HomeMy WebLinkAboutCDC Financial StatementsCOMMUNITY DEVELOPMENT COMMISSION
OF THE CITY OF NATIONAL CITY
Financial Statements and
Supplementary Information
Year ended June 30, 2010
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Financial Statements and Supplementary Infoiiiiation
Year ended June 30, 2010
TABLE OF CONTENTS
Page
Independent Auditors' Report 1
Basic Financial Statements:
Government -Wide Financial Statements:
Statement of Net Assets 3
Statement of Activities 4
Fund Financial Statements:
Governmental Funds:
Balance Sheet 6
Reconciliation of Balance Sheet of Governmental Funds to the
Government -Wide Statement of Net Assets 9
Statement of Revenues, Expenditures and Changes in Fund Balances 10
Reconciliation of the Statement of Revenues, Expenditures, and Changes
in Fund Balances of Governmental Funds to the Government -Wide
Statement of Activities 12
Enterprise Funds:
Statement of Net Assets 13
Statement of Revenues, Expenses and Changes in Net Assets 14
Statement of Cash Flows 15
Notes to the Basic Financial Statements 16
Required Supplementary Information:
Notes to the Required Supplementary Information 45
Schedule of Revenues, Expenditures and Changes in Fund Balance —
Budget and Actual — Special Revenue Funds:
Community Development Block Grant 46
Section 8 Housing Assistance 47
HUD Program Income 48
HOME Program 49
Low and Moderate Income Housing Program 50
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Financial Statements and Supplementary Information
Year ended June 30, 2010
TABLE OF CONTENTS, (CONTINUED)
Page
Supplementary Schedules:
Schedule of Revenues, Expenditures and Changes in Fund Balance —
Budget and Actual — Redevelopment Debt Service Fund 52
Schedule of Revenues, Expenditures and Changes in Fund Balance —
Budget and Actual — Redevelopment Capital Projects Fund 53
Report on Internal Control over Financial Reporting and on Compliance
and Other Matters Based on an Audit of Financial Statements
Performed in Accordance with Government Auditing Standards 55
Schedule of Findings and Recommendations 57
II
MHM
MONO
Mayer Hoffman McCann P.C.
An Independent CPA Firm
2301 Dupont Drive, Suite 200
Irvine, California 92612
949-474-2020 ph
949-263-5520 fx
www.mhm-pc.com
Board of Directors
Community Development Commission of the City of National City
National City, California
INDEPENDENT AUDITORS' REPORT
We have audited the accompanying financial statements of the governmental activities, the
business -type activities, and each major fund of the Community Development Commission of the
City of National City (the "Commission"), a component unit of the City of National City,
California as of and for the year ended June 30, 2010, which collectively comprise the
Commission's basic financial statements, as listed in the table of contents. These financial
statements are the responsibility of the management of the Community Development
Commission of the City of National City. Our responsibility is to express an opinion on these
component unit financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United
States of America and the standards applicable to financial audits contained in Government
Auditing Standards, issued by the Comptroller General of the United States. Those standards
require that we plan and perform the audit to obtain reasonable assurance about whether the
component unit financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects,
the respective financial position of the governmental activities, the business -type activities, and
each major fund financial of the Community Development Commission of the City of National
City at June 30, 2010, and the respective changes in financial position and cash flows of its
proprietary fund types for the year then ended in conformity with accounting principles generally
accepted in the United States of America.
The Commission has not presented management's discussion and analysis that the Government
Accounting Standards Board has determined is necessary to supplement, although not required to
be part of, the basic financial statements. The information identified in the accompanying table
of contents as required supplementary information is not a required part of the basic financial
statements but is supplementary information required by accounting principles generally
accepted in the United States of America. We have applied certain limited procedures, which
consisted principally of inquiries of management regarding the methods of measurement and
presentation of the supplementary information. However, we did not audit the information and
express no opinion on it.
Board of Directors
Community Development Commission of the City of National City
National City, California
Page Two
Our audit was conducted for the purposes of forming opinions on the financial statements that
collectively comprise the Commission's basic financial statements. The individual budgetary
comparison schedules for Debt Service and Capital Projects Funds are presented for the purpose
of additional analysis and are not a required part of the basic financial statements. These
supplementary schedules have been subjected to the audit procedures applied in the audit of the
basic financial statements and, in our opinion, are fairly stated in all material respects in relation
to the basic financial statements taken as a whole.
In accordance with Government Auditing Standards, we have also issued a report dated
December 23, 2010 on our consideration of the Commission's internal control over financial
reporting and our tests of its compliance with certain provisions of laws, regulations, contracts,
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.
This report is an integral part of an audit performed in accordance with Government Auditing
Standards and should be considered in assessing the results of our audit.
Irvine, California
December 23, 2010
2
(This page intentionally left blank)
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Statement of Net Assets
June 30, 2010
Assets
Cash and investments (note 5)
Cash and investments with fiscal agent (note 5)
Receivables:
Accounts
Interest
Taxes
Loans (note 7)
First time homebuyers loans (note 7)
Due from other governments
Prepaid expense
Land held for resale
Capital assets (note 6):
Nondepreciable capital assets
Depreciable capital assets, net of
accumulated depreciation
Total assets
Liabilities
Accounts payable and other liabilities
Accrued salaries and benefits
Accrued interest payable
Deposits
Due to City of National City
Noncurrent liabilities (note 8):
Due within one year
Due in more than one year
Total liabilities
Net Assets
Invested in capital assets, net of related debt
Restricted for low and moderate housing
Unrestricted net assets (deficit)
Total net assets
Governmental
Activities
$ 16,650,341
3,806,938
2,907,247
27,870
256,624
14,010,599
2,066,093
730,497
10,267,509
2,050,000
581,666
53,355,384
2,895,693
81,181
141,471
25,000
22,348
2,770,000
41,174,966
47,110,659
2,631,666
12,874,593
(9,261,534)
$ 6,244,725
Business -type
Activities
84,989
1,717,538
490
157,259
528,382
7,101,527
9,590,185
435,884
204,777
2,276,885
2,917,546
5,148,247
1,524,392
6,672,639
See accompanying notes to basic financial statements.
Total
16,735,330
5,524,476
2,907,737
27,870
256,624
14,010,599
2,066,093
730,497
157,259
10,267,509
2,578,382
7,683,193
62,945,569
3,331,577
81,181
141,471
25,000
22,348
2,974,777
43,451,851
50,028,205
7,779,913
14,398,985
(9,261,534)
12,917,364
3
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Statement of Activities
Year Ended June 30, 2010
Governmental activities:
Low and moderate housing
Community development
Interest on long-term debt
and related charges
Program Revenues
Operating Capital Total
Charges for Contributions Contributions Program
Expenses Services and Grants and Grants Revenues
$ 670,912
16,114,359
2,116,754
11,313,591 11,313,591
Total governmental activities 18,902,025 11,313,591 - 11,313,591
Business -type activities:
Low and moderate housing 2,673,093 2,063,715 - 2,063,715
Interest on long-term debt
and related charges 180,982
Total business -type activities 2,854,075 2,063,715 - - 2,063,715
Total primary government $ 21,756,100 2,063,715 11,313,591 - 13,377,306
General revenues:
Tax increment, net
Investment income
Other
Transfers to City, net
Total general revenues and transfers
Change in net assets
Net assets at beginning of year, as restated (note 13)
Net assets at end of year
See accompanying notes to the basic financial statements.
