City of Santa Cruz, California
COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Fiscal Year Ended June 30, 2008
Cover and Photo by Natalia Duarte
City of Santa Cruz State of California
Comprehensive Annual Financial Report For the Fiscal Year Ended June 30, 2008
Prepared by Jack Dilles Cheryl Fyfe
Raymond Chin Tori Hannah Ralph Reader
Natalia Duarte Shelley Horrow Amy Schmidt
Ray Galindo Kathryn Mintz Kim Wigley
City of Santa Cruz Comprehensive Annual Financial Report For the year ended June 30, 2008 Table of Contents
INTRODUCTORY SECTION
Page
Transmittal Letter ......................................................................................................................................................i GFOA Certificate of Achievement for Excellence in Financial Reporting.........................................................ix Map of Santa Cruz.....................................................................................................................................................x Organization Chart ...................................................................................................................................................xi Directory of City Officials of the City of Santa Cruz............................................................................................xii FINANCIAL SECTION Independent Auditors’ Report...............................................................................................................................1 Management’s Discussion and Analysis .............................................................................................................3 Basic Financial Statements: Government-Wide Financial Statements: Statement of Net Assets...............................................................................................................................20 Statement of Activities and Changes in Net Assets ................................................................................22 Fund Financial Statements: Government Fund Financial Statements: Balance Sheet ..........................................................................................................................................28 Reconciliation of the Governmental Funds Balance Sheet to the Government-Wide Statement of Net Assets.....................................................................29 Statement of Revenues, Expenditures and Changes in Fund Balances .........................................30 Reconciliation of the Governmental Funds Statement of Revenues, Expenditures and Changes in Fund Balances to the Government-Wide Statement of Activities and Changes in Net Assets ...................................................................31 Proprietary Fund Financial Statements: Statement of Net Assets ........................................................................................................................34 Statement of Revenues, Expenses and Changes in Net Assets .......................................................38 Statement of Cash Flows.......................................................................................................................40 Fiduciary Fund Financial Statements: Statement of Fiduciary Net Assets ......................................................................................................46 Statement of Changes in Fiduciary Net Assets..................................................................................47 Index to Notes to Basic Financial Statements .................................................................................................49 Notes to Basic Financial Statements .................................................................................................................51
City of Santa Cruz Comprehensive Annual Financial Report For the year ended June 30, 2008 Table of Contents, Continued
FINANCIAL SECTION, Continued
Page
Required Supplementary Information: Budgetary Information.......................................................................................................................................100 Budgetary Comparison Schedule – General Fund ..................................................................................104 Reconciliation of Net Changes in Fund Balances – Budgetary to GAAP Basis: General Fund ..........................................................................................................................................105 Budgetary Comparison Schedule – Redevelopment Agency ...............................................................106 Reconciliation of Net Changes in Fund Balances – Budgetary to GAAP Basis: Redevelopment Agency ........................................................................................................................107 Budgetary Comparison Schedule – Capital Improvement Fund ..........................................................108 Reconciliation of Net Changes in Fund Balances – Budgetary to GAAP Basis: Capital Improvement Fund..................................................................................................................109 Defined Benefit Pension Plan ............................................................................................................................111 Supplementary Information: Non-Major Governmental Funds: Combining Balance Sheet............................................................................................................................116 Combining Statement of Revenues, Expenditures and Changes in Fund Balances ...........................118 Schedule of Budget and Actual Revenues – General Fund ....................................................................120 Schedule of Budget and Actual Expenditures and Other Financing Uses for Legally Adopted Appropriations by Department – General Fund ................................................122 Schedule of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual: Police Special Revenue Fund................................................................................................................124 State Highway Special Revenue Fund ................................................................................................125 Traffic Impact Fee Fund ........................................................................................................................126 Parks and Recreation Fund...................................................................................................................127 Housing and Community Development Fund..................................................................................128 Transportation Development Act........................................................................................................129 General Obligation Bond Debt Service ...............................................................................................130 Lease Revenue Bond Fund ...................................................................................................................131 Reconciliation of Net Changes in Fund Balances – Budgetary to GAAP Basis: Non-Major Governmental Funds ........................................................................................................132
City of Santa Cruz Comprehensive Annual Financial Report For the year ended June 30, 2008 Table of Contents, Continued
FINANCIAL SECTION, Continued
Page
Internal Service Funds: Combining Statement of Net Assets..........................................................................................................134 Combining Statement of Activities and Changes in Net Assets............................................................135 Combining Statement of Cash Flows ........................................................................................................136 Private-Purpose Trust Funds: Combining Statement of Fiduciary Net Assets ........................................................................................138 Combining Statement of Changes in Fiduciary .......................................................................................139 Agency Funds: Combining Statement of Fiduciary Net Assets ........................................................................................142 Combining Statement of Changes in Assets and Liabilities...................................................................143
STATISTICAL SECTION (Unaudited) Net Assets by Component........................................................................................................................................147 Changes in Net Assets ..............................................................................................................................................148 Fund Balances of Governmental Funds .................................................................................................................150 Changes in Fund Balances of Governmental Funds ............................................................................................152 General Governmental Tax Revenue by Source ...................................................................................................154 General Fund Revenue by Source ...........................................................................................................................156 Assessed Value of Taxable Property.......................................................................................................................157 Direct and Overlapping Property Tax Rates .........................................................................................................158 Principal Property Tax Owners ...............................................................................................................................159 Property Tax Levies and Collections ......................................................................................................................160 Ratios of Outstanding Debt by Type .....................................................................................................................162 Ratios of General Bonded Debt Outstanding ........................................................................................................164 Computation of Direct and Overlapping Debt .....................................................................................................165 Legal Debt Margin Information ..............................................................................................................................166 Pledged-Revenue Coverage.....................................................................................................................................168 Demographics and Economic Statistics..................................................................................................................170 Principal Employers..................................................................................................................................................171 Number of City Employees by Department..........................................................................................................172 Operating Indicators by Function ...........................................................................................................................173 Capital Asset Statistics by Function........................................................................................................................174
This page intentionally left blank.
The Honorable Mayor and City Council
The independent audit of the financial statements of the City of Santa Cruz was part of a broader, federally mandated "Single Audit" designed to meet the needs of federal grantor agencies. The standards governing Single Audit engagements require the independent auditor to report not only on the fair presentation of the financial statements, but also on the audited government's internal controls and compliance with legal requirements, with special emphasis on internal controls and legal requirements involving the administration of federal awards. These reports are available in the City of Santa Cruz’s separately issued Single Audit Report. GAAP require that management provide a narrative introduction, overview, and analysis to accompany the basic financial statements in the form of Management's Discussion and Analysis (MD&A). This letter of transmittal is designed to complement MD&A and should be read in conjunction with it. The City of Santa Cruz's MD&A can be found immediately following the report of the independent auditors. Profile of the Government The City of Santa Cruz, incorporated in 1866, is located on the northern part of the Monterey Bay approximately 74 miles south of San Francisco and 30 miles from San Jose. The City of Santa Cruz was first founded in 1769 by the Spanish explorer Don Gaspar de Portola, who, along with Father Junipero Serra, began land based settlement in the area. Santa Cruz is the county seat for the County of Santa Cruz, and is a charter city which operates under the provisions of a voter-approved charter. The City has an area of 12 square miles and an estimated population of 58,125 as of January 2008. Santa Cruz is the home to the University of California, Santa Cruz (UCSC) which first opened in 1965 and has a current enrollment of over 15,000 students. UCSC has received worldwide recognition in the past few years for its high quality academic programs and sponsored research programs such as the California Institute for Quantitative Biomedical Research (QB3), the Center for Information Technology Research in the Interest of Society (CITRIS), and the Laboratory for Adaptive Optics. The major industries include tourism, manufacturing, and technology. Like other charter cities in California, the City of Santa Cruz has limited ability to set tax rates. The State Constitution (Prop 13) establishes a maximum rate for property tax and limits the growth of assessed value. Prop 13 sets the limit for increases of the property tax rate to 2% per year, but upon sale, full value becomes the assessed value. The property tax collected is allocated among the jurisdictions in the City's tax rate areas based on criteria established by the state legislature. The rates and tax base of two of the City’s other general revenues, sales and use tax and motor vehicle in lieu fees (VLF), are also controlled by the Legislature. Changes to existing local taxes and any new taxes require voter approval. Taxes used for general purposes are subject to approval by a simple majority of voters while taxes levied for specific purposes require a twothirds majority of voters. Assessments must be approved by a majority vote with voting rights apportioned based on the amount of the assessment. Property related fees require public majority protest procedures and property related fees for services other than water, sewer, and refuse must also be approved by a majority of property owners or 2/3 of the electorate. In addition, fees for facilities and services are subject to requirements that they not be set at levels that exceed the reasonable costs of providing services. As a result, fund balances generated by differences between fee revenue and related expense are retained and designated for services and facilities that benefit fee payers.
ii
The Honorable Mayor and City Council
The City of Santa Cruz has operated under the council-manager form of government since its incorporation in 1866. Policy-making and legislative authority are vested in a seven member governing council consisting of the Mayor and six Council Members. The City Council is responsible, among other things, for passing ordinances, adopting the budget, approving nominees to commissions, and hiring the City Manager, City Clerk and City Attorney. The City Manager is responsible for carrying out the policies and ordinances of the City Council, for overseeing the day-to-day operations of the city and for appointing the heads of the various departments. The council is elected on a non-partisan basis. Council Members serve four-year staggered terms, with either three or four Council Members elected every two years. The Mayor is selected by a majority of the City Council and serves a one year term. Council Members are elected at large and all are subject to two term limits. The City of Santa Cruz provides a broad range of services including police and fire protection, construction and maintenance of streets, parks, flood control and other infrastructure, a wharf facility, recreational and cultural activities including a performing arts center and human services programs. It also operates municipal utilities for Water, Wastewater, Storm Water, and Refuse in addition to enterprise operations for parking facilities and a golf course. The water utility provides water service beyond the municipal boundaries and has a total service population of approximately 90,000. Certain infrastructure construction and community development activities are provided through a legally separate Redevelopment Agency. The Council sits as the Redevelopment Agency's board, and the Agency functions as a department of the City. Therefore, the City of Santa Cruz Redevelopment Agency has been included as an integral part of the City of Santa Cruz’s financial statements. Many major public services delivered within the City's boundaries, including education and public transportation, are provided by other agencies. The City of Santa Cruz is not financially accountable for the operations of the franchisees or these government agencies. As required by the City Charter, an annual budget is adopted by the City Council no later than the first regular meeting in July for the fiscal year beginning July first. As part of the budget process, all City departments submit budget requests for the next fiscal year. These requests are reviewed, and a final City Manager recommended budget showing estimated revenues and expenditures of the City is prepared. This proposed budget is transmitted to the City Council and made available to the public for review. Study sessions and a public hearing are conducted before final adoption of the budget by the City Council. The City Manager is authorized to approve appropriation transfers within any department; however, any new appropriation or appropriation transfer between departments requires approval by the City Council. Several supplemental appropriations were necessary during the year and are reflected in the budget amounts in the financial statements. Expenditures may not legally exceed appropriations at the department level. The Council reviews budget results at the mid-year review and at budget adoption. Redevelopment budgets are adopted annually along with an annual report. The ongoing review and long range planning focus for financial management provides numerous opportunities to identify and respond to changes in revenues and expenditures and in community priorities. Factors Affecting Financial Condition We believe that the information presented in the financial statements is best understood when it is considered from the broader perspective of the context within which the City of Santa Cruz operates.
iii
The Honorable Mayor and City Council
Economic Conditions and Outlook Tax revenues in the recent past have shown steady and positive growth Fiscal year 2008, however, signaled an end to this climb when the assessed value of real property showed only a modest increase rate of 6.4%, a decline of 2.9% in comparison to 9.3% from the previous fiscal year. At the time the FY 09 budget was adopted, the General Fund faced a $5 million budget deficit. Because of declining sales taxes and property taxes that resulted from the deterioration in the national economy, the deficit has grown and the City, as of January 2009, is facing a $7 million annual budgetary shortfall. The City has taken significant steps, including budgetary reductions, to address $4.6 million of the deficit and plans to take more steps to bring the budget into balance. In April of 2008, an appellate court ruling for Union City, California found that city’s 9-1-1 fee was a tax and not a fee, and therefore must be approved by voters. Although the City of Santa Cruz was not bound by the appellate court’s ruling, the City ceased collection of the fee, the Council made an official finding of fiscal emergency, and the Council called for a special election with mail-only ballots for the purpose of restoring this lost revenue. Measure T failed by a narrow margin in August of 2008. The fee generated a five-year average of $1.3 million in annual revenues. Measure E, the proposed Clean River, Beaches and Ocean special parcel tax. was placed on the November 4, 2008, ballot by City Council to generate funding for water quality programs to prevent pollution from reaching waterways, beaches and the Monterey Bay National Marine Sanctuary. This special tax required a majority 2/3 vote and is expected to generate $.6 million annually. Measure E passed by a 9.6% margin above the 2/3 threshold. Historical Trend Information Property Tax The historical trend for property tax has been positive, showing substantial growth. Property Tax revenues for governmental funds are up $1.7 million or 6.9% over the fiscal year 2007. It is expected that property tax revenues will increase by only 2.4% in FY 09, as market values have declined and associated property tax bills for certain properties have fallen. CITY OF SANTA CRUZ PROPERTY TAX In $ Millions
24.6
26.3
22.3
10.5
12.2
13.3
14.9
15.7
15.8
30 25
16.5
20 15 10 5 0
99
00
01
20
03
04
Fiscal Year
iv
05
06
07
08
The Honorable Mayor and City Council
Sales & Use Tax, Local Transactions and Use Tax and Supplemental Property Tax In-Lieu of Sales Tax Sales tax increased by $1.9 million or 14.9% in FY 08 as compared with FY 07. Although sales tax revenues have consistently trended up over the past 5 years, sales taxes are projected to drop by 7.5% in FY 09 as consumers spend less in the recessionary times.
CITY OF SANTA CRUZ SALES TAX In $ Millions 14.7
16
12.8 11.7
11.4 9.8
8.9
9.1
8.3
7.4
14 12
9.1
10 8 6 4 2 0 99
00
01
02
03
04
05
06
07
08
Fiscal Year
Transient Occupancy Tax Transient Occupancy Tax (TOT) declined after FY 01, initially due to September 11th and the resulting lack of tourists. Additionally, in FY 02, the University of California acquired a 10-year lease on a 170-bed major tourist hotel, the Holiday Inn, for use as a school dormitory. In FY 08 the former Holiday Inn still operates under the University’s plan. Another major shoreline tourist hotel, The Coast Hotel, started renovation plans in FY 07, and continued through FY 08. TOT revenues decreased by $0.1 million or 2.7% in FY 2008 and are expected to decline by a similar amount in FY 09. CITY OF SANTA CRUZ TRANSIENT OCCUPANCY TAX In $ Millions 3.9
3.5
3.1
3.2
2.9
3.0
3.4
3.0
3.7
3.8
4 3 2 1 0
99
00
01
02
03
04
Fiscal Year
v
05
06
07
08
The Honorable Mayor and City Council
Utility Users Tax The utility users’ tax is the third largest revenue source for the City, coming after property tax and sales tax. The utility users’ tax is comprised of a tax on eight utilities: electric, wired telecom, wireless telecom, natural gas, cable, water, wastewater, and refuse (the last three being municipal utilities). The rate for the tax is 7%, which has not been changed since October 1991. Clarifications of how the tax is applied were implemented in 1993 and 1994. Modest increases over the last three years can be attributed to a number of factors. There have been declines in electric and wired telecom while wireless telecom, gas, and cable have increased. The most significant factor for the rise in overall revenues points to the Water, Wastewater, and Refuse municipal utilities and the increase of tax revenues due to recent customer rate increases. Tax revenues are expected to increase by 9.2% in FY 09 in step with utility rate increases.
CITY OF SANTA CRUZ UTILITY USERS TAX In $ Millions 8.2 6.9
7.6
7.6
7.1
8.1
7.6
8.3
8.3
8.7
10 8 6 4 2 0
99
00
01
02
03
04
05
06
07
08
Fiscal Year
Risk management. The City of Santa Cruz uses a program of self-insurance for workers’ compensation and general liability claims, and employs a professional risk manager, supplemented by a professional claim administration firm, to minimize losses. The City is self-insured for workers' compensation up to $500,000 per occurrence. Santa Cruz participates in a multi-agency joint powers authority to provide excess insurance coverage for liability coverage. The joint powers authority and the City rely on estimates prepared by professional actuaries to set aside funds adequate to meet potential future losses. Excess coverage purchased through the joint powers authority covers claims in excess of $1,000,000 for general liability claims. As reflected in the financial statements, the Risk Management internal service fund had deficit net assets at June 30, 2008, of ($0.4 million), an improvement of $2.5 million associated with lower workers’ compensation claims history and increased workers’ compensation rates. Health care costs. The City contracts with CalPERS for employee health care coverage. program, employer premiums increased (per calendar year) as stated below: • • • •
FY 05: FY 06: FY 07: FY 08:
9.9% 8.9% 11.9% 6.8% vi
Under this
The Honorable Mayor and City Council
State budget. California faces continuing budget gaps with the Governor’s projection, for 2009 and 2010 combined, of a $41 billion state general fund budget deficit. This imbalance persists in spite of a number of noteworthy changes in state/local finance law. •
Proposition 57 or “Triple Flip”. In 2004, state voters approved a deficit-financing bond, pledging as repayment for the bond ¼ cent of the local Bradley-Burns sales tax. During the time this bond is outstanding, city and county revenue losses are replaced on a dollar-for-dollar basis with property taxes shifted from school districts. School losses, in turn, are offset by increased state aid. These revenue transfers commonly are referred to as the “triple flip”.
•
VLF-Property Tax Swap. In 1999, the state began reducing the vehicle license fee (VLF) rate charged to vehicle owners – and backfilling city and county revenue losses from this tax reduction with state subventions. The FY 2004-05 state budget packages permanently replaced the VLF backfill by shifting an equal amount of K-14 property taxes to cities and counties. Increased state aid offsets K14 school district revenue losses.
•
FY 2004-05 Property Tax Shift. The FY 2004-05 state budget packages included a $1.3 billion shift of property taxes from noneducational local agencies (cities, counties, special districts, and redevelopment agencies) to K-14 school districts. Unlike the two permanent property tax shifts enacted in the 1990’s, this tax shift sunset in FY 2006-07.
•
Proposition 1A. In 2004, state voters amended the State Constitution to prohibit the state from permanently reallocating the property tax, with certain exceptions, prohibit the State from reducing the Bradley Burns local sales tax rate or altering its method of allocation, and prohibit the State from further reducing the vehicle license fee without reimbursing local governments.
Cash management and policies The City’s investment policy states that not more than 25% of the portfolio shall be invested in any one entity or any one instrument to protect the City from concentration of credit risk, with the following exceptions: U.S. Treasury Obligations and the external investment pool, State of California – Local Agency Investment Fund (LAIF). In addition, purchases of mutual funds must not exceed 20% of the value of the portfolio. Purchases in a single mutual fund may not exceed 10% of the value of the portfolio. The City is in compliance with these provisions of the investment policy. As of June 30, 2008, the City had $73.5 million invested in LAIF accounts, $41.1 million in U.S. Agencies and U.S. Treasury Money Market Funds, and $0.9 million in other investments. Major Initiatives The City of Santa Cruz operates four municipal utilities, including water, wastewater, storm water, and refuse collection/landfill operations. The Water Department has not made any major capital improvements for the past 10 to 15 years while a new water supply project was being developed. Now, in order to address the pressing needs of an aging infrastructure and the need for a new water supply, the Water Department has embarked upon an ambitious program of capital improvements that will span the next five years and will cost approximately $50 million, to be financed partially through the issuance of new debt. Major distribution and supply projects are planned, including a desalination plant.
vii
The Honorable Mayor and City Council
The National Marine Sanctuary Program (NMSP), an agency of the National Oceanic and Atmospheric Administration (NOAA), and the City of Santa Cruz are partnering to design and construct the Monterey Bay National Marine Sanctuary Education Center. The Education Center in the City of Santa Cruz will function as the Monterey Bay National Marine Sanctuary’s premier visitor center. Design and site preparation is expected to begin fiscal year 2009. The City will continue to use Development Impact fees to enhance and upgrade park facilities. These fees will also be used for improvements to the greenbelt. During these tough economic times the Parks and Recreation Department will continue to seek grants and bond monies to renovate and upgrade outdated facilities. The development of Depot Park and the Multi Modal Station is an example of a successful partnership between numerous agencies. Awards The Government Finance Officers Association of the United States and Canada (GFOA) awarded a Certificate of Achievement for Excellence in Financial Reporting to the City of Santa Cruz for its comprehensive annual financial report for the fiscal year ended June 30, 2007. In order to be awarded a Certificate of Achievement, the City published an easily readable and efficiently organized financial report. This report must satisfy both generally accepted accounting principles and applicable legal requirements. Acknowledgements The preparation of this report would not have been possible without the efficient and dedicated services of the entire staff of the Finance Department. We would like to express our appreciation to all the members of the departments who assisted and contributed to the preparation of this report. We also want to thank the partners and staff of our auditors for their assistance and support. Credit must also be given to the Mayor, City Council Members, and City Manager for your unfailing leadership and support.
Respectfully submitted,
Jack Dilles Director of Finance
viii
ix
x
xi
Katherine Beiers Councilmember
City Manager Richard C. Wilson
City Attorney John Barisone
Water Bill Kocher
Economic Development and Redevelopment Bonnie Lipscomb
Public Works Mark Dettle
Police Howard Skerry
Information Technology Sharon Caiocca
Planning and Community Development Juliana Rebagliati
Fire Ron Oliver
Parks and Recreation Dannettee Shoemaker
Tony Madrigal Councilmember
Library City-County System Susan Elgin (Acting Director)
City Clerk Lorrie Brewer
Don Lane Councilmember
Human Resources Lisa Martinez Sullivan
Assistant City Manager Martin Bernal
Cynthia Mathews Mayor
Mike Rotkin Vice Mayor
Finance Jack Dilles
Ryan Coonerty Councilmember
Electorate
City of Santa Cruz Organization Chart
Joint Powers Agency Library Board
Lynn Robinson Councilmember
DIRECTORY OF CITY OFFICIALS CITY OF SANTA CRUZ Mayor Cynthia Mathews Vice Mayor Mike Rotkin
Councilmember Katherine Beiers
Councilmember Ryan Coonerty
Councilmember Don Lane
Councilmember Tony Madrigal
Councilmember Lynn Robinson
City Manager, Richard C. Wilson Assistant City Manager .....................................................................Martín Bernal Chief of Fire ......................................................................................Ron Oliver Chief of Police...................................................................................Howard Skerry City Attorney .....................................................................................John G. Barisone City Clerk ..........................................................................................Lorrie Brewer Director of Finance............................................................................Jack Dilles Director of Human Resources ...........................................................Lisa Sullivan Acting Director of Libraries ..............................................................Susan Elgin Director of Parks and Recreation ......................................................Dannettee E. Shoemaker Director of Planning and Community Development.........................Juliana Rebagliati Director of Public Works and City Engineer ....................................Mark Dettle Director of Redevelopment Agency..................................................Bonnie Lipscomb Director of Water Department...........................................................Bill Kocher
xii
INDEPENDENT AUDITORS’ REPORT To the Honorable Mayor and Members of the City Council of the City of Santa Cruz Santa Cruz, California We have audited the accompanying financial statements of the governmental activities, the businesstype activities, each major fund, and the aggregate remaining fund information of the City of Santa Cruz, California (City), as of and for the year ended June 30, 2008, which collectively comprise the City’s basic financial statements as listed in the table of contents. These financial statements are the responsibility of the City’s management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with generally accepted auditing standards in the United States 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 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 opinion. Subsequent to the basic financial statement date of June 30, 2008 and the year then ended, the United States has entered into a Financial Credit Crisis. Although the United States Federal Government has taken actions which, at least in part, are intended to relieve and correct this Financial Credit Crisis, investments are subject to significant impairment and losses. To date, the City has not been informed and is not aware of any investment losses. Accordingly, such investment losses, if any, have not been reflected in the accompanying basic financial statements. In our opinion, the basic financial statements referred to above present fairly, in all material respects, the respective financial position of the governmental activities, the business-type activities, each major fund, and the aggregate remaining fund information of the City as of June 30, 2008, and the respective changes in financial position and cash flows, where applicable, thereof for the year then ended in conformity with generally accepted accounting principles in the United States. In accordance with Government Auditing Standards, we have also issued our report dated November 30, 2008 on our consideration of the City’s internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and grants. 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 read in conjunction with this report in considering the results of our audit.
To the Honorable Mayor and Members of the City Council of the City of Santa Cruz Santa Cruz, California Page 2 As described in Note 1 to the basic financial statements, the City adopted Statement of Governmental Accounting Standards Board No. 48, Sales and Pledges of Receivables and Future Revenues and IntraEntity Transfers of Assets and Future Revenues, and No. 50, Pension Disclosures, an Amendment of GASB Statements No. 25 and No. 27. The accompanying Required Supplementary Information, such as Management’s Discussion and Analysis, budgetary comparison information and other information as listed in the table of contents, is not a required part of the basic financial statements but is supplementary information required by the Governmental Accounting Standards Board. We have applied certain limited procedures, which consisted principally of inquiries of management regarding the methods of measurement and presentation of 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 an opinion on the financial statements that collectively comprise the City’s basic financial statements. The accompanying Supplementary Information is presented for purpose of additional analysis and is not a required part of the basic financial statements. The Supplementary Information has been subjected to the auditing procedures applied in the audit of the basic financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic financial statements taken as a whole. The Introductory and Statistical Sections have not been subjected to the auditing procedures applied in the audit of the basic financial statements and, accordingly, we express no opinion on them.
Irvine, California January 23, 2009
2
Management's Discussion and Analysis As management of the City of Santa Cruz we offer readers of the City’s financial statements this narrative overview and analysis of the financial activities of the City of Santa Cruz for the fiscal year ended June 30, 2008. We encourage readers to consider the information presented here in conjunction with additional information that we have furnished in our letter of transmittal, which can be found on page i of this report.
Financial Highlights – Primary Government (in millions) •
Government-Wide Highlights: Net Assets - The assets of the City of Santa Cruz exceeded its liabilities at the close of the fiscal year by $446.8. Of the total net assets, $118.5 or 26.5% was reported as unrestricted net assets and may be used to meet the government’s ongoing obligations to citizens and creditors. Restricted net assets of $6.5 may be used for the City’s ongoing obligations related to programs with external restrictions. The remaining $321.8 represents the City’s investment in capital assets, less any related outstanding debt used to acquire those assets. Changes in Net Assets - The City’s total net assets increased by $10.7 or 2.4% in fiscal year 2008. The increase in Net Assets represents the degree to which revenues exceed expenses. The increase in net assets for governmental activities of $24.2, or 11.7%, is comprised of an increase in capital assets in the amount of $27.1 and an increase in Tax revenues of $3.8, offset by an increase in Personnel Services expenditures in the amount of $6.6 and an increase in major maintenance in the amount of $3.4. The increase in capital assets in the amount of $27.1 includes FY 2008 additions in the amount of $6.9 and a prior period adjustment in the amount of $20.2. The prior period adjustment is the expending of $4.1 for prior years’ construction in progress and the transfer of $24.3 in net capital assets transferred from the Storm Water fund to the General fund. The prior period adjustment resulted from an analysis of the Storm Water enterprise fund’s capital assets which determined that $24.3 in net capital assets were incorrectly recorded in that fund, and should be transferred to the General fund. Business type activities had a decrease in net assets in the amount of $13.5 or 5.6% due to a prior period adjustment that transferred $24.3 in net capital assets from the Storm Water Enterprise Fund to the General fund. The reduction in net capital assets was offset by revenues exceeding expenditures in the amount of $10.8 resulting from utility rate increases, reduced expenses resulting from grant funding.
•
Fund Highlights: Governmental Funds – Governmental funds include general, special revenue, debt service, and capital projects funds. As of the close of fiscal year 2008, the City’s governmental funds, including the Redevelopment Agency Fund, reported a combined ending fund balance of $50.2, which is an increase of $1.0 or 2.0%from the fiscal year 2007. Approximately 60.4% of this amount, or $30.3, represents the unreserved fund balance available for appropriation. 73.6% of the unreserved fund balance, or $22.3, has been designated for various purposes. General Fund – Total fund balance of the General Fund on June 30, 2008 was $25.7, a decrease of $0.7 or 2.7% from the fiscal year 2007. Approximately 74.7% of this amount, or $19.2, was unreserved. Of the unreserved fund balance, $8.5, or approximately 44.3% is designated for various purposes. These include $5.7 for the city public trust, and varying amounts for other activities. The remaining unreserved balance of $10.7 or 55.7% of unreserved fund balance is undesignated. 3
Overview of the Financial Statements This discussion and analysis are intended to serve as an introduction to the City’s basic financial statements. The City’s basic financial statements comprise three components: 1) government-wide financial statements, 2) fund financial statements, and 3) notes to the financial statements. This report also contains other supplementary information in addition to the basic financial statements themselves. Government-wide Financial Statements. The government-wide financial statements are designed to provide readers with a broad overview of the City’s finances, in a manner similar to a private-sector business. They are comprised of the statement of net assets and statement of activities and changes in net assets. The statement of net assets presents information on all of the City’s assets and liabilities, with the difference between the two reported as net assets. Over time, increases or decreases in net assets may serve as a useful indicator of whether the financial position of the City is improving or deteriorating. The statement of activities and changes in net assets presents information showing how the City's net assets changed during the most recent fiscal year. All changes in net assets are reported as soon as the underlying event giving rise to the change occurs, regardless of the timing of related cash flows. Thus, revenues and expenses are reported in this statement for some items that will only result in cash flows in future fiscal periods (e.g., interest expense due but unpaid). Both of the above government-wide financial statements distinguish functions of the City that are principally supported by taxes and intergovernmental revenues (governmental activities) from other functions that are intended to recover all or a significant portion of their costs through user fees and charges (business-type activities). The governmental activities of the City include general government, public safety, public works, parks and recreation, library, transit, social services and community and economic development. The business-type activities of the City include the four municipal utilities: water, wastewater, storm water, and refuse and landfill operation; and also the self-supporting golf course and parking enterprises. Blended Component Units – Component units are legally separate entities that meet certain criteria and would be misleading if their data were not included in this report. This report includes two separate legal entities in this category—The City of Santa Cruz Redevelopment Agency and The Santa Cruz Public Improvement Financing Corporation. In this report all component units are blended with the primary government because the governing boards are substantively the same as the primary government, and the component units serve the primary government exclusively. The government-wide financial statements can be found on pages 20-23 of this report. Fund Financial Statements. A fund is a grouping of related accounts that is used to maintain control over resources that have been segregated for specific activities or objectives. The City, like other state and local governments, uses fund accounting to ensure and demonstrate compliance with finance-related legal requirements. All of the funds of the City can be divided into three categories: governmental funds, proprietary funds, and fiduciary funds. The fund financial statements provide detail information about each of the City’s most significant funds, called major funds. The concept of major funds, and the determination of which are major funds, was established by GASB 34 and replaces the concept of combining like funds and presenting them in total. Instead, each major fund is presented individually, with all nonmajor funds summarized and presented in a single column. Individual fund data on the nonmajor funds is presented in the form of combining statements and schedules in the Supplemental Information section of this report on pages 116 through 119.
4
Governmental funds. Governmental funds are used to account for essentially the same functions reported as governmental activities in the government-wide financial statements. However, unlike the government-wide financial statements, governmental fund statements focus on near-term inflows and outflows of spendable resources, as well as on balances of spendable resources available at the end of the fiscal year. Such information may be useful in evaluating a government’s near-term financing requirements. Because the focus of governmental funds is narrower than that of the government-wide financial statements, it is useful to compare the information presented for governmental funds with similar information presented for governmental activities in the government-wide financial statements. By doing so, readers may better understand the long-term impact of the government’s near-term financing decisions. Both the governmental fund balance sheet and the governmental fund statement of revenues, expenditures, and changes in fund balances provide a reconciliation to facilitate this comparison between governmental funds and governmental activities. The City has nine governmental funds, of which two are considered major funds for presentation purposes. Each major fund is presented separately in the governmental fund balance sheet and in the governmental fund statement of revenues, expenditures, and changes in fund balances for the City’s two major funds – the General Fund and the Redevelopment Agency Fund. Data from the other seven governmental funds are combined into a single, aggregated presentation. The basic governmental fund financial statements can be found on pages 28 through 31 of this report. Individual fund data for each of these non-major governmental funds is provided in the form of combining statements on pages 116 through 119 of this report. Proprietary Funds – The City maintains two different types of proprietary funds – enterprise funds and internal service funds. Enterprise funds are used to report the same functions presented as business-type activities in the government-wide financial statements. The City uses enterprise funds to account for the four municipal utilities: water, wastewater, storm water, and refuse, recycling and landfill operation; and also the self-supporting golf and parking enterprises. Internal service funds are used to accumulate and allocate costs internally among the City’s various functions. The City uses internal service funds to account for its equipment operations and maintenance, telecommunications, and risk management activities. Because these services predominantly benefit governmental rather than business-type functions, they have been included within governmental activities in the governmental-wide financial statements. Proprietary funds provide the same type of information as the government-wide financial statements, only in more detail. The fund financial statements for the proprietary funds provide separate information for the four municipal utilities: Water, Wastewater, Storm Water, and Refuse, recycling and landfill operations; and also the self- supporting golf course and parking enterprises. Conversely, the internal service funds are combined into a single aggregated column in the proprietary fund statements. Individual fund data for the internal service funds is provided in the form of combining statements on pages 134-136of this report. The basic proprietary fund financial statements can be found on pages 34-43 of this report. Fiduciary Funds – Fiduciary funds are used to account for resources held for the benefit of parties outside the government. Fiduciary funds are not reflected in the government-wide financial statements because the resources of those funds are not available to support the City’s own programs. Fiduciary funds represent agency funds and private-purpose trust funds. Agency Funds are custodial in nature (assets equal liabilities) and do not involve measurement of results of operations and use of the accrual basis of accounting. Agency funds include activities of the Library Joint Powers authority, Payroll Payables and Special Assessments. Trust funds are used to account for resources legally held in trust for special purposes, such as the McCaskill Trust for Local History, the McCaskill Trust for Visually Impaired and the Findkeldey Trust for Musical Literature.
5
Notes to the Financial Statements. The notes provide additional information that is essential to a full understanding of the data provided in the government-wide and fund financial statements. The notes to the financial statements can be found on pages 51-98 of this report. Other Information. In addition to the basic financial statements and accompanying notes, this report also presents certain required supplementary information concerning the City of Santa Cruz’s progress in funding its obligation to provide pension benefits to its employees, as well as providing a budgetary comparison schedule for the General Fund and the Redevelopment Agency Fund. Required supplementary information can be found on pages 100-111 of this report. Additional budgetary schedules for the General Fund and the combining statements referred to earlier in connection with nonmajor governmental funds and internal service funds are presented immediately following the required supplementary information in the supplemental information section of this report. Combining and individual statements and schedules can be found on pages 120-132 of this report.
