 4,926 4,743 Palm Springs Unified School District 338,347 377,837 338,347 377,837 County Juvenile Health District 925,324 1,110,901 1,055,414 980,811 w� Other Deposits 622,118 193,291 214,202 601,207 $ 43,419,765 $36,333,568 $26,467,864 $ 53,285,469 rr * The Redevelopment Agency has used bond proceeds for the construction of capital IMP improvements, which benefit these entities. These entities have agreements with the Ns Redevelopment Agency, which will allow it to use a portion of these amounts to offset debt en service costs. See independent auditors' report. - 38 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES: Schedule of Changes The following is a schedule of changes in long-term liabilities of the Agency for the fiscal year ended June 30, 2009: Balance Repayments/ Balance Due Within July 1,2008 Additions Reductions June 30,2009 One Year Project Area No.1 2002A TARRBs,$22,070,000 $ 22,070,000 $ - $ - $ 22,070,000 $ - 2003 TARBs,$19,000,000 19,000,000 - - 19,000,000 - 2004A TARRBs,$24,945,000 21,805,000 - 1,030,000 20,775,000 945,000 2006 A&B TARBs,$62,320,000 58,140,000 - 2,075,000 56,065,000 2,195,000 2007A TARRBs,$32,600,000 30,470,000 - 2,410,000 28,060,000 2,640,000 1995A TARRBs,$6,305,000 635,000 - 635,000 - - Advances from City 6,663,940 - - 6.663,940 - Total $ 158,783,940 $ - $ 6.150,000 $ 152,633,940 $ 5,780,000 Project Area No.2 2002A TARRBs,$17,310,000 $ 14,030,000 $ - $ 675,000 $ 13,355,000 $ 695,000 2003 TARBs,$15,745,000 15,745,000 - - 15,745,000 - 2006 A-D TARBs,$67,618,213 68,638,975 1,031,046 1,320,000 68,350,021 2,015,000 Advances from City 15,991,060 - - 15,991,060 - County note payable 490,828 - 122,707 368,121 122,707 Total $ 114,895,863 $ 1.031,046 $ 2.117,707 $ 113,809,202 $ 2,832,707 Project Area No.3 2003 TARBs,$4,745,000 $ 4,220,000 $ - $ 100,000 $ 4,120,000 $ 100,000 2006 A-C TABs,$15.059,526 15,386,115 205,661 25,000 15,566,776 135,000 Total $ 19,606,115 $ 205,661 $ 125,000 $ 19,686,776 $ 235,000 Project Area No.4 1998 TARBs,$11,02,000 $ 8,355,000 $ - $ - $ 8,355,000 $ - 2001 TARBs,$15,695,000 14,510,000 - 310,000 14,200,000 305,000 2006A TARBs,$19,273,089 19,774,610 280,068 200,000 19,854,678 445.000 Total $ 42,639,610 $ 280,068 $ 510.000 $ 42,409,678 $ 750,000 Combined Low and Moderate Housing 1998 TARBs,$48,760,000 $ 5,070.000 $ - $ 685,000 $ 4,385,000 $ 1,390,000 2002 TARBs,$12,100,000 10,875,000 - 265,000 10,610,000 275,000 2007 TARBs,$86,155,000 83,970,000 - 2,880,000 81,090.000 3,005,000 Total $ 99,915,000 $ - $ 3,830,000 $ 96,085,000 $ 4,670.000 Total-All Project Areas Bonds payable $ 412,694,700 $ 1,516,775 $ 12,610,000 $ 401,601,475 $ 14.145,000 Advances from City 22,655,000 - - 22,655,000 - County note payable 490,828 - 122,707 368,121 122,707 Subtotal 435,840,528 1,516.775 12,732,707 424,624,596 14,267.707 Add: Unamortized bond premium 7,850,943 - 475.703 7,375,240 - Less: Deferred amount on refunding 1,606,250 - 122,715 1,483,535 - Total $ 442,085.221 $ 1.516,775 $ 13,085,695 $ 430.516,301 $ 14,267,707 See independent auditors' report. - 39 - ew PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 1*14 tkiki 8. LONG-TERM LIABILITIES (CONTINUED): m. A description of long-term liabilities outstanding (excluding defeased debt) of the Agency as of June 30, 2009, follows: 4.4 Tax Allocation Bonds Tax Allocation bonds are special obligations of the Agency and the Financing Authority, (a component unit of the Agency) and are secured by an irrevocable pledge of tax revenues and W. other funds as provided under the Bond Resolution. The bonds, and any interest thereon, are not a debt of the City, the State of California or any of its political subdivisions and neither the City, the lilt State of California nor any of its political subdivisions is liable on the bonds, nor in any event shall the bonds, and interest thereon, be payable out of any funds or properties other than those provided under the Bond Resolution. The Agency purchased insurance from Ambac Assurance Corporation `. (Ambac) and MBIA Insurance Corporation (MBIA) for the purpose of enhancing the creditworthiness of the bonds. Since the date of purchase, Ambac and MBIA's ratings by Moody's Investors Services have been downgraded from "AAA" to "Caa2", and "AAA" to "B3", respectively. 4.4 Pursuant to California Health and Safety Code Section 33670, the total number of dollars of taxes which may be divided and allocated to the Agency for Project Area No. 1 is $500,000,000, net tax increment and it is estimated that the cap will be reached in the year 2022. Project Area No. 4's total is $600,000,000, gross tax increment and it is estimated that this cap will be reached in the year 2034. The result of reaching the cap limits would preclude the Agency from receiving taxes and using the taxes to pay debt in these project areas, thereby requiring the Agency to call bonds prior to those dates. Po I. MP OM .�r .e See independent auditors' report. - 40 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) 2002 Series A Tax Allocation Refunding Revenue Bonds (Project Area No. 1 as Amended) In March 2002, the Palm Desert Financing Authority issued $22,070,000 of Tax Allocation Refunding Revenue Bonds (Project Area No. 1 as Amended) 2002 Series A. The proceeds from the bonds were loaned to the Palm Desert Redevelopment Agency. A portion of the proceeds of the loan was used to prepay the prior loan, which effected the current refunding of a like portion of the prior bonds. The remainder was used to fund various redevelopment capital projects of the Agency in Project Area No. 1. The bonds consist of serial bonds of $10,905,000 at 5.00% due April 1, 2025, and $11,165,000 in term bonds at 5.10% due April 1, 2030. Interest is payable semi-annually on April 1 and October 1. Mandatory sinking fund redemptions begin April 1, 2024. The future debt service requirements on the 2002 Series A Tax Allocation Refunding Revenue Bonds (Project Area No. 1, as amended) are as follows: Year Ending June 30, Principal Interest Total 2010 $ - $ 1,114,665 $ 1,114,665 2011 - 1,114,665 1,114,665 2012 - 1,114,665 1,114,665 2013 - 1,114,665 1,114,665 2014 - 1,114,665 1,114,665 2015 - 2019 - 5,573,325 5,573,325 2020 - 2024 4,780,000 5,573,325 10,353,325 2025 - 2029 14,830,000 2,515,060 17,345,060 2030 2,460,000 125,460 2,585,460 22,070,000 $ 19,360,495 $ 41,430,495 See independent auditors' report. - 41 - MOW PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Series 2003 Tax Allocation Revenue Bonds (Project Area No. 1) 4M„ In July 2003, the Financing Authority issued $19,000,000 Tax Allocation Revenue Bonds (Project Area No. 1 as Amended) Series 2003. The proceeds of the bonds were disbursed to make a loan to 4 the Redevelopment Agency. The Agency used the proceeds of the loan to fund various redevelopment capital projects of the Agency and to finance costs of issuance of the bonds. The bonds bear interest at 5.0%. They consist of$7,050,000 serial bonds with principal payments due in 2026 and 2027, and $11,950,000 term bonds due in 2030. Interest will be payable on April 1 and October 1, of each year, beginning April 1, 2004. Principal payments will be on April 1 of the years stated above. The future debt service requirements on the 2003 Series Tax Allocation Revenue Bonds (Project Area No. 1) are as follows: Year Ending June 30, Principal Interest Total 2010 $ - $ 950,000 $ 950,000 2011 - 950,000 950,000 2012 - 950,000 950,000 2013 - 950,000 950,000 2014 - 950,000 950,000 2015 -2019 - 4,750,000 4,750,000 2020 - 2024 - 4,750,000 4,750,000 2025 - 2029 14,820,000 3,683,500 18,503,500 2030 4,180,000 209,000 4,389,000 .. $ 19,000,000 $ 18,142,500 $ 37,142,500 fib rw OOP See independent auditors' report. 