4
Net (Expense) Revenue and Changes in Net Assets
Primary Government
Governmental Business -type
Activities Activities Total
(670,912) (670,912)
(4,800,768) (4,800,768)
(2,116,754) (2,116,754)
(7,588,434) (7,588,434)
- (609,378) (609,378)
(180,982) (180,982)
- (790,360) (790,360)
(7,588,434) (790,360) (8,378,794)
6,584,440 6,584,440
498,866 6,943 505,809
368,722 - 368,722
(472,798) (472,798)
6,979,230 6,943 6,986,173
(609,204) (783,417) (1,392,621)
6,853,929 7,456,056 14,309,985
$ 6,244,725 6,672,639 12,917,364
5
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Balance Sheet - Governmental Funds
June 30, 2010
Assets
Cash and investments (note 5)
Cash with fiscal agent (note 5)
Receivables:
Accounts
Interest
Taxes
Loans
First time homebuyers loans
Due from other funds (note 4)
Due from other governments
Land held for resale
Total assets
Special Revenue Funds
Community Section 8 HUD
Development Housing Program HOME
Block Grant Assistance Income Program
1,142,448 415,510 2,160,158
1,094,028
290,563 45,616
2,705 3,635
- - 223,349 1,185,985
- - 1,611,117
106 124,561 -
582,390 - 145,311
- 875,000
$ 872,953 1,188,170 1,860,153 5,981,206
Liabilities and Fund Balances
Liabilities:
Accounts payable $ 339,343 71,636 57,021 115,768
Accrued payroll 2,416 21,615 - 1,999
Due to other funds (note 4) 124,561 15,884
Due to City of National City 22,348 -
Deposits - -
Deferred revenue 108,737 - 1,647,039
Total liabilities
597,405 109,135 57,021 1,764,806
Fund balances:
Reserved for:
Continuing appropriations - 16,896 25,157 -
Contingencies - - - -
Loans receivable - - 223,349 First time homebuyer loans receivable - - 1,150,063
Land held for resale - 875,000
Program 971,837
Debt service - - 1,094,028
Unreserved:
Undesignated 275,548 90,302 460,598 2,191,337
Total fund balances
275,548 1,079,035 1,803,132 4,216,400
Total liabilities and fund balances $ 872,953 1,188,170 1,860,153 5,981,206
See accompanying notes to the basic financial statements.
6
Low and
Moderate Income
Housing Program
7,598,805
12,544
49,691
12,371,265
386,689
360,000
20,778,994
12,346
2,790
7,889,265
7,904,401
150,565
4,482,000
386,689
360,000
Debt
Service
Fund
Redevelopment
Fund
3,635,561
2,677,291
6,117
198,766
6,517,735
1,746,085
Capital
Projects
Fund
Redevelopment
Fund
Totals
Governmental
Funds
1,697,859 16,650,341
35,619 3,806,938
2,571,068 2,907,247
2,869 27,870
8,167 256,624
230,000 14,010,599
68,287 2,066,093
15,884 140,551
2,796 730,497
9,032,509 10,267,509
13,665,058 50,864,269
553,494 2,895,693
52,361 81,181
106 140,551
22,348
25,000 25,000
62,500 9,707,541
1,746,085 693,461 12,872,314
4,771,650
1,265,867
500,000
230,000
68,287
9,032,509
1,458,485
500,000
4,935,349
1,605,039
10,267,509
971,837
5,865,678
7,495,339 1,874,934 12,388,058
12,874,593 4,771,650
20,778,994 6,517,735
12,971,597 37,991,955
13,665,058 50,864,269
7
(This page intentionally left blank)
8
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Reconciliation of the Balance Sheet of Governmental Funds
to the Government -Wide Statement of Net Assets
June 30, 2010
Fund balances of governmental funds $ 37,991,955
Amounts reported for governmental activities in the statement of net assets
are different because:
Capital assets, net of depreciation, have not been included as financial
resources in governmental fund activity.
Capital assets
Accumulated depreciation
Long term debt and compensated absences have not been included in the
governmental funds:
4,581,163
(1,949,497)
Tax allocation bonds payable (37,455,000)
HUD 108 Bond 2003 A (5,750,000)
Advances from City (739,966)
Certain revenues were not available to pay for current -period expenditures
and, therefore, were deferred in the governmental funds. 9,707,541
Accrued interest payable for the current portion of interest due on bonds
payable has not been reported in the governmental funds.
(141,471)
Net assets (deficit) of governmental activities $ 6,244,725
See accompanying notes to the basic financial statements.
9
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Statement of Revenues, Expenditures and Changes in Fund Balances - Governmental Funds
For the Year Ended June 30, 2010
Special Revenue Funds
Community Section 8 HUD
Development Housing Program HOME
Block Grant Assistance Income Program
Revenues:
Property taxes $
Subventions and grants 817,696 9,704,442 631,387
Interest income - - 18,565 79,788
Other income 75 396 -
Total revenues
817,696 9,704,517
18,961 711,175
Expenditures:
Current:
Personnel services 79,332 861,884 - 39,905
Special services 3,069 15,902 4,778
Community development 218,991 8,540,361 86,924 240,445
Capital outlay 253,729 - - -
Culture and leisure 76,676
Debt Service:
Principal payments 225,000
Interest and fiscal charges 170,776 137,786
Total expenditures 1,027,573 9,418,147 224,710 285,128
Excess (deficiency) of revenues
over (under) expenditures (209,877) 286,370 (205,749) 426,047
Other financing sources (uses):
Transfers to the City - (200,131) -
Transfers from the City 394,000 - -
Transfers in (note 3) 128,489 608,152 - -
Transfers out (note 3) - - (1,056,370)
Proceeds of advance from City -
Total other financing sources (uses) 522,489 608,152 (1,256,501)
Net change in fund balance 312,612 894,522 (1,462,250) 426,047
Fund balance (deficit), beginning
of year, as restated (note 11) (37,064) 184,513 3,265,382 3,790,353
Fund balance, end of year $ 275,548 1,079,035 1,803,132 4,216,400
See accompanying notes to the basic financial statements.
10
H
Low and
Moderate Income
Housing Program
2,796,072
264,663
3,060,735
97,081
573,831
670,912
2,389,823
927,881
(1,434,245)
Debt
Service
Fund
Capital
Projects
Fund
Redevelopment Redevelopment
Fund Fund
Total
Governmental
Funds
11,184,289 13,980,361
160,066 11,313,591
33,746 102,104 498,866
368,251 368,722
11,218,035 630,421 26,161,540
10,089
7,395,921
2,225,000
1,796,282
2,368,905
159,752
217,317
2,034,918
3,447,107
193,590
17,273,790
2,288,647
76,676
2,450,000
2,104, 844
11,427,292 4,780,892 27,834,654
(209,257) (4,150,471) (1,673,114)
(666,667) (866,798)
394,000
826,093 - 2,490,615
- (2,490,615)
739,966 739,966
(506,364) 826,093 73,299 267,168
1,883,459
10,991,134
616,836 (4,077,172) (1,405,946)
4,154,814 17,048,769 39,397,901
12,874,593 4,771,650 12,971,597 37,991,955
11
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balances
of Governmental Funds to the Government -Wide Statements of Activities
For the Year Ended June 30, 2010
Changes in fund balances of governmental funds $ (1,405,946)
Amounts reported for governmental activities in the statement of activities
differs from the amounts reported in the statement of activities because:
Governmental funds report capital outlays as expenditures. However, in the
statement of activities, the costs of those assets is allocated over their
estimated useful lives as depreciation expense.
Depreciation expense (81,667)
Repayment of bond principal is an expenditure in the governmental funds,
but the repayment reduces long-term liabilities in the statement of net assets. 2,450,000
Proceeds from advances from the City of National City is reported as long
term liabilities in governmental funds. The advance increases liabilities in
the statement of net assets, but does not result in an increase in net assets in (739,966)
The statement of activities includes accrued interest on long-term debt. This
is the net change in interest payable expense for the current period. (11,910)
Revenues in the government -wide statement of activities that did not provide
current financial resources were not reported as revenues in the
governmental funds.
(819,715)
Change in net assets of governmental activities $ (609,204)
See accompanying notes to the basic financial statements.
12
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Statement of Net Assets - Enterprise Funds
June 30, 2010
Kimball Morgan
Towers Towers
Assets
Total
Current assets:
Cash and investments (notes 2 and 5) $ 75,886 9,103 84,989
Accounts receivable 490 - 490
Prepaid expense 76,979 80,280 157,259
Total current assets 153,355 89,383 242,738
Restricted cash and investments with
fiscal agent (notes 2 and 5) 1,044,470 673,068 1,717,538
Noncurrent assets:
Capital assets (note 6):
Nondepreciable assets 315,814 212,568 528,382
Depreciable capital assets, net of accumulated
depreciation 4,565,917 2,535,610 7,101,527
Total capital assets 4,881,731 2,748,178 7,629,909
Total assets 6,079,556 3,510,629 9,590,185
Liabilities
Current liabilities:
Accounts payable and accrued liabilities 172,028 174,981 347,009
Notes payable -due within one year (note 7) - 204,777 204,777
Total current liabilities 172,028 379,758 551,786
Noncurrent liabilities:
Tenant security deposit liability 43,977 44,898 88,875
Note Payable -due in more than one year (note 7) - 2,276,885 2,276,885
Total noncurrent liabilities 43,977 2,321,783 2,365,760
Total liabilities
216,005 2,701,541 2,917,546
Net Assets
Invested in capital assets, net of related debt 4,881,731 266,516 5,148,247
Restricted for:
Housing 981,820 542,572 1,524,392
Total net assets $ 5,863,551 809,088 6,672,639
See accompanying notes to the basic financial statements.