Government-Wide Financial Analysis (in $ millions) Net Assets. As noted earlier, net assets may serve over time as a useful indicator of a government’s financial position. In the case of the City of Santa Cruz, combined net assets (governmental and business-type activities) totaled $446.8 at the close of the fiscal year ending June 30, 2008. This is an increase of $10.7 or 2.4% from the previous fiscal year. By far the largest portion of the City’s net assets $321.8 or 72.0% reflects its investment in capital assets (e.g., land, streets, bridges, water and sewer lines, buildings, machinery, and equipment), less any related, outstanding debt used to acquire those assets. The City uses these capital assets to provide services to citizens; consequently, these assets are not available for future spending. Although the City’s investment in its capital assets is reported net of related debt, it should be noted that the resources needed to repay this debt must be provided from other sources, since the capital assets themselves cannot be used to liquidate these liabilities. An additional portion of the City’s net assets $6.5 or 1.5% represents resources that are subject to external restrictions on how they may be used. The remaining 26.5% or $118.5 of the City’s net assets, are “unrestricted,” and may be used to meet the government’s ongoing obligations to citizens and creditors. City of Santa Cruz's Net Assets June 30, 2008
(amounts expressed in $ millions)
Current assets Noncurrent assets Capital assets
$
Governmental Activities 2008 2007 56.6 $ 57.9 10.5 8.6 184.7 157.8
$
Business-Type Activities 2008 2007 73.7 $ 69.6 17.8 18.1 236.6 257.9
$
Total 2008 130.3 $ 28.3 421.3
2007 127.5 26.7 415.7
251.8
224.3
328.1
345.6
579.9
569.9
Current liabilities Noncurrent liabilities
13.0 32.2
14.8 27.1
12.0 75.9
10.9 81.0
25.0 108.1
25.7 108.1
Total liabilities
45.2
41.9
87.9
91.9
133.1
133.8
159.9 6.5 40.2
144.2 13.6 24.6
161.9 78.3
172.3 81.4
321.8 6.5 118.5
316.5 13.6 106.0
Total assets
Net assets: Invested in capital assets, net of related debt Restricted Unrestricted Total net assets
$
206.6
$
182.4
$
6
240.2
$
253.7
$
446.8
$
436.1
Changes in Net Assets. The City’s net assets increased by $10.7 or 2.4% from the prior fiscal year. The City’s expenses cover a range of services. Further analysis is provided within the governmental and business-type activity sections. City of Santa Cruz Changes in Net Assets Fiscal Year Ending June 30, 2008 (amounts expressed in millions) Governmental
Business-Type
Activities 2008
Total
Activities 2007
2008
2007
2008
2007
Revenues: Program revenues: Charges for services
$
29.6
$
25.0
$
62.5
$
56.9
$
92.1
$
81.9
Operating grants and contributions
4.7
5.4
0.1
-
4.8
5.4
Capital grants and contributions
5.4
5.7
2.3
1.7
7.7
7.4
39.7
36.1
64.9
58.6
104.6
94.7
Total program revenues General revenues: Property taxes
26.3
24.6
-
-
26.3
24.6
Sales and use taxes
14.7
12.8
-
-
14.7
12.8
Franchise taxes
2.9
2.6
-
-
2.9
2.6
Transient occupancy taxes
3.7
3.8
-
-
3.7
3.8
Utility users taxes
8.7
8.3
-
-
8.7
8.3
Admissions taxes
2.0
1.9
-
-
2.0
1.9
Other taxes Total taxes
1.9
2.4
-
-
1.9
2.4
60.2
56.4
-
-
60.2
56.4
Unrestricted grants and contributions
-
-
-
-
-
-
Unrestricted investment earnings
2.5
2.6
3.5
3.6
6.0
6.2
Gain (loss) on sale of assets
0.1
0.3
-
0.1
0.1
0.4
Miscellaneous
0.7
2.7
0.5
0.5
1.2
3.2
103.2
98.1
68.9
62.8
172.1
160.9
Total revenues Expenses: General government
14.2
12.5
-
-
14.2
12.5
Public safety
33.1
29.6
-
-
33.1
29.6 12.0
Parks and recreation
12.7
12.0
-
-
12.7
Library
10.2
9.6
-
-
10.2
9.6
Public works
13.7
11.5
-
-
13.7
11.5
Transit Community and economic development
0.7
0.7
-
-
0.7
0.7
11.0
10.6
-
-
11.0
10.6
Social services
2.0
1.8
-
-
2.0
1.8
Interest and charges on long term debt
1.6
1.3
-
-
1.6
1.3
Water
-
-
19.2
16.2
19.2
16.2
Wastewater
-
-
16.0
15.4
16.0
15.4
Refuse
-
-
15.0
13.0
15.0
13.0
Parking
-
-
3.3
2.6
3.3
2.6
Storm Water
-
-
1.4
1.9
1.4
1.9
Golf course Total expenses Change in net assets Net assets, beginning of year (as restated) Net assets - end of year
$
-
-
3.2
2.2
3.2
2.2
99.2
89.6
58.1
51.3
157.3
140.9
4.0
8.5
10.8
11.5
14.8
20.0
202.6
173.9
229.4
242.2
432.0
416.1
206.6
$
182.4
7
$
240.2
$
253.7
$
446.8
$
436.1
Governmental Activities. Governmental activities increased the City’s net assets by $4.0. A comparison of the cost of services by function for the City’s governmental activities is shown below, along with the revenues used to cover the net expenses of the governmental activities.
Governmental Activities (amounts expressed in $ millions) 2008 2007 Expenses net of program revenues: General government Public safety Parks and recreation Library Public works Transit Community and economic development Social services Interest and fiscal charges on long-term debt Total expenses net of program revenues governmental activities
$
(6.0) (28.9) (9.1) (0.6) (5.7) 2.2 (7.7) (2.0) (1.6)
$
(5.9) (25.3) (8.0) (0.8) (5.4) 3.2 (8.2) (1.8) (1.3)
(59.4)
(53.5)
26.3 14.7 2.9 3.7 8.7 2.0 1.9 60.2
24.6 12.8 2.6 3.8 8.3 1.9 2.4 56.4
2.5 0.7 63.4
2.6 0.3 2.7 62.0
General revenues and transfers: General revenues: Property taxes Sales and use taxes Franchise taxes Transient occupancy taxes Utility users taxes Admission taxes Other taxes Total taxes Unrestricted grants and contributions Unrestricted investment earnings Gain on sale of assets Miscellaneous Transfers Total general revenues and transfers Change in governmental activities net assets
$
8
4.0
$
8.5
Governmental Expenses. Total governmental activity expenses were $99.2 in fiscal year 2008. The largest expenses were incurred for public safety, public works, parks and recreation, and general government. These expenses do not include capital outlays, which are now reflected in the City’s capital assets.
EXPENSES FOR GOVERNMENTAL ACTIVITIES FY 2008 Interest on Debt 2%
General Government 14%
Community Development 11%
Public Works 14%
Library 10%
Public Safety 33%
Social Services 2% Parks & Recreation 13%
Transit 1%
Governmental Revenues. Per GASB 34, program revenues are derived directly from the program itself or from parties outside the reporting government’s taxpayers or citizenry. They reduce the net cost of the function to be financed from the government’s general revenues. Total program revenues from governmental activities were $39.7 in fiscal year 2008. Governmental program revenues derive primarily from charges for services, which include licenses and permits, planning fees, developer fees, recreation charges, traffic and other fines and forfeitures, charges to the Library Joint Powers Authority for personnel services provided, and several other revenues. Program revenues under the operating grants and contributions category include revenues restricted for specific purposes, such as gasoline tax and other federal, state and local grants. Program revenues in the capital grants and contributions category also include federal, state and local grants, but are restricted specifically to be used for capital projects or acquisitions. General revenues are all other revenues not categorized as program revenues, and include all taxes, unrestricted grants, contributions and investment earnings, material gains on sales of capital assets, and other miscellaneous revenues. Total general revenues from governmental activities were $63.5 in fiscal year 2008. Taxes of $60.2 comprised 94.8% of the City’s general revenues for fiscal year 2008. The largest single source of general revenues received during fiscal year 2008 was $26.3 of property taxes, or 41.4% of general revenues, followed by $14.7 of sales and use taxes, or 23.1% of general revenues.
9
REVENUES BY SOURCE GOVERNMENTAL ACTIVITIES FY 2008
Urestricted investment Utility users taxes Admission taxes 8% 2% earnings 2%
Capital Grants 5%
Transient occupancy taxes 4%
Charges for Services 28%
Sales and Use taxes 14%
Franchise taxes 3% Property taxes 26%
Other taxes 2%
Operating Grants 5%
Miscellaneous 1%
Business Type Activities. Net assets for business-type activities were $240.2, a decrease of $13.5 from the prior fiscal year mainly due to the reclassification of capital assets from the Storm Water fund to the General fund in the amount of $24.3 recorded as a prior period adjustment, offset by an change in net assets in the amount of $10.8. Total program revenues for business-type activities were $64.9. The largest program revenues were charges for services of $62.5. Other program revenues included capital grants and contributions of $2.3. Total expenses for the business-type activities were $58.1 during fiscal year 2008.
10
REVENUE AND EXPENSE BUSINESS ACTIVITIES FY 2008
30
25
REVENUE
in m illions$
20
EXPENSE 15
10
5
0 Water
Wastewater
Refuse
Parking
Storm Water Golf Coursse
REVENUES BY SOURCE BUSINESS ACTIVITIES FY 2008 Capital Grants 3%
General Revenue 6%
Charges for Services 91%
11
Financial Analysis of Individual Funds (in millions) As noted earlier, the City uses fund accounting to ensure and demonstrate compliance with finance-related legal requirements. Governmental Funds - The focus of the City’s governmental funds is to provide information on near-term inflows, outflows, and balances of spendable resources. Such information is useful in assessing the City’s financing requirements. In particular, unreserved fund balance may serve as a useful measure of a government’s net resources available for spending at the end of the fiscal year. As of the end of the current fiscal year, the City’s governmental funds reported combined ending fund balances of $50.2 which is an increase of $1.0 or 2.0% over fiscal year 2008. Approximately $30.3 of the fund balance is unreserved fund balance, which is available for spending at the government’s discretion. Unreserved fund balance decreased by $3.3 or 9.8% over fiscal year 2008. It should, however, be noted that 73.6% of the unreserved fund balance, or $22.3, has been designated for various purposes, such as debt service, capital projects, public art, police programs and the City Public Trust, leaving $8.0 unreserved and undesignated. The remainder of fund balance, $19.9, is reserved to indicate that it is not available for spending because it has already been legally committed. General Fund – Total fund balance of the General Fund on June 30, 2008 was $25.7, a decrease of $0.7 from fiscal year 2007. Approximately 74.7% of this amount, or $19.2, was unreserved. Of the unreserved fund balance, $8.5, or 44.3% has been designated for specific uses. These include $5.5 for the City Public Trust and $1.9 for Accrued Compensated Absences, and varying amounts for other activities, such as unemployment insurance, housing, parks and recreation programs, and equipment and facilities maintenance. The remaining unreserved balance of $10.7, or 55.7% of unreserved fund balance, is undesignated and represents a decrease of $3.2 or 23.0% over fiscal year 2007. As a measure of the general fund’s liquidity, it may be useful to compare unreserved fund balance, the undesignated portion of the unreserved fund balance, and total fund balance to total fund expenditures. Unreserved fund balance ($19.2) represents 25.5% of total general fund expenditures ($75.3), including transfers out ($1.1). Unreserved and undesignated fund balance ($10.7) represents 14.2%, and total fund balance ($25.7) represents 34.1% of that same amount. The 14.2% percent of total expenditures that is represented by the undesignated, unreserved fund balance exceeds the City Council’s targeted minimum reserve level of 10% of the operating budget for the General Fund. Decrease in fund balance is a result of an increase in tax revenues of $3.0 and an increase in charges for services in the amount of $2.7, offset by an increase in Personnel Services expenditures in the amount of $6.6 with the remaining increase in expenditure of $0.2 distributed within Services, supplies, and other charges. Redevelopment Agency Fund – The City of Santa Cruz Redevelopment Agency is responsible for redevelopment of areas identified under the Community Redevelopment Law as being blighted. The Agency’s operations are funded primarily by the issuance of debt, which is expected to be repaid out of property tax increment revenue generated by increases in property assessed values in the redevelopment areas. At the end of fiscal year 2008, the total fund balance of the Redevelopment Agency Fund was $19.5, an increase of $3.6 from the prior year, or 22.6%. Of that amount, $8.6 is reserved to indicate that it is not available for spending because it has already been legally committed. The remainder of the unreserved fund balance of $10.9 is designated for either debt service or capital projects.
12
The Redevelopment Agency Fund had revenues of $14.0, including $12.0 of property tax increment revenue. Expenditures in this fund amounted to $10.4 which is a decrease of $0.2 over the prior fiscal year. Proprietary Funds. The City’s proprietary funds provide the same type of information found in the government-wide financial statements, but in more detail. They include both enterprise funds and internal service funds. For the government-wide financial statements, the internal service funds are consolidated with governmental activities, and the enterprise funds comprise the business-type activities. As discussed in the business-type activities section previously, the Enterprise Funds’ net assets decreased by $13.5 as a result of a reclassification in capital assets in the amount of $24.3 from the Storm Water enterprise fund to the General Fund (recorded as a prior period adjustment), offset by a change in net assets of $10.8. Net assets in the internal service funds in the amount of $.5 represent an increase of $2.5 over the prior fiscal year. Increases in contributions to the Risk Management fund and decreases in the claims payable liability were the primary causes of this increase.
General Fund Budgetary Highlights The final amended general fund budget, including transfers out and advances, totaled $83.2, and included amendments to the original budget resulting in a $1.1 increase in operating expenditure appropriations and a $0.8 increase in transfers out. The principal amendments can be summarized as follows: Operating Appropriations Increases. • $0.6 in Future Planning for completion of the City’s General Plan. • $0.8 in Transfers to the General Capital Improvement fund for the Lead Remediation of the City’s small bore firearm shooting range. • $0.2 in Retirement contributions for the increased cost due to negotiated agreements with the City’s bargaining units. • $0.3 in Capital outlay for the purchase of vehicle equipment. Total operating appropriations increases - $1.4 Capital Assets and Debt Administration (in millions) Capital Assets. The City’s investment in capital assets for its governmental and business- type activities as of June 30, 2008, amounts to $421.3, net of accumulated depreciation of $285.3. This investment in capital assets includes land, land improvements, infrastructure, buildings, machinery and equipment, lease improvements, software, and construction in progress. Infrastructure assets are items that are normally immovable and of value only to the City such as roads, bridges, streets and sidewalks, drainage systems, lighting systems and similar items. The total additions to the City’s investment in capital assets for the current fiscal year, after restatements and deletions, were $37.7, net of accumulated depreciation. Major capital asset additions during the current fiscal included the following: • Bay Street Reservoir System Transmission Main $17.0 • Union and Locust Street Building $3.9 • Vehicles $2.8 • Infrastructure Improvements $1.8 • Bike Path Construction Improvements $1.4 • Sewer System Improvements $1.2 • Park Improvements $0.5 13
Additional information on the City’s capital assets can be found in Note 5 on pages 69-73 of this report.
Capital Assets (net of depreciation) (amounts expressed in $ millions) Governmental Activities
Business-Type Activities
June 30
June 30
2008 Land
$
2007
50.6
Construction in progress
$
2008
50.6
$
Total 2007
11.6
$
2008
11.6
$
2007
62.2
$
62.2
10.2
10.8
15.2
23.3
25.4
34.1
5.7
5.3
2.7
3.2
8.4
8.5
Infrastructure
84.9
61.8
94.8
103.7
179.7
165.5
Buildings
Land improvements
29.2
25.7
101.0
104.4
130.2
130.1
Machinery and equipment
3.7
3.1
11.3
11.5
15.0
14.6
Lease improvements
0.3
0.4
-
0.1
0.3
0.5
Software
0.1
0.1
-
0.1
0.1
0.2
Totals
$
184.7
$
157.8
$
236.6
$
257.9
$
421.3
$
415.7
Debt Administration (in millions) Long Term Debt - At the end of the current fiscal year, the City had $121.1 in long term debt outstanding compared to $121.3 last year, a $0.2 net decrease. Increases to claims and judgments payable, landfill closure costs, lease obligations, and tax allocation bonds were offset by decreases in a variety of other bonds, notes, loans, and leases payable. Excluding compensated absences and claims and judgments, the debt associated with governmental activities decreased by 18.6% from $25.8 to $21.0, and the Business-type activity debt was reduced by 7.3% from $80.6 to $74.7. The City currently has $7.0 in outstanding general obligation debt. This debt was approved by voters in November 1998 and authorized an ad valorem tax override for acquisition of open space property, improvements to fire stations, acquisition of a fire administrative headquarters building, and construction of a community park. This tax override is currently assessed at $9 per $100,000 of assessed value. The largest single debt obligation of the City is a note payable to the State of California for the construction of secondary treatment improvements at the City's wastewater treatment plant. As of June 30, 2008 the outstanding balance on this note was $31.9. The City has a corresponding note receivable from the County of Santa Cruz for $15.0. This note receivable relates to the County’s obligation related to the construction of the treatment plant improvements. The chart below illustrates the changes in bonds, notes, loans and leases payable for the year ending June 30, 2008.
Bonds, Notes, Loans and Leases Payable (amounts expressed in $ millions) Governmental Activities
Business-Type Activities
June 30
June 30
2008 Certificates of participation
$
2007 3.9
$
2008 4.1
$
Total 2007
17.4
$
2008
19.2
$
2007
21.3
$
23.3
Revenue bonds payable
6.9
-
22.0
22.6
28.9
22.6
General obligation bonds
7.0
7.1
-
-
7.0
7.1
Notes payable
1.5
2.9
32.8
35.3
34.3
38.2
Tax allocation bonds payable
4.9
5.0
-
-
4.9
5.0
Capital lease obligations
0.8
1.0
2.5
3.5
3.3
4.5
Other long-term liabilities
0.8
0.9
-
-
0.8
0.9
Totals
$
25.8
$
21.0
14
$
74.7
$
80.6
$
100.5
$
101.6
The City of Santa Cruz also has significant liabilities for claims and judgments, compensated absences (accrued vacation pay), and landfill closure and post closure costs. The amounts and changes of these liabilities are shown below.
(amounts expressed in $ millions) June 30, 2008 June 30 2008 Claims and judgements
$
10.4
2007 $
10.4
Increase
Percent
Due in less
Due in more
(Decrease)
Change
than one year
than one year
$
$
$
-
0.0%
2.9
7.5
Compensated absesnces
3.9
3.2
0.7
21.9%
2.6
1.3
Closure and post closure landfill costs
6.4
6.1
0.3
4.9%
-
6.4
1.0
26.8%
Totals
$
20.7
$
19.7
$
$
5.5
$
15.2
Additional information on the City of Santa Cruz’s long term debt can be found in Note 6 to the financial statements. Economic Climate The City of Santa Cruz, and Santa Cruz County for that matter, is closely tied to the regional economy of the nine-county San Francisco Bay Area and to Silicon Valley in particular. Fiscal Year 2008 showed signs of recovery at the national level, along with the Bay Area and Silicon Valley. Local private employers include a diverse array of manufacturing, business services, retail, hotel and food services, and biotechnology companies. In addition to the local private employers, the local economy also benefits from the University of California Santa Cruz. The University is a major employer, and has potential spin-off benefits from federal and state funded scientific research ventures including biomedical research, technology research, and adaptive optics. The state and the bay area experienced modest growth in jobs, personal income, and tourism in 2008. However, the bay area regional economic opportunities and challenges including continued job growth, housing prices, interest rates, state and national economic issues will, of course, moderate the rate of improvement.
Requests for Information This financial report is designed to provide a general overview of the City’s finances for all of its citizens, taxpayers, customers, investors and creditors. Questions concerning any of the information provided in this report or requests for additional information should be addressed to the City of Santa Cruz, Finance Department, 809 Center Street, Room 8, Santa Cruz, CA 95060.
15
This page intentionally left blank.
16
BASIC FINANCIAL STATEMENTS
17
This page intentionally left blank.
18
GOVERNMENT-WIDE FINANCIAL STATEMENTS
19
City of Santa Cruz Statement of Net Assets June 30, 2008
Primary Government Governmental
Business-Type
Activities
Activities
Total
ASSETS Current assets: Cash and cash equivalents
$
Restricted cash and cash equivalents Interest receivable
43,525,083
$
63,028,614
$
106,553,697
3,096,426
363,937
3,460,363
753,358
943,275
1,696,633
Taxes receivable
3,571,486
1,884
3,573,370
Accounts receivable - net
1,900,855
8,971,703
10,872,558
Due from other governments
1,670,924
370,239
2,041,163
Notes receivable - due within one year
205,519
-
205,519
Loans receivable - due within one year
37,500
-
37,500
Intergovernmental receivable - due within one year
-
-
-
49,317
-
49,317
152,449
-
152,449
1,666,449
30,000
1,696,449
56,629,366
73,709,652
130,339,018
808,407
2,137,469
2,945,876
Notes receivable - due in more than one year
6,137,762
401,058
6,538,820
Loans receivable - due in more than one year
1,389,879
-
1,389,879
-
15,134,017
15,134,017
1,973,992
2,223,989
Prepaid items Inventories Deposits Total current assets Noncurrent assets: Restricted investments
Intergovernmental receivable - due in more than one year Deferred charges
249,997
Long-term internal balances
1,864,818
(1,864,818)
-
50,609,567
11,590,526
62,200,093
7,976,050
3,713,741
11,689,791
Capital assets: Land Land improvements Infrastructure
201,318,617
167,272,762
368,591,379
Buildings
39,721,209
160,328,296
200,049,505
Machinery and equipment
11,516,693
24,563,974
36,080,667
Lease improvements
724,114
70,000
794,114
1,161,903
571,257
1,733,160
Construction in progress
10,186,790
15,229,557
25,416,347
Total capital assets
323,214,943
383,340,113
706,555,056
(138,529,010)
(146,766,006)
(285,295,016)
Total capital assets, net
184,685,933
236,574,107
421,260,040
Total noncurrent assets
195,136,796
254,355,825
449,492,621
Total assets
251,766,162
328,065,477
579,831,639
Software
Less accumulated depreciation
See accompanying Notes to Basic Financial Statements.
20
City of Santa Cruz Statement of Net Assets, Continued June 30, 2008
Primary Government Governmental
Business-Type
Activities
Activities
Total
LIABILITIES Current liabilities: Accounts payable and other current liabilities
$
Intergovernmental payable
5,356,002
$
4,535,774
$
9,891,776
2,200
-
2,200
Interest payable
209,669
1,267,098
1,476,767
Unearned revenue
377,547
55,237
432,784
Deposits payable
120,893
59,359
180,252
Claims and judgments payable - due within one year
2,943,930
-
2,943,930
Compensated absences payable - due within one year
1,947,831
639,571
2,587,402
Bonds, notes, loans and leases payable - due within one year
2,041,226
5,445,307
7,486,533
12,999,298
12,002,346
25,001,644
Total current liabilities Noncurrent liabilities: Claims and judgments payable - due in more than one year
7,498,625
-
7,498,625
Compensated absences payable - due in more than one year
973,914
319,787
1,293,701
23,679,758
69,217,295
92,897,053
-
6,363,712
6,363,712
Total noncurrent liabilities
32,152,297
75,900,794
108,053,091
Total liabilities
45,151,595
87,903,140
133,054,735
159,910,861
161,911,506
321,822,367
Capital projects
1,080,423
-
1,080,423
Debt service
4,818,569
-
4,818,569
Public safety
189,500
-
189,500
Parks and recreation
100,710
-
100,710
Bonds, notes, loans and leases payable - due in more than one year Landfill closure costs
NET ASSETS Invested in capital assets, net of related debt Restricted for:
Community and economic development Unrestricted Total net assets
307,734
-
307,734
40,206,770
78,250,831
118,457,601
$
206,614,567
$
240,162,337
$
446,776,904
Bal. Sheet Net Assets - IS Net Assets $
-
$
-
$
436,100,000
$
436
See accompanying Notes to Basic Financial Statements.
21
City of Santa Cruz Statement of Activities and Changes in Net Assets For the year ended June 30, 2008
Program Revenues
Functions/Programs
Charges for Services
Expenses
Operating
Capital
Grants and Contributions
Grants and Contributions
Total
Primary government: Governmental activities: General government
$
14,185,248
$
8,015,647
$
96,836
$
-
$
8,112,483
Public safety
33,112,568
3,761,166
401,895
55,627
4,218,688
Parks and recreation
12,687,303
3,419,078
107,393
36,084
3,562,555
Library
10,215,576
9,617,480
-
-
9,617,480
Public works
13,714,777
4,390,495
758,027
2,867,588
8,016,110
727,191
17,198
1,020,431
1,853,619
2,891,248
11,027,594
380,839
2,322,387
633,254
3,336,480
1,966,940
-
-
-
-
1,591,970
-
-
-
-
99,229,167
29,601,903
4,706,969
5,446,172
39,755,044
Water
19,169,949
25,205,503
-
1,306,392
26,511,895
Wastewater
16,030,806
15,289,391
-
(337,182)
14,952,209
Refuse
15,013,682
16,570,435
26,916
-
16,597,351
Parking
3,259,850
2,637,422
-
125,819
2,763,241
Storm water
1,450,158
876,944
-
1,247,691
2,124,635
Golf course
3,214,206
1,896,967
82,529
-
1,979,496
Transit Community and economic development Social services Interest and fiscal charges on long-term debt Total governmental activities Business-type activities:
Total business-type activities Total primary government
58,138,651 $
157,367,818
62,476,662 $
92,078,565
109,445 $
4,816,414
2,342,720 $
7,788,892
General Revenues: Taxes: Property taxes Sales and use taxes Franchise taxes Transient occupancy taxes Utility users taxes Admission taxes Other taxes Total taxes Unrestricted investment earnings Gain on sale of assets Miscellaneous Transfers Total general revenues and transfers Change in net assets Net assets - beginning of year (as restated) Net assets - end of year See accompanying Notes to Basic Financial Statements.
22
64,928,827 $
104,683,871
Net (Expense) Revenue and Changes in Net Assets Governmental Activities
Business-Type Activities
$
$
(6,072,765)
$
(6,072,765)
(28,893,880)
-
(28,893,880)
(9,124,748)
-
(9,124,748)
(598,096)
-
(598,096)
(5,698,667)
-
(5,698,667)
2,164,057
-
2,164,057
(7,691,114)
-
(7,691,114)
(1,966,940)
-
(1,966,940)
(1,591,970)
-
(1,591,970)
(59,474,123)
-
(59,474,123)
-
7,341,946
7,341,946
-
(1,078,597)
(1,078,597)
-
1,583,669
1,583,669
-
(496,609)
(496,609)
-
674,477
674,477
-
(1,234,710)
(1,234,710)
-
6,790,176
6,790,176
(59,474,123)
6,790,176
(52,683,947)
26,297,145
-
26,297,145
14,665,124
-
14,665,124
2,911,919
-
2,911,919
3,685,248
-
3,685,248
8,725,383
-
8,725,383
1,964,404
-
1,964,404
1,938,111
-
1,938,111
60,187,334
-
60,187,334
2,499,381
3,496,323
5,995,704
46,045
7,590
674,905 49,509
53,635
523,779 (49,509)
1,198,684 -
63,457,174
3,978,183
67,435,357
3,983,051
10,768,359
14,751,410
202,631,516 $
-
Total
206,614,567
229,393,978 $
240,162,337
432,025,494 $
446,776,904
23
This page intentionally left blank.
24
FUND FINANCIAL STATEMENTS
25
This page intentionally left blank.
26
Governmental Fund Financial Statements General Fund - The General Fund is used to account for sources and uses of financial resources traditionally associated with governments, and which are not required to be accounted for in another fund. Redevelopment Agency Fund - The Redevelopment Agency fund is used to account for all the activities of the City of Santa Cruz Redevelopment Agency. This includes the accumulation of resources for and the payment of interest and principal on debt issued to finance redevelopment activities, and general redevelopment operations. General Capital Improvement - This fund is used to account for capital improvements for which special projects funds have not been established. A portion of the City's transient occupancy tax receipts, combined with other funding sources, such as grants, provides funding for capital projects of general benefit, such as storm drain improvements, or improvements to public buildings. Non-Major Governmental Funds - Non-Major Governmental funds is the aggregate of all other governmental funds, and can be found in detail in the Supplementary Information section of this report.
27
City of Santa Cruz Balance Sheet Governmental Funds June 30, 2008
General Fund
Major Funds Redevelopment Agency
General Capital Improvement
Non-Major Governmental Funds
Total Governmental Funds
$
$
$
$
ASSETS Cash and cash equivalents Interest receivable Taxes receivable Accounts receivable - net Due from other governments Due from other funds Prepaid items Restricted assets: Cash and cash equivalents Investments
$
Total restricted assets Deposits Notes receivable - net Loans receivable - net Advances to other funds Inventory of land held for resale - net Total assets
18,276,227 187,288 2,589,512 1,070,659 175,873 2,734,686 49,317
11,220,274 136,117 397,073 -
793 (56,481) 554,338 72,700 180,414 -
5,794,228 412,192 30,563 701,172 1,314,637 -
35,291,522 679,116 3,571,486 1,844,531 1,670,924 2,734,686 49,317
-
3,086,110 61,514
2,435 282,330
7,881 464,563
3,096,426 808,407
-
3,147,624
284,765
472,444
3,904,833
70,063 215,252 3,946,405 -
5,351,636 438,000 -
-
776,393 1,427,379 -
70,063 6,343,281 1,427,379 4,384,405 -
$
29,315,282
$
20,690,724
$
1,036,529
$
10,929,008
$
61,971,543
$
3,296,419 77,567 38,994 112,353 131,000
$
226,559 21,065 7,009 946,569 -
$
858,469 2,630,040 99,261 78,018 -
$
537,321 98,973 2,200 875,644 239,292 1,531 1,495,000 -
$
4,918,768 2,729,013 2,200 974,276 377,547 120,893 2,519,587 131,000
LIABILITIES AND FUND BALANCES Liabilities: Accounts payable and other current liabilities Due to other funds Intergovernmental payable Deferred revenue Unearned revenue Deposits payable Advances from other funds Claims and judgments payable Total liabilities Fund Balances: Reserved for: Encumbrances Noncurrent receivables and advances Prepaid items Debt service General plan update Hardship grants Low and moderate income housing Unreserved, designated, reported in: General fund Redevelopment Agency fund Special revenue funds Debt service funds Unreserved, undesignated, reported in: General fund Special revenue funds Capital projects funds Total fund balances Total liabilities and fund balances See accompanying Notes to Basic Financial Statements.
3,656,333
1,201,202
3,665,788
3,249,961
11,773,284
846,218 4,161,658 49,317 1,095,000 291,812 -
585,082 5,768,571 64,398 2,187,617
1,986,720 -
789,202 2,080,828 -
4,207,222 12,011,057 49,317 64,398 1,095,000 291,812 2,187,617
8,480,033 -
10,883,854 -
-
1,058,197 1,916,681
8,480,033 10,883,854 1,058,197 1,916,681
10,734,911 -
-
(4,615,979)
1,834,139 -
10,734,911 1,834,139 (4,615,979)
25,658,949 $
19,489,522
29,315,282
$
28
20,690,724
(2,629,259) $
1,036,529
7,679,047 $
10,929,008
50,198,259 $
61,971,543
City of Santa Cruz
Reconciliation of the Governmental Funds Balance Sheet to the Government-Wide Statement of Net Assets June 30, 2008
Total Fund Balances - All Governmental Funds
$
50,198,259
Amounts reported for Governmental Activities in the Statement of Net Assets were different because: Capital assets used in governmental activities are not current financial resources. Therefore, they were not reported in the governmental funds, with the exception of the internal service funds: Non-depreciable
GovernmentWide Statement of Net Assets
Internal Service Funds
$
$
Depreciable, net
60,796,357 123,889,576
$
Total capital assets
184,685,933
$
(1,014,002)
59,782,355
(188,842)
123,700,734
(1,202,844)
183,483,089
Interest payable on long-term debt does not require current financial resources. Therefore, interest payable is not reported as a liability in the governmental funds.
(209,669)
Internal Service Funds are used by management to charge the costs of certain activities, such as insurance and equipment management, to individual funds. The assets and liabilities of the Internal Service Funds are included in governmental activities in the Statement of Net Assets. Equipment Operations Fund
568,534
Telecommunications Fund
294,153
Risk Management Fund
(364,534)
Total internal service funds
498,153
Other long-term assets are not available to pay for current-period expenditures and, therefore, are deferred in the governmental funds. Noncurrent liabilities were not due and payable in the current period. Therefore, they were not reported in the governmental funds with the exception of the internal service funds: Compensated absences payable - due within one year
974,276 GovernmentWide Statement of Net Assets
Internal Service Funds
$
$
42,128
(1,905,703)
Compensated absences payable - due in more than one year
(973,914)
21,063
(952,851)
Bonds, notes, loans and leases payable - due within one year
(2,041,226)
-
(2,041,226)
(23,679,758)
-
(23,679,758)
63,191
(28,579,538)
Bonds, notes, loans and leases payable - due in more than one year Total long-term liabilities
$
(1,947,831)
(28,642,729)
$
Certain transactions related to debt issuance and refunding are reported as expenditures and other financing sources/uses in the governmental funds. For the Statement of Net Assets, the net amount of these transactions is capitalized as deferred charges, and will be amortized as an adjustment to interest expense over the remaining life of the debt. Net Assets of Governmental Activities
249,997 $
See accompanying Notes to Basic Financial Statements.
29
206,614,567
City of Santa Cruz Statement of Revenues, Expenditures and Changes in Fund Balances Governmental Funds For the year ended June 30, 2008
Major Funds
Non-Major
Total
General
Redevelopment
General Capital
Governmental
Governmental
Fund
Agency
Improvement
Funds
Funds
REVENUES: Taxes
$
Licenses and permits Intergovernmental
45,809,387
$
11,956,560
$
1,455,615
$
965,772
935,191
-
-
427,481
$
60,187,334 1,362,672
854,975
-
1,686,829
5,249,753
7,791,557
Charges for services
22,559,336
-
-
224,934
22,784,270
Fines and forfeitures
2,123,686
-
-
110,000
2,233,686
Use of money and property
3,062,604
864,011
-
457,051
4,383,666
198,312
1,149,855
1,704,593
458,316
3,511,076
75,543,491
13,970,426
4,847,037
7,893,307
102,254,261
General government
13,982,305
-
231,329
-
14,213,634
Public safety
32,853,383
-
-
25,000
32,878,383
Parks and recreation
10,464,762
-
196,311
-
10,661,073
Library
10,298,783
-
-
-
10,298,783
4,642,061
-
4,423,732
1,032,249
10,098,042
-
-
-
727,191
727,191 11,007,630
Other revenues Total revenues EXPENDITURES:
Public works Transit Community and economic development
22,820
7,441,378
632,462
2,910,970
Social services
1,816,741
-
-
150,199
1,966,940
Capital outlay
1,024,209
717,564
8,037,127
3,018,516
12,797,416
146,019
1,722,534
115,000
193,004
2,176,557
Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES
45,174
546,024
305,371
570,134
1,466,703
75,296,257
10,427,500
13,941,332
8,627,263
108,292,352
247,234
3,542,926
(9,094,295)
46,045
-
-
-
46,045
-
-
-
6,881,849
6,881,849
74,240
-
7,772,237
293,664
8,140,141
(733,956)
(6,038,091)
OTHER FINANCING SOURCES (USES): Proceeds from asset disposition Proceeds from long-term debt issued Transfers in Transfers out Total other financing sources (uses) Net change in fund balances
(1,127,990)
-
(1,007,705)
-
(760,471)
(10,440)
(6,865,708)
(8,004,138)
7,761,797
309,805
7,063,897
3,542,926
(1,332,498)
(424,151)
1,025,806
15,946,596
(1,296,761)
FUND BALANCES: Beginning of year End of year
26,419,420 $
25,658,949
$
See accompanying Notes to Basic Financial Statements.
30
19,489,522
$
(2,629,259)
8,103,198 $
7,679,047
49,172,453 $
50,198,259
City of Santa Cruz Reconciliation of the Governmental Funds Statement of Revenues, Expenditures, and Changes in Fund Balances to the Government-Wide Statement of Activities and Changes in Net Assets For the year ended June 30, 2008
Net Change in Fund Balances - All Governmental Funds
$
1,025,806
Amounts reported for governmental activities in the Statement of Activities and Changes in Net Assets were different because:
Governmental funds report capital outlays as expenditures. However, in the Statement of Activities, the cost of those assets is allocated over their estimated useful lives and reported as depreciation expense. This is the amount by which capital outlays exceeded depreciation in the Governmental funds (not including Internal service funds) for the current period. Capital assets Depreciation
$
12,864,636 (7,176,014) 5,688,622
Revenues considered "unavailable" at the end of the previous fiscal year were collected during the current year and are reported as revenues in the governmental funds. These revenues were previously included in the Statement of Activities.
147,806
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 the governmental funds.
(498,792)
Proceeds of long-term debt and payments to refunding bond escrow agents are reported as financing sources/uses in governmental funds. In the Statement of Net Assets, however, issuing or refinancing debt affects noncurrent liabilities.
(18,469)
Certain costs related to issuing new debt and refunding existing debt are reported as expenditures and financing uses in the governmental funds, but are capitalized in the Statement of Net Assets, and will be amortized over the remaining life of the debt.
(6,880,000)
Repayment of principal is an expenditure in governmental funds, but reduces noncurrent liabilities in the Statement of Net Assets.
2,176,557
Accrued but unpaid and accreted interest on long-term debt is reported in the Statement of Activities, but does not require the use of current financial resources. Therefore, it is not reported as an expenditure in the governmental funds.
(108,647)
Internal service funds are used by management to charge the costs of certain activities, such as insurance and equipment management, to individual funds. The net revenue of the internal service funds is reported with governmental activities. Change in Net Assets of Governmental Activities
2,450,168 $
See accompanying Notes to Basic Financial Statements.
31
3,983,051
This page intentionally left blank.