00 - 42 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) 2004 Series A Tax Allocation Refunding Revenue Bonds (Project Area No. 1 as Amended) In June 2004, the Palm Desert Financing Authority issued $24,945,000 of Tax Allocation Refunding Revenue Bonds (Project Area No. 1 as Amended) 2004 Series A. The proceeds from the bonds were loaned to the Palm Desert Redevelopment Agency to refinance a portion of the Agency's obligations from 1995 and to fund various redevelopment capital projects within or of benefit to the project area. Interest rates on the bonds vary from 3.0% to 5.0% per annum payable semi-annually on April 1 and October 1. Principal payments will be made annually beginning April 1, 2005. The future debt service requirements on the 2004 Series A Tax Allocation Revenue Bonds (Project Area No. 1, as amended) are as follows: Year Ending June 30, Principal Interest Total 2010 $ 945,000 $ 974,313 $ 1,919,313 2011 1,130,000 927,063 2,057,063 2012 1.050,000 876,213 1,926,213 2013 1,155,000 828,963 1,983,963 2014 1,210,000 7 76,98 8 1,986,988 2015 - 2019 6,730,000 3,072,513 9,802,513 2020 - 2024 7,295,000 1,400,100 8,695,100 2025 1,260,000 63,000 1,323,000 $ 20,775,000 $ 8,919,153 $ 29,694,153 See independent auditors' report. -43 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Tax Allocation Revenue Bonds (Project Area No. 1, as Amended) 2006 Series A and Series B 5fe (Taxable) On July 6, 2006, the Palm Desert Financing Authority issued $37,780,000 of Tax Allocation Revenue Bonds (Project Area No. 1, as Amended) 2006 Series A and $24,540,000 of Tax Allocation Refunding Revenue Bonds (Project Area No. 1, as Amended) 2006 Series B (Taxable). The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency. The proceeds of the Series A loan will be used to assist the Agency to fund various redevelopment capital projects within or of benefit to Project Area No. 1, as Amended,pay costs of issuance and pay the premium on a Reserve Fund surety bond. The proceeds of the Series B loan will be used to refinance the Agency's obligations incurred under a loan agreement entered into in , 1997, pay costs of issuance and pay the premium on a Reserve Fund surety bond. The Series A bonds consist of $26,415,000 Serial Bonds with interest rates ranging from 4.70% to 5.25% payable semiannually on October 1 and April 1. Bond maturities begin April 1, 2017, and continue annually through 2030. Term bonds in the amount of$11,365,000 carry an interest rate of 5.00% and mature April 1, 2022. The Series B bonds consist of$13,220,000 Serial Bonds with interest rates ranging from 5.56% to 5.77% payable semiannually on October 1 and April 1. Bond maturities began April 1, 2007, and continue annually through 2012. Term bonds in the amount of $11,320,000 carry an interest rate of 5.82% and mature April 1, 2016. The future debt service requirements on the 2006 Series A and Series B Tax Allocation Revenue Bonds (Project Area No. 1, as amended) are as follows: Year Ending ,.., June 30, Principal Interest Total 2010 $ 2,195,000 $ 2,974,259 $ 5,169,259 2011 2,320,000 2,848,266 5,168,266 2012 2,450,000 2,714,634 5,164,634 mow 2013 2,595,000 2,573,269 5,168,269 mot 2014 2,745,000 2,422,240 5,167,240 2015 - 2019 13,050,000 9,946,464 22,996,464 lop 2020 - 2024 25,300,000 4,821,000 30,121,000 2025 - 2029 5,120,000 601,818 5,721,818 2030 290.000 13,775 303,775 ma $ 56,065,000 $ 28,915,725 $ 84,980,725 • See independent auditors' report. -44- PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Tax Allocation Refunding Revenue Bonds (Project Area No. 1, as amended) 2007 Series A On January 9, 2007, the Palm Desert Financing Authority issued $32,600,000 Tax Allocation Refunding Revenue Bonds (Project Area No. 1, as amended) 2007 Series A. The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency. The proceeds of the 2007 Loan will be used to refinance a portion of the outstanding obligations of the Redevelopment Agency, fund various redevelopment capital projects within the Palm Desert Redevelopment Agency Project Area No. 1, as amended, and pay the costs associated with the issuance of the bonds. The Series A bonds consist of$32,600,000 Serial Bonds with interest rates ranging from 3.50% to 5.00% payable semiannually on October 1 and April 1. Bond maturities began April 1, 2008 and continue annually through 2018. The future debt service requirements on the 2007 Series A Tax Allocation Refunding Revenue Bonds (Project Area No. 1, as amended) are as follows: Year Ending June 30, Principal Interest Total 2010 $ 2,640,000 $ 1,320,425 $ 3,960,425 2011 2,625,000 1,201,625 3,826,625 2012 2,870,000 1,083,500 3,953,500 2013 2,955,000 940,000 3,895,000 2014 3,100,000 794,500 3,894,500 2015 - 2019 13,870,000 1,764,500 15,634,500 $ 28,060,000 $ 7,104,550 $ 35,164,550 See independent auditors' report. - 45 - amp PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS �. (CONTINUED) June 30, 2009 .,R 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) 1995 Series A Tax Allocation Revenue Refunding Bonds (Project Area No.1) In August 1995, the Palm Desert Financing Authority issued $6,305,000 in Tax Allocation Revenue Refunding Bonds 1995 Series A. The proceeds from the bonds were loaned to the Palm Desert Redevelopment Agency to provide funds to refund in advance $6,430,000 of the 1988 Tax Allocation Bonds. The Bonds were paid off during the year. 2002 Series A Tax Allocation Refunding Revenue Bonds (Project Area No. 2) ,e In July 2002, the Palm Desert Financing Authority issued $17,310,000 of Tax Allocation Refunding Revenue Bonds (Project Area No. 2). The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency to prepay outstanding indebtedness and to fund various redevelopment capital projects within or of benefit to the project area. Interest rates on the bonds vary from 3.0% to 5.0% per annum payable semi-annually on February 1 and 04, August 1. The future debt service requirements on the 2002 Series A Tax Allocation Refunding Revenue •* Bonds (Project Area No. 2) are as follows: Year Ending June 30, Principal Interest Total 2010 $ 695,000 $ 607,867 $ 1,302,867 2011 720,000 581,497 1,301,497 2012 760,000 548,638 1,308,638 2013 795,000 509,763 1,304,763 op 2014 835,000 472,353 1,307,353 2015 - 2019 4,780,000 1,759,947 6,539,947 ork 2020 - 2023 4,770,000 491,150 5,261,150 , $ 13,355,000 $ 4,971,215 $ 18,326,215 atfr le 1011 See independent auditors' report. woo -46 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Series 2003 Tax Allocation Revenue Bonds (Project Area No. 2) In March 2003, the Palm Desert Financing Authority issued $15,745,000 of Tax Allocation Revenue Bonds (Project Area No. 2) Series 2003. The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency to fund various redevelopment capital projects of the Agency in Project Area No. 2. Interest rates on the bonds vary from 4.5% to 5.0% per annum payable semi-annually on February 1 and August 1, with principal maturing as follows: $ 875,000 Serial Bonds August 1, 2023 910,000 Serial Bonds August 1, 2024 2,485,000 Term Bonds August 1, 2026 11,475,000 Term Bonds August 1, 2033 The future debt service requirements on the 2003 Series Tax Allocation Revenue Bonds (Project k Area No. 2) are as follows: Year Ending June 30, Principal Interest Total 2010 $ - $ 769,006 $ 769,006 2011 - 769,006 769,006 2012 - 769,006 769,006 2013 - 769,006 769,006 2014 - 769,006 769,006 2015 - 2019 - 3,845,031 3,845,031 2020 - 2024 875,000 3,825,344 4,700,344 2025 -2029 6,275,000 2,981,347 9,256,347 2030 - 2034 8,595,000 1,117,625 9,712,625 $ 15,745,000 $ 15,614,377 $ 31,359,377 See independent auditors' report. - 47 - so PALM DESERT REDEVELOPMENT AGENCY .r NOTES TO BASIC FINANCIAL STATEMENTS ,. (CONTINUED) so June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Project Area No. 2 Tax Allocation Refunding Revenue Bonds 2006 Series A, Tax Allocation Revenue Capital Appreciation Bonds 2006 Series B, Revenue Bonds 2006 Series C and Subordinate Tax Allocation Revenue Capital Appreciation Bonds 2006 Series D On July 25, 2006, the Palm Desert Financing Authority issued its Project Area No. 2, $41,340,000 Tax Allocation Refunding Revenue Bonds 2006 Series A, $1,567,118 Tax Allocation Revenue Capital Appreciation Bonds 2006 Series B, $7,775,000 Tax Allocation Revenue Bonds "'o 2006 Series C and $16,936,095 Subordinate