13
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Statement of Revenues, Expenses and Changes in Net Assets - Enterprise Funds
Year ended June 30, 2010
Kimball Morgan
Towers Towers
Total
Operating revenues:
Rental income $ 880,569 1,168,845 2,049,414
Other 7,259 7,042 14,301
Total operating revenues 887,828 1,175,887 2,063,715
Operating expenses:
Maintenance and operation 1,207,062 1,037,683 2,244,745
Depreciation 187,350 240,998 428,348
Total operating expenses 1,394,412 1,278,681 2,673,093
Operating income (loss)
(506,584) (102,794) (609,378)
Nonoperating revenues (expenses):
Interest income 3,847 3,096 6,943
Interest expense - (180,982) (180,982)
Total nonoperating revenues (expense) 3,847 (177,886) (174,039)
Change in net assets (502,737) (280,680) (783,417)
Net assets at beginning of year 6,366,288 1,089,768 7,456,056
Net assets at end of year $ 5,863,551 809,088 6,672,639
See accompanying notes to the basic financial statements.
14
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Statement of Cash Flows - Enterprise Funds
Year ended June 30, 2010
Kimball Morgan
Towers Towers Total
Cash flows from operating activities:
Cash received from customers and government agencies $ 884,039 1,174,031 2,058,070
Cash payments to employees for services (176,029) (176,029)
Cash payments to suppliers for goods and services (1,188,477) (771,250) (1,959,727)
Cash received for other operating activities 7,259 7,042 14,301
Net cash provided by (used for) operating activities (297,179) 233,794 (63,385)
Cash flows from investing activities:
Purchase of property plant and equipment (30,417) - (30,417)
Net cash provided by (used for) investing activities (30,417) - (30,417)
Cash flows from financing activities:
Principal payments on note payable - (191,924) (191,924)
Interest income 3,847 3,796 7,643
Interest expense - (180,982) (180,982)
Net cash provided by (used for) financing activities 3,847 (369,110) (365,263)
Increase (decrease) in cash and investments (323,749) (135,316) (459,065)
Cash and investments (including cash and investments with fiscal agent):
Beginning of year 1,444,105 817,487 2,261,592
End of year 1,120,356 682,171 1,802,527
Reconciliation of operating income (loss) to net
cash provided by (used for) operating activities:
Operating income (loss) (506,584) (102,794) (609,378)
Adjustments to reconcile operating income (loss) to net
cash provided by (used for) operating activities:
Depreciation 187,350 240,998 428,348
(Increase) decrease in accounts receivable 2,577 5,186 7,763
(Increase) decrease in prepaid expenses (29,868) 845 (29,023)
Increase (decrease) in accounts payable and accrued liabilities 49,346 89,559 138,905
Total adjustments 209,405 336,588 545,993
Net cash provided by (used for) operating activities $ (297,179) 233,794 (63,385)
Noncash investing, capital and financing activities
There were no significant noncash investing, capital or financing activities for the year ended June 30, 2010.
See accompanying notes to basic financial statements.
15
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
Year ended June 30, 2010
(1) Summary of Significant Accounting Policies
The basic financial statements of the Community Development Commission of the City of
National City (the "Commission"), a component unit of the City of National City (the
"City"), have been prepared in conformity with generally accepted accounting principles
as applied to government units. The Governmental Accounting Standards Board (GASB)
is the accepted standard -setting body for establishing governmental accounting and
financial reporting principles. The following is a summary of the significant accounting
policies of the Commission.
(a) Description of the Reporting Entity
The Community Development Commission of the City of National City (the
"Commission") was established in April 1967 pursuant to provisions of the
California Health and Safety Code. The Commission is subject to the oversight
responsibility of the City Council of the City of National City (the "City") and,
accordingly, is a component unit of the City, although it is a separate legal entity.
The Commission's primary purpose is to eliminate blighted areas within the City
by encouraging development of residential, commercial, industrial, recreational
and public facilities and to assist neighborhood redevelopment through residential
property improvement loans and housing assistance payments to low and moderate
income earners. The Commission accounts for its financial position and
operations in accordance with generally accepted accounting principles in the
United States applicable to governmental units.
Basis of Accounting and Measurement Focus
The basic financial statements of the Commission are composed of the following:
(b)
• Government -wide financial statements
• Fund financial statements
• Notes to the basic financial statements
Government — Wide Financial Statements
The Commission's government -wide financial statements include a Statement of
Net Assets and a Statement of Activities. These statements present summaries of
governmental activities for the Commission.
16
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(b) Basis of Accounting and Measurement Focus, (Continued)
Government — Wide Financial Statements, (Continued)
Government -wide financial statements are presented using the economic resources
measurement focus and the accrual basis of accounting. Accordingly, all of the
Commission's assets and liabilities, including capital assets, as well as
infrastructure assets, and long-term liabilities, are included in the accompanying
Statement of Net Assets. The Statement of Activities presents changes in net
assets. Under the accrual basis of accounting, revenues are recognized in the
period in which they are earned, while expenses are recognized in the period in
which the liability is incurred.
Certain types of transactions are reported as program revenues for the Commission
in three categories:
➢ Charges for services
➢ Operating grants and contributions
➢ Capital grants and contributions
Interfund transfers have been eliminated as prescribed by GASB Statement No. 34
in regards to interfund activities.
Fund Financial Statements
The underlying accounting system of the Commission is organized and operated
on the basis of separate funds, each of which is considered to be a separate
accounting entity. The operations of each fund are accounted for with a separate
set of self -balancing accounts that comprise its assets, liabilities, fund equity,
revenues and expenditures or expenses, as appropriate. Governmental resources
are allocated to and accounted for in individual funds based upon the purposes for
which they are to be spent and the means by which spending activities are
controlled.
Fund financial statements for the Commission's governmental and proprietary
funds are presented after the government -wide financial statements. An
accompanying schedule is presented for the governmental funds to reconcile and
explain the differences in fund balance as presented in these statements to the net
assets presented in the government -wide financial statements. The Commission
has presented all major funds that met the applicable criteria.
17
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(b) Basis of Accounting and Measurement Focus, (Continued)
Governmental Funds
In the fund financial statements, governmental funds are presented using the
modified accrual basis of accounting. Their revenues are recognized when they
become measurable and available as net current assets. Measurable means that the
amounts can be estimated, or otherwise determined. Available means that the
amounts were collected during the reporting period or soon enough thereafter to be
available to finance the expenditures accrued for the reporting period. The
Commission uses a sixty day availability period. The primary revenue sources,
which have been treated as susceptible to accrual by the Commission, are property
tax, special assessments, intergovernmental revenues and other taxes.
Expenditures are recorded in the accounting period in which the related fund
liability is incurred.
Deferred revenues arise when potential revenues do not meet both the measurable
and available criteria for recognition in the current period. Deferred revenues also
arise when the government receives resources before it has a legal claim to them,
as when grant monies are received prior to incurring qualifying expenditures. In
subsequent periods, when both revenue recognition criteria are met or when the
government has a legal claim to the resources, the deferred revenue is removed
and revenue is recognized.
In the fund financial statements, governmental funds are presented using the
current financial resources measurement focus. This means that only current
assets and current liabilities are generally included on their balance sheets. The
reported fund balance (net current assets) is considered to be a measure of
available spendable resources. Governmental fund operating statements present
increases (revenues and other financing sources) and decreases (expenditures and
other financing uses) in net current assets. Accordingly, they are said to present a
summary of sources and uses of available spendable resources during a period.
Amounts expended to acquire capital assets are recorded as expenditures in the
year that resources were expended, rather than as fund assets. The proceeds of
long-term debt are recorded as an other financing source rather than as a fund
liability. Amounts paid to reduce long-term indebtedness are reported as fund
expenditures.
The Reconciliation of the Fund Financial Statements to the Government -Wide
Financial Statements is provided to explain the differences created by the
integrated approach of the GASB Statement No. 34.
18
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(b) Basis of Accounting and Measurement Focus, (Continued)
Proprietary Funds
The Commission's enterprise funds are proprietary funds. In the fund financial
statements, proprietary funds are presented using the accrual basis of accounting.
Revenues are recognized when they are earned and expenses are recognized when
the related goods or services are delivered. In the fund financial statements,
proprietary funds are presented using the economic resources measurement focus.