32
Proprietary Fund Financial Statements Water - Accounts for the activities of the City's water utility, which provides water delivery services to the residents of the City and some residents of the County. Wastewater - Accounts for the activities of the City's wastewater utility, which provides wastewater collection and treatment services to the residents of the City and some residents of the County. Refuse - Accounts for the activities of the City's refuse utility, which provides refuse pick-up services, recycling services, and a sanitary landfill for residents of the City. Parking - Accounts for the activities of the Downtown Parking District, which provides parking facilities in the downtown area. Storm Water - Accounts for storm water utility fees on properties within the City limits. These fees provide funding for flood control improvements associated with the U.S. Army Corps of Engineers San Lorenzo River Flood Control project, storm water pollution prevention programs, and measures to comply with the U.S. Environmental Protection Agency Non-Point Pollution Discharge Emissions Standards Program (NPDES). Golf Course - Accounts for the activities of the Delaveaga Golf Course, which provides recreational facilities to the public. Internal Service Funds - These funds are used to provide goods and services by one department or agency to other departments or agencies of the City on a cost reimbursement basis, and can be found in detail in the Supplementary Information section of this report.
33
City of Santa Cruz Statement of Net Assets Proprietary Funds June 30, 2008
Enterprise Funds
Water
Wastewater
Refuse
Parking
ASSETS Current assets: Cash and cash equivalents
$
34,106,738
Restricted cash and cash equivalents Interest receivable Accounts receivable - net Due from other governments
$
10,893,430
$
11,724,870
$
3,869,742
93,741
3,311
142,540
1,513
324,959
469,249
102,827
41,088
5,487,642
2,452,032
894,269
29,851
-
184,403
-
11,700
Inventories
-
-
-
-
Deposits
-
-
-
30,000
40,013,080
14,002,425
12,864,506
3,983,894
Total current assets Noncurrent assets: Restricted cash and cash equivalents
-
-
-
-
Restricted investments
-
371,016
931,645
495,522
Notes receivable - due in more than one year Intergovernmental receivable - due in more than one year Advances to other funds Deferred charges
401,058
-
-
-
-
15,008,579
-
-
5,164
78,018
-
-
416,888
245,643
257,364
192,419
3,654,410
1,371,330
98,575
4,638,102
Capital assets: Land Land improvements
71,900
910,270
-
280,701
71,455,148
52,596,348
19,346,219
1,125,817
Buildings
9,245,067
126,672,607
2,709,093
20,465,211
Machinery and equipment
6,122,085
4,257,303
13,116,298
404,806
-
70,000
-
-
Infrastructure
Lease improvements Software Construction in progress Less accumulated depreciation
265,431
196,557
99,336
9,933
12,465,580
193,141
109,351
35,947
(38,307,402)
(73,991,624)
(19,445,178)
(7,747,942)
Total capital assets (net of accumulated depreciation)
64,972,219
112,275,932
16,033,694
19,212,575
Total noncurrent assets
65,795,329
127,979,188
17,222,703
19,900,516
105,808,409
141,981,613
30,087,209
23,884,410
Total assets
See accompanying Notes to Basic Financial Statements.
34
Enterprise Funds
Governmental Activities Internal
Storm Water
$
Golf Course
2,401,647 806
$
Total
32,187 122,026
13,706
(8,554)
$
Service Funds
63,028,614
$
8,233,561
363,937
-
943,275
74,242 56,324
37,307
72,486
8,973,587
166,536
7,600
370,239
-
-
-
-
152,449
-
-
30,000
1,596,386
2,620,002
225,745
73,709,652
10,112,962
-
-
-
-
-
339,286
2,137,469
-
-
-
401,058
125,438
-
15,134,017
-
-
-
83,182
-
739,012
122,666
1,973,992
-
8,822
1,819,287
11,590,526
-
-
2,450,870
3,713,741
-
22,514,868
234,362
167,272,762
-
-
1,236,318
160,328,296
-
6,421
657,061
24,563,974
1,206,643
-
-
70,000
-
-
-
571,257
336,296
15,229,557
1,014,002
(5,498,802)
2,425,538
(1,775,058)
-
(146,766,006)
(1,354,097)
19,456,847
4,622,840
236,574,107
1,202,844
20,321,297
5,084,792
256,303,825
1,202,844
22,941,299
5,310,537
330,013,477
11,315,806
(Continued)
35
City of Santa Cruz Statement of Net Assets, Continued Proprietary Funds June 30, 2008
Enterprise Funds
Water
Wastewater
Refuse
Parking
LIABILITIES Current liabilities: Accounts payable and other current liabilities
$
2,156,746
Due to other funds Interest payable Unearned revenue Deposits payable
$
1,497,917
$
382,690
$
199,593
-
-
-
-
181,509
847,289
103,271
47,688
622
-
36,226
-
35,262
37
603
23,457
Claims and judgments payable
-
-
-
-
Compensated absences payable
290,513
142,101
167,072
17,143
due in less than one year
305,395
2,780,111
1,711,451
210,000
Total current liabilities
2,970,047
5,267,455
2,401,313
497,881 438,000
Bonds, notes, loans and leases payable
Noncurrent liabilities: Advances from other funds
-
-
-
Claims and judgments payable
-
-
-
-
Compensated absences payable
145,256
71,051
83,536
8,572
12,248,166
33,632,045
8,506,244
5,730,000
-
-
6,363,712
-
Bonds, notes, loans and leases payable due in more than one year Landfill closure costs Total noncurrent liabilities
12,393,422
33,703,096
14,953,492
6,176,572
Total liabilities
15,363,469
38,970,551
17,354,805
6,674,453
Invested in capital assets, net of related debt
52,418,659
75,863,776
5,815,999
13,272,575
Unrestricted
38,026,281
27,147,286
6,916,405
3,937,382
NET ASSETS
Total net assets
$
90,444,940
$
103,011,062
$
12,732,404
$
17,209,957
$
-
$
-
$
-
$
-
See accompanying Notes to Basic Financial Statements.
36
Enterprise Funds
Governmental Activities Internal
Storm Water
$
Golf Course
111,444
$
-
Total
187,384
$
Service Funds
4,535,774
$
437,234
-
-
5,673
56,331
31,010
1,267,098
-
-
18,389
55,237
-
-
-
59,359
-
-
-
-
2,812,930
1,277
21,465
639,571
42,128
175,000
263,350
5,445,307
-
344,052
521,598
12,002,346
3,297,965
-
1,510,000
1,948,000
-
-
-
-
7,498,625
639
10,733
319,787
21,063
5,595,000
3,505,840
69,217,295
-
-
-
6,363,712
-
5,595,639
5,026,573
77,848,794
7,519,688
5,939,691
5,548,171
89,851,140
10,817,653
853,650
161,911,506
1,202,844
13,686,847 3,314,761
(1,091,284)
78,250,831
(704,691)
$
17,001,608
$
(237,634)
$
240,162,337
$
498,153
$
-
$
-
$
-
$
(Concluded)
37
City of Santa Cruz Statement of Revenues, Expenses and Changes in Net Assets Proprietary Funds For the year ended June 30, 2008
Enterprise Funds
Water
Wastewater
Refuse
Parking
OPERATING REVENUES: Charges for services
$
25,205,503
$
15,289,391
$
16,570,435
$
2,637,422
Use of property
6,600
-
-
102,228
Other revenues
265,227
(13,456)
47,044
68,370
Total operating revenues
25,477,330
15,275,935
16,617,479
2,808,020
8,195,319
5,259,993
6,319,863
1,186,050
OPERATING EXPENSES: Personnel services Services, supplies, and other charges
8,419,538
5,161,635
6,262,254
1,243,460
Depreciation and amortization
1,980,208
4,512,812
1,875,054
526,760
Total operating expenses
18,595,065
14,934,440
14,457,171
2,956,270
Operating income (loss)
6,882,265
341,495
2,160,308
(148,250)
NONOPERATING REVENUES (EXPENSES): Intergovernmental
157,690
Investment earnings
1,758,018
Interest expense and fiscal charges Debt issuance costs Gain (loss) on sale of capital assets
(337,182)
26,916
125,819
785,825
537,609
199,309
(561,220)
(1,080,307)
(519,310)
(293,670)
(13,664)
(16,059)
(37,201)
(9,910)
9,125
3,735
(6,665)
-
Total nonoperating revenues (expenses)
1,349,949
(643,988)
1,349
Income (loss) before contributions and transfers
8,232,214
(302,493)
2,161,657
(126,702)
1,148,702
-
-
-
16,152
-
-
Capital contributions Transfers in Transfers out
(35,430)
21,548
-
(8,169)
(21,969)
(93)
(21,969)
(93)
Total contributions and transfers
1,129,424
(8,169)
Change in net assets
9,361,638
(310,662)
2,139,688
(126,795)
NET ASSETS: Beginning of year Prior period adjustment (Note 16) Beginning of year, as restated End of year
$
81,083,302
103,321,724
10,592,716
17,336,752
-
-
-
-
81,083,302
103,321,724
10,592,716
17,336,752
90,444,940
See accompanying Notes to Basic Financial Statements.
38
$
103,011,062
$
12,732,404
$
17,209,957
Enterprise funds
Governmental Activities Internal
Storm Water
$
Golf Course
876,944
$
1,896,967
$
Service Funds
62,476,662
$
8,934,301
-
1,150
109,978
59,974
-
156,594
523,779
7,943
876,944
2,054,711
63,110,419
9,002,218
127,828
995,549
22,084,602
1,451,714
322,889
1,810,476
23,220,252
5,361,227
732,932
197,718
9,825,484
96,385
1,183,649
3,003,743
55,130,338
6,909,326
(949,032)
7,980,081
2,092,892
(306,705)
1,247,691
82,529
1,303,463
-
128,275
(22,691)
3,386,345
447,782
(231,417)
(199,982)
(2,885,906)
(4,012)
(35,092)
(10,481)
(122,407)
-
-
1,395
7,590
-
1,109,457
(149,230)
1,689,085
443,770
802,752
(1,098,262)
9,669,166
2,536,662
-
-
1,148,702
-
-
-
16,152
-
-
(65,661)
-
-
1,099,193
802,752
(1,098,262)
10,768,359
2,450,168
253,686,501
(1,952,015)
40,491,379
860,628
(24,292,523)
-
16,198,856 $
Total
17,001,608
(237,634)
(86,494)
(24,292,523)
860,628 $
(86,494)
-
229,393,978 $
240,162,337
(1,952,015) $
498,153
39
(49,509)
City of Santa Cruz Combining Statement of Cash Flows Proprietary Funds For the year ended June 30, 2008
Enterprise Funds
Water
Wastewater
Refuse
Parking
CASH FLOWS FROM OPERATING ACTIVITIES: Cash received from customers and users
$
Cash received from interfund services provided
23,465,754
$
14,554,744
$
17,215,514
$
2,647,211
-
-
-
-
Cash payments to suppliers for goods and services
(5,698,252)
(3,350,435)
(3,716,740)
(1,039,627)
Cash payments to employees for services
(8,043,476)
(5,179,827)
(6,230,291)
(1,173,437)
Cash payments for interfund services used
(1,817,242)
(1,155,312)
(2,429,673)
(84,238)
-
-
-
-
271,827
(13,456)
47,044
170,598
4,885,854
520,507
Cash payments to other governments Cash received from (payments to) others Net cash provided (used) by operating activities
8,178,611
4,855,714
CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES: Transfers in
16,152
Transfers out Advances from other funds Advances to other funds Receipts from other governments Net cash provided (used) by noncapital financing activities
-
-
(35,430)
(8,169)
(21,969)
-
-
-
(93) 87,000
8,421
11,314
-
-
157,690
1,212,098
26,916
155,550
146,833
1,215,243
4,947
242,457
1,148,702
-
-
(284,994)
CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES: Capital contributions Purchase and construction of capital assets
(7,970,109)
(1,291,690)
(1,340,946)
Principal paid on capital debt
(278,194)
(2,683,434)
(2,318,487)
(195,090)
Interest paid on capital debt
(578,375)
(1,160,350)
(571,602)
(306,013)
(6,665)
-
(4,237,700)
(786,097)
Proceeds from sales of capital assets
9,125
3,735
Net cash provided (used) by capital and related financing activities
(7,668,851)
(5,131,739)
-
(371,016)
CASH FLOWS FROM INVESTING ACTIVITIES: Proceeds from sales and maturities of investments Interest receivables
148,442
(495,522)
59,716
24,866
5,447
1,096
1,758,018
785,825
537,609
199,309
Net cash provided (used) by investing activities
1,817,734
439,675
691,498
(295,117)
Net increase (decrease) in cash and cash equivalents
2,474,327
1,378,893
1,344,599
(318,250)
31,726,152
9,517,848
10,522,811
Investment income received
CASH AND CASH EQUIVALENTS: Beginning of year End of year
$
34,200,479 -
See accompanying Notes to Basic Financial Statements.
40
$
10,896,741 -
$
11,867,410 -
4,189,505 $
3,871,255 -
Enterprise Funds
Governmental Activities Internal
Storm Water
$
Golf Course
876,447
$
Total
1,910,867
$
Service Funds
60,670,537
$
11,464
-
-
-
(223,767)
(1,075,891)
(15,104,712)
(5,178,583)
(128,704)
(992,589)
(21,748,324)
(1,434,422)
(42,379)
(508,537)
(6,037,381)
(195,065)
-
(130,750)
(130,750)
-
-
(399,422)
76,591
-
481,597
(1,196,322)
17,725,961
2,137,695
-
-
16,152
-
-
(65,661)
-
1,510,000
8,934,301
(86,494)
1,597,000
-
-
-
19,735
-
1,409,925
82,529
3,044,708
-
1,409,925
1,592,529
4,611,934
(86,494)
2,100
-
-
1,148,702
(1,891,532)
-
(12,779,271)
(1,103,869)
(133,100)
(239,822)
(5,848,127)
-
(268,209)
(212,074)
(3,096,623)
-
1,395
-
7,590
(2,292,841)
(450,501)
(20,567,729)
-
(1,103,869)
(49,662)
(767,758)
15,979
5,393
112,497
128,275
(22,691)
3,386,345
443,770
144,254
(66,960)
2,731,084
435,932
(257,065)
(121,254)
4,501,250
1,383,264
275,467
58,891,301
6,850,297
2,659,518 $
-
2,402,453 -
$
154,213 -
$
63,392,551 -
(7,838)
$
8,233,561 (Continued)
41
City of Santa Cruz Combining Statement of Cash Flows, Continued Proprietary Funds For the year ended June 30, 2008
Enterprise Funds
Water
Wastewater
Refuse
Parking
RECONCILIATION OF OPERATING INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES: Operating income (loss)
$
6,882,265
$
341,495
$
2,160,308
$
(148,250)
Adjustments to reconcile operating income (loss) to net cash provided (used) by operating activities: Depreciation and amortization Estimated closure/postclosure costs
1,980,208
4,512,812
1,875,054
526,760
-
-
308,476
-
(1,747,450)
Changes in assets and liabilities: Accounts receivable
(734,626)
656,866
5,175
76,285
50,857
82,642
-
Inventories
-
-
-
-
Deposits
-
-
-
-
Notes and loans receivable
-
-
-
119,595
Prepaid items
904,044
655,888
(192,635)
Due to other funds
Accounts payable and other current liabilities
-
-
-
-
Deferred revenue
-
-
(11,787)
-
Deposits payable
7,701
-
4,614
Claims and judgments payable
-
-
-
-
Compensated absences payable
75,558
29,309
6,930
12,613
1,296,346
4,514,219
2,725,546
668,757
Total adjustments Net cash provided (used) by operating activities
$
See accompanying Notes to Basic Financial Statements.
42
8,178,611
(21)
$
4,855,714
$
4,885,854
$
520,507
Enterprise Funds
Governmental Activities Internal
Storm Water
$
Golf Course
(306,705)
$
(949,032)
$
Service Funds
7,980,081
$
2,092,892
732,932
197,718
9,825,484
96,385
-
-
308,476
-
(497)
13,900
(1,806,632)
(48,510)
-
-
209,784
-
-
-
-
(18,808)
-
-
-
-
-
-
-
-
95,298
1,638,933
201,452
56,743 -
(557,166)
(557,166)
-
-
(11,787)
-
-
12,294
(203,927)
-
-
-
-
2,960
126,494
17,292
9,745,880
44,803
(876) 788,302 $
Total
481,597
(247,290) $
(1,196,322)
$
17,725,961
919 -
$
2,137,695
(Concluded)
43
This page intentionally left blank.
44
Fiduciary Fund Financial Statements Private - Purpose Trust Funds: Private-purpose trust funds are used to report the trust arrangements under which the principal and income benefit the Library Joint Powers Authority. Agency Funds: Agency funds are used to account for resources held by the City in a custodial capacity. These funds account for the receipt, temporary investment, and remittance of fiduciary resources to individuals, private organizations, or other governments.
45
City of Santa Cruz Statement of Fiduciary Net Assets Fiduciary Funds June 30, 2008
PrivatePurpose
Agency
Trust Funds
Funds
ASSETS Cash and cash equivalents
$
Restricted cash and cash equivalents
540,755
$
-
1,895,765 64,634
Receivables: Interest receivable Taxes receivable Accounts receivable
4,930
12,728
-
569,410
-
507,692
Due from other governments
-
26,554
Prepaid items
-
-
Total assets
$
545,685
$
3,076,783
-
$
1,860,009
LIABILITIES Accounts payable and other current liabilities
$
Due to other governments
-
406,668
Deferred revenue
-
76,422
Deposits payable
-
449,709
Payable to bondholders
-
283,975
Total liabilities
-
NET ASSETS Held in trust for library programs
$
See accompanying Notes to Basic Financial Statements.
46
545,685
$
3,076,783
City of Santa Cruz Statement of Changes in Fiduciary Net Assets Fiduciary Funds For the year ended June 30, 2008
PrivatePurpose Trust Funds ADDITIONS: Investment earnings
$
Total additions
25,893 25,893
DEDUCTIONS: Library programs
23,355
Total deductions
23,355
Change in net assets
2,538
NET ASSETS: Beginning of year
543,147
End of year
$
See accompanying Notes to Basic Financial Statements.
47
545,685
This page intentionally left blank.
48
City of Santa Cruz Index to Notes to the Basic Financial Statements For the year ended June 30, 2008
Page Note 1 - Summary of Significant Accounting Policies..................................................................................51 A. B. C. D. E. F. G. H. I. J. K. L. M. N. O. P. Q. R. S.
Reporting Entity..............................................................................................................................51 Basis of Accounting and Measurement Focus............................................................................51 Use of Restricted/Unrestricted Net Assets.................................................................................54 Cash, Cash Equivalents and Investments ...................................................................................54 Restricted Cash and Investments with Fiscal Agents................................................................54 Prepaid Items ..................................................................................................................................54 Inventories .......................................................................................................................................55 Interfund Transactions...................................................................................................................55 Capital Assets..................................................................................................................................55 Interest Payable...............................................................................................................................56 Deferred Revenue ...........................................................................................................................56 Compensated Absences .................................................................................................................57 Bond Premiums, Discounts, and Issuance Costs .......................................................................57 Long-Term Debt..............................................................................................................................57 Net Assets ........................................................................................................................................57 Fund Balances – Reservations and Designations .......................................................................58 Property Taxes ................................................................................................................................58 Use of Estimates..............................................................................................................................58 Implementation of New Governmental Accounting Standards Board Pronouncements ........................................................................................58
Note 2 - Cash Deposits and Investments .........................................................................................................59 A. Cash Deposits..................................................................................................................................60 B. Investments .....................................................................................................................................60 C. Risk Disclosures ..............................................................................................................................62 Note 3 – Receivables ............................................................................................................................................64 Note 4 – Interfund Balances and Transactions ...............................................................................................66 A. Government-Wide Financial Statements ....................................................................................66 B. Fund Financial Statements ............................................................................................................68 Note 5 – Capital Assets ........................................................................................................................................69 A. Government-Wide Financial Statements ....................................................................................69 B. Fund Financial Statements ............................................................................................................73
49
City of Santa Cruz Index to Notes to the Basic Financial Statements, Continued For the year ended June 30, 2008
Page Note 6 – Long-Term Debt....................................................................................................................................73 A. Governmental Activities Long-Term Debt .................................................................................76 B. Proprietary Fund Obligations .......................................................................................................81 Note 7 – Risk Management and Self Insurance..............................................................................................87 Note 8 – Landfill Closure and Postclosure Costs ...........................................................................................90 Note 9 – Retirement Plans...................................................................................................................................91 A. Pension Plan ....................................................................................................................................91 Note 10 – Post-Employment Retirement Benefits ..........................................................................................93 Note 11 – Commitments and Contingencies ...................................................................................................94 Note 12 – Operating Leases ................................................................................................................................95 Note 13 – Reserved and Designated Fund Balances ......................................................................................96 Note 14 – Deficit Net Assets ...............................................................................................................................97 Note 15 – Subsequent Events .............................................................................................................................97 Note 16 – Prior Period Adjustments..................................................................................................................98 A. Government-Wide Financial Statements ....................................................................................98 B. Fund Financial Statements ............................................................................................................98
50
City of Santa Cruz Notes to Basic Financial Statements For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The basic financial statements of the City of Santa Cruz, California (City) have been prepared in conformity with Generally Accepted Accounting Principles (GAAP) as applied to governmental agencies. The Governmental Accounting Standards Board (GASB) is the accepted standard setting body for establishing governmental accounting and financial reporting principles. The more significant of the City’s accounting policies are described below. A. Reporting Entity The City was incorporated as a town in 1866 under the laws of the State of California. It became a City in 1876. The City is a charter city administered under a council/manager form of government. The financial statements present the City and its component units (legally separate entities for which the City is considered to be financially accountable). Component units include those entities for which the City may have governing authority or is in a relationship of financial benefit or burden. Component units also include entities that are fiscally dependent upon the City. The financial activities of these entities are integrally related to those of the City and, therefore, blended with those of the City. Blending involves aggregating/merging component unit data and data from the City at the combined financial statement level. Based on the above criteria, the accompanying financial statements include the financial activities of the following entities as blended component units. Separate financial statements of these entities alone can be obtained from the Finance Department of the City. City of Santa Cruz Redevelopment Agency - The City of Santa Cruz Redevelopment Agency (Agency) was formed in 1956 to improve social, physical and economic conditions of the City by constructing a series of commercial, residential and public buildings in the downtown area. The City's Council members are the Agency's Directors and have full accountability for the Agency's fiscal matters. Santa Cruz Public Improvement Financing Corporation - The Santa Cruz Public Improvement Financing Corporation (Corporation) is a non-profit benefit corporation organized and operated under the laws of the State of California. The primary purpose of the Corporation is to serve as a financing vehicle for the City. The City Council has final responsibility for the operations of the Corporation. B. Basis of Accounting and Measurement Focus The accounts of the City are organized on the basis of funds, each of which is considered a separate accounting entity. The operations of each fund are accounted for with a separate set of self-balancing accounts that comprise its assets, liabilities, fund equity, revenues, and expenditures or expenses, as appropriate. Governmental resources are allocated to and accounted for in individual funds based upon the purposes for which they are to be spent and the means by which spending activities are controlled. The City’s Government-Wide Financial Statements include a Statement of Net Assets and a Statement of Activities and Changes in Net Assets. These statements present summaries of governmental and business-type activities for the City accompanied by a total column. Fiduciary activities of the City are not included in these statements. 51
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued B. Basis of Accounting and Measurement Focus, Continued Government - Wide Financial Statements These basic financial statements are presented on an “economic resources” measurement focus and the accrual basis of accounting. Accordingly, all of the City’s assets and liabilities, including capital assets, as well as infrastructure assets, and long-term liabilities, are included in the accompanying Statement of Net Assets. The Statement of Activities presents changes in net assets. Under the accrual basis of accounting, revenues are recognized in the period in which they are earned while expenses are recognized in the period in which the liability is incurred. Certain types of transactions are reported as program revenues for the City in three categories: Charges for services ¾ Operating grants and contributions ¾ Capital grants and contributions ¾
Certain eliminations have been made as prescribed by GASB Statement No. 34 in regards to interfund activities, payables, and receivables. All internal balances in the Statement of Net Assets have been eliminated except those representing balances between the governmental activities and the businesstype activities, which are presented as internal balances and eliminated in the total primary government column. In the Statement of Activities and Changes in Net Assets, internal service fund transactions have been eliminated; however, those transactions between governmental and businesstype activities have not been eliminated. The following interfund activities have been eliminated: Due to/from other funds Advances to/from other funds ¾ Transfers in/out ¾ ¾
For its business-type activities, the City applies all applicable GASB pronouncements currently in effect, as well as Financial Accounting Standards Board (FASB) Statements and Interpretations, Accounting Principles Board (APB) Opinions, and Accounting Research Bulletins (ARB) of the Committee on Accounting Procedure that do not conflict with or contradict GASB pronouncements. Governmental Fund Financial Statements include a Balance Sheet and a Statement of Revenues, Expenditures and Changes in Fund Balances for all major governmental funds and non-major funds aggregated. An accompanying schedule is presented to reconcile and explain the differences in net assets as presented in these statements to the net assets presented in the Government-Wide Financial Statements. The City has presented all major funds that met the applicable criteria. All governmental funds are accounted for on a spending or "current financial resources" measurement focus and the modified accrual basis of accounting. Accordingly, only current assets and current liabilities are included on the Balance Sheet. The Statement of Revenues, Expenditures, and Changes in Fund Balances presents increases (revenues and other financing sources) and decreases (expenditures and other financing uses) in net current assets. Under the modified accrual basis of accounting, revenues are recognized in the accounting period in which they become both measurable and available to finance expenditures of the current period. 52
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued B. Basis of Accounting and Measurement Focus, Continued Governmental Fund Financial Statements, Continued Revenues are recorded when received in cash, except for that revenues subject to accrual (generally 60 days after year-end) are recognized when due. The primary revenue sources, which have been treated as susceptible to accrual by the City, are property tax, sales tax, intergovernmental revenues and other taxes. Expenditures are recorded in the accounting period in which the related fund liability is incurred. Deferred revenues arise when potential revenues do not meet both the “measurable” and “available” criteria for recognition in the current period. Deferred revenues also arise when the government receives resources before it has a legal claim to them, as when grant monies are received prior to incurring qualifying expenditures. In subsequent periods, when both revenue recognition criteria are met or when the government has a legal claim to the resources, the deferred revenue is removed from the Balance Sheet and revenue is recognized. The Reconciliation of the Fund Financial Statements to the Government-Wide Financial Statements is provided to explain the differences created by the integrated approach of GASB Statement No. 34. Proprietary Fund Financial Statements Proprietary Fund Financial Statements include a Statement of Net Assets, a Statement of Revenues, Expenses and Changes in Net Assets, and a Statement of Cash Flows for each major proprietary fund. A separate column representing internal service funds is also presented in these statements. However, internal service balances and activities have been combined with the governmental activities in the Government-Wide Financial Statements. Internal Service Funds may be used to report any activity that provides goods or services to other funds, departments, or agencies of the primary government. Examples are Equipment Operations, Stores Services, Telecommunications, and Risk Management Funds. Proprietary funds are accounted for using the "economic resources" measurement focus and the accrual basis of accounting. Accordingly, all assets and liabilities (whether current or noncurrent) are included on the Statement of Net Assets. The Statement of Revenues, Expenses and Changes in Net Assets increases (revenues) and decreases (expenses) in total net assets. Under the accrual basis of accounting, revenues are recognized in the period in which they are earned while expenses are recognized in the period in which the liability is incurred. In these funds, receivables have been recorded as revenue and provisions have been made for uncollectible amounts. Operating revenues in the proprietary funds are those revenues that are generated from the primary operations of the fund. All other revenues are reported as non-operating revenues. Operating expenses are those expenses that are essential to the primary operations of the fund. All other expenses are reported as nonoperating expenses.
53
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued B. Basis of Accounting and Measurement Focus, Continued Fiduciary Fund Financial Statements Fiduciary Fund Financial Statements include a Statement of Net Assets and a Statement of Changes in Fiduciary Net Assets. The City's fiduciary funds represent agency funds and private-purpose trust funds. Agency funds include asset held on behalf of the Library Joint Powers Authority, Payroll Payables, and Special Assessments. Agency funds are custodial in nature (assets equal liabilities) and do not involve measurement of results of operations. The agency funds are accounted for using the accrual basis of accounting. The private-purpose trust funds are used to account for resources legally held in trust for special purposes, such as McCaskill Trust – Local History, McCaskill Trust – Visually Impaired, and The Finkeldey Trust – Musical Literature. C. Use of Restricted / Unrestricted Net Assets When an expense is incurred for purposes for which both restricted and unrestricted net assets are available, the City’s policy is to apply restricted net assets first. D. Cash, Cash Equivalents, and Investments Cash and cash equivalents are considered to be amounts in demand deposits, and short-term investments with original maturity of three months or less from the date of acquisition. For purposes of both the balance sheet and statements of cash flows, cash and cash equivalents includes not only currency on hand, but deposits in the City’s cash and investment pool. These deposits have the same characteristics for the participating funds as demand deposit accounts, in that the funds may deposit additional cash at any time and also effectively withdraw cash at any time without prior notice or penalty. Cash and cash equivalents also include restricted cash and money market funds held by fiscal agents. The City’s cash and investments are stated at fair value, which is based on a quoted market price. This includes all investments except the City’s investment in the California Local Agency Investment Fund (LAIF). LAIF determines fair value on its investment portfolio based on market quotations for those securities where market quotations are readily available and based on amortized cost or best estimate for those securities where market value is not readily available. The City valued its investments in LAIF as of June 30, 2008, by multiplying its account balance with LAIF times a fair value factor determined by LAIF (.999950219). This fair value factor was determined by dividing the total aggregate fair value for all LAIF participants by the total aggregate amortized cost. E. Restricted Cash and Investments with Fiscal Agents Certain restricted cash and investments are held by fiscal agents for the redemption of bonded debt and for acquisition and construction of capital projects. F. Prepaid Items Certain payments applicable to future accounting periods are recorded as prepaid items. Prepaid items do not reflect current appropriable resources and, thus, an equivalent portion of fund balance is reserved. 54
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued G. Inventories Inventories consist of material and supplies which are stated at cost using the first-in, first-out method. Inventories are recognized as expenditures when consumed rather than when purchased. H. Interfund Transactions Activity between funds that is representative of lending/borrowing arrangements outstanding at the end of the fiscal year is referred to as either “due to/from other funds” (i.e., the current portion of interfund loans) or “advances to/from other funds” (i.e., the long-term portion of interfund loans). Any residual balances outstanding between the governmental activities and business-type activities are reported in the Government-Wide Financial Statements as “internal balances.” I. Capital Assets Capital assets are defined by the City as assets having an estimated useful life in excess of one year, and an initial, individual cost in excess of the capitalization thresholds described below: Infrastructure Buildings and lease improvements Land improvements Machinery and equipment Software (if qualified)
$
25,000 10,000 10,000 5,000 5,000
All capital assets are valued at historical cost or estimated historical cost if historical cost is not available. Donated capital assets are valued at their estimated fair market value on the date donated. Assets acquired under capital leases are capitalized in accordance with GAAP. Major outlays for capital assets and improvements are capitalized as projects are constructed. Interest accrued during capital assets construction, if any, is capitalized for the business-type activities and proprietary funds as part of the asset cost. The costs of normal maintenance and repairs that do not add to the value of the asset or materially extend the asset’s useful life are not capitalized. Capital assets are reported in the applicable governmental or business-type activities in the Government-Wide Financial Statements. Depreciation is recorded on a straight-line basis over the useful lives of the assets as follows: Land improvements Buildings and lease improvements Water tanks and water mains Underground sewer lines Other infrastructure Machinery and equipment Software ( if qualified)
55
20 years 15-50 years 30-50 years 50 years 5-100 years 5-20 years 5 years
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued I. Capital Assets, Continued Assets are grouped by asset type into one of the following accounts: land; land improvements; infrastructure assets (e.g. roads, bridges, sidewalks, and similar items), buildings (and improvements); machinery and equipment; lease improvements; software; and construction in progress. GASB issued Statement No. 34 which requires the inclusion of infrastructure capital assets in local governments’ Basic Financial Statements. In accordance with Statement No. 34, the City has included the value of all infrastructure in the fiscal year 2003 Basic Financial Statements. For all infrastructure systems, the City elected to use the Basic Approach as defined by GASB Statement No. 34 for infrastructure reporting. Estimated historical costs were developed in one of three ways: 1) historical records; 2) standard unit costs appropriate for the construction/acquisition date; or 3) present cost indexed by a reciprocal factor of the price increase from the construction/acquisition date to the current date. The accumulated depreciation, defined as the total depreciation from the date of construction/acquisition to the current date on a straight line, unrecovered cost method was computed using industry-accepted life expectancies for each infrastructure subsystem. The book value was then computed by deducting the accumulated depreciation from the estimated historical cost. J.
Interest Payable In the Government-Wide Financial Statements, interest payable on long-term debt is recognized as the liability is incurred for governmental fund types and proprietary fund types. In the Fund Financial Statements, propriety fund types recognize the interest payable when the liability is incurred.
K. Deferred Revenue In the Government-Wide Financial Statements, deferred revenue is recognized for transactions for which revenue has not yet been earned. Typical transactions recorded as deferred revenues in the Government-Wide Financial Statements are long-term assessments, long-term loans receivable, and prepaid charges for services. In the Fund Financial Statements, deferred revenue is recorded when transactions have not yet met the revenue recognition criteria based on the modified accrual basis of accounting. The City records deferred revenue for transactions for which revenues have not been earned, or for which funds are not available to meet current financial obligations. Typical transactions for which deferred revenue is recorded are grants received but not yet earned or available, interest on interfund advances receivable, long-term assessments, and loans receivable.
56
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued L. Compensated Absences The City has accumulated unpaid regular vacation leave (for all departments) which is accounted for in accordance with GAAP. The maximum accumulation of vacation leave is limited to the total number of hours accruable during two years. Employees are paid 100% of their accumulated vacation pay when they terminate their employment for any reason. Employees are allowed a partial payoff of accumulated sick leave up to a certain maximum amount. M. Bond Premiums, Discounts, and Issuance Costs For governmental type activities, bond premiums and discounts, as well as issuance costs, are recognized during the current period. Bond proceeds are reported as other financing sources net of the applicable premium or discount. Issuance costs, whether or not withheld from the actual net proceeds received, are reported as debt service expenditures. For business-type activities, bond premiums and discounts, as well as issuance costs, are deferred and amortized over the life of the bonds using a straight-line method. Bonds payable are reported net of the applicable bond premium or discount. Issuance costs and costs in excess of net assets acquired are reported as other assets in the accompanying financial statements. N. Long-Term Debt Government-Wide Financial Statements - Long-term debt and other long-term obligations are reported as liabilities in the appropriate activities. Fund Financial Statements - With the exception of compensated absences and advances from other funds, the governmental fund financial statements do not present long-term liabilities. However, the long term debt is shown in the Reconciliation of the Governmental Funds Balance Sheet to the Government-Wide Statement of Net Assets. O. Net Assets In the Government-Wide Financial Statements, net assets are classified in the following categories: Invested in Capital Assets, Net of Related Debt – This amount consists of capital assets net of accumulated depreciation and reduced by outstanding debt that attributed to the acquisition, construction, or improvement of the assets. Restricted Net Assets – This amount is restricted by external creditors, grantors, contributors, laws or regulations of other governments. Unrestricted Net Assets – This amount is all net assets that do not meet the definition of “invested in capital assets, net of related debt” or “restricted net assets.”
57
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued P. Fund Balances - Reservations and Designations In the Fund Financial Statements, governmental funds report reservations of fund balances for amounts that are not available for appropriation or are legally restricted by outside parties for use for a specific purpose. Designations of fund balances represent tentative management plans that are subject to change. Q. Property Taxes Assessed property values are determined annually by the County Assessor as of March 1, and become a lien on real property at July 1. Taxes are due November 1 and February 1 and are delinquent if not paid by December 10 and April 10, respectively. The County bills and collects property taxes and remits them to the City under the State-authorized method of apportioning taxes whereby all local agencies, including cities, receive from the county their respective shares of the amount of ad valorem taxes collected. Property tax revenues are recognized when levied, provided the measurement and availability criteria have been met. R. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities. In addition, estimates affect the reported amount of expenses. Actual results could differ from these estimates and assumptions. S. Implementation of New Governmental Accounting Standards Board (GASB) Pronouncements The City adopted new accounting standards in order to conform to the following GASB Statements: •
GASB Statement No. 48, Sales and Pledges of Receivables and Future Revenues and Intra-Entity Transfers of Assets and Future Revenues – this Statement establishes accounting and financial reporting standards for transactions in which a government receives, or is entitled to, resources in exchange for future cash flows generated by collecting specific receivables or specific future revenues.
•
GASB Statement No. 50, Pension Disclosures – An Amendment of GASB Statements No. 25 and 27 – this Statement more closely aligns the financial reporting requirements for pensions with those for other post-employment benefits (OPEB) and in doing so, enhances information disclosed in notes to financial statements or presented as RSI by pension plans and by employers that provide pension benefits.