Tax Allocation Revenue Capital Appreciation Bonds 2006 Series D. The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency. The proceeds of the Series A, B and C Bonds will be used to make three loans to refinance the Agency's obligations incurred under a loan agreement entered into in 1995, fund various redevelopment capital projects within or of benefit to its Project Area No. 2, purchase a Reserve Fund surety policy bond and pay costs of issuance of the bonds. The Agency will use the proceeds of the Series D Bonds to fund various redevelopment capital projects within or of benefit to the Project Area, fund a debt service reserve fund and pay cost of issuance of the bonds. The Series A bonds consist of$16,250,000 Serial Bonds with interest rates ranging from 4.00% to *� 5.00% payable semiannually on August 1 and February 1. Bond maturities begin August 1, 2007, and continue annually through 2026. Term bonds in the amount of$8,225,000 carry an interest rate of 4.90% and mature August 1, 2031. Term bonds in the amount of $16,865,000 carry an interest rate of 5.125% and mature August 1, 2036. The Series B bonds consist of $1,567,118 Capital Appreciation Bonds with a reoffering yield ranging from 3.85% to 4.08%. Bond maturities begin April 1, 2007, and continue annually through 2010. The Series C bonds consist of $3,950,000 Serial Bonds with interest rates ranging from 3.90% to 4.90% payable semiannually on August 1 and February 1. Bond maturities begin August 1, 2010, and continue annually through 2026. Term bonds in the amount of $1,910,000 carry an interest rate of 4.90% and mature August 1, 2031. Term bonds in the amount of $1,915,000 carry an interest rate of 5.00% and mature August 1, 2035. The Series D bonds consist of $16,936,095 Capital Appreciation Bonds with a reoffering yield ranging from 4.65% to 6.10%. Bond maturities began August 1, 2007, and continue annually through 2035. Each year the outstanding balance is increased for the accretion of interest associated with the bonds. The accreted interest at June 30, 2009, is $2,860,841. A 410 See independent auditors' report. les - 48 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Project Area No. 2 Tax Allocation Refunding Revenue Bonds 2006 Series A, Tax Allocation Revenue Capital Appreciation Bonds 2006 Series B, Revenue Bonds 2006 Series C and Subordinate Tax Allocation Revenue Capital Appreciation Bonds 2006 Series D (Continued) The debt service requirements schedules on the 2006 Series A Tax Allocation Refunding Revenue Bonds, Series B Tax Allocation Revenue Capital Appreciation Bonds, Series C Revenue Bonds and Series D Subordinate Tax Allocation Revenue Capital Appreciation Bonds (Project Area No. 2) do not agree to the liability for those bonds shown in the schedule of changes. These bond issues include capital appreciation bonds, which are issued at a discount. The carrying amount of these bonds accretes, or increases each year. The amount shown in the schedule of changes include the accreted value to date. The future debt service requirements are as follows: Year Ending June 30, Principal Interest Total 2010 $ 1,777,789 $ 2,595,139 $ 4,372,928 2011 1,547,001 2,589,956 4,136,957 2012 1,647,818 2,561,720 4,209,538 2013 1,808,558 2,628,779 4,437,337 2014 1,880,353 2,681,585 4,561,938 2015 - 2019 7,767,793 12,577,044 20,344,837 2020 - 2024 9,570,330 13,693,667 23,263,997 2025 -2029 11,989,204 13,730,253 25,719,457 2030 -2034 12,855,785 10,851,033 23,706,818 2035 - 2037 14,644,549 4,170,432 18,814,981 $ 65,489,180 $ 68,079,608 $ 133,568,788 See independent auditors' report. - 49 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS „s (CONTINUED) June 30, 2009 .. 8. LONG-TERM LIABILITIES (CONTINUED): Wtat Tax Allocation Bonds (Continued) Series 2003 Tax Allocation Revenue Bonds (Project Area No. 3) In July 2003, the Financing Authority issued $4,745,000 Tax Allocation Revenue Bonds (Project Area No. 3) Series 2003. The proceeds of the bonds were disbursed to make a loan to the Redevelopment Agency. The Agency will use the proceeds of the loan to fund various redevelopment capital projects within or of benefit to the project area and to finance costs of issuance of the bonds. The bonds bear interest at rates ranging from 3.000% to 5.125%. Principal ow maturities for the serial bonds of$2,475,000 began April 1, 2004, and continue through October 1, MINP 2031. The term bonds in the amount of$2,270,000 are due in 2033. The future debt service requirements on the 2003 Series Tax Allocation Revenue Bonds (Project „o Area No. 3) are as follows: Year Ending June 30, Principal Interest Total 2010 $ 100,000 $ 193,048 $ 293,048 2011 105,000 189,848 294,848 .. 2012 110,000 186,225 296,225 2013 115,000 182,265 297,265 2014 120,000 177,953 297,953 2015 - 2019 660,000 814,847 1,474,847 2020 - 2024 820,000 656,858 1,476,858 2025 -2029 1,050,000 433,063 1,483,063 2030 -2033 1,040,000 136,581 1,176,581 OP $ 4,120,000 $ 2,970,688 $ 7,090,688 OP PO ON See independent auditors' report. - 50 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Project Area No. 3 Tax Allocation Revenue Bonds 2006 Series A, Tax Allocation Revenue Capital Appreciation Bonds 2006 Series B and Subordinate Tax Allocation Revenue Capital Appreciation Bonds 2006 Series C ra On July 25, 2006, the Palm Desert Financing Authority issued its Project Area No. 3, $11,915,000 Tax Allocation Revenue Bonds 2006 Series A, $383,660 Tax Allocation Revenue Capital Appreciation Bonds 2006 Series B and $2,760,866 Subordinate Tax Allocation Revenue Capital Appreciation Bonds 2006 Series C. The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency. The proceeds of the Series A and B Bonds will be used to make two loans to fund various redevelopment capital projects within or of benefit to its Project Area No. 3, purchase a Reserve Fund surety policy and pay the costs of issuance of the bonds. The Agency will loan the proceeds of the Series C Bonds to fund various redevelopment capital projects within or of benefit to the Project Area, fund a debt service reserve fund and pay the costs of issuance of the bonds. The Series A bonds consist of$2,980,000 Serial Bonds with interest rates ranging from 4.00% to 4.75% payable semiannually on April 1 and October 1. Bond maturities begin April 1, 2007, and continue annually through 2025. Term bonds in the amount of$4,465,000 carry an interest rate of 4.75% and mature April 1, 2036. Term bonds in the amount of$4,470,000 carry an interest rate of 5.00% and mature April 1, 2041. The Series B bonds consist of $383,660 Capital Appreciation Bonds with a yield ranging from 5.31% to 5.54%. Bond maturities are April 1, 2020, 2021, 2027 and 2028. The Series C bonds consist of $2,760,866 Capital Appreciation Bonds with a yield ranging from 4.80% to 6.10%. Bond maturities began April 1, 2009, and continue annually through 2034. Each year the outstanding balance is increased for the accretion of interest associated with the bonds. The accreted interest at June 30, 2009, is $569,262. See independent auditors' report. - 51 - PALM DESERT REDEVELOPMENT AGENCY )46 NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 a. 