This means that all assets and all liabilities (whether current or noncurrent)
associated with their activity are included on their balance sheets. Proprietary fund
type operating statements present increases (revenues) and decreases (expenses) in
total net assets.
Operating revenues and expenses generally result from providing services, and
producing and delivering goods in connection with a proprietary fund's principal
ongoing operations. Th e principal operating revenues of Kimball Towers and
Morgan Towers are charges to tenants for housing low and moderate income
seniors, which is subsidized with Federal government funds under a Section 8
contract with the U.S. Department of Housing and Urban Development. Operating
expenses for the proprietary funds include the cost of services, administrative
expenses, and depreciation on capital assets. All revenue and expenses not
meeting this definition are reported as nonoperating revenues and expenses.
Amounts paid to acquire capital assets are capitalized as assets in the proprietary
fund financial statements, rather than reported as an expenditure. Proceeds of
long-teiiii debt are recorded as a liability in the proprietary fund financial
statements, rather than as an other financing source. Amounts paid to reduce long-
term indebtedness of the proprietary funds are reported as a reduction of the
related liability, rather than as an expenditure.
Major Funds
The Commission reports the following major governmental funds:
Community Development Block Grant — To account for activities related to the
annual grant from the Department of Housing and Urban Development to assist in
developing viable urban community by providing decent housing and a suitable
living environment, and by expanding economic opportunities, principally for low
and moderate income persons.
19
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(b) Basis of Accounting and Measurement Focus, (Continued)
Major Funds, (Continued)
Section 8 Housing Assistance — To provide rental assistance to low income
families by subsidizing a portion of the rent directly to landlords on behalf of low
income households.
HUD Program Income — To provide for the funding of Community Development
Block Grant program activities as approved by the City Council utilizing HUD
program income.
HOME Program — To account for activities related to the annual grant from the
Department of Housing and Urban Development to administer programs designed
to provide decent affordable housing, expand capacity of nonprofit housing
providers, and to leverage private sector participation.
Low and Moderate Income Housing Program — To account for the tax increment
which is required to be set aside under Section 33334.2 of the California Health
and Safety Code to increase, improve or preserve the community's supply of low
and moderate income housing.
Redevelopment Debt Service Fund — To account for the accumulation of resources
for the payment of principal, interest, and related costs of the Commission's long-
term debt.
Redevelopment Capital Projects Fund — To account for the administrative
expenditures of the Commission and redevelopment capital projects.
In addition, the Commission also reports the following major proprietary funds:
Kimball Towers — To account for the activities relating to the operations of
Kimball Tower which use is restricted to housing low and moderate income
seniors.
Morgan Towers — To account for the activities relating to the operations of
Morgan Tower which use is restricted to housing low and moderate income
seniors.
20
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(c) Cash and Investments
The Commission's investment policy authorizes deposits in any of the approved
investments contained in the California Government Code Sections 53600 et seq.
During the year ended June 30, 2010, the Commission complied with these
policies.
Investment income earned on unrestricted cash is allocated to the Commission's
various funds as required by grant/loan agreements or at the Board's discretion.
The Commission pools its available cash with the City for investment purposes.
The City considers pooled cash and investment amounts, with original maturities
of three months or less, to be cash equivalents. Cash and cash equivalents are
combined with investments and displayed as cash and investments.
In accordance with GASB Statement No. 31, Accounting and Financial Reporting
for Certain Investments and for External Investment Pools, highly liquid market
investments with maturities of one year or less at time of purchase are stated at
amortized cost. All other investments are stated at fair value. Market value is
used as fair value for those securities for which market quotations are readily
available.
The Commission participates in an investment pool managed by the State of
California titled Local Agency Investment Fund (LAIF) which has invested a
portion of the pool funds in Structured Notes and Asset -backed Securities. LAIF' s
investments are subject to credit risk with the full faith and credit of the State of
California collateralizing these investments. In addition, these Structured Notes
and Asset -backed Securities are subject to market risk as to change in interest
rates.
(d) Land Held for Resale
Land held for resale is recorded at the lower of cost or, upon entering into a
contract for sale, the estimated net realizable value. Fund balances are reserved in
amounts equal to the carrying value of land and buildings held for resale, because
such assets are not available to finance the Commission's current operations.
(e) Use of Restricted/Net Assets
When an expense is incurred for purposes for which both restricted net assets are
available, the Commission's policy is to apply restricted net assets first.
21
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(f)
Interfund Transactions
Activity between funds that are representative of lending/borrowing arrangements
outstanding at the end of the fiscal year are referred to as either "due to/from other
funds" (i.e., the current portion of interfund loans) or "advances to/from other
funds" (i.e., the noncurrent portion of interfund loans).
(g) Interest Payable
In the government -wide financial statements, interest payable of long-teini debt is
recognized as the liability is incurred for governmental fund types.
In the fund financial statements, governmental fund types do not recognize the
interest payable when the liability is incurred. Rather, interest expense is simply
recorded when it is due or paid.
(h) Long -Term Liabilities
Government -Wide Financial Statements — Long-term debt and other long-term
obligations are reported as liabilities in the primary government's governmental
activity.
Fund Financial Statements — The fund financial statements do not present long-
teiiii debt but are shown in the Reconciliation of the Governmental Funds Balance
Sheet to the Government -Wide Statement of Net Assets.
(i) Net Assets
In the government -wide financial statements, net assets are classified in the
following categories:
Invested in Capital Assets, net of Related Debt — This amount consists of capital
assets net of accumulated depreciation and reduced by outstanding debt that
attributed to the acquisition, construction, or improvement of the assets.
Restricted Net Assets — This amount is restricted by external creditors, grantors,
contributors, laws or regulations of other governments.
Unrestricted Net Assets — This amount is all net assets that do not meet the
definition of "invested in capital assets, net of related debt" or "restricted net
assets."
22
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(1) Summary of Significant Accounting Policies, (Continued)
(j) Fund Balances — Reservations and Designations
In the fund financial statements, governmental funds report reservations of fund
balances for amounts that are not available for appropriation or are legally
restricted by outside parties for use of a specific purpose. Designations of fund
balance represent tentative management plans that are subject to change.
(k) Property Tax Increment
One of the Commission's primary sources of revenue is from property tax
increments. The assessed valuation of all property within the Downtown
Redevelopment Project area was deteiiuined on the date of adoption of the
Redevelopment Plan. Property taxes related to the incremental increase in
assessed values after the adoption of the Redevelopment Plan are allocated to the
Commission; all taxes on the "frozen" assessed valuation of the property are
allocated to the City and unrelated taxing agencies.
(1) Use of Estimates
The preparation of the basic financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions. These estimates and assumptions affect the reported amounts of
assets and liabilities and the disclosures of contingent assets and liabilities. In
addition, estimates affect the reported amount of expenses. Actual results could
differ from these estimates and assumptions.
(2) Enterprise Fund Restricted Cash
In accordance with Department of Housing and Urban Development (HUD) requirements,
the Morgan Towers Enterprise Fund maintains the following restricted cash accounts:
• Reserve for replacements of $428,091 represents a monthly deposit of $3,127,
less current use for replacement, plus income earned thereon. The balance of this
reserve will be used for the future replacement of property with HUD's approval.
• Residual receipts reserve of $226,604 is an accumulation of surplus cash as
calculated by HUD's Computation of Surplus Cash, Distributions and Residual
Receipts, which can be expended only with HUD's approval.
• Reserve for MIP and insurance impounds of $10,498 and $7,875, respectively,
totaling $18,373, which represents amounts held for the future payment of
property and mortgage insurance.
23
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(2) Enterprise Fund Restricted Cash, (Continued)
Additionally, the Kimball Towers Enterprise Fund maintains the following HUD
restricted cash accounts:
Residual receipts reserve of $304,710 is an accumulation of surplus cash as
calculated by HUD's Computation of Surplus Cash, Distributions and Residual
Receipts, which can be expended only with HUD's approval.
Other restricted cash and investments totaling $739,760 are included in the
accompanying basic financial statements.
(3) Transfers In/Transfers Out
The following schedule summarizes the Commission's transfer activity:
Transfers In Transfers Out Amount
Community Development
Block Grant Fund HUD Program Income Special Revenue Fund $ 128,489 (a)
Low and Moderate Income
Housing Fund HUD Program Income Special Revenue Fund 927,881 (b)
Section 8 Housing Assistance
Special Revenue Fund Low and Moderate Income Housing Fund 608,152 (c)
Redevelopment
Debt Service Fund Low and Moderate Income Housing Fund 826,093 (d)
Total $2,490,615
(a) Transfer for expenditure recovery.