58
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
2. CASH DEPOSITS AND INVESTMENTS The following is a summary of cash, cash equivalents, and investments, including restricted cash and investments with fiscal agents at June 30, 2008: Government-Wide Statement of Net Assets Governmental
Business-Type
Activities
Activities
Statement of Fiduciary
Total
Net Assets
Total
Unrestricted assets: Cash and cash equivalents
$
Total unrestricted assets
43,525,083
$
63,028,614
$
106,553,697
$
2,436,520
$
108,990,217
43,525,083
63,028,614
106,553,697
2,436,520
108,990,217
3,096,426
363,937
3,460,363
64,634
3,524,997
808,407
2,137,469
2,945,876
-
2,945,876
3,904,833
2,501,406
6,406,239
64,634
6,470,873
Restricted assets: Cash and cash equivalents Investments with fiscal agents Total restricted assets Grand Total
$
47,429,916
$
65,530,020
$
112,959,936
$
2,501,154
$
115,461,090
The City pools its available cash for investment purposes. Investment income from this pool is allocated to each fund based on its proportionate share of the pool. Cash and investments not pooled include bond proceeds held by fiscal agents and other amounts required to be segregated by bond indentures or other regulations. Investment income from cash and investments with fiscal agents is credited directly to the related fund. Cash, cash equivalents, and investments consisted of the following at June 30, 2008: Cash and cash equivalents: Pooled cash deposits Outstanding checks Other deposits and cash held by city Certificates of deposit Money market mutual funds available for debt service Federal securities State local agency investment fund
$
Total cash and cash equivalents
2,969,216 (3,290,818) 50,641 596,000 200,352 37,728,927 70,735,900 108,990,218
Restricted cash and cash equivalents: Pooled cash deposits Other cash deposits Money market mutual funds held by fiscal agents State local agency investment fund
512,876 81,257 179,121 2,751,742
Total restricted cash and cash equivalents
3,524,996
Restricted investments: Federal securities held by fiscal agents
2,945,876
Total restricted investments
2,945,876
Total cash, cash equivalents, and investments
$
59
115,461,090
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
2. CASH DEPOSITS AND INVESTMENTS, Continued A. Cash Deposits At June 30, 2008, the carrying amounts of the City’s cash deposits were $323,172, net of outstanding checks in the amount of $3,290,818. Bank balances before reconciling items were $3,200,428. The total bank balance was collateralized or insured with securities held by the pledging financial institutions in the City’s name as discussed below. The California Government Code requires California banks and savings and loan associations to secure the City’s cash deposits by pledging securities as collateral. This Code states that collateral pledged in this manner shall have the effect of perfecting a security interest in such collateral superior to those of a general creditor. Thus, collateral for cash deposits is considered to be held in the City's name. The market value of pledged securities must equal at least 110% of the City's cash deposits. California law also allows institutions to secure city deposits by pledging first trust deed mortgage notes having a value of 150% of the City’s total cash deposits. The City may waive, which it has, collateral requirements for cash deposits, which are fully insured up to $100,000 by the Federal Deposit Insurance Corporation. B. Investments The investments made by the City treasurer are limited to those allowable under State statutes as incorporated into the City’s Investment Policy, dated May 31, 2008, which is more conservative than that allowed by State statute. The scope of the investment policy includes all activities of the City and the following reporting entities: ¾ ¾ ¾
City of Santa Cruz City of Santa Cruz Redevelopment Agency Santa Cruz Public Improvement Financing Corporation
Under provisions of this policy, the City is authorized to invest in the following types of investments: ¾ ¾ ¾ ¾ ¾ ¾
Money market accounts deposited with a nationally or state-chartered bank. Bonds issued by the City. Purchases of this type shall not exceed five years to maturity. U.S. Treasury bills, notes, bonds, or certificates of indebtedness, or those securities backed by the full faith and credit of the U.S. Government with maturities not to exceed five years. Obligations, participations, or other instruments of, or issued by, a Federal agency or a United States government-sponsored enterprise with maturities not to exceed five years. Bankers’ acceptances with a term not to exceed 180 days’ maturity or 40% of the City’s portfolio. Nonnegotiable and nontransferable certificates of deposit issued by a nationally or statechartered bank, state or federal credit union, or by a state-licensed branch of a foreign bank. Purchases may not exceed 30% of the City’s portfolio with no more than 5% of the portfolio deposited with a single issuer. 60
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
2. CASH DEPOSITS AND INVESTMENTS, Continued B. Investments, Continued State of California Local Agency Investment Fund as long as the total amount of City and Agency combined funds invested does not exceed the limit set by LAIF. ¾ Shares of beneficial interest issued by diversified management companies investing in authorized securities and obligations (e.g., money market mutual funds). Purchases shall not exceed 20% of the City’s portfolio with no more than 10% of the portfolio in a single mutual fund. ¾ Repurchase agreements with primary dealers of the Federal Reserve with specific terms and conditions. The market value of securities that underlie a repurchase agreement shall be valued at 102% or greater of the funds borrowed against those securities, and the value shall be adjusted no less than quarterly. Securities that can be pledged for collateral consist only of investments permitted within this policy with a maximum maturity of five years. Purchases shall not exceed 92 days to maturity and 20% of the portfolio. ¾
Bond proceeds held by fiscal agents to be used only for specific capital outlay, payments of certain longterm debt and maintaining required reserves are invested in accordance with the requirements and restrictions of the City’s investment policy and as permitted by specific State statutes, applicable City ordinance or resolution, and bond indenture requirements. The City is a participant in LAIF, which is regulated by California Government Code Section 16429 under the oversight of the Treasurer of the State of California. The City’s investments with LAIF at June 30, 2008, included a portion of the pool funds invested in Structured Notes and Asset-Backed Securities: Structured Notes: debt securities (other than asset-backed securities) whose cash flow characteristics (coupon rate, redemption amount, or stated maturity) depend upon one or more indices and/or that have embedded forwards or options. Asset-Backed Securities: generally mortgage-backed securities that entitle their purchasers to receive a share of the cash flows from a pool of assets such as principal and interest repayments from a pool of mortgages (for example, Collateralized Mortgage Obligations) or credit card receivables. As of June 30, 2008, the City had $73,487,642 invested in LAIF accounts, which had invested 14.725% of the pool investments in structured notes and asset-backed securities as compared to 3.466% in the previous year. The City’s share of structured notes and asset-backed securities due to its holdings in LAIF amounted to approximately 9.399% of investments at June 30, 2008.
61
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
2. CASH DEPOSITS AND INVESTMENTS, Continued C. Risk Disclosures Interest Rate Risk - In accordance with its investment policy, the City manages its exposure to declines in fair values by limiting the weighted average maturity of its investment portfolio to two and-one half (2 ½) years or less. The City is in compliance with this provision of the investment policy. At June 30, 2008, the City had the following investment maturities: Investment Type
Fair Value
U.S. Agencies U.S. Treasury Money Market Funds Certificates of Deposit Local Agency Investment Fund Total Fair Value of Investments Only*
$
$
40,674,803 379,474 596,000 73,487,642 115,137,919
Portfolio Weighted Average Maturity (Days) Portfolio Weighted Average Maturity (Years)
Maturity (Days) 209 1 814 212 214 0.58
*Does not include net amount of bank balances
Investments with Fair Values Highly Sensitive to Interest Rate Fluctuations - Investments in callable bonds are investments that, although having clearly defined maturities, allow for the issuer to redeem or call such bonds earlier than their respective maturity dates. The investor must then replace the called bonds with investments that may have lower yield than the original bonds. As a result, the fair value of the callable bonds is highly sensitive to changes in interest rates. As of June 30, 2008, the City held $19,630,707 in callable securities, which amounted to approximately 17.05% of investments at June 30, 2008. The investment policy limits the purchase of callable U.S. Agency instruments to discreet calls and those that pay 100% of the principal at the redemption date. In addition, purchases of callable U.S. Agency instruments are not to exceed 30% of the value of the portfolio. The City is in compliance with these provisions of the investment policy. Credit Risk - State law limits investments in commercial paper and corporate bonds to the top two ratings issued by nationally recognized statistical rating organizations. The City’s investments are rated as follows: Moody's
Standard & Poor's
Aaa Aaa Aaa Aaa
AAA AAA AAA AAA
Not Rated Aaa Aaa
AAAm-G AAAm AAAm-G
Not Rated
Not Rated
U.S. Agencies Federal Farm Credit Bank Federal Home Loan Bank Federal Home Loan Mortgage Corporation Federal National Mortgage Association U.S. Treasury Money Market Mutual Funds BlackRock - Treasury Trust Fund BlackRock - T-Fund Goldman Sachs - Treasury Instruments Portfolio External Pool State of California - Local Agency Investment Fund
62
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
2. CASH DEPOSITS AND INVESTMENTS, Continued C. Risk Disclosures, Continued The City’s investment policy requires that the management company of mutual funds must have attained the highest ranking or the highest letter and numerical rating provided by not less than two nationally recognized statistical rating organizations. The investment in BlackRock Treasury Trust Money Market Mutual Fund is rated by only one nationally recognized statistical rating organization; however, it is approved by the National Association of Investors Corporation. Concentration of Credit Risk - The City’s investment policy states that not more than 25% of the portfolio shall be invested in any one entity or any one instrument to protect the City from concentration of credit risk, with the following exceptions: U.S. Treasury Obligations and the external investment pool (State of California – Local Agency Investment Fund). In addition, purchases of mutual funds must not exceed 20% of the value of the portfolio. Purchases in a single mutual fund may not exceed 10% of the value of the portfolio. The City is in compliance with these provisions of the investment policy. The following chart presents investments in any one issuer (other than U.S. Treasury securities and external investment pools) that represent 5% or more of total investments at June 30, 2008: Percentage of Amount Invested
Investment Type Federal Home Loan Bank
$
Federal Home Loan Mortgage Corporation Federal National Mortgage Association Total
$
16,127,339
Investments 14.01%
8,009,700
6.96%
13,504,314
11.73%
37,641,353
32.70%
The following chart presents the City’s investments in money market mutual funds by issuer at June 30, 2008: U.S. Treasury Money Market
Percentage of
Mutual Funds
Amount Invested
BlackRock - Treasury Trust Fund
$
Investments
31,503
0.03%
BlackRock - T-Fund
186,908
0.16%
Goldman Sachs - Treasury Instruments Portfolio
161,062
0.14%
379,473
0.33%
Total
$
Custodial Credit Risk – For deposits, custodial credit risk is the risk that, in the event of the failure of a deposit 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. For an investment, this is the risk that, in the event of the failure of the counterparty, the government will not be able to recover the value of its investments or collateral securities that are in the possession of an outside party. The City’s investment policy does not contain legal or policy requirements that would limit the exposure to custodial credit risk for deposits or investments, other than the provision for deposits stated in Note 2A. $2,968,530 of the City’s deposits with financial institutions in excess of federal depository insurance limits was held in uncollateralized accounts. Of the City’s total cash and investment balance at June 30, 2008, $3,325,349 was held by fiscal agents, not in the name of the City, and invested as follows: $2,945,876 in federal agency securities and $379,473 in money market mutual funds. 63
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
3. RECEIVABLES Government-Wide Statements The following is a summary of receivables net of allowances for uncollectible amounts at June 30, 2008: Government-Wide Statement of Net Assets
Interest receivable
Governmental
Business-Type
Activities
Activities
$
753,358
$
Statement of Fiduciary
Total
943,275
$
1,696,633
Net Assets $
Total
17,658
$
1,714,291
Taxes receivable
3,571,486
1,884
3,573,370
569,410
4,142,780
Accounts receivable, net
1,900,855
8,971,703
10,872,558
507,692
11,380,250
Due from other governments
1,670,924
370,239
2,041,163
26,554
2,067,717
Notes receivable
6,343,281
401,058
6,744,339
-
6,744,339
Loans receivable
1,427,379
-
1,427,379
-
1,427,379
-
15,134,017
15,134,017
-
15,134,017
Intergovernmental receivable Total
$
15,667,283
$
25,822,176
$
41,489,459
$
1,121,314
$
42,610,773
Fund Financial Statements At June 30, 2008, the Fund Financial Statements show the following notes, loans and intergovernmental receivables: Notes Receivable in the General Fund of $215,252 (net of an allowance for uncollectible amounts of $374,953) consist of a note from Neary Lagoon Partners in the amount of $78,800; a promissory note from Santa Cruz Shaffer Road Investors for housing developments in the amount of $31,183; a loan to the River Street Shelter for repairs in the amount of $9,300; a loan to First Night Santa Cruz for $20,000; Harvey West Assessment District notes in the amount of $99,085; employee computer loans in the amount of $5,683; various notes for housing improvement activities in the Housing In-Lieu program of $276,154; and $70,000 in loans to two borrowers participating in the Accessory Dwelling Unit Loan Program. Some notes are secured by a deed of trust. The employee computer loan program provides two-year loans to employees with a simple interest rate of 5%, payable through payroll deductions. The Redevelopment Agency Fund notes receivable balance of $5,351,636 (net of an allowance of $434,882) represents loans for low/moderate income housing projects. There are two types of loan repayment for these notes: due upon sale or transfer and lump sum payment at maturity. Interest rates range from 0% to 7%. The notes are all secured by a deed of trust. Notes receivable in the Parks and Recreation special revenue fund of $122,944 pertain to a promissory note for housing developments – development impact fees. There is no interest on this promissory note. Loan repayment is deferred to a future date when monthly repayment will begin. The note is secured by a personal guarantee from Santa Cruz Shaffer Road Investors, LP, a California limited partnership.
64
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
3. RECEIVABLES, Continued Notes receivable in the Housing and Community Development special revenue fund of $653,449 (net of an allowance of $1,394,298) represent disaster relief funds for buildings damaged in the 1989 earthquake, in addition to a $75,000 interest-free loan made to the Homeless Services Center for local shelter operations payable in early 2017. There are two types of loan repayment plans: monthly repayment and deferred to a future date when monthly repayment will begin. The interest rate on these notes is 3%. The notes are all secured by a deed of trust. Notes receivable in the enterprise funds are made up of two notes totaling $401,058. Both are due from Neary Lagoon Partners for water system connection fees pertaining to a low-moderate income housing project. These notes do not bear interest, and repayment is deferred until 2019. Loans Receivable in other governmental funds of $1,427,379 (net of an allowance of $7,404,967) consists of loans for rehabilitation of low/moderate income housing. The loans are made with Federal funds from the Department of Housing and Urban Development (HUD). The City administers these funds for HUD. There are four types of loan repayment schedules: monthly installments, due upon sale or transfer, deferred to a future date when monthly repayment will begin, and no repayment if the property remains in use for low/moderate income housing for a specified time period. Interest rates range from 0% to 7%. The loans are all secured by a deed of trust on the property being rehabilitated. Intergovernmental Receivables in the enterprise funds total $15,134,017 and are comprised of amounts due from local and state governmental agencies. $125,438 of the total relates to a levee construction and improvement project. The remaining $15,008,579 ($1,183,932 due within one year and $13,824,647 due in more than one year) is owed by the County of Santa Cruz for its share of a State Water Resources Board loan for wastewater treatment plant upgrades. Payments of interest and principal from the County of Santa Cruz are due in annual installments of $1,604,172, at an interest rate of 2.8%, with the final payment due August 1, 2018. Allowance for uncollectible notes and loans - When considerable uncertainty exists as to the collectibility of a note (as determined by management) due to the terms of the loan or other factors, it is offset by an allowance for uncollectibles.
65
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
4. INTERFUND BALANCES AND TRANSACTIONS A. Government-Wide Financial Statements Long-Term Internal Balances At June 30, 2008, the City had the following long-term internal balances: Internal Balances Payable Governmental Activities Internal Balances Receivable Business-Type Activities
$
1,864,818
This balance consists of the net amount of long-term advances between the Redevelopment Agency Fund and the Water, Wastewater and Parking enterprise funds. The advances are to fund various projects. Transfers The City had the following transfers for the year ending June 30, 2008: Transfers In Governmental Activities Transfers Out Business-Type Activities
$
49,509
Transfers are used to move revenues from the enterprise funds to the General Capital Improvements capital projects fund for financing a share of project expenses or debt service costs for projects from which those funds receive benefit. The City had the following due to/from other funds as of June 30, 2008:
Due to Other Funds
Due from Other Funds General Total
Fund General CIP
$
Non-Major Governmental Funds Internal Service Funds Total
$
66
2,630,040
$
2,630,040
98,973
98,973
5,673
5,673
2,734,686
$
2,734,686
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
4. INTERFUND BALANCES AND TRANSACTIONS, Continued A. Government-Wide Financial Statements, Continued The outstanding balances between funds result mainly from a timing difference between when interest revenues are earned and when they are received for amounts which are transferred from the earning fund to the General Fund, and short–term loans to cover negative cash. Long-Term Advances The City had the following long-term advances as of June 30, 2008:
Advances from Other Funds
Advances to Other Funds
Redevelopment Agency Fund
$
General CIP
Water
Wastewater
Agency
Enterprise
Enterprise
Fund
Fund
Fund
Fund
941,405
$
-
-
Non-Major Governmental Funds
1,495,000
Parking Enterprise Fund Golf Enterprise Fund Total
Redevelopment General
$
$
5,164
$
Total -
$
-
-
78,018
-
-
-
946,569 78,018 1,495,000
-
438,000
-
-
438,000
1,510,000
-
-
-
1,510,000
3,946,405
$
438,000
$
5,164
$
78,018
$
4,467,587
Long-term advances were made 1) from the General Fund, the Water Enterprise Fund, and the Wastewater Enterprise Fund to the Redevelopment Agency Fund to finance Redevelopment projects, 2) from the General Fund to the Housing and Community Development Special Revenue Fund as a deposit for matching grant funds, 3) from the Redevelopment Agency Fund to the Parking Enterprise Fund to finance two parking capital improvements projects.
67
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
4. INTERFUND BALANCES AND TRANSACTIONS, Continued B. Funds Financial Statements Transfers In / Out The City had the following transfers for the year ending June 30, 2008: Transfers In Non-Major
Transfers Out
General Fund
$
General
General
Governmental
Enterprise
Fund
Capital Imp.
Funds
Funds
-
$
960,000
$
167,990
$
Total -
$
1,127,990
General Capital Improvement
10,440
-
-
-
10,440
Non-Major Governmental Funds
27,306
6,721,078
117,324
-
6,865,708
Water
-
27,080
8,350
-
35,430
Wastewater
-
93
-
8,076
8,169
Refuse
-
13,893
-
8,076
21,969
Enterprise Funds:
Parking Internal Service Funds Total
$
-
93
-
-
93
36,494
50,000
-
-
86,494
74,240
$
7,772,237
$
293,664
$
16,152
$
8,156,293
Transfers are used to 1) move interest revenues from the earning fund to the General Fund, 2) move revenues from the General Fund and other funds to the General Capital Improvements Fund for financing various capital projects, and 3) to move unrestricted tax revenues from the General Capital Improvement / Capital Projects Fund to the General Fund as an operating subsidy.
68
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
5. CAPITAL ASSETS A. Government-Wide Financial Statements At June 30, 2008 the City’s capital assets consisted of the following: Governmental
Business-Type
Activities
Activities
Total
Capital Assets: Capital assets, not being depreciated: Land
$
Construction in progress Subtotal, capital assets, not being depreciated
50,609,567
$
11,590,526
$
62,200,093
10,186,790
15,229,557
25,416,347
60,796,357
26,820,083
87,616,440
7,976,050
3,713,741
11,689,791
Capital assets, being depreciated: Land improvements Infrastructure
201,318,617
167,272,762
368,591,379
Buildings
39,721,209
160,328,296
200,049,505
Machinery and equipment
11,516,693
24,563,974
36,080,667
724,114
70,000
794,114
Lease improvements Software
1,161,903
571,257
1,733,160
Subtotal, capital assets, being depreciated
262,418,586
356,520,030
618,938,616
Total capital assets
323,214,943
383,340,113
706,555,056
Less accumulated depreciation: Land improvements
(2,309,219)
Infrastructure Buildings Machinery and equipment Lease improvements Software Total accumulated depreciation $
Total capital assets, net
69
(1,023,426)
(3,332,645)
(116,371,143)
(72,542,834)
(188,913,977)
(10,512,046)
(59,349,831)
(69,861,877)
(7,850,269)
(13,319,349)
(21,169,618)
(439,925)
(17,033)
(456,958)
(1,046,408)
(513,533)
(1,559,941)
(138,529,010)
(146,766,006)
(285,295,016)
184,685,933
$
236,574,107
$
421,260,040
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
5. CAPITAL ASSETS, Continued A. Government-Wide Financial Statements, Continued The following is a summary of capital assets for governmental activities: Prior Period Balance July 1, 2007
Additions
Deletions
Adjustments
Balance
(Note 16)
June 30, 2008
Governmental Activities: Capital assets, not being depreciated: Land
$
Construction in progress Subtotal, capital assets, not being depreciated
50,609,567
$
-
$
-
$
-
$
50,609,567
10,758,619
12,495,965
(8,991,696)
(4,076,098)
10,186,790
61,368,186
12,495,965
(8,991,696)
(4,076,098)
60,796,357
Capital assets, being depreciated: Land improvements
7,024,152
709,621
-
242,277
7,976,050
168,644,770
4,003,497
-
28,670,350
201,318,617
Buildings
35,421,568
4,299,641
-
-
39,721,209
Machinery and equipment
10,602,374
1,396,319
-
11,516,693
724,114
-
-
-
724,114
1,102,389
59,514
-
-
1,161,903
Infrastructure
Lease improvements Software
(482,000)
Subtotal, capital assets, being depreciated
223,519,367
10,468,592
(482,000)
28,912,627
262,418,586
Total capital assets
284,887,553
22,964,557
(9,473,696)
24,836,529
323,214,943
Less accumulated depreciation: Land improvements Infrastructure
(1,740,472)
(540,481)
-
(28,266)
(2,309,219)
(4,591,838)
(116,371,143)
(106,789,432)
(4,989,873)
-
Buildings
(9,718,039)
(794,007)
-
-
(10,512,046)
Machinery and equipment
(7,539,275)
(788,637)
477,643
-
(7,850,269)
Lease improvements
(370,457)
(69,468)
-
-
(439,925)
Software
(956,476)
(89,932)
-
-
(1,046,408)
(127,114,151)
(7,272,398)
477,643
Total accumulated depreciation Total capital assets, net
$
157,773,402
$
15,692,159
70
$
(8,996,053)
(4,620,104) $
20,216,425
(138,529,010) $
184,685,933
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
5. CAPITAL ASSETS, Continued A. Government-Wide Financial Statements, Continued Depreciation expense of the governmental activities for the year ended June 30, 2008 was $7,272,398 and was distributed among City departments as follows. General government: City Council
$
6,781
City Clerk
13,618
Human Resources
23,758
Finance
129,974
Information Technology
18,512
Non-Departmental
170,710
General Government Departments
363,353
Internal service funds
96,384
Total general government
459,737
Public safety: Police
461,446
Fire
243,218
Total public safety
704,664
Parks and Recreation
2,232,930
Library
26,800
Public Works
3,757,506
Planning and Community Development
7,314
Redevelopment
83,447 $
Total depreciation expense
71
7,272,398
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
5. CAPITAL ASSETS, Continued A. Government-Wide Financial Statements, Continued The following is a summary of capital assets for business-type activities: Prior Period Balance July 1, 2007
Additions
Deletions
Adjustments
Balance
(Note 16)
June 30, 2008
Business-type Activities: Capital assets, not being depreciated: Land
$
Construction in process Subtotal, capital assets, not being depreciated
11,590,526
$
-
$
-
$
-
$
11,590,526
23,346,697
10,703,653
(18,820,793)
-
15,229,557
34,937,223
10,703,653
(18,820,793)
-
26,820,083
Capital assets, being depreciated: 3,956,018
-
Infrastructure
Land improvements
177,843,083
18,500,029
Buildings
160,220,644
107,652
23,223,969
2,459,414
Machinery and equipment Lease improvements
(400,000) (1,119,409)
(242,277)
3,713,741
(28,670,350)
167,272,762
-
160,328,296
-
24,563,974
70,000
-
-
-
70,000
555,257
16,000
-
-
571,257
Subtotal, capital assets, being depreciated
365,868,971
21,083,095
(1,519,409)
(28,912,627)
356,520,030
Total capital assets
400,806,194
31,786,748
(20,340,202)
(28,912,627)
383,340,113
Software
Less accumulated depreciation: (869,828)
(181,864)
-
28,266
(1,023,426)
Infrastructure
Land improvements
(74,094,311)
(3,440,361)
400,000
4,591,838
(72,542,834)
Buildings
(55,806,172)
(3,543,659)
-
-
(59,349,831)
Machinery and equipment
(11,663,756)
(2,588,317)
932,724
-
(13,319,349)
Lease improvements Software Total accumulated depreciation Total capital assets, net
(14,234)
(2,799)
-
-
(17,033)
(445,050)
(68,483)
-
-
(513,533)
(142,893,351)
(9,825,483)
1,332,724
4,620,104
(146,766,006)
$ 257,912,843
$
21,961,265
$ (19,007,478)
$
(24,292,523)
Business-type activities depreciation expense for the year ended June 30, 2008 is as follows: Water
$
1,980,208
Wastewater
4,512,812
Refuse
1,875,054
Parking
526,760
Storm Water
732,932
Golf Course
197,717
Total depreciation expense
72
$
9,825,483
$ 236,574,107
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
5. CAPITAL ASSETS, Continued B. Fund Financial Statements The Fund Financial Statements do not present general government capital assets. Consequently, capital assets are shown as a reconciling item in the Reconciliation of the Governmental Funds Balance Sheet to the Government-Wide Statement of Net Assets.
6. LONG-TERM DEBT A. Governmental Activities Long-Term Debt Classification
Compensated absences Claims and judgments
Balance
Accreted
July 1, 2007
Interest
$
2,419,032
$
10,442,555
Certificates of participation
4,096,138
General obligation bonds
7,055,865
Lease Revenue bonds
2,920,487
Tax allocation bonds payable
Amount
Due Within
Due in More
Retirements
June 30, 2008
One Year
Than One Year
2,811,812
$ (2,309,099)
$
2,869,053
(2,869,053)
Additions -
$
109,472
-
Notes payable
Amount Balance
-
$
1,947,831 2,943,930
$
973,914 7,498,625
-
(150,849)
3,945,289
153,713
3,791,576
-
(193,004)
6,972,333
199,781
6,772,552
6,880,000
-
2,921,745 10,442,555
-
6,880,000
125,000
6,755,000
(1,450,802)
-
1,469,685
1,176,724
292,961 4,750,000
5,005,000
-
-
(125,000)
4,880,000
130,000
Capital lease obligations
965,627
-
-
(146,019)
819,608
150,834
668,774
Other long-term liabilities
851,581
-
13,372
(110,884)
754,069
105,174
648,895
$ 12,574,237
$ (7,354,710)
$ 39,085,284
6,932,987
$ 32,152,297
Total
$ 33,756,285
$
109,472
$
Compensated Absences and Claims and Judgments As shown in the table above, the total amount outstanding at June 30, 2008 was $2,921,745 for compensated absences and $10,442,555 for claims and judgments. In prior years, compensated absences have been liquidated by the general fund. Claims and judgments are paid by the separate internal service funds for each liability. Certificates of Participation Certificates of Participation payable at June 30, 2008, are comprised of the following individual issues: Redevelopment Agency certificates of participation are part of the $2,080,000 Golf and Redevelopment Agency Certificates described under enterprise debt. The outstanding balance relating to the Agency at June 30, 2008 was $120,289. The Agency amount due within one year is $58,713 and amount due in more than one year is $61,576. For more information refer to the City of Santa Cruz Redevelopment Agency Basic Financial Statements.
73
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued City of Santa Cruz issued certificates in April 2001 in the amount of $4,415,000, to be used for the Civic Center Improvement Project. The certificates provide funds to finance the acquisition, construction, and improvement of the project. Although the City is obligated under the Lease Agreement to pay Lease Payments from any source of legally available funds, the Lease Agreement does not create a pledge, lien or encumbrance upon the revenues of the City. Annual payments are $75,000 - $270,000. The certificates bear interest at 4.6% - 5% and are payable semi-annually on April 1 and October 1 of each year, commencing October 1, 2001. Principal is payable annually on April 1 through the year 2031. The balance outstanding at June 30, 2008 was $3,825,000. The amount due within one year is $95,000 and amount due in more than one year is $3,730,000. The annual debt service requirements on the certificates of participation at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
153,713
$
191,844
Total $
345,557
2010
161,576
185,052
346,628
2011
105,000
177,835
282,835
2012
110,000
173,005
283,005
2013
115,000
167,945
282,945
2014-2018
655,000
755,640
1,410,640
2019-2023
825,000
582,600
1,407,600
2024-2028
1,050,000
355,000
1,405,000
2029-2033
770,000
78,250
Total
$
3,945,289
$
2,667,171
848,250 $
6,612,460
General Obligation & Lease Revenue Bonds In March 1999, the City issued $6,998,473 in general obligation bonds. The proceeds were used to upgrade fire stations, acquire open space property, and construct a community park and a fire administration facility. Annual payments ranging from $142,625 to $354,010 began September 1, 2000, and continue through September 1, 2029; interest ranges from 3.5% to 8.0%. The bonds are subject to early redemption at the option of the City beginning in 2008.
74
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued The bonds are secured by and will be paid with annual ad valorem tax levies on all property subject to taxation within the City. The fiscal year 2008 debt service consisted of $193,004 in principal and $233,546 in interest for a total debt service payment of $426,550. Fiscal year 2008 revenues pledged for the payment of the current year debt service was $544,794 resulting in a debt service to revenue source ratio of 77%. Remaining debt service payments for the life of the indenture are estimated to be $6,972,333 in principal and $6,098,156 in interest for a total debt service obligation of $13,070,489. The estimated total revenues pledged for the payment of the total debt service is estimated to be $21,246,966, resulting in a total debt service to revenue source ratio of 62%. Over the life of the obligation, the GO Obligation Bond Assessment taxes are expected to cover 100% of annual debt service payments. Any excess collections after the retirement of the bonds shall be transferred by the City to the General fund to be used in a manner consistent with requirements of applicable state and federal tax laws. The bonds were issued in two series. Series A consisted of $4,500,000 of general obligation bonds, and Series B consisted of $2,498,473 of general obligation bonds - capital appreciation bonds. During fiscal yearended June 30, 2008, principal payments in the amount of $193,004 were made on the bonds. The balance outstanding of Series A bonds at June 30, 2008 was $3,915,000. The carrying value of the Series B bonds was increased to $3,057,333 in order to reflect the accreted interest due at June 30, 2008. The total balance outstanding at June 30, 2008 was $6,972,333. In December, 2007, the City issued $6,880,000 in lease revenue bonds. The proceeds were to pay the costs of acquisition of land and improvements located in the City, to be used for public library and water department purposes; to fund interest on the bonds through September 1, 2008; to fund a reserve fund for the Bonds and to pay the costs of issuing the Bonds. Annual payments ranging from $162,113 to $467,250 began June 30, 2008, and continue through June 30, 2039. Interest is 4.53068%. The bonds are subject to early redemption at the option of the City beginning in 2008. The bonds are secured by and payable from a pledge of Revenues, consisting primarily of the Lease Payments and amounts on deposit from time to time in the funds and accounts established under the Indenture. Lease payments from the Water enterprise fund and the Library Joint Powers Authority to the City’s General fund will be adjusted annually to cover 100% of the City’s total annual obligation. During fiscal year-ended June 30, 2008, debt service was paid with capitalized interest. The FY 2008 debt service consisted of a total payment of $162,113 in interest only. FY 2008 revenues pledged for the payment of the current year debt service was $162,113 resulting in a current debt service to revenue source ratio of 100%. Remaining debt service payments for the life of the indenture are estimated to be $6,880,000 in principal payments and $5,711,672 in interest payments for a total debt service obligation of $12,591,672. The estimated total revenues pledged for the payment of the total debt service is estimated to be $12,591,669, resulting in a total debt service to revenue source ratio of 100%. During fiscal year-ended June 30, 2008, no principal payments were made on the bonds. The total balance outstanding at June 30, 2008 was $6,880,000.
75
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued The annual debt service requirements on the general obligation bonds at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
199,781
$
Total
237,617
$
437,398
2010
205,937
241,998
447,935
2011
208,582
244,570
453,152
2012
213,768
249,272
463,040
2013
218,437
254,150
472,587
2014-2018
1,169,246
1,334,367
2,503,613
2019-2023
1,337,583
1,435,072
2,772,655
2024-2028
1,558,934
1,491,316
3,050,250
2029-2033
697,955
609,795
1,307,750
Sub-total
5,810,223
6,098,156
11,908,379
Accreted Interest
1,162,110
-
1,162,110
Total
$
6,972,333
$
6,098,156
$
13,070,489
The annual debt service requirements on the lease revenue bonds at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
125,000
$
303,963
Total $
428,963
2010
130,000
298,963
428,963
2011
135,000
293,763
428,763
2012
140,000
288,363
428,363
2013
145,000
282,763
427,763
2014-2018
815,000
1,322,213
2,137,213
2019-2023
995,000
1,145,213
2,140,213
2024-2028
1,205,000
924,856
2,129,856
2029-2033
1,535,000
639,325
2,174,325
2034-2038
1,655,000
212,250
1,867,250
Total
$
6,880,000
76
$
5,711,672
$
12,591,672
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued Notes Payable In July 2001, the Redevelopment Agency received Housing Enabled by Local Partnerships (HELP) Loan funds from the State of California, to be used to finance the acquisition, development, demolition of existing structures, and the construction of a multifamily rental apartment complex in the Beach Target Area. The proceeds for the note are to be repaid by July 2011 with an interest rate of 3%. The balance outstanding at June 30, 2008, was $536,860. In March 2006, the Redevelopment Agency received loan funds from Salz Leathers, Inc., to be used to finance the acquisition of land. The proceeds of the note are to be repaid by March 2009, with an interest rate of 5%. The balance outstanding at June 30, 2008, was $872,825. In January 2007, the City received loan funds from Greg Fyvie, to be used for renovation of the Lawn Bowling Park. The proceeds of the note are to be repaid by January 2011, with no annual interest. The balance outstanding at June 30, 2008, was $60,000. Tax Allocation Bonds In October 2004, the Redevelopment Agency issued $5,245,000 in tax allocation bonds. On December 1, 2004, together with other funds, the proceeds were used to redeem all of the Agency’s outstanding 1996 Merged Earthquake Recovery and Reconstruction Project Area Tax Allocation Refunding Bonds, in the amount of $2,505,000, and to raise additional funds for programs, projects, and activities related to the Redevelopment project. Annual principal payments of $120,000 - $305,000 will be made through October, 2031; interest ranges from 2.50% to 4.625%. The principal, interest and premium (if any) on the bonds are payable solely from tax revenues and from amounts in certain accounts held by the trustee under and pursuant to the indenture. The FY 2008 debt service consisted of $125,000 in principal and $202,900 in interest for a total debt service payment of $327,900. FY 2008 revenues pledged for the payment of the current year debt service was $11,079,000 resulting in a debt service to revenue source ratio of 3%. Remaining debt service payments for the life of the indenture are estimated to be $ 4,880,000 in principal payments and $2,985,972 in interest payments for a total debt service obligation of $7,865,972. The estimated total revenues pledged for the payment of the total debt service is estimated to be $276,975,000 resulting in a total debt service to pledged revenue source ratio of 3%. The balance outstanding at June 30, 2008 was $4,880,000.
77
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued The annual debt service requirements on the tax allocation bonds at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
130,000
$
199,766
Total $
329,766
2010
130,000
196,516
326,516
2011
135,000
192,866
327,866
2012
140,000
188,566
328,566
2013
145,000
183,844
328,844
2014-2018
805,000
834,619
1,639,619
2019-2023
985,000
656,874
1,641,874
2024-2028
1,215,000
419,261
1,634,261
2029-2033 Total
1,195,000 $
113,660
4,880,000
$
2,985,972
1,308,660 $
7,865,972
Capital Lease Obligations In August 2001, the City acquired miscellaneous vehicles, equipment, and computer software under a capital lease agreement payable in semi-annual installments of $331,597 though August 2006, with an interest rate of 4.46%. This lease has been allocated to the General Fund, the Water, Wastewater, Refuse and Parking enterprise funds, and the Agency. The lease has been fully paid off as of June 30, 2007. In June 2002, the City acquired land under a capital lease agreement with Zion’s First National Bank in the amount of $765,000. The agreement is payable in semi-annual installments of $61,362 through 2021, with a 4.88% interest rate through January 2007, and a variable interest rate thereafter. From January 2007 through January 2021, the interest is to be recomputed, for each interest period, based on 90% of the current Index Rate. The balance outstanding at June 30, 2008 was $580,075. In July 2004, the City entered into a five-year capital lease agreement to obtain financing in the amount of $580,000 for the purchase of a seventy-five foot aerial fire truck to replace a 1979 Crown Telesquirt unit. The first interest payment of $9,657 was due in February, 2005, with annual installment payments of $125,781 beginning in August 2005 and ending in August 2009. Interest is at the rate of 3.33% and the payments will be made from the General Fund. The balance outstanding at June 30, 2008 was $239,533.
