|
small (250x250 max)
medium (500x500 max)
large ( > 500x500)
Full Resolution
|
|
COMPREHENSIVE ANNUAL FINANCIAL
REPORT
FISCAL YEAR ENDED
JUNE 30, 2004
PREPARED BY FINANCE DEPARTMENT
CITY OF BRENTWOOD
708 THIRD STREET
BRENTWOOD, CALIFORNIA 94513
City of Brentwood
City of Brentwood – 2003/ 04 CAFR
This page intentionally left blank.
City of Brentwood
COMPREHENSIVE ANNUAL FINANCIAL REPORT
City of Brentwood – 2003/ 04 CAFR i
For Fiscal Year Ended June 30, 2004
TABLE OF CONTENTS
INTRODUCTORY SECTION
Page
Table of Contents ............................................................................................................................... ......................................................................... i
Letter of Transmittal ............................................................................................................................... ................................................................. iv
Certificate of Achievement – GFOA ............................................................................................................................... ...................................... xiv
Certificate of Award – CSMFO ............................................................................................................................... ............................................... xv
List of Principal Officials ............................................................................................................................... ........................................................ xvi
City Organizational Chart ............................................................................................................................... ..................................................... xvii
City Community Services Location Map ............................................................................................................................... ............................. xviii
City of Brentwood Parks Map ............................................................................................................................... ................................................ xix
City of Brentwood Mission Statement ............................................................................................................................... .................................... xx
City of Brentwood Core Values ............................................................................................................................... .............................................. xxi
FINANCIAL SECTION
INDEPENDENT AUDITOR’S REPORT ............................................................................................................................... ................................ 1
MANAGEMENT’S DISCUSSION AND ANALYSIS ............................................................................................................................... ............. 3
BASIC FINANCIAL STATEMENTS
Government- Wide Financial Statements
Statement of Net Assets ............................................................................................................................... .................................................. 17
Statement of Activities and Changes in Net Assets ............................................................................................................................... ...... 18
Fund Financial Statements
Governmental Fund Financial Statements
Balance Sheet – Governmental Funds ............................................................................................................................... ........................... 19
Reconciliation of the Governmental Funds Balance Sheet to the
Government- Wide Statement of Net Assets ............................................................................................................................... .................. 20
Statement of Revenues, Expenditures and Changes in Fund Balances – Governmental Funds ............................................................. 21
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 ........................................................................... 22
City of Brentwood
COMPREHENSIVE ANNUAL FINANCIAL REPORT
City of Brentwood – 2003/ 04 CAFR ii
For Fiscal Year Ended June 30, 2004
TABLE OF CONTENTS ( CONTINUED)
Page
Proprietary Fund Financial Statements
Statement of Net Assets ............................................................................................................................... .................................................... 23
Statement of Revenues, Expenses and Changes in Fund Net Assets ................................................................................................................ 24
Statement of Cash Flows ............................................................................................................................... ................................................... 25
Fiduciary Fund Financial Statements
Statement of Fiduciary Net Assets ............................................................................................................................... .................................... 27
Notes to the Basic Financial Statements
Index of Notes to the Basic Financial Statements ............................................................................................................................... ............. 29
REQUIRED SUPPLEMENTARY INFORMATION
Note to the Required Supplementary Information ............................................................................................................................... ................... 73
Budgetary Comparison Schedule, General Fund ............................................................................................................................... ..................... 74
Budgetary Comparison Schedule, Thoroughfares ............................................................................................................................... ................... 75
Defined Benefit Pension Plan ............................................................................................................................... .................................................. 76
COMBINING AND INDIVIDUAL FUND STATEMENTS AND SCHEDULES
Non- Major Governmental Funds
Combining Balance Sheet ............................................................................................................................... ................................................. 77
Combining Statement of Revenues, Expenditures and Changes in Fund Balances .......................................................................................... 81
Internal Service Funds
Combining Statement of Net Assets ............................................................................................................................... ................................. 85
Combining Statement of Activities and Changes in Net Assets ....................................................................................................................... 86
Combining Statement of Cash Flows ............................................................................................................................... ................................ 87
General Fund - Combining Financial Statements Governmental Activities by Fund Type
Balance Sheet – General Fund ............................................................................................................................... .......................................... 89
Statement of Revenues, Expenditures and Changes in Fund Balance – Budget and Actual - General Fund ................................................... 90
Special Revenue Funds
Combining Balance Sheet ............................................................................................................................... ................................................. 91
Combining Statement of Revenues, Expenditures and Changes in Fund Balances .......................................................................................... 93
Combining Statement of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual ........................................................ 95
City of Brentwood
COMPREHENSIVE ANNUAL FINANCIAL REPORT
City of Brentwood – 2003/ 04 CAFR iii
For Fiscal Year Ended June 30, 2004
TABLE OF CONTENTS ( CONTINUED)
Page
Debt Service Funds
Combining Balance Sheet ............................................................................................................................... ............................................... 103
Combining Statement of Revenues, Expenditures and Changes in Fund Balances ........................................................................................ 104
Combining Statement of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual ...................................................... 105
Capital Project Funds
Combining Balance Sheet ............................................................................................................................... ............................................... 109
Combining Statement of Revenues, Expenditures and Changes in Fund Balances ........................................................................................ 111
Combining Statement of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual ...................................................... 113
STATISTICAL SECTION ( Unaudited)
Reference Page
General Governmental Revenues by Source ............................................................................................................................... ......... Table 1....... S- 1
General Governmental Expenditures by Function ............................................................................................................................... . Table 2....... S- 2
General Governmental Tax Revenues by Source ............................................................................................................................... .. Table 3....... S- 3
General Property Tax Levies & Collections ............................................................................................................................... .......... Table 4....... S- 4
Assessed and Estimated Actual Value of Taxable Property .................................................................................................................. Table 5....... S- 5
Property Tax Rates – All Direct and Overlapping Governments ........................................................................................................... Table 6....... S- 6
Special Assessment Tax Revenue ............................................................................................................................... .......................... Table 7....... S- 7
Computation of Legal Debt Margin ............................................................................................................................... ....................... Table 8....... S- 8
Ratio of Net General Bonded Debt to Assessed Value and Net Bonded Debt Per Capita .................................................................... Table 9....... S- 9
Ratio of Annual Debt Service Expenditures for General Bonded Debt to Total General Governmental Expenditures ...................... Table 10..... S- 10
Computation of Direct and Overlapping Debt ............................................................................................................................... ..... Table 11..... S- 11
Revenue Bond Coverage ............................................................................................................................... ...................................... Table 12..... S- 12
Demographic Statistics ............................................................................................................................... ........................................ Table 13..... S- 13
Property Value and Construction Activity ............................................................................................................................... ........... Table 14..... S- 14
Largest Property Taxpayers ............................................................................................................................... ................................. Table 15..... S- 15
Miscellaneous Statistical Information ............................................................................................................................... .................. Table 16..... S- 16
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR iv
October 15, 2004
The Honorable Mayor, Members of the City Council and Citizens of the City of Brentwood
City of Brentwood
Brentwood, California 94513
Dear Mayor Swisher, Members of the City Council and Citizens of the City of Brentwood:
State law requires all general- purpose local governments to publish a complete set of financial statements, presented in conformity with Generally
Accepted Accounting Principles ( GAAP), within six months of the close of each fiscal year. Therefore, we are pleased to submit the
Comprehensive Annual Financial Report ( CAFR) for the City of Brentwood, California for the fiscal year ended June 30, 2004. This is the fourth
year the City’s Finance Department has prepared this report and the third year using the reporting requirements as prescribed by the Governmental
Accounting Standards Board ( GASB) in Statement No. 34. Responsibility for both the accuracy of the data and the completeness and fairness of
the information, including all disclosures, rests with the City. To the best of the City staff’s knowledge and belief, the enclosed data is accurate in
all material respects and is reported in a manner designed to fairly present the financial position and results of the operations of the various entities
of the City of Brentwood. All disclosures necessary to enable the reader to gain an understanding of the City’s financial activities have been
included.
INTERNAL CONTROLS
Accounting for all of the City’s activities is centralized under the Finance Department. The department has been delegated the responsibility for
maintaining the integrity of the City’s recorded financial data. The Finance Department, in conjunction with the City’s management, is also
responsible for establishing and maintaining an internal control structure designed to ensure that the City’s assets are protected from loss, theft or
misuse. The internal control structure is designed to provide reasonable assurance that these objectives are met, while recognizing that this
assurance is not absolute. The concept of reasonable assurance recognizes that: 1) the cost of a control should not exceed the benefits likely to be
derived and 2) the valuation of costs and benefits requires estimates and judgments by management.
City Hall – 708 Third Street, Brentwood, California 94513 Phone: ( 925) 516- 5400 Fax: ( 925) 516- 5401
Public Works – 2201 Elkins Way, Brentwood, California 94513 Phone: ( 925) 516- 6000 Fax: ( 925) 516- 5497
Community Development – 104 Oak Street, Brentwood, California 94513 Phone: ( 925) 516- 5405 Fax: ( 925) 516- 5407
Engineering Department – 120 Oak Street, Brentwood, California 94513 Phone: ( 925) 516- 5420 Fax: ( 925) 516- 5421
Police Department – 100 Chestnut Street, Brentwood, California 94513 Phone: ( 925) 634- 6911 Fax: ( 925) 516- 5247
Parks and Recreation – 740 Third Street, Brentwood, California 94513 Phone: ( 925) 516- 5444 Fax: ( 925) 516- 5445
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR v
City administration believes the existing internal control systems are adequate to provide reasonable assurance that the City’s assets are
safeguarded against loss and that the financial records are reliable for preparing financial statements and maintaining accountability for assets.
This belief is supported by the City’s fifth consecutive “ Unqualified” Audit issued in 2004.
INDEPENDENT AUDIT
The City Council is responsible for: 1) assuring the City administration fulfills its responsibilities in the preparation of the financial statements and
2) engaging certified public accountants with whom the City Council reviews the scope of the audits and the accounting principles to be applied in
financial reporting.
The Government Code of the State of California requires general law cities, such as the City of Brentwood, to have its financial statements audited
by an independent certified public accountant. Accordingly, this year’s audit was completed by the accounting firm of Vavrinek, Trine, Day and
Co., LLP. The firm was engaged by the City Council to render an opinion on the City’s financial statements in accordance with auditing standards
generally accepted in the United States of America. To ensure complete independence, Vavrinek, Trine, Day and Co., LLP has full and free
access to meet with the City Council to discuss the results of their assessment of the adequacy of internal accounting controls and the quality of
financial reporting. The auditor’s report on the general purpose financial statements is the first item in the accompanying Financial Section.
In addition to meeting the requirements set forth in state statutes, the audit was also designed to meet the requirements of the Federal Single Audit
Act of 1984 and related Office of Management and Budget ( OMB) Circular A- 133. 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. This report is available in the City’s separately issued Single Audit Report.
COMPONENTS OF THE CAFR
Pursuant to GAAP requirements, the City has provided a narrative introduction, overview and analysis titled “ Management’s Discussion and
Analysis” ( MD& A). The MD& A, found in the Financial Section, provides financial highlights and interprets the financial reports by analyzing
trends and explaining changes, fluctuations and variances in the financial data. In addition, the MD& A is intended to disclose any known
significant events or decisions that affect the financial condition of the City. The Letter of Transmittal is designed to complement the MD& A and
should be read in conjunction with the MD& A. Components of the CAFR are:
1. INTRODUCTORY SECTION – This section is the Letter of Transmittal which focuses on the City and its financial condition. Included in the
Letter of Transmittal are a list of the City’s principal officials, an organization chart and additional City information.
2. FINANCIAL SECTION – The results of each fund’s performance for the year are presented in the Financial Section which begins with the
Auditor’s Report and the MD& A. These are followed by the Basic Financial Statements, the Fund Financial Statements, Notes to the
Basic Financial Statements, Required Supplementary Information and the Combining and Individual Fund Statements and Schedules.
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR vi
3. STATISTICAL SECTION – This section consists of selected financial and demographic information which is generally presented on a multi-year
basis.
PROFILE OF BRENTWOOD
The City of Brentwood was incorporated in 1948 as a general law city under the laws of the State of California. Brentwood is located halfway
between the cities of San Francisco and Sacramento at the eastern portion of Contra Costa County. The City is governed by a five member City
Council, under the Council– Manager form of government. As of June 30, 2004, the City had a population of approximately 40,000 and
encompassed approximately 14.829 square miles.
The City provides a full range of services including: Police, Public Works, Economic Development,
Planning, Building, Engineering and Inspection, Parks and Recreation, Housing and General
Administrative services. The City also operates public water and wastewater utilities, as well as
providing refuse collection and disposal, and a recycling program. All of these services are accounted
for in the City’s financial statements.
In addition, the City is financially accountable for two component units, the Brentwood Redevelopment
Agency and the Brentwood Joint Powers Financing Authority. Although legally separate entities, these
blended component units are, in substance, part of the government’s operations. Financial data for
these units is combined with the data of the primary government. Each of the blended components has
a June 30 year- end date for accounting purposes. See Note # 1– A, found on page 31, for a more detailed
discussion of these two component units.
The City’s annual budget serves as the foundation for planning and controlling the City’s finances. As
such, the City maintains extensive budgetary controls. The objective of these budgetary controls is to
ensure compliance with legal provisions embodied in the annual appropriated budget approved by the
City Council. The level of budgetary control is established at the fund level. Budgets are prepared and
expenditures recorded at the object of expenditure level. The accounting records are maintained using
either the accrual basis or modified accrual basis of accounting, as appropriate. The City also maintains
an encumbrance accounting system as one technique for accomplishing budgetary control.
The two- year budget process begins as a team effort in January of the first year, starting with an annual strategic planning meeting. Then the
individual departments use projected revenue assumptions to prioritize and recommend the next fiscal year’s objectives. The City Manager’s
Office and the Finance Department review all budget proposals and revenue assumptions, as well as all current financial obligations, before
preparing the document that is proposed to the City Council. The City Council reviews the proposed budget and the final adoption of the two- year
budget is scheduled for a City Council meeting in June. Before the beginning of the second year of the two- year budget cycle, the City Council
reviews the progress during the first year and approves appropriations for the second year.
Water Tower
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR vii
Activities of the General Fund, Special Revenue Funds, Debt Service Funds, Enterprises and Capital Project Funds are included in the annual
appropriated budget. Budget- to- actual comparisons are included in the Financial Section for the General Fund, certain Special Revenue Funds, the
Debt Service Funds and certain Capital Project Funds. The following funds are not legally required to adopt budgets as their appropriations are
established by the related bond documentation and/ or other legal agreements: Capital Improvement Financing Programs ( CIFPs), Capital
Improvement 2001, Street Improvement Projects, Capital Projects and Bypass Authority funds. See Note # 2– A, found on page 41, for additional
information.
BRENTWOOD TODAY
The City of Brentwood continues to thrive and all economic indicators point to the City’s continued growth and stability as shown by the
following statistics from fiscal year 2003/ 04:
• The City’s population increased by 11.08%
• Residential construction valuation increased by 9.87%
• The median price for new homes increased by 16%
• The median price for existing homes increased by 19.7%
• Commercial construction valuation increased by 146.47%
The Office / Research and Development / Flex- Tech Industrial sector increased significantly with the construction of four new projects totaling
135,000 square feet. The Sunset Industrial Complex, a 28- acre medium industrial project, was completed in fiscal year 2003/ 04. The complex,
which consists of 19 lots already sold to multiple end- users, will be open for business in fiscal year 2004/ 05.
Los Medanos College, which provides a full AA degree curriculum, is in its third year
of operation. Current enrollment stands at six hundred full- time equivalent students.
The City also has a 17,000 square foot Business and Technology Center adjacent to
the Los Medanos College campus. The Center, which is fully leased, provides an
affordable workplace for our resident entrepreneurs.
New commercial centers include: Lone Tree Plaza, a 475,000 square foot
commercial center, which is being constructed in two phases. Phase One was
completed at the end of fiscal year 2003/ 04 and Phase Two will be completed by the
end of fiscal year 2004/ 05. Lone Tree Center, a 180,000 square foot commercial
center and three neighborhood centers totaling 220,000 square feet are in various
stages of construction and will be completed by the first quarter of 2005. These new
commercial centers will increase both job opportunities and sales tax revenues.
City Park
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR viii
Brentwood continues to cultivate a vital, thriving and charming historical Downtown consisting of restaurants, unique retail businesses and
personal service businesses. These are businesses which typically anchor classic downtown settings and cannot be found in typical suburban
shopping centers. Downtown provides a pleasant backdrop to community events and street festivals and enjoys a 0% vacancy rate.
Professional services are also increasing the quality of life for Brentwood residents. Phase I of the
John Muir Medical Center, a fully entitled medical office project, consists of a three- story, 110,000
square foot medical facility and helicopter pad. The Center is expected to open in the second quarter
of 2005. Additional smaller office complexes are under construction at Garin Landing, Balfour
Offices, LaFuente Plaza, Sand Creek Business Center and Walnut Center.
FUTURE OUTLOOK
The City of Brentwood is dedicated to “... elevating confidence in government by creating a vision
and culture that furthers the goal of Brentwood representing the highest civic standard.” To achieve
this goal requires the City to manage its continuing growth with the need to: 1) provide infrastructure
and services in a timely fashion, 2) increase the quality of life for its citizens, 3) preserve the City’s
agricultural base and 4) maintain fiscal responsibility.
Managing Growth
The Regional Growth Management Plan ( RGMP) is the City’s main tool for managing growth. The intent of the RGMP is to maintain a consistent
sustainable rate of growth over the next 15 to 20 years and to better synchronize growth with public infrastructure and facilities. The 2001 General
Plan reduced the build out population to approximately 75,000. The 2004 revision to the RGMP enhances this system by introducing controls
missing in the first edition. Key elements of the 2004 RGMP revisions include:
• Establishment of an annual review of the numeric goals of the RGMP by the City Council
• Establishment of a five- member RGMP Evaluation Committee
• Removal of subjectivity from RGMP scoring system
• RGMP now controls the release of both Tentative Map allocations and building permits
• Elevates the quality of the City’s residential developments
Infrastructure
The City of Brentwood established a Development Fee Program in 1989. The program sets forth the relationship between contemplated future
development, facilities needed to serve future development and the estimated costs of those improvements based on the current General Plan and
Capital Improvement Program ( CIP). The purpose of the fees, referred to as AB 1600 fees, is to finance municipal public facilities to mitigate the
impacts caused by future development. These capital improvement facility fees are adopted pursuant to Government Code § 66000, et seq.
John Muir Medical Center
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR ix
The Development Fee Program implements policies of the City’s General
Plan including the policy that “… new development shall contribute its fair
share of the cost of on- site and off- site public infrastructure and services.
This shall include installation of public facilities, payment of impact fees
and participation in a Capital Improvement Financing Program ( CIFP).”
CIFPs provide a mechanism through which the City and the development
community cooperate to fund and construct major Master Planned and Sub-
Master Planned infrastructure ( roads, water and wastewater lines, regional
drainage facilities, etc.).
Bonds are sold using the participating Developer’s property as the
collateral. There is no risk involved for the City as a 3 to 1 value to lien
ratio is used to determine the amount of bonds to be sold. Additionally, the
City is able to obtain very low interest rates through its outstanding
financial reputation. As the properties develop, the bonds are repaid by the
new property owner over a 30- year period.
Services
The City of Brentwood utilizes several different types of revenue sources to pay for City services including Community Facility Districts ( CFDs),
Landscape and Lighting Districts ( LLDs) and User Fees.
CFDs – The State of California passed the Community Facilities Act in 1982 which allows cities to establish CFDs to finance one or more of the
following types of services: police protection services, fire protection and suppression services, recreation program services, library services,
maintenance services for elementary and secondary schools and structures, maintenance and operation of museums and cultural facilities,
maintenance of parks, parkways and open spaces, flood and storm protection services, services with respect to removal or remedial action for the
cleanup of any hazardous substance released or threatened to be released into the environment.
The City of Brentwood has established three CFDs which finance fire suppression and emergency medical services, police protection and public
safety services, open space services, flood and storm drainage services and joint use school site services.
LLDs – In 1972 the City Council approved the Landscaping and Lighting Act which authorizes the formation of assessment districts to ensure the
proper flow of funds for the ongoing operation, maintenance and servicing of specific improvements within the City of Brentwood. Specific
improvements include, but are not limited to: landscaping, street lighting, parks, open space facilities, trails and Contra Costa County Flood
Control channel landscaping. Currently there are 44 LLDs in the City of Brentwood.
$-
$ 10,000,000
$ 20,000,000
$ 30,000,000
$ 40,000,000
$ 50,000,000
$ 60,000,000
$ 70,000,000
$ 80,000,000
$ 90,000,000
1994/ 95
1995/ 96
1996/ 97
1997/ 98
1998/ 99
1999/ 00
2000/ 01
2001/ 02
2002/ 03
2003/ 04
Infrastructure Investment
1995 – 2004
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR x
User Fees – The City of Brentwood utilizes a User Fee Model to compute city- wide and departmental overhead factors, full hourly rate costs by
City Classification and/ or full costs associated with the provision of selected services. The City reviews and updates the fees on an annual basis
based on changes in the Consumer Price Index ( CPI). Examples of City fees covered in the Cost Allocation and Schedule of City fees include:
Building, Inspection, Planning, Engineering, Park and Recreation, Water Service, Wastewater Service and Solid Waste Service fees.
Quality of Life
In September 2003 the City Council passed a “ Percent- For- Art” public art program which applies to
both public projects and residential development. This program stipulates that any new public
project, valued over $ 100,000, contribute 1% of construction costs towards a public art project. The
following projects are already in the works:
• A Farmer Sculpture to honor the agricultural heritage of Brentwood
• An entry feature for the new Community Center at the Aquatics Complex
• An entry feature at the Brighton Station development
As a result of the joint- use agreements between the City of Brentwood, Brentwood Union School
District and Liberty Union School District, the City has either funded, or is in the process of
funding, two middle school community gymnasiums, two high school community gymnasiums, a
50- meter swimming pool, the Police Activities League and three Resource Officers. Total City
funding to date is $ 6,010,632.
The Affordable Housing Program, adopted September 9, 2003, provides the following benefits:
• Creates affordable housing by constructing 10% of all new dwelling units as affordable housing for very- low and low income households
• Provides affordable housing options for workforce while reducing congestion on regional roadways by eliminating commutes
• Units must remain affordable for 45 years for ownership units, 55 years for rentals
• Units must be integrated into each neighborhood and must be built with the same quality, fit and finish as market rate units
Alternatives to construction of affordable units include dedication of vacant land, conversion of market rate units to affordable units, dedication of
affordable units to the City and in- lieu fees ( fees sufficient to build the required units).
Agriculture
For decades Brentwood has been known for its bountiful cropland and “ U- pick” fruit stands. However, the rapid population growth in the late
‘ 90s resulted in the loss of farmland. In 2001, the City adopted the Agriculture Preservation Program in order to mitigate and offset the loss of
valuable farmland resources. In October 2002, the Brentwood Agricultural Land Trust ( BALT), a non- profit corporation, was formed to preserve
agricultural land, promote local agriculture and implement the City’s Agricultural Enterprise Program.
Shadow Lakes
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xi
Fiscal Responsibility
Long- Range Financial Planning – The City of Brentwood is currently working on a 10- year fiscal model which will be used to forecast and
analyze the General Fund’s revenues and expenditures. For revenues, the model was developed using approximately 98% of the General Fund’s
revenue sources including: property taxes, sales taxes, franchise fees, investment income and CFD revenue. For expenditures, the model used
department expenses and projections of retiree medical costs. This fiscal model will enable the City to forecast annual General Fund revenues,
expenditures and any net surplus or deficit for the next 10 years.
Cash Management – The City invests temporarily idle cash in accordance with California Government Code Section 53601 and a formal
investment policy approved by the City Council. This policy limits investments to certain types of instruments and requires that investments must
meet established criteria for safety, liquidity and yield.
In accordance with the policy, deposits are either collateralized or insured by federal depository insurance, with all collateral held either by the
City, its agent or a financial institution’s trust department in the City’s name. All investments held by the government during the year end at June
30, 2004, are classified in the category of lowest credit risk as defined by GASB.
This year the City implemented GASB Statement No. 40 which is designed to inform financial statement users about deposit and investment risks
which could affect a government’s ability to provide services and meet its obligations as they become due. For more information refer to Note # 3
found on pages 45 – 50.