(b) Transfer for expenditure recovery as approved by Council resolution for the Casa
Familiar acquisition and rehabilitation project.
(c) Transfers for operating subsidy.
(d) The Low and Moderate Income Housing Fund transferred $826,093 to the
Redevelopment Debt Service Fund to fund a portion of the 1999 and 2005 Tax
Allocation Bonds (18% of series A) debt service payments that related to low and
moderate development.
24
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(4) Due From and To Other Funds
Interfund receivable and payable balances at June 30, 20010 are as follows:
Due from Other Funds Due to Other Funds Amount
Section 8 Housing Fund Redevelopment Capital Projects Fund $ 106
HUD Program Income Community Development Block Grant 124,561 (a)
Redevelopment Capital
Projects Fund Section 8 Housing Fund 15,884 (b)
Total $140,551
(a) To liquidate deficit cash in Community Development Block Grant fund.
(b) To temporarily advance the funding to the Section 8 housing program to cover
anticipated HUD funding shortfall.
(5) Cash and Investments
Cash and investments as of June 30, 2010 are classified in the accompanying financial
statements as follows:
Statement of Net Assets:
Cash and investments $16,735,330
Cash and investments with fiscal agent 5,524,476
Total cash and investments $22,259,806
Cash and investments as of June 30, 2010 consist of the following:
Petty cash $ 150
Deposits with financial institutions 552,830
Investments 21,706,826
Total cash and investments $22,259,806
25
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(5) Cash and Investments, (Continued)
Investments Authorized by the California Government Code and the Commission's
Investment Policy
The table below identifies the investment types that are authorized for the Commission by
the California Government Code and the Commission's investment policy. The table also
identifies certain provisions of the California Government Code (or the Commission's
investment policy, if more restrictive) that address interest rate risk and concentration of
credit risk. This table does not address investments of debt proceeds held by fiscal agent
that are governed by the provisions of debt agreements of the Commission, rather than the
general provisions of the California Government Code or the Commission's investment
policy.
Investment Types
Authorized by State Law
Local Agency Bonds
U.S. Treasury Obligations
U.S. Agency Securities
Banker's Acceptances
Commercial Paper
Negotiable Certificates of Deposit
Repurchase Agreements
Reverse Repurchase Agreements
Medium -Term Notes
Mutual Funds
Money Market Mutual Funds
Mortgage Pass -Through Securities
County Pooled Investment Funds
Local Agency Investment Fund (LAIF)
WA Pools (other investment pools)
Authorized
By Investment
Policy
Yes
Yes
Yes
Yes
Yes
Yes
Yes
No
Yes
Yes
Yes
Yes
Yes
Yes
Yes
*Maximum
Maturity
5 years
5 years
5 years
180 days
270 days
5 years
1 year
92 days
5 years
N/A
N/A
5 years
N/A
N/A
N/A
* Maximum
Percentage
Of Portfolio
None
None
None
40%
25%
30%
None
20% of base value
30%
15%
20%
20%
None
None
None
*Maximum
Investment
in One Issuer
None
None
None
30%
10%
None
None
None
None
10%
10%
None
None
None
None
* Based on state law requirements or investment policy requirements, whichever is more restrictive.
26
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(5) Cash and Investments, (Continued)
Inves intents Authorized by Debt Agreements
Investmmment of debt proceeds held by fiscal agent are governed by provisions of the debt
agreements, rather than the general provisions of the California Government Code or the
Commission's invesliiient policy. The table below identifies the invesliiient types that are
generally authorized for investments held by fiscal agent. The table also identifies certain
provisions of these debt agreements that address interest rate risk and concentration of
credit risk.
Authorized
Inveslnient Type
Maximum Maximum
Maximum Percentage Investment
Maturity Allowed in One Issuer
U.S. Treasury Obligations None None None
U.S. Agency Securities None None None
Banker's Acceptances 360 days None None
Commercial Paper 270 days None None
Money Market Mutual Funds N/A None None
Investmuent Contracts 30 years None None
Certificates of Deposit None None None
Repurchase Agreements None None None
Mortgage Pass -Through Securities None None None
State Bonds or Notes None None None
Municipal Bonds or Notes None None None
Disclosures Relating to Interest Rate Risk
Interest rate risk is the risk that changes in market interest rates will adversely affect the
fair value of an investment. Generally, the longer the maturity of an investment, the
greater the sensitivity of its fair value to changes in market interest rates. One of the ways
that the Commission manages its exposure to interest rate risk is by purchasing a
combination of shorter term and longer term investments and by timing cash flows from
maturities so that a portion of the portfolio is maturing or coming close to maturity evenly
over time as necessary to provide the cash flow and liquidity needed for operations.
27
(5)
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
Cash and Investments, (Continued)
Information about the sensitivity of the fair values of the Commission's investments
(including investments held by fiscal agent) to market interest rate fluctuations is
provided by the following table that shows the distribution of the Commission's
investments by maturity:
Investment Type
U.S. Agency Securities
Local Agency Investment Fund
(LAIF)
Money Market Funds
Held by Fiscal Agent:
Money Market Funds
Total
Total
$ 1,195,075
14,987,275
1,717,538
3,806,938
Remaining Maturity (in Months)
12 Months 13 to 24 25 to 60
or Less Months Months
14,987,275
1,717,538
3,806,938
$21,706,826 20,511,751
Disclosures Relating to Credit Risk
1,195,075
1,195,075
Generally, credit risk is the risk that an issuer of an investment will not fulfill its
obligation to the holder of the investment. This is measured by the assignment of a rating
by a nationally recognized statistical rating organization. Presented below is the minimum
rating required by (where applicable) the California Government Code, the Commission's
investment policy, or debt agreements, and the actual rating as of year end for each
investment type.
Investment Type
U.S. Agency Securities
Local Agency Investment Fund (LAIF)
Money Market Funds
Held by Fiscal Agent:
Money Market Funds
Total
Minimum
Legal
Total Rating
$ 1,195,075 AAA
14,987,275 N/A
1,717,538 N/A
3,806,938 A
$21,706,826
Ratings as of Year End
Not
AAA Rated
1,195,075
14,987,275
- 1,717,538
3,806,938
5,002,013 16,704,813
28
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(5) Cash and Investments, (Continued)
Custodial Credit Risk
Custodial credit risk for deposits is the risk that, in the event of the failure of a depository
financial institution, a government will not be able to recover its deposits or will not be
able to recover collateral securities that are in the possession of an outside party. The
custodial credit risk for investments is the risk that, in the event of the failure of the
counterparty (e.g., broker -dealer) to a transaction, a government will not be able to
recover the value of its investment or collateral securities that are in the possession of
another party. The California Government Code and the Commission's investment policy
do not contain legal or policy requirements that would limit the exposure to custodial
credit risk for deposits or investments, other than the following provision for deposits:
The California Government Code requires that a financial institution secure deposits
made by state or local governmental units by pledging securities in an undivided
collateral pool held by a depository regulated under state law (unless so waived by the
governmental unit). The market value of the pledged securities in the collateral pool must
equal at least 110% of the total amount deposited by the public agencies. California law
also allows financial institutions to secure Commission deposits by pledging first trust
deed mortgage notes having a value of 150% of the secured public deposits.
For investments identified herein as held by fiscal agent, the fiscal agent selects the
investment under the terms of the applicable trust agreement, acquires the investment, and
holds the investment on behalf of the reporting government.
Investment in State Investment Pool
The Commission is a voluntary participant in the Local Agency Investment Fund (LAIF)
that is regulated by the California Government Code under the oversight of the Treasurer
of the State of California. The fair value of the Commission's investment in this pool is
reported in the accompanying financial statements at amounts based upon the
Commission's pro-rata share of the fair value provided by LAIF for the entire LAIF
portfolio (in relation to the amortized cost of that portfolio). The balance available for
withdrawal is based on the accounting records maintained by LAIF, which are recorded
on an amortized cost basis.
29
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(6) Capital Assets
The following is a summary of capital assets for the year ended June 30, 2010:
Balance at Balance at
July 1, 2009 Additions Deletions June 30, 2009
Government Activities:
Capital assets:
Buildings and improvements $2,450,000 - - 2,450,000
Machinery and equipment 81,163 - - 81,163
Total cost of depreciable
capital assets 2,531,163 - - 2,531,163
Less accumulated depreciation:
Buildings and improvements (1,786,667) (81,667) (1,868,334)
Machinery and equipment (81,163) (81,163)
Total accumulated
depreciation (1,867,830) (81,667) - (1,949,497)
Depreciable capital assets, net 663,333 (81,667) 581,666
Capital assets not depreciated:
Land 2,050,000 - 2,050,000
Capital assets, net $2,713,333 8( 1,667) 2 631 666
Depreciation expense in governmental activities for capital assets for the year ended
June 30, 2010 was $81,667 which was allocated to community development.