78
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued The annual debt service requirements on the capital leases at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
150,834
$
36,309
Total $
187,143
2010
156,369
30,775
187,144
2011
36,331
25,031
61,362
2012
38,104
23,258
61,362
2013
39,964
21,395
61,359
2014-2018
231,045
75,764
306,809
2019-2023 Total
166,962 $
16,605 $
819,609
229,137
183,567 $
1,048,746
Other Long-Term Liabilities The Redevelopment Agency is obligated under three separate Owner Participation Agreements (OPA) for various portions of the $1,250,000 Chestnut Street Special Assessment District Debt. Under the first OPA, the Redevelopment Agency owes $22,183 as of June 30, 2008. Under the second OPA, the Redevelopment Agency owes $186,102 as of June 30, 2008. Under the third OPA, the Redevelopment Agency assumes responsibility for an additional 48.68% of the Special Assessment Debt contingent upon the availability of tax increment. The Redevelopment Agency is currently liable under this OPA for $545,784 and interest, currently estimated at $58,416. The debt service is to be paid from tax increment revenues derived from the project. The total outstanding principal of Other Long-Term Liabilities as of June 30, 2008 was $754,069 and the outstanding interest was $45,407 for a total debt service of $799,476 payable in the next 8 years. The tax increment revenue for the obligation term is estimated to be $88,632,696 resulting in a debt service payment to revenue source ratio of 1%. The annual debt service requirements for other long-term liabilities outstanding at June 30, 2008, are as follows: For the Year Ending June 30,
Principal
Interest
Total
2009 2010 2011 2012 2013 2014-2018
$
105,174 111,859 118,852 129,272 73,386 215,526
$
20,714 14,705 8,381 1,607 -
$
125,888 126,564 127,233 130,879 73,386 215,526
Total
$
754,069
$
45,407
$
799,476
79
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued A. Governmental Activities Long-Term Debt, Continued Conduit Debt - During the fiscal year 2003, the Agency issued variable rate demand multifamily housing revenue bonds to provide funding for loans made to Santa Cruz Shaffer Road Investors L.P., and 1010 Pacific Investors L.P. (both California limited partnerships). The revenue bonds were used to finance a portion of the costs of building a 206-unit multifamily residential development and for the rehabilitation and equipping of a 113-unit multifamily residential development within the City limits. The housing facilities are to be occupied by persons of low and very low income, to the extent required by federal tax law. The bonds were issued under a Trust Indenture, dated July 1, 2002 between the Agency, and Wells Fargo Bank, National Association, as trustee. For the Shaffer Road Apartments, the Agency issued 2002 Series A bonds and 2002 Series A-T in the amounts of $29,925,000 and $2,750,000, respectively. For the 1010 Pacific Avenue Apartments, 2002 Series B bonds in the amount of $21,650,000 were issued. The amount outstanding as of June 30, 2008 is $53,525,000. The bonds mature on August 15, 2035. The bonds and interest are limited obligations of the Agency, payable solely from the “trust estate,” which is specifically assigned and pledged to such purposes to the extent provided in the Official Statements. The trust estate includes the Agency’s interest in the loans made to the developer, including rights to receive payments on the loans, and rights to certain bond proceeds and related revenues. The Official Statements contain more information regarding the trust estate. During the fiscal year 2008, the Agency issued multifamily housing revenue bonds to provide funding for loans made to Tannery Artists Lofts Limited Partnership (a California Limited Partnership). The revenue bonds were used to finance the Borrower’s construction and development of a 100-unit multifamily housing rental facility to be located within the City limits. The housing facilities are to be occupied by persons of low and very low income, to the extent required by federal tax law. The bonds were issued under a Master Agency Agreement, dated August 1, 2007 between the Agency, and Washington Mutual Bank. For the Tannery Artists Lofts, the Agency issued 2007 Series A-1 bonds in the amount of $4,195,000. For the remaining portion of the loan relating to the 100-unit multifamily housing rental facility, the Agency issued 2007 Series A-2 bonds in the amount of $24,010,000. The amount outstanding as of June 30, 2008 is $28,205,000. The bonds mature on March 1, 2045 for Series A-1 and September 1, 2009 (subject to extension as forth in Series A-2 Note) respectively. The bonds and interest are limited obligations of the Agency, payable solely from the “trust estate,” which is specifically assigned and pledged to such purposes to the extent provided in the Official Statements. The trust estate includes the Agency’s interest in the loans made to the developer, including rights to receive payments on the loans, and rights to certain bond proceeds and related revenues. The Official Statements contain more information regarding the trust estate.
80
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations A summary of long-term debt transactions of the City for the enterprise funds for the year ended June 30, 2008, is as follows: Classification Balance July 1, 2007 Compensated absences Landfill closure costs
$
832,864
Additions $
6,055,236
Retirements
993,834
$
308,476
(867,340)
$
-
Amount
Amount
Balance
Due Within
Due in More
June 30, 2008
One Year
then One Year
959,358
$
639,571
6,363,712
-
$
319,787 6,363,712
Certificates of participation
19,183,862
-
(1,799,151)
17,384,711
1,306,288
16,078,423
Revenue bonds payable
22,600,000
-
(590,000)
22,010,000
615,000
21,395,000
Notes payable
35,337,269
-
(2,553,813)
32,783,456
2,624,582
30,158,874
3,514,755
-
(1,030,320)
2,484,435
899,437
1,584,998
1,302,310
$ (6,840,624)
6,084,878
$ 75,900,794
Lease obligations Total
$ 87,523,986
$
$
81,985,672
$
Compensated Absences As shown in the table above, the total amount outstanding at June 30, 2008 was $959,358 for compensated absences. Landfill Closure Costs As shown in the table above, the total amount outstanding at June 30, 2008 was $6,363,712 for landfill closure costs. Refer to Note 8 for landfill closure details. Certificates of Participation Certificates of Participation payable at June 30, 2008, are comprised of the following individual issues: Santa Cruz Golf and Redevelopment Agency Certificates issued in November, 1998, in the amount of $2,080,000, were used to refinance an issue used for improvements to the City's golf course and projects within the City's redevelopment plan areas. Annual payments of $125,000 to $215,000 will be made through May 2010; interest ranges from 3.5% to 4.25%. Although the City is obligated under the Lease Agreement to pay Lease Payments from any source of legally available funds, the Lease Agreement does not create a pledge, lien or encumbrance upon the revenues of the City. The balance outstanding relating to the Golf Course fund at June 30, 2008, was $299,711.
81
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations, Continued Santa Cruz Parking Certificates issued in November 1998 in the amount of $7,955,000, were used for the construction of a second parking structure in the downtown area. Although the City is obligated under the Lease Agreement to pay Lease Payments from any source of legally available funds, the Lease Agreement does not create a pledge, lien or encumbrance upon the revenues of the City. Annual payments are $155,000 - $445,000. The certificates bear interest at 3.5% to 4.9%. Interest is payable semi-annually on May 1 and November 1 and principal is payable annually on May 1 through the year 2028. The balance outstanding at June 30, 2008, was $5,940,000. Santa Cruz Refuse Certificates issued in October 1999 in the amount of $4,345,000, were issued to repay the Wastewater Enterprise Fund for earlier loans to construct a tunnel at the City’s landfill and a leachate line from the landfill to the City’s sewer treatment plant. Annual payments of $100,000 to $245,000 will be made through October 2024; interest ranges from 4.0% to 5.625%. The balance outstanding at June 30, 2008, was $3,460,000. Santa Cruz Refuse Certificates issued in March 2001, in the amount of $7,500,000, were used in the purchase of certain property and improvements, and to finance the acquisition, construction, and improvement of the project. The installment payments are payable solely from and secured by a first pledge of certain revenues of the City’s Refuse Enterprise Fund. Annual payments are $45,000 to $720,000. The certificates bear interest at 3.5% to 4.875%. Interest represented by the certificates will be payable semi-annually on April 1 and October 1 of each year. Principal is payable annually on October 1 through the year 2021. The certificates are subject to optional and mandatory prepayment. The balance outstanding at June 30, 2008, was $4,260,000. The Master Indenture for the 1999 and 2001 Refuse Certificates requires the City to pledge its annual Net Revenues (defined as operating income plus depreciation, interest income and non-operating income) in an amount equal to at least 125% of the annual debt service requirement each fiscal year, through final maturity of the Bonds on October 2024 or early retirement of the Bonds, whichever first occurs. Principal payments of $690,000 and interest payments of $201,795 were paid for the current year for a FY 2008 debt service total $891,795. Refuse revenues for FY 2008 were $16,617,479 resulting in a debt service to revenue source ratio of 5%. The total future debt service payments for this indenture are estimated to be $5,616,908, principal payments of $4,260,000 and future interest payments of $1,356,908. The estimated revenues pledged and collected by the Refuse fund for this obligation term will be approximately $233,800,000 resulting in a total debt service payment to revenue source ratio of 2%. Santa Cruz Refuse Certificates, issued in May 2004 in the amount of $1,590,000 were used to refinance the Santa Cruz Landfill Certificates issued in 1993. Annual payments of $495,000 to $545,000 will be made through 2008; interest ranges from 4.0 % to 5.375%. The City is obligated, subject to abatement, under the Agreement to pay the certificate payments from any source of legally available funds. There is a zero balance relating to the Refuse Fund at June 30, 2008.
82
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations, Continued Santa Cruz Golf Agency Certificates issued in May 2004 in the amount of $3,700,000 were used to finance the acquisition and construction of improvements to the DeLaveaga Golf Course. Annual payments of $ 90,000 to $ 260,000 will be made through 2029; interest ranges from 4.0% to 5.375%. The City is obligated, subject to abatement, under the Agreement to pay the certificate payments from any source of legally available funds. The City is currently liable and may become liable on other obligations payable from general revenues, some of which may have priority over the lease payments. The balance outstanding relating to the Golf Course Fund at June 30, 2008 was $3,425,000. The annual debt service requirements on the certificates of participation at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
1,306,288
$
830,538
Total $
2,136,826
2010
823,423
786,841
1,610,264
2011
670,000
751,332
1,421,332
2012
690,000
721,962
1,411,962
2013
725,000
690,782
1,415,782
2014-2018
4,185,000
2,902,197
7,087,197
2019-2023
5,000,000
1,739,790
6,739,790
2024-2028
3,725,000
601,920
4,326,920
2029-2033 Total
260,000 $
13,975
17,384,711
$
9,039,337
273,975 $
26,424,048
Annual principal and interest requirements for the certificates of participation are apportioned to the various funds based on the percentage share of certificate proceeds. Revenue Bonds Payable 2005 Wastewater Revenue Refunding Bonds, issued in November 2005 in the amount of $4,715,000 were used to refinance the Series B Sewer Revenue Bonds issued in February 1994. Annual payments of $200,000 to $350,000 will be made through November 2023; interest ranges from 3.0% to 4.50%. Annual debt service is payable solely from and secured by a lien on net revenues of the City’s sewer system. The balance outstanding at June 30, 2008, was $4,310,000.
83
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations, Continued The Master Indenture for the 2005 Wastewater Revenue Refunding Bonds requires the City to pledge its annual Net Revenues (defined as operating income plus depreciation, interest income and nonoperating income) in an amount equal to at least 125% of the annual debt service requirement each fiscal year, through final maturity of the Bonds on November 2023 or early retirement of the Bonds, whichever first occurs. Principal payments of $200,000 and interest payments of $171,311 were paid for the current year for a FY 2008 debt service total $371,311. Wastewater revenues for FY 2008 were $15,275,935 resulting in a debt service to revenue source ratio of 2%. The total future debt service payments for this indenture are estimated to be $5,880,023, principal payments of $4,310,000 and future interest payments of $1,570,023. The estimated revenues pledged and collected by the Wastewater fund for this obligation term will be approximately $245,000,000 resulting in a total debt service payment to revenue source ratio of 2%. 2005 Storm Water Revenue Refunding Bonds, issued in September 2005 in the amount of $6,100,000 were used to refinance the Santa Cruz Storm Water Certificates issued in October 1999. Annual payments of $160,000 to $385,000 will be made through October 2029; interest ranges from 3.0% to 4.375%. The bonds are special obligations of the City payable solely from the revenues received by the City from the ownership and operation of the Storm Water Enterprise. All revenues are irrevocably pledged to the payment of the bonds. The balance outstanding at June 30, 2008, was $5,770,000. The Master Indenture for the 2005 Storm Water Revenue Refunding Bonds requires the City to pledge its annual Net Revenues (defined as operating income plus depreciation, interest income and nonoperating income) in an amount equal to at least 125% of the annual debt service requirement each fiscal year, through final maturity of the Bonds on October 2029 or early retirement of the Bonds, whichever first occurs. Principal in the amount of $170,000 and interest in the amount of $228,723 for total of $398,723 in debt service payments were applied against this indenture for FY 2008. The current year Storm Water net revenues were $876,944 resulting in a debt service to revenue source ratio of 45%. The total future debt service payments for this indenture are estimated to be $5,770,000 in principal payments and $2,950,269 in future interest payments for the total debt service payments of $8,720,269. The estimated revenues pledged and collected by the Storm Water fund for this obligation term is estimated to be $18,375,000, resulting in a total debt service payment to revenue source ratio of 47%. 2006 Water Revenue Bonds issued in May 2006 in the amount of $12,450,000 were used to finance construction of a new transmission main connecting the Graham Hill Water Treatment Plant to the Bay Street Reservoir. Annual payments of $220,000 to $555,000 will be made through March 2036; interest ranges from 4.0% to 4.625%. The bonds are special obligations of the City payable from the Net Revenues received by the City from the ownership and operation of the City’s water system. The balance outstanding at June 30, 2008, was $11,930,000.
84
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations, Continued The Master Indenture for the 2006 Water Revenue Bonds requires the City to pledge its annual Net Revenues (defined as operating income plus depreciation, interest income and non-operating income) in an amount equal to at least 125% of the annual debt service requirement each fiscal year, through final maturity of the Bonds on March 2036 or early retirement of the Bonds, whichever first occurs. Principal payments of $220,000 and interest payments of $539,423 were paid for the current year for a FY 2008 debt service total $759,423. Water revenues for FY 2008 were $25,477,330 resulting in a debt service to revenue source ratio of 3%. The total future debt service payments for this indenture are estimated to be $21,297,733, principal payments of $11,930,000 and future interest payments of $9,367,733. The estimated revenues pledged and collected by the Water fund for this obligation term will be approximately $728,000,000, resulting in a total debt service payment to revenue source ratio of 2%. The annual debt service requirements on the revenue bonds at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
615,000
$
917,606
Total $
1,532,606
2010
635,000
895,831
1,530,831
2011
660,000
874,019
1,534,019
2012
680,000
851,150
1,531,150
2013
700,000
827,020
1,527,020
2014-2018
3,920,000
3,712,963
7,632,963
2019-2023
4,760,000
2,836,796
7,596,796
2024-2028
4,300,000
1,834,680
6,134,680
2029-2033
3,660,000
938,097
4,598,097
2034-2038
2,080,000
199,863
2,279,863
Total
$
22,010,000
$
13,888,025
$
35,898,025
Notes Payable State of California loans for the construction of a water main line north of the City. Proceeds for the note were received in September 1995, to be repaid in semi-annual installments of $46,679, including interest at 2.973%, through October 2015. This debt is recorded in the Water Enterprise Fund. The balance outstanding at June 30, 2008, was $623,560. State of California loans for the construction of secondary treatment improvements at the City's wastewater treatment plant. Loan proceeds were received as the City incurred project expenditures. Repayment began August 1999. Annual payments of $3,417,099, including interest at 2.8%, will be made through August 2018. This debt is recorded in the Wastewater Enterprise Fund. The balance outstanding at June 30, 2008, was $31,893,230.
85
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations, Continued State of California loans for the construction of certain solid waste facilities to assist them to achieve or improve compliance with State minimum standards. Proceeds were received in March 2001, and the loan is to be repaid in annual principal payments of in $33,333 through 2016. No interest is due on the principal balance of the loan outstanding. This debt is recorded in the Refuse Enterprise Fund. The balance outstanding at June 30, 2008, was $266,666. The annual debt service requirements on the notes at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
Interest
2,624,582
$
910,958
Total $
3,535,540
2010
2,697,248
838,295
3,535,543
2011
2,771,987
763,553
3,535,540
2012
2,848,804
686,736
3,535,540
2013
2,927,839
607,703
3,535,542
2014-2018
15,596,979
1,780,906
17,377,885
2019-2023
3,316,017
92,848
3,408,865
Total
$
$
32,783,456
5,680,999
$
38,464,455
Lease Obligations The City leases equipment in the Refuse, Water, Wastewater, Parking, and Golf Course funds under various capital lease agreements, payable in semi-annual and annual installments through August 2006 with interest rates ranging from 4.5% to 5.9%. In November 2002, the City entered into another equipment lease in the amount of $1,038,840, payable in 60 months. The payments are due in 10 consecutive semi-annual payments, and each payment includes 3.26% interest per year on the unpaid balances. In December 2003, the City entered into an equipment lease agreement in the amount of $656,182, payable in 60 months. The payments are due in ten consecutive semi-annual payments, and each payment includes 3.13% interest per year on the unpaid principal. The combined Refuse, Water, Wastewater, Parking, and Golf Course lease obligations were paid in full as of June 30, 2008. In January 2005, the City acquired four refuse trucks under a capital lease agreement payable in semiannual installments of $88,482 through February 2009, with an annual interest rate of 3.04%. This lease has been allocated to the Refuse Fund. The balance outstanding at June 30, 2008, was $173,010. In April 2005, the City acquired 25 receptacles, three recycling trucks and a truck retrofit under a capital lease agreement, payable in semi-annual installments of $85,636 through May 2010, with an annual interest rate of 3.70%. This lease has been allocated to the Refuse Fund. The balance outstanding at June 30, 2008, was $327,271. 86
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
6. LONG-TERM DEBT, Continued B. Proprietary Fund Obligations, Continued In December 2005, the City entered into a capital lease agreement for lease rental of two fairway mowers. The lease is payable in quarterly installments of $9,584 through December 2010 with an annual interest rate of 3.90%. The lease has been allocated to the Golf Course Fund. The balance outstanding at June 30, 2008 was $44,480. In June 2, 2006, the City acquired one front loader and five side-loaders under a capital lease agreement payable in semi-annual installments of $135,798 through June 2011 with an annual interest rate of 4.16%. This lease has been allocated to the Refuse Fund. The balance outstanding at June 30, 2008, was $758,614. In December 2006, the City acquired three trucks, one street sweeper and one sewer /storm drain vactor truck under a capital lease agreement payable in semi-annual installments of $118,213 through December 2011, with an annual interest rate of 3.88%. This lease has been allocated to the Refuse and Wastewater Funds. The balance outstanding at June 30, 2008 was $766,847. In May 2007, the City acquired one (1) Caterpillar D&T Waste Bulldozer under a capital lease agreement payable in semi-annual installments of $56,519 through May 2012, with an annual interest rate of 3.98%. This lease has been allocated to the Refuse Fund. The balance outstanding at June 30, 2008 was $414,213. The annual debt service requirements on the lease obligations at June 30, 2008, were as follows: For the Year Ending June 30, 2009
Principal $
2010
Interest
899,437
$
89,034
Total $
988,471
755,677
55,830
2011
603,604
27,045
630,649
2012
225,717
5,536
231,253
Total
$
2,484,435
$
177,445
811,507
$
2,661,880
7. RISK MANAGEMENT AND SELF-INSURANCE The City has an established a Risk Management Fund (an internal service fund) to account for a self-insurance program. For the period ending June 30, 2008, the City was self-insured for workers' compensation up to $500,000 per occurrence and for general liability up to $1,000,000 per occurrence. Claims in excess of these amounts are insured. The City is also completely self-insured for unemployment insurance, vision, and dental insurance claims, and this self-insurance program is accounted for in the General Fund. The City contracts with outside administrators to administer these programs. There were no significant reductions in insurance coverage. Settlements have not exceeded insurance coverage in any of the past three fiscal years.
87
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
7. RISK MANAGEMENT AND SELF-INSURANCE, Continued In January 1997, the City joined the Authority for California Cities Excess Liability (ACCEL). ACCEL is a joint powers authority organized under the provisions of Section 6500 et. seq. of the California Government code. ACCEL was founded in 1986 to provide medium-sized California cities self-funding for catastrophic losses. There are currently twelve members. ACCEL operates a liability risk pooling program which is subject to an annual independent financial audit and biennial actuarial study. ACCEL is governed by a twelve member Board of Directors. Each member agency appoints a representative to the Board of Directors. ACCEL is funded by its member participants and, at the discretion of its Board of Directors, may assess the members for additional premiums (in an unlimited amount) in the event ACCEL assets at any time are insufficient to discharge its liabilities. For the 2007-2008 fiscal year, ACCEL charged its members $0.52 cents per one-hundred dollars of payroll for the self-funded $4,000,000 excess of a $1,000,000 member self-insured retention. Members also purchased commercial excess insurance limits of $30,000,000 excess of $5,000,000. Ten cities purchased additional optional limits of $10,000,000 excess of $35,000,000. In addition, four cities purchased optional limits of $10,000,000 excess of $45,000,000. Members were also charged administrative costs in equal amounts. The City’s share of administrative costs was $27,360 during the 2007-2008 fiscal year. ACCEL’s day-to-day operations are administered by Alliant Insurance Services, Inc. (Alliant) contracted by ACCEL to provide accounting, risk consulting, insurance brokerage, and program administration services. Alliant’s responsibility also includes the administration of policies and procedures as set forth by the ACCEL Joint Powers Authority Agreement, By-laws, and by the Board of Directors. ACCEL provides coverage above each member’s self-insured retention (SIR), subject to aggregate limit. Historically, nine members have $500,000 SIRS and two members have $1,000,000 SIRS. ACCEL provided an optional coverage of $500,000 excess of $500,000 per occurrence through 1989-90; however, this coverage is no longer available. Prior to July 1, 1990, ACCEL pooled losses incurred by its members up to $10,000,000. Effective July 1, 1990, ACCEL created a reinsurance pool within the $9,000,000 excess of $1,000,000 layer by purchasing $5,000,000 excess of $5,000,000 coverage. On July 1, 1997, ACCEL further reduced its exposure and purchased coverage of $17,000,000 excess of $3,000,000 coverage. Due to favorable market conditions, ACCEL purchased coverage of $19,000,000 excess of $1,000,000 effective July 1, 1998. Six members with SIR of $500,000 purchased additional coverage of $500,000 excess of $500,000. As of July 1, 2000, nine members purchased insurance of $19,500,000 excess of $1,000,000. ACCEL was fully insured through June 30, 2003. As of July 1, 2003, the Authority purchased reinsurance covering $20,000,000 in excess of $2,000,000 and pooled losses in the layer $1,000,000 excess of $1,000,000. All members have SIR of $1,000,000. ACCEL members may participate in the purchase of other insurance, such as excess worker’s compensation and excess liability over $12,000,000 per occurrence where risk is not transferred to the pool. Effective September 1, 2003, ACCEL purchased excess insurance for all losses in excess of $2,000,000 per occurrence. ACCEL does not administer claims for these programs; therefore, no revenue or expense is reflected in ACCEL’s financial statements. 88
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
7. RISK MANAGEMENT AND SELF-INSURANCE, Continued ACCEL has a retrospective rating plan whereby all premiums collected, together with related investment income earned, in excess of pooled losses and loss expenses for each program year will be returned to members beginning five years after the end of the program year. Losses and loss expenses are allocated to each member based on a weighted actual loss formula. At the June 2007 Board of Directors meeting, a retrospectively rated refund was made available for distribution to the members for program years 2 through 16 in the amount of $10,386,869. Members may elect to have returned all or a portion of their refund and the funds will remain in the respective program year in the name of the member city. The City of Santa Cruz elected to have returned $500,000 of its $793,187 available retrospective rated refund, leaving $293,187 in the program. Summary audited financial information for ACCEL as of and for the year ended June 30, 2008, is as follows: Assets Cash and investments Other assets
$
29,509,489 450,557
Total assets
$
29,960,046
$
13,000,000 16,801,828 33,355
Liabilities and Net Assets Unpaid claims liability Retrospectively rated refunds liability Other liabilities Total liabilities Net assets
29,835,183 124,863
Total liabilities and net assets
$
29,960,046
$
10,976,850 1,982,961 328,591
Revenues Premiums earned Investment income Administrative fees Total revenues
13,288,402 Expenses
Loss provision and premiums paid General and administrative
12,859,811 400,266
Total expenses
13,260,077
Net income Net assets, beginning of year
28,325 96,538
Net assets, end of year
$
124,863
Complete financial statements for ACCEL can be obtained from Alliant Insurance Services, Inc., 600 Montgomery Street, 9th Floor, San Francisco, CA 94111.
89
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
7. RISK MANAGEMENT AND SELF-INSURANCE, Continued Risk Management Fund revenues are primarily premium charges received from other funds and are planned to match expenses of insurance premiums for coverage in excess of self-insured amounts, estimated payments resulting from self-insurance programs, and operating expenses. Department charges are based on historical experience. Claims known to be payable and the estimated liability for the balance, based on a case-by-case review of all claims is recorded as claims payable. An additional estimate of the amount to be paid for claims incurred, but not reported, is also recorded as claims payable. Changes in the Risk Management Fund's claims liability amount for the years ended June 30, 2006 through 2008 are as follows: CLAIMS PAYABLE
June 30, 2006
$
Beginning
Claims
Balance
Incurred
10,719,455
$
2,686,917
Ending Payments $
(2,399,082)
Balance $
11,007,290
June 30, 2007
11,007,290
2,988,351
(3,553,086)
10,442,555
June 30, 2008
10,442,555
2,869,053
(2,869,053)
10,442,555
The General Fund and Redevelopment Agency Fund typically have been used in prior years to liquidate the liability for claims and judgments. 8. LANDFILL CLOSURE AND POSTCLOSURE COSTS In accordance with requirements established by the California Integrated Waste Management Board, the City has recognized a portion of the landfill's closure and postclosure care (closure) costs. These cost estimates are based on the amount of landfill used to date. The total estimated costs are as follows: Total estimated closure costs Total estimated postclosure costs Total estimated closure and postclosure costs
$
4,643,503 9,008,799
$
13,652,302
The City has increased the landfill’s capacity through excavations, and plans to continue excavating in future years to increase capacity. This effort has also increased the estimates of the closure and postclosure costs. At June 30, 2008, the estimated landfill closure cost liabilities of $6,363,712 and estimated annual landfill closure cost of $308,473 were calculated as follows: Total estimated closure and postclosure costs
$
Percent of used capacity to total capacity
13,652,302 46.61% 6,363,338
Miscellaneous adjustments
374
Estimated total closure and postclosure costs liability
6,363,712
Previous closure costs accrued
6,055,236
2007-2008 expense for closure and postclosure costs
$ 90
308,476
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
8. LANDFILL CLOSURE AND POSTCLOSURE COSTS, Continued The landfill has an estimated remaining capacity of 5,597,296 cubic yards and has a current projected closure date of January, 2038. Based upon the requirements of the California Integrated Waste Management Board, the City set aside $166,000 to fund future closure and post-closure costs for the year ended June 30, 2005 and $166,558 for all subsequent years afterwards through and including fiscal year ending June 30, 2008. All cash is invested. The market value of the invested cash at June 30, 2008 was $3,543,067, and is available to provide for closure and postclosure costs. Total funds accumulated as of June 30, 2008, are comprised as follows: Closure
$
Postclosure
1,486,151 2,056,916
Total
$
3,543,067
The City has demonstrated acceptable financial assurance to the California Ingenerated Waste Management Board through an agreement pledging revenue for corrective actions costs on September 26, 2006. Sufficient funds to cover these potential costs are available in the Refuse Unrestricted Cash Account. The estimated closure and corrective action costs are current estimates based on data provided by an independent consultant and are subject to changes in inflation, technological advancements, or regulatory changes. 9. RETIREMENT PLANS A. Pension Plan Plan Description The City contributes to the California Public Employees' Retirement System (PERS); an agent multiple-employer defined benefit pension plan. The Police and Fire Safety plans are required to participate in a risk pool since there were less than 100 active members in at least one valuation since June 30, 2003. PERS provides retirement and disability benefits, annual cost-of-living adjustments, and death benefits to plan members and beneficiaries. PERS acts as a common investment and administrative agent for participating public entities within the State of California. Benefit provisions and all other requirements are established by State statute and City ordinance. Copies of PERS’ Annual Financial Report may be obtained from their Executive Office located at 400 P Street, Sacramento, CA 95814.
91
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
9. RETIREMENT PLANS, Continued A. Pension Plan, Continued Funding Policy City employees are required to contribute 9% for safety employees and 11.163% for all other employees of their annual covered salary. The City employer is required to contribute at an actuarially determined rate; the fiscal year 2008 rate is 9.079% for miscellaneous employees, 35.071 for police safety employees, and 39.718% for fire safety employees of annual covered payroll. During the first half of fiscal year 2008, miscellaneous employees continued a cost-sharing agreement whereby the employee was required to pay the employer share above 6.354%, a portion on a pre-tax basis and a portion on a post-tax basis. In November 2007 and January 2008, all contracts for miscellaneous employees were negotiated to reduce the employee contribution to 7%. The contribution requirements of City employees and the City employer are established and may be amended by PERS. Annual Pension Cost For fiscal year 2008, the City’s annual pension cost of $9,024,674 for PERS was equal to the City’s required and actual contributions. The required contribution was determined as part of the June 30, 2005, actuarial valuation using the entry age normal actuarial cost method. The actuarial assumption included (a) 7.75% investment rate of return (net of administrative expenses); (b) projected salary increases ranging from 3.25% to 14.45% depending on age, service, and type of employment, and (c) 2% per year cost-of-living adjustments. Both (a) and (b) included an inflation component of 3.0%. The actuarial value of PERS assets was determined using techniques that smooth the effects of volatility in the market value of investments over a fifteen-year period. PERS unfunded actuarial accrued liability (or surplus) is being amortized as a level percentage of projected payroll on a closed basis. The amortization period at June 30, 2005 was 15 years for Public Safety Police employees, 15 years for Public Safety Fire Employees, and 30 years for miscellaneous employees for prior and current service unfunded liability. Fiscal
Annual
Percentage
Net
Year
Pension
of APC
Pension
Ended
Cost (APC)
Contributed
Obligation
6,330,030
100%
June 30, 2007
June 30, 2006
$
6,462,742
100%
-
June 30, 2008
9,024,674
100%
-
92
$
-
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
9. RETIREMENT PLANS, Continued A. Pension Plan, Continued Funding Status as of the Most Recent Actuarial Date A schedule of funding progress for the most current available year follows, the remaining periods can be found in the RSI section. PUBLIC EMPLOYEE RETIREMENT SYSTEMS (PERS) SCHEDULE OF FUNDING PROGRESS Miscellaneous Employees
Actuarial Valuation Date June 30, 2007
Actuarial Value of Assets $
181,207,670
Unfunded (Overfunded) Actuarial Accrued Liability
Entry Age Actuarial Accrued Liability $
200,228,705
$
19,021,035
Funded Ratio 90.5%
Covered Payroll $
34,999,086
Unfunded (Overfunded) Actuarial Liability as Percentage of Covered Payroll 54.3%
Police Safety and Fire Safety Employees Since the City has less than 100 active members in Fire and Police plans in at least one valuation since June 30, 2004, the City is required to participate in a risk pool. An actuarial valuation was performed with other participants within the same risk pool. Therefore, standalone information of the schedule of the funding progress for the City is not available. 10. POST-EMPLOYMENT RETIREMENT BENEFITS Retiree Medical Plan The City contracts with CalPERS for retiree health care benefits. Covered employees who retire under the provisions of the City’s contract with CalPERS are eligible to continue CalPERS medical coverage. The City’s contribution rate for retiree enrollment is the minimum amount provided under Government Code Section 22892 of the Public Employees Medical and Hospital Care Act. The minimum rates for the following calendar years are listed below: • • • •
2007 - $80.80 2008 - $97.00 2009 – $101.00 2010 – CPI Adjustment
On June 30, 2008, 145 retired employees were eligible for the Retiree Medical Plan benefits. In fiscal year 2008, the City paid $158,872 towards the Retiree Medical Plan and recognized these expenditures as they were paid. 93
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
10. POST-EMPLOYMENT RETIREMENT BENEFITS, Continued Retiree Medical Incentive All part-time and full-time regular employees that meet specified Memorandum of Understanding (MOU) continuous service and minimum age requirements are also eligible to receive a retiree medical incentive. Miscellaneous employees must have at least 10 years of continued service with the City and be at least 55 years of age; and Public Safety employees must have a minimum of 5 years of continued service with the City and be at least 50 years of age. Retiree medical incentives will be provided until the retiree becomes eligible for Medicare or discontinues CalPERS medical coverage. On June 30, 2008, there were 65 participants in the retirement medical incentive program. In fiscal year 2008, the City paid $112,526 towards retiree medical incentives and recognized these expenditures as they were paid.
11. COMMITMENTS AND CONTINGENCIES The City participates in a number of Federally assisted grant programs, of which the principal grants are the Disaster Assistance Program, Community Development Block Grant (CDBG), Home Investments Partnership Program (HOME) grant program, various Department of Justice and Department of Transportation grant programs. These programs are subject to program compliance audits by the grantors or their representatives. The amount, if any, of expenditures which may be disallowed by the granting agencies upon audit cannot be determined at this time, although the City expects such amounts to be immaterial. The California Legislature granted tidal and submerged lands in trust to the City to be used for a number of statewide purposes in furtherance of navigation, commerce, and fisheries. In accordance with this legislation, revenues derived from the Wharf are required to be used for purposes permitted under the grant statute. There are a number of lawsuits presently against the City. While the ultimate outcome of these lawsuits is not determinable, in the opinion of the City Attorney and City management, recovery from the City, if any, would not have a material effect on the accompanying financial statements.