Risk Management – The City has initiated a limited risk management program for workers’
compensation and general liability. As part of this comprehensive plan resources are being
accumulated in a fund balance reserve to meet potential losses. In addition, various risk control
techniques, including employee accident prevention training, have been implemented during the
year to minimize accident- related losses. For more information refer to Note # 9 found on pages
65 – 66.
MAJOR INITIATIVES
The capital budget for fiscal year 2004/ 05 includes 101 projects totaling approximately $ 82.9
million dollars. Major projects include:
• Vineyards at Marsh Creek – In July of 2004, the Contra Costa Local Agency Formation
Commission ( LAFCO) approved the City’s request to annex 593 acres south of the City
limits. This project includes a winery, a 2,500 seat amphitheater, executive home sites, a
recreation center, a Community College and the establishment of the John Marsh House
Park site.
Vineyards at Marsh Creek
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xii
• Community Facilities – There are currently four new community facilities either in the planning stage, the design stage or under
construction. These four projects are: a new Police Station, a new City Hall, a Recreation Center and Concession Stand to be located at
the Brentwood Family Aquatic Center and a Civic Center and Library to be located in the downtown area.
• Surface Water Treatment Facility – The City Council recently approved an agreement with the Contra Costa Water District ( CCWD)
which consists of 1) the City purchasing 3,200 acre- feet per year of existing treatment capacity at the Randall- Bold Water Treatment Plant
( RBWTP) and 2) constructing a scaled down water treatment facility adjacent to the RBWTP to treat water purchased under a 1999
agreement between Brentwood and the CCWD. This agreement allows the City to construct a smaller facility than originally anticipated,
at a net capital savings of $ 7 million, while ensuring the City has adequate, long- term supplies of treated water.
• Vasco Road Safety Improvements – In September of this year the City Council authorized the Mayor to sign a Joint Exercise of Powers
Agreement with Contra Costa County in an amount not to exceed $ 1.5 million. The agreement covers safety improvements for Vasco
Road, a county road, and improvements to roads within the boundaries of the City of Brentwood. Vasco Road is a major thoroughfare
which is used by Brentwood residents who work in the Tri- Valley and the Bay Area. Ensuring the safety of travelers on Vasco Road is
vital to the uninterrupted flow of commerce for both Brentwood and Contra Costa County. The Vasco Road improvement project, which
is not included in the current CIP budget, consists of re- striping and inserting median and shoulder rumble strips on Vasco Road from
Walnut Boulevard to the Alameda/ Contra Costa County line.
CERTIFICATE OF ACHIEVEMENT
The Government Finance Officers Association ( GFOA) and California Society of Municipal Finance Officers ( CSMFO) both offer a recognition
program for public entities to determine whether the City conforms to the highest level of governmental accounting and financial reporting
standards. Its attainment represents a significant accomplishment by a government and its management. Both GFOA and CSMFO awarded a
Certificate of Achievement for Excellence in Financial Reporting to the City of Brentwood for its Comprehensive Annual Financial Report for the
fiscal year ended June 30, 2003, the City’s third CAFR. We believe our 2003/ 04 CAFR continues to meet the Certificate of Achievement
Program’s requirements and therefore we are submitting this year’s CAFR to the GFOA to determine its eligibility for this year’s Certificate of
Achievement for Excellence in Financial Reporting.
ACKNOWLEDGEMENTS
We wish to thank the City Council for providing the clear policy direction and goals that have been used to prepare this CAFR. A great deal of
effort and attention to detail, representing many hours of work by staff members throughout the organization, is required to produce a report of this
quality. We would like to express our appreciation to all City of Brentwood staff members who have taken the time to participate in the
development of this year’s CAFR. Special recognition is given to the entire Finance Department staff and specifically Patti Bowden, Kerry Breen,
Denise Davies, Brian Kelleher, Gail Leech, Pat Meyer and Liz Ybarra. Appreciation is also expressed to the Mayor and the City Council for their
interest and support in planning and conducting the financial activities of the City in a responsible and responsive manner.
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xiii
The City of Brentwood has a bright future due to its committed elected leadership and the talents and ingenuity of its City employees. One of the
key components in securing this future is through a well- planned, long- term fiscal strategy based upon economic development that will generate
high paying, long- term employment opportunities, new and stable sales tax revenue sources and improved inter- governmental relations. City
Council and staff have taken steps to plan and implement this long- term strategy. Though the challenges are great, the City is firmly committed to
meeting each and every challenge that comes our way. This CAFR is the next step towards meeting those challenges. By continuing to follow the
financial policy set forth by the City Council, the City of Brentwood will deliver the highest level of service permitted by the available resources.
Respectfully submitted,
] É{ Ç fàxäxÇáÉÇ ctÅxÄt X{ ÄxÜ
John Stevenson Pamela Ehler
City Manager City Treasurer
Director of Finance and Information Systems
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xiv
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xv
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xvi
LIST OF PRINCIPAL OFFICIALS
CITY OFFICIALS
Brian Swisher........................................................................................................................ ................................................................................ Mayor
Annette Beckstrand..................................................................................................................... ................................................................. Vice- Mayor
Ana Gutierrez...................................................................................................................... ................................................................. Council Member
Bill Hill ............................................................................................................................... ................................................................. Council Member
Pete Petrovich ............................................................................................................................... ....................................................... Council Member
EXECUTIVE TEAM
John Stevenson...................................................................................................................... .................................................................... City Manager
Dennis Beougher....................................................................................................................... ................................................................ City Attorney
Craig Bronzan ............................................................................................................................... ................................. Director of Parks & Recreation
Karen Chew ............................................................................................................................... ................................................ Assistant City Manager
Mike Davies......................................................................................................................... ................................................................... Chief of Police
Karen Diaz ............................................................................................................................... ........... City Clerk / Director of Administrative Services
Pamela Ehler ............................................................................................................................... ............... Director of Finance & Information Systems
Bailey Grewal ............................................................................................................................... ........................................................... City Engineer
Mitch Oshinsky....................................................................................................................... ............................ Director of Community Development
Howard Sword ............................................................................................................................... ....................... Director of Economic Development
Paul Zolfarelli ............................................................................................................................... ........................................ Director of Public Works
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xvii
CITIZENS
CITY COUNCIL
City Manager
Boards &
Commissions
City Attorney
Engineering
Community
Development
Finance / IS
Parks and
Recreation
Public Police Works Administration
Economic
Development
City of Brentwood
Organizational Chart
Traffic Safety
B. A. C. U. P.
Volunteers
Chaplain
Police Explorers
Streets
Water
Wastewater
Solid Waste Purchasing
Grants
Administrative
Services
Information
Services
Business Services
Payroll
Finance
Operations
Development
Engineering
Traffic
Construction
Inspection
Capital
Improvement
Program
Utility Billing
Building
Planning
Landscape
Lighting &
Landscape
Districts
Park Planning
Village Drive
Resource Center
Recreation
Enterprise
Facilities
Management
City Wide Park
District
Human
Resources
City Clerk
Redevelopment
NPDES
Agriculture
Housing
Arts
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xviii
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xix
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xx
Mission Statement
Elevating Confidence in Government
Vision and Culture
We create and institutionalize a vision and culture that furthers the goal of
Brentwood representing the highest civic standard. We form the organization
around the values of integrity, passion, accountability, respect and quality to create
the “ Brentwood Way” of doing business.
The “ Brentwood Way”
• “ Good enough” is never good enough and we find a way to do it better.
• Striving to be the best. The best is never defined or constrained; it is never reached
and we advance the standard every day.
• Taking the best of both business and government for the benefit of the community.
Adopted by City Council 9/ 14/ 04
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xxi
We hold as our Core Values
Adopted by City Council 9/ 14/ 04
Quality
the highest degree of excellence
Accountability
answerable for our actions
Respect
to feel and show esteem and consideration
for others
Passion
boundless enthusiasm for what we do
Integrity
uncompromising adherence to moral
and ethical principles
City of Brentwood
Letter of Transmittal
City of Brentwood – 2003/ 04 CAFR xxii
This page intentionally left blank.
City of Brentwood - 2003/ 04 CAFR Page 1
INDEPENDENT AUDITORS' REPORT
To the Honorable Mayor and
Members of the City Council
City of Brentwood, California
We have audited the accompanying basic financial statements of the governmental activities, the business- type activities, each major fund, and the
aggregate remaining fund information of the City of Brentwood, California, ( City) as of and for the year ended June 30, 2004, which collectively
comprise the City’s basic financial statements as listed in the table of contents. These basic financial statements are the responsibility of the City's
management. Our responsibility is to express an opinion on these basic financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to
financial audits contained in Government Auditing Standards, issued by the Comptroller 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 misstatements. 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 financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
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 of Brentwood,
California, as of June 30, 2004, and the respective changes in financial position and cash flows, where applicable, thereof for the year then ended
in conformity with accounting principles generally accepted in the United States of America.
City of Brentwood - 2003/ 04 CAFR Page 2
In accordance with Government Auditing Standards, we have also issued our report dated October 14, 2004 on our consideration of the City’s
internal control over financial reporting and our tests of its compliance with certain provisions of laws, regulations, contracts and grant agreements
and other matters. The purpose of that report is to describe the scope of our testing of internal control over financial reporting and compliance and
the results of that testing, and not to provide an opinion on the internal control over financial reporting or on compliance. That report is an integral
part of an audit performed in accordance with Government Auditing Standards and should be considering in assessing the results of our audit.
The Required Supplementary Information, including Management’s Discussion and Analysis and budgetary comparison 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. This Required Supplementary Information is the responsibility of the management of the City. We have applied
certain limited procedures, which consisted principally of inquiries of management regarding the methods of measurement and presentation of the
supplementary information. However, we did not audit the information and accordingly, we do not express an opinion.
Our audit was conducted for the purpose of forming an opinion on the basic financial statements taken as a whole. The combining and individual
fund financial statements and schedules listed in the table of contents are presented for purpose of additional analysis and are not a required part of
the basic financial statements of the City. These financial statements and schedules are also the responsibility of the management of the City.
Such additional information has been subjected to the auditing procedures applied in our audit of the basic financial statements, and in our opinion,
is fairly stated in all material respects when considered in relation to the basic financial statements taken as a whole.
The scope of our audit did not include the introductory section and statistical schedules listed in the table of contents and we do not express an
opinion on them.
Pleasanton, California
October 14, 2004
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 3
This discussion and analysis of the City of Brentwood’s financial performance provides an overview of the City’s financial activities for the fiscal
year ended June 30, 2004. Please read it in conjunction with the Letter of Transmittal, the Basic Financial Statements and the accompanying
Notes to the Basic Financial Statements.
FINANCIAL HIGHLIGHTS
The assets of the City exceeded its liabilities at the close of the most recent fiscal year by $ 414.1 million. Of this amount, $ 21.7 million
may be used to meet the City’s ongoing obligations to citizens and creditors.
The City’s total net assets increased $ 50.2 million due primarily to the completion of projects and the acquisition of assets.
As of the close of the current fiscal year, the City’s governmental funds reported combined ending fund balances of $ 68.4 million, a
decrease of $ 2.0 million in comparison to the prior year.
The City’s total long- term debt increased by $ 12.3 million. The increase is primarily the result of an increase in the note payable to
CCWD.
Internal Service ( Replacement) Funds have net assets of $ 13.3 million at year end, which is an increase of $ 2.6 million from the prior year.
The City established a Housing Enterprise in fiscal year 2003/ 04, which includes an Affordable Housing Program.
The Affordable Housing Program allows developers to pay an “ in- lieu” fee which generated $ 1.9 million in revenue.
The Brentwood Agricultural Land Trust ( BALT) receives City funding through agricultural mitigation fees collected from developers.
During fiscal year 2003/ 04 developer fees accounted for $ 1.9 million of the $ 4.8 million in the Agricultural Land fund.
OVERVIEW OF THE FINANCIAL STATEMENTS
The financial statements presented herein include all of the activities of the City of Brentwood (“ the City”) and its component units using the
blended approach as prescribed by government accounting standards. The City’s basic financial statements are comprised of three components: 1)
Government- Wide Financial Statements, 2) Fund Financial Statements and 3) Notes to the Basic Financial Statements.
The Government- Wide Financial Statements present the financial picture of the City from the economic resources measurement focus using the
accrual basis of accounting. They present governmental activities and business- type activities separately. These statements include all assets of
the City, including infrastructure, as well as all liabilities, including long- term debt. Additionally, certain eliminations have occurred, as
prescribed by GASB 34, in regards to interfund activity, payables and receivables.
Governmental Activities – Most of the City’s basic services are reported in this category including the General Government, Public Safety,
Community Development, Engineering, Public Works, Parks and Community Services. Property and sales taxes, user fees, interest income,
franchise fees and state and federal grants finance these activities.
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 4
Business- Type Activities – The City charges a fee to customers to cover all or most of the costs of certain services it provides. The City’s
Wastewater, Solid Waste, Water, Parks and Recreation, City Rental and Housing activities are reported in this category.
The Statement of Net Assets and the Statement of Activities and Changes in Net Assets report information about the City as a whole. All of the
current year’s revenues and expenses are taken into account, regardless of when cash is received or paid. In addition, these two statements report
the City’s net assets and changes in them. Over time, increases or decreases in the City’s net assets are one indicator of whether its financial
health is improving or deteriorating. Other factors to consider are changes in the City’s property tax base and the condition of the City’s roads.
The Government- Wide Financial Statements can be found on pages 17 – 18 of this report.
The Fund Financial Statements provide detailed information about the most significant funds, not the City as a whole. Some funds are required
to be established by State law and by bond covenants. However, management establishes many other funds to help it control and manage money
for particular purposes or to show that it’s meeting legal responsibilities for using certain taxes, grants and other money.
The City’s Fund Financial Statements are divided into three categories – Governmental Funds, Proprietary Funds and Fiduciary Funds. The
Governmental Fund financials are prepared using the current financial resources measurement focus and modified accrual basis of accounting.
The Proprietary Fund financials are prepared using the economic resources measurement focus and the accrual basis of accounting. The Fiduciary
Funds are agency funds which only report a balance sheet and do not have a measurement focus. The Fund Financial Statements can be found on
pages 19 – 27 of this report.
Governmental Funds – Most of the City’s basic services are reported in Governmental Funds, which focus on how money flows into and out of
those funds and the balances left at year- end that are available for spending. The Governmental Fund statements provide a detailed, short- term
view of the City’s general government operations and the basic services it provides. Governmental Fund information helps determine whether
there are more or fewer financial resources that can be spent in the near future to finance the City’s programs. The differences of results in the
Governmental Fund Financial Statements to those in the Government- Wide Financial Statements are explained in a reconciliation following each
Governmental Fund Financial Statement. The Governmental Fund Financial Statements can be found on pages 19 – 22 of this report.
Proprietary Funds – When the City charges customers for services it provides, whether to outside customers or other units of the City, these
monies are generally reported in 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. Examples of Enterprise Funds include Water and Parks and Recreation. Internal Service Funds are used to report activities which
provide supplies and services for the City’s other programs and activities. Two examples are the City’s Information Systems Fund and the Fleet
Maintenance Fund. Internal Service Funds are reported with governmental activities in the Government- Wide Financial Statements, found on
pages 17 – 18 of this report.
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 5
Proprietary Funds provide a more detailed version of the information provided in the Government- Wide Financial Statements. Cash flows for the
Proprietary Funds and the Internal Service Funds are provided, as well as combining statements for the individual Internal Service Funds. The
Proprietary Fund Financial Statements can be found on pages 23 – 25 of this report.
Fiduciary Funds – The City is the trustee, or fiduciary, for certain amounts held on behalf of developers, property owners and others. The City’s
fiduciary activities are reported in separate Statement of Fiduciary Net Assets. We exclude these activities from the Government- Wide Financial
Statements because the City cannot use these assets to finance its operations. The City is responsible for ensuring that the assets reported in these
funds are used for their intended purposes. The Fiduciary Fund Financial Statement can be found on page 27 of this report.
Notes to the Basic Financial Statements
The Notes to the Basic Financial Statements 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 Basic Financial Statements can be found on pages 29 – 72 of this report.
Required Supplementary Information
In addition to the basic financial statements and accompanying notes, this report also presents certain Required Supplementary Information
concerning 1) budgetary comparison schedules for the general fund and each major special revenue fund and 2) the City’s progress in funding its
obligation to provide pension benefits to its employees. Required Supplementary Information can be found on pages 73 – 76 of this report.
Combining and Individual Fund Statements and Schedules
Combining and Individual Fund Statements and Schedules for the following funds can be found on pages 77 – 113 of this report: Non- Major
Governmental Funds, Internal Service Funds, General Fund, Special Revenue Funds, Debt Service Funds and Capital Project Funds.
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 6
GOVERNMENT- WIDE FINANCIAL ANALYSIS
The net assets for the City as a whole increased 13.8% from $ 363.9 million at June 30, 2003 to $ 414.1 million at June 30, 2004. This increase of
$ 50.2 million comes from the change in net assets as recorded in the Statement of Activities and which flows through the Statement of Net Assets.
Invested in Capital Assets, Net of Related Debt increased $ 89.4 million due to the completion of projects. Restricted Net Assets decreased $ 17.3
million overall as a result of the reclassification of assets, for specific projects and programs, from restricted to unrestricted.
2004 2003 2004 2003 2004 2003
Current and Other Assets $ 9 3,174,803 $ 9 7,403,557 $ 4 8,726,605 $ 4 3,375,591 $ 1 41,901,408 $ 1 40,779,148
Capital Assets 2 34,572,483 1 84,849,115 1 60,796,611 1 48,205,105 3 95,369,094 3 33,054,220
Total Assets 3 27,747,286 2 82,252,672 2 09,523,216 1 91,580,696 5 37,270,502 4 73,833,368
Long- Term Liabilities Outstanding 3 8,486,487 3 9,191,552 6 4,218,155 5 1,242,460 1 02,704,642 9 0,434,012
Current Liabilities 1 6,948,087 1 7,668,025 3 ,475,438 1 ,825,524 2 0,423,525 1 9,493,549
Total Liabilities 5 5,434,574 5 6,859,577 6 7,693,593 5 3,067,984 1 23,128,167 1 09,927,561
Net Assets:
Invested in Capital Assets, Net of Related Debt 1 97,015,674 1 44,428,668 1 34,896,047 9 8,061,398 3 31,911,721 2 42,490,066
Restricted 4 8,177,025 4 3,163,510 1 2,359,754 3 4,664,252 6 0,536,779 7 7,827,762
Unrestricted 2 7,120,013 3 7,800,917 ( 5,426,178) 5 ,787,062 2 1,693,835 4 3,587,979
Total Net Assets $ 2 72,312,712 $ 2 25,393,095 $ 1 41,829,623 $ 1 38,512,712 $ 4 14,142,335 $ 3 63,905,807
Governmental Activities Business- Type Activities Totals
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 7
The City’s net assets from governmental activities increased 20.8% from $ 225.4 million to $ 272.3 million. This is primarily due to growth.
Program expenses by function, general revenues by major source, excess and/ or deficiency of revenues over expenses before contributions to fund
principal, special and extraordinary items and total assets are presented in the Statement of Activities and Changes in Net Assets.
2004 2003 2004 2003 2004 2003
Revenues:
Program Revenues:
Charges for Services $ 16,218,168 $ 13,862,506 $ 20,240,036 $ 15,719,566 $ 36,458,204 $ 29,582,072
Operating Grants and Revenues 165,107 226,570 - - 165,107 226,570
Capital Grants and Contributions 128,384 132,575 - - 128,384 132,575
General Revenues:
Taxes:
Property Taxes 7,990,595 6,933,900 868,369 680,375 8,858,964 7,614,275
Sales Tax and Gas Taxes 3,644,368 2,998,922 - - 3,644,368 2,998,922
Franchise Fees, Rentals 738,525 668,657 - 5 ,375 738,525 674,032
Public Service Taxes 743,890 589,266 - - 743,890 589,266
Measure C, TOT 457,883 448,498 - - 457,883 448,498
Motor Vehicle Taxes 1,508,664 1,702,280 - - 1,508,664 1,702,280
Investment Earnings 3,312,556 2,777,909 1,284,161 1,710,954 4,596,717 4,488,863
Impact Fees 28,218,482 21,965,625 20,104,810 20,286,877 48,323,292 42,252,502
Capital Contributions ( 931,403) 9,572,626 12,436,208 20,733,980 11,504,805 30,306,606
Capital Assets Contributed to/ from Other Funds 12,868,344 2,885,000 ( 12,868,344) ( 2,885,000) - -
Miscellaneous 12,817,467 6,470,739 150,000 - 12,967,467 6,470,739
Connection Fees Paid - - ( 11,305,768) - ( 11,305,768) -
Total Revenues 87,881,030 71,235,073 30,909,472 56,252,127 118,790,502 127,487,200
Expenses:
General Government 19,799,793 18,329,899 - - 19,799,793 18,329,899
Public Safety 9,970,436 6,750,947 - - 9,970,436 6,750,947
Community Development 4,804,009 2,886,102 - - 4,804,009 2,886,102
Engineering 2,469,775 1,618,876 - - 2,469,775 1,618,876
Public Works 3,491,159 2,942,088 - - 3,491,159 2,942,088
Parks 1,613,411 806,336 - - 1,613,411 806,336
Community Services 226,732 314,293 - - 226,732 314,293
Other 512,952 1,158,986 - - 512,952 1,158,986
Interest on Long- Term Debt 1,883,951 2,018,870 - - 1,883,951 2,018,870
Wastewater - - 8,461,336 3,405,073 8,461,336 3,405,073
Solid Waste - - 3,833,171 3,060,101 3,833,171 3,060,101
Water - - 7,395,878 6,779,073 7,395,878 6,779,073
Parks and Recreation - - 3,647,580 2,891,809 3,647,580 2,891,809
City Rentals - - 7 ,504 429,833 7 ,504 429,833
Housing - - 436,287 - 436,287 -
Total Expenses 44,772,218 36,826,397 23,781,756 16,565,889 68,553,974 53,392,286
Increase in Net Assets Before Transfers 43,108,812 34,408,676 7,127,716 39,686,238 50,236,528 74,094,914
Transfers 3,810,805 7,349,207 ( 3,810,805) ( 7,349,207) - -
Increase in Net Assets 46,919,617 41,757,883 3,316,911 32,337,031 50,236,528 74,094,914
Net Assets 7/ 1 225,393,095 183,635,212 138,512,712 106,175,681 363,905,807 289,810,893
Net Assets 6/ 30 $ 272,312,712 $ 225,393,095 $ 141,829,623 $ 138,512,712 $ 414,142,335 $ 363,905,807
Governmental Activities Business- Type Activities Total Primary Government
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 8
$-
$ 2,000,000
$ 4,000,000
$ 6,000,000
$ 8,000,000
$ 10,000,000
$ 12,000,000
$ 14,000,000
$ 16,000,000
$ 18,000,000
$ 20,000,000
General Government
Public Safety
Community Development
Engineering
Public Works
Parks
Community Services
Other
Interest on Long- term Debt
Program Revenues and Expenses
Expenses
Program
Revenues
Governmental Activities – The cost of all Governmental activities this year was $ 44.8 million. However, as shown in the Statement of
Activities, the amount that the taxpayers ultimately financed for these activities was only $ 28.3 million. A portion of the cost for these activities
was paid either by those who directly benefited from the programs ($ 16.2 million), by other governments and organizations that subsidized certain
programs with operating grants and contributions ($. 2 million), or capital grants and contributions ($. 1 million). Community Development and
Engineering show net revenues of $ 2.2 and $ 2.17 million respectively, which is the result of growth. Overall, the City’s governmental program
revenues were $ 16.5 million. The City paid for the remaining “ public benefit” portion of Governmental activities with $ 15.1 million in taxes,
some of which could only be used for certain programs, and with other revenues such as interest and general entitlements.
Total resources available during the year to finance governmental operations were $ 317.1 million consisting of net assets at July 1, 2003 of $ 225.4
million, program revenues of $ 16.5 million and general revenues and transfers of $ 75.2 million. Total Governmental activities during the year
were $ 44.8 million, thus net assets were increased by $ 46.9 million to $ 272.3 million.
Revenues by Source
Sales Tax & Gas
Taxes
4%
Property Taxes
9%
Charges for
Service
18%
Other Taxes
4%
Investment
Earnings
4%
Other
18%
Capital
Contributions
43%
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 9
Business- Type Activities – The City’s net assets from Business- Type activities increased 2.4% from $ 138.5 million to $ 141.8 million. Invested
in capital assets, net of related debt increased $ 36.8 million due primarily to the completion of projects. Overall, the unrestricted net assets
decreased by $ 11.2 million as a result of the reclassification of assets as reserved for specific projects and programs. The unrestricted net assets
within the Wastewater and Water enterprises have a deficit as a result of the notes and bonds payable used to finance the infrastructure needs of
the community.
