HomeMy WebLinkAboutMINUTES - 08301988 - 1.1 TO: BOARD OF SUPERVISORS
FROM: J. MICHAEL WALFORD, PUBLIC WORKS DIRECTOR
1� s
DATE: AUGUST 30, 1988
SUBJECT: TRANSFER OF FUNDS FROM TRUST ACCOUNT 8191 TO THE CITY
OF SAN RAMON
Specific Request(s) or . Recommendation(s) & Background &
Justification
1I. RECOMMENDATION
Authorize the Public Works Director to transfer $408, 000 to the
City of San Ramon from the Bishop Ranch Area of Benefit Fund No.
8191 and to make quarterly disbursements to the City as
additional funds are accrued.
II. FINANCIAL IMPACT
There will be no financial impact to the County General Fund.
The money will be drawn from the Bishop Ranch Area of Benefit
Fund No. 8191. At the present time, the County is still the
custodian of the Bishop Ranch Area of Benefit funds although the
area has annexed to the City of . San Ramon. The City has
requested this transfer of funds so that they can administer the
projects which are now in their jurisdiction.
�� c
Continued on attachment: X yes S ignaturey��%/G����
Recommendation of County Administrator
Recommendation of Board Committee
Approve Other:
Signature(s) :
Action of Board on: August 30 , 1988
Approved as Recommended—,y Other
Vote of Supervisors I HEREBY CERTIFY THAT THIS IS
A TRUE AND CORRECT COPY OF AN
X Unanimous (Absent 3 $ 4 ) ACTION TAKEN AND ENTERED ON
Ayes: Noes: THE MINUTES OF THE BOARD OF
Absent: Abstain: SUPERVISORS ON DATE SHOWN.
Attested August 30 , 1988
Orig. Div. :Public Works (RE) PHIL BATCHELOR,
cc: Accounting CLERK OF THE BOARD
Auditor OF SUPERVISORS AND
County Administrator COUNTY ADMINISTRATOR
City of San Ramon
JRB:ly
BO: 30.t8
By JL,;
DEPUTY CLERK
III. REASON FOR RECOMMENDATION/BACKGROUND
Developments in the Bishop Ranch Area of San Ramon were
conditioned to pay traffic mitigation fees for the purpose of
constructing specified off-site road improvements. The project
list was developed by the County and the City of San Ramon. The
circulation improvements for which the funds are designated are
within the existing City limits of San Ramon. The City of San
Ramon has and will continue to incur costs relating to the
design, engineering and construction of the projects. Therefore,
they have requested the unallocated balance of fees currently
retained by the County for use in the City of San Ramon be
remitted to the City to fund these activities.
The County has been collecting funds from Bishop Ranch
developments since 1985. As of June 30, 1988 we have collected a
total of $3 , 661,835. 60 and have earned $204 , 025.74 in interest.
We have disbursed $948, 657.. 14 to Blackhawk Corporation - in
accordance with the CONTRA COSTA COUNTY REIMBURSEMENT AGREEMENT
(CANYON LAKES IMPROVEMENTS) , executed July 14 , 1987, and
$937, 992 . 99 to the City of San Ramon per conditions of approval.
In addition, $1, 561, 246. 82 was expended to fund road projects in
the area. Keeping approximately $10, 000 reserve in the fund to
cover our administration costs leaves $408, 000 available to be
transferred to the City of San Ramon.
We anticipate collecting an additional $1, 356, 514 before the
development is built out. About $170, 000 will be sent to
Blackhawk as reimbursement. The remaining funds plus interest
earned will be sent to the City of San Ramon on a quarterly
basis.
A summary of the fee area activity is shown in Exhibit A.
IV. CONSEQUENCES OF NEGATIVE ACTION
All of the projects to be funded with the traffic mitigation fees
collected from developments in the Bishop Ranch Area are within
the City limits of San Ramon. If the funds are not transferred
to the City, projects for which the funds are intended will be
delayed. Furthermore, the City has entered into an Escrow
Agreement with the State of California for the design and
construction of the Crow Canyon Road/I-680 Interchange. This is
one of the projects to be funded with the traffic mitigation fees
and if the City does not have the funds available in September
the project may be delayed indefinitely.