94
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
11. COMMITMENTS AND CONTINGENCIES, Continued The following is a list of commitments as of June 30, 2008: Major Commitments and Contracts: Water Supply Project
$
Bay Street Reservoir Reconstruction
2,640,868 1,844,600
Gun Range Remediation
667,887
Power Capacitor Bank Upgrades
666,733
Design and Construction Landfill Cell 3
571,723
Water Treatment Upgrades
539,862
AutoCar WXII 64 Truck
459,952
Water System Security
441,121
Mission Street Landscaping
282,379
GHWTP Photovoltaic System
239,786
Slide Repair at the GHWTP
224,556
MBNMS Visitors Center
215,144 $
Total Commitments and Contracts
8,794,611
12. OPERATING LEASES The City is obligated under various operating leases for the use of land, buildings, office space and equipment. Lease expenditures, primarily for governmental funds, for the year ended June 30, 2008 were $207,963. Future minimum lease payments required by lease agreements that have initial or remaining noncancelable lease terms in excess of one year as of June 30, 2008 are as follows:
2009 2010
$
154,179 32,283
Total future minimum lease payments
$
186,462
The City leases (as lessor) office facilities, buildings, and wharf facilities under operating leases to various entities and individuals. Total revenues from these leases for the year ending June 30, 2008 were $998,700. The total cost of leased assets as of June 30, 2008 was $28,073,064, and the accumulated depreciation of those assets that are depreciable amounted to $8,082,830. Future estimated revenues from these leases are as follows: Year Ending June 30,
Amount
2009 2010 2011 Future years
$
95
1,014,231 881,083 798,172 4,126,813
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
13. RESERVED AND DESIGNATED FUND BALANCES Fund balances at June 30, 2008, have been reserved and designated for the following purposes: Redevelopment
Capital
Special
Debt
General
Agency
Projects
Revenue
Service
Fund
Fund
Funds
Funds
Funds
Total
Reserved for: Encumbrances
$
Noncurrent receivables and advances Prepaid items Debt service General plan update Hardship grants Low and moderate income housing Total reserved
846,218
$
585,082
$
1,986,720
$
789,202
$
-
$
4,207,222
4,161,658
5,768,571
-
2,080,828
-
12,011,057
49,317
-
-
-
-
49,317
-
64,398
-
-
-
64,398
1,095,000
-
-
-
-
1,095,000
291,812
-
-
-
-
291,812
-
2,187,617
-
-
-
2,187,617
6,444,005
8,605,668
1,986,720
2,870,030
-
19,906,423
Designated for: Accrued compensated absences
1,905,703
-
-
-
-
1,905,703
Capital projects
-
8,823,786
-
-
-
8,823,786
City public trust
5,517,110
-
-
-
-
5,517,110
66,403
-
-
-
-
66,403
3,245
-
-
-
-
3,245 3,976,749
Code enforcement CPVAW
-
2,060,068
-
-
1,916,681
Equipment maintenance
Debt service
56,858
-
-
-
-
56,858
Green building education
459,653
-
-
-
-
459,653
Housing in-lieu program
241,732
-
-
-
-
241,732
Kiosk maintenance
72,512
-
-
-
-
72,512
Museum building
28,021
-
-
-
-
28,021
Parks and recreation programs
22,048
-
-
-
-
22,048
1,985
-
-
-
-
1,985
Planning/zoning programs Police programs
-
-
-
79,426
-
79,426
8,143
-
-
978,771
-
986,914
Unemployment insurance
70,018
-
-
-
-
70,018
Youth/teen programs
26,602
-
-
-
-
26,602
Total designated
8,480,033
10,883,854
-
1,058,197
1,916,681
22,338,765
Unreserved, Undesignated
10,734,911
-
1,834,139
-
7,953,071
Public works programs
Total fund balances
$
25,658,949
$
19,489,522
96
(4,615,979) $
(2,629,259)
$
5,762,366
$
1,916,681
$
50,198,259
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
14. DEFICIT NET ASSETS The City had a total deficit in net assets of ($3,231,427) as of June 30, 2008. This amount was comprised of the General Capital Improvement governmental fund deficit net assets of ($2,629,259), the Golf enterprise fund deficit net assets of ($237,634), and the Risk Management internal service fund deficit net assets of ($364,534). The Risk Management internal service fund deficit net assets is a combination of deficit net assets of ($2,047,889) in the Workers Compensation fund, offset by positive net assets of $1,683,355 in the Liability insurance fund. The General Capital Improvement funds’ deficit is a result of the accelerated completion of the City Arterial and Collector Street Overlay Project, and will be cleared with the planned issuance of debt in the next fiscal year. The Golf funds’ deficit net assets were due to a large project in the repair of damage to a small section of the greens. The deficit should be cleared with green fees collected in the next fiscal year. The Risk Management internal service funds’ deficit is due to estimated workers’ compensation claims liabilities in excess of cash and other assets available in the fund, positively offset by the Liability insurance net assets. It is anticipated that this deficit will be made up in future years by increased contributions from other City funds. The City has established an actuarially approved plan to fund the increased liability over a number of years. A detail listing of deficit net assets by fund is shown below: Net Assets Capital Improvement Fund
$ (2,629,259)
Golf fund
(237,634)
Risk Management Fund: Workers Compensation
$
Liability insurance
(2,047,889) 1,683,355
(364,534) $ (3,231,427)
Total deficit net assets
15. SUBSEQUENT EVENTS The City of Santa Cruz executed a loan agreement with the Library Joint Powers Authority in September of 2008 for $467,303 related to the costs of tenant improvements at the Union Locust building which the City advanced to the Authority. The loan will be repaid over ten years, with an annual interest rate of 5%. Annual debt service payment on this loan is $60,518.
97
City of Santa Cruz Notes to Basic Financial Statements, Continued For the year ended June 30, 2008
16. PRIOR PERIOD ADJUSTMENTS A. Government-Wide Financial Statements The City recorded the following prior-period adjustments in the Government-Wide Financial Statements. Adjustments to the Governmental Activities include a net increase of $24,078,512 in Capital assets – infrastructure and a net increase of $214,011 in Capital assets – land improvements, and a decrease in Capital Assets – construction in progress of $4,076,098 belonging to the General Fund and incorrectly recorded in the Storm Water Enterprise Fund during the GASB 34 conversion. Adjustments to the Business-Type Activities include the $24,078,512 reduction in Capital assets – infrastructure and a $214,011 reduction in capital Assets – land improvements in the Storm Water Enterprise Fund. Accordingly, the net assets as of July 1, 2007, have been restated as follows: Prior Period Adjustments
Net Assets, as Previously
Capital
Net Assets,
Reported
Assets
As Restated
Government-Wide Financial Statements Governmental Activities: Net assets
$
182,415,091
Total governmental activities
$
20,216,425
$
202,631,516
182,415,091
20,216,425
202,631,516
253,686,501
(24,292,523)
229,393,978
253,686,501
(24,292,523)
229,393,978
Business-Type Activities: Net assets Total business-type activities Total government-wide
$
436,101,592
$
(4,076,098)
$
432,025,494
B. Funds Financial Statements The City recorded the following prior-period adjustments in the fund financial statements: Adjustments to the Business-Type Activities include a $24,078,512 reduction in Capital assets–infrastructure and a $214,011 reduction in Capital Assets–land improvements in the Storm Water Enterprise Fund. These errors occurred during the GASB 34 conversion. Accordingly, the net assets as of July 1, 2007, have been restated as follows:
Major Enterprise Funds: Storm Water
$
Net Assets,
Prior Period Adjustments
Previously
Net Capital
Net Assets,
Reported
Assets
As Restated
40,491,379
$
98
(24,292,523)
$
16,198,856
REQUIRED SUPPLEMENTARY INFORMATION
99
City of Santa Cruz Required Supplementary Information For the year ended June 30, 2008
1. BUDGETARY INFORMATION An annual budget is adopted by the City Council no later than the first regular meeting in July for the fiscal year beginning July first. As part of the budget process, all City departments submit budget requests for the next fiscal year. These requests are reviewed, and a final City Manager recommended budget showing estimated revenues and expenditures of the City is prepared. This proposed budget is transmitted to the City Council and made available to the public for review. Study sessions and a public hearing are conducted before final adoption of the budget by the City Council. Transfers of appropriations within any department require the approval of the Director of Finance for transfers up to $50,000, and the City Manager approval for all transfers over $50,000. Any new appropriation or appropriation transfer between departments requires approval by the City Council. Several supplemental appropriations were necessary during the year and are reflected in the budget amounts in the financial statements. Expenditures may not legally exceed appropriations at the department level. Under the City Charter, all unexpended appropriations shall lapse at the end of the fiscal year unless they are lawfully committed, or are required by law to be continuously appropriated from year to year. Lawfully committed amounts include amounts legally encumbered at year end. Encumbrance accounting, under which purchase orders, contracts, and other commitments for the expenditure of monies are recorded in order to reserve that portion of the applicable appropriation, is employed as an extension of formal budgetary integration in the governmental fund types. Encumbrances outstanding at year-end are reported as reservation of fund balances since they do not constitute expenditures or liabilities, and reappropriations in the subsequent year provide authority to complete these transactions as expenditures. In addition, project-length (or non-lapsing) budgets are adopted for capital improvement and other projects, and grant-funded projects or programs that may not be completed within the fiscal year during which the budget appropriation for the project or program originates. Under these circumstances, the appropriation continues until project or program completion, or unless the appropriation is subsequently amended or rescinded by the City Council. In the Budgetary Comparison Schedules, the “Original Budget” column includes the final adopted budget amounts, re-appropriations for prior year encumbrances, and continuing appropriations for project-length budgets automatically carried over from prior years. The City Charter requires the City Council, upon recommendation of the City Manager and after providing sufficient funds to meet debt service and operating needs, to annually set aside in the enterprise funds an amount to be used for the acquisition and betterment of plant facilities. Such amounts, if any, would be shown in the financial statements as cash and investments held for betterment of plant facilities. No such funds were set aside during the year ended June 30, 2008.
100
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008
1. BUDGETARY INFORMATION, Continued Budgets are adopted each year for all general, special revenue, debt service, and capital projects funds. These governmental fund budgets are prepared on a basis consistent with generally accepted accounting principles (GAAP), except in the following areas: ¾
Budgetary basis revenues include repayments of loan principal. Budgetary basis expenditures include loans made. On a GAAP basis both of these are considered as reclassifications of fund balance (between reserved and unreserved fund balance).
¾
GAAP basis revenues include the fair value adjustment to investment earnings. GAAP basis expenditures include compensated absences expense. Neither of these are included in the budgetary basis.
A reconciliation of differences between budgetary and GAAP revenues and expenditures follows the budget comparison schedules.
101
This page intentionally left blank.
102
BUDGETARY SCHEDULES
103
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008 Budgetary Comparison Schedule, General Fund Variance with Budgeted Amounts Original
Final
Actual Amounts
Positive
(Budgetary Basis)
(Negative)
Budget to GAAP Actual Amounts Differences
(GAAP Basis)
REVENUES: Taxes
$
46,473,504
$
46,473,504
$
45,809,387
$
(664,117)
$
-
$
45,809,387
Licenses and permits
726,000
726,000
935,191
209,191
-
935,191
Intergovernmental
980,000
1,094,113
854,975
(239,138)
-
854,975
External
8,443,264
9,127,264
9,834,933
707,669
-
9,834,933
Internal
4,132,294
3,779,037
3,789,924
10,887
-
3,789,924
Interagency
9,851,048
9,851,048
10,031,215
180,167
(1,096,736)
8,934,479
22,426,606
22,757,349
23,656,072
898,723
(1,096,736)
22,559,336
Fines and forfeitures
1,954,200
1,954,200
2,123,686
169,486
-
2,123,686
Use of money and property
2,729,625
2,729,625
2,987,166
257,541
75,438
3,062,604
69,082
182,948
198,312
15,364
-
198,312
75,359,017
75,917,739
76,564,789
647,050
(1,021,298)
75,543,491
General government
15,087,266
15,960,100
13,982,305
1,977,795
-
13,982,305
Public safety
33,451,796
33,225,430
32,853,383
372,047
-
32,853,383
Parks and recreation
10,689,712
10,745,668
10,464,762
280,906
-
10,464,762
Library
10,143,947
9,995,234
10,298,783
(303,549)
-
10,298,783
Public works
5,130,769
5,101,169
4,642,061
459,108
-
4,642,061
Community and economic development
1,258,065
1,579,640
1,119,556
460,084
(1,096,736)
22,820
Social services
1,787,703
1,834,309
1,816,741
17,568
-
1,816,741
2,130,215
2,365,963
1,024,209
1,341,754
-
1,024,209
781,010
781,010
146,019
634,991
-
146,019
95,199
95,199
45,174
50,025
-
45,174
80,555,682
81,683,722
76,392,993
5,290,729
(1,096,736)
75,296,257
(5,196,665)
(5,765,983)
171,796
5,937,779
75,438
247,234
46,045
-
46,045
(850,000)
-
-
Charges for services:
Subtotal charges for services
Other revenues Total revenues EXPENDITURES: Current:
Capital outlay Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES OTHER FINANCING SOURCES (USES): Proceeds from asset disposition Proceeds from long-term debt issued Loan principal receipts Transfers in
-
-
46,045
850,000
850,000
-
12,000
12,000
54,009
42,009
529,427
568,802
74,240
(679,390)
Transfers out
(1,548,875)
(1,127,990)
(118,073)
(953,696)
(4,484,628)
(5,884,056)
(781,900)
26,436,883
26,436,883
712,037
Total other financing sources (uses) Net change in fund balances
(54,009)
-
(494,562)
-
74,240
420,885
-
(1,127,990)
(54,009)
(1,007,705)
(835,623) 5,102,156
21,429
(760,471)
FUND BALANCE: Beginning of the year End of year
$
21,952,255
$
20,552,827
104
26,436,883 $
25,654,983
$
5,102,156
26,419,420
(17,463) $
3,966
$
25,658,949
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008
General Fund Reconciliation of Net Changes in Fund Balances - Budgetary to GAAP Basis: Net Change in Fund Balances - Budgetary Basis
$
(781,900)
The amount reported in the Governmental Funds Statement of Revenues, Expenditures and Changes in Fund Balances was different because: Interagency charges for personnel services provided to the redevelopment agency are a revenue and expenditure on a budgetary basis, but are eliminated in the Statement of Revenues, Expenditures, and Changes in Fund Balances on a GAAP basis.
(1,096,736)
Change in fund balances because the redevelopment agency is part of the reporting entity.
1,096,736
Unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis.
75,438
On a budgetary basis, loan principal receipts are recorded as revenue in the Statement of Revenues, Expenditures and Changes in Fund Balances, but on a GAAP basis, the receipts reduce receivables. Net Change in Fund Balances - Statement of Revenues, Expenditures and Changes in Fund Balances
(54,009) $
(760,471)
Reconciliation of Fund Balances - Budgetary to GAAP Basis: Fund Balances - Ending - Budgetary Basis
$
Interagency charges for personnel services provided to the redevelopment agency are a revenue and expenditure on a budgetary basis, but are eliminated in the Statement of Revenues, Expenditures, and Changes in Fund Balances on a GAAP basis.
(1,096,736)
Change in fund balances because the redevelopment agency is part of the reporting entity.
1,096,736
Unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis.
57,975
On a budgetary basis, loan principal receipts are recorded as revenue in the Statement of Revenues, Expenditures and Changes in Fund Balances, but on a GAAP basis, the receipts reduce receivables. Fund Balances - Ending - GAAP Basis
(54,009) $
105
25,654,983
25,658,949
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008
Budgetary Comparison Schedule, Redevelopment Agency Variance with Budgeted Amounts Original
Final
Actual Amounts
Positive
(Budgetary Basis)
(Negative)
Budget to GAAP Actual Amounts Differences
(GAAP Basis)
REVENUES: Tax increment
$
11,088,508
$
11,308,008
$
11,956,560
$
648,552
$
-
$
11,956,560
Use of money and property
408,259
436,259
803,486
367,227
60,525
864,011
Other revenues
294,580
369,580
1,149,855
780,275
-
1,149,855
11,791,347
12,113,847
13,909,901
1,796,054
60,525
13,970,426
Total revenues EXPENDITURES: Current: Community and economic development Capital outlay
9,864,825
11,664,323
7,551,378
4,112,945
(110,000)
4,384,760
5,616,760
717,564
4,899,196
-
717,564
6,010,909
6,568,997
6,568,864
133
(4,846,330)
1,722,534
594,778
565,203
546,024
19,179
-
546,024
20,855,272
24,415,283
15,383,830
9,031,453
(4,956,330)
10,427,500
5,016,855
3,542,926
$
Debt service:
7,441,378 -
Principal Interest and fiscal charges Total expenditures
REVENUES OVER (UNDER) EXPENDITURES
(9,063,925)
(12,301,436)
(1,473,929)
4,790,013
4,790,013
4,787,500
-
-
-
10,827,507
OTHER FINANCING SOURCES (USES): Loan proceeds Long term advance proceeds Loan principal receipts Transfer in Transfer out Total other financing sources (uses) Net change in fund balances
(2,513)
(4,787,500)
-
-
-
-
23,000
23,000
23,000
-
(23,000)
-
5,104,983
5,104,983
4,862,341
(242,642)
-
4,862,341
(5,104,983)
(5,104,983)
(4,862,341)
242,642
-
(4,862,341)
4,813,013
4,813,013
4,810,500
(4,810,500)
-
(4,250,912)
(7,488,423)
3,336,571
(9,063,925)
(4,221,204)
(5,630,172)
15,961,583
15,961,583
15,961,583
(2,513) 10,824,994
3,542,926
206,355 1,944,557
FUND BALANCE:
Beginning of the year End of year
$
11,710,671
$
8,473,160
106
$
19,298,154
$
10,824,994
15,946,596
14,987 $
221,342
$
19,489,522
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008
Redevelopment Agency Fund Reconciliation of Net Changes in Fund Balances - Budgetary to GAAP Basis: Net Change in Fund Balances - Budgetary Basis
$
3,336,571
The amount reported in the Governmental Funds Statement of Revenues, Expenditures and Changes in Fund Balances was different because: Unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis.
60,525
The Agency budgets for loan disbursements which will not be repaid within the current year. Although these amounts are recorded as long-term receivables on the Governmental Funds Balance Sheet, they are not available for appropriation.
110,000
On a budgetary basis, the Agency records loan principal receipts as revenue, but on a GAAP basis, they reduce receivables.
(23,000)
Proceeds of both short term loans and long term advances from the City are considered budgetary resources, but are not revenues on a GAAP basis.
(4,787,500)
The Agency budgets for both short term and long term loan and advance principal repayments to the City, but these payments are not considered expenditures on a GAAP basis.
4,846,330
Net Change in Fund Balances - Statement of Revenues, Expenditures and Changes in Fund Balances
$
3,542,926
$
19,298,154
Reconciliation of Fund Balances - Budgetary to GAAP Basis: Fund Balances - Ending - Budgetary Basis Cumulative unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis.
45,538
The Agency budgets for loan disbursements which will not be repaid within the current year. Although these amounts are recorded as long-term receivables on the Governmental Funds Balance Sheet, they are not available for appropriation.
110,000
On a budgetary basis, the Agency records loan principal receipts as revenue, but on a GAAP basis, they reduce receivables.
(23,000)
Proceeds of both short term loans and long term advances from the City are considered budgetary resources, but are not revenues on a GAAP basis.
(4,787,500)
The Agency budgets for both short term and long term loan and advance principal repayments to the City, but these payments are not considered expenditures on a GAAP basis.
4,846,330
Fund Balances - Ending - GAAP Basis
$
19,489,522
19,489,522 All funds are reserved or designated for debt service, capital projects, or low and moderate income housing.
107
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008 Budgetary Comparison Schedule, Capital Improvement Fund Variance with Budgeted Amounts Original
Final
Actual Amounts
Positive
(Budgetary Basis)
(Negative)
Budget to GAAP Actual Amounts Differences
(GAAP Basis)
REVENUES: Taxes
$
Intergovernmental
1,236,000
$
4,545,091
Use of money and property Other revenues Total revenues
1,236,000
$
5,427,489
1,455,615
$
1,686,829 (13,472)
219,615
$
-
(3,740,660)
-
$
1,455,615 1,686,829
110,870
110,870
(124,342)
13,472
-
3,351,539
3,377,886
1,704,593
(1,673,293)
-
1,704,593
9,243,500
10,152,245
4,833,565
(5,318,680)
13,472
4,847,037
EXPENDITURES: Current: General government
106,000
265,102
231,329
33,773
-
231,329
Parks and recreation
255,062
1,279,950
196,311
1,083,639
-
196,311
8,224,670
10,325,521
4,423,732
5,901,789
-
4,423,732
-
1,621,095
632,462
988,633
-
632,462
3,405,000
13,230,533
8,037,127
5,193,406
-
8,037,127
Principal
126,652
170,718
115,000
55,718
-
115,000
Interest and fiscal charges
196,876
321,876
305,371
16,505
-
305,371
12,314,260
27,214,795
13,941,332
13,273,463
-
13,941,332
(3,070,760)
(17,062,550)
(9,107,767)
7,954,783
13,472
(9,094,295)
11,500,000
11,500,000
-
Public works Community and economic development Capital outlay Debt service:
Total expenditures REVENUES OVER (UNDER) EXPENDITURES OTHER FINANCING SOURCES (USES): Proceeds from long-term debt issued Capital contributions - other agencies
650,000
Transfers in
372,800
Transfers out
(105,950)
Total other financing sources (uses) Net change in fund balances
-
(11,500,000)
-
650,000
-
(650,000)
-
-
2,265,207
7,772,237
5,507,030
-
7,772,237
95,510
-
(10,440)
(105,950)
12,416,850
14,309,257
7,761,797
(6,547,460)
9,346,090
(2,753,293)
(1,345,970)
1,407,323
13,472
(1,297,876)
(1,297,876)
(1,297,876)
-
1,115
(10,440)
-
7,761,797 (1,332,498)
FUND BALANCES: Beginning of the year, as restated End of year
$
8,048,214
$
(4,051,169)
108
$
(2,643,846)
$
1,407,323
$
14,587
(1,296,761) $
(2,629,259)
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008
General Fund Reconciliation of Net Changes in Fund Balances - Budgetary to GAAP Basis: Net Change in Fund Balances - Budgetary Basis
$
Unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis. Net Change in Fund Balances - Statement of Revenues, Expenditures and Changes in Fund Balances
(1,345,970)
13,472 $
(1,332,498)
$
(2,643,846)
Reconciliation of Fund Balances - Budgetary to GAAP Basis: Fund Balances - Ending - Budgetary Basis Unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis. Fund Balances - Ending - GAAP Basis
109
14,587 $
(2,629,259)
$
(2,629,259)
This page intentionally left blank.
110
City of Santa Cruz Required Supplementary Information, Continued For the year ended June 30, 2008
PUBLIC EMPLOYEE RETIREMENT SYSTEM (PERS) SCHEDULE OF FUNDING PROGRESS Miscellaneous Employees Unfunded (Overfunded) Unfunded
Actuarial
Entry Age
(Overfunded)
Liability as
Actuarial
Actuarial
Actuarial
Actuarial
Valuation
Value of
Accrued
Accrued
Funded
Covered
Covered
Date
Assets
Liability
Liability
Ratio
Payroll
Payroll
June 30, 2005
$
150,956,645
$
170,732,487
$
Percentage of
19,775,842
88.4%
$
32,905,030
60.1%
June 30, 2006
164,898,761
183,410,717
18,511,956
89.9%
33,001,059
56.1%
June 30, 2007
181,207,670
200,228,705
19,021,035
90.5%
34,999,086
54.3%
Police Safety Employees Unfunded (Overfunded) Unfunded
Actuarial
Entry Age
(Overfunded)
Liability as
Actuarial
Actuarial
Actuarial
Actuarial
Valuation
Value of
Accrued
Accrued
Funded
Covered
Covered
Date
Assets
Liability
Liability
Ratio
Payroll
Payroll
June 30, 2005
$
5,295,150,375
$
6,367,049,264
$
Percentage of
1,071,898,889
83.2%
664,147,796
161.4%
June 30, 2006
6,102,615,567
7,278,049,834
1,175,434,267
83.9%
$
754,730,438
155.7%
June 30, 2007
6,826,599,459
7,986,055,176
1,159,455,717
85.5%
831,607,658
139.4%
CalPERS Risk Pool Information (see comment below):
Fire Safety Employees Unfunded (Overfunded) Unfunded
Actuarial
Entry Age
(Overfunded)
Liability as
Actuarial
Actuarial
Actuarial
Actuarial
Valuation
Value of
Accrued
Accrued
Funded
Covered
Covered
Date
Assets
Liability
Liability
Ratio
Payroll
Payroll
June 30, 2005
$
5,295,150,375
$
6,367,049,264
$
Percentage of
1,071,898,889
83.2%
664,147,796
161.4%
June 30, 2006
6,102,615,567
7,278,049,834
1,175,434,267
83.9%
$
754,730,438
155.7%
June 30, 2007
6,826,599,459
7,986,055,176
1,159,455,717
85.5%
831,607,658
139.4%
CalPERS Risk Pool Information (see comment below):
Since the City has less than 100 active members in Fire and Police plans in at least one valuation since June 30, 2003, the City is required to participate in a risk pool. An actuarial valuation was performed with other participants within the same risk pool. Therefore, standalone information of the schedule of the funding progress for the City was not available. 111
This page intentionally blank
112
SUPPLEMENTARY INFORMATION
113
This page intentionally left blank.
114
Non-Major Governmental Funds Special Revenue Funds: Police - Accounts for state and federal grants and other revenues restricted to be used for police programs. State Highway Funds - This fund is used to account for the City's apportionment of the State excise tax on gasoline and other related grants or receipts that are restricted for the planning, construction and maintenance of streets and roads. It is also used to account for a subvention of the State sales tax on gasoline (Traffic Congestion Relief Funds) that are restricted for street and highway maintenance, and rehabilitation and reconstruction of necessary associated facilities such as drainage and traffic control devices. Traffic Impact Fee Funds - This fund is used for capital improvements to mitigate traffic impacts generated by land development. The fee provides financial resources for improvements to transit stops, bike and pedestrian facilities, signal coordination, park and ride lots, and other alternative transportation sources impacted by development, and is levied on all Citywide projects requiring a building permit (residential remodels and limited expansions expected to generate less than five new trips per day are exempt). Parks and Recreation - Accounts for tax and fee revenues restricted for parks and recreation use. Housing and Community Development - Accounts for receipts and expenditures under the Housing and Community Development Act, which includes Community Development Block Grant funds and HOME program funds. It also is used to account for Red Cross housing reconstruction loan repayments and income and related expenditures for a City-owned rental property. Transportation Development Act Fund - This fund is used to account for receipts of State Transportation Development Act (TDA) funds restricted to be used for specialized or unmet transit needs. Acting as the public agency sponsor, the City contracts with non-profit agencies to meet these obligations. Debt Service Funds: General Obligation Bonds - This fund accounts for the debt service for a $7 million general obligation bond issue approved by voters in November 1998. Funds for payment of principal and interest on the bonds are generated by a property tax override assessment of $9.00 per $100,000 of assessed value. Lease Revenue Bonds - This fund accounts for the debt service for a $6.9 million revenue bond issued December 4, 2007. Funds for the payment of principal and interest on the bonds are generated by revenues received in the form of lease payments from the Water Enterprise Fund and the Library JPA for occupying the City's Locust/Union Building.
115
City of Santa Cruz Combining Balance Sheet Non-Major Governmental Funds June 30, 2008
Special Revenue Housing and Police
State
Traffic
Parks and
Community
Highway
Impact Fee
Recreation
Development
ASSETS Cash and cash equivalents
$
Interest receivable
423,189
$
662,109
$
970,981
$
1,682,304
$
704,613
3,141
6,258
7,790
14,945
317,416
-
-
-
-
-
2,737
253,969
444,466
-
-
-
730,460
-
-
584,177
Cash and cash equivalents
-
-
-
-
-
Investments
-
-
-
-
-
-
-
-
-
-
Notes receivable - net
-
-
-
122,944
653,449
Loans receivable - net
-
-
-
-
1,427,379
Taxes receivable Accounts receivable - net Due from other governments Restricted assets:
Total restricted assets
Total assets
$
429,067
$
1,652,796
$
1,423,237
$
1,820,193
$
3,687,034
$
-
$
357,785
$
-
$
129,581
$
49,955
LIABILITIES AND FUND BALANCES Liabilities: Accounts payable and other current liabilities Due to other funds
275
-
-
6,075
Intergovernmental payable
-
-
-
-
2,200
Deferred revenue
-
-
444,466
122,944
308,234
239,292
-
-
-
-
Deposits payable
-
-
-
1,531
-
Advances from other funds
-
-
-
-
1,495,000
239,567
357,785
444,466
260,131
1,948,012
88,764
262,428
-
314,446
123,564
-
-
-
-
2,080,828
Unearned revenue
Total liabilities
92,623
Fund Balances: Reserved for: Encumbrances Non-current receivables Unreserved, designated for: Police programs
79,426
-
-
-
-
Public works programs
-
-
978,771
-
-
Debt service
-
-
-
-
-
Special revenue funds
21,310
1,032,583
-
1,245,616
(465,370)
Capital projects funds
-
-
-
-
-
189,500
1,295,011
978,771
1,560,062
1,739,022
Unreserved, undesignated, reported in:
Total fund balances Total liabilities and fund balances
$
429,067
$
116
1,652,796
$
1,423,237
$
1,820,193
$
3,687,034
Debt Service
Special Revenue Transportation
$
Lease
Total Other
Development
General
Revenue
Governmental
Act
Obligation Bond
Bond
Funds
-
$
1,100,741
$
250,291
$
5,794,228
-
9,024
53,618
-
30,563
-
412,192 30,563
-
-
-
701,172
-
-
-
1,314,637
-
-
472,444
472,444
-
-
-
-
-
-
472,444
472,444
-
-
-
776,393
-
-
-
1,427,379
$
-
$
1,140,328
$
776,353
$
10,929,008
$
-
$
-
$
-
$
537,321
-
-
-
-
-
-
98,973 2,200
-
-
-
875,644
-
-
-
239,292
-
-
-
1,531
-
-
-
1,495,000
-
-
-
3,249,961
-
-
-
789,202
-
-
-
2,080,828
-
-
-
79,426
-
-
-
978,771
-
1,140,328
776,353
1,916,681
-
-
-
1,834,139
-
-
-
-
-
1,140,328
776,353
7,679,047
-
$
-
$
1,140,328
$
776,353
$
10,929,008
117
City of Santa Cruz Combining Statement of Revenues, Expenditures and Changes in Fund Balances Non-Major Governmental Funds For the year ended June 30, 2008
Special Revenue Housing and Police
State
Traffic
Parks and
Community
Highway
Impact Fee
Recreation
Development
REVENUES: Taxes
$
Licenses and permits
-
$
-
$
-
-
427,481
-
Intergovernmental
20,800
2,443,047
Charges for services
33,878
-
Fines and forfeitures
-
-
12,824 67,502
Use of money and property Other revenues Total revenues
$
347,482
$
-
-
-
-
-
2,058,715
-
191,056
-
-
110,000
-
51,363
37,557
77,919
105,003
30,836
427,480
-
-
2,952,727
465,037
726,457
2,163,718
EXPENDITURES: Current: Public safety
25,000
-
-
-
-
Public works
-
1,032,249
-
-
-
Transit
-
-
-
-
-
Community and economic development
-
-
-
224,022
2,686,948
Social services
-
-
-
-
150,199
-
2,097,432
-
195,646
725,438
Principal
-
-
-
-
-
Interest and fiscal charges
-
-
-
-
22,719
25,000
3,129,681
-
419,668
3,585,304
Capital outlay Debt service:
Total expenditures REVENUES OVER (UNDER) EXPENDITURES
42,502
(176,954)
465,037
306,789
(1,421,586)
-
-
-
-
-
OTHER FINANCING SOURCES (USES): Proceeds from long term debt issued Transfers in
-
-
(1,314)
-
(101,865)
(117,324)
(461,205)
(259,000)
Total other financing sources (uses)
(1,314)
23,809
(117,324)
(461,205)
(91,010)
Net change in fund balances
41,188
(153,145)
347,713
(154,416)
(1,512,596)
Transfers out
125,674
167,990
FUND BALANCES: Beginning of year End of year
148,312 $
189,500
1,448,156 $
118
1,295,011
631,058 $
978,771
1,714,478 $
1,560,062
3,251,618 $
1,739,022
Debt Service
Special Revenue Transportation
$
$
Lease
Total Other
Development
General
Revenue
Governmental
Act
Obligation Bond
Bond
Funds
-
$
618,290
$
-
$
965,772
-
-
-
427,481
727,191
-
-
5,249,753
-
-
-
224,934
-
-
-
110,000
-
39,642
132,743
457,051
-
-
-
458,316
727,191
657,932
132,743
7,893,307
-
-
-
25,000
-
-
-
1,032,249
727,191
-
-
727,191
-
-
-
2,910,970
-
-
-
150,199
-
-
-
3,018,516
-
193,004
-
193,004
-
234,176
313,239
570,134
727,191
427,180
313,239
8,627,263
-
230,752
(180,496)
-
-
(733,956)
6,881,849
6,881,849
-
-
-
-
-
(5,925,000)
-
-
956,849
309,805
-
230,752
776,353
(424,151)
-
909,576
-
-
$
1,140,328
$
776,353
293,664 (6,865,708)
8,103,198 $
7,679,047
119
City of Santa Cruz Schedule of Budget and Actual Revenues General Fund For the year ended June 30, 2008
Variance with Final Budget Budgeted Amounts Original
Final
Actual Amounts
Positive
(Budgetary Basis)
(Negative)
REVENUES: Taxes: Property Sales and use
$
13,906,000 14,962,000
$
13,906,000 14,962,000
$
13,722,295 14,665,125
$
(183,705) (296,875)
773,000
773,000
770,837
Franchise
2,720,000
2,720,000
2,911,919
Transient occupancy
2,148,000
2,148,000
2,229,633
81,633
230,000
230,000
265,594
35,594
Business license
Parking
(2,163) 191,919
Utility users
9,211,000
9,211,000
8,725,383
(485,617)
Admission
1,900,000
1,900,000
1,964,405
64,405
300,000
300,000
233,679
(66,321)
Property transfer Business improvement
205,000
205,000
202,015
(2,985)
Other taxes
118,504
118,504
118,502
(2)
46,473,504
46,473,504
45,809,387
(664,117)
676,000
676,000
884,677
208,677
50,000
50,000
50,514
514
726,000
726,000
935,191
209,191
Total taxes Licenses and permits: Construction permits Other licenses and permits Total licenses and permits Intergovernmental revenues:
75,000
155,978
62,292
(93,686)
State
905,000
938,135
779,683
(158,452)
Local
-
-
13,000
13,000
980,000
1,094,113
854,975
(239,138)
Federal
Total intergovernmental revenues Charges for services: General government:
-
-
330
330
623,000
623,000
683,001
60,001
1,717,972
2,081,972
2,696,497
614,525
8,000
8,000
7,801
1,260,250
1,260,250
1,469,749
Legislative Management and support Planning and zoning Other general government
(199)
Public safety: Police
209,499
Fire
619,477
619,477
521,848
(97,629)
Protective inspection
511,000
831,000
755,351
(75,649)
25,000
25,000
27,843
2,843
46,000
46,000
18,913
(27,087)
1,555,800
1,555,800
1,625,616
69,816
10,000
10,000
11,460
1,460
6,376,499
7,060,499
7,818,409
757,910
Other public safety Parks and recreation: Parks Recreation Other parks and recreation Subtotal of charges for services
120
City of Santa Cruz Schedule of Budget and Actual Revenues, Continued General Fund For the year ended June 30, 2008
Variance with Final Budget Budgeted Amounts Original
Final
Actual Amounts
Positive
(Budgetary Basis)
(Negative)
Charges for services, Continued: Subtotal from previous page
$
6,376,499
$
7,060,499
$
7,818,409
$
757,910
Public works: Engineering Transportation
66,400
66,400
77,388
1,984,500
1,984,500
1,923,179
10,988 (61,321)
Community and economic development: Other community and economic development Internal charges for services provided
15,865
15,865
15,957
92
4,132,294
3,779,037
3,789,924
10,887
Interagency personnel services charges: Library
8,600,483
8,600,483
8,934,479
333,996
Redevelopment Agency
1,250,565
1,250,565
1,096,736
(153,829)
Subtotal interagency charges
9,851,048
9,851,048
10,031,215
180,167
22,426,606
22,757,349
23,656,072
898,723
1,666,000
1,666,000
1,726,231
60,231
288,200
288,200
397,455
109,255
1,954,200
1,954,200
2,123,686
169,486
Investment income
739,325
739,325
956,881
217,556
Rents and royalties
1,990,300
1,990,300
2,030,285
39,985
2,729,625
2,729,625
2,987,166
257,541
Contributions and donations
28,072
141,938
132,138
(9,800)
Other miscellaneous revenues
41,010
41,010
66,174
25,164
69,082
182,948
198,312
15,364
75,359,017
75,917,739
76,564,789
647,050
Total charges for services Fines and forfeitures: Court and traffic fines Other fines and forfeitures Total fines and forfeitures Use of money and property:
Total use of money and property Other revenues:
Total other revenues Total revenues OTHER FINANCING SOURCES: Proceeds from asset dispositions Proceeds from long-term debt issued Repayment of loans and advances Transfers in Total other financing sources Total revenues and other financing sources
$
-
-
46,045
850,000
850,000
-
12,000
12,000
54,009
42,009
529,927
568,802
74,240
(494,562)
1,391,927
1,430,802
174,294
(1,256,508)
76,750,944
121
$
77,348,541
$
76,739,083
46,045 (850,000)
$
(609,458)
City of Santa Cruz Schedule of Budget and Actual Expenditures and Other Financing Uses For Legally Adopted Appropriations by Department - General Fund For the year ended June 30, 2008
Services, Supplies
City Council
$
Personnel
and Other
Debt
Capital
Actual Amounts
Services
Charges
Service
Outlay
(Budgetary Basis)
218,222
$
272,097
$
-
$
-
$
490,319
City Clerk
529,331
76,705
-
14,246
620,282
City Manager
729,548
515,921
-
-
1,245,469
City Attorney Human Resources Finance Information Technology
15,252
640,288
-
-
655,540
856,234
1,570,970
-
-
2,427,204
1,816,079
468,483
-
-
2,284,562
1,461,726
508,986
122,302
2,093,014
16,303,665
3,967,941
-
543,218
20,814,824
9,875,255
1,176,406
-
101,349
11,153,010
Parks and Recreation
7,124,945
3,325,768
-
27,381
10,478,094
Library
8,904,032
1,394,751
-
-
10,298,783
Public Works
3,907,790
1,575,887
-
215,713
5,699,390
Planning and Community Development
2,373,089
1,233,247
-
-
3,606,336
Redevelopment Administration
1,096,736
22,820
-
-
1,119,556
22,938
3,192,478
-
-
3,215,416
-
-
191,194
-
191,194
55,234,842
19,942,748
191,194
1,024,209
76,392,993
-
-
-
-
1,127,990
Police Fire
Non-Departmental Debt service Total expenditures Transfers out Total expenditures and other financing uses
$
55,234,842
$
19,942,748
Budget to GAAP Differences: See reconciliation in Required Supplementary Information Note 1.