The cost of all Business- Type activities this year was $ 23.8 million. As shown in the Statement of Activities and Changes in Net Assets, the
amounts paid by users of the systems were $ 20.2 million. Investment earnings were $ 1.3 million and impact fees and credits totaled $ 20.1 million.
Total resources available during the year to finance Business- Type activities were $ 165.6 million consisting of Net Assets at July 1, 2003 of
$ 138.5 million, program revenues of $ 20.2 million and general revenues and transfers of $ 6.9 million. Total Business- Type activities during the
year were $ 23.8 million, thus net assets were increased by $ 3.3 million to $ 141.8 million.
Revenues by Source
Capital
Contributions
47%
Charges for
Service
48%
Property
Taxes
2%
Investment
Earnings
3%
$-
$ 1,000,000
$ 2,000,000
$ 3,000,000
$ 4,000,000
$ 5,000,000
$ 6,000,000
$ 7,000,000
$ 8,000,000
$ 9,000,000
$ 10,000,000
Wastewater
Solid Waste
Water
Parks and Recreation
City Rentals
Housing
Program Revenues and Expenses
Expenses
Program
Revenues
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 10
FINANCIAL ANALYSIS OF THE GOVERNMENT’S FUNDS
At year- end the City’s General Fund had a fund balance of $ 22,830,391. This is an increase of $ 3,527,899 over last year, due primarily to
development growth.
The Special Revenue Funds decreased by $ 5,978,798 from the prior year due to the continued development of infrastructure. Thoroughfares
ended the year with a ($ 5,408,273) fund balance. This shortage will be addressed with proceeds from the CIFP 2004- 1 Infrastructure Revenue
Bonds.
The Capital Project Funds increased by $ 318,209 from the prior year, this is attributable to the building program the City has adopted.
Internal Service Funds show an increase in net assets of $ 2,609,111. The City has been able to continue to fully fund all the replacement funds.
GENERAL FUND BUDGETARY HIGHLIGHTS
Comparing the fiscal year 2003/ 04 original budget ( or adopted) General Fund expenditures of $ 26,910,077 to the final budget amount of
$ 28,507,103 shows a net increase of $ 1,597,026.
Supplemental General Fund budget changes include the following:
• $ 786,857 transferred to Street Projects
• $ 160,000 increase in Legal Services
• $ 650,169 in various budget adjustments approved by Council at the mid- year budget review
Beginning Balance + Supplemental Changes = Final Budget
$ 26,910,077 $ 1,597,026 $ 28,507,103
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 11
CAPITAL ASSETS AND DEBT ADMINISTRATION
Capital Assets – The capital assets of the City are those assets which are used in the performance of the City’s functions. At June 30, 2004,
capital assets net of accumulated depreciation of the Governmental activities totaled $ 234,572,483. Capital assets net of accumulated depreciation
of the Business- Type activities totaled $ 150,236,614, excluding intangible assets. Depreciation on capital assets is recognized in the Government-
Wide financial statements. Refer to Note # 4, found on pages 51 – 52 of this report, for detailed information regarding capital assets. The City has
elected to use the depreciation method as allowed by GASB Statement No. 34 for infrastructure reporting.
Original Accumulated Book
Cost Depreciation Value
Capital Assets – Governmental:
Land $ 28,246,794 $ - $ 2 8,246,794
Land Improvements 749,552 235,554 5 13,998
Buildings 7 ,485,856 1,442,311 6 ,043,545
Infrastructure 159,758,962 29,653,174 1 30,105,788
Equipment 2,540,666 1,465,552 1 ,075,114
Vehicles 4,818,822 2,812,499 2 ,006,323
Work in Progress – CIP & Infrastructure 6 6,580,921 - 66,580,921
Total Capital Assets – Governmental $ 270,181,573 $ 3 5,609,090 $ 234,572,483
Capital Assets – Business- Type:
Land $ 414,352 $ - $ 414,352
Land Improvements 1,565,965 662,764 9 03,201
Buildings 1 3,533,484 2 ,104,470 11,429,014
Infrastructure 135,164,874 9 ,801,559 125,363,315
Equipment 1,451,455 793,770 6 57,685
Vehicles - - -
Work in Progress – CIP & Infrastructure 1 1,469,047 - 11,469,047
Total Capital Assets – Business- Type $ 163,599,177 $ 1 3,362,563 $ 150,236,614
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 12
Debt Administration – Debt, considered a liability of Governmental Activities, decreased in fiscal year 2003/ 04 by $ 705,065. Per capita debt
outstanding decreased from $ 1,077 to $ 1,038 per capita compared to the prior fiscal year. Detailed information regarding long- term debt activity
can be found in Note # 5 on pages 53 – 62 in this report.
Debt of the Business- Type activities increased by $ 12,975,695 in fiscal year 2003/ 04 primarily due to 1) the purchase of water treatment capacity
rights of up to 6 million gallons daily of water from CCWD and 2) the CCWD Water Connection Fee. The connection fee is based on the benefits
the City receives for each connection within the CCWD’s Los Vaqueros Service Area.
Balance Incurred or Satisfied or Balance
June 30, 2003 Issued Matured June 30, 2004
Governmental Activities
Certificates of Participation $ 3 05,000 $ - $ 3 05,000$ -
2002 General Obligation Payable 6 ,198,082 1 62,689 1 05,000 6 ,255,771
CIP 2001 Revenue Bonds 3 1,635,000 - 6 10,000 3 1,025,000
Capital Leases 3 72,478 - 9 6,440 2 76,038
Accumulated Compensated Absences 6 80,992 1 ,113,712 8 65,026 9 29,678
Total Governmental Activities $ 39,191,552 $ 1,276,401 $ 1,981,466 $ 38,486,487
Business- Type Activities
Capital Leases $ 1 51,055 $ - $ 4 7,392 $ 1 03,663
Notes Payable 8 69,532 - 2 15,831 6 53,701
Note Payable - State Water Resources 3 7,713,566 6 0,300 1 ,585,025 3 6,188,841
CCWD Water Entitlement 2 86,116 - 8 9,872 1 96,244
CCWD Treated Water Service - 1 0,000,000 5 ,000,000 5 ,000,000
CCWD Water Connection Fee - 1 1,020,768 - 1 1,020,768
Water and Wastewater Revenue Bonds 1 2,020,000 - 1 ,225,000 1 0,795,000
Accumulated Compensated Absences 2 02,191 2 82,141 2 24,394 2 59,938
Total Business- Type Activities $ 51,242,460 $ 21,363,209 $ 8,387,514 $ 64,218,155
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 13
ECONOMIC FACTORS AND NEXT YEAR’S BUDGETS AND RATES
The key assumptions in the General Fund revenue forecast for fiscal year 2004/ 05 were:
1. The Property Tax revenue estimate of $ 4,739,180 for fiscal year 2004/ 05 is 23% above the 2003/ 04 budgeted amount.
2. Sales Tax revenues are expected to increase by 20%. This increase is forecasted due to 1.1 million square feet of new commercial centers
and an anticipated rise in local economic activity.
3. The 17% increase in Franchise Fees is due to population growth and commercial development.
4. Investment income will increase an estimated $ 200,000 due to Brentwood’s exponential growth consisting of new home construction and
the addition of several large chain outlets.
5. Approximately 1,400 new housing units will be constructed.
6. Business License revenues are estimated to increase for fiscal year 2004/ 05 to $ 500,000, which is 40% above the 2003/ 04 budgeted
amount. This projected increase is due to new businesses that are expected to come to Brentwood and continued code enforcement. This
revenue is significant because it is not considered discretionary and therefore is not subject to being taken away by the State.
7. The passing of Proposition 57, the $ 15 billion bond measure intended to help solve the State budget crisis. One element of the bond
measure is what has been referred to as the “ triple flip”. The “ triple flip” suspends one- quarter of the Bradley- Burns sales tax, replaces the
lost revenues on a dollar- for- dollar basis with funds from the county- wide Educational Revenue Augmentation Fund ( ERAF) property tax
funds and increases the State’s sales and use tax by one- quarter percent. The proceeds from the increase in the State’s sales and use tax
are dedicated to the repayment of the bond measure. Starting in September 2004, monthly distributions of quarterly sales tax estimates
began at the reduced level. The City’s 2004/ 05 budget reflects these reductions in State sales tax distributions and revenue projections
will remain conservative in anticipation of further State cuts in funding for local governments.
New items specifically addressed in the 2004/ 05 budget were:
Public Safety – The City Council has put Public Safety as one of its priorities and is committed to make Brentwood one of the safest cities in
California. Safe streets and low crime rates attract growth in both residential and business development. Fiscal year 2004/ 05 includes the hiring
of seven sworn positions. This will bring staffing levels in the Police Department to 63. Additionally, $ 542,000 was budgeted for Fire
Department/ EMT service.
Recreational and Cultural – As the population of Brentwood continues to grow, the City is committed to expanding both the park and
recreational programs and facilities. Key budget items include:
• Funding for several joint use facilities with the Brentwood Union School District including a performing arts center and a
community gymnasium and exercise room.
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 14
• The new Public Art Program approved by the City Council in September 2003. Three projects are currently being funded by this
program which applies to both public projects and residential developments.
• An additional 80+ acres of parks scheduled for completion in fiscal year 2004/ 05.
Internal Services Replacement Programs – All Internal Service Funds have been funded 100% which ensures scheduled replacement needs can
be met. Included in the fiscal year 2004/ 05 budget are funds for a fuel station at the Corporation Yard.
Public Works – In order to serve the needs of our rapidly growing City more efficiently, funds are budgeted for improvements to the Transfer
Station. The current facility is 10 years old and to this point has kept pace with the increasing number of households without rate increases.
Retail Expansion – Sand Creek Crossing, a 260,000 square foot community center, is complete and offers the far- east county population shopping
opportunities that have not been present in the region. Lone Tree Plaza, a 454,000 square foot commercial center, Lone Tree Center, an 180,000
square foot commercial center and three neighborhood centers totaling 220,000 are scheduled for completion in fiscal year 2004/ 05. These
projects, totaling 1,114,000 square feet, will increase both job opportunities and sales tax revenues.
Economic Development/ Redevelopment – The budget focuses on the following items:
• Providing and funding public infrastructure and improvement within the Redevelopment Project Areas
• Development, management and implementation of the City’s Affordable Housing Program
• Adoption and implementation of the following specific plans: Downtown, Brentwood Boulevard Corridor and Empire Triangle
• Implementation of the Manufacturing Attraction Program
• Creation, preservation and improvement of housing opportunities within Redevelopment Project Areas
Facility Development – The current City Hall and Police facilities are overcrowded. The short- term City Hall solutions, the expansion and
renovation of the facility at 120 Oak Street to accommodate the Engineering department and the renovation of the existing City Hall to
accommodate the remaining City functions, were completed in fiscal year 2003/ 04. A new Police Station, located at the U. S. Print site, is
scheduled for completion in fiscal year 2004/ 05. A new City Hall, which will accommodate all appropriate City functions in an effective and
productive environment, is currently in the planning and design phases.
Emergency Preparedness Fund – Fiscal year 2004/ 05 represents the third year the City will have the Emergency Preparedness fund totaling
$ 5,383,271. Having this fund underscores City Council’s continued commitment to be prepared for a critical incident or catastrophic event in the
future.
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 15
REQUESTS FOR INFORMATION
This financial report is designed to provide our citizens, taxpayers, customers, investors and creditors with a general overview of the City’s
finances and to show the City’s accountability for the money it receives. If you have questions about this report, separate reports of the City’s
component units or need any additional financial information, contact the Finance Department, located at 708 Third Street, Brentwood, California
94513, either by phone ( 925) 516- 5415 or e- mail dept- finance@ ci. brentwood. ca. us.
City of Brentwood
Management’s Discussion and Analysis
City of Brentwood - 2003/ 04 CAFR Page 16
This page intentionally left blank.
Governmental Business- Type
Activities Activities
ASSETS
Current Assets:
Cash and Investments $ 6 9,725,527 $ 4 0,648,141 $ 1 10,373,668
Restricted Cash and Investments 2 2,416,731 9 18,893 2 3,335,624
Receivables, Net 3 ,206,757 2 ,322,525 5 ,529,282
Prepaids 6 96,058 1 2,254 7 08,312
Land Held for Resale 4 75,811 - 4 75,811
Notes Receivable - 3 59,822 3 59,822
Non- Current Assets:
Deferred Charges - 5 90,359 5 90,359
Long- Term Loans Receivable 5 0,000 4 78,530 5 28,530
Internal Balances ( 3,396,081) 3 ,396,081 -
Capital Assets, Net of Accumulated Depreciation & Amortization
Intangible Assets - 1 0,559,997 1 0,559,997
Land 2 8,246,794 4 14,352 2 8,661,146
Land Improvements 5 13,998 9 03,201 1 ,417,199
Buildings 6 ,043,545 1 1,429,014 1 7,472,559
Infrastructure 1 30,105,788 1 25,363,315 2 55,469,103
Machinery and Equipment 1 ,075,114 6 57,685 1 ,732,799
Vehicles 2 ,006,323 - 2 ,006,323
Work in Progress 6 6,580,921 1 1,469,047 7 8,049,968
Total Assets 3 27,747,286 2 09,523,216 5 37,270,502
LIABILITIES AND NET ASSETS
Current Liabilities:
Accounts Payable 7 ,702,814 2 ,563,012 1 0,265,826
Other Liabilities - 2 7,217 2 7,217
Deferred Revenue 7 2,427 7 00,157 7 72,584
Deposits Held 9 ,172,846 1 85,052 9 ,357,898
Long- Term Debt Due Within One Year 1 ,345,987 8 ,777,647 1 0,123,634
Non- Current Liabilities Due in More Than One Year:
Bonds Payable 3 6,540,771 1 0,525,000 4 7,065,771
Notes Payable - 4 4,746,988 4 4,746,988
Capital Leases Payable 1 75,561 5 3,251 2 28,812
Compensated Absences Payable 4 24,168 1 15,269 5 39,437
Total Liabilities 5 5,434,574 6 7,693,593 1 23,128,167
Net Assets:
Investment in Capital Assets, Net of Related Debt 1 97,015,674 1 34,896,047 3 31,911,721
Restricted for:
Debt Service 3 ,542,069 - 3 ,542,069
Specific Projects and Programs 4 4,634,956 1 2,359,754 5 6,994,710
Unrestricted 2 7,120,013 ( 5,426,178) 2 1,693,835
Total Net Assets $ 2 72,312,712 $ 1 41,829,623 $ 4 14,142,335
Total
PRIMARY GOVERNMENT
City of Brentwood
Statement of Net Assets
June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 17
Functions/ Programs Expenses Charges for Service
Operating Grants
and Contributions
Capital Grants and
Contributions Total
Governmental
Activities
Business- Type
Activities Total
Primary Government:
Government Activities
General Government $ 19,799,793 $ 4,120,088 $ - $ 1,987 $ 4,122,075 $ ( 15,677,718) $ - $ ( 15,677,718)
Public Safety 9,970,436 391,286 137,459 126,397 655,142 ( 9,315,294) - ( 9,315,294)
Community Development 4,804,009 7,048,216 - - 7,048,216 2,244,207 - 2,244,207
Engineering 2,469,775 4,642,625 - - 4,642,625 2,172,850 - 2,172,850
Public Works 3,491,159 15,953 - - 15,953 ( 3,475,206) - ( 3,475,206)
Parks 1,613,411 - 27,648 - 27,648 ( 1,585,763) - ( 1,585,763)
Community Services 226,732 - - - - ( 226,732) - ( 226,732)
Other 512,952 - - - - ( 512,952) - ( 512,952)
Interest on Long- Term Debt 1,883,951 - - - - ( 1,883,951) - ( 1,883,951)
Total Governmental Activities 44,772,218 16,218,168 165,107 128,384 16,511,659 ( 28,260,559) - ( 28,260,559)
Business- Type Activities
Wastewater 8,461,336 4,214,471 - - 4,214,471 - ( 4,246,865) ( 4,246,865)
Solid Waste 3,833,171 5,102,561 - - 5,102,561 - 1,269,390 1,269,390
Water 7,395,878 9,406,429 - - 9,406,429 - 2,010,551 2,010,551
Parks and Recreation 3,647,580 776,465 - - 776,465 - ( 2,871,115) ( 2,871,115)
City Rentals 436,287 740,110 - - 740,110 - 303,823 303,823
Housing 7 ,504 - - - - - ( 7,504) ( 7,504)
Total Business- Type Activities 23,781,756 20,240,036 - - 20,240,036 - ( 3,541,720) ( 3,541,720)
Total Primary Government $ 68,553,974 $ 36,458,204 $ 165,107 $ 128,384 $ 36,751,695 ( 28,260,559) ( 3,541,720) ( 31,802,279)
General Revenues:
Taxes:
Property Taxes 7,990,595 868,369 8,858,964
Sales Tax and Gas Taxes 3,644,368 - 3,644,368
Franchise Fees, Rentals 738,525 - 738,525
Public Service Taxes 743,890 - 743,890
Measure C, TOT 457,883 - 457,883
Motor Vehicle Taxes 1,508,664 - 1,508,664
Connection Fees Paid - ( 11,305,768) ( 11,305,768)
Investment Earnings 3,312,556 1,284,161 4,596,717
Contributions - Impact Fees and Credits 28,218,482 20,104,810 48,323,292
Capital Asset Contributions Received ( Made) ( 931,403) 12,436,208 11,504,805
Capital Assets Contributed To/ From Other Funds 12,868,344 ( 12,868,344) -
Miscellaneous 12,817,467 150,000 12,967,467
Transfers 3,810,805 ( 3,810,805) -
Total General Revenues and Transfers 75,180,176 6,858,631 82,038,807
Change in Net Assets 46,919,617 3,316,911 50,236,528
Net Assets - Beginning of Year 225,393,095 138,512,712 363,905,807
Net Assets - End of Year $ 272,312,712 $ 141,829,623 $ 414,142,335
Primary Government
Program Revenues Net ( Expenses) Revenues and Changes in Net Assets
City of Brentwood
Statement of Activities and Changes in Net Assets
For Year Ended June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 18
Other Total
General Capital Governmental Governmental
Fund Thoroughfares Projects Funds Funds
ASSETS
Current Assets:
Cash and Investments $ 31,484,903 $ - $ 5,833,788 $ 21,640,135 $ 58,958,826
Restricted Cash and Investments - - - 22,416,731 22,416,731
Receivables 910,945 1,214,449 1,673,861 163,988 3,963,243
Prepaids 678,885 - 3,678 10,748 693,311
Due from Other Funds - - 5,782,112 - 5,782,112
Land Held for Resale - - - 475,811 475,811
Non- Current Assets:
Long- Term Loans Receivable 50,000 - - - 50,000
Total Assets $ 33,124,733 $ 1,214,449 $ 13,293,439 $ 44,707,413 $ 92,340,034
LIABILITIES AND FUND BALANCES
Current Liabilities:
Accounts Payable and Accrued Liabilities $ 1,070,144 $ 786 $ 1,452,543 $ 5,059,632 $ 7,583,105
Due to Other Funds - 5,407,487 - 374,625 5,782,112
Deferred Revenue 72,352 1,214,449 - 111,441 1,398,242
Deposits Held 9,151,846 - - 21,000 9,172,846
Total Liabilities 10,294,342 6,622,722 1,452,543 5,566,698 23,936,305
Fund Balances:
Reserved for:
Prepaids 678,885 - 3,678 10,748 693,311
Land Held for Resale - - - 475,811 475,811
Debt Service - - - 3,542,069 3,542,069
Long- Term Receivables 50,000 - - - 50,000
Specific Projects and Programs - - 11,837,218 31,575,869 43,413,087
Unreserved, Reported in:
General Fund 22,101,506 - - - 22,101,506
Special Revenue - ( 5,408,273) - 3,536,218 ( 1,872,055)
Total Fund Balances 22,830,391 ( 5,408,273) 11,840,896 39,140,715 68,403,729
Total Liabilities and Fund Balances $ 3 3,124,733 $ 1 ,214,449 $ 1 3,293,439 $ 4 4,707,413 $ 9 2,340,034
City of Brentwood
Balance Sheet
June 30, 2004
Governmental Funds
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 19
Total Fund Balances - Total Governmental Funds $ 68,403,729
Amounts reported for Governmental Activities in the Statement of Net Assets are different because:
Capital assets used in governmental activities are not current financial resources and therefore are not reported in the
Governmental Funds Balance Sheet. 231,818,183
Internal Service Funds are used by management to charge costs of certain activities, such as data processing and
fleet management, to individual funds. The assets and liabilities of the Internal Service Funds are included in
governmental activities in the Government- Wide Statement of Net Assets. 13,327,313
The long- term assets are not available to pay for current period expenditures and therefore are deferred in the funds. 521,047
Long- term liabilities are not due and payable in the current period therefore they are not reported in the
Governmental Funds Balance Sheet. ( 41,757,560)
Net Assets of Government Activities $ 272,312,712
City of Brentwood
Reconciliation of the Governmental Funds Balance Sheet
to the Government- Wide Statement of Net Assets
June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 20
Other Total
General Capital Governmental Governmental
Fund Thoroughfares Projects Funds Funds
REVENUES
Taxes $ 7,954,481 $ - $ - $ 4,534,674 $ 12,489,155
Licenses 325,143 - - - 325,143
Permits and Fines 10,184,552 - - - 10,184,552
Uses of Money and Property 1,456,099 - - 1,565,994 3,022,093
Intergovernmental 1,664,063 - 2,173,800 501,624 4,339,487
Franchises 584,868 - - - 584,868
Charges for Other Services 570,455 - - - 570,455
Charges to Other Funds 5,073,565 - - - 5,073,565
Fees and Other Revenues 245,370 9,105,903 3,453,323 14,002,710 26,807,306
Total Revenues 28,058,596 9,105,903 5,627,123 20,605,002 63,396,624
EXPENDITURES
Current:
General Government 3,885,870 139,567 3,657,670 8,723,906 16,407,013
Public Safety 9,430,126 - - 1,351,380 10,781,506
Community Development 3,620,044 - - 1,454,895 5,074,939
Engineering 2,396,230 - - 260,263 2,656,493
Public Works 1,643,904 - - 177,914 1,821,818
Parks 1,573,009 - - 85,391 1,658,400
Community Services 178,562 - - 48,170 226,732
Other 507,369 - - 5,583 512,952
Capital Outlay 73,574 - 29,749,331 - 29,822,905
Debt Service:
Principal - - - 1,933,865 1,933,865
Interest and Fiscal Charges - - 11,489 1,703,869 1,715,358
Total Expenditures 23,308,688 139,567 33,418,490 15,745,236 72,611,981
REVENUES OVER ( UNDER) EXPENDITURES 4,749,908 8,966,336 ( 27,791,367) 4,859,766 ( 9,215,357)
OTHER FINANCING SOURCES ( USES)
Loan Proceeds - - - 4,245,101 4,245,101
Transfers In 846,044 - 26,540,872 4,150,684 31,537,600
Transfers Out ( 2,068,053) ( 12,235,756) ( 18,186) ( 14,282,978) ( 28,604,973)
Total Other Financing Sources ( Uses) ( 1,222,009) ( 12,235,756) 26,522,686 ( 5,887,193) 7,177,728
NET CHANGE IN FUND BALANCES 3,527,899 ( 3,269,420) ( 1,268,681) ( 1,027,427) ( 2,037,629)
Fund Balance, Beginning of Year 19,302,492 ( 2,138,853) 13,109,577 40,168,142 70,441,358
Fund Balance, End of Year $ 22,830,391 $ ( 5,408,273) $ 11,840,896 $ 39,140,715 $ 68,403,729
City of Brentwood
For Year Ended June 30, 2004
Statement of Revenues, Expenditures and Changes in Fund Balances
Governmental Funds
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 21
Net Changes in Fund Balances - Total Governmental Funds $ ( 2,037,629)
Amounts reported for governmental activities in the Statement of Activities are different because:
Governmental Funds report capital outlay as expenditures. However, in the Government- Wide Statement of Activities and Changes
in Net Assets, the cost of those assets is allocated over their estimated useful lives as depreciation expense. The amount shown
represents the capital assets recorded in the current period. 29,822,905
Depreciation expense on capital assets is reported in the Government- Wide Statement of Activities and Changes in Net Assets, but
they do not require the use of current financial resources. Therefore, depreciation expense is not reported as expenditures in
Governmental Funds. ( 2,461,952)
The net effect of various miscellaneous transactions involving Capital Assets ( e. g. sales, trade- ins and contributions) is to increase
net assets. 21,618,705
To record the net change in compensated absences in the Statement of Activities. ( 246,831)
Bond proceeds provide current financial resources to Governmental Funds, but issuing debt increases long- term liabilities in the
Government- Wide Statement of Net Assets. Repayment of bond principal is an expenditure in Governmental Funds, but the
repayment reduced long- term liabilities in the Government- Wide Statement of Net Assets.