30
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(6) Capital Assets, (Continued)
Business -Type Activities:
Depreciable assets:
Buildings and improvements
Furniture and equipment
Total cost of depreciable
assets
Less accumulated depreciation:
Buildings and improvements
Furniture and equipment
Total accumulated
depreciation
Depreciable capital assets, net
Capital assets not depreciated:
Land
Capital assets, net
Balance at
July 1, 2009
Balance at
Additions Deletions June 30, 2010
$15,654,166 30,418
462,153
16,116,319 30,418
(8,524,664) (413,500)
(92,198) (14,848)
(8,616,862) (428,348)
7,499,457 (410,421)
528,382
$ 8,027,839 3 30)
15,684,584
462,153
16,146,737
(8,938,164)
(107,046)
(9,045,210)
7,101,527
528,382
7,629,909
Depreciation expense in business -type activities for capital assets for the year ended
June 30, 2010 was $428,348 which was allocated to low and moderate housing.
31
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(7) Loans Receivable
First time home buyer loans
Outstanding at
June 30, 2010
$ 2,066,093
Loans
Copper Hills Apartments, LP 8,057,792
Plaza Manor 500,558
Single -Family Housing Rehabilitation Loan Program 223,349
Young Trust 230,000
Casa Familiar 1,576,900
Plaza City 3,422,000
Subtotal 14,010,599
Total $16,076,692
Copper Hills Apartments, LP — CDC Residual Receipts Note dated February 19, 1999
disclosed a loan of $2,400,000 with 3% interest per annum for 55 years, funded by
HOME and Low & Moderate Income Housing Funds. A second and junior to the CDC
Residual Receipts Note was made on June 1, 1999 referred to as CDC Rehabilitation Note
with 3% interest per annum for 55 years and funded by Low & Moderate Income Housing
Fund. These loans were made to acquire, develop, rehabilitate and operate the multi-
family apartments located at "Q" Avenue in National City, Ca. This project will contain
134 apartment dwelling units following rehabilitation and renovation.
Plaza Manor — CDC of the City of National City entered into a loan agreement with
Plaza Manor Preservation, LP on December 18, 2001 in the amount of $500,000 with 3%
compound interest per annum and shall end on April 15, 2032. The borrower has
acquired a property located in the City of National City with aid of the said loan and with
the intention to operate a 372 unit project as a very low and low income housing project.
Funding sources for this loan were HOME (48%) and Low & Moderate Income Housing
Funds (52%).
Single -Family Housing Rehabilitation Loan Program — Prior to 2005, the CDC of the
City of National City provided loans to eligible low-income homeowners to make repairs
and basic home improvements that maintain the quality of their housing and created a
positive effect in the surrounding neighborhood. Loans were offered at below -market
interest rates utilizing federal HOME Investment Partnerships Program funds.
32
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
Loans Receivable, (Continued)
Young Trust — A Promissory Note secured by Deed of Trust was made on December 17,
2003 between CDC of the City of National City and Robert Dale Young and Deborah
Mae Young in the amount of $230,000 with interest of 5% per year. This loan is in
reference to the California Community Redevelopment Law, where CDC appeals to
redevelop a portion of the National City Redevelopment project, which is bounded by the
location at Harrison Avenue, National City.
Casa Familiar — CDC of the City of National City entered in an Acquisition,
Rehabilitation and Permanent Loan Agreement with Casa Familiar, Inc. on October 1,
2009 amounting to $516,900 with 2% per annum from the date of the disbursement.
Interest shall accrue, however, no payments shall be due under the CDC Note until July 1,
2011, and annually on July 1 of each year during the term of the CDC note, and Borrower
shall make payments to the CDC in the manner provided in the CDC note until 55 years.
This loan was intended to acquire, rehabilitate and permanently finance the property
located at 304 East Fifth Street, National City, CA and is comprised entirely of HUD
HOME funds all of which shall be used for HOME eligible purposes.
Plaza City — CDC of the City of National City entered into a Loan Agreement with Plaza
City Apartments, LP on November 1, 2005 in the amount of $2,700,000 with 3% interest
per annum for 55 years. It was amended per Resolution No. 2006-202 dated September
19, 2006 which increased the loan amount by $722,000 for a total of $3,422,000. This
loan will be used by the borrower to pay the balance of the purchase price and additional
costs relating to the acquisition, demolition and development of certain real property
located at 1535 Plaza Blvd., National City, CA.
33
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(8) Long -Term Liabilities
The following is a summary of changes in long-term liabilities for the year ended June 30,
2010:
Balance Amounts Amount Due
Balance July June 30, Due Within Beyond One
1, 2009 Additions Deletions 2010 One Year Year
Governmental Activities:
Bonds payable:
1999 Tax Allocation Bonds $4,210,000 (120,000) 4,090,000 125,000 3,965,000
2004 Series Tax Allocation Bonds 4,885,000 (265,000) 4,620,000 275,000 4,345,000
2005 Series A Tax Allocation
Bonds 20,745,000 - (1,840,000) 18,905,000 2,125,000 16,780,000
2005 Series B Tax Allocation
Bonds 9,840,000 - - 9,840,000 - 9,840,000
HUD 108 Bond 2003 A 5,975,000 (225,000) 5,750,000 245,000 5,505,000
Total bonds payable 45,655,000 - (2,450,000) 43,205,000 2,770,000 40,435,000
Advance from City - 739,966 739,966 739,966
Total governmental activities 45,655,000 739,966 (2,450,000) 43,944,966 2,770,000 41,174,966
Business -Type Activities:
Notes Payable
2,673,585 - (191,923) 2,481,662 204,777 2,276,885
Total business -type activities 2,673,585 (191,923) 2,481,662 204,777 2,276,885
Total
$48,328,585 (2,641,923) 45,426,628 2,974,777 43,451,851
1999 Tax Allocation Bonds
In June 1999, the Commission issued $5,050,000 in Tax Allocation Bonds for the Q
Avenue Redevelopment project. The bonds consist of $1,085,000 in serial bonds which
mature from 2000 to 2010 in amounts ranging from $45,000 to $125,000, and $1,425,000
in term bonds which mature in 2019, and $2,540,000 in term bonds which mature in 2029.
Interest is payable semi-annually on February 1 and August 1, at interest rates ranging
from 3.30% to 4.50%
34
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(8) Long -Term Liabilities, (Continued)
The annual debt service requirements for the 1999 Tax Allocation Bonds outstanding at
June 30, 2010 are as follows:
Fiscal Year Principal Interest Total
2011 $ 125,000 204,237 329,237
2012 130,000 198,175 328,175
2013 135,000 191,550 326,550
2014 145,000 184,550 329,550
2015 150,000 177,176 327,176
2016 155,000 169,550 324,550
2017 165,000 161,549 326,549
2018 175,000 153,050 328,050
2019 180,000 144,175 324,175
2020 190,000 134,925 324,925
2021 200,000 125,050 325,050
2022 210,000 114,543 324,543
2023 220,000 103,525 323,525
2024 235,000 91,866 326,866
2025 245,000 79,566 324,566
2026 260,000 66,625 326,625
2027 270,000 53,044 323,044
2028 285,000 38,822 323,822
2029 300,000 23,831 323,831
2030 315,000 8,072 323,072
Total $4,090,000 2,423,881 6,513,881
35
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(8) Long -Term Liabilities, (Continued)
2004 Tax Allocation Bonds
In June 2004, the Commission issued $5,860,000 in Tax Allocation Bonds to finance a
portion of the cost to construct a fire station, library, and community art center. The
bonds consist of $3,045,000 in serial bonds which mature from 2005-2015 in amounts
ranging from $220,000 to $330,000, and $1,085,000 in term bonds which matures in
fiscal year 2029. Interest is paid semi-annually on February 1 and August 1, at interest
rates ranging from 1.50% to 5.50%.