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Project Area No. 3 Tax Allocation Revenue Bonds 2006 Series A, Tax Allocation Revenue Capital Appreciation Bonds 2006 Series B and Subordinate Tax Allocation Revenue Capital Appreciation Bonds 2006 Series C (Continued) The debt service requirements schedules on the 2006 Series A Tax Allocation Revenue Bonds, OP Series B Tax Allocation Revenue Capital Appreciation Bonds and Series C Subordinate Tax Allocation Revenue Capital Appreciation Bonds (Project Area No. 3) do not agree to the liability '"` for those bonds shown in the schedule of changes. These bond issues include capital appreciation OP bonds, which are issued at a discount. The carrying amount of these bonds accretes, or increases each year. The amount shown in the schedule of changes includes the accreted value to date. The tat future debt service requirements are as follows: Year Ending June 30, Principal Interest Total UPI 2010 $ 126,100 $ 573,175 $ 699,275 2011 160,871 570,204 731,075 2012 198,934 562,141 761,075 ""' 2013 228,133 565,742 793,875 2014 254,760 571,715 826,475 • 2015 - 2019 1,639,310 3,015,003 4,654,313 2020 - 2024 1,750,563 3,764,087 5,514,650 116 2025 - 2029 1,901,982 4,098,668 6,000,650 at 2030 - 2034 2,761,861 4,012,927 6,774,788 il 2035 - 2039 4,055,000 1,102,063 5,157,063 "` 2040 - 2041 1,920,000 145.250 2,065.250 int $ 14,997,514 $ 18,980,975 $ 33,978,489 Wit el +rr See independent auditors' report. two - 52 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) 1998 Series Tax Allocation Revenue Bonds (Project Area No. 4) On March 1, 1998, the Palm Desert Financing Authority issued $11,020,000 of Tax Allocation Revenue Bonds (Project Area No. 4) Series 1998. The proceeds from the bonds were loaned to the Palm Desert Redevelopment Agency to fund various redevelopment capital projects of the Agency in Project Area No. 4. Interest rates on the bonds vary from 4.0% to 5.2%per annum payable semi- annually on April 1 and October 1, with principal maturing annually on October 1. In July 2006 $1,785,000 of the outstanding balance was advance refunded by the issuance of Tax Allocation Refunding Revenue Bonds (Project Area No. 4) 2006 Series A. The future debt service requirements on the 1998 Series Tax Allocation Revenue Bonds (Project Area No. 4) (after defeasance) are as follows: Year Ending June 30, Principal Interest Total 2010 $ - $ 429,590 $ 429,590 2011 130,000 426,665 556,665 2012 135,000 420,635 555,635 2013 140,000 414,240 554,240 2014 145,000 407,506 552,506 2015 - 2019 1,975,000 1,778,371 3,753,371 2020 - 2024 2,545,000 1,198,990 3,743,990 2025 - 2029 3,285,000 444,470 3,729,470 $ 8,355,000 $ 5,520,467 $ 13,875,467 See independent auditors' report. - 53 - es PALM DESERT REDEVELOPMENT AGENCY WO NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) tea June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): �. Tax Allocation Bonds (Continued) 2001 Series Tax Allocation Revenue Bonds (Project Area No. 4) ow In November 2001, the Palm Desert Financing Authority issued $15,695,000 of Tax Allocation Revenue Bonds (Project Area No. 4) Series 2001. The proceeds from the bonds were loaned to the two Palm Desert Redevelopment Agency to fund various redevelopment capital projects of the Agency in Project Area No. 4. Interest rates on the bonds vary from 3.5% to 4.9%per annum payable semi- annually on April 1 and October 1, with principal maturing annually on October 1. WV The future debt service requirements on the 2001 Series Tax Allocation Revenue Bonds (Project Area No. 4) are as follows: Year Ending June 30, Principal Interest Total 2010 $ 305,000 $ 651,250 $ 956,250 2011 320,000 639,909 959,909 2012 325,000 628,011 953,011 2013 345,000 614,805 959,805 2014 365,000 599,909 964,909 2015 -2019 2,050,000 2,743,198 4,793,198 2020 -2024 2,565,000 2,214,740 4,779,740 2025 - 2029 3,200,000 1,533,120 4,733,120 2030 - 2032 4,725,000 347,160 5,072,160 so $ 14,200,000 $ 9,972,102 $ 24,172,102 OM OP .r OP See independent auditors' report. ONO - 54 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Tax Allocation Refunding Revenue Bonds (Project Area No. 4) 2006 Series A and Tax Allocation Revenue Capital Appreciation Bonds (Project Area No. 4) Series B On July 25, 2006, the Palm Desert Financing Authority issued $14,610,000 of Tax Allocation Refunding Revenue Bonds (Project Area No. 4) 2006 Series A and $4,663,089 of Tax Allocation Revenue Capital Appreciation Bonds (Project Area No. 4) 2006 Series B. The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency. The proceeds of the Series A and B Bonds will be used to make two loans to refinance a portion of the outstanding obligations of the Redevelopment Agency under a loan agreement dated March 1, 1998, fund various redevelopment capital projects within or of benefit to its Project Area No. 3, purchase a Reserve Fund surety policy and pay the costs of issuance of the bonds. The Series A bonds consist of$8,155,000 Serial Bonds with interest rates ranging from 4.40% to 5.00% payable semiannually on October 1 and April 1. Bond maturities began October 1, 2008, and continue annually through 2026. Term bonds in the amount of$2,200,000 carry an interest rate of 5.00% and mature October 1, 2029. Term bonds in the amount of$4,255,000 carry an interest rate of 5.00% and mature October 1, 2034. The Series B bonds consist of $4,663,089 Capital Appreciation Bonds with a yield ranging from 4.14% to 5.56%. Bond maturities begin October 1, 2009 and continue annually through 2034. Each year the outstanding balance is increased for the accretion of interest associated with the bonds. The accreted interest at June 30, 2009, is $781,589. See independent auditors' report. - 55 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 .�. 8. LONG-TERM LIABILITIES (CONTINUED): oft Tax Allocation Bonds (Continued) Tax Allocation Refunding Revenue Bonds (Project Area No. 4) 2006 Series A and Tax Allocation Revenue Capital Appreciation Bonds (Project Area No. 4) Series B (Continued) The debt service requirements schedules on the 2006 Series A Tax Allocation Refunding Bonds 40 and Series B Tax Allocation Revenue Capital Appreciation Bonds (Project Area No. 4) do not agree to the liability for those bonds shown in the schedule of changes. These bond issues include capital appreciation bonds, which are issued at a discount. The carrying amount of these bonds Nit accretes, or increases each year. The amount shown in the schedule of changes includes the 10 accreted value to date. The future debt service requirements are as follows: Year Ending June 30, Principal Interest Total 2010 $ 439,497 $ 686,949 $ 1,126,446 2011 435,000 662,658 1,097,658 2012 554,233 657,612 1,211,845 2013 656,190 651,686 1,307,876 2014 779,182 635,195 1,414,377 OF 2015 - 2019 1,833,756 2,786,779 4,620,535 2020 - 2024 2,367,037 2,891,481 5,258,518 2025 -2029 4,290,643 3,288,956 7,579,599 2030 -2034 5,816,888 7,561,987 13,378,875 2035 1,900,663 2,102,837 4,003,500 $ 19,073,089 $ 21,926,140 $ 40,999,229 r" or eta ea aii See independent auditors' report. - 56 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) 1998 Series Tax Allocation (Housing Set-Aside) Revenue Bonds In January 1998, the Palm Desert Financing Authority issued $48,760,000 in Tax Allocation (Housing Set-Aside) Revenue Bonds. The proceeds from the bonds were loaned to the Palm Desert Redevelopment Agency to finance the acquisition of seven apartment complexes consisting of 725 rental units from the Housing Authority of the County of Riverside. Interest rates on the bonds vary from 4.0% to 5.1% per annum payable semi-annually on April 1 and October 1 with principal maturing annually on October 1. In February 2007 $38,740,000 of the outstanding balance was advance refunded by the issuance of Tax Allocation (Housing Set-Aside) Refunding Revenue Bonds Series 2007. The future debt service requirements on the 1998 Series Tax Allocation (Housing Set-Aside) Revenue Bonds (after defeasance) are as follows: Year Ending June 30, Principal Interest Total 2010 $ 1,390,000 $ 184,500 $ 1,574,500 2011 1,460,000 113,250 1,573,250 2012 1,535,000 38,375 1,573,375 $ 4,385,000 $ 336,125 $ 4,721,125 See independent auditors' report. - 57 - PALM DESERT REDEVELOPMENT AGENCY ea NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) vie June 30, 2009 tot 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) 410 2002 Series Tax Allocation (Housing Set-Aside) Revenue Bonds In August 2002, the Palm Desert Financing Authority issued $12,100,000 of Tax Allocation (Housing Set-Aside) Revenue Bonds Series 2002. The Palm Desert Financing Authority loaned the bond proceeds to the Palm Desert Redevelopment Agency to fund various low and moderate housing capital projects of the Agency and to finance costs of issuance of the bonds. Interest rates u' on the $6,555,000 serial bonds