This amount represents long- term debt repayments. 1,084,845
This amount represents accretion interest. ( 162,689)
Loan proceeds provide current financial resources to Governmental Funds, but debt increases long- term liability in the Government-
Wide Statement of Net Assets. ( 4,245,101)
This amount represents Interfund loan repayments. 849,020
Revenues in the Statement of Activities that do not provide current financial resources are not reported as revenues in the funds. 89,233
Internal Service Funds are used by management to charge the costs of certain activities, such as data processing and fleet
management, to individual funds. The net revenue of the Internal Service Funds is reported with Governmental Activities. 2,609,111
Changes in Net Assets of Government Activities $ 46,919,617
City of Brentwood
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 Year Ended June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 22
Governmental
Parks and Activities - Internal
Wastewater Solid Waste Water Recreation City Rentals Housing Totals Service Funds
ASSETS
Current Assets:
Cash and Investments $ 1 6,328,773 $ 9 81,035 $ 1 6,223,459 $ 6 ,576,738 $ - $ 5 38,136 $ 4 0,648,141 $ 1 0,766,701
Restricted Cash and Investments 1 83,022 - 7 35,871 - - - 9 18,893 -
Receivables 3 18,365 4 93,011 1 ,292,516 17,126 2 01,258 249 2 ,322,525 48,357
Prepaids 2,703 3,507 3,130 2,667 247 - 12,254 2,747
Notes Receivable 3 59,822 - - - - - 3 59,822 -
Non- Current Assets:
Deferred Charges 1 13,254 - 4 77,105 - - - 5 90,359 -
Due from Other Funds - - 3 1,753 - - - 31,753 -
Long- Term Loans Receivable - - 4 78,530 - - - 4 78,530 -
Internal Balances - - 3 ,396,081 - - - 3 ,396,081
Capital Assets:
Intangible Assets - - 1 0,597,532 - - - 1 0,597,532 -
Land 97,376 2 54,420 62,556 - - - 4 14,352 -
Buildings 1 ,032,498 14,000 7 ,825,845 4 ,661,141 - - 1 3,533,484 -
Infrastructure 6 9,373,356 6 96,851 4 8,036,936 1 7,057,731 - - 1 35,164,874 -
Machinery and Equipment 5 56,408 72,270 4 66,754 3 40,108 15,915 - 1 ,451,455 1 ,787,500
Vehicles - - - - - - - 4 ,818,822
Land Improvements 58,494 1 ,000,000 1 76,010 3 31,461 - - 1 ,565,965 -
Work in Progress 1 ,051,469 1 63,641 1 ,191,692 9 ,062,245 - - 1 1,469,047 -
Less Accumulated Depreciation and Amortization ( 3,854,470) ( 457,219) ( 7,883,768) ( 1,188,726) ( 15,915) - ( 13,400,098) ( 3,852,022)
Total Assets 8 5,621,070 3 ,221,516 8 3,112,002 3 6,860,491 2 01,505 5 38,385 2 09,554,969 1 3,572,105
LIABILITIES AND NET ASSETS
Current Liabilities:
Accounts Payable 1 66,605 1 86,334 8 06,254 1 ,384,342 1 5,599 3,878 2 ,563,012 1 19,709
Due to Other Funds - - - - 3 1,753 - 31,753 -
Other Liabilities - - - 2 7,217 - - 27,217 -
Deferred Revenue 2 94,199 - 3 60,403 18,831 2 6,724 - 7 00,157 75
Deposits Held - 7,822 1 10,000 9,818 5 7,412 - 1 85,052 -
Long- Term Debt Due Within One Year 1 ,700,966 3 08,260 6 ,726,818 39,283 2,320 - 8 ,777,647 35,285
Non- Current Liabilities Due in More Than One Year:
Bonds Payable 2 ,152,363 - 8 ,372,637 - - - 1 0,525,000 -
Notes Payable 3 4,575,111 4 27,725 9 ,744,152 - - - 4 4,746,988 -
Capital Leases Payable - 53,251 - - - - 53,251 35,500
Compensated Absences Payable 2 3,246 3 7,655 2 4,836 2 8,002 1 ,530 - 1 15,269 54,223
Total Liabilities 3 8,912,490 1 ,021,047 2 6,145,100 1 ,507,493 1 35,338 3,878 6 7,725,346 2 44,792
Net Assets:
Invested in Capital Assets, Net of Related Debt 5 1,208,899 1 ,101,199 5 2,321,989 3 0,263,960 - - 1 34,896,047 -
Restricted for:
Special Projects and Programs 1 ,711,666 6 42,084 4 ,859,400 4 ,554,685 5 7,412 5 34,507 1 2,359,754 -
Unrestricted ( 6,211,985) 4 57,186 ( 214,487) 5 34,353 8,755 - ( 5,426,178) 1 3,327,313
Total Net Assets $ 4 6,708,580 $ 2 ,200,469 $ 5 6,966,902 $ 3 5,352,998 $ 6 6,167 $ 5 34,507 $ 1 41,829,623 $ 1 3,327,313
City of Brentwood
Statement of Net Assets
Proprietary Funds
June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 23
Governmental
Parks and Activities - Internal
Wastewater Solid Waste Water Recreation City Rentals Housing Totals Service Funds
Operating Revenues:
Charges for Services $ 4,166,357 $ 4,928,871 $ 9,270,794 $ 619,417 $ 732,745 $ - $ 19,718,184 $ 4,184,457
Other Income 48,114 173,690 135,635 157,048 7,365 - 521,852 82,748
Total Operating Revenues 4,214,471 5,102,561 9,406,429 776,465 740,110 - 20,240,036 4,267,205
Operating Expenses:
Personnel Services 1,218,546 1,492,012 1,542,144 1,513,345 103,269 - 5,869,316 1,194,577
Repairs and Maintenance 4 5,209 1 90,095 5 76,979 1 85,634 1 01,367 - 1,099,284 9 7,902
Materials, Supplies and Services 2 ,092,673 2 ,824,265 4 ,088,072 1 ,545,245 2 47,764 7 ,504 10,805,523 8 74,975
Depreciation and Amortization 1,074,902 66,481 896,619 374,906 - - 2,412,908 734,289
Total Operating Expenses 4,431,330 4,572,853 7,103,814 3,619,130 452,400 7,504 20,187,031 2,901,743
Operating Income ( Loss) ( 216,859) 529,708 2,302,615 ( 2,842,665) 287,710 ( 7,504) 53,005 1,365,462
Non- Operating Revenues ( Expenses):
Interest Income 472,800 17,128 622,897 166,471 1,311 3,554 1,284,161 416,440
Property Tax - - - 868,369 - - 868,369 -
Interest Expense ( 804,307) ( 52,377) ( 566,592) - - - ( 1,423,276) ( 5,904)
Connection Fees Paid - - ( 11,305,768) - - - ( 11,305,768) -
Bond Premium - - ( 8,325) - - - ( 8,325) -
Loss on Sales of Capital Assets ( 13,594) - - - - - ( 13,594) ( 39,069)
Loss on Disposal of Capital Assets ( 3,567,956) - ( 288) ( 206,719) - - ( 3,774,963) ( 5,996)
Other Revenue - - - 150,000 - - 150,000 -
Total Non- Operating Revenues ( Expenses) ( 3,913,057) ( 35,249) ( 11,258,076) 978,121 1,311 3,554 ( 14,223,396) 365,471
Income ( Loss) before Contributions and Operating
Transfers
( 4,129,916) 494,459 ( 8,955,461) ( 1,864,544) 289,021 ( 3,950) ( 14,170,391) 1,730,933
Contributions - Impact Fees and Credits 4,733,527 - 7,384,499 9,073,760 - 538,457 21,730,243 -
Capital Asset Contributions 7,256,343 8,321 4,264,171 907,373 - - 12,436,208 -
Capital Assets Contributed to Governmental Funds ( 12,841,042) ( 20,190) - ( 7,112) - - ( 12,868,344) -
Transfers In 2,130,063 - 1,396,847 475,300 - - 4,002,210 1,079,823
Transfers Out ( 847,246) ( 249,477) ( 4,708,377) ( 1,677,779) ( 330,136) - ( 7,813,015) ( 201,645)
Change in Net Assets ( 3,698,271) 233,113 ( 618,321) 6,906,998 ( 41,115) 534,507 3,316,911 2,609,111
Net Assets, Beginning of Year 50,406,851 1,967,356 57,585,223 28,446,000 107,282 - 138,512,712 10,718,202
Net Assets, End of Year $ 46,708,580 $ 2,200,469 $ 56,966,902 $ 35,352,998 $ 66,167 $ 534,507 $ 141,829,623 $ 13,327,313
City of Brentwood
Statement of Revenues, Expenses and Changes in Fund Net Assets
Proprietary Funds
For Year Ended June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 24
Governmental
Parks and Activities - Internal
Wastewater Solid Waste Water Recreation City Rentals Housing Totals Service Funds
Cash Flows from Operating Activities
Cash Received from Customers/ Other Funds $ 4 ,194,604 $ 4 ,948,199 $ 9 ,259,390 $ 6 41,003 $ 6 87,627 $ ( 249) $ 1 9,730,574 $ 1 67,672
Cash Received from Interfund Services - - - - - - - 4 ,123,243
Cash Payments to Suppliers of Goods and Services ( 1,629,493) ( 2,132,961) ( 4,494,892) ( 385,848) ( 231,050) ( 3,626) ( 8,877,870) ( 689,470)
Cash Payments to Employees for Services ( 1,218,546) ( 1,492,012) ( 1,542,144) ( 1,513,345) ( 103,269) - ( 5,869,316) ( 1,194,577)
Cash Payments for Interfund Services ( 355,851) ( 792,059) ( 283,141) ( 178,269) ( 116,113) - ( 1,725,433) ( 196,690)
Other Recipients/ Payments ( 227,369) 5,033 ( 3,291,289) 1 65,743 5 9,733 - ( 3,288,149) ( 3,608)
Net Cash Provided By ( Used for) Operating Activities 7 63,345 5 36,200 ( 352,076) ( 1,270,716) 2 96,928 ( 3,875) ( 30,194) 2 ,206,570
Cash Flows from Non- Capital Financing Activities
Property Tax - - - 8 68,369 - - 8 68,369 -
Transfers Received 2 ,130,063 - 1 ,396,847 4 75,300 - - 4 ,002,210 1 ,079,823
Transfers Paid ( 847,246) ( 249,477) ( 4,708,377) ( 1,677,779) ( 330,136) - ( 7,813,015) ( 201,645)
Due to Other Funds - - - - 3 1,753 - 3 1,753 -
Due from Other Funds - - ( 31,753) - - - ( 31,753) -
Connection Fees Paid - - ( 11,305,768) - - - ( 11,305,768) -
Other Revenue - - - 1 50,000 - - 1 50,000 -
Net Cash Provided By ( Used for) Non- Capital Financing Activities 1 ,282,817 ( 249,477) ( 14,649,051) ( 184,110) ( 298,383) - ( 14,098,204) 8 78,178
Cash Flows from Capital and Related Financing Activities
Proceeds from Capital Debt 6 0,300 - 2 1,020,768 - - - 2 1,081,068 -
Contributions - Impact Fees and Credits 4 ,733,527 - 7 ,384,499 9 ,073,760 - 5 38,457 2 1,730,243 -
Interest Paid on Debt ( 804,307) ( 52,377) ( 566,592) - - - ( 1,423,276) ( 5,904)
Principal Paid on Debt ( 1,638,194) ( 263,223) ( 6,261,703) - - - ( 8,163,120) ( 31,595)
Bond Premium - - ( 8,325) - - - ( 8,325) -
Acquisition and Construction of Assets ( 2,729,520) ( 147,490) ( 8,561,194) ( 7,631,638) - - ( 19,069,842) ( 1,523,063)
Net Cash Provided By ( Used for) Capital and Related Financing Activities ( 378,194) ( 463,090) 1 3,007,453 1 ,442,122 - 5 38,457 1 4,146,748 ( 1,560,562)
Cash Flows from Investing Activities
Interest on Investments 4 72,800 1 7,128 6 22,897 1 66,471 1,311 3,554 1 ,284,161 4 16,440
Net Cash Provided By Investing Activities 4 72,800 1 7,128 6 22,897 1 66,471 1,311 3,554 1 ,284,161 4 16,440
Net Increase ( Decrease) in Cash and Cash Equivalents 2 ,140,768 ( 159,239) ( 1,370,777) 1 53,767 ( 144) 5 38,136 1 ,302,511 1 ,940,626
Cash and Cash Equivalents - Beginning of Year 1 4,188,005 1 ,140,274 1 7,594,236 6 ,422,971 144 - 3 9,345,630 8 ,826,075
Cash and Cash Equivalents - End of Year $ 1 6,328,773 $ 9 81,035 $ 1 6,223,459 $ 6 ,576,738 $ - $ 5 38,136 $ 4 0,648,141 $ 1 0,766,701
Reconciliation of Operating Income to Net Cash Provided By ( Used for)
Operating Activities
Operating Income ( Loss) $ ( 216,859) $ 5 29,708 $ 2 ,302,615 $ ( 2,842,665) $ 2 87,710 $ ( 7,504) $ 5 3,005 $ 1 ,365,462
Adjustments to Reconcile Operating Income to Net Cash Provided By ( Used for)
Operating Activities
Depreciation and Amortization 1,074,902 66,481 896,619 374,906 - - 2,412,908 7 34,289
Changes in Assets and Liabilities:
Receivables, Net ( 1,462) ( 139,732) ( 3,443,479) 3 0,562 7,210 - ( 3,546,901) 2 0,102
Inventories ( 552) ( 872) 640 ( 220) 40 - ( 964) -
Accounts Payable and Other Payables ( 95,893) 8 8,665 ( 120,904) 1 ,195,630 ( 28,864) 3,878 1,042,512 8 6,344
Accrued Expenses 3,209 ( 8,725) 4,683 ( 33,098) 9,095 ( 249) ( 25,085) 373
Deposits - 675 7,750 4,169 2 1,737 - 34,331 -
Net Cash Provided By ( Used for) Operating Activities $ 7 63,345 $ 5 36,200 $ ( 352,076) $ ( 1,270,716) $ 2 96,928 $ ( 3,875) $ ( 30,194) $ 2 ,206,570
Noncash Capital Activities:
Assets Contributed to/ from Other Funds 1 18,284 2 41,646 ( 1,532,743) 1 92,987 - - ( 979,826) ( 1,079,823)
City of Brentwood
Statement of Cash Flows
Proprietary Funds
For Year Ended June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 25
This page intentionally left blank.
City of Brentwood
City of Brentwood - 2003/ 04 CAFR Page 26
Agency Funds
ASSETS
Cash and Investments $ 7 ,827,899
Restricted Cash and Investments 5 ,945,858
Accrued Interest Receivable 23,318
Prepaid 951
Accounts Receivable 2 ,275
Total Assets $ 1 3,800,301
LIABILITIES
Accounts Payable $ 3 63,535
Due to Bondholders 13,436,766
Total Liabilities $ 1 3,800,301
City of Brentwood
Statement of Fiduciary Net Assets
Fiduciary Funds
June 30, 2004
City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 27
This page intentionally left blank.
City of Brentwood
City of Brentwood - 2003/ 04 CAFR Page 28
City of Brentwood
Notes to the Basic Financial Statements
City of Brentwood – 2003/ 04 CAFR Page 29
INDEX OF NOTES TO THE BASIC FINANCIAL STATEMENTS
Page
Note # 1 – Summary of Significant Accounting Policies ............................................................................................................................... ........... 31
A. Description of the Reporting Entity ............................................................................................................................... ............................... 31
B. Government- Wide and Fund Financial Statements ............................................................................................................................... ....... 32
C. Measurement Focus / Basis of Accounting ............................................................................................................................... .................... 32
D. Assets, Liabilities and Net Assets or Equity ............................................................................................................................... .................. 37
i. Use of Restricted / Unrestricted Net Assets ............................................................................................................................... ............ 37
ii. Cash and Investments ............................................................................................................................... .............................................. 38
iii. Cash and Cash Equivalents ............................................................................................................................... ..................................... 38
iv. Unbilled Services Receivable ............................................................................................................................... .................................. 38
v. Use of Estimates ............................................................................................................................... ...................................................... 38
vi. Inventories, Prepaid Items and Land Held for Resale ............................................................................................................................. 38
vii. Capital Assets ............................................................................................................................... .......................................................... 39
viii. Compensation Absences Payable ............................................................................................................................... ............................ 39
ix. Property Tax ............................................................................................................................... ............................................................ 40
x. Deferred Compensation Plan ............................................................................................................................... ................................... 40
xi. GASB 40 ............................................................................................................................... ................................................................. 40
Note # 2 – Stewardship, Compliance and Accountability ............................................................................................................................... .......... 41
A. Budgetary Information ............................................................................................................................... ................................................... 41
B. Interfund Receivables, Payables and Transfers ............................................................................................................................... ............. 42
C. Deficit Fund Equity ............................................................................................................................... ....................................................... 44
Note # 3 – Cash and Investments ............................................................................................................................... ................................................ 45
A. Pooled Cash and Non- Negotiable Certificates of Deposit ............................................................................................................................. 46
B. Investments ............................................................................................................................... .................................................................... 47
C. Investment in State Treasurer’s Pool ............................................................................................................................... ............................. 50
D. Cash and Investments with Fiscal Agent ............................................................................................................................... ....................... 50
E. Fair Value of Investments ............................................................................................................................... .............................................. 50
Note # 4 – Capital Assets ............................................................................................................................... ............................................................ 51
City of Brentwood
Notes to the Basic Financial Statements
City of Brentwood – 2003/ 04 CAFR Page 30
INDEX OF NOTES TO THE BASIC FINANCIAL STATEMENTS ( CONTINUED)
Page
Note # 5 – Long- Term Obligations ............................................................................................................................... ............................................. 53
A. Governmental Activities ............................................................................................................................... ................................................ 53
i. Bonds ............................................................................................................................... ....................................................................... 54
ii. Capital Leases ............................................................................................................................... .......................................................... 56
iii. Compensated Absences ............................................................................................................................... ........................................... 57
B. Business- Type Activities ............................................................................................................................... ............................................... 57
i. Capital Leases ............................................................................................................................... .......................................................... 58
ii. Notes Payable ............................................................................................................................... .......................................................... 58
iii. Bonds ............................................................................................................................... ....................................................................... 62
Note # 6 – Special Assessment Districts ( No City Liability) ............................................................................................................................... ...... 62
Note # 7 – Classification of Net Assets ............................................................................................................................... ...................................... 64
Note # 8 – Defined Benefit Pension Plan ............................................................................................................................... ................................... 64
A. Plan Description ............................................................................................................................... ............................................................ 64
B. Fund Policy ............................................................................................................................... .................................................................... 64
C. Annual Pension Cost ............................................................................................................................... ...................................................... 65
D. Three- Year Trend Information for the Plans ............................................................................................................................... ................. 65
Note # 9 – Risk Management ............................................................................................................................... ...................................................... 65
Note # 10 – Segment Information for Enterprise Funds ............................................................................................................................... ............. 67
Note # 11 – Post- Retirement Health Care Benefits ............................................................................................................................... .................... 69
Note # 12 – Brentwood Redevelopment Agency Tax Sharing Agreements ............................................................................................................... 69
Note # 13 – Contingent Liabilities ............................................................................................................................... .............................................. 70
A. Litigation ............................................................................................................................... ........................................................................ 70
B. Federal Grants ............................................................................................................................... ................................................................ 71
C. Developer Fee Credits ............................................................................................................................... .................................................... 71
D. Construction Commitments ............................................................................................................................... ........................................... 71
Note # 14 – Subsequent Events ............................................................................................................................... ................................................... 72
City of Brentwood
Notes to the Basic Financial Statements
City of Brentwood – 2003/ 04 CAFR Page 31
NOTE # 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A. DESCRIPTION OF THE REPORTING ENTITY
The City of Brentwood is governed by a five member City Council under the Council- Manager form of government. The accompanying
financial statements present the City of Brentwood ( the primary government) and its component units, entities for which the government is
considered financially accountable. The City is considered to be financially accountable for an organization if the City appoints a voting
majority of that organization or there is a potential for that organization to provide specific financial benefits to or impose specific financial
burdens on the City. The City is also considered to be financially accountable for an organization if the organization is fiscally dependent ( i. e.
unable to adopt a budget, levy taxes, set rates or charges, or issue bonded debt without approval from the City). In certain cases, other
organizations are included as component units if the nature and significance of their relationship with the City are such that their exclusion
would cause the City’s financial statements to be misleading or incomplete.
In addition to reporting directly for the City operations, two component units, the Brentwood Redevelopment Agency and Brentwood Joint
Powers Financing Authority, have been included in the primary reporting entity and are treated as blended component units.
• Brentwood Redevelopment Agency
The Brentwood Redevelopment Agency ( the “ Agency”) was established pursuant to the State of California Health and Safety Code,
Section 33000, entitled “ Community Redevelopment Law”. On August 20, 1981 the City Council became the governing board of the
Brentwood Redevelopment Agency. The Agency was formed for the purpose of preparing and carrying out plans for improvement,
rehabilitation and redevelopment of blighted areas within the territorial limits of the City of Brentwood. The funds of the Agency
have been included in the governmental activities in the financial statements. Separate financial statements for the Redevelopment
Agency ( RDA) may be obtained from the City of Brentwood Finance Department.
• Brentwood Joint Powers Financing Authority
The Brentwood Joint Powers Financing Authority ( the “ Authority”), formed on March 14, 1995, is a joint powers authority organized
under Section 6500 et seq. of the California Government Code between the City and the Agency for the purpose of acting as a vehicle
for various financing activities of the City and the Agency. The Board of Directors is the Brentwood City Council. The primary
purpose of the Authority is to render financial assistance to the City and the Agency by issuing debt and financing the construction of
public facilities. Separate financial statements are not required for the Authority, and therefore, are not issued.
City of Brentwood
Notes to the Basic Financial Statements
City of Brentwood – 2003/ 04 CAFR Page 32
NOTE # 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( Continued)
B. GOVERNMENT- WIDE AND FUND FINANCIAL STATEMENTS
The Government- Wide Financial Statements include a Statement of Net Assets and a Statement of Activities and Changes in Net Assets. The
Statement of Activities and Changes in Net Assets demonstrates the degree to which direct and indirect expenses, for a given function or
segment, are offset by program revenues. Direct expenses are clearly identifiable with a specific function or segment. Indirect expenses are
expenses which are allocated based on the City’s annual Cost Allocation Plan and Schedule of City Fees. Program revenues include 1)
charges to customers or applicants who purchase, use or directly benefit from goods, services or privileges provided by a given function or
segment, 2) operating grants and contributions, including special assessments and 3) capital grants and contributions. Taxes and other items
not properly included among program revenue are reported as general revenues.
Summaries of governmental activities, which are supported by taxes and inter- governmental revenues, are reported separately from business-type
activities, which rely to a significant extent on fees and charges. Fiduciary activities of the City are not included in these statements.
Separate financial statements are provided for Governmental Funds, Proprietary Funds and Fiduciary Funds even though the latter are
excluded from the Government- Wide Financial Statements. Major individual Governmental Funds and major individual Enterprise Funds are
reported as separate columns in the Fund Financial Statements.
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 business- type activities. These are presented as internal balances and eliminated in the total primary government column. In the
Statement of Activities, Internal Service Fund transactions have been eliminated. However, the transactions between governmental and
business- type activities, which are presented as transfers, have not been eliminated from the Statement of Activities.
C. MEASUREMENT FOCUS / BASIS OF ACCOUNTING
The Government- Wide Financial Statements and the Proprietary Fund Financial Statements are reported using an economic resources focus
and the accrual basis of accounting. 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, regardless of the timing of the related cash flows.
The Governmental Fund Financial Statements are reported using 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 Sheets. Under the
modified accrual basis of accounting, revenues are recognized in the accounting period in which they become measurable and available to
finance expenditures of the current period. Accordingly, revenues are recorded when received in cash, except for revenues subject to accrual
City of Brentwood
Notes to the Basic Financial Statements
City of Brentwood – 2003/ 04 CAFR Page 33
NOTE # 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( Continued)
( generally 60 days after year – end) which are recognized when due. Expenditures are recorded in the accounting period in which the related
fund liability is incurred. However, debt service expenditures, as well as expenditures related to compensated absences and claims and
judgments, are recorded only when payment is due.