122
$
191,194
$
1,024,209
$
77,520,983
Variance with Final Budget -
$
$
Final
Positive
Budget to GAAP
Actual Amounts
Budget
(Negative)
Differences
(GAAP Basis)
622,045
$
131,726
$
-
$
490,319
639,676
19,394
-
620,282
1,407,515
162,046
-
1,245,469
655,540
-
-
655,540
2,618,228
191,024
-
2,427,204
2,321,272
36,710
-
2,284,562
2,427,969
334,955
-
2,093,014
21,298,738
483,914
-
20,814,824
11,886,532
733,522
-
11,153,010
10,853,525
375,431
-
10,478,094
10,298,783
-
-
10,298,783
6,410,975
711,585
-
5,699,390
4,482,562
876,226
-
3,606,336
1,579,640
460,084
(1,096,736)
22,820
3,304,513
89,097
-
3,215,416
876,209
685,015
-
191,194
81,683,722
5,290,729
(1,096,736)
75,296,257
1,548,875
420,885
-
1,127,990
83,232,597
$
5,711,614
$
(1,096,736)
$
76,424,247
123
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual Police Special Revenue Fund For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Intergovernmental
$
Charges for services
110,800
$
110,800
32,000
Fines and forfeitures Use of money and property Total revenues
$
32,000
20,800
$
33,878
-
$
-
20,800 33,878
-
-
-
-
-
7,570
7,570
11,405
1,419
12,824
150,370
150,370
66,083
1,419
67,502
146,395 -
56,395 90,000
25,000 -
-
25,000 -
146,395
146,395
25,000
-
25,000
3,975
3,975
41,083
1,419
42,502
(1,200)
(1,200)
(1,314)
-
(1,314)
(1,200)
(1,200)
(1,314)
-
(1,314)
2,775
2,775
39,769
148,635
148,635
148,635
EXPENDITURES: Current: Public safety: Police Capital outlay Total expenditures REVENUES OVER (UNDER) EXPENDITURES OTHER FINANCING SOURCES (USES): Transfers in Transfers out Total other financing sources (uses) Net change in fund balance
1,419
41,188
FUND BALANCE: Beginning of the year End of year
$
151,410
$
151,410
124
$
188,404
(323) $
1,096
148,312 $
189,500
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual State Highway Special Revenue Fund For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Intergovernmental
$
Charges for services
5,737,000
$
12,264,415
-
2,870,528
-
-
-
102,000
45,165
6,198
51,363
-
30,836
-
30,836
6,139,000
12,366,415
2,946,529
6,198
2,952,727
785,069 5,042,100
1,074,954 12,447,724
1,032,249 2,097,432
-
1,032,249 2,097,432
-
-
-
-
-
5,827,169
13,522,678
3,129,681
-
3,129,681
-
-
Use of money and property
102,000
Other revenues
300,000
Total revenues
$
2,870,528
$
EXPENDITURES: Current: Public works: Transportation Capital outlay Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES
311,831
(1,156,263)
(183,152)
6,198
(176,954)
500,000 500,000 -
300,000 500,000 641,325 -
125,674 (101,865)
-
125,674 (101,865)
Total other financing sources (uses)
1,000,000
1,441,325
23,809
-
23,809
Net change in fund balance
1,311,831
285,062
1,451,181
1,451,181
OTHER FINANCING SOURCES (USES): Proceeds from asset disposition Proceeds from long-term debt Transfers in Transfers out
(159,343)
6,198
(153,145)
FUND BALANCE: Beginning of the year End of year
$
2,763,012
$
1,736,243
125
1,451,181 $
1,291,838
(3,025) $
3,173
1,448,156 $
1,295,011
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual Traffic Impact Fee Fund For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Intergovernmental
$
Charges for services
-
$
-
-
Use of money and property
$
-
-
$
-
-
-
$
-
27,600
27,600
33,845
3,712
37,557
365,000
365,000
427,480
-
427,480
392,600
392,600
461,325
3,712
465,037
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
392,600
392,600
461,325
3,712
465,037
(500,000)
(641,325)
(117,324)
-
(117,324)
Total other financing sources (uses)
(500,000)
(641,325)
(117,324)
-
(117,324)
Net change in fund balance
(107,400)
(248,725)
344,001
631,946
631,946
631,946
Other revenues Total revenues EXPENDITURES: Current: Public works: Transportation Capital outlay Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES OTHER FINANCING SOURCES (USES): Transfers out
3,712
347,713
FUND BALANCE: Beginning of the year End of year
$
524,546
$
383,221
126
$
975,947
(888) $
2,824
631,058 $
978,771
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual Parks and Recreation Fund For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Taxes
$
Intergovernmental Use of money and property Other revenues Total revenues
907,000
$
523,000
-
595,000
$
347,482
$
-
110,000
-
$
347,482 110,000
72,700
72,700
70,240
7,679
77,919
392,000
45,586
191,056
-
191,056
1,371,700
1,236,286
718,778
7,679
726,457
265,000 1,034,000
729,233 1,289,075
419,668
-
419,668
1,034,000
1,289,075
419,668
-
419,668
7,679
306,789
EXPENDITURES: Current: Parks and Recreation Capital outlay Total expenditures REVENUES OVER (UNDER) EXPENDITURES
337,700
(52,789)
299,110
205,000 (28,307)
(690,900) (690,900)
(461,205)
-
(461,205)
OTHER FINANCING SOURCES (USES): Transfer in Transfers out Total other financing sources (uses)
176,693
(1,381,800)
(461,205)
-
(461,205)
Net change in fund balance
514,393
(1,434,589)
(162,095)
7,679
(154,416)
FUND BALANCE: Beginning of the year End of year
1,716,541 $
2,230,934
1,716,541 $
281,952
127
1,716,541 $
1,554,446
(2,063) $
5,616
1,714,478 $
1,560,062
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual Housing and Community Development Fund For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Intergovernmental
$
Use of money and property Other revenues Total revenues
2,276,775
$
3,451,443
$
2,058,715
$
-
$
2,058,715
84,767
84,767
96,188
8,815
105,003
500,000
500,000
-
-
-
2,861,542
4,036,210
2,154,903
8,815
2,163,718
2,986,614
4,113,244
2,756,948
(70,000)
2,686,948
95,199 29,723
150,199 826,084
150,199 725,438
-
175,400 40,600
16,000
22,719
-
150,199 725,438 22,719
3,327,536
5,105,527
3,655,304
(70,000)
3,585,304
(465,994)
(1,069,317)
(1,500,401)
78,815
(1,421,586)
96,700 -
96,700 237,000 (259,000)
78,420 167,990 (259,000)
(78,420) -
167,990 (259,000)
96,700
74,700
(12,590)
(78,420)
(91,010)
(369,294)
(994,617)
EXPENDITURES: Current: Community and economic development: Housing and community development Social services: CDBG social services Capital outlay Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES OTHER FINANCING SOURCES (USES): Proceeds from asset dispositions Loan principal receipts Proceeds from long-term debt Transfers in Transfers out Total other financing sources (uses) Net change in fund balance
(1,512,991)
395
(1,512,596)
FUND BALANCE: Beginning of the year End of year
3,255,673 $
2,886,379
3,255,673 $
2,261,056
128
3,255,673 $
1,742,682
(1,055) $
(660)
3,251,618 $
1,739,022
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual Transportation Development Act For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Intergovernmental
$
Total revenues
699,452
$
699,452
$
727,191
$
-
$
727,191
699,452
699,452
727,191
-
727,191
699,452
699,452
727,191
-
727,191
699,452
699,452
727,191
-
727,191
-
-
-
-
-
-
-
-
-
-
EXPENDITURES: Current: Transit Total expenditures REVENUES OVER (UNDER) EXPENDITURES FUND BALANCE: Beginning of the year End of year
$
-
$
-
129
$
-
$
-
$
-
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual General Obligation Bond For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Taxes
$
517,023
$
582,023
$
618,290
$
-
$
618,290
Use of money and property
12,010
12,010
35,979
3,663
39,642
Total revenues
529,033
594,033
654,269
3,663
657,932
193,004 234,346
193,004 234,346
193,004 234,176
-
193,004 234,176
427,350
427,350
427,180
-
427,180
101,683
166,683
227,089
3,663
230,752
910,323
910,323
910,323
EXPENDITURES: Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES FUND BALANCE: Beginning of the year End of year
$
1,012,006
$
1,077,006
130
$
1,137,412
(747) $
2,916
909,576 $
1,140,328
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual Lease Revenue Bond Fund For the year ended June 30, 2008
Budgeted Amounts Original
Final
Actual Amounts
Budget to GAAP
Actual Amounts
(Budgetary Basis)
Differences
(GAAP Basis)
REVENUES: Use of money and property
-
-
125,181
7,562
132,743
Total revenues
-
-
125,181
7,562
132,743
-
-
313,239
-
313,239
-
-
313,239
-
313,239
-
-
(188,058)
7,562
(180,496)
-
6,881,849 -
6,881,849 (5,925,000)
-
6,881,849 (5,925,000)
Total other financing sources (uses)
-
6,881,849
956,849
-
956,849
Net change in fund balance
-
6,881,849
768,791
7,562
776,353
-
-
-
-
-
EXPENDITURES: Debt service: Principal Interest and fiscal charges Total expenditures REVENUES OVER (UNDER) EXPENDITURES OTHER FINANCING SOURCES (USES): Proceeds from long-term debt Transfers out
FUND BALANCE: Beginning of the year End of year
$
-
$
-
131
$
768,791
$
7,562
$
776,353
City of Santa Cruz Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual Non-Major Governmental Funds For the year ended June 30, 2008
Other Governmental Funds Reconciliation of Net Changes in Fund Balances - Budgetary to GAAP Basis: Net Change in Fund Balances - Budgetary Basis
$
(454,779)
The amount reported in the Governmental Funds Statement of Revenues, Expenditures and Changes in Fund Balances was different because: Unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis.
39,048
The City budgets for loan disbursements which will not be repaid within the current year. Although these amounts are recorded as long-term receivables on the Governmental Funds Balance Sheet, they are not available for appropriation.
70,000
On a budgetary basis, the City records loan principal receipts as revenue, but on a GAAP basis, these receipts reduce receivables.
(78,420)
Net Change in Fund Balances - Statement of Revenues, Expenditures and Changes in Fund Balances
$
(424,151)
Reconciliation of Fund Balances - Budgetary to GAAP Basis: Fund Balances - Ending - Budgetary Basis
$
7,659,520
Cumulative unrealized gains and losses on investments, which are considered a component of investment income in the Statement of Revenues, Expenditures and Changes in Fund Balances, are not included as revenue on a budgetary basis.
27,947
The City budgets for loan disbursements which will not be repaid within the current year. Although these amounts are recorded as long-term receivables on the Governmental Funds Balance Sheet, they are not available for appropriation.
70,000
On a budgetary basis, the City records loan principal receipts as revenue, but on a GAAP basis, these receipts reduce receivables.
(78,420)
Fund Balances - Ending - GAAP Basis
$
7,679,047 -
132
INTERNAL SERVICE FUNDS Equipment Operations - This fund is used to account for the expenses related to city-wide fleet operations and maintenance activities, including vehicles, communications equipment, and other pooled equipment. Internal contributions to support this fund are based on cost recovery through charges to user departments and funds. These charges do not include the cost of equipment replacement. Telecommunications - This fund is used to account for the expenses related to the acquisition of communications equipment and ongoing maintenance of the telephone network including the main telephone switch, voice mail system, pagers, cell phones, and fax machines. Internal contributions to support this fund are based on cost recovery through user departments and funds. These charges do not include the cost of equipment replacement. Risk Management - Accounts for the expenses of the City's insurance program, including costs related to claims, administration, legal defense, and insurance premiums. Internal contributions to support this fund are based on cost recovery through charges to departments and funds. The following insurance activities are provided for in this fund: Workers' Compensation Insurance Liability Insurance
133
City of Santa Cruz Combining Statement of Net Assets All Internal Service Funds June 30, 2008
Equipment
Telecommun-
Risk
Operations
ications
Management
Total
ASSETS Current assets: Cash and cash equivalents
$
Interest receivable
510,650
$
5,927
Accounts receivable - net
Inventories Due from other funds
$
(315)
7,716,516
$
68,630
8,233,561 74,242
25,451
-
30,873
56,324
152,449
-
-
152,449
-
-
700,000
700,000
-
-
1,596,386
1,596,386
694,477
6,080
10,112,405
10,812,962
1,206,643
Deposits Total current assets
6,395
Noncurrent assets: Capital assets: Machinery and equipment
451,906
746,577
8,160
Software
-
336,296
-
336,296
Construction in progress
-
1,012,402
1,600
1,014,002
(322,032)
(1,023,905)
(8,160)
(1,354,097)
129,874
1,071,370
1,600
1,202,844
Total noncurrent assets
129,874
1,071,370
1,600
1,202,844
Total assets
824,351
1,077,450
10,114,005
12,015,806
199,462
70,788
166,984
437,234
5,927
699,746
-
705,673
Claims and judgments payable
-
-
2,812,930
2,812,930
Compensated absences payable
33,619
8,509
-
42,128
Total current liabilities
239,008
779,043
2,979,914
3,997,965
Less accumulated depreciation Total capital assets (net of accumulated depreciation)
LIABILITIES Current liabilities: Accounts payable and other current liabilities Due to other funds
Noncurrent liabilities: Claims and judgments payable
-
-
7,498,625
7,498,625
Compensated absences payable
16,809
4,254
-
21,063
Total noncurrent liabilities
16,809
4,254
7,498,625
7,519,688
255,817
783,297
10,478,539
11,517,653
Invested in capital assets, net of related debt
129,874
1,071,370
1,600
1,202,844
Unrestricted
438,660
Total liabilities NET ASSETS
Total net assets
$
568,534
134
(777,217) $
294,153
(366,134) $
(364,534)
(704,691) $
498,153
City of Santa Cruz Combining Statement of Revenues, Expenses and Changes in Net Assets All Internal Service Funds For the year ended June 30, 2008
Equipment
Telecommun-
Risk
Operations
ications
Management
Total
OPERATING REVENUES: Charges for services - internal
$
Charges for services - external Other revenues Total operating revenues
2,872,963
$
431,544
$
5,629,794
$
8,934,301
59,974
-
-
59,974
7,585
-
358
7,943
2,940,522
431,544
5,630,152
9,002,218
881,664
143,003
427,047
1,451,714
OPERATING EXPENSES: Personnel services
2,172,702
139,539
3,048,986
5,361,227
Depreciation and amortization
Services, supplies, and other charges
30,560
64,329
1,496
96,385
Total operating expenses
3,084,926
346,871
3,477,529
6,909,326
(144,404)
84,673
2,152,623
2,092,892
Investment earnings
37,938
2,234
407,610
447,782
Gain/(loss) on capital assets
(4,012)
-
-
33,926
2,234
407,610
443,770
(110,478)
86,907
2,560,233
2,536,662
(34,320)
(2,174)
(50,000)
(86,494)
(34,320)
(2,174)
(50,000)
(86,494)
(144,798)
84,733
2,510,233
2,450,168
713,332
209,420
(2,874,767)
(1,952,015)
Operating income (loss) NONOPERATING REVENUES (EXPENSES):
Total nonoperating revenues (expenses) Income (loss) before transfers Transfers out
Change in net assets
(4,012)
NET ASSETS: Beginning of year End of year
$
568,534
135
$
294,153
$
(364,534)
$
498,153
City of Santa Cruz Combining Statement of Cash Flows All Internal Service Funds For the year ended June 30, 2008 Equipment Operations
Telecommunications
Risk Management
Total
CASH FLOWS FROM OPERATING ACTIVITIES: Cash received from customers and users Cash received from interfund services provided Cash payments to suppliers for goods and services Cash payments to employees for services Cash received from (payments to) others
$
Net cash provided (used) by operating activities
41,553 2,872,963 (2,115,287) (877,135) 9,288
$
(68,618)
784 431,544 (79,019) (130,240) 699,216
$
922,285
(30,873) 5,629,794 (2,984,277) (427,047) (903,569)
$
1,284,028
11,464 8,934,301 (5,178,583) (1,434,422) (195,065) 2,137,695
CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES: Transfers in/out Net cash provided (used) by noncapital financing activities
(34,320)
(2,174)
(50,000)
(86,494)
(34,320)
(2,174)
(50,000)
(86,494)
(89,867) -
(1,012,402) -
(1,600) -
(1,103,869) -
(89,867)
(1,012,402)
(1,600)
(1,103,869)
(1,703) 33,926
2,234
(6,135) 407,610
(7,838) 443,770
32,223
2,234
401,475
435,932
(160,582)
(90,057)
1,633,903
1,383,264
671,232
96,452
6,082,613
6,850,297
CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES: Purchase and construction of capital assets Principal paid on capital debt Interest paid on capital debt Net cash provided (used) by capital and related financing activities CASH FLOWS FROM INVESTING ACTIVITIES: Interests receivable Investment income received Net cash provided (used) by investing activities Net increase (decrease) in cash and cash equivalents CASH AND CASH EQUIVALENTS: Beginning of year End of year
$
510,650
$
6,395
$
7,716,516 -
$
8,233,561
$
(144,404)
$
84,673
$
2,152,623
$
2,092,892
RECONCILIATION OF OPERATING INCOME (LOSS) TO NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES: Operating income (loss) Adjustments to reconcile operating income (loss) to net cash provided (used) by operating activities: Depreciation and amortization Changes in current assets and liabilities: Accounts receivable Prepaid items Inventories Accounts payable and other current liabilities Due from other funds Due to other funds Deposits payable Claims and judgments payable Compensated absences payable Total adjustments Net cash provided (used) by operating activities
$
136
30,560
64,329
(18,421) (18,808) 76,223 1,703 4,529
784 60,520 699,216 12,763
(30,873) 64,709 (700,000) (203,927) -
96,385 (48,510) (18,808) 201,452 (700,000) 700,919 (203,927) 17,292
75,786
837,612
(868,595)
44,803
(68,618)
$
922,285
1,496
$
1,284,028
$
2,137,695
Private-Purpose Trust Funds McCaskill Trust - Local History - is restricted in purpose to promulgate local history. The principal and income benefit the Library Joint Powers Authority, McCaskill Trust - Visually Impaired - is restricted in purpose to providing library materials for the visually impaired. The principal and income benefit the Library Joint Powers Authority. The Finkeldey Trust - is restricted in purpose for the acquisition of musical literature. The principal and income benefit the Library Joint Powers Authority.
137
City of Santa Cruz Combining Statement of Fiduciary Net Assets Private-Purpose Trust Funds June 30, 2008
McCaskill
McCaskill
Total
Trust - Local
Trust - Visually
Finkeldey
Private-Purpose
History
Impaired
Trust
Trust Funds
ASSETS Cash and cash equivalents
266,427
$
263,608
$
10,720
$
540,755
Receivables: Interest receivable Total assets
2,444
2,389
97
4,930
268,871
265,997
10,817
545,685
NET ASSETS Held in trust for library programs
$
268,871
138
$
265,997
$
10,817
$
545,685
City of Santa Cruz Combining Statement of Changes in Fiduciary Net Assets Private-Purpose Trust Funds For the year ended June 30, 2008
McCaskill
McCaskill
Trust - Local
Trust - Visually
Finkeldey
Private-Purpose
Total
History
Impaired
Trust
Trust Funds
ADDITIONS: Investment earnings
$
Total additions
12,970
$
12,418
$
505
$
25,893
12,970
12,418
505
25,893
16,300
6,300
755
23,355
Total deductions
16,300
6,300
755
23,355
Change in net assets
(3,330)
6,118
(250)
2,538
DEDUCTIONS: Library programs
NET ASSETS: Beginning of year End of year
272,201 $
268,871
139
259,879 $
265,997
11,067 $
10,817
543,147 $
545,685
This page intentionally left blank.
140
Agency Funds Library Joint Powers Authority - Used to account for funds held by the City in an agency capacity for the Library Joint Powers Authority, which was established to finance the operations of the former City/County library system. Trust Deposit Holding - This fund is used to hold cash deposits received from outside parties on a temporary basis. Payroll Payables - Used to account for cash transferred from various funds to pay for payroll liabilities, which are paid out of this fund. Special Assessments - Accounts for assets held by the City in an agency capacity for special assessment districts. The City acts as agent for collection of principal and interest payments from the property owners and remits these monies to the bondholders. If funds are not available, the City is under no obligation to make bond payments from its own funds.
141
City of Santa Cruz Combining Statement of Fiduciary Net Assets Agency Funds June 30, 2008
Library
Trust
Total
Joint Powers
Deposit
Payroll
Special
Agency
Authority
Holding
Payables
Assessments
Funds
ASSETS Cash and cash equivalents
$
Restricted Cash and cash equivalents
160,228
$
482,691
-
-
$
1,044,828
$
208,018
-
64,634
$
1,895,765 64,634
Receivables: 10,167
988
-
1,573
12,728
Taxes receivable
Interest receivable
559,660
-
-
9,750
569,410
Accounts receivable
507,692
-
-
-
507,692
26,554
-
-
-
26,554
Due from other governments Total assets
$
1,264,301
$
483,679
$
1,044,828
$
$
780,697
$
34,484
$
1,044,828
$
283,975
$
3,076,783
-
$
1,860,009
LIABILITIES Accounts payable and other current liabilities Due to other governments
406,668
-
-
-
406,668
Deferred revenue
76,053
369
-
-
76,422
Deposits payable
883
448,826
-
-
449,709
-
-
-
283,975
283,975
Payable to bondholders Total liabilities
$
1,264,301
$
483,679
142
$
1,044,828
$
283,975
$
3,076,783
City of Santa Cruz Combining Statement of Changes in Assets and Liabilities Agency Funds For the year ended June 30, 2008
Balance July 1, 2007 Library Joint Powers Authority Assets: Cash and cash equivalents Receivables: Interest receivable Taxes receivable Accounts receivable Due from other governments Total assets Liabilities: Accounts payable and other current liabilities Due to other governments Deferred revenue Deposit payable Total liabilities Trust Deposit Holding Assets: Cash and cash equivalents Interest receivable Total assets Liabilities: Accounts payable and other current liabilities Deferred revenue Deposits payable Total liabilities Payroll Payables Assets: Cash and cash equivalents Total assets Liabilities: Accounts payable and other current liabilities Total liabilities Special Assessments Assets: Cash and cash equivalents Restricted cash and cash equivalents Receivables: Interest receivable Taxes receivable Accounts receivable Total assets Liabilities: Payable to bondholders Total liabilities
$
665,882
Additions
$
13,652 640,568 530,842 27,620
Balance June 30, 2008
Deletions
13,410,641
$
54,172 1,022,804 936,414 26,554
13,916,295
$
57,657 1,103,712 959,564 27,620
160,228 10,167 559,660 507,692 26,554
$
1,878,564
$
15,450,585
$
16,064,848
$
1,264,301
$
595,552 1,281,985 1,027
$
3,918,509 5,403 169,893 -
$
3,733,364 880,720 93,840 144
$
780,697 406,668 76,053 883
$
1,878,564
$
4,093,805
$
4,708,068
$
1,264,301
$
532,915 1,228
$
1,545,960 4,570
$
1,596,184 4,810
$
482,691 988
$
534,143
$
1,550,530
$
1,600,994
$
483,679
$
1,517 532,626
$
1,413,957 369 1,634,686
$
1,380,990 1,718,486
$
34,484 369 448,826
$
534,143
$
3,049,012
$
3,099,476
$
483,679
$
244,315
$
86,897,060
$
86,096,547
$
1,044,828
$
244,315
$
86,897,060
$
86,096,547
$
1,044,828
$
244,315
$
109,257,061
$
108,456,548
$
1,044,828
$
244,315
$
109,257,061
$
108,456,548
$
1,044,828
$
201,175 75,985
$
217,416 249
$
210,573 11,600
$
208,018 64,634
1,821 10,631 -
7,231 9,750 180,000
7,479 10,631 180,000
$
289,612
$
414,646
$
420,283
$
289,612
$
-
$
5,637
$
289,612
$
-
$
5,637
143
1,573 9,750 $
283,975 283,975
$
283,975
This page intentionally left blank.
144
STATISTICAL SECTION (Unaudited)
This part of the City of Santa Cruz's comprehensive annual financial report presents detailed information as a context for understanding what the information in the financial statements, note disclosures, and required supplementary information says about the city's overall financial health.
Contents
Page
Financial Trends
147 - 153
These tables contain trend information to help the reader understand how the city's financial performance and well-being have changed over time. Revenue Capacity
154 - 161
These tables contain information to help the reader assess the city's most significant local revenue source, the property tax. Debt Capacity
162 - 169
These tables present information to help the reader assess the affordability of the city's current levels of outstanding debt and the city's ability to issue additional debt in the future. Demographic and Economic Information
170 - 171
These tables offer demographic and economic indicators to help the reader understand the environment within which the city's financial activities take place. Operating Information
172 - 174
These tables contain service and infrastructure data to help the reader understand how the information in the city's financial report relates to the services the city provides and the activities it performs.
Sources:
Unless otherwise noted, the information in these tables is derived from the comprehensive annual financial reports for the relevant year.
145
This page is intentionally left blank.
146
City of Santa Cruz
TABLE 1
Net Assets By Component Last Six Fiscal Years
Fiscal Year Ended June 30 2003
2004
2005
2006
2007
2008
Governmental activities: Invested in capital assets, net of related debt
$
136,369,360
$
136,556,019
$
139,024,926
$
142,216,967
$
144,203,036
$
159,910,861
Restricted
10,441,164
11,411,611
10,105,142
12,132,237
13,648,674
6,496,936
Unrestricted
16,662,826
12,267,438
18,695,330
19,428,634
24,563,381
40,206,770
Total governmental activities net assets $
163,473,350
$
160,235,068
$
167,825,398
$
173,777,838
$
182,415,091
$
206,614,567
168,876,424
$
174,395,150
$
179,988,569
$
164,275,405
$
172,324,984
$
161,911,506
Business-type activities: Invested in capital assets, net of related debt
$
Restricted Unrestricted Total business-type activities net assets
-
-
704,469
-
-
-
62,492,429
58,267,139
57,125,277
78,560,182
81,361,517
78,250,831
$
231,368,853
$
232,662,289
$
237,818,315
$
242,835,587
$
253,686,501
$
240,162,337
$
305,245,784
$
310,951,169
$
319,013,495
$
306,492,372
$
316,528,020
$
321,822,367
Primary government: Invested in capital assets, net of related debt Restricted
10,441,164
11,411,611
10,809,611
12,132,237
13,648,674
6,496,936
Unrestricted
79,155,255
70,534,577
75,820,607
97,988,816
105,924,898
118,457,601
Total primary government net assets
$
394,842,203
$
392,897,357
$
405,643,713
$
416,613,425
The City of Santa Cruz implemented GASB 34 for the fiscal year ended June 30, 2003. Information prior to the implementation of GASB 34 is not available.
Source: City of Santa Cruz Finance Department
147
$
436,101,592
$
446,776,904
City of Santa Cruz
TABLE 2
Changes in Net Assets Last Six Fiscal Years
2003 Expenses Governmental activities: General government Public safety Parks and recreation Library Public works Transit Community and economic development Social services Interest and fiscal charges
$
10,382,020 23,770,732 12,312,469 8,441,896 9,790,984 569,247 8,265,841 1,976,456 979,508
Fiscal Year Ended June 30 2005 2006
2004
$
11,451,699 27,054,407 13,022,089 8,697,195 9,618,748 588,183 7,140,903 1,803,125 1,126,311
$
9,889,427 27,218,149 11,944,976 8,934,173 7,801,586 586,896 7,719,248 1,715,326 1,066,994
$
9,755,194 27,227,214 11,715,023 9,179,637 9,047,430 624,214 7,414,895 2,563,680 883,866
2007
$
12,494,563 29,646,507 12,002,102 9,644,172 11,509,715 646,548 10,616,686 1,758,216 1,304,447
2008
$
14,185,248 33,112,568 12,687,303 10,215,576 13,714,777 727,191 11,027,594 1,966,940 1,591,970
Total governmental activities expenses
76,489,153
80,502,660
76,876,775
78,411,153
89,622,956
99,229,167
Business-type activities: Water Wastewater Refuse Parking Storm Water Golf course
13,994,913 14,824,444 14,824,819 2,222,770 2,165,345 1,745,322
13,707,644 15,456,161 14,924,093 2,471,710 1,956,563 1,811,128
14,643,440 15,524,855 14,581,347 2,565,800 2,150,359 1,781,330
15,204,565 16,192,904 12,700,841 2,960,225 1,925,661 2,325,920
16,203,872 15,377,903 12,974,413 2,632,045 1,938,275 2,165,390
19,169,949 16,030,806 15,013,682 3,259,850 1,450,158 3,214,206
Total business-type activities expenses
49,777,613
50,327,299
51,247,131
51,310,116
51,291,898
58,138,651
$ 126,266,766
$ 130,829,959
$ 128,123,906
$ 129,721,269
$ 140,914,854
$ 157,367,818
$
$
$
$
$
$
Total primary government expenses Program Revenues Governmental activities: Charges for services: General government Public safety Parks and recreation Library Public works Transit Community and economic development Operating grants and contributions Capital grants and contributions
3,945,684 1,950,228 3,798,713 7,005,781 3,459,306 432,651 3,979,717 5,823,628
3,938,389 2,760,629 3,956,257 7,672,089 3,083,205 110,889 3,165,361 4,864,757
3,814,053 3,230,321 2,863,615 8,152,865 4,008,187 115,183 2,829,078 5,141,507
4,662,211 3,041,137 3,191,193 8,478,112 4,253,232 66,643 996,327 2,125,537 2,499,565
5,507,904 3,410,308 3,011,980 8,894,858 4,072,956 108,009 5,439,954 5,669,638
8,015,647 3,761,166 3,419,078 9,617,480 4,390,495 17,198 380,839 4,706,969 5,446,172
Total governmental activities program revenues
30,395,708
29,551,576
30,154,809
29,313,957
36,115,607
39,755,044
Business-type activities: Charges for services: Water Wastewater Refuse Parking Storm Water Golf course Operating grants and contributions Capital grants and contributions
14,278,839 11,461,188 13,341,636 2,209,631 892,378 1,867,914 85,446 2,312,416
15,687,800 11,664,391 14,583,240 2,478,911 862,150 1,933,684 138,515 3,391,001
17,283,215 11,911,915 14,562,560 2,635,129 872,569 992,439 369,968 6,439,375
19,480,617 13,079,711 13,525,848 2,654,549 869,490 1,608,752 15,704 2,480,435
22,442,267 13,978,613 15,108,051 2,697,863 875,730 1,770,614 40,470 1,662,249
25,205,503 15,289,391 16,570,435 2,637,422 876,944 1,896,967 109,445 2,342,720
Total business-type activities program revenues
46,449,448
50,739,692
55,067,170
53,715,106
58,575,857
64,928,827
Total primary government program revenues
76,845,156
80,291,268
85,221,979
83,029,063
94,691,464
104,683,871
(46,093,445) (3,328,165)
(50,951,084) 412,393
(46,721,966) 3,820,039
(49,097,196) 2,404,990
(53,507,349) 7,283,959
(59,474,123) 6,790,176
$ (49,421,610)
$ (50,538,691)
$ (42,901,927)
$ (46,692,206)
$ (46,223,390)
$ (52,683,947)
Net (expense)/revenue: Governmental activities Business-type activities Total primary government net (expense)/revenue
148
City of Santa Cruz
TABLE 2
Changes in Net Assets, Continued Last Six Fiscal Years
2003 General Revenues and Other Changes in Net Assets Governmental activities: Taxes Property taxes $ 15,078,406 Sales and use taxes 8,291,244 Franchise taxes 3,132,743 Transient occupancy taxes 2,932,256 Utility users taxes 7,592,049 Admission taxes 1,664,150 Other taxes 2,000,338 Unrestricted grants and contributions 4,526,808 Investment earnings 1,095,006 Gain (loss) on sale of assets (4,963) Extraordinary items 477,109 Miscellaneous 673,184 Transfers 57,444 Total governmental activities
$
47,515,774
Business-type activities: Unrestricted grants and contributions Investment earnings Gain (loss) on sale of assets Miscellaneous Transfers $
Change in Net Assets Governmental activities Business-type activities
$
Total primary government
$
50,485,980
$
16,476,980 11,383,231 3,478,971 3,067,869 8,080,171 1,629,164 2,107,273 4,562,277 846,634 60,093 577,892 78,584
$
52,349,139
250 717,261 (11,712) 108,532 (334,346)
2,970,206
Total primary government
15,792,225 9,084,026 3,329,454 3,016,463 7,638,926 1,724,330 2,480,973 2,565,897 437,672 716,218 679,168 334,346 47,799,698
2,421,200 60,717 545,733 (57,444)
Total business-type activities
Fiscal Year Ended June 30 2005 2006
2004
$
55,049,636
222 1,469,180 97,529 (78,584)
479,985
22,384,981 11,738,917 2,136,686 3,385,148 8,304,371 1,715,133 2,303,363 1,121,274 1,380,087 24,318 487,841 67,517
2007
$
61,987,602
2,079,379 91,920 508,500 (67,517)
1,488,347
24,593,312 12,770,015 2,607,388 3,750,509 8,288,655 1,909,012 2,466,711 2,628,122 322,288 2,648,223 3,367
2008
63,457,174
3,637,989 51,527 530,158 (3,367)
2,612,282
26,297,145 14,665,124 2,911,919 3,685,248 8,725,383 1,964,404 1,938,111 2,499,381 46,045 674,905 49,509
3,496,323 7,590 523,779 (49,509)
4,216,307
3,978,183
$
48,279,683
$
53,837,486
$
57,661,918
$
66,203,909
$
67,435,357
1,422,329 (357,959)
$
(3,151,386) 892,378
$
5,627,173 5,308,386
$
5,952,440 5,017,272
$
8,480,253 11,500,266
$
3,983,051 10,768,359
1,064,370
$
(2,259,008)
$
10,935,559
$
10,969,712
$
19,980,519
$
14,751,410
The City of Santa Cruz implemented GASB 34 for the fiscal year ended June 30, 2003. Information prior to the implementation of GASB 34 is not available.