vary from 2.0% to 4.9% per annum payable semi-annually on March 1 and October 1. Annual principal payments begin October 1, 2003. The $5,545,000 term 001 bonds bear an interest rate of 5.0%per annum and mature October 1, 2031. The future debt service requirements on the 2002 Series Tax Allocation (Housing Set-Aside) Revenue Bonds are as follows: Year Ending June 30, Principal Interest Total 2010 $ 275,000 $ 491,454 $ 766,454 2011 285,000 481,298 766,298 2012 295,000 470,201 765,201 2013 305,000 458,348 763,348 2014 320,000 445,848 765,848 2015 - 2019 1,805,000 2,014,791 3,819,791 2020 - 2024 2,280,000 1,550,077 3,830,077 2025 - 2029 2,915,000 911,625 3,826,625 2030 - 2032 2,130,000 163,250 2,293,250 W6 OP $ 10,610,000 $ 6,986,892 $ 17,596,892 al MO See independent auditors' report. - 58 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 8. LONG-TERM LIABILITIES (CONTINUED): Tax Allocation Bonds (Continued) Tax Allocation (Housing Set-Aside) Refunding Revenue Bonds Series 2007 On February 7, 2007, the Palm Desert Financing Authority issued $86,155,000 Tax Allocation (Housing Set-Aside) Refunding Revenue Bonds Series 2007. The Palm Desert Financing Authority loaned the proceeds to the Palm Desert Redevelopment Agency. The proceeds of the 2007 Loan will be used to finance the development of low and moderate income housing by the Redevelopment Agency, refinance a portion of the outstanding obligations of the Redevelopment Agency, purchase a debt service surety bond for deposit in the Reserve Fund, and pay certain costs associated with the issuance of the bonds. The Series 2007 bonds consist of $86,155,000 Serial Bonds with interest rates ranging from 4.00% to 5.00% payable semiannually on October 1 and April 1. Bond maturities began October 1, 2007 and continue annually through 2027. The future debt service requirements on the Tax Allocation (Housing Set-Aside) Refunding Revenue Bonds Series 2007 are as follows: Year Ending June 30, Principal Interest Total 2010 $ 3,005,000 $ 3,736,750 $ 6,741,750 2011 3,135,000 3,606,438 6,741,438 2012 3,265,000 3,478,438 6,743,438 2013 5,005,000 3,313,038 8,318,038 2014 5,235,000 3,082,063 8,317,063 2015 - 2019 30,490,000 11,096,688 41,586,688 2020 - 2024 17,905,000 4,549,031 22,454,031 2025 - 2028 13,050,000 1,139,000 14,189,000 $ 81,090,000 $ 34,001,446 $ 115,091,446 Advances from City The City of Palm Desert has made advances to the Agency to finance capital projects in the following amounts: (a) $6,663,940 for Project Area No. 1 and $15,991,060 for Project Area No. 2. These advances do not have a fixed repayment schedule. See independent auditors' report. - 59 - in PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS .■ (CONTINUED) rwr June 30, 2009 .r 8. LONG-TERM LIABILITIES (CONTINUED): .. Notes Payable IMP The Agency entered into a cooperation agreement with the County of Riverside (the County) on 10, December 15, 1987, regarding the adoption of the Agency's Project Area No. 2. The agreement states that the Agency was to retain 50% of the County's share of tax increment. This was based on .. the County's share of tax increment being what would be allocated to the County in the absence of a redevelopment project area being adopted. NO This agreement called for the Agency to retain 50% of the County's share until the gross increment reached $3,500,000. The agreement further states that when gross increment reaches $10,000,000 that the Agency would repay the 50% of the retained County's share of increment in equal payments over a 10-year period. �" The gross increment reached the $3,500,000 limit in fiscal year 1991-1992. The Agency reached the $10,000,000 limit in fiscal year 2002-2003. The total amount owed to the County at June 30, 2009, was $368,121. Annual payments on the note are $122,707. The note is non-interest bearing. rw Future debt service payments are as follows: Year Ending June 30, Principal Interest Total 2010 $ 122,707 $ - $ 122,707 2011 122,707 - 122,707 2012 122,707 - 122,707 $ 368,121 $ - $ 368,121 OM See independent auditors' report. - 60 - PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 9. RESERVES OF FUND BALANCES: Special Revenue Fund Capital Low and Projects Moderate Fund Other Income Project Governmental Housing Area 2 Funds Total Loans receivable $ 7,475,884 $ - $ 2,000,000 $ 9,475,884 Property held for resale 465,834 - - 465,834 Prepaid items and deposits - - 35,789 35,789 Encumbrances 153,401 1,735,139 2,033,597 3,922,137 Continuing appropriations 2,547,111 21,878,691 41,228,935 65,654,737 Reserve requirement - - 27,285 27,285 Totals $ 10,642,230 $ 23,613,830 $ 45,325,606 $ 79,581,666 Reserved for Loans Receivables - These reserves are set up to reflect the noncurrent portion receivables so that they will not be considered as current funds available. Reserved for Property Held for Resale - This reserve for property held for resale has been set aside to indicate that it'will not be considered as current funds available. Reserved for Prepaid Items and Deposits - These reserves are set up to reflect the noncurrent portion of the deposits so that they will not be considered as current funds available. Reserved for Encumbrances - These reserves represent the portion of purchase orders awarded for which the goods or services had not yet been received at June 30, 2009. Although all appropriations lapse at year-end, even if encumbered, the City intends either to honor the contracts in progress or to cancel them. Encumbrances are rebudgeted on July 1, by Council action. Reserved for Continuing Appropriations - This reserve is for appropriations for capital projects that are unexpended as of June 30, 2009, and are carried forward as continuing appropriations to be expended in 2009-2010. Reserved for Reserve Requirement - These reserves are set up for the maintenance requirements for the housing apai tments. See independent auditors' report. - 61 - so PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 10. CONDUIT DEBT OBLIGATION: ■, 2003 Series A- $22,310,000 Lease Revenue Bonds In December 2003, the Palm Desert Financing Authority (Authority) issued $22,310,000 in Lease Revenue Bonds. The proceeds of the Bonds were used to: a) finance the construction of a County animal shelter and related facilities located in the unincorporated area of Thousand Palms, am California; b) finance construction of certain County medical clinic facilities located in Mecca, California; c) refund the Palm Desert Financing Authority Lease Revenue Bonds Series 1996; d) acquire a debt service reserve insurance policy; e) fund capitalized interest on the bonds; and f) pay costs of issuance of the bonds. The Authority will lease sites relating to each project from dirir the County of Riverside (County) pursuant to a Site Lease dated as of December 1, 2003, and will lease back to the Countythe Sites and the Facilities °"'� pursuant to a Facilities Lease dated December 1, 2003. Under the Lease, the County will pay to the Trustee Base Rental Payments in the amount equal to the scheduled debt service of the Bonds. The Authority will assign its right to receive the Base Rental Payments to the Trustee for the benefit of the owners of the bonds. The debt service on the bonds is to be paid solely from lease payments made by the County. The Authority has no obligation to make the debt service payments in the event that the County is not able to make the required base rental payments. As of June 30, 2009, the outstanding amount was $19,780,000. " 2008 Series A- $72,445,000 Lease Revenue Bonds ■r In November 2008, the Palm Desert Financing Authority (Authority) issued $72,445,000 in Lease Revenue Bonds. The proceeds of the Bonds were used to: a) finance the construction, installation, acquisition, development and rehabilitation of certain public capital improvements within the County, including the Palm Desert Sheriffs Station Facilities (as described herein), community centers, a multi-service center, park improvements and other various infrastructure