Taxes, including property and sales taxes, and inter- governmental revenue associated with the current fiscal period are all considered to be
susceptible to accrual. Only the portion of the special assessments receivable due within the current fiscal period is considered to be
susceptible to accrual as revenue of the current period. All other revenue items are considered to be measurable and available only when cash
is received by the City.
For Proprietary Funds, all assets and liabilities, whether current or non- current, are included on the Statement of Net Assets. The Statement of
Revenues, Expenses and Changes in Fund Net Assets presents 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.
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 non- operating expenses. Proprietary Fund types include Enterprise Funds and Internal Service Funds.
Fiduciary Fund Financial Statements include a Statement of Net Assets. The City’s Fiduciary Funds represent agency funds, which are
custodial in nature ( assets equal liabilities). Agency funds do not involve measurement of r
Click tabs to swap between content that is broken into logical sections.
| Rating | |
| Title | Financial Report. 2003-2004. |
| Description | Harvested from the web on 8/15/07 |
| Transcript | COMPREHENSIVE ANNUAL FINANCIAL REPORT FISCAL YEAR ENDED JUNE 30, 2004 PREPARED BY FINANCE DEPARTMENT CITY OF BRENTWOOD 708 THIRD STREET BRENTWOOD, CALIFORNIA 94513 City of Brentwood City of Brentwood – 2003/ 04 CAFR This page intentionally left blank. City of Brentwood COMPREHENSIVE ANNUAL FINANCIAL REPORT City of Brentwood – 2003/ 04 CAFR i For Fiscal Year Ended June 30, 2004 TABLE OF CONTENTS INTRODUCTORY SECTION Page Table of Contents ............................................................................................................................... ......................................................................... i Letter of Transmittal ............................................................................................................................... ................................................................. iv Certificate of Achievement – GFOA ............................................................................................................................... ...................................... xiv Certificate of Award – CSMFO ............................................................................................................................... ............................................... xv List of Principal Officials ............................................................................................................................... ........................................................ xvi City Organizational Chart ............................................................................................................................... ..................................................... xvii City Community Services Location Map ............................................................................................................................... ............................. xviii City of Brentwood Parks Map ............................................................................................................................... ................................................ xix City of Brentwood Mission Statement ............................................................................................................................... .................................... xx City of Brentwood Core Values ............................................................................................................................... .............................................. xxi FINANCIAL SECTION INDEPENDENT AUDITOR’S REPORT ............................................................................................................................... ................................ 1 MANAGEMENT’S DISCUSSION AND ANALYSIS ............................................................................................................................... ............. 3 BASIC FINANCIAL STATEMENTS Government- Wide Financial Statements Statement of Net Assets ............................................................................................................................... .................................................. 17 Statement of Activities and Changes in Net Assets ............................................................................................................................... ...... 18 Fund Financial Statements Governmental Fund Financial Statements Balance Sheet – Governmental Funds ............................................................................................................................... ........................... 19 Reconciliation of the Governmental Funds Balance Sheet to the Government- Wide Statement of Net Assets ............................................................................................................................... .................. 20 Statement of Revenues, Expenditures and Changes in Fund Balances – Governmental Funds ............................................................. 21 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 ........................................................................... 22 City of Brentwood COMPREHENSIVE ANNUAL FINANCIAL REPORT City of Brentwood – 2003/ 04 CAFR ii For Fiscal Year Ended June 30, 2004 TABLE OF CONTENTS ( CONTINUED) Page Proprietary Fund Financial Statements Statement of Net Assets ............................................................................................................................... .................................................... 23 Statement of Revenues, Expenses and Changes in Fund Net Assets ................................................................................................................ 24 Statement of Cash Flows ............................................................................................................................... ................................................... 25 Fiduciary Fund Financial Statements Statement of Fiduciary Net Assets ............................................................................................................................... .................................... 27 Notes to the Basic Financial Statements Index of Notes to the Basic Financial Statements ............................................................................................................................... ............. 29 REQUIRED SUPPLEMENTARY INFORMATION Note to the Required Supplementary Information ............................................................................................................................... ................... 73 Budgetary Comparison Schedule, General Fund ............................................................................................................................... ..................... 74 Budgetary Comparison Schedule, Thoroughfares ............................................................................................................................... ................... 75 Defined Benefit Pension Plan ............................................................................................................................... .................................................. 76 COMBINING AND INDIVIDUAL FUND STATEMENTS AND SCHEDULES Non- Major Governmental Funds Combining Balance Sheet ............................................................................................................................... ................................................. 77 Combining Statement of Revenues, Expenditures and Changes in Fund Balances .......................................................................................... 81 Internal Service Funds Combining Statement of Net Assets ............................................................................................................................... ................................. 85 Combining Statement of Activities and Changes in Net Assets ....................................................................................................................... 86 Combining Statement of Cash Flows ............................................................................................................................... ................................ 87 General Fund - Combining Financial Statements Governmental Activities by Fund Type Balance Sheet – General Fund ............................................................................................................................... .......................................... 89 Statement of Revenues, Expenditures and Changes in Fund Balance – Budget and Actual - General Fund ................................................... 90 Special Revenue Funds Combining Balance Sheet ............................................................................................................................... ................................................. 91 Combining Statement of Revenues, Expenditures and Changes in Fund Balances .......................................................................................... 93 Combining Statement of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual ........................................................ 95 City of Brentwood COMPREHENSIVE ANNUAL FINANCIAL REPORT City of Brentwood – 2003/ 04 CAFR iii For Fiscal Year Ended June 30, 2004 TABLE OF CONTENTS ( CONTINUED) Page Debt Service Funds Combining Balance Sheet ............................................................................................................................... ............................................... 103 Combining Statement of Revenues, Expenditures and Changes in Fund Balances ........................................................................................ 104 Combining Statement of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual ...................................................... 105 Capital Project Funds Combining Balance Sheet ............................................................................................................................... ............................................... 109 Combining Statement of Revenues, Expenditures and Changes in Fund Balances ........................................................................................ 111 Combining Statement of Revenues, Expenditures and Changes in Fund Balances – Budget and Actual ...................................................... 113 STATISTICAL SECTION ( Unaudited) Reference Page General Governmental Revenues by Source ............................................................................................................................... ......... Table 1....... S- 1 General Governmental Expenditures by Function ............................................................................................................................... . Table 2....... S- 2 General Governmental Tax Revenues by Source ............................................................................................................................... .. Table 3....... S- 3 General Property Tax Levies & Collections ............................................................................................................................... .......... Table 4....... S- 4 Assessed and Estimated Actual Value of Taxable Property .................................................................................................................. Table 5....... S- 5 Property Tax Rates – All Direct and Overlapping Governments ........................................................................................................... Table 6....... S- 6 Special Assessment Tax Revenue ............................................................................................................................... .......................... Table 7....... S- 7 Computation of Legal Debt Margin ............................................................................................................................... ....................... Table 8....... S- 8 Ratio of Net General Bonded Debt to Assessed Value and Net Bonded Debt Per Capita .................................................................... Table 9....... S- 9 Ratio of Annual Debt Service Expenditures for General Bonded Debt to Total General Governmental Expenditures ...................... Table 10..... S- 10 Computation of Direct and Overlapping Debt ............................................................................................................................... ..... Table 11..... S- 11 Revenue Bond Coverage ............................................................................................................................... ...................................... Table 12..... S- 12 Demographic Statistics ............................................................................................................................... ........................................ Table 13..... S- 13 Property Value and Construction Activity ............................................................................................................................... ........... Table 14..... S- 14 Largest Property Taxpayers ............................................................................................................................... ................................. Table 15..... S- 15 Miscellaneous Statistical Information ............................................................................................................................... .................. Table 16..... S- 16 City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR iv October 15, 2004 The Honorable Mayor, Members of the City Council and Citizens of the City of Brentwood City of Brentwood Brentwood, California 94513 Dear Mayor Swisher, Members of the City Council and Citizens of the City of Brentwood: State law requires all general- purpose local governments to publish a complete set of financial statements, presented in conformity with Generally Accepted Accounting Principles ( GAAP), within six months of the close of each fiscal year. Therefore, we are pleased to submit the Comprehensive Annual Financial Report ( CAFR) for the City of Brentwood, California for the fiscal year ended June 30, 2004. This is the fourth year the City’s Finance Department has prepared this report and the third year using the reporting requirements as prescribed by the Governmental Accounting Standards Board ( GASB) in Statement No. 34. Responsibility for both the accuracy of the data and the completeness and fairness of the information, including all disclosures, rests with the City. To the best of the City staff’s knowledge and belief, the enclosed data is accurate in all material respects and is reported in a manner designed to fairly present the financial position and results of the operations of the various entities of the City of Brentwood. All disclosures necessary to enable the reader to gain an understanding of the City’s financial activities have been included. INTERNAL CONTROLS Accounting for all of the City’s activities is centralized under the Finance Department. The department has been delegated the responsibility for maintaining the integrity of the City’s recorded financial data. The Finance Department, in conjunction with the City’s management, is also responsible for establishing and maintaining an internal control structure designed to ensure that the City’s assets are protected from loss, theft or misuse. The internal control structure is designed to provide reasonable assurance that these objectives are met, while recognizing that this assurance is not absolute. The concept of reasonable assurance recognizes that: 1) the cost of a control should not exceed the benefits likely to be derived and 2) the valuation of costs and benefits requires estimates and judgments by management. City Hall – 708 Third Street, Brentwood, California 94513 Phone: ( 925) 516- 5400 Fax: ( 925) 516- 5401 Public Works – 2201 Elkins Way, Brentwood, California 94513 Phone: ( 925) 516- 6000 Fax: ( 925) 516- 5497 Community Development – 104 Oak Street, Brentwood, California 94513 Phone: ( 925) 516- 5405 Fax: ( 925) 516- 5407 Engineering Department – 120 Oak Street, Brentwood, California 94513 Phone: ( 925) 516- 5420 Fax: ( 925) 516- 5421 Police Department – 100 Chestnut Street, Brentwood, California 94513 Phone: ( 925) 634- 6911 Fax: ( 925) 516- 5247 Parks and Recreation – 740 Third Street, Brentwood, California 94513 Phone: ( 925) 516- 5444 Fax: ( 925) 516- 5445 City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR v City administration believes the existing internal control systems are adequate to provide reasonable assurance that the City’s assets are safeguarded against loss and that the financial records are reliable for preparing financial statements and maintaining accountability for assets. This belief is supported by the City’s fifth consecutive “ Unqualified” Audit issued in 2004. INDEPENDENT AUDIT The City Council is responsible for: 1) assuring the City administration fulfills its responsibilities in the preparation of the financial statements and 2) engaging certified public accountants with whom the City Council reviews the scope of the audits and the accounting principles to be applied in financial reporting. The Government Code of the State of California requires general law cities, such as the City of Brentwood, to have its financial statements audited by an independent certified public accountant. Accordingly, this year’s audit was completed by the accounting firm of Vavrinek, Trine, Day and Co., LLP. The firm was engaged by the City Council to render an opinion on the City’s financial statements in accordance with auditing standards generally accepted in the United States of America. To ensure complete independence, Vavrinek, Trine, Day and Co., LLP has full and free access to meet with the City Council to discuss the results of their assessment of the adequacy of internal accounting controls and the quality of financial reporting. The auditor’s report on the general purpose financial statements is the first item in the accompanying Financial Section. In addition to meeting the requirements set forth in state statutes, the audit was also designed to meet the requirements of the Federal Single Audit Act of 1984 and related Office of Management and Budget ( OMB) Circular A- 133. 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. This report is available in the City’s separately issued Single Audit Report. COMPONENTS OF THE CAFR Pursuant to GAAP requirements, the City has provided a narrative introduction, overview and analysis titled “ Management’s Discussion and Analysis” ( MD& A). The MD& A, found in the Financial Section, provides financial highlights and interprets the financial reports by analyzing trends and explaining changes, fluctuations and variances in the financial data. In addition, the MD& A is intended to disclose any known significant events or decisions that affect the financial condition of the City. The Letter of Transmittal is designed to complement the MD& A and should be read in conjunction with the MD& A. Components of the CAFR are: 1. INTRODUCTORY SECTION – This section is the Letter of Transmittal which focuses on the City and its financial condition. Included in the Letter of Transmittal are a list of the City’s principal officials, an organization chart and additional City information. 2. FINANCIAL SECTION – The results of each fund’s performance for the year are presented in the Financial Section which begins with the Auditor’s Report and the MD& A. These are followed by the Basic Financial Statements, the Fund Financial Statements, Notes to the Basic Financial Statements, Required Supplementary Information and the Combining and Individual Fund Statements and Schedules. City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR vi 3. STATISTICAL SECTION – This section consists of selected financial and demographic information which is generally presented on a multi-year basis. PROFILE OF BRENTWOOD The City of Brentwood was incorporated in 1948 as a general law city under the laws of the State of California. Brentwood is located halfway between the cities of San Francisco and Sacramento at the eastern portion of Contra Costa County. The City is governed by a five member City Council, under the Council– Manager form of government. As of June 30, 2004, the City had a population of approximately 40,000 and encompassed approximately 14.829 square miles. The City provides a full range of services including: Police, Public Works, Economic Development, Planning, Building, Engineering and Inspection, Parks and Recreation, Housing and General Administrative services. The City also operates public water and wastewater utilities, as well as providing refuse collection and disposal, and a recycling program. All of these services are accounted for in the City’s financial statements. In addition, the City is financially accountable for two component units, the Brentwood Redevelopment Agency and the Brentwood Joint Powers Financing Authority. Although legally separate entities, these blended component units are, in substance, part of the government’s operations. Financial data for these units is combined with the data of the primary government. Each of the blended components has a June 30 year- end date for accounting purposes. See Note # 1– A, found on page 31, for a more detailed discussion of these two component units. The City’s annual budget serves as the foundation for planning and controlling the City’s finances. As such, the City maintains extensive budgetary controls. The objective of these budgetary controls is to ensure compliance with legal provisions embodied in the annual appropriated budget approved by the City Council. The level of budgetary control is established at the fund level. Budgets are prepared and expenditures recorded at the object of expenditure level. The accounting records are maintained using either the accrual basis or modified accrual basis of accounting, as appropriate. The City also maintains an encumbrance accounting system as one technique for accomplishing budgetary control. The two- year budget process begins as a team effort in January of the first year, starting with an annual strategic planning meeting. Then the individual departments use projected revenue assumptions to prioritize and recommend the next fiscal year’s objectives. The City Manager’s Office and the Finance Department review all budget proposals and revenue assumptions, as well as all current financial obligations, before preparing the document that is proposed to the City Council. The City Council reviews the proposed budget and the final adoption of the two- year budget is scheduled for a City Council meeting in June. Before the beginning of the second year of the two- year budget cycle, the City Council reviews the progress during the first year and approves appropriations for the second year. Water Tower City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR vii Activities of the General Fund, Special Revenue Funds, Debt Service Funds, Enterprises and Capital Project Funds are included in the annual appropriated budget. Budget- to- actual comparisons are included in the Financial Section for the General Fund, certain Special Revenue Funds, the Debt Service Funds and certain Capital Project Funds. The following funds are not legally required to adopt budgets as their appropriations are established by the related bond documentation and/ or other legal agreements: Capital Improvement Financing Programs ( CIFPs), Capital Improvement 2001, Street Improvement Projects, Capital Projects and Bypass Authority funds. See Note # 2– A, found on page 41, for additional information. BRENTWOOD TODAY The City of Brentwood continues to thrive and all economic indicators point to the City’s continued growth and stability as shown by the following statistics from fiscal year 2003/ 04: • The City’s population increased by 11.08% • Residential construction valuation increased by 9.87% • The median price for new homes increased by 16% • The median price for existing homes increased by 19.7% • Commercial construction valuation increased by 146.47% The Office / Research and Development / Flex- Tech Industrial sector increased significantly with the construction of four new projects totaling 135,000 square feet. The Sunset Industrial Complex, a 28- acre medium industrial project, was completed in fiscal year 2003/ 04. The complex, which consists of 19 lots already sold to multiple end- users, will be open for business in fiscal year 2004/ 05. Los Medanos College, which provides a full AA degree curriculum, is in its third year of operation. Current enrollment stands at six hundred full- time equivalent students. The City also has a 17,000 square foot Business and Technology Center adjacent to the Los Medanos College campus. The Center, which is fully leased, provides an affordable workplace for our resident entrepreneurs. New commercial centers include: Lone Tree Plaza, a 475,000 square foot commercial center, which is being constructed in two phases. Phase One was completed at the end of fiscal year 2003/ 04 and Phase Two will be completed by the end of fiscal year 2004/ 05. Lone Tree Center, a 180,000 square foot commercial center and three neighborhood centers totaling 220,000 square feet are in various stages of construction and will be completed by the first quarter of 2005. These new commercial centers will increase both job opportunities and sales tax revenues. City Park City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR viii Brentwood continues to cultivate a vital, thriving and charming historical Downtown consisting of restaurants, unique retail businesses and personal service businesses. These are businesses which typically anchor classic downtown settings and cannot be found in typical suburban shopping centers. Downtown provides a pleasant backdrop to community events and street festivals and enjoys a 0% vacancy rate. Professional services are also increasing the quality of life for Brentwood residents. Phase I of the John Muir Medical Center, a fully entitled medical office project, consists of a three- story, 110,000 square foot medical facility and helicopter pad. The Center is expected to open in the second quarter of 2005. Additional smaller office complexes are under construction at Garin Landing, Balfour Offices, LaFuente Plaza, Sand Creek Business Center and Walnut Center. FUTURE OUTLOOK The City of Brentwood is dedicated to “... elevating confidence in government by creating a vision and culture that furthers the goal of Brentwood representing the highest civic standard.” To achieve this goal requires the City to manage its continuing growth with the need to: 1) provide infrastructure and services in a timely fashion, 2) increase the quality of life for its citizens, 3) preserve the City’s agricultural base and 4) maintain fiscal responsibility. Managing Growth The Regional Growth Management Plan ( RGMP) is the City’s main tool for managing growth. The intent of the RGMP is to maintain a consistent sustainable rate of growth over the next 15 to 20 years and to better synchronize growth with public infrastructure and facilities. The 2001 General Plan reduced the build out population to approximately 75,000. The 2004 revision to the RGMP enhances this system by introducing controls missing in the first edition. Key elements of the 2004 RGMP revisions include: • Establishment of an annual review of the numeric goals of the RGMP by the City Council • Establishment of a five- member RGMP Evaluation Committee • Removal of subjectivity from RGMP scoring system • RGMP now controls the release of both Tentative Map allocations and building permits • Elevates the quality of the City’s residential developments Infrastructure The City of Brentwood established a Development Fee Program in 1989. The program sets forth the relationship between contemplated future development, facilities needed to serve future development and the estimated costs of those improvements based on the current General Plan and Capital Improvement Program ( CIP). The purpose of the fees, referred to as AB 1600 fees, is to finance municipal public facilities to mitigate the impacts caused by future development. These capital improvement facility fees are adopted pursuant to Government Code § 66000, et seq. John Muir Medical Center City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR ix The Development Fee Program implements policies of the City’s General Plan including the policy that “… new development shall contribute its fair share of the cost of on- site and off- site public infrastructure and services. This shall include installation of public facilities, payment of impact fees and participation in a Capital Improvement Financing Program ( CIFP).” CIFPs provide a mechanism through which the City and the development community cooperate to fund and construct major Master Planned and Sub- Master Planned infrastructure ( roads, water and wastewater lines, regional drainage facilities, etc.). Bonds are sold using the participating Developer’s property as the collateral. There is no risk involved for the City as a 3 to 1 value to lien ratio is used to determine the amount of bonds to be sold. Additionally, the City is able to obtain very low interest rates through its outstanding financial reputation. As the properties develop, the bonds are repaid by the new property owner over a 30- year period. Services The City of Brentwood utilizes several different types of revenue sources to pay for City services including Community Facility Districts ( CFDs), Landscape and Lighting Districts ( LLDs) and User Fees. CFDs – The State of California passed the Community Facilities Act in 1982 which allows cities