The annual debt service requirements for the 2004 Tax Allocation Bonds outstanding at
June 30, 2010 are as follows:
Fiscal Year Principal Interest Total
2011 $ 275,000 214,685 489,685
2012 285,000 204,880 489,880
2013 295,000 194,145 489,145
2014 305,000 182,440 487,440
2015 315,000 169,883 484,883
2016 330,000 156,413 486,413
2017 - 149,440 149,440
2018 149,440 149,440
2019 149,440 149,440
2020 149,440 149,440
2021 149,440 149,440
2022 149,440 149,440
2023 149,440 149,440
2024 149,440 149,440
2025 149,440 149,440
2026 149,440 149,440
2027 345,000 140,775 485,775
2028 360,000 123,150 483,150
2029 380,000 104,650 484,650
2030 400,000 84,150 484,150
2031 420,000 61,600 481,600
2032 445,000 37,813 482,813
2033 465,000 12,788 477,788
Total $4,620,000 3,181,772 7,801,772
36
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
Long -Term Liabilities, (Continued)
2005 Series A Tax Allocation Bonds
In January 2005, the Commission issued $27,940,000 in Tax Allocation Bonds, Series A
for the purpose of refunding the Commission's 2001 Series A Tax Allocation Bonds.
Interest on the bonds is payable semiannually on August 1 and February 1, commencing
August 1, 2005, at rates ranging from 2.9% to 4.85% per annum.
The annual debt service requirements for the 2005 Series A Tax Allocation Bonds
outstanding at June 30, 2010 are as follows:
Fiscal Year
2011
2012
2013
2014
2015
2016
Total
Principal
$ 2,125,000
3,060,000
3,200,000
3,345,000
3,505,000
3,670,000
$18,905,000
Interest
879,725
788,350
650,650
503,450
346,235
177,995
3,346,405
Total
3,004,725
3,848,350
3,850,650
3,848,450
3,851,235
3,847,995
22,251,405
2005 Series B Tax Allocation Bonds
In January 2005, the Commission issued $9,840,000 in Tax Allocation Bonds, Series B
for the purpose of refunding the Commission's 2001 Series B Tax Allocation Bonds.
Interest on the bonds is payable semiannually on August 1 and February 1, commencing
August 1, 2005, at rates ranging from 3.8% to 5.25% per annum.
37
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(8) Long -Term Liabilities, (Continued)
The annual debt service requirements for the 2005 Series B Tax Allocation Bonds
outstanding at June 30, 2010 are as follows:
Fiscal Year Principal Interest Total
2011 $ 444,693 444,693
2012 444,693 444,693
2013 - 444,693 444,693
2014 - 444,693 444,693
2015 - 444,693 444,693
2016 444,693 444,693
2017 760,000 444,693 1,204,693
2018 790,000 415,813 1,205,813
2019 825,000 385,003 1,210,003
2020 855,000 352,003 1,207,003
2021 890,000 317,803 1,207,803
2022 570,000 277,753 847,753
2023 595,000 253,528 848,528
2024 780,000 227,943 1,007,943
2025 815,000 194,013 1,009,013
2026 855,000 153,263 1,008,263
2027 555,000 110,513 665,513
2028 435,000 81,375 516,375
2029 250,000 5 8,53 8 308,538
2030 200,000 45,413 245,413
2031 210,000 34,913 244,913
2032 220,000 23,888 243,888
2033 235,000 12,338 247,338
Total $9,840,000 6,056,951 15,896,951
38
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
Long -Term Liabilities, (Continued)
2003 A HUD 108 Bond
The City issued $6,900,000 of HUD 108 Bonds, Series A on August 7, 2003 to provide
funds for the construction of a fire station. The bonds mature annually through 2024 in
the amount ranging from $170,000 to $635,000 beginning in 2005. The interest of the
bonds is payable semi-annually on each February 1 and August 1, commencing
February 1, 2004.
The annual debt service payments for the bonds outstanding are as follows:
Fiscal Year Principal Interest Total
2011 $ 245,000 297,269 542,269
2012 260,000 286,413 546,413
2013 280,000 274,117 554,117
2014 305,000 260,227 565,227
2015 325,000 244,850 569,850
2016 350,000 227,967 577,967
2017 380,000 209,233 589,233
2018 410,000 188,528 598,528
2019 440,000 165,847 605,847
2020 475,000 141,044 616,044
2021 510,000 113,975 623,975
2022 545,000 84,640 629,640
2023 590,000 52,770 642,770
2024 635,000 18,066 653,066
Total $5,750,000 2,564,946 8,314,946
Advance from City
In 2010 the City of National City advanced to the Community Development Commission
$739,966 at an interest rate of 3.96% to be paid back over 10 years. Accrued interest and
principal payments are due on an annual basis. The amount outstanding as of June 30,
2010 is $739,966.
Note Payable
The mortgage payable is secured by a deed of trust, bears interest at 6.5% and is payable
to GMAC in the amount of $3,718,928. The note is being repaid in monthly installments
of $30,005, including interest, through August 2019. The note is insured by HUD and is
secured by substantially all property and equipment of the Morgan Towers Enterprise
Fund.
39
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(8) Long -Term Liabilities, (Continued)
The annual principal payments of the note payable outstanding at June 30,
(9)
Fiscal Year
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
Principal
$ 204,777
218,492
233,124
248,736
265,395
283,170
302,136
322,368
343,957
59,507
Total $2,481,662
Defeasance of Debt
As of June 30, 2010, the outstanding balance
Interest
155,283
141,568
126,936
111,324
94,665
76,890
57,924
37,692
16,103
503
818,888
2010 are as follows:
Total
360,060
360,060
360,060
360,060
360,060
360,060
360,060
360,060
360,060
60,010
3,300,550
of defeased issues are as follows:
2001 Series A Tax Allocation Bonds (Series A & B) $34,105,000
1998 Tax Allocation Bonds 11,930,000
Commitments and Contingencies
Grant funds received by the Commission are subject to review by the grantor agencies.
Such audits could lead to requests for reimbursements to the grantor agencies for
expenditures disallowed under terms of the grant. The management of the Commission
believes that such disallowances, if any, will not be significant.
(10) National City Joint Powers Financing Authority
The National Joint Powers Financing Authority ("JPFA") was created pursuant to a joint
exercise of powers agreement entered into by and between the Commission and the City
of National City on April 16, 1991. The purpose of such agreement was to provide for the
financing and construction of the new police facility and Community Center. The JPFA
is administered by a commission consisting of the members of the City Council and all
voting power of JPFA resides in the Commission.
40
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(11) Expenditures in Excess of Appropriations
Expenditures for the year ended June 30, 2010 exceeded the appropriations of the
following funds:
Budget Actual Variance
Special Revenue Funds:
Section 8 Housing Assistance $9,268,420 9,418,147 (149,727)
(12) Pledged Revenues
The Commission has a number of debt issuances outstanding that are collateralized by the
pledging of certain revenues. The amount and term of the remainder of these
commitments are indicated in the debt service to maturity tables presented in the
accompanying notes. The purposes for which the proceeds of the related debt issuances
were utilized are disclosed in the debt descriptions in the accompanying notes. For the
current year, debt service payments as a percentage of the pledged gross revenue (or net
of certain expenses where so required by the debt agreement) are indicated in the table
below. These percentages also approximate the relationship of debt service to pledged
revenue for the remainder of the term of the commitment:
Description of
Pledged Revenue
Tax increment revenues
Annual Amount of
Pledged Revenue
(net of expenses,
where required)
$11,184,289
Annual Debt
Service Payments
(of all debt secured
by this revenue)
Debt Service
as a Percentage of
Pledged Revenue
4,021,282 36%
41
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Notes to Basic Financial Statements
(Continued)
(13) Prior Period Adjustment
The accompanying financial statements include adjustments that resulted in the
restatements of beginning fund balances/net assets. The following summarizes the effect
of the prior period adjustments to beginning fund balance as of July 1, 2009:
Fund balance -beginning of year, as
previously reported
To recognize revenues earned in prior
year previously deferred
To adjust land held for resale for
transactions improperly recorded or
unrecorded in prior years
Fund balance -beginning of year, as
restated
HOME
Capital Projects Program
Fund — Special
Redevelopment Revenue
Fund Fund
$16,213,769 4,217,703
835,000
(427,350)
$17,048,769 3,790353
The following summarizes the effect of the prior period adjustments to beginning net
assets as of July 1, 2009:
Net Assets -beginning of year, as previously reported
To record notes receivable previously unrecorded in prior
years
Net Assets -beginning of year, as restated
Government -Wide
Statement of Net Assets
$ (3,121,413)
9,975,342
$ 6,853,929
42
REQUIRED SUPPLEMENTARY INFORMATION
43
(This page intentionally left blank)
44
COMMUNITY DEVELOPMENT COMMISSION OF THE, CITY OF NATIONAL CITY
Notes to the Required Supplementary Information
Year ended June 30, 2010
(1) Budgetary Information
The Commission adopts an annual budget prepared on the modified accrual basis of
accounting for all governmental fund types. The Executive Director is required to
prepare and submit to the Commission Board of Directors the annual budget of the
Commission and administer it after adoption. Any revisions that alter the total
appropriations must be approved by the Board of Directors. All annual appropriations
lapse at fiscal year-end except for unexpended purchase orders or contracts and
unexpended appropriations for capital projects. Total expenditures may not legally
exceed total appropriations at the fund level.