improvements; b) fund capitalized interest on the 2008 Series A Bonds related to the Palm Desert Sheriff Station Facilities through August 31, 2010 and with respect to the Multi-Service Center Facilities (as • described herein) through December 31, 2009; c) fund a deposit into the Reserve Account as additional security for the 2008 Series A Bonds; and d) pay certain costs associated with the issuance and delivery of the 2008 Series A Bonds. Under the Lease, the County will pay to the no Trustee Base Rental Payments in the amount equal to the scheduled debt service of the Bonds. The nib Authority will assign its right to receive the Base Rental Payments to the Trustee for the benefit of the owners of the bonds. The debt service on the bonds is to be paid solely from lease payments no made by the County. The Authority has no obligation to make the debt service payments in the event that the County is not able to make the required base rental payments. As of June 30, 2009, the outstanding amount was $72,445,000. AM See independent auditors' report. - 62 - OP *ma PALM DESERT REDEVELOPMENT AGENCY NOTES TO BASIC FINANCIAL STATEMENTS (CONTINUED) June 30, 2009 11. INSURANCE: The Agency is covered under the City of Palm Desert's insurance. For additional information, see the City's financial statements. 12. COMMITMENTS AND CONTINGENCIES: ERAF and SERAF Contingency During the fiscal year 2008-2009, the State of California experienced a severe budgetary crisis. Various "budget trailer bills" were passed by the state legislature to balance the state's budget, including bills that required California redevelopment agencies to transfer funds to the Educational Revenue Augmentation Fund (ERAF) and Supplemental Educational Revenue Augmentation Fund (SERAF) administered by the various county auditor-controllers. Noted below is a general explanation of the ERAF and SERAF legislation, together with the effect of this legislation on the Palm Desert Redevelopment Agency(the Agency). ERAF Contribution for the Fiscal Year 2008-2009 Pursuant to AB 1389, a budget trailer bill, California redevelopment agencies were required to make ERAF contributions totaling $350 million for the fiscal year 2008-2009. The contributions were due by May 10, 2009. The Agency's required contribution for the fiscal year 2008-2009 was $5,250,496. In response to AB 1389, the California Redevelopment Association (CRA) filed a lawsuit against the State of California (California Redevelopment Association et al v. Genest), challenging the constitutionality of the required ERAF contributions. On April 30, 2009, the Sacramento Superior Court held in favor of CRA, ruling that AB 1389 was unconstitutional. On September 28, 2009, the State of California announced its decision not to appeal the decision in "Genest". Accordingly, the Superior Court's decision is now final and binding, and California redevelopment agencies will not be required to make the ERAF contributions pursuant to AB 1389. Accordingly, the Agency did not make the ERAF contribution of$5,250,496 for the fiscal year 2008-2009. See independent auditors' report. - 63 - 10 PALM DESERT REDEVELOPMENT AGENCY woo NOTES TO BASIC FINANCIAL STATEMENTS iff„ (CONTINUED) June 30, 2009 .. 12. COMMITMENTS AND CONTINGENCIES (CONTINUED): ERAF and SERAF Contingency (Continued) SERAF Contributions for the Fiscal Years 2009-2010 and 2010-2011 Pursuant to AB 26 4x, a budget trailer bill, California redevelopment agencies were required to make SERAF contributions totaling $1.7 billion for the fiscal year 2009-2010 and $350 million for too the fiscal year 2010-2011. Under AB 26 4x, agencies may borrow a portion of the required OP contributions from their low and moderate income housing fund. Alternatively, sponsoring governmental agencies (the cities or counties) may elect to pay the SERAF contributions on behalf of their redevelopment agencies. On October 20, 2009, the CRA filed a class action lawsuit in OP behalf of all California redevelopment agencies, again challenging the SERAF obligations as sok unconstitutional. al The Agency's estimated SERAF contributions are $25,502,408 for the fiscal year 2009-2010 and orb $5,276,438 for 2010-2011. However, it is the position of Agency officials that the SERAF contributions estimated by AB 26 4x are unconstitutional, and that the Agency is not obligated to make these contributions. Accordingly, the Agency intends to join as a Plaintiff in CRA's class action lawsuit,to overturn the provisions of AB 26 4x. If the class action lawsuit is unsuccessful, and if the Agency is required to make these SERAF contributions, Agency officials have estimated that the Agency will have sufficient funds to make the required contributions. Commitments The Agency has various disposition and development agreements and owner participation too agreements outstanding. All liabilities incurred to date have been accrued in the financial or statements. Construction commitments are reported as fund balances reserved for encumbrances and are detailed in Note 9. +rw MP itOo OP OP OP See independent auditors' report. evo - 64 - .ir SUPPLEMENTARY INFORMATION - 65 - no Schedule 1 PALM DESERT REDEVELOPMENT AGENCY on COMBINING BALANCE SHEET-OTHER GOVERNMENTAL FUNDS _ ww June 30,2009 OW liaw Total Special Debt Capital Other no Revenue Service Projects Governmental Fund Fund Funds Funds ASSETS: Cash and investments $ 2,410,967 $ 5,011,208 $ 6,864,992 $ 14,287,167 "" Restricted cash with fiscal agent 2,721,594 - 62,375,134 65,096,728 Accounts receivable 4,023 27 25,856 29,906 Interest receivable 82 - 1,086,039 1,086,121 WM Notes receivable - - 2,000,000 2,000,000 Due from other governmental agencies - - 27,579 27,579 Prepaid costs and deposits - - 35,789 35,789 M. TOTAL ASSETS $ 5,136,666 $ 5,011,235 $ 72,415,389 $ 82,563,290 low LIABILITIES AND FUND BALANCES on LIABILITIES: Accounts payable $ 520,109 $ 200 $ 887,045 $ 1,407,354 Accrued liabilities 41,920 - 43,326 85,246 Deposits payable 386,053 - 15,000 401,053 Unearned revenues 21,505 - - 21,505 Amounts due pass-through agreement - 2,648,711 - 2,648.711 TOTAL LIABILITIES 969,587 2,648,911 945,371 4,563,869 WV FUND BALANCES: w Reserved for: Encumbrances 97,896 - 1,935,701 2,033,597 Notes receivable - - 2,000,000 2,000,000 Continuing appropriations 3,178,910 - 38,050,025 41,228,935 Reserve requirement 27,285 - - 27,285 Prepaid costs and deposits - - 35,789 35,789 n` Unreserved,designated for: woo. Special revenue purposes 862,988 - - 862,988 Debt service - 2,362,324 - 2,362,324 no Capital projects - - 29,448,503 29,448,503 Imo TOTAL FUND BALANCES 4,167,079 2,362,324 71,470,018 77,999,421 o, TOTAL LIABILITIES 11W AND FUND BALANCES $ 5,136,666 $ 5,011,235 $ 72,415,389 $ 82,563,290 or woo mw sow See independent auditors'report. -66- No Schedule 2 PALM DESERT REDEVELOPMENT AGENCY COMBINING STATEMENT OF REVENUES,EXPENDITURES AND CHANGES IN FUND BALANCES-OTHER GOVERNMENTAL FUNDS For the year ended June 30,2009 Total Special Debt Capital Other Revenue Service Projects Governmental Fund Fund Funds Funds REVENUES: Taxes $ - $ 4,697,665 $ - $ 4,697,665 Intergovernmental - - 27,579 27,579 Investment earnings 107,133 65,497 824,496 997,126 Rental income 4,883,360 - 164,154 5,047,514 Other revenues 16,294 - 567,271 583,565 TOTAL REVENUES 5,006,787 4,763,162 1,583,500 11,353,449 EXPENDITURES: Current: General government 5,669,694 8,557 5,803,127 11,481,378 Payments to other agencies - 2,214,108 - 2,214,108 Capital outlay 3,104,882 - 3,756,332 6,861,214 TOTAL EXPENDITURES 8,774,576 2,222,665 9,559,459 20,556,700 EXCESS OF REVENUES OVER (UNDER)EXPENDITURES (3,767,789) 2,540,497 (7,975,959) (9,203,251) OTHER FINANCING SOURCES(USES): Transfers in 2,852,250 10,572 3,743,167 6,605,989 Transfers out - (1,870,577) (328,983) (2,199,560) TOTAL OTHER FINANCING SOURCES(USES) 2,852,250 (1,860,005) 3,414,184 4,406,429 NET CHANGE IN FUND BALANCES (915,539) 680,492 (4,561,775) (4,796,822) FUND BALANCES-BEGINNING OF YEAR 5,082,618 1,681,832 76,031,793 82,796.243 FUND BALANCES-END OF YEAR $ 4,167,079 $ 2,362,324 $ 71,470,018 $ 77,999,421 See independent auditors'report. -67- Schedule 3 PALM DESERT REDEVELOPMENT AGENCY m' BALANCE SHEET-OTHER GOVERNMENTAL FUNDS SPECIAL REVENUE June 30,2009 wr Housing iw Authority Totals ASSETS: Cash and investments $ 2,410,967 $ 2,410,967 on Restricted cash with fiscal agent 2,721,594 2,721,594 Accounts receivable 4.023 4,023 -++ Interest receivable 82 82 es TOTAL ASSETS $ 5,136,666 $ 5,136,666 LIABILITIES AND FUND BALANCES Ns LIABILITIES: Accounts payable $ 520,109 $ 520,109 two Accrued liabilities 41,920 41,920 Deposits payable 386,053 386,053 Unearned revenue 21,505 21,505 TOTAL LIABILITIES 969,587 969.587 FUND BALANCES: Reserved for: Encumbrances 97,896 97,896 Continuing appropriations 3,178,910 3,178,910 Reserve requirement 27,285 27,285 IMP Unreserved, designated for: Special revenue purposes 862,988 862,988 TOTAL FUND BALANCES 4,167.079 4.167,079 TOTAL LIABILITIES AND FUND BALANCES $ 5,136,666 $ 5,136,666 NIP rr ille Oa rir MI rw w See independent auditors'report. yr -68- .ei Schedule 4 PALM DESERT REDEVELOPMENT AGENCY STATEMENT OF REVENUES,EXPENDITURES AND CHANGES IN FUND BALANCES-OTHER GOVERNMENTAL FUNDS SPECIAL REVENUE For the year ended June 30,2009 Housing Authority Totals REVENUES: Investment earnings $ 107,133 $ 107,133 Rental income 4,883,360 4,883,360 Other revenues 16,294 16,294 TOTAL REVENUES 5,006,787 5,006,787 EXPENDITURES: Current: General government 5,669,694 5,669,694 Capital outlay 3,104,882 3,104,882 TOTAL EXPENDITURES 8,774,576 8,774,576 EXCESS OF REVENUES OVER (UNDER)EXPENDITURES (3,767,789) (3,767,789) OTHER FINANCING SOURCES: Transfers in 2,852,250 2,852,250 TOTAL OTHER FINANCING SOURCES 2,852,250 2,852,250 NET CHANGE IN FUND BALANCES (915,539) (915,539) FUND BALANCES-BEGINNING OF YEAR 5,082,618 5,082,618 FUND BALANCES-END OF YEAR $ 4,167,079 $ 4,167,079 See independent auditors'report. -69- Schedule 5 PALM DESERT REDEVELOPMENT AGENCY BALANCE SHEET-OTHER GOVERNMENTAL FUNDS DEBT SERVICE June 30,2009 00. Project .. Area 3 Totals ASSETS: Cash and investments $ 5,011,208 $ 5,011,208 ,O. Accounts receivable 27 27 000 TOTAL ASSETS $ 5,011,235 $ 5,011,235 sip LIABILITIES AND FUND BALANCES 1.00 LIABILITIES: Accounts payable $ 200 $ 200 Amounts due pass-through agreement 2,648,711 2,648,711 TOTAL LIABILITIES 2,648,911 2,648,911 no FUND BALANCES: Unreserved,designated for: Debt service 2,362,324 2,362,324 TOTAL FUND BALANCES 2,362,324 2,362,324 TOTAL LIABILITIES AND FUND BALANCES $ 5,011,235 $ 5,011,235 we fah wr See independent auditors'report. -70- 0. Schedule 6 PALM DESERT REDEVELOPMENT AGENCY STATEMENT OF REVENUES,EXPENDITURES AND CHANGES IN FUND BALANCES-OTHER GOVERNMENTAL FUNDS DEBT SERVICE For the year ended June 30,2009 Project Area 3 Totals REVENUES: Taxes $ 4,697,665 $ 4,697,665 Investment earnings 65,497 65,497 TOTAL REVENUES 4,763,162 4,763,162 EXPENDITURES: Current: General government 8,557 8,557 Payments to other agencies 2,214,108 2,214,108 TOTAL EXPENDITURES 2,222,665 2,222,665 EXCESS OF REVENUES OVER (UNDER)EXPENDITURES 2,540,497 2,540,497 OTHER FINANCING SOURCES(USES): Transfers in 10,572 10,572 Transfers out (1,870,577) (1,870,577) TOTAL OTHER FINANCING SOURCES(USES) (1,860,005) (1,860,005) NET CHANGE IN FUND BALANCES 680,492 680,492 FUND BALANCES-BEGINNING OF YEAR 1,681,832 1,681,832 FUND BALANCES-END OF YEAR $ 2,362,324 $ 2,362,324 See independent auditors'report. -71 - so Schedule 7 PALM DESERT REDEVELOPMENT AGENCY lift COMBINING BALANCE SHEET-OTHER GOVERNMENTAL FUNDS go CAPITAL PROJECTS w®► June 30,2009 me WO Project Project Project ran Area 1 Area 3 Area 4 Totals ASSETS: Cash and investments $ 2,309,592 $ 2,821,307 $ 1,734,093 $ 6,864,992 Part Restricted cash with fiscal agent 22,008,525 18,350,165 22,016,444 62,375,134 Accounts receivable 19,034 - 6,822 25,856 Interest receivable 1,008,269 503 77,267 1,086,039 Notes receivable - - 2,000,000 2,000,000 OW Due from other governmental agencies 27,579 - - 27,579 odo Prepaid costs and deposits 35,789 - - 35,789 ow TOTAL ASSETS $ 25,408,788 $ 21,171,975 $ 25,834,626 $ 72,415,389 io LIABILITIES AND FUND BALANCES ow LIABILITIES: bli Accounts payable $ 861,087 $ 19,027 $ 6,931 $ 887,045 Accrued liabilities 43,326 - - 43,326 '"' Deposits payable - - 15,000 15,000 TOTAL LIABILITIES 904,413 19,027 21,931 945,371 M„ FUND BALANCES: Reserved: Encumbrances 904,103 500,224 531,374 1,935,701 Notes receivable - - 2,000,000 2,000,000 Continuing appropriations 13,397,060 11,159,171 13,493,794 38,050,025 Prepaid costs and deposits 35,789 - - 35,789 Unreserved,designated for: Capital projects 10,167,423 9,493,553 9,787,527 29,448,503 TOTAL FUND BALANCES 24,504,375 21,152,948 25,812,695 71,470,018 WI TOTAL LIABILITIES AND FUND BALANCES $ 25,408,788 $ 21,171,975 $ 25,834,626 $ 72,415,389 ma rr no ala a. Ns ow w See independent auditors'report. too -72- +r go Schedule 8 PALM DESERT REDEVELOPMENT AGENCY COMBINING STATEMENT OF REVENUES,EXPENDITURES AND CHANGES IN FUND BALANCES-OTHER GOVERNMENTAL FUNDS CAPITAL PROJECTS For the year ended June 30,2009 Project Project Project Area 1 Area 3 Area 4 Totals REVENUES: Intergovernmental $ 27,579 $ - $ - $ 27,579 Investment earnings 322,335 217,404 284,757 824,496 Rental income 82,496 - 81,658 164,154 Other revenues 87,216 - 480,055 567,271 TOTAL REVENUES 519,626 217,404 846,470 1,583,500 EXPENDITURES: Current: General government 5,365,560 112,376 325,191 5,803,127 Capital outlay 3,746,046 - 10,286 3,756,332 TOTAL EXPENDITURES 9,111,606 112,376 335,477 9,559,459 EXCESS OF REVENUES OVER (UNDER)EXPENDITURES (8,591,980) 105,028 510,993 (7,975,959) OTHER FINANCING SOURCES(USES): Transfers in 3,375,246 60,744 307,177 3,743,167 Transfers out - (78,149) (250,834) (328,983) TOTAL OTHER FINANCING SOURCES(USES) 3,375,246 (17,405) 56,343 3,414,184 NET CHANGE IN FUND BALANCES (5,216,734) 87,623 567,336 (4,561,775) FUND BALANCES-BEGINNING OF YEAR 29,721,109 21,065,325 25,245,359 76,031,793 FUND BALANCES-END OF YEAR $ 24,504,375 $ 21,152,948 $ 25,812,695 $ 71,470,018 See independent auditors'report. -73 - OP SO PALM DESERT REDEVELOPMENT AGENCY COMBINING BALANCE SHEET ow HOUSING AUTHORITY SPECIAL REVENUE FUND raw June 30,2009 s Complexes Laguna Catalina Desert Las One Ile Capital Palms Gardens Pointe Serenas Neighbors Quail Pueblos ASSETS: +ir Cash and investments $2,410,967 $ - $ - S - $ - $ _ $ - $ Restricted cash with fiscal agent 2,129,013 22,405 23,531 23.147 47,801 8,793 365,631 4.820 Ow Accounts receivable - 1,200 - 1,117 615 1 59 41 Interest receivable 82 _ - - - - _ _ m Due from other apartment - - - - 877,468 - 5,423.513 - No TOTAL ASSETS $4,540.062 $ 23,605 $ 23.531 $ 24.264 $ 925.884 S 8.794 $ 5.789.203 $ 4.861 elor LIABILITIES AND FUND BALANCES MR LIABILITIES: Accounts payable $ 370,703 $ 5,601 $ 10,988 $ 9,698 $ 10,519 $ 2,259 $ 46.147 $ 2,227 Management fee payable - 1.680 2.485 2.205 5,005 735 13,336 665 Accrued payroll - 2.151 3,330 3.009 4.080 574 18,957 601 Security deposits payable - 22.405 23,531 23,147 47,801 8,793 159,103 4.820 Unearned revenue - 1,945 656 554 316 272 16,317 Due to other apartment - 1,044.160 185.530 316,099 - 182.922 - 299.266 OW TOTAL LIABILITIES 370.703 1.077.942 226,520 354.712 67.721 195.555 253.860 307.579 4044 FUND BALANCES(DEFICITS): NUR Reserved: Encumbrances 97.896 - - - - _ - - Continuing appropriations 3,178,910 - - - - - - - Reserve requirement fund _ _ _ _ _ _ - OPP Low income purposes 892.553 (1,054,337) (202.989) (330.448) 858.163 (186,761) 5,535,343 (302,718) TOTAL FUND BALANCES(DEFICITS) 4.169,359 (1.054,337) (202.989) (330,448) 858.163 (186.761) 5.535.343 (302.718) illi 10 TOTAL LIABILITIES AND FUND BALANCES $4.540,062 $ 23.605 $ 23.531 $ 24.264 $ 925.884 $ 8.794 $ 5,789,203 $ 4.861 OR illi III Ili III NM Ili NIP MI all See independent auditors'report. se -74- Schedule 9 Complexes(Continued) California Country Palm Total Combined Combined Villas Taos Village Village Candlewood La Rocca Sage Crest Complexes Total Reclassification Total $ - $ - $ - $ - $ - $ - $ - $ - $ 2,410,967 $ - $ 2,410,967 53,619 