to establish CFDs to finance one or more of the following types of services: police protection services, fire protection and suppression services, recreation program services, library services, maintenance services for elementary and secondary schools and structures, maintenance and operation of museums and cultural facilities, maintenance of parks, parkways and open spaces, flood and storm protection services, services with respect to removal or remedial action for the cleanup of any hazardous substance released or threatened to be released into the environment. The City of Brentwood has established three CFDs which finance fire suppression and emergency medical services, police protection and public safety services, open space services, flood and storm drainage services and joint use school site services. LLDs – In 1972 the City Council approved the Landscaping and Lighting Act which authorizes the formation of assessment districts to ensure the proper flow of funds for the ongoing operation, maintenance and servicing of specific improvements within the City of Brentwood. Specific improvements include, but are not limited to: landscaping, street lighting, parks, open space facilities, trails and Contra Costa County Flood Control channel landscaping. Currently there are 44 LLDs in the City of Brentwood. $- $ 10,000,000 $ 20,000,000 $ 30,000,000 $ 40,000,000 $ 50,000,000 $ 60,000,000 $ 70,000,000 $ 80,000,000 $ 90,000,000 1994/ 95 1995/ 96 1996/ 97 1997/ 98 1998/ 99 1999/ 00 2000/ 01 2001/ 02 2002/ 03 2003/ 04 Infrastructure Investment 1995 – 2004 City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR x User Fees – The City of Brentwood utilizes a User Fee Model to compute city- wide and departmental overhead factors, full hourly rate costs by City Classification and/ or full costs associated with the provision of selected services. The City reviews and updates the fees on an annual basis based on changes in the Consumer Price Index ( CPI). Examples of City fees covered in the Cost Allocation and Schedule of City fees include: Building, Inspection, Planning, Engineering, Park and Recreation, Water Service, Wastewater Service and Solid Waste Service fees. Quality of Life In September 2003 the City Council passed a “ Percent- For- Art” public art program which applies to both public projects and residential development. This program stipulates that any new public project, valued over $ 100,000, contribute 1% of construction costs towards a public art project. The following projects are already in the works: • A Farmer Sculpture to honor the agricultural heritage of Brentwood • An entry feature for the new Community Center at the Aquatics Complex • An entry feature at the Brighton Station development As a result of the joint- use agreements between the City of Brentwood, Brentwood Union School District and Liberty Union School District, the City has either funded, or is in the process of funding, two middle school community gymnasiums, two high school community gymnasiums, a 50- meter swimming pool, the Police Activities League and three Resource Officers. Total City funding to date is $ 6,010,632. The Affordable Housing Program, adopted September 9, 2003, provides the following benefits: • Creates affordable housing by constructing 10% of all new dwelling units as affordable housing for very- low and low income households • Provides affordable housing options for workforce while reducing congestion on regional roadways by eliminating commutes • Units must remain affordable for 45 years for ownership units, 55 years for rentals • Units must be integrated into each neighborhood and must be built with the same quality, fit and finish as market rate units Alternatives to construction of affordable units include dedication of vacant land, conversion of market rate units to affordable units, dedication of affordable units to the City and in- lieu fees ( fees sufficient to build the required units). Agriculture For decades Brentwood has been known for its bountiful cropland and “ U- pick” fruit stands. However, the rapid population growth in the late ‘ 90s resulted in the loss of farmland. In 2001, the City adopted the Agriculture Preservation Program in order to mitigate and offset the loss of valuable farmland resources. In October 2002, the Brentwood Agricultural Land Trust ( BALT), a non- profit corporation, was formed to preserve agricultural land, promote local agriculture and implement the City’s Agricultural Enterprise Program. Shadow Lakes City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xi Fiscal Responsibility Long- Range Financial Planning – The City of Brentwood is currently working on a 10- year fiscal model which will be used to forecast and analyze the General Fund’s revenues and expenditures. For revenues, the model was developed using approximately 98% of the General Fund’s revenue sources including: property taxes, sales taxes, franchise fees, investment income and CFD revenue. For expenditures, the model used department expenses and projections of retiree medical costs. This fiscal model will enable the City to forecast annual General Fund revenues, expenditures and any net surplus or deficit for the next 10 years. Cash Management – The City invests temporarily idle cash in accordance with California Government Code Section 53601 and a formal investment policy approved by the City Council. This policy limits investments to certain types of instruments and requires that investments must meet established criteria for safety, liquidity and yield. In accordance with the policy, deposits are either collateralized or insured by federal depository insurance, with all collateral held either by the City, its agent or a financial institution’s trust department in the City’s name. All investments held by the government during the year end at June 30, 2004, are classified in the category of lowest credit risk as defined by GASB. This year the City implemented GASB Statement No. 40 which is designed to inform financial statement users about deposit and investment risks which could affect a government’s ability to provide services and meet its obligations as they become due. For more information refer to Note # 3 found on pages 45 – 50. Risk Management – The City has initiated a limited risk management program for workers’ compensation and general liability. As part of this comprehensive plan resources are being accumulated in a fund balance reserve to meet potential losses. In addition, various risk control techniques, including employee accident prevention training, have been implemented during the year to minimize accident- related losses. For more information refer to Note # 9 found on pages 65 – 66. MAJOR INITIATIVES The capital budget for fiscal year 2004/ 05 includes 101 projects totaling approximately $ 82.9 million dollars. Major projects include: • Vineyards at Marsh Creek – In July of 2004, the Contra Costa Local Agency Formation Commission ( LAFCO) approved the City’s request to annex 593 acres south of the City limits. This project includes a winery, a 2,500 seat amphitheater, executive home sites, a recreation center, a Community College and the establishment of the John Marsh House Park site. Vineyards at Marsh Creek City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xii • Community Facilities – There are currently four new community facilities either in the planning stage, the design stage or under construction. These four projects are: a new Police Station, a new City Hall, a Recreation Center and Concession Stand to be located at the Brentwood Family Aquatic Center and a Civic Center and Library to be located in the downtown area. • Surface Water Treatment Facility – The City Council recently approved an agreement with the Contra Costa Water District ( CCWD) which consists of 1) the City purchasing 3,200 acre- feet per year of existing treatment capacity at the Randall- Bold Water Treatment Plant ( RBWTP) and 2) constructing a scaled down water treatment facility adjacent to the RBWTP to treat water purchased under a 1999 agreement between Brentwood and the CCWD. This agreement allows the City to construct a smaller facility than originally anticipated, at a net capital savings of $ 7 million, while ensuring the City has adequate, long- term supplies of treated water. • Vasco Road Safety Improvements – In September of this year the City Council authorized the Mayor to sign a Joint Exercise of Powers Agreement with Contra Costa County in an amount not to exceed $ 1.5 million. The agreement covers safety improvements for Vasco Road, a county road, and improvements to roads within the boundaries of the City of Brentwood. Vasco Road is a major thoroughfare which is used by Brentwood residents who work in the Tri- Valley and the Bay Area. Ensuring the safety of travelers on Vasco Road is vital to the uninterrupted flow of commerce for both Brentwood and Contra Costa County. The Vasco Road improvement project, which is not included in the current CIP budget, consists of re- striping and inserting median and shoulder rumble strips on Vasco Road from Walnut Boulevard to the Alameda/ Contra Costa County line. CERTIFICATE OF ACHIEVEMENT The Government Finance Officers Association ( GFOA) and California Society of Municipal Finance Officers ( CSMFO) both offer a recognition program for public entities to determine whether the City conforms to the highest level of governmental accounting and financial reporting standards. Its attainment represents a significant accomplishment by a government and its management. Both GFOA and CSMFO awarded a Certificate of Achievement for Excellence in Financial Reporting to the City of Brentwood for its Comprehensive Annual Financial Report for the fiscal year ended June 30, 2003, the City’s third CAFR. We believe our 2003/ 04 CAFR continues to meet the Certificate of Achievement Program’s requirements and therefore we are submitting this year’s CAFR to the GFOA to determine its eligibility for this year’s Certificate of Achievement for Excellence in Financial Reporting. ACKNOWLEDGEMENTS We wish to thank the City Council for providing the clear policy direction and goals that have been used to prepare this CAFR. A great deal of effort and attention to detail, representing many hours of work by staff members throughout the organization, is required to produce a report of this quality. We would like to express our appreciation to all City of Brentwood staff members who have taken the time to participate in the development of this year’s CAFR. Special recognition is given to the entire Finance Department staff and specifically Patti Bowden, Kerry Breen, Denise Davies, Brian Kelleher, Gail Leech, Pat Meyer and Liz Ybarra. Appreciation is also expressed to the Mayor and the City Council for their interest and support in planning and conducting the financial activities of the City in a responsible and responsive manner. City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xiii The City of Brentwood has a bright future due to its committed elected leadership and the talents and ingenuity of its City employees. One of the key components in securing this future is through a well- planned, long- term fiscal strategy based upon economic development that will generate high paying, long- term employment opportunities, new and stable sales tax revenue sources and improved inter- governmental relations. City Council and staff have taken steps to plan and implement this long- term strategy. Though the challenges are great, the City is firmly committed to meeting each and every challenge that comes our way. This CAFR is the next step towards meeting those challenges. By continuing to follow the financial policy set forth by the City Council, the City of Brentwood will deliver the highest level of service permitted by the available resources. Respectfully submitted, ] É{ Ç fàxäxÇáÉÇ ctÅxÄt X{ ÄxÜ John Stevenson Pamela Ehler City Manager City Treasurer Director of Finance and Information Systems City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xiv City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xv City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xvi LIST OF PRINCIPAL OFFICIALS CITY OFFICIALS Brian Swisher........................................................................................................................ ................................................................................ Mayor Annette Beckstrand..................................................................................................................... ................................................................. Vice- Mayor Ana Gutierrez...................................................................................................................... ................................................................. Council Member Bill Hill ............................................................................................................................... ................................................................. Council Member Pete Petrovich ............................................................................................................................... ....................................................... Council Member EXECUTIVE TEAM John Stevenson...................................................................................................................... .................................................................... City Manager Dennis Beougher....................................................................................................................... ................................................................ City Attorney Craig Bronzan ............................................................................................................................... ................................. Director of Parks & Recreation Karen Chew ............................................................................................................................... ................................................ Assistant City Manager Mike Davies......................................................................................................................... ................................................................... Chief of Police Karen Diaz ............................................................................................................................... ........... City Clerk / Director of Administrative Services Pamela Ehler ............................................................................................................................... ............... Director of Finance & Information Systems Bailey Grewal ............................................................................................................................... ........................................................... City Engineer Mitch Oshinsky....................................................................................................................... ............................ Director of Community Development Howard Sword ............................................................................................................................... ....................... Director of Economic Development Paul Zolfarelli ............................................................................................................................... ........................................ Director of Public Works City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xvii CITIZENS CITY COUNCIL City Manager Boards & Commissions City Attorney Engineering Community Development Finance / IS Parks and Recreation Public Police Works Administration Economic Development City of Brentwood Organizational Chart Traffic Safety B. A. C. U. P. Volunteers Chaplain Police Explorers Streets Water Wastewater Solid Waste Purchasing Grants Administrative Services Information Services Business Services Payroll Finance Operations Development Engineering Traffic Construction Inspection Capital Improvement Program Utility Billing Building Planning Landscape Lighting & Landscape Districts Park Planning Village Drive Resource Center Recreation Enterprise Facilities Management City Wide Park District Human Resources City Clerk Redevelopment NPDES Agriculture Housing Arts City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xviii City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xix City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xx Mission Statement Elevating Confidence in Government Vision and Culture We create and institutionalize a vision and culture that furthers the goal of Brentwood representing the highest civic standard. We form the organization around the values of integrity, passion, accountability, respect and quality to create the “ Brentwood Way” of doing business. The “ Brentwood Way” • “ Good enough” is never good enough and we find a way to do it better. • Striving to be the best. The best is never defined or constrained; it is never reached and we advance the standard every day. • Taking the best of both business and government for the benefit of the community. Adopted by City Council 9/ 14/ 04 City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xxi We hold as our Core Values Adopted by City Council 9/ 14/ 04 Quality the highest degree of excellence Accountability answerable for our actions Respect to feel and show esteem and consideration for others Passion boundless enthusiasm for what we do Integrity uncompromising adherence to moral and ethical principles City of Brentwood Letter of Transmittal City of Brentwood – 2003/ 04 CAFR xxii This page intentionally left blank. City of Brentwood - 2003/ 04 CAFR Page 1 INDEPENDENT AUDITORS' REPORT To the Honorable Mayor and Members of the City Council City of Brentwood, California We have audited the accompanying basic financial statements of the governmental activities, the business- type activities, each major fund, and the aggregate remaining fund information of the City of Brentwood, California, ( City) as of and for the year ended June 30, 2004, which collectively comprise the City’s basic financial statements as listed in the table of contents. These basic financial statements are the responsibility of the City's management. Our responsibility is to express an opinion on these basic financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller 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 misstatements. 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 financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. 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 of Brentwood, California, as of June 30, 2004, and the respective changes in financial position and cash flows, where applicable, thereof for the year then ended in conformity with accounting principles generally accepted in the United States of America. City of Brentwood - 2003/ 04 CAFR Page 2 In accordance with Government Auditing Standards, we have also issued our report dated October 14, 2004 on our consideration of the City’s internal control over financial reporting and our tests of its compliance with certain provisions of laws, regulations, contracts and grant agreements and other matters. The purpose of that report is to describe the scope of our testing of internal control over financial reporting and compliance and the results of that testing, and not to provide an opinion on the internal control over financial reporting or on compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards and should be considering in assessing the results of our audit. The Required Supplementary Information, including Management’s Discussion and Analysis and budgetary comparison 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. This Required Supplementary Information is the responsibility of the management of the City. We have applied certain limited procedures, which consisted principally of inquiries of management regarding the methods of measurement and presentation of the supplementary information. However, we did not audit the information and accordingly, we do not express an opinion. Our audit was conducted for the purpose of forming an opinion on the basic financial statements taken as a whole. The combining and individual fund financial statements and schedules listed in the table of contents are presented for purpose of additional analysis and are not a required part of the basic financial statements of the City. These financial statements and schedules are also the responsibility of the management of the City. Such additional information has been subjected to the auditing procedures applied in our audit of the basic financial statements, and in our opinion, is fairly stated in all material respects when considered in relation to the basic financial statements taken as a whole. The scope of our audit did not include the introductory section and statistical schedules listed in the table of contents and we do not express an opinion on them. Pleasanton, California October 14, 2004 City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 3 This discussion and analysis of the City of Brentwood’s financial performance provides an overview of the City’s financial activities for the fiscal year ended June 30, 2004. Please read it in conjunction with the Letter of Transmittal, the Basic Financial Statements and the accompanying Notes to the Basic Financial Statements. FINANCIAL HIGHLIGHTS The assets of the City exceeded its liabilities at the close of the most recent fiscal year by $ 414.1 million. Of this amount, $ 21.7 million may be used to meet the City’s ongoing obligations to citizens and creditors. The City’s total net assets increased $ 50.2 million due primarily to the completion of projects and the acquisition of assets. As of the close of the current fiscal year, the City’s governmental funds reported combined ending fund balances of $ 68.4 million, a decrease of $ 2.0 million in comparison to the prior year. The City’s total long- term debt increased by $ 12.3 million. The increase is primarily the result of an increase in the note payable to CCWD. Internal Service ( Replacement) Funds have net assets of $ 13.3 million at year end, which is an increase of $ 2.6 million from the prior year. The City established a Housing Enterprise in fiscal year 2003/ 04, which includes an Affordable Housing Program. The Affordable Housing Program allows developers to pay an “ in- lieu” fee which generated $ 1.9 million in revenue. The Brentwood Agricultural Land Trust ( BALT) receives City funding through agricultural mitigation fees collected from developers. During fiscal year 2003/ 04 developer fees accounted for $ 1.9 million of the $ 4.8 million in the Agricultural Land fund. OVERVIEW OF THE FINANCIAL STATEMENTS The financial statements presented herein include all of the activities of the City of Brentwood (“ the City”) and its component units using the blended approach as prescribed by government accounting standards. The City’s basic financial statements are comprised of three components: 1) Government- Wide Financial Statements, 2) Fund Financial Statements and 3) Notes to the Basic Financial Statements. The Government- Wide Financial Statements present the financial picture of the City from the economic resources measurement focus using the accrual basis of accounting. They present governmental activities and business- type activities separately. These statements include all assets of the City, including infrastructure, as well as all liabilities, including long- term debt. Additionally, certain eliminations have occurred, as prescribed by GASB 34, in regards to interfund activity, payables and receivables. Governmental Activities – Most of the City’s basic services are reported in this category including the General Government, Public Safety, Community Development, Engineering, Public Works, Parks and Community Services. Property and sales taxes, user fees, interest income, franchise fees and state and federal grants finance these activities. City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 4 Business- Type Activities – The City charges a fee to customers to cover all or most of the costs of certain services it provides. The City’s Wastewater, Solid Waste, Water, Parks and Recreation, City Rental and Housing activities are reported in this category. The Statement of Net Assets and the Statement of Activities and Changes in Net Assets report information about the City as a whole. All of the current year’s revenues and expenses are taken into account, regardless of when cash is received or paid. In addition, these two statements report the City’s net assets and changes in them. Over time, increases or decreases in the City’s net assets are one indicator of whether its financial health is improving or deteriorating. Other factors to consider are changes in the City’s property tax base and the condition of the City’s roads. The Government- Wide Financial Statements can be found on pages 17 – 18 of this report. The Fund Financial Statements provide detailed information about the most significant funds, not the City as a whole. Some funds are required to be established by State law and by bond covenants. However, management establishes many other funds to help it control and manage money for particular purposes or to show that it’s meeting legal responsibilities for using certain taxes, grants and other money. The City’s Fund Financial Statements are divided into three categories – Governmental Funds, Proprietary Funds and Fiduciary Funds. The Governmental Fund financials are prepared using the current financial resources measurement focus and modified accrual basis of accounting. The Proprietary Fund financials are prepared using the economic resources measurement focus and the accrual basis of accounting. The Fiduciary Funds are agency funds which only report a balance sheet and do not have a measurement focus. The Fund Financial Statements can be found on pages 19 – 27 of this report. Governmental Funds – Most of the City’s basic services are reported in Governmental Funds, which focus on how money flows into and out of those funds and the balances left at year- end that are available for spending. The Governmental Fund statements provide a detailed, short- term view of the City’s general government operations and the basic services it provides. Governmental Fund information helps determine whether there are more or fewer financial resources that can be spent in the near future to finance the City’s programs. The differences of results in the Governmental Fund Financial Statements to those in the Government- Wide Financial Statements are explained in a reconciliation following each Governmental Fund Financial Statement. The Governmental Fund Financial Statements can be found on pages 19 – 22 of this report. Proprietary Funds – When the City charges customers for services it provides, whether to outside customers or other units of the City, these monies are generally reported in 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. Examples of Enterprise Funds include Water and Parks and Recreation. Internal Service Funds are used to report activities which provide supplies and services for the City’s other programs and activities. Two examples are the City’s Information Systems Fund and the Fleet Maintenance Fund. Internal Service Funds are reported with governmental activities in the Government- Wide Financial Statements, found on pages 17 – 18 of this report. City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 5 Proprietary Funds provide a more detailed version of the information provided in the Government- Wide Financial Statements. Cash flows for the Proprietary Funds and the Internal Service Funds are provided, as well as combining statements for the individual Internal Service Funds. The Proprietary Fund Financial Statements can be found on pages 23 – 25 of this report. Fiduciary Funds – The City is the trustee, or fiduciary, for certain amounts held on behalf of developers, property owners and others. The City’s fiduciary activities are reported in separate Statement of Fiduciary Net Assets. We exclude these activities from the Government- Wide Financial Statements because the City cannot use these assets to finance its operations. The City is responsible for ensuring that the assets reported in these funds are used for their intended purposes. The Fiduciary Fund Financial Statement can be found on page 27 of this report. Notes to the Basic Financial Statements The Notes to the Basic Financial Statements 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 Basic Financial Statements can be found on pages 29 – 72 of this report. Required Supplementary Information In addition to the basic financial statements and accompanying notes, this report also presents certain Required Supplementary Information concerning 1) budgetary comparison schedules for the general fund and each major special revenue fund and 2) the City’s progress in funding its obligation to provide pension benefits to its employees. Required Supplementary Information can be found on pages 73 – 76 of this report. Combining and Individual Fund Statements and Schedules Combining and Individual Fund Statements and Schedules for the following funds can be found on pages 77 – 113 of this report: Non- Major Governmental Funds, Internal Service Funds, General Fund, Special Revenue Funds, Debt Service Funds and Capital Project Funds. City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 6 GOVERNMENT- WIDE FINANCIAL ANALYSIS The net assets for the City as a whole increased 13.8% from $ 363.9 million at June 30, 2003 to $ 414.1 million at June 30, 2004. This increase of $ 50.2 million comes from the change in net assets as recorded in the Statement of Activities and which flows through the Statement of Net Assets. Invested in Capital Assets, Net of Related Debt increased $ 89.4 million due to the completion of projects. Restricted Net Assets decreased $ 17.3 million overall as a result of the reclassification of assets, for specific projects and programs, from restricted to unrestricted. 