Source: City of Santa Cruz Finance Department
149
City of Santa Cruz Fund Balances of Governmental Funds Last Ten Fiscal Years
Fiscal Year Ended June 30 1999
2000
2001
2002
General Fund Reserved
$
5,600,632
Unreserved, designated Unreserved, undesignated Total General Fund
$
6,215,738
$
4,906,611
$
4,008,809
-
-
5,194,894
6,392,382
11,351,018
12,011,261
9,170,827
6,974,625
$
16,951,650
$
18,226,999
$
19,272,332
$
17,375,816
$
10,138,359
$
11,383,565
$
13,204,616
$
14,174,955
All other governmental funds Reserved Unreserved, designated, reported in: Redevelopment Agency fund
1,236,971
1,210,456
1,351,077
-
-
-
-
1,502,558
890,922
1,092,974
2,591,507
-
-
-
(948,602)
Special revenue funds Debt service funds Capital projects funds
994,997
Unreserved, undesignated, reported in: -
-
-
Special revenue funds
Redevelopment Agency fund
1,418,246
(63,288)
861,078
660,747
Capital projects funds
2,158,532
671,223
1,558,754
Total all other governmental funds
$
16,454,666
Source: City of Santa Cruz Finance Department
150
1,508,205 $
14,929,860
$
17,180,968
$
19,032,358
TABLE 3
Fiscal Year Ended June 30 2003
$
2004
5,237,443
$
2005
4,388,586
$
2006
3,870,996
$
2007
4,327,113
$
2008
4,006,713
$
6,444,005
5,922,853
7,638,171
7,435,828
7,120,993
8,488,474
8,480,033
4,806,652
5,964,197
8,729,971
11,354,586
13,924,233
10,734,911
$
15,966,948
$
17,990,954
$
20,036,795
$
22,802,692
$
26,419,420
$
25,658,949
$
12,311,339
$
13,691,282
$
10,721,195
$
11,148,536
$
11,608,393
$
13,462,418
4,014,256
3,987,557
6,497,637
7,958,925
9,126,250
589,008
509,404
476,904
536,451
1,053,286
1,058,197
-
-
557,277
707,775
909,576
1,916,681
470,840
457,945
91,180
92,641
-
-
(55,035) 1,747,678 446,564 $
19,524,650
$
10,883,854
-
-
-
-
-
2,207,906
3,185,320
3,341,962
2,851,774
1,834,139
(1,444,460)
2,196,529
281,931
(2,796,246)
(4,615,979)
19,409,634
$
23,726,042
$
24,068,221
151
$
22,753,033
$
24,539,310
City of Santa Cruz
TABLE 4
Changes in Fund Balances of Governmental Funds Last Six Fiscal Years
Fiscal Year Ended June 30 2003
2004
2005
2006
2007
2008
Revenues Taxes
$
Licenses and permits
40,691,186
$
42,529,756
$
46,268,500
$
52,035,729
$
56,385,602
$
60,187,334
614,012
529,649
603,344
615,448
824,258
Intergovernmental
14,011,928
10,258,114
11,479,068
5,696,237
10,963,874
7,791,557
Charges for services
16,952,167
17,191,373
17,968,817
19,347,463
19,852,885
22,784,270
Fines and forfeitures
1,587,698
1,805,734
2,032,817
1,965,235
2,242,547
2,233,686
Use of money and property
2,859,096
2,345,707
2,821,174
3,234,159
4,375,345
4,383,666
449,907
592,012
686,853
1,049,925
2,464,263
3,511,076
77,165,994
75,252,345
81,860,573
83,944,196
97,108,774
102,254,261
Other revenues Total revenues
1,362,672
Expenditures General government Public safety
9,673,413
8,967,025
9,390,901
9,666,858
12,261,663
14,213,634
22,920,677
24,843,763
26,692,313
26,938,629
28,574,065
32,878,383
Parks and recreation
9,773,346
9,721,229
9,593,982
9,402,529
9,653,531
10,661,073
Library
8,412,201
8,528,577
8,980,823
9,250,499
9,693,097
10,298,783
Public works
5,592,617
4,539,192
4,248,358
4,158,916
4,940,051
10,098,042
569,247
588,183
586,896
624,214
646,548
727,191
7,954,378
6,332,156
6,640,932
8,436,468
10,028,992
11,007,630
Transit Community and economic development Social services
1,976,456
1,803,125
1,715,326
1,693,267
1,758,216
1,966,940
Capital outlay
11,340,680
9,553,173
7,846,456
11,921,789
14,867,937
12,797,416
1,116,090
1,718,937
2,231,549
1,149,776
2,203,868
2,176,557
839,345
851,721
966,238
921,517
1,078,832
1,466,703
-
-
276,569
-
-
-
80,168,450
77,447,081
79,170,343
84,164,462
95,706,800
108,292,352
(3,002,456)
(2,194,736)
2,690,230
Debt service: Principal Interest and fiscal charges Bond issuance costs Total expenditures Excess of revenues over (under) expenditures
(220,266)
1,401,974
(6,038,091)
Other financing sources (uses) Proceeds from asset dispositions Proceeds from long-term debt issued
777,750
756,823
139,104
25,256
348,541
46,045
-
-
5,825,000
3,200,000
-
6,881,849
Premiums on bonds sold
-
-
Payment to refunded bond escrow agent
-
-
1,565,684
3,244,346
(1,357,286)
Transfers in Transfers out Total other financing sources (uses) Net change in fund balances
986,148 $
(2,016,308)
$
-
-
-
-
-
-
1,928,681
861,257
1,260,514
8,140,141
(2,139,754)
(1,793,079)
(758,170)
1,861,415
3,552,019
(333,321)
23,994 (2,571,681)
$
6,242,249
3,328,343 $
3,108,077
$
(709,489)
(8,004,138)
899,566
7,063,897
2,301,540
$
1,025,806
Debt service as a percentage of noncapital expenditures
2.8%
3.8%
4.9%
2.9%
The City of Santa Cruz implemented GASB 34 for the fiscal year ended June 30, 2003. Prior to that implementation, expenditure amounts were categorized differently in the fund statements. Information is not available now to reclassify those prior years' expenditures into comparable categories for this table. Source: City of Santa Cruz Finance Department
152
4.1%
3.8%
This page is intentionally left blank.
153
City of Santa Cruz General Governmental Tax Revenues by Source1 Last Ten Fiscal Years
Fiscal Year Sales
Ended Property
June 30 1999 2000
$
and Use
10,484,409
$
Franchise
7,415,341
12,176,209
$
8,857,748
2,476,604 2,771,014
$
Transient
Utility
Occupancy
Users
3,174,694
$
3,541,396
6,912,440
Admission $
7,149,619
1,502,540 1,583,897
2001
13,342,450
9,790,693
2,851,830
3,900,905
8,246,829
1,611,318
2002
14,944,971
9,126,341
2,996,907
3,131,378
7,627,331
1,612,526
2003
15,629,920
8,291,244
3,132,743
2,932,256
7,592,049
1,664,150
2004
15,792,225
9,084,026
3,329,454
3,016,463
7,638,926
1,724,330
2005
16,501,921
11,383,231 5
2006
22,348,981
2007
24,593,312
12,770,015
2008
26,297,145
14,665,124
4
11,738,917 6
3,478,971
3,067,869
8,080,171
1,629,164
2,136,686
3,385,148
8,304,371
1,715,133
2,607,388
3,750,509
8,288,655
1,909,012
2,911,919
3,685,248
8,725,383
1,964,404
Notes: 1
This table includes all governmental fund types.
2
Beginning with fiscal year 2003, business improvement taxes include the Co-op Retail Management Business Real Property Improvement District.
3
Prior to fiscal year 2003, business license taxes were shown in Permits and Licenses.
4
A new quarter-cent sales tax override was implemented in fiscal year 2005. This temporary tax is scheduled to end on June 30, 2009.
5
Beginning in fiscal year 2006, property taxes include amounts for Property Taxes In Lieu of Vehicle License Fees.
6
A new permanent quarter-cent sales tax override was implemented in fiscal year 2007. In addition, the temporary quarter-cent sales tax override previously implemented in fiscal year 2005 was made permanent in fiscal year 2007.
Source: City of Santa Cruz Finance Department
154
TABLE 5
Parks and Parking $
192,352 158,229
$
Business
Property
Business
Recreation
Improvement2
Transfer
License3
Facilities
167,500 170,369
$
186,624
$
-
219,132
$
Total -
$
32,512,504
-
-
36,627,613 40,306,150
178,373
183,711
200,041
-
-
194,646
175,868
194,632
-
-
40,004,600
199,371
273,965
191,042
784,446
551,514
41,242,700
221,133
296,536
276,466
792,893
357,305
42,529,757
221,790
292,422
325,305
777,308
510,348
46,268,500
229,629
316,742
562,723
777,068
417,202
51,932,600
264,510
330,614
641,579
787,225
442,783
56,385,602
265,594
320,518
233,679
770,837
347,483
60,187,334
155
City of Santa Cruz
TABLE 6
General Fund Revenues by Source Last Ten Fiscal Years
Fiscal Year
Licenses
Ended June 30 1999
Taxes $
24,918,906
$
Charges
Fines
Use of Money
and
Inter-
for
and
and
Other
Permits
Governmental
Services
Forfeitures
Property
Revenues
1,397,862
$
4,170,892
$
6,729,820
$
1,397,833
$
3,794,000
$
213,496
Total $
42,622,809
2000
27,646,368
1,595,964
4,732,311
6,566,033
1,347,496
3,574,121
324,802
45,787,095
2001
30,258,503
1,342,471
5,281,661
7,009,901
1,286,990
4,152,368
327,692
49,659,586
2002
29,238,472
1,267,939
5,339,612
7,151,012
1,282,697
3,577,774
397,896
48,255,402
2003
30,027,154
614,012
4,788,035
16,693,936
1,555,481
2,252,373
308,104
56,239,095
2004
31,696,322
529,649
3,745,601
16,865,754
1,799,557
2,086,163
418,764
57,141,810
2005
34,384,206
603,344
5,465,642
17,799,213
2,022,779
2,333,922
276,565
62,885,671
2006
39,495,863
615,448
1,073,997
19,062,464
1,962,697
2,541,909
216,721
64,969,099
2007
42,837,408
824,258
1,563,745
19,786,417
2,218,082
3,061,718
187,732
70,479,360
2008
45,809,387
935,191
854,975
22,559,336
2,123,686
3,062,604
198,312
75,543,491
Notes: Beginning in fiscal year 2003, charges for personnel services provided to the Library Joint Powers Authority were included in General Fund charges for services, as well as charges for interfund personnel services provided. Also, prior to fiscal year 2003, business license taxes were shown in licenses and permits.
Source:
City of Santa Cruz Finance Department
156
City of Santa Cruz
TABLE 7
Assessed Value of Taxable Property Last Ten Fiscal Years
Fiscal Year Ended
Real Property
June 30
Residential
1999
$ 2,760,380,015
2000
2,980,522,986
Commercial $
449,610,460
Other $
510,282,517
Total
87,470,143
$ 3,297,460,618
92,665,671
3,583,471,174
$
Total
Total
Personal
Assessed
Direct Tax
Property
Value
Rate
186,050,833
$ 3,483,511,451
0.000%
198,830,667
3,782,301,841
0.009%
2001
3,193,569,036
537,141,067
113,773,535
3,844,483,638
207,913,809
4,052,397,447
0.009%
2002
3,494,071,877
611,373,783
111,624,535
4,217,070,195
237,668,331
4,454,738,526
0.009%
2003
3,657,553,824
663,946,747
122,103,592
4,443,604,163
237,898,436
4,681,502,599
0.009%
2004
3,882,699,208
700,948,081
123,781,647
4,707,428,936
225,168,674
4,932,597,610
0.009%
2005
4,150,085,545
755,991,976
126,848,221
5,032,925,742
217,439,195
5,250,364,937
0.009%
2006
4,563,844,105
788,484,799
110,751,935
5,463,080,839
216,627,737
5,679,708,576
0.009%
2007
5,032,785,543
841,223,841
112,527,378
5,986,536,762
219,805,452
6,206,342,214
0.009%
2008
5,334,777,709
911,303,678
159,469,219
6,405,550,606
222,004,469
6,627,555,075
0.009%
Notes: Total Direct Tax Rate is from Table 8. With the passage of a constitutional amendment (Proposition 13) and subsequently enacted State legislation, property is assessed according to a base year rather than on a percentage of market value. Accordingly, a reliable estimate of actual value of taxable property within the City is not possible.
Source: County of Santa Cruz Auditor-Controller's Office County of Santa Cruz Assessor's Office California Municipal Statistics, Inc.
157
City of Santa Cruz
TABLE 8 1
Direct and Overlapping Property Tax Rates Last Ten Fiscal Years
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
-
$ 0.009
$ 0.009
$ 0.009
$ 0.009
$ 0.009
$ 0.009
$ 0.009
$ 0.009
$ 0.009
-
0.009
0.009
0.009
0.009
0.009
0.009
0.009
0.009
0.009
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
Cabrillo College
0.014
0.007
0.012
0.021
0.019
0.019
0.038
0.037
0.024
0.030
Santa Cruz Schools
0.038
0.016
0.077
0.067
0.075
0.074
0.068
0.081
0.027
0.037
Bonny Doon Schools
0.056
0.019
0.021
0.035
0.036
0.034
0.033
0.029
0.023
0.025
Live Oak Schools
0.052
0.050
0.046
0.043
0.037
0.023
0.042
0.043
0.052
0.048
Scotts Valley Schools
0.087
0.077
0.073
0.052
0.084
0.055
0.054
0.050
0.044
0.043
1.247
1.169
1.229
1.218
1.251
1.205
1.235
1.240
1.170
1.182
$ 1.247
$ 1.178
$ 1.238
$ 1.227
$ 1.260
$ 1.214
$ 1.244
$ 1.249
$ 1.179
$ 1.191
Direct Rates: Debt service
$
Total Direct Rate Overlapping Rates2: County3 School Districts:
Total Overlapping Rate Total Direct and Overlapping Rate
Notes: 1
Rates are per $100.00 of assessed value.
2
Overlapping rates are those of entities that apply to property owners within the City of Santa Cruz. Not all overlapping rates apply to all property owners (e.g., the rates for school districts apply only to the proportion of the city's property owners whose property is located within the geographic boundaries of the school district).
3
The passage of a constitutional amendment (Proposition 13) in June 1978 limits the property tax rate to a base of $1.00 per $100.00. The $1.00 rate is levied by the County and apportioned to local agencies according to a formula prescribed by the California legislature.
Source:
County of Santa Cruz Auditor - Controller's Office
158
City of Santa Cruz
TABLE 9
Principal Property Tax Owners Current Year and Nine Years Ago
Fiscal Year Ended June 30 2008
1999 Percentage
Percentage
of Total Assessed Tax Owner Santa Cruz Seaside Company
Assessed
Rank
Valuation
Valuation
61,845,360
1
0.933% 0.613%
-
Valuation $
of Total
Assessed
$
Assessed
25,964,526
Rank
Valuation
2
0.747%
4
0.511%
Cypress Point RE Investors LLC
40,598,860
2
S C Beach Hotel Partners LLC
39,722,417
3
0.599%
17,747,772
Santa Cruz Shaffer Road Investors
32,444,052
4
0.490%
-
The Price Company/Costco Wholesale
25,478,285
5
0.384%
14,029,696
6
0.404%
Frederick Electronics Corporation
22,154,183
6
0.334%
12,436,290
8
0.358%
1010 Pacific Investors
22,099,898
7
0.333%
-
-
-
CRRI/Seagate Ocean Street LLC
21,716,567
8
0.328%
-
-
Cooper House LLC
20,258,564
9
0.306%
-
-
University Business Park LLC
20,197,439
10
0.305%
-
-
Silicon Systems Inc/Texas Instruments
-
-
133,167,473
1
3.832%
Thomas J. Lipton, Inc.
-
-
19,905,464
3
0.573%
Fremont Central Investment
-
-
15,300,000
5
0.440%
Outlook Apartments
-
-
13,423,995
7
0.386%
Pacific Square Ltd Partners
-
-
11,645,868
9
0.335%
Western Business Park/Redtree
-
-
10,701,137
10
0.308%
Totals
$
306,515,625
Total assessed value
$
6,627,555,075
4.625%
Source: HDL
159
$
274,322,221
$
3,475,407,552
7.893%
City of Santa Cruz
TABLE 10 1
Property Tax Levies and Collections Last Ten Fiscal Years
Outstanding Fiscal
Total
Year Ended
Total Tax 2
Current Tax 2
Percent
Delinquent
of Levy
Tax
Total
3
Delinquent
Collections
Outstanding
Tax
as Percent of
Delinquent
Collections
Current Levy
Taxes as Percent of
3
June 30
Levy
Collections
1999
$ 10,104,672
$ 10,104,672
100.0%
-
$ 10,104,672
100.0%
2000
11,732,295
11,732,295
100.0%
-
11,732,295
100.0%
-
-
2001
12,516,202
12,516,202
100.0%
-
12,516,202
100.0%
-
-
2002
14,190,378
14,190,378
100.0%
-
14,190,378
100.0%
-
-
2003
14,639,056
14,639,056
100.0%
-
14,639,056
100.0%
-
-
2004
15,335,693
15,335,693
100.0%
-
15,335,693
100.0%
-
-
2005
16,013,591
16,013,591
100.0%
-
16,013,591
100.0%
-
-
2006
18,191,952
18,191,952
100.0%
-
18,191,952
100.0%
-
-
2007
20,310,069
20,310,069
100.0%
-
20,310,069
100.0%
-
-
2008
21,573,114
21,573,114
100.0%
-
21,573,114
100.0%
-
-
Collected
Collections $
Taxes $
Notes: 1
This table includes levies and collections for the Redevelopment Agency.
2
Does not include amounts for Property Taxes in Lieu of Vehicle License Fees
3
Because it adopted a new method of distributing property taxes (commonly referred to as the "Teeter Plan"), the County is now responsible for all delinquent secured property taxes.
Source:
County of Santa Cruz Auditor-Controller's Office City of Santa Cruz Finance Department
160
Current Levy -
$
-
This page is intentionally left blank.
161
City of Santa Cruz Ratios of Outstanding Debt By Type Last Ten Fiscal Years
Fiscal Year Ended June 30 1999
2000
2001
2002
2003
Governmental Activities: General obligation bonds
$
Tax allocation bonds
6,998,473
$
7,176,298
$
7,299,481
$
7,286,115
$
7,260,759
3,540,000
3,385,000
3,225,000
3,055,000
2,880,000
Certificates of participation
555,921
518,392
4,890,431
4,769,607
4,642,350
Capital leases
Revenue bonds payable 854,158
1,583,610
1,649,722
3,355,410
2,450,555
Notes
-
-
-
1,500,000
1,500,000
Other
-
-
531,900
998,692
985,663
11,948,552
12,663,300
17,596,534
20,964,824
19,719,327
Wastewater revenue bonds
19,745,000
5,210,000
5,085,000
4,955,000
4,955,000
Storm water revenue bonds
-
-
-
-
-
Water revenue bonds
-
-
-
-
-
Golf course revenue bonds
155,000
80,000
-
-
-
Certificates of Participation
28,047,650
Total Governmental Activities Business-type Activities:
14,251,608
22,339,568
28,985,383
28,047,650
Leases
1,619,560
2,353,054
2,942,887
2,926,370
4,624,099
Notes
50,976,494
48,894,934
47,221,604
44,988,271
44,883,261
Total Business-type Activities
86,747,662
78,877,556
84,234,874
80,917,291
82,510,010
Total Primary Government
$
98,696,214
$
91,540,856
$
101,831,408
$
101,882,115
$
102,229,337
Personal income1
$
1,709,289,000
$
1,890,711,810
$
2,154,291,172
$
2,096,039,335
$
2,085,569,904
Debt as percentage of personal income Population2
5.77%
4.84%
54,575
56,046
4.73% 55,028
4.86%
4.90%
55,085
55,633
Debt per capita
1,808
1,633
1,851
1,850
1,838
Assessed value3
5,250,364,937
5,679,708,576
4,681,502,599
4,932,597,610
4,681,502,599
Debt as percentage of assessed value
1.88%
1.61%
2.18%
2.07%
Notes: 1
Personal income is calculated based on data from the US Department of Commerce, Bureau of Economic Analysis (refer to Table 16).
Source:
2
State Department of Finance
3
County of Santa Cruz Assessor's Office
City of Santa Cruz Finance Department
162
2.18%
TABLE 11
Fiscal Year Ended June 30 2004 $
2005
7,228,152
$
2,695,000
2006
7,183,381
$
5,245,000
2007
7,126,075
$
5,125,000
2008
7,055,866
6,972,334
5,005,000
4,880,000
-
6,880,000
4,096,139
3,945,290
4,513,661
4,377,108
4,239,123
1,765,216
1,766,635
1,247,913
965,627
819,608
1,624,706
1,334,942
4,205,026
2,920,485
1,469,685
920,263
1,029,804
944,836
851,581
754,069
18,746,998
20,936,870
22,887,973
20,894,698
25,720,985
4,820,000
4,680,000
4,715,000
4,510,000
4,310,000
-
-
6,100,000
5,940,000
5,770,000
-
-
12,450,000
12,150,000
11,930,000
-
-
-
-
29,831,339
28,662,892
20,915,877
19,183,861
3,939,187
3,108,344
3,145,352
3,514,756
2,484,435
42,593,574
40,240,469
37,822,337
35,337,269
32,783,456
81,184,100
76,691,705
85,148,566
80,635,886
74,662,602
17,384,710
$
99,931,098
$
97,628,575
$
108,036,539
$
101,530,584
$
100,383,587
$
2,109,542,853
$
2,247,596,565
$
2,365,518,375
$
2,638,747,497
$
2,785,524,375
4.74% 56,289
4.34% 56,451
4.57% 56,925
3.85% 57,553
3.60% 58,125
1,775
1,729
1,898
1,764
1,727
4,932,597,610
5,250,364,937
5,679,708,576
6,206,342,214
6,627,555,075
2.03%
1.86%
1.90%
1.64%
163
1.51%
City of Santa Cruz
TABLE 12
Ratios of General Bonded Debt Outstanding Last Ten Fiscal Years
Fiscal
Less: Amount
Year
General
Available
Percentage
Debt
Ended
Obligation
in Debt
of Assessed
Per
Assessed
June 30
Bonds
Service Fund
Value
Capita
Value1
Population2
128
$ 3,483,511,451
54,575
1999
$
6,998,473
$
12
Total $
6,998,461
0.20%
$
2000
7,176,298
125,218
7,051,080
0.19%
126
3,782,301,841
56,046
2001
7,299,481
277,763
7,021,718
0.17%
128
4,052,397,447
55,028
2002
7,286,115
324,117
6,961,998
0.16%
126
4,454,738,526
55,085
2003
7,260,759
389,184
6,871,575
0.15%
124
4,681,502,599
55,633
2004
7,228,153
457,945
6,770,208
0.14%
120
4,932,597,610
56,289
2005
7,183,381
557,277
6,626,104
0.13%
117
5,250,364,937
56,451
2006
7,126,075
707,777
6,418,298
0.11%
113
5,679,708,576
56,925
2007
7,055,866
909,576
6,146,290
0.10%
107
6,206,342,214
57,553
2008
6,972,334
1,136,665
5,835,669
0.09%
100
6,627,555,075
58,125
Source:
1
County of Santa Cruz Assessor's Office
2
State Department of Finance
City of Santa Cruz Finance Department
164
City of Santa Cruz
TABLE 13
Computation of Direct and Overlapping Debt June 30, 2008
2007-2008 Assessed Valuation
$ 6,627,555,075
Redevelopment Incremental Valuation: Adjusted Assessed Valuation:
1,096,810,016 $ 5,530,745,059 Total
Percentage
Amount
Debt
Applicable
Applicable
Outstanding
to City (1)
to City
DIRECT AND OVERLAPPING TAX AND ASSESSMENT DEBT: Cabrillo Joint Community College District
$ 177,544,693
19.924%
90,158,463
54.892%
49,489,784
Santa Cruz Elementary School District
23,204,754
94.022%
21,817,574
Live Oak School District
19,954,975
3.256%
649,734
Scotts Valley Unified School District
19,675,000
0.026%
City of Santa Cruz
5,810,224
100.000%
5,810,224 (2)
City of Santa Cruz 1915 Act Bonds
1,295,000
100.000%
1,295,000
Santa Cruz High School District
Total Direct and Overlapping Tax and Assessment Debt
$ 337,643,109
$
35,374,005
5,116
$ 114,441,437
DIRECT AND OVERLAPPING GENERAL FUND DEBT: Santa Cruz County Certificates of Participation
69,471,974
20.205%
14,036,812
Santa Cruz County Office of Education Certificates of Participation
11,605,000
20.205%
2,344,790
Cabrillo Joint Community College District Certificates of Participation
2,640,000
19.924%
525,994
Scotts Valley Unified School District Certificates of Participation
4,145,000
0.026%
1,078
Santa Cruz City Schools Certificates of Participation
5,130,000
54.892%
2,815,960
Live Oak School District Certificates of Participation
3,835,000
3.256%
14,130,000
100.000%
837,819
100.000%
837,819
3,015,000
7.048%
212,497
City of Santa Cruz General Fund Obligations Santa Cruz Consolidated Emergency Communication Center Monterey Bay Unified Air Pollution Control District Authority
124,868 14,130,000 (3)
35,029,818 (4)
Total Direct and Overlapping General Fund Debt
$ 114,809,793
$
Combined Total Debt
$ 452,452,902
$ 149,471,255
Notes: (1) Percentage of overlapping agency's assessed valuation located within boundaries of the city. (2) Excludes interest accretion amounts. (3) Excludes issues self-supporting from enterprise revenues ($6,360,000). (4) Excludes tax and revenue anticipation notes, enterprise revenue, mortgage revenue, and tax allocation bonds and nonbonded capital lease obligations. Ratios to 2007-2008 Assessed Valuation: Direct Debt ($5,810,224)
0.09%
Total Direct and Overlapping Tax and Assessment Debt
1.73%
Ratios to Adjusted Assessed Valuation: Combined Direct Debt ($20,778,043)
0.38%
Combined Total Debt
2.70% $0
STATE SCHOOL BUILDING AID REPAYABLE AS OF 6/30/08: Source: California Municipal Statistics, Inc.
165
City of Santa Cruz Legal Debt Margin Information Last Ten Fiscal Years
Fiscal Year Ended June 30 1999 Debt limit
$
Total net debt applicable to limit Legal debt margin
2000
522,526,718
$
567,345,276
6,998,461 $
515,528,257
2001 $
7,051,080 $
560,294,196
2002
607,859,617
$
7,021,718 $
600,837,899
2003
668,210,779
$
6,961,998 $
661,248,781
702,225,390 6,871,575
$
695,353,815
Total net debt applicable to the limit as a percentage of debt limit
1.34%
1.24%
166
1.16%
1.04%
0.98%
TABLE 14
Fiscal Year Ended June 30 2004 $
2005
739,889,642
$
6,770,208 $
733,119,434
2006
787,554,741
$
851,956,286
6,626,104 $
780,928,637
0.92%
2007 $
6,418,298 $
845,537,988
0.84%
0.75%
2008
930,951,332
$
6,146,290 $
924,805,042
994,133,261 11,951,626
$
0.66%
982,181,635
1.20%
Legal Debt Margin Calculation For Fiscal Year 2007-08: Total assessed value
$
Debt limit (15% of total assessed value)
6,627,555,075 994,133,261
Debt applicable to limit: General obligation bonds (reported at accreted value)
13,852,334
Less: Amount available in debt service fund for repayment of bonds
1,900,708.00
Total net debt applicable to limit
11,951,626
Legal debt margin
$
167
982,181,635
City of Santa Cruz Pledged-Revenue Coverage Last Ten Fiscal Years
Fiscal Year Ended June 30 1999
2000
2001
2002
2003
Wastewater Revenue Bonds: Wastewater charges and other
$
12,179,844
$
12,846,315
$
11,585,518
$
12,146,047
$
12,306,445
Less: operating expenses
7,379,231
7,856,133
7,275,278
8,929,861
9,415,409
Net available revenue
4,800,613
4,990,182
4,310,240
3,216,186
2,891,036
Debt service: 765,000
115,000
120,000
125,000
130,000
Interest
Principal
1,227,031
296,608
290,733
284,608
278,233
Total
1,992,031
411,608
410,733
409,608
408,233
2.41
12.12
10.49
7.85
7.08
Coverage Water Revenue Bonds: Water charges and other
$
14,425,845
$
-
$
-
$
-
$
-
Less: operating expenses
8,546,215
-
-
-
-
Net available revenue
5,879,630
-
-
-
-
Debt service: 380,000
-
-
-
-
Interest
Principal
9,925
-
-
-
-
Total
389,925
-
-
-
-
15.08
-
-
-
-
Coverage Storm Water Revenue Bonds: Storm Water charges and other
$
-
$
-
$
-
$
-
$
-
Less: operating expenses
-
-
-
-
-
Net available revenue
-
-
-
-
-
Debt service: Principal
-
-
-
-
-
Interest
-
-
-
-
-
Total Coverage
-
-
-
-
-
-
-
-
-
-
Certificates of Participation: Special assessments and other
$
-
$
-
$
11,510,578
$
12,080,193
$
12,422,235
Less: operating expenses
-
-
8,519,131
9,747,000
10,447,158
Net available revenue
-
-
2,991,447
2,333,193
1,975,077
Principal
-
-
110,000
100,000
145,000
Interest
-
-
223,868
537,580
529,300
Total
-
-
333,868
637,580
674,300
-
-
8.96
3.66
2.93
Debt service:
Coverage
Notes: Details regarding the city's outstanding debt can be found in the notes to the financial statements. Operating expenses do not include interest or depreciation.
Source:
City of Santa Cruz Finance Department
168
TABLE 15
Fiscal Year Ended June 30 2004 $
$
$
$
2005
12,230,219
$
2006
12,578,070
$
2007
12,394,292
$
2008
13,194,297
$
14,510,460
9,855,372
9,964,418
8,591,034
8,652,114
10,162,410
2,374,847
2,613,652
3,803,258
4,542,183
4,348,050
135,000
140,000
150,000
205,000
200,000
271,608
264,733
256,233
177,386
171,311
406,608
404,733
406,233
382,386
371,311
5.84
6.46
9.36
11.88
11.71
-
$
-
$
18,692,531
$
21,116,648
$
23,780,039
-
-
11,775,892
12,478,247
14,477,076
-
-
6,916,639
8,638,401
9,302,963
-
-
-
300,000
220,000
-
-
121,517
516,277
539,422
-
-
121,517
816,277
759,422
-
-
56.92
10.58
12.25
-
$
-
$
-
$
838,920
$
876,943
-
-
-
236,769
570,398
-
-
-
602,151
306,545
-
-
-
160,000
170,000
-
-
-
235,985
228,722
-
-
-
395,985
398,722
-
-
-
1.52
0.77
13,577,644
$
13,121,028
$
13,218,521
$
13,289,170
$
14,647,763
11,045,892
11,350,148
9,859,552
8,947,378
12,217,661
2,531,752
1,770,880
3,358,969
4,341,792
2,430,102
695,000
720,000
755,000
785,000
950,367
514,088
487,153
457,327
426,011
466,695
1,209,088
1,207,153
1,212,327
1,211,011
1,417,062
2.09
1.47
2.77
3.59
1.71
169
City of Santa Cruz
TABLE 16
Demographic and Economic Statistics Last Ten Fiscal Years
Fiscal Year Ended
Total
Per Capita
Per Capita
Unemployment
Personal
Personal
Taxable
Taxable
Rate2
Income
Income3
Sales4
Sales
June 30
Population1
1999
54,575
7.3%
2000
56,046
6.4%
1,890,712
33,735
725,287
12,941
2001
55,028
5.2%
2,154,291
39,149
828,500
15,056
2002
55,085
5.8%
2,096,039
38,051
809,628
14,698
2003
55,633
7.5%
2,085,570
37,488
761,208
13,683
2004
56,289
7.9%
2,109,543
37,477
761,986
13,537
2005
56,451
7.2%
2,247,597
39,815
795,060
14,084
2006
56,925
6.4%
2,365,518
41,555
813,834
14,297
2007
57,553
5.6%
2,638,747
45,849
828,447
14,395
2008
58,125
6.1%
2,785,524
47,923
852,292
14,663
$
1,709,289
$
Notes: Total Personal Income and Taxable Sales amounts are in thousands.
Source:
1
State Department of Finance
2
State Employment Development Department
3
U.S. Department of Commerce, Bureau of Economic Analysis
4
State Board of Equalization (based on most recent four quarters of data available)
170
31,320
$
634,138
$
11,620
City of Santa Cruz
TABLE 17
Principal Employers Current Year and Two Years Ago
Fiscal Year Ended June 30 2008
2006 Percentage
Number of Employees
Rank
Percentage
of Total
Number of
Employment
Employees
of Total Rank
Employment
Employer: University of California at Santa Cruz
4,680
1
4.840%
4,250
1
4.570%
County of Santa Cruz
2,705
2
2.797%
2,358
2
2.535%
City of Santa Cruz
1,140
3
1.179%
1,066
3
1.146%
Plantronics
494
4
0.511%
476
4
0.512%
Santa Cruz Beach-Boardwalk
347
5
0.359%
347
5
0.373%
Costco
256
6
0.265%
257
6
0.276%
Community Bridges
212
7
0.219%
212
7
0.228%
Crow's Nest
197
8
0.204%
195
8
0.210%
158
10
0.170%
174
9
0.187%
Lightsurf Technology Inc.
0.000% 180
Santa Cruz Biotechnology Incorporated
9
0.186%
Santa Cruz Sentinel 161
United Parcel Service Totals
10,372
Total employment1
96,700
10 10.559%
93,000
This table shows the data for the current fiscal year and two years ago because earlier years' data is not available.
Source:
1
9,493
U.S. Department of Labor - Bureau of Labor Statistics
City of Santa Cruz Business License database City of Santa Cruz Finance Department
171
10.208%
City of Santa Cruz
TABLE 18 1
Number of City Employees by Department Last Ten Fiscal Years
Fiscal Year Ended June 30 1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
Departments: City Clerk
7
7
7
7
7
7
7
7
7
6
City Manager
5
5
5
5
5
5
5
4
5
5
Human Resources
12
12
13
13
13
12
12
13
14
14
Finance
34
36
38
38
38
36
35
38
27
27
-
-
-
-
-
-
-
-
16
16
122
126
134
136
133
126
124
125
132
124
53
55
59
59
58
55
54
53
55
55
Parks and Recreation
114
118
126
127
125
118
116
111
105
100
Library
116
120
128
130
127
120
118
119
118
121
Public Works
212
219
235
239
232
219
216
216
232
229
28
30
31
32
31
30
29
27
28
27
Information Technology 2 Police Fire
Planning and Community Development
8
8
9
9
9
8
8
9
10
13
Water
85
89
94
96
94
89
87
88
91
94
Total
796
825
879
891
872
825
811
810
840
831
Redevelopment
Notes: 1
Personnel authorizations budgeted. Figures rounded to whole numbers.
2
Information Technology was part of the Finance Department previously, but it is now a separate department.
Source:
City of Santa Cruz Budget Document
172
City of Santa Cruz
TABLE 19
Operating Indicators By Function Last Five Fiscal Years
2004 Function: City Clerk Hours for creating the agenda for posting Advisory body hours Election hours Initiative/referendum petitions processing hours Human Resources Number of recruitments Number of applications Workers compensation claim payments Police Calls for service Cases Fire Emergency calls Inspections Parks and Recreation Number of classes Facility rentals: Parks (Picnic Areas) Louden Nelson Civic Auditorium Swimming pool Special events produced Library (all locations) Items checked out Queries handled Open hours/week Public Works Overlay (square footage) Seal coat (square footage) Sewer New connections Average daily flow (MGD) Annual total flow (MG) Water Active accounts Average daily consumption (MGD) Annual consumption (MG) Average monthly residential bill
$
Fiscal Year Ended June 30 2006
2005
2007
2008
305 ** 280
291 600 180
** 600 400
300 600 100
320 600 440
-
60
120
-
-
** ** 2,129,667
** ** 1,872,387
** ** 1,400,696
$
$
$
87 2,155 2,850,283
$
95 2,647 1,576,602
76,069 14,717
76,498 14,076
70,065 14,212
67,932 12,917
72,601 16,190
4,623 1,853
4,631 1,727
5,006 1,794
5,231 1,223
6,018 2,153
306
305
294
236
1,038
(1)
892 7,753 146 200 30
760 7,534 183 167 20
831 7,348 193 146 22
762 7,562 190 162 22
1,877 6,500 145 178 18
(2)
1,856,142 288,821 432
1,899,739 293,525 432
1,975,986 313,496 438
2,051,331 322,971 430
2,159,868 300,754 444
251,106 320,879
351,239 342,000
190,000 3,793,212
524,963 -
-
72 9.52 3,475
85 9.92 3,621
106 11.39 4,157
41 9.00 3,283
51 9.95 3,632
23,799
23,924
24,044
24,253
24,302
10 3,660 $25
10 3,448 $30
9 3,340 $34
9 3,369 $41
9 3,358 $46
This table shows data for the last five fiscal years. Prior years' data is not available. (1) Different count used for FY 2008 - includes multiples sessions of one course, e.g. if course entered several times in a season now counted as 4 rather than 1. (2) Now includes ball fields and indoor facilities in parks - New booking system count; all confirmed bookings, fewer multiple day rentals (3) New booking system count; all confirmed bookings, fewer multiple day rentals ** Unavailable Source: City of Santa Cruz Departments
173
(3)
City of Santa Cruz
TABLE 20
Capital Asset Statistics By Function Last Ten Fiscal Years
Fiscal Year Ended June 30 1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
Function: Public Safety Police: Stations Vehicular patrol units Fire stations
1
1
1
1
1
1
1
1
1
1
55
55
78
78
43
43
61
61
63
63
3
3
3
3
3
3
3
3
3
3
Public Parking 20
21
23
22
26
20
21
21
20
20
Spaces
1,369
4,939
5,094
5,235
5,397
5,124
5,149
5,149
5,132
5,154
Parking meters
1,953
1,945
1,741
1,764
1,695
1,714
1,764
1,764
1,888
1,890
29
29
29
30
30
30
30
30
30
30
1,450
1,450
1,457
1,970
1,970
1,970
1,970
1,970
1,970
1,970
11
11
11
17
17
17
17
17
17
17
Swimming pools
1
1
1
1
1
1
1
1
1
1
Tennis courts
7
7
7
7
7
7
8
8
6
6
Golf course
1
1
1
1
1
1
1
1
1
1
Central library
1
1
1
1
1
1
1
1
1
1
Branch libraries within city
2
2
2
2
2
2
2
2
2
2
Branch libraries in county
8
7
7
7
7
7
7
7
7
7
Bookmobile
-
-
1
1
1
1
1
1
1
1
145
136
136
136
136
136
136
136
136
136
9
13
13
13
13
13
13
13
13
13
2,335
2,335
2,800
2,825
2,825
2,893
2,893
2,893
2,893
2,993
200
208
62
148
148
151
151
151
151
155
35
35
8
50
50
50
50
50
50
49
300
300
300
300
300
300
290
291
291
293
1,890
1,890
1,904
1,913
1,997
2,019
2,089
2,060
2,060
2,038
Lots
Parks and Recreation Parks Parks acreage Playgrounds
Libraries
Streets Miles of paved streets Miles of alleys Street lights Sewer Miles of sanitary sewers Miles of storm drains Water Miles of water mains Fire hydrants
Source:
City of Santa Cruz Departments
174