EXHIBIT A
BISHOP RANCH AREA OF BENEFIT - SUMMARY OF ACTIVITY
-CANYON LAKES
A. Subdivisions Accessing Alcosta Blvd.
Fee = $1000/Dwelling Unit - $625/Unit for the Norris Canyon Overcrossing
$375/Unit for area wide projects per the Norris Canyon
Overcrossing Reimbursement Agreement
Units Units Fees Units Fees
Sub.No. Approved Paid Collected Remaining Anticipated
6384 300 300 $300,000 0 $ 0
6546 844 436 $436,000 408 $408,000
6547 238 221 $221,000 17 $ 17,000
6548 268 0 $ 0 268 $268,000
6551 134 134 $134,000 0 $ 0
SUBTOTAL 1,784 1,091 $1,091,000 693 $693,000
DISBURSEMENTS <$ 350,000> to San Ramon for Bollinger Canyon road
BALANCE $ 741,000
B. Accessing Crow Canyon
Fee = $1000/Dwelling Unit - $250/Unit to San Ramon for the Crow Canyon/I-680 Interchange
$650/Unit to Blackhawk for the Crow Canyon Road Extension per
Conditions of Approval for the developments
Units Units Fees Units Fees
Sub.No. Approved Paid Collected Remaining Anticipated
6549 348 348 $348,000 0 $ 0
6550 452 428 $428,000 24 $ 24,000
6552 294 293 $293,000 1 $ 1,000
6654 216 47 $ 47,000 169 $169,000
TOTAL 1,310 1,116 $1,116,000 194 $194,000
DISBURSIIMENTS <$ 837,000> to Blackhawk for Crow Canyon Road Ext.
<$ 232,250> to San Ramon for Crow Canyon/I-680 Interchange
BALANCE $ 46,750
-CROW CANYON VERMTPES (HOMESTEAD DEV.CO.INC.)
Fee = $1050/Dwelling Unit - $250/Unit to San Ramon for the Crow Canyon Interchange per
Conditions of Approval
$800/Unit to Blackhawk per the Canyon Lakes Reimbursement
Agreement
Units Fees Fees
Sub.No. Approved Collected Anticipated
6368 170 $146,550 $ 31,950
DISBURSIIMENTS <$111,657.14> to Blackhawk per Reimbursement Agreement
<$ 24,892.99> to San Ramon for Crow/I-680 Interchange
BALANCE $ 9,999.87
-LINCOLN PROPERTIES/SHAPELL
Fee = $1000/Dwelling Unit - $350/Unit for Norris Canyon Road Overcrossing per the Norri
Canyon Reimbursement Agreement
$650/Unit to San Ramon for Alcosta Boulevard Improvements
per Conditions of Approval
Units Units Fees Units Fees
Sub.No. Paid Collected Remaining Anticipated
6331 221 0 $ 0 221 $221,000
6599 416 416 $416,000 0 $ 0
6643 12 0 $ 0 12 $ 12,000
6644 78 0 $ 0 78 $ 78,000
6645 12 0 $ 0 12 $ 12,000
6646 98 93 $ 93,000 5 5,000
TOTAL 837 509 $509,000 328 $328,000
DISBURSEMENTS <.$330,850> to San Ramon for Alcosta Blvd. Improvements
BALANCE $178,150
-PACIFIC RIM
Fees = $1000/Dwelling Unit, $3.50/Square Foot Office
Units Fees Fees
Sub.No. Approved Collected Anticipated
3061-85 496 $496,000 $ 0
(Sub 6502)
182,357 SF Office $303;285.60* $109,564
BALANCE $799,285.60 $109,564
* $225,400 Credited to Pacific Rim for off-site road improvements constructed.
TOTAL BALANCE $1,775,185.47
INTEREST EARNED 204,025.74
SUBTOTAL $1,979,211.21
PROTECT EXPENDITURES <$1,561,246.82>
'DOTAL $ 417,964.39
COUNTY RESERVE <$ 10,000.00>
TOTAL AVAILABLE FOR TRANSFER $ 407,964.39
SUMMARY
ACITVITY TO DATE ANTICIPATED ACTIVITY
TOTAL FEES COLLECTED $3,661,835.60 FEES TO COLLECT $1,356,514.00
TOTAL IITPERFST EARNED $ 204,025.74 COUNTY RESERVES $ 10,000.00
SUBTOTAL DEPOSITS $3,865,861.34 $1,366,514.00
DISBURSEMENTS TO SAN RAMON <$ 937,992.99> <$1,186,671.14>
DISBURSOMIM TO BLACKHAWK <$ 948,657.14> <$ 169,842.86>
PROJECT EXPENDITURES <$1,561,246.82> ALMINISTRATION COSTS <$ 101000.00>
SUBTOTAL EXPENDITURES <$3,447,896.95> <$1,366,514.00>
BALANCE $ 417,964.39 $ 0.00
COUNTY RESERVES <$ 10,000.00>
TOTAL AVAILABLE FOR TRANSFER $ 407,964.39
BISRANSUM 8/16/88