2004 2003 2004 2003 2004 2003 Current and Other Assets $ 9 3,174,803 $ 9 7,403,557 $ 4 8,726,605 $ 4 3,375,591 $ 1 41,901,408 $ 1 40,779,148 Capital Assets 2 34,572,483 1 84,849,115 1 60,796,611 1 48,205,105 3 95,369,094 3 33,054,220 Total Assets 3 27,747,286 2 82,252,672 2 09,523,216 1 91,580,696 5 37,270,502 4 73,833,368 Long- Term Liabilities Outstanding 3 8,486,487 3 9,191,552 6 4,218,155 5 1,242,460 1 02,704,642 9 0,434,012 Current Liabilities 1 6,948,087 1 7,668,025 3 ,475,438 1 ,825,524 2 0,423,525 1 9,493,549 Total Liabilities 5 5,434,574 5 6,859,577 6 7,693,593 5 3,067,984 1 23,128,167 1 09,927,561 Net Assets: Invested in Capital Assets, Net of Related Debt 1 97,015,674 1 44,428,668 1 34,896,047 9 8,061,398 3 31,911,721 2 42,490,066 Restricted 4 8,177,025 4 3,163,510 1 2,359,754 3 4,664,252 6 0,536,779 7 7,827,762 Unrestricted 2 7,120,013 3 7,800,917 ( 5,426,178) 5 ,787,062 2 1,693,835 4 3,587,979 Total Net Assets $ 2 72,312,712 $ 2 25,393,095 $ 1 41,829,623 $ 1 38,512,712 $ 4 14,142,335 $ 3 63,905,807 Governmental Activities Business- Type Activities Totals City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 7 The City’s net assets from governmental activities increased 20.8% from $ 225.4 million to $ 272.3 million. This is primarily due to growth. Program expenses by function, general revenues by major source, excess and/ or deficiency of revenues over expenses before contributions to fund principal, special and extraordinary items and total assets are presented in the Statement of Activities and Changes in Net Assets. 2004 2003 2004 2003 2004 2003 Revenues: Program Revenues: Charges for Services $ 16,218,168 $ 13,862,506 $ 20,240,036 $ 15,719,566 $ 36,458,204 $ 29,582,072 Operating Grants and Revenues 165,107 226,570 - - 165,107 226,570 Capital Grants and Contributions 128,384 132,575 - - 128,384 132,575 General Revenues: Taxes: Property Taxes 7,990,595 6,933,900 868,369 680,375 8,858,964 7,614,275 Sales Tax and Gas Taxes 3,644,368 2,998,922 - - 3,644,368 2,998,922 Franchise Fees, Rentals 738,525 668,657 - 5 ,375 738,525 674,032 Public Service Taxes 743,890 589,266 - - 743,890 589,266 Measure C, TOT 457,883 448,498 - - 457,883 448,498 Motor Vehicle Taxes 1,508,664 1,702,280 - - 1,508,664 1,702,280 Investment Earnings 3,312,556 2,777,909 1,284,161 1,710,954 4,596,717 4,488,863 Impact Fees 28,218,482 21,965,625 20,104,810 20,286,877 48,323,292 42,252,502 Capital Contributions ( 931,403) 9,572,626 12,436,208 20,733,980 11,504,805 30,306,606 Capital Assets Contributed to/ from Other Funds 12,868,344 2,885,000 ( 12,868,344) ( 2,885,000) - - Miscellaneous 12,817,467 6,470,739 150,000 - 12,967,467 6,470,739 Connection Fees Paid - - ( 11,305,768) - ( 11,305,768) - Total Revenues 87,881,030 71,235,073 30,909,472 56,252,127 118,790,502 127,487,200 Expenses: General Government 19,799,793 18,329,899 - - 19,799,793 18,329,899 Public Safety 9,970,436 6,750,947 - - 9,970,436 6,750,947 Community Development 4,804,009 2,886,102 - - 4,804,009 2,886,102 Engineering 2,469,775 1,618,876 - - 2,469,775 1,618,876 Public Works 3,491,159 2,942,088 - - 3,491,159 2,942,088 Parks 1,613,411 806,336 - - 1,613,411 806,336 Community Services 226,732 314,293 - - 226,732 314,293 Other 512,952 1,158,986 - - 512,952 1,158,986 Interest on Long- Term Debt 1,883,951 2,018,870 - - 1,883,951 2,018,870 Wastewater - - 8,461,336 3,405,073 8,461,336 3,405,073 Solid Waste - - 3,833,171 3,060,101 3,833,171 3,060,101 Water - - 7,395,878 6,779,073 7,395,878 6,779,073 Parks and Recreation - - 3,647,580 2,891,809 3,647,580 2,891,809 City Rentals - - 7 ,504 429,833 7 ,504 429,833 Housing - - 436,287 - 436,287 - Total Expenses 44,772,218 36,826,397 23,781,756 16,565,889 68,553,974 53,392,286 Increase in Net Assets Before Transfers 43,108,812 34,408,676 7,127,716 39,686,238 50,236,528 74,094,914 Transfers 3,810,805 7,349,207 ( 3,810,805) ( 7,349,207) - - Increase in Net Assets 46,919,617 41,757,883 3,316,911 32,337,031 50,236,528 74,094,914 Net Assets 7/ 1 225,393,095 183,635,212 138,512,712 106,175,681 363,905,807 289,810,893 Net Assets 6/ 30 $ 272,312,712 $ 225,393,095 $ 141,829,623 $ 138,512,712 $ 414,142,335 $ 363,905,807 Governmental Activities Business- Type Activities Total Primary Government City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 8 $- $ 2,000,000 $ 4,000,000 $ 6,000,000 $ 8,000,000 $ 10,000,000 $ 12,000,000 $ 14,000,000 $ 16,000,000 $ 18,000,000 $ 20,000,000 General Government Public Safety Community Development Engineering Public Works Parks Community Services Other Interest on Long- term Debt Program Revenues and Expenses Expenses Program Revenues Governmental Activities – The cost of all Governmental activities this year was $ 44.8 million. However, as shown in the Statement of Activities, the amount that the taxpayers ultimately financed for these activities was only $ 28.3 million. A portion of the cost for these activities was paid either by those who directly benefited from the programs ($ 16.2 million), by other governments and organizations that subsidized certain programs with operating grants and contributions ($. 2 million), or capital grants and contributions ($. 1 million). Community Development and Engineering show net revenues of $ 2.2 and $ 2.17 million respectively, which is the result of growth. Overall, the City’s governmental program revenues were $ 16.5 million. The City paid for the remaining “ public benefit” portion of Governmental activities with $ 15.1 million in taxes, some of which could only be used for certain programs, and with other revenues such as interest and general entitlements. Total resources available during the year to finance governmental operations were $ 317.1 million consisting of net assets at July 1, 2003 of $ 225.4 million, program revenues of $ 16.5 million and general revenues and transfers of $ 75.2 million. Total Governmental activities during the year were $ 44.8 million, thus net assets were increased by $ 46.9 million to $ 272.3 million. Revenues by Source Sales Tax & Gas Taxes 4% Property Taxes 9% Charges for Service 18% Other Taxes 4% Investment Earnings 4% Other 18% Capital Contributions 43% City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 9 Business- Type Activities – The City’s net assets from Business- Type activities increased 2.4% from $ 138.5 million to $ 141.8 million. Invested in capital assets, net of related debt increased $ 36.8 million due primarily to the completion of projects. Overall, the unrestricted net assets decreased by $ 11.2 million as a result of the reclassification of assets as reserved for specific projects and programs. The unrestricted net assets within the Wastewater and Water enterprises have a deficit as a result of the notes and bonds payable used to finance the infrastructure needs of the community. The cost of all Business- Type activities this year was $ 23.8 million. As shown in the Statement of Activities and Changes in Net Assets, the amounts paid by users of the systems were $ 20.2 million. Investment earnings were $ 1.3 million and impact fees and credits totaled $ 20.1 million. Total resources available during the year to finance Business- Type activities were $ 165.6 million consisting of Net Assets at July 1, 2003 of $ 138.5 million, program revenues of $ 20.2 million and general revenues and transfers of $ 6.9 million. Total Business- Type activities during the year were $ 23.8 million, thus net assets were increased by $ 3.3 million to $ 141.8 million. Revenues by Source Capital Contributions 47% Charges for Service 48% Property Taxes 2% Investment Earnings 3% $- $ 1,000,000 $ 2,000,000 $ 3,000,000 $ 4,000,000 $ 5,000,000 $ 6,000,000 $ 7,000,000 $ 8,000,000 $ 9,000,000 $ 10,000,000 Wastewater Solid Waste Water Parks and Recreation City Rentals Housing Program Revenues and Expenses Expenses Program Revenues City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 10 FINANCIAL ANALYSIS OF THE GOVERNMENT’S FUNDS At year- end the City’s General Fund had a fund balance of $ 22,830,391. This is an increase of $ 3,527,899 over last year, due primarily to development growth. The Special Revenue Funds decreased by $ 5,978,798 from the prior year due to the continued development of infrastructure. Thoroughfares ended the year with a ($ 5,408,273) fund balance. This shortage will be addressed with proceeds from the CIFP 2004- 1 Infrastructure Revenue Bonds. The Capital Project Funds increased by $ 318,209 from the prior year, this is attributable to the building program the City has adopted. Internal Service Funds show an increase in net assets of $ 2,609,111. The City has been able to continue to fully fund all the replacement funds. GENERAL FUND BUDGETARY HIGHLIGHTS Comparing the fiscal year 2003/ 04 original budget ( or adopted) General Fund expenditures of $ 26,910,077 to the final budget amount of $ 28,507,103 shows a net increase of $ 1,597,026. Supplemental General Fund budget changes include the following: • $ 786,857 transferred to Street Projects • $ 160,000 increase in Legal Services • $ 650,169 in various budget adjustments approved by Council at the mid- year budget review Beginning Balance + Supplemental Changes = Final Budget $ 26,910,077 $ 1,597,026 $ 28,507,103 City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 11 CAPITAL ASSETS AND DEBT ADMINISTRATION Capital Assets – The capital assets of the City are those assets which are used in the performance of the City’s functions. At June 30, 2004, capital assets net of accumulated depreciation of the Governmental activities totaled $ 234,572,483. Capital assets net of accumulated depreciation of the Business- Type activities totaled $ 150,236,614, excluding intangible assets. Depreciation on capital assets is recognized in the Government- Wide financial statements. Refer to Note # 4, found on pages 51 – 52 of this report, for detailed information regarding capital assets. The City has elected to use the depreciation method as allowed by GASB Statement No. 34 for infrastructure reporting. Original Accumulated Book Cost Depreciation Value Capital Assets – Governmental: Land $ 28,246,794 $ - $ 2 8,246,794 Land Improvements 749,552 235,554 5 13,998 Buildings 7 ,485,856 1,442,311 6 ,043,545 Infrastructure 159,758,962 29,653,174 1 30,105,788 Equipment 2,540,666 1,465,552 1 ,075,114 Vehicles 4,818,822 2,812,499 2 ,006,323 Work in Progress – CIP & Infrastructure 6 6,580,921 - 66,580,921 Total Capital Assets – Governmental $ 270,181,573 $ 3 5,609,090 $ 234,572,483 Capital Assets – Business- Type: Land $ 414,352 $ - $ 414,352 Land Improvements 1,565,965 662,764 9 03,201 Buildings 1 3,533,484 2 ,104,470 11,429,014 Infrastructure 135,164,874 9 ,801,559 125,363,315 Equipment 1,451,455 793,770 6 57,685 Vehicles - - - Work in Progress – CIP & Infrastructure 1 1,469,047 - 11,469,047 Total Capital Assets – Business- Type $ 163,599,177 $ 1 3,362,563 $ 150,236,614 City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 12 Debt Administration – Debt, considered a liability of Governmental Activities, decreased in fiscal year 2003/ 04 by $ 705,065. Per capita debt outstanding decreased from $ 1,077 to $ 1,038 per capita compared to the prior fiscal year. Detailed information regarding long- term debt activity can be found in Note # 5 on pages 53 – 62 in this report. Debt of the Business- Type activities increased by $ 12,975,695 in fiscal year 2003/ 04 primarily due to 1) the purchase of water treatment capacity rights of up to 6 million gallons daily of water from CCWD and 2) the CCWD Water Connection Fee. The connection fee is based on the benefits the City receives for each connection within the CCWD’s Los Vaqueros Service Area. Balance Incurred or Satisfied or Balance June 30, 2003 Issued Matured June 30, 2004 Governmental Activities Certificates of Participation $ 3 05,000 $ - $ 3 05,000$ - 2002 General Obligation Payable 6 ,198,082 1 62,689 1 05,000 6 ,255,771 CIP 2001 Revenue Bonds 3 1,635,000 - 6 10,000 3 1,025,000 Capital Leases 3 72,478 - 9 6,440 2 76,038 Accumulated Compensated Absences 6 80,992 1 ,113,712 8 65,026 9 29,678 Total Governmental Activities $ 39,191,552 $ 1,276,401 $ 1,981,466 $ 38,486,487 Business- Type Activities Capital Leases $ 1 51,055 $ - $ 4 7,392 $ 1 03,663 Notes Payable 8 69,532 - 2 15,831 6 53,701 Note Payable - State Water Resources 3 7,713,566 6 0,300 1 ,585,025 3 6,188,841 CCWD Water Entitlement 2 86,116 - 8 9,872 1 96,244 CCWD Treated Water Service - 1 0,000,000 5 ,000,000 5 ,000,000 CCWD Water Connection Fee - 1 1,020,768 - 1 1,020,768 Water and Wastewater Revenue Bonds 1 2,020,000 - 1 ,225,000 1 0,795,000 Accumulated Compensated Absences 2 02,191 2 82,141 2 24,394 2 59,938 Total Business- Type Activities $ 51,242,460 $ 21,363,209 $ 8,387,514 $ 64,218,155 City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 13 ECONOMIC FACTORS AND NEXT YEAR’S BUDGETS AND RATES The key assumptions in the General Fund revenue forecast for fiscal year 2004/ 05 were: 1. The Property Tax revenue estimate of $ 4,739,180 for fiscal year 2004/ 05 is 23% above the 2003/ 04 budgeted amount. 2. Sales Tax revenues are expected to increase by 20%. This increase is forecasted due to 1.1 million square feet of new commercial centers and an anticipated rise in local economic activity. 3. The 17% increase in Franchise Fees is due to population growth and commercial development. 4. Investment income will increase an estimated $ 200,000 due to Brentwood’s exponential growth consisting of new home construction and the addition of several large chain outlets. 5. Approximately 1,400 new housing units will be constructed. 6. Business License revenues are estimated to increase for fiscal year 2004/ 05 to $ 500,000, which is 40% above the 2003/ 04 budgeted amount. This projected increase is due to new businesses that are expected to come to Brentwood and continued code enforcement. This revenue is significant because it is not considered discretionary and therefore is not subject to being taken away by the State. 7. The passing of Proposition 57, the $ 15 billion bond measure intended to help solve the State budget crisis. One element of the bond measure is what has been referred to as the “ triple flip”. The “ triple flip” suspends one- quarter of the Bradley- Burns sales tax, replaces the lost revenues on a dollar- for- dollar basis with funds from the county- wide Educational Revenue Augmentation Fund ( ERAF) property tax funds and increases the State’s sales and use tax by one- quarter percent. The proceeds from the increase in the State’s sales and use tax are dedicated to the repayment of the bond measure. Starting in September 2004, monthly distributions of quarterly sales tax estimates began at the reduced level. The City’s 2004/ 05 budget reflects these reductions in State sales tax distributions and revenue projections will remain conservative in anticipation of further State cuts in funding for local governments. New items specifically addressed in the 2004/ 05 budget were: Public Safety – The City Council has put Public Safety as one of its priorities and is committed to make Brentwood one of the safest cities in California. Safe streets and low crime rates attract growth in both residential and business development. Fiscal year 2004/ 05 includes the hiring of seven sworn positions. This will bring staffing levels in the Police Department to 63. Additionally, $ 542,000 was budgeted for Fire Department/ EMT service. Recreational and Cultural – As the population of Brentwood continues to grow, the City is committed to expanding both the park and recreational programs and facilities. Key budget items include: • Funding for several joint use facilities with the Brentwood Union School District including a performing arts center and a community gymnasium and exercise room. City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 14 • The new Public Art Program approved by the City Council in September 2003. Three projects are currently being funded by this program which applies to both public projects and residential developments. • An additional 80+ acres of parks scheduled for completion in fiscal year 2004/ 05. Internal Services Replacement Programs – All Internal Service Funds have been funded 100% which ensures scheduled replacement needs can be met. Included in the fiscal year 2004/ 05 budget are funds for a fuel station at the Corporation Yard. Public Works – In order to serve the needs of our rapidly growing City more efficiently, funds are budgeted for improvements to the Transfer Station. The current facility is 10 years old and to this point has kept pace with the increasing number of households without rate increases. Retail Expansion – Sand Creek Crossing, a 260,000 square foot community center, is complete and offers the far- east county population shopping opportunities that have not been present in the region. Lone Tree Plaza, a 454,000 square foot commercial center, Lone Tree Center, an 180,000 square foot commercial center and three neighborhood centers totaling 220,000 are scheduled for completion in fiscal year 2004/ 05. These projects, totaling 1,114,000 square feet, will increase both job opportunities and sales tax revenues. Economic Development/ Redevelopment – The budget focuses on the following items: • Providing and funding public infrastructure and improvement within the Redevelopment Project Areas • Development, management and implementation of the City’s Affordable Housing Program • Adoption and implementation of the following specific plans: Downtown, Brentwood Boulevard Corridor and Empire Triangle • Implementation of the Manufacturing Attraction Program • Creation, preservation and improvement of housing opportunities within Redevelopment Project Areas Facility Development – The current City Hall and Police facilities are overcrowded. The short- term City Hall solutions, the expansion and renovation of the facility at 120 Oak Street to accommodate the Engineering department and the renovation of the existing City Hall to accommodate the remaining City functions, were completed in fiscal year 2003/ 04. A new Police Station, located at the U. S. Print site, is scheduled for completion in fiscal year 2004/ 05. A new City Hall, which will accommodate all appropriate City functions in an effective and productive environment, is currently in the planning and design phases. Emergency Preparedness Fund – Fiscal year 2004/ 05 represents the third year the City will have the Emergency Preparedness fund totaling $ 5,383,271. Having this fund underscores City Council’s continued commitment to be prepared for a critical incident or catastrophic event in the future. City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 15 REQUESTS FOR INFORMATION This financial report is designed to provide our citizens, taxpayers, customers, investors and creditors with a general overview of the City’s finances and to show the City’s accountability for the money it receives. If you have questions about this report, separate reports of the City’s component units or need any additional financial information, contact the Finance Department, located at 708 Third Street, Brentwood, California 94513, either by phone ( 925) 516- 5415 or e- mail dept- finance@ ci. brentwood. ca. us. City of Brentwood Management’s Discussion and Analysis City of Brentwood - 2003/ 04 CAFR Page 16 This page intentionally left blank. Governmental Business- Type Activities Activities ASSETS Current Assets: Cash and Investments $ 6 9,725,527 $ 4 0,648,141 $ 1 10,373,668 Restricted Cash and Investments 2 2,416,731 9 18,893 2 3,335,624 Receivables, Net 3 ,206,757 2 ,322,525 5 ,529,282 Prepaids 6 96,058 1 2,254 7 08,312 Land Held for Resale 4 75,811 - 4 75,811 Notes Receivable - 3 59,822 3 59,822 Non- Current Assets: Deferred Charges - 5 90,359 5 90,359 Long- Term Loans Receivable 5 0,000 4 78,530 5 28,530 Internal Balances ( 3,396,081) 3 ,396,081 - Capital Assets, Net of Accumulated Depreciation & Amortization Intangible Assets - 1 0,559,997 1 0,559,997 Land 2 8,246,794 4 14,352 2 8,661,146 Land Improvements 5 13,998 9 03,201 1 ,417,199 Buildings 6 ,043,545 1 1,429,014 1 7,472,559 Infrastructure 1 30,105,788 1 25,363,315 2 55,469,103 Machinery and Equipment 1 ,075,114 6 57,685 1 ,732,799 Vehicles 2 ,006,323 - 2 ,006,323 Work in Progress 6 6,580,921 1 1,469,047 7 8,049,968 Total Assets 3 27,747,286 2 09,523,216 5 37,270,502 LIABILITIES AND NET ASSETS Current Liabilities: Accounts Payable 7 ,702,814 2 ,563,012 1 0,265,826 Other Liabilities - 2 7,217 2 7,217 Deferred Revenue 7 2,427 7 00,157 7 72,584 Deposits Held 9 ,172,846 1 85,052 9 ,357,898 Long- Term Debt Due Within One Year 1 ,345,987 8 ,777,647 1 0,123,634 Non- Current Liabilities Due in More Than One Year: Bonds Payable 3 6,540,771 1 0,525,000 4 7,065,771 Notes Payable - 4 4,746,988 4 4,746,988 Capital Leases Payable 1 75,561 5 3,251 2 28,812 Compensated Absences Payable 4 24,168 1 15,269 5 39,437 Total Liabilities 5 5,434,574 6 7,693,593 1 23,128,167 Net Assets: Investment in Capital Assets, Net of Related Debt 1 97,015,674 1 34,896,047 3 31,911,721 Restricted for: Debt Service 3 ,542,069 - 3 ,542,069 Specific Projects and Programs 4 4,634,956 1 2,359,754 5 6,994,710 Unrestricted 2 7,120,013 ( 5,426,178) 2 1,693,835 Total Net Assets $ 2 72,312,712 $ 1 41,829,623 $ 4 14,142,335 Total PRIMARY GOVERNMENT City of Brentwood Statement of Net Assets June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 17 Functions/ Programs Expenses Charges for Service Operating Grants and Contributions Capital Grants and Contributions Total Governmental Activities Business- Type Activities Total Primary Government: Government Activities General Government $ 19,799,793 $ 4,120,088 $ - $ 1,987 $ 4,122,075 $ ( 15,677,718) $ - $ ( 15,677,718) Public Safety 9,970,436 391,286 137,459 126,397 655,142 ( 9,315,294) - ( 9,315,294) Community Development 4,804,009 7,048,216 - - 7,048,216 2,244,207 - 2,244,207 Engineering 2,469,775 4,642,625 - - 4,642,625 2,172,850 - 2,172,850 Public Works 3,491,159 15,953 - - 15,953 ( 3,475,206) - ( 3,475,206) Parks 1,613,411 - 27,648 - 27,648 ( 1,585,763) - ( 1,585,763) Community Services 226,732 - - - - ( 226,732) - ( 226,732) Other 512,952 - - - - ( 512,952) - ( 512,952) Interest on Long- Term Debt 1,883,951 - - - - ( 1,883,951) - ( 1,883,951) Total Governmental Activities 44,772,218 16,218,168 165,107 128,384 16,511,659 ( 28,260,559) - ( 28,260,559) Business- Type Activities Wastewater 8,461,336 4,214,471 - - 4,214,471 - ( 4,246,865) ( 4,246,865) Solid Waste 3,833,171 5,102,561 - - 5,102,561 - 1,269,390 1,269,390 Water 7,395,878 9,406,429 - - 9,406,429 - 2,010,551 2,010,551 Parks and Recreation 3,647,580 776,465 - - 776,465 - ( 2,871,115) ( 2,871,115) City Rentals 436,287 740,110 - - 740,110 - 303,823 303,823 Housing 7 ,504 - - - - - ( 7,504) ( 7,504) Total Business- Type Activities 23,781,756 20,240,036 - - 20,240,036 - ( 3,541,720) ( 3,541,720) Total Primary Government $ 68,553,974 $ 36,458,204 $ 165,107 $ 128,384 $ 36,751,695 ( 28,260,559) ( 3,541,720) ( 31,802,279) General Revenues: Taxes: Property Taxes 7,990,595 868,369 8,858,964 Sales Tax and Gas Taxes 3,644,368 - 3,644,368 Franchise Fees, Rentals 738,525 - 738,525 Public Service Taxes 743,890 - 743,890 Measure C, TOT 457,883 - 457,883 Motor Vehicle Taxes 1,508,664 - 1,508,664 Connection Fees Paid - ( 11,305,768) ( 11,305,768) Investment Earnings 3,312,556 1,284,161 4,596,717 Contributions - Impact Fees and Credits 28,218,482 20,104,810 48,323,292 Capital Asset Contributions Received ( Made) ( 931,403) 12,436,208 11,504,805 Capital Assets Contributed To/ From Other Funds 12,868,344 ( 12,868,344) - Miscellaneous 12,817,467 150,000 12,967,467 Transfers 3,810,805 ( 3,810,805) - Total General Revenues and Transfers 75,180,176 6,858,631 82,038,807 Change in Net Assets 46,919,617 3,316,911 50,236,528 Net Assets - Beginning of Year 225,393,095 138,512,712 363,905,807 Net Assets - End of Year $ 272,312,712 $ 141,829,623 $ 414,142,335 Primary Government Program Revenues Net ( Expenses) Revenues and Changes in Net Assets City of Brentwood Statement of Activities and Changes in Net Assets For Year Ended June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 18 Other Total General Capital Governmental Governmental Fund Thoroughfares Projects Funds Funds ASSETS Current Assets: Cash and Investments $ 31,484,903 $ - $ 5,833,788 $ 21,640,135 $ 58,958,826 Restricted Cash and Investments - - - 22,416,731 22,416,731 Receivables 910,945 1,214,449 1,673,861 163,988 3,963,243 Prepaids 678,885 - 3,678 10,748 693,311 Due from Other Funds - - 5,782,112 - 5,782,112 Land Held for Resale - - - 475,811 475,811 Non- Current Assets: Long- Term Loans Receivable 50,000 - - - 50,000 Total Assets $ 33,124,733 $ 1,214,449 $ 13,293,439 $ 44,707,413 $ 92,340,034 LIABILITIES AND FUND BALANCES Current Liabilities: Accounts Payable and Accrued Liabilities $ 1,070,144 $ 786 $ 1,452,543 $ 5,059,632 $ 7,583,105 Due to Other Funds - 5,407,487 - 374,625 5,782,112 Deferred Revenue 72,352 1,214,449 - 111,441 1,398,242 Deposits Held 9,151,846 - - 21,000 9,172,846 Total Liabilities 10,294,342 6,622,722 1,452,543 5,566,698 23,936,305 Fund Balances: Reserved for: Prepaids 678,885 - 3,678 10,748 693,311 Land Held for Resale - - - 475,811 475,811 Debt Service - - - 3,542,069 3,542,069 Long- Term Receivables 50,000 - - - 50,000 Specific Projects and Programs - - 11,837,218 31,575,869 43,413,087 Unreserved, Reported in: General Fund 22,101,506 - - - 22,101,506 Special Revenue - ( 5,408,273) - 3,536,218 ( 1,872,055) Total Fund Balances 22,830,391 ( 5,408,273) 11,840,896 39,140,715 68,403,729 Total Liabilities and Fund Balances $ 3 3,124,733 $ 1 ,214,449 $ 1 3,293,439 $ 4 4,707,413 $ 9 2,340,034 City of Brentwood Balance Sheet June 30, 2004 Governmental Funds City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 19 Total Fund Balances - Total Governmental Funds $ 68,403,729 Amounts reported for Governmental Activities in the Statement of Net Assets are different because: Capital assets used in governmental activities are not current financial resources and therefore are not reported in the Governmental Funds Balance Sheet. 231,818,183 Internal Service Funds are used by management to charge costs of certain activities, such as data processing and fleet management, to individual funds. The assets and liabilities of the Internal Service Funds are included in governmental activities in the Government- Wide Statement of Net Assets. 13,327,313 The long- term assets are not available to pay for current period expenditures and therefore are deferred in the funds. 521,047 Long- term liabilities are not due and payable in the current period therefore they are not reported in the Governmental Funds Balance Sheet. ( 41,757,560) Net Assets of Government Activities $ 272,312,712 City of Brentwood Reconciliation of the Governmental Funds Balance Sheet to the Government- Wide Statement of Net Assets June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 20 Other Total General Capital Governmental Governmental Fund Thoroughfares Projects Funds Funds REVENUES Taxes $ 7,954,481 $ - $ - $ 4,534,674 $ 12,489,155 Licenses 325,143 - - - 325,143 Permits and Fines 10,184,552 - - - 10,184,552 Uses of Money and Property 1,456,099 - - 1,565,994 3,022,093 Intergovernmental 1,664,063 - 2,173,800 501,624 4,339,487 Franchises 584,868 - - - 584,868 Charges for Other Services 570,455 - - - 570,455 Charges to Other Funds 5,073,565 - - - 5,073,565 Fees and Other Revenues 245,370 9,105,903 3,453,323 14,002,710 26,807,306 Total Revenues 28,058,596 9,105,903 5,627,123 20,605,002 63,396,624 EXPENDITURES Current: General Government 3,885,870 139,567 3,657,670 8,723,906 16,407,013 Public Safety 9,430,126 - - 1,351,380 10,781,506 Community Development 3,620,044 - - 1,454,895 5,074,939 Engineering 2,396,230 - - 260,263 2,656,493 Public Works 1,643,904 - - 177,914 1,821,818 Parks 1,573,009 - - 85,391 1,658,400 Community Services 178,562 - - 48,170 226,732 Other 507,369 - - 5,583 512,952 Capital Outlay 73,574 - 29,749,331 - 29,822,905 Debt Service: Principal - - - 1,933,865 1,933,865 Interest and Fiscal Charges - - 11,489 1,703,869 1,715,358 Total Expenditures 23,308,688 139,567 33,418,490 15,745,236 72,611,981 REVENUES OVER ( UNDER) EXPENDITURES 4,749,908 8,966,336 ( 27,791,367) 4,859,766 ( 9,215,357) OTHER FINANCING SOURCES ( USES) Loan Proceeds - - - 4,245,101 4,245,101 Transfers In 846,044 - 26,540,872 4,150,684 31,537,600 Transfers Out ( 2,068,053) ( 12,235,756) ( 18,186) ( 14,282,978) ( 28,604,973) Total Other Financing Sources ( Uses) ( 1,222,009) ( 12,235,756) 26,522,686 ( 5,887,193) 7,177,728 NET CHANGE IN FUND BALANCES 3,527,899 ( 3,269,420) ( 1,268,681) ( 1,027,427) ( 2,037,629) Fund Balance, Beginning of Year 19,302,492 ( 2,138,853) 13,109,577 40,168,142 70,441,358 Fund Balance, End of Year $ 22,830,391 $ ( 5,408,273) $ 11,840,896 $ 39,140,715 $ 68,403,729 City of Brentwood For Year Ended June 30, 2004 Statement of Revenues, Expenditures and Changes in Fund Balances Governmental Funds City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 21 Net Changes in Fund Balances - Total Governmental Funds $ ( 2,037,629) Amounts reported for governmental activities in the Statement of Activities are different because: Governmental Funds report capital outlay as expenditures. However, in the Government- Wide Statement of Activities and Changes in Net Assets, the cost of those assets is allocated over their estimated useful lives as depreciation expense. The amount shown represents the capital assets recorded in the current period. 29,822,905 Depreciation expense on capital assets is reported in the Government- Wide Statement of Activities and Changes in Net Assets, but they do not require the use of current financial resources. Therefore, depreciation expense is not reported as expenditures in Governmental Funds. ( 2,461,952) The net effect of various miscellaneous transactions involving Capital Assets ( e. g. sales, trade- ins and contributions) is to increase net assets. 21,618,705 To record the net change in compensated absences in the Statement of Activities. ( 246,831) Bond proceeds provide current financial resources to Governmental Funds, but issuing debt increases long- term liabilities in the Government- Wide Statement of Net Assets. Repayment of bond principal is an expenditure in Governmental Funds, but the repayment reduced long- term liabilities in the Government- Wide Statement of Net Assets. This amount represents long- term debt repayments. 