3,001 - 17,250 8,023 10,500 4,060 592,581 2,721,594 - 2.721,594 478 50 - 58 - 404 - 4,023 4.023 - 4,023 - - - - - - - - 82 - 82 - _ - - - _ - 6.300,981 6,300,981 (6,300,981) - $ 54,097 $ 3,051 $ - $ 17,308 9 8,023 $ 10,904 $ 4.060 $ 6.897,585 $11,437,647 $ (6,300.981) $ 5,136,666 $ 8,478 $ 4,281 $ - $ 2,705 $ 7,003 $ 1,532 $ 2,302 $ 113,740 $ 484.443 $ - $ 484,443 4,760 560 - 1,260 1,015 945 1,015 35,666 35,666 - 35,666 4.546 656 - 851 1,213 809 1,143 41,920 41,920 - 41,920 53,619 3.001 - 17.250 8,023 10,500 4,060 386,053 386,053 - 386,053 394 19 - 156 46 406 424 21,505 21,505 - 21,505 2,920,340 263,074 365,436 110,388 403,308 59,851 150,607 6,300,981 6,300.981 (6.300,981) - 2,992.137 271,591 365.436 132,610 420,608 74.043 159,551 6.899,865 7,270.568 (6.300.981) 969,587 - - - - - - - - 97,896 - 97.896 - _ - 3,178,910 - 3,178,910 - - - 27,285 - - - 27,285 27,285 - 27,285 (2,938,040) (268,540) (365.436) (142,587) (412,585) (63.139) (155.491) (29,565) 862,988 - 862.988 (2.938,040) (268,540) (365.436) (115,302) (412,585) (63,139) (155,491) (2,280) 4,167,079 - 4,167.079 $ 54,097 $ 3.051 $ - $ 17,308 $ 8,023 $ 10.904 $ 4.060 $ 6,897,585 $11,437.647 $ (6.300,981) $ 5.136,666 -75- im PALM DESERT REDEVELOPMENT AGENCY .r& COMBINING STATEMENT OF REVENUES,EXPENDITURES 11111 AND CHANGES IN FUND BALANCES HOUSING AUTHORITY SPECIAL REVENUE FUND .ro June 30,2009 MIN Mit Complexes NW Laguna Catalina Desert Las One Capital Palms Gardens Pointe Serenas Neighbors Quail Pueblos WOO REVENUES: Rental income $ - $ 182,958 $ 261.327 $ 259,477 $ 635,220 $ 111,175 $ 2,321,159 $ 57,283 owOther revenues 16.294 - - - - - - - Investment earnings 107.133 - - - - - - - Witel TOTAL REVENUES 123.427 182.958 261.327 259.477 635,220 111,175 2.321,159 57.283 imii EXPENDITURES: two- Current: Payroll - 66.253 120,952 114,067 151,910 37,747 737,721 23,112 IIPP Administrative 65,929 107,649 220,177 264,193 388,736 174,472 1,304,644 74,604 Management - 15,995 29,680 26,460 60,340 9,310 160,965 7,945 Maintenance - 13,004 - - - - 58,693 640 Capital outlay 3,104.882 - - - - - - - �1 TOTAL EXPENDITURES 3.170,811 202.901 370.809 404,720 600.986 221.529 2.262.023 106,301 WM EXCESS OF REVENUES OR OVER(UNDER) illt EXPENDITURES (3.047.384) (19.943) (109.482) (145.243) 34.234 (110,354) 59,136 (49.018) OTHER FINANCING SOURCES: OR Transfers in 2.852.250 - - - - - - - TOTAL OTHER FINANCING SOURCES 2,852,250 - - - - - - - NET CHANGE IN FUND BALANCES (195,134) (19,943) (109,482) (145,243) 34,234 (110,354) 59,136 (49,018) 011111 FUND BALANCES(DEFICITS)- iiiii BEGINNING OF YEAR 4.364,493 (1.034.394) (93,507) (185.205) 823,929 (76.407) 5.476,207 (253.700) all FUND BALANCES(DEFICITS)- END OF YEAR $ 4.169.359 $ (1.054.337) $(202.989) $ (330.448) $ 858.163 $ (186,761) $ 5,535.343 $ (302,718) illi ali IN MR OW IR RR OP RI RIP See independent auditors'report. Yy -76- Schedule 10 Complexes(Continued) California Country Palm Total Combined Combined Villas Taos Village Village Candlewood La Rocca Sage Crest Complexes Total Reclassification Total $ 559,937 $ 37,164 $ 8,456 $ 173,848 $ 113,138 $ 126,281 $ 35,937 $ 4,883,360 $ 4,883,360 $ - $ 4,883,360 16.294 - 16,294 107,133 - 107,133 - - - - 559,937 37,164 8.456 173,848 113,138 126,281 35,937 4,883,360 5.006.787 - 5,006,787 177,753 26,086 (156) 50,474 46,556 34.760 46,776 1,634,011 1,634,011 - 1,634.011 294,922 73.819 48,481 62,270 177,269 69,810 43,588 3.304,634 3,370.563 - 3.370,563 56.945 6,720 4,500 14,665 12,145 11,130 7,455 424,255 424,255 - 424,255 71,780 - - - 10,200 - 86,548 240,865 240,865 - 240,865 - 3.104.882 - 3,104.882 601,400 106,625 52,825 127,409 246,170 115,700 184,367 5.603,765 8.774,576 - 8,774.576 (41,463) (69,461) (44.369) 46,439 (133.032) 10,581 (148.430) (720,405) (3,767.789) - (3.767,789) 2,852,250 - 2,852,250 - - - - - - - - - - - - - - 2,852.250 - 2.852,250 (41,463) (69,461) (44,369) 46,439 (133,032) 10,581 (148,430) (720,405) (915,539) - (915,539) (2,896.577) (199.079) (321.067) (161.741) (279,553) (73.720) (7,061) 718.125 5,082.618 - 5.082.618 $(2.938,040) $ (268.540) $ (365,436) $ (115.302) $ (412,585) $ (63,139) $(155.491) $ (2.280) $ 4,167.079 $ - $ 4,167,079 -77- OP Schedule 11 PALM DESERT REDEVELOPMENT AGENCY COMPUTATION OF LOW AND MODERATE HOUSING EXCESS SURPLUS FUNDS wr July 1,2008 Excess Surplus in the Low and Moderate Income Housing Fund is any unexpended or unencumbered amount that exceeds the greater of either$1,000,000 or the aggregate amount deposited in the Low and Moderate Income Housing Fund during the preceding four fiscal years. It is computed at the beginning of the fiscal year to which it relates. °"at Tax Increment Deposits to Housing Fund OPENING FUND BALANCE-JULY 1,2008 $ 73,454,802 ""°' LESS UNAVAILABLE AMOUNTS: Encumbrances 3,831,410 Loans and notes receivable 7,695,368 Property held for resale 25,000 Prepaid items and deposits 156 Unspent bond proceeds 32,324,067 AVAILABLE LOW/MODERATE INCOME HOUSING FUNDS 29,578,801 LIMITATION(GREATER OF$1,000,000 OR FOUR YEARS SET-ASIDE): Set-aside for last four years: 2007-2008 $ 18,141,936 gip 2006-2007 16,573,467 2005-2006 15,404,798 2004-2005 12,402,800 TOTAL SET-ASIDE FOR LAST FOUR YEARS $ 62,523,001 Base limitation $ 1,000,000 OP GREATER AMOUNT 62,523,001 COMPUTED EXCESS SURPLUS-JULY 1,2008 w um sit N I OP NW See independent auditors'report. -78- no DIEHL, EVANS & COMPANY, LLP CERTIFIED PUBLIC ACCOUNTANTS&CONSULTANTS MICHAEL R.LUDIN.CPA A PARTNERSHIP INCLUDING ACCOUNTANCY CORPORATIONS CRAIG W.SPRAKER.CPA NITIN P.PATEL,CPA ROBERT J.CALLANAN.CPA 5 CORPORATE PARK,SUITE 100 •PHILIP H.HOLTKAMP.CPA *THOMAS M.PERLOWSKI,CPA IRVINE,CALIFORNIA 92606-5165 *HARVEY I.SCHROEDER.CPA (949)399-0600•FAX(949)399-0610 KENNETH R.AMES,CPA •WILLIAM C.PENTZ.CPA www.diehlevans.com October 16, 2009 "A PROFESSIONAL CORPORATION INDEPENDENT AUDITORS'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 To the Honorable Mayor and Members of the City Council Palm Desert Redevelopment Agency Palm Desert, California We have audited the accompanying financial statements of the governmental activities, each major fund and the aggregate remaining fund information of the Palm Desert Redevelopment Agency (the Agency) as of and for the year ended June 30, 2009, which collectively comprise the Agency's basic financial statements and have issued our report thereon dated October 16, 2009. 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 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 opinion 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 a 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. - 79 - OTHER OFFICES AT: 2965 ROOSEVELT STREET 613 W.VALLEY PARKWAY,SUITE 330 CARLSBAD,CALIFORNIA 92008-2389 ESCONDIDO,CALIFORNIA 92025-2598 (760)729-2343•FAX(760)729-2234 (760)741-3141•FAX(760)741-9890 MP Internal Control Over Financial Reporting(Continued) VOA Our consideration of the 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 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. fIRIP Compliance and Other Matters As part of obtaining reasonable assurance about whether the Agency's financial statements are free of material misstatements, 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. Such provisions included those provisions of laws and regulations identified in the Guidelines For Compliance Audits of California Redevelopment Agencies, issued by the State Controller and as interpreted in the Suggested Auditing Procedures for Accomplishing Compliance Audits of California Redevelopment Agencies, issued by the Governmental Accounting and Auditing Committee of the California Society of Certified Public Accountants. 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. „W This report is intended solely for the information and use of the Palm Desert Redevelopment Agency Directors and management of the Palm Desert Redevelopment Agency and the State Controller's *� Office, Division of Accounting and Reporting and is not intended to be and should not be used by anyone other than these specific parties. OP w lei Si w IP w sii Aw - 80 - ■.