1,084,845 This amount represents accretion interest. ( 162,689) Loan proceeds provide current financial resources to Governmental Funds, but debt increases long- term liability in the Government- Wide Statement of Net Assets. ( 4,245,101) This amount represents Interfund loan repayments. 849,020 Revenues in the Statement of Activities that do not provide current financial resources are not reported as revenues in the funds. 89,233 Internal Service Funds are used by management to charge the costs of certain activities, such as data processing and fleet management, to individual funds. The net revenue of the Internal Service Funds is reported with Governmental Activities. 2,609,111 Changes in Net Assets of Government Activities $ 46,919,617 City of Brentwood 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 Year Ended June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 22 Governmental Parks and Activities - Internal Wastewater Solid Waste Water Recreation City Rentals Housing Totals Service Funds ASSETS Current Assets: Cash and Investments $ 1 6,328,773 $ 9 81,035 $ 1 6,223,459 $ 6 ,576,738 $ - $ 5 38,136 $ 4 0,648,141 $ 1 0,766,701 Restricted Cash and Investments 1 83,022 - 7 35,871 - - - 9 18,893 - Receivables 3 18,365 4 93,011 1 ,292,516 17,126 2 01,258 249 2 ,322,525 48,357 Prepaids 2,703 3,507 3,130 2,667 247 - 12,254 2,747 Notes Receivable 3 59,822 - - - - - 3 59,822 - Non- Current Assets: Deferred Charges 1 13,254 - 4 77,105 - - - 5 90,359 - Due from Other Funds - - 3 1,753 - - - 31,753 - Long- Term Loans Receivable - - 4 78,530 - - - 4 78,530 - Internal Balances - - 3 ,396,081 - - - 3 ,396,081 Capital Assets: Intangible Assets - - 1 0,597,532 - - - 1 0,597,532 - Land 97,376 2 54,420 62,556 - - - 4 14,352 - Buildings 1 ,032,498 14,000 7 ,825,845 4 ,661,141 - - 1 3,533,484 - Infrastructure 6 9,373,356 6 96,851 4 8,036,936 1 7,057,731 - - 1 35,164,874 - Machinery and Equipment 5 56,408 72,270 4 66,754 3 40,108 15,915 - 1 ,451,455 1 ,787,500 Vehicles - - - - - - - 4 ,818,822 Land Improvements 58,494 1 ,000,000 1 76,010 3 31,461 - - 1 ,565,965 - Work in Progress 1 ,051,469 1 63,641 1 ,191,692 9 ,062,245 - - 1 1,469,047 - Less Accumulated Depreciation and Amortization ( 3,854,470) ( 457,219) ( 7,883,768) ( 1,188,726) ( 15,915) - ( 13,400,098) ( 3,852,022) Total Assets 8 5,621,070 3 ,221,516 8 3,112,002 3 6,860,491 2 01,505 5 38,385 2 09,554,969 1 3,572,105 LIABILITIES AND NET ASSETS Current Liabilities: Accounts Payable 1 66,605 1 86,334 8 06,254 1 ,384,342 1 5,599 3,878 2 ,563,012 1 19,709 Due to Other Funds - - - - 3 1,753 - 31,753 - Other Liabilities - - - 2 7,217 - - 27,217 - Deferred Revenue 2 94,199 - 3 60,403 18,831 2 6,724 - 7 00,157 75 Deposits Held - 7,822 1 10,000 9,818 5 7,412 - 1 85,052 - Long- Term Debt Due Within One Year 1 ,700,966 3 08,260 6 ,726,818 39,283 2,320 - 8 ,777,647 35,285 Non- Current Liabilities Due in More Than One Year: Bonds Payable 2 ,152,363 - 8 ,372,637 - - - 1 0,525,000 - Notes Payable 3 4,575,111 4 27,725 9 ,744,152 - - - 4 4,746,988 - Capital Leases Payable - 53,251 - - - - 53,251 35,500 Compensated Absences Payable 2 3,246 3 7,655 2 4,836 2 8,002 1 ,530 - 1 15,269 54,223 Total Liabilities 3 8,912,490 1 ,021,047 2 6,145,100 1 ,507,493 1 35,338 3,878 6 7,725,346 2 44,792 Net Assets: Invested in Capital Assets, Net of Related Debt 5 1,208,899 1 ,101,199 5 2,321,989 3 0,263,960 - - 1 34,896,047 - Restricted for: Special Projects and Programs 1 ,711,666 6 42,084 4 ,859,400 4 ,554,685 5 7,412 5 34,507 1 2,359,754 - Unrestricted ( 6,211,985) 4 57,186 ( 214,487) 5 34,353 8,755 - ( 5,426,178) 1 3,327,313 Total Net Assets $ 4 6,708,580 $ 2 ,200,469 $ 5 6,966,902 $ 3 5,352,998 $ 6 6,167 $ 5 34,507 $ 1 41,829,623 $ 1 3,327,313 City of Brentwood Statement of Net Assets Proprietary Funds June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 23 Governmental Parks and Activities - Internal Wastewater Solid Waste Water Recreation City Rentals Housing Totals Service Funds Operating Revenues: Charges for Services $ 4,166,357 $ 4,928,871 $ 9,270,794 $ 619,417 $ 732,745 $ - $ 19,718,184 $ 4,184,457 Other Income 48,114 173,690 135,635 157,048 7,365 - 521,852 82,748 Total Operating Revenues 4,214,471 5,102,561 9,406,429 776,465 740,110 - 20,240,036 4,267,205 Operating Expenses: Personnel Services 1,218,546 1,492,012 1,542,144 1,513,345 103,269 - 5,869,316 1,194,577 Repairs and Maintenance 4 5,209 1 90,095 5 76,979 1 85,634 1 01,367 - 1,099,284 9 7,902 Materials, Supplies and Services 2 ,092,673 2 ,824,265 4 ,088,072 1 ,545,245 2 47,764 7 ,504 10,805,523 8 74,975 Depreciation and Amortization 1,074,902 66,481 896,619 374,906 - - 2,412,908 734,289 Total Operating Expenses 4,431,330 4,572,853 7,103,814 3,619,130 452,400 7,504 20,187,031 2,901,743 Operating Income ( Loss) ( 216,859) 529,708 2,302,615 ( 2,842,665) 287,710 ( 7,504) 53,005 1,365,462 Non- Operating Revenues ( Expenses): Interest Income 472,800 17,128 622,897 166,471 1,311 3,554 1,284,161 416,440 Property Tax - - - 868,369 - - 868,369 - Interest Expense ( 804,307) ( 52,377) ( 566,592) - - - ( 1,423,276) ( 5,904) Connection Fees Paid - - ( 11,305,768) - - - ( 11,305,768) - Bond Premium - - ( 8,325) - - - ( 8,325) - Loss on Sales of Capital Assets ( 13,594) - - - - - ( 13,594) ( 39,069) Loss on Disposal of Capital Assets ( 3,567,956) - ( 288) ( 206,719) - - ( 3,774,963) ( 5,996) Other Revenue - - - 150,000 - - 150,000 - Total Non- Operating Revenues ( Expenses) ( 3,913,057) ( 35,249) ( 11,258,076) 978,121 1,311 3,554 ( 14,223,396) 365,471 Income ( Loss) before Contributions and Operating Transfers ( 4,129,916) 494,459 ( 8,955,461) ( 1,864,544) 289,021 ( 3,950) ( 14,170,391) 1,730,933 Contributions - Impact Fees and Credits 4,733,527 - 7,384,499 9,073,760 - 538,457 21,730,243 - Capital Asset Contributions 7,256,343 8,321 4,264,171 907,373 - - 12,436,208 - Capital Assets Contributed to Governmental Funds ( 12,841,042) ( 20,190) - ( 7,112) - - ( 12,868,344) - Transfers In 2,130,063 - 1,396,847 475,300 - - 4,002,210 1,079,823 Transfers Out ( 847,246) ( 249,477) ( 4,708,377) ( 1,677,779) ( 330,136) - ( 7,813,015) ( 201,645) Change in Net Assets ( 3,698,271) 233,113 ( 618,321) 6,906,998 ( 41,115) 534,507 3,316,911 2,609,111 Net Assets, Beginning of Year 50,406,851 1,967,356 57,585,223 28,446,000 107,282 - 138,512,712 10,718,202 Net Assets, End of Year $ 46,708,580 $ 2,200,469 $ 56,966,902 $ 35,352,998 $ 66,167 $ 534,507 $ 141,829,623 $ 13,327,313 City of Brentwood Statement of Revenues, Expenses and Changes in Fund Net Assets Proprietary Funds For Year Ended June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 24 Governmental Parks and Activities - Internal Wastewater Solid Waste Water Recreation City Rentals Housing Totals Service Funds Cash Flows from Operating Activities Cash Received from Customers/ Other Funds $ 4 ,194,604 $ 4 ,948,199 $ 9 ,259,390 $ 6 41,003 $ 6 87,627 $ ( 249) $ 1 9,730,574 $ 1 67,672 Cash Received from Interfund Services - - - - - - - 4 ,123,243 Cash Payments to Suppliers of Goods and Services ( 1,629,493) ( 2,132,961) ( 4,494,892) ( 385,848) ( 231,050) ( 3,626) ( 8,877,870) ( 689,470) Cash Payments to Employees for Services ( 1,218,546) ( 1,492,012) ( 1,542,144) ( 1,513,345) ( 103,269) - ( 5,869,316) ( 1,194,577) Cash Payments for Interfund Services ( 355,851) ( 792,059) ( 283,141) ( 178,269) ( 116,113) - ( 1,725,433) ( 196,690) Other Recipients/ Payments ( 227,369) 5,033 ( 3,291,289) 1 65,743 5 9,733 - ( 3,288,149) ( 3,608) Net Cash Provided By ( Used for) Operating Activities 7 63,345 5 36,200 ( 352,076) ( 1,270,716) 2 96,928 ( 3,875) ( 30,194) 2 ,206,570 Cash Flows from Non- Capital Financing Activities Property Tax - - - 8 68,369 - - 8 68,369 - Transfers Received 2 ,130,063 - 1 ,396,847 4 75,300 - - 4 ,002,210 1 ,079,823 Transfers Paid ( 847,246) ( 249,477) ( 4,708,377) ( 1,677,779) ( 330,136) - ( 7,813,015) ( 201,645) Due to Other Funds - - - - 3 1,753 - 3 1,753 - Due from Other Funds - - ( 31,753) - - - ( 31,753) - Connection Fees Paid - - ( 11,305,768) - - - ( 11,305,768) - Other Revenue - - - 1 50,000 - - 1 50,000 - Net Cash Provided By ( Used for) Non- Capital Financing Activities 1 ,282,817 ( 249,477) ( 14,649,051) ( 184,110) ( 298,383) - ( 14,098,204) 8 78,178 Cash Flows from Capital and Related Financing Activities Proceeds from Capital Debt 6 0,300 - 2 1,020,768 - - - 2 1,081,068 - Contributions - Impact Fees and Credits 4 ,733,527 - 7 ,384,499 9 ,073,760 - 5 38,457 2 1,730,243 - Interest Paid on Debt ( 804,307) ( 52,377) ( 566,592) - - - ( 1,423,276) ( 5,904) Principal Paid on Debt ( 1,638,194) ( 263,223) ( 6,261,703) - - - ( 8,163,120) ( 31,595) Bond Premium - - ( 8,325) - - - ( 8,325) - Acquisition and Construction of Assets ( 2,729,520) ( 147,490) ( 8,561,194) ( 7,631,638) - - ( 19,069,842) ( 1,523,063) Net Cash Provided By ( Used for) Capital and Related Financing Activities ( 378,194) ( 463,090) 1 3,007,453 1 ,442,122 - 5 38,457 1 4,146,748 ( 1,560,562) Cash Flows from Investing Activities Interest on Investments 4 72,800 1 7,128 6 22,897 1 66,471 1,311 3,554 1 ,284,161 4 16,440 Net Cash Provided By Investing Activities 4 72,800 1 7,128 6 22,897 1 66,471 1,311 3,554 1 ,284,161 4 16,440 Net Increase ( Decrease) in Cash and Cash Equivalents 2 ,140,768 ( 159,239) ( 1,370,777) 1 53,767 ( 144) 5 38,136 1 ,302,511 1 ,940,626 Cash and Cash Equivalents - Beginning of Year 1 4,188,005 1 ,140,274 1 7,594,236 6 ,422,971 144 - 3 9,345,630 8 ,826,075 Cash and Cash Equivalents - End of Year $ 1 6,328,773 $ 9 81,035 $ 1 6,223,459 $ 6 ,576,738 $ - $ 5 38,136 $ 4 0,648,141 $ 1 0,766,701 Reconciliation of Operating Income to Net Cash Provided By ( Used for) Operating Activities Operating Income ( Loss) $ ( 216,859) $ 5 29,708 $ 2 ,302,615 $ ( 2,842,665) $ 2 87,710 $ ( 7,504) $ 5 3,005 $ 1 ,365,462 Adjustments to Reconcile Operating Income to Net Cash Provided By ( Used for) Operating Activities Depreciation and Amortization 1,074,902 66,481 896,619 374,906 - - 2,412,908 7 34,289 Changes in Assets and Liabilities: Receivables, Net ( 1,462) ( 139,732) ( 3,443,479) 3 0,562 7,210 - ( 3,546,901) 2 0,102 Inventories ( 552) ( 872) 640 ( 220) 40 - ( 964) - Accounts Payable and Other Payables ( 95,893) 8 8,665 ( 120,904) 1 ,195,630 ( 28,864) 3,878 1,042,512 8 6,344 Accrued Expenses 3,209 ( 8,725) 4,683 ( 33,098) 9,095 ( 249) ( 25,085) 373 Deposits - 675 7,750 4,169 2 1,737 - 34,331 - Net Cash Provided By ( Used for) Operating Activities $ 7 63,345 $ 5 36,200 $ ( 352,076) $ ( 1,270,716) $ 2 96,928 $ ( 3,875) $ ( 30,194) $ 2 ,206,570 Noncash Capital Activities: Assets Contributed to/ from Other Funds 1 18,284 2 41,646 ( 1,532,743) 1 92,987 - - ( 979,826) ( 1,079,823) City of Brentwood Statement of Cash Flows Proprietary Funds For Year Ended June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 25 This page intentionally left blank. City of Brentwood City of Brentwood - 2003/ 04 CAFR Page 26 Agency Funds ASSETS Cash and Investments $ 7 ,827,899 Restricted Cash and Investments 5 ,945,858 Accrued Interest Receivable 23,318 Prepaid 951 Accounts Receivable 2 ,275 Total Assets $ 1 3,800,301 LIABILITIES Accounts Payable $ 3 63,535 Due to Bondholders 13,436,766 Total Liabilities $ 1 3,800,301 City of Brentwood Statement of Fiduciary Net Assets Fiduciary Funds June 30, 2004 City of Brentwood - 2003/ 04 CAFR See Accompanying Notes to the Basic Financial Statements Page 27 This page intentionally left blank. City of Brentwood City of Brentwood - 2003/ 04 CAFR Page 28 City of Brentwood Notes to the Basic Financial Statements City of Brentwood – 2003/ 04 CAFR Page 29 INDEX OF NOTES TO THE BASIC FINANCIAL STATEMENTS Page Note # 1 – Summary of Significant Accounting Policies ............................................................................................................................... ........... 31 A. Description of the Reporting Entity ............................................................................................................................... ............................... 31 B. Government- Wide and Fund Financial Statements ............................................................................................................................... ....... 32 C. Measurement Focus / Basis of Accounting ............................................................................................................................... .................... 32 D. Assets, Liabilities and Net Assets or Equity ............................................................................................................................... .................. 37 i. Use of Restricted / Unrestricted Net Assets ............................................................................................................................... ............ 37 ii. Cash and Investments ............................................................................................................................... .............................................. 38 iii. Cash and Cash Equivalents ............................................................................................................................... ..................................... 38 iv. Unbilled Services Receivable ............................................................................................................................... .................................. 38 v. Use of Estimates ............................................................................................................................... ...................................................... 38 vi. Inventories, Prepaid Items and Land Held for Resale ............................................................................................................................. 38 vii. Capital Assets ............................................................................................................................... .......................................................... 39 viii. Compensation Absences Payable ............................................................................................................................... ............................ 39 ix. Property Tax ............................................................................................................................... ............................................................ 40 x. Deferred Compensation Plan ............................................................................................................................... ................................... 40 xi. GASB 40 ............................................................................................................................... ................................................................. 40 Note # 2 – Stewardship, Compliance and Accountability ............................................................................................................................... .......... 41 A. Budgetary Information ............................................................................................................................... ................................................... 41 B. Interfund Receivables, Payables and Transfers ............................................................................................................................... ............. 42 C. Deficit Fund Equity ............................................................................................................................... ....................................................... 44 Note # 3 – Cash and Investments ............................................................................................................................... ................................................ 45 A. Pooled Cash and Non- Negotiable Certificates of Deposit ............................................................................................................................. 46 B. Investments ............................................................................................................................... .................................................................... 47 C. Investment in State Treasurer’s Pool ............................................................................................................................... ............................. 50 D. Cash and Investments with Fiscal Agent ............................................................................................................................... ....................... 50 E. Fair Value of Investments ............................................................................................................................... .............................................. 50 Note # 4 – Capital Assets ............................................................................................................................... ............................................................ 51 City of Brentwood Notes to the Basic Financial Statements City of Brentwood – 2003/ 04 CAFR Page 30 INDEX OF NOTES TO THE BASIC FINANCIAL STATEMENTS ( CONTINUED) Page Note # 5 – Long- Term Obligations ............................................................................................................................... ............................................. 53 A. Governmental Activities ............................................................................................................................... ................................................ 53 i. Bonds ............................................................................................................................... ....................................................................... 54 ii. Capital Leases ............................................................................................................................... .......................................................... 56 iii. Compensated Absences ............................................................................................................................... ........................................... 57 B. Business- Type Activities ............................................................................................................................... ............................................... 57 i. Capital Leases ............................................................................................................................... .......................................................... 58 ii. Notes Payable ............................................................................................................................... .......................................................... 58 iii. Bonds ............................................................................................................................... ....................................................................... 62 Note # 6 – Special Assessment Districts ( No City Liability) ............................................................................................................................... ...... 62 Note # 7 – Classification of Net Assets ............................................................................................................................... ...................................... 64 Note # 8 – Defined Benefit Pension Plan ............................................................................................................................... ................................... 64 A. Plan Description ............................................................................................................................... ............................................................ 64 B. Fund Policy ............................................................................................................................... .................................................................... 64 C. Annual Pension Cost ............................................................................................................................... ...................................................... 65 D. Three- Year Trend Information for the Plans ............................................................................................................................... ................. 65 Note # 9 – Risk Management ............................................................................................................................... ...................................................... 65 Note # 10 – Segment Information for Enterprise Funds ............................................................................................................................... ............. 67 Note # 11 – Post- Retirement Health Care Benefits ............................................................................................................................... .................... 69 Note # 12 – Brentwood Redevelopment Agency Tax Sharing Agreements ............................................................................................................... 69 Note # 13 – Contingent Liabilities ............................................................................................................................... .............................................. 70 A. Litigation ............................................................................................................................... ........................................................................ 70 B. Federal Grants ............................................................................................................................... ................................................................ 71 C. Developer Fee Credits ............................................................................................................................... .................................................... 71 D. Construction Commitments ............................................................................................................................... ........................................... 71 Note # 14 – Subsequent Events ............................................................................................................................... ................................................... 72 City of Brentwood Notes to the Basic Financial Statements City of Brentwood – 2003/ 04 CAFR Page 31 NOTE # 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES A. DESCRIPTION OF THE REPORTING ENTITY The City of Brentwood is governed by a five member City Council under the Council- Manager form of government. The accompanying financial statements present the City of Brentwood ( the primary government) and its component units, entities for which the government is considered financially accountable. The City is considered to be financially accountable for an organization if the City appoints a voting majority of that organization or there is a potential for that organization to provide specific financial benefits to or impose specific financial burdens on the City. The City is also considered to be financially accountable for an organization if the organization is fiscally dependent ( i. e. unable to adopt a budget, levy taxes, set rates or charges, or issue bonded debt without approval from the City). In certain cases, other organizations are included as component units if the nature and significance of their relationship with the City are such that their exclusion would cause the City’s financial statements to be misleading or incomplete. In addition to reporting directly for the City operations, two component units, the Brentwood Redevelopment Agency and Brentwood Joint Powers Financing Authority, have been included in the primary reporting entity and are treated as blended component units. • Brentwood Redevelopment Agency The Brentwood Redevelopment Agency ( the “ Agency”) was established pursuant to the State of California Health and Safety Code, Section 33000, entitled “ Community Redevelopment Law”. On August 20, 1981 the City Council became the governing board of the Brentwood Redevelopment Agency. The Agency was formed for the purpose of preparing and carrying out plans for improvement, rehabilitation and redevelopment of blighted areas within the territorial limits of the City of Brentwood. The funds of the Agency have been included in the governmental activities in the financial statements. Separate financial statements for the Redevelopment Agency ( RDA) may be obtained from the City of Brentwood Finance Department. • Brentwood Joint Powers Financing Authority The Brentwood Joint Powers Financing Authority ( the “ Authority”), formed on March 14, 1995, is a joint powers authority organized under Section 6500 et seq. of the California Government Code between the City and the Agency for the purpose of acting as a vehicle for various financing activities of the City and the Agency. The Board of Directors is the Brentwood City Council. The primary purpose of the Authority is to render financial assistance to the City and the Agency by issuing debt and financing the construction of public facilities. Separate financial statements are not required for the Authority, and therefore, are not issued. City of Brentwood Notes to the Basic Financial Statements City of Brentwood – 2003/ 04 CAFR Page 32 NOTE # 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( Continued) B. GOVERNMENT- WIDE AND FUND FINANCIAL STATEMENTS The Government- Wide Financial Statements include a Statement of Net Assets and a Statement of Activities and Changes in Net Assets. The Statement of Activities and Changes in Net Assets demonstrates the degree to which direct and indirect expenses, for a given function or segment, are offset by program revenues. Direct expenses are clearly identifiable with a specific function or segment. Indirect expenses are expenses which are allocated based on the City’s annual Cost Allocation Plan and Schedule of City Fees. Program revenues include 1) charges to customers or applicants who purchase, use or directly benefit from goods, services or privileges provided by a given function or segment, 2) operating grants and contributions, including special assessments and 3) capital grants and contributions. Taxes and other items not properly included among program revenue are reported as general revenues. Summaries of governmental activities, which are supported by taxes and inter- governmental revenues, are reported separately from business-type activities, which rely to a significant extent on fees and charges. Fiduciary activities of the City are not included in these statements. Separate financial statements are provided for Governmental Funds, Proprietary Funds and Fiduciary Funds even though the latter are excluded from the Government- Wide Financial Statements. Major individual Governmental Funds and major individual Enterprise Funds are reported as separate columns in the Fund Financial Statements. 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 business- type activities. These are presented as internal balances and eliminated in the total primary government column. In the Statement of Activities, Internal Service Fund transactions have been eliminated. However, the transactions between governmental and business- type activities, which are presented as transfers, have not been eliminated from the Statement of Activities. C. MEASUREMENT FOCUS / BASIS OF ACCOUNTING The Government- Wide Financial Statements and the Proprietary Fund Financial Statements are reported using an economic resources focus and the accrual basis of accounting. 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, regardless of the timing of the related cash flows. The Governmental Fund Financial Statements are reported using 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 Sheets. Under the modified accrual basis of accounting, revenues are recognized in the accounting period in which they become measurable and available to finance expenditures of the current period. Accordingly, revenues are recorded when received in cash, except for revenues subject to accrual City of Brentwood Notes to the Basic Financial Statements City of Brentwood – 2003/ 04 CAFR Page 33 NOTE # 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( Continued) ( generally 60 days after year – end) which are recognized when due. Expenditures are recorded in the accounting period in which the related fund liability is incurred. However, debt service expenditures, as well as expenditures related to compensated absences and claims and judgments, are recorded only when payment is due. Taxes, including property and sales taxes, and inter- governmental revenue associated with the current fiscal period are all considered to be susceptible to accrual. Only the portion of the special assessments receivable due within the current fiscal period is considered to be susceptible to accrual as revenue of the current period. All other revenue items are considered to be measurable and available only when cash is received by the City. For Proprietary Funds, all assets and liabilities, whether current or non- current, are included on the Statement of Net Assets. The Statement of Revenues, Expenses and Changes in Fund Net Assets presents 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. 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 non- operating expenses. Proprietary Fund types include Enterprise Funds and Internal Service Funds. Fiduciary Fund Financial Statements include a Statement of Net Assets. The City’s Fiduciary Funds represent agency funds, which are custodial in nature ( assets equal liabilities). Agency funds do not involve measurement of r |
| PDI.Date.Issued | 2004 |
| PDI.Title | Financial Report. 2003-2004. |
| OCLC number | 244797922 |
|
|
| B |
| C |
| I |
| S |
|
|