(2) Required Disclosures
Expenditures for the year ended June 30, 2010 exceeded the appropriations of the
following major special revenue fund:
Budget Actual Variance
Special Revenue Funds:
Section 8 Housing Assistance $9,268,420 9,418,147 (149,727)
45
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Community Development Block Grant - Special Revenue Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Revenues:
Subventions and grants
Total revenues
Variance with
Final Budget
Budgeted Amounts Positive
Original Final Actual (Negative)
$ 1,107,495 1,107,495 817,696 (289,799)
1,107,495 1,107,495 817,696 (289,799)
Expenditures:
Current:
Personnel services 62,260 62,260 79,332 (17,072)
Special services 11,355 11,355 3,069 8,286
Community development 247,914 247,914 218,991 28,923
Culture and leisure 83,130 83,130 76,676 6,454
Capital outlay 863,439 863,439 253,729 609,710
Debt Service:
Principal 225,000 (225,000)
Interest and fiscal charges 1,776 1,776 170,776 (169,000)
Total expenditures 1,269,874 1,269,874 1,027,573 242,301
Excess (deficiency) of revenues
over expenditures
(162,379) (162,379) (209,877) (47,498)
Other financing sources (uses):
Transfers from the City 394,000 394,000
Transfers in 128,489 128,489
Transfers out (241,334) (241,334) 241,334
Total other financing sources (uses) (241,334) (241,334) 522,489 763,823
Net change in fund balance (403,713) (403,713) 312,612 716,325
Fund balance (deficit), beginning of year (37,064) (37,064) (37,064)
Fund balance (deficit), end of year $ (440,777) (440,777) 275,548 716,325
46
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Section 8 Housing Assistance - Special Revenue Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Variance with
Final Budget
Budgeted Amounts Positive
Original Final Actual (Negative)
Revenues:
Subventions and grants $ 7,459,000 8,659,000 9,704,442 1,045,442
Other income - 75 75
Total revenues
7,459,000 8,659,000 9,704,517 1,045,517
Expenditures:
Current:
Personnel services 837,244 837,244 861,884 (24,640)
Special services 31,739 31,739 15,902 15,837
Community development 7,827,237 8,399,437 8,540,361 (140,924)
Total expenditures 8,696,220 9,268,420 9,418,147 (149,727)
Excess (deficiency) of revenues
over (under) expenditures (1,237,220) (609,420) 286,370 895,790
Other financing sources (uses):
Transfers in 1,215,884 1,215,884 608,152 (607,732)
Total other financing sources (uses) 1,215,884 1,215,884 608,152 (607,732)
Net change in fund balance (21,336) 606,464 894,522 288,058
Fund balance, beginning of year 184,513 184,513 184,513
Fund balance, end of year $ 163,177 790,977 1,079,035 288,058
47
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
HUD Program Income - Special Revenue Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Variance with
Final Budget
Budgeted Amounts Positive
Original Final Actual (Negative)
Revenues:
Interest income $ - 18,565 18,565
Other income 396 396
Total revenues
18,961 18,961
Expenditures:
Current:
Community development 1,008,553 1,008,553 86,924 921,629
Culture and leisure
Debt service:
Principal 1,254,500 1,254,500
Interest and fiscal charges 1,036,650 1,036,650
Total expenditures
3,299,703 3,299,703
137,786
1,254,500
898,864
224,710 3,074,993
Excess (deficiency) of revenues
over expenditures (3,299,703) (3,299,703) (205,749) 3,093,954
Other financing sources (uses):
Transfer to City of National City (200,131) (200,131)
Transfers out (1,056,370) (1,056,370)
Total other financing sources (uses) - (1,256,501) (1,256,501)
Net change in fund balance (3,299,703) (3,299,703) (1,462,250) 1,837,453
Fund balance, beginning of year 3,265,382 3,265,382 3,265,382
Fund balance (deficit), end of year $ (34,321) (34,321) 1,803,132 1,837,453
48
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
HOME Program - Special Revenue Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Budgeted Amounts
Original Final
Actual
Variance with
Final Budget
Positive
(Negative)
Revenues:
Subventions and grants $ 1,201,730 1,201,730 631,387 (570,343)
Interest income - 79,788 79,788
Total revenues
1,201,730 1,201,730
711,175 (490,555)
Expenditures:
Current:
Personnel services 72,784 72,784 39,905 32,879
Special services 10,781 10,781 4,778 6,003
Community development 1,016,317 1,016,317 240,445 775,872
Total expenditures 1,099,882 1,099,882 285,128 814,754
Net change in fund balance 101,848 101,848 426,047 324,199
Fund balance, beginning of year, as restated 3,790,353 3,790,353 3,790,353 -
Fund balance, end of year $ 3,892,201 3,892,201 4,216,400 324,199
49
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Low and Moderate Income Housing Program - Special Revenue Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Budgeted Amounts
Original Final
Actual
Variance with
Final Budget
Positive
(Negative)
Revenues:
Property tax allocated $ 2,808,046 2,808,046 2,796,072 (11,974)
Interest income 200,000 200,000 264,663 64,663
Total revenues
3,008,046 3,008,046 3,060,735 52,689
Expenditures:
Current:
Personnel services 191,489 191,489 97,081 94,408
Community development 686,643 686,643 573,831 112,812
Total expenditures
Excess (deficiency) of revenues
over expenditures
878,132 878,132 670,912 207,220
2,129,914 2,129,914 2,389,823 259,909
Other financing sources (uses):
Transfers in - 927,881 927,881.00
Transfers out (2,042,002) (2,042,002) (1,434,245) 607,757
Total other financing sources (uses) (2,042,002) (2,042,002) (506,364) 1,535,638
Net change in fund balance 87,912 87,912 1,883,459 1,795,547
Fund balance, beginning of year 10,991,134 10,991,134 10,991,134 -
Fund balance, end of year $ 11,079,046 11,079,046 12,874,593 1,795,547
50
SUPPLEMENTARY SCHEDULES
51
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Redevelopment Fund - Debt Service Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Budgeted Amounts
Original Final
Actual
Variance with
Final Budget
Positive
(Negative)
Revenues:
Property tax allocated $ 11,232,183 11,232,183 11,184,289 (47,894)
Interest income - 33,746 33,746
Total revenues
11,232,183 11,232,183
11,218,035 (14,148)
Expenditures:
Current:
Special services 10,000 10,000 10,089 (89)
Community development 7,470,315 7,470,315 7,395,921 74,394
Debt service:
Principal payments 2,225,000 2,225,000 2,225,000
Interest and fiscal charges 1,832,122 1,832,122 1,796,282 35,840
Total expenditures 11,537,437 11,537,437 11,427,292 110,145
Excess (deficiency) of revenues
over expenditures (305,254) (305,254) (209,257) 95,997
Other financing sources (uses):
Transfers in 826,093 826,093 826,093
Total other financing sources (uses) 826,093 826,093 826,093
Net change in fund balance 520,839 520,839 616,836 95,997
Fund balance, beginning of year 4,154,814 4,154,814 4,154,814
Fund balance, end of year $ 4,675,653 4,675,653 4,771,650 95,997
52
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Redevelopment Fund - Capital Projects Fund
Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual
For the Year Ended June 30, 2010
Revenues:
Subventions and grants
Interest income
Other income
Total revenues
Variance with
Final Budget
Budgeted Amounts Positive
Original Final Actual (Negative)
$ 160,066 160,066
102,104 102,104
154,996 154,996 368,251 213,255
154,996 154,996 630,421 475,425
Expenditures:
Current:
Personnel services 2,855,520 2,855,520 2,368,905 486,615
Special services 587,639 587,639 159,752 427,887
Community development 27,544 27,544 217,317 (189,773)
Capital outlay 3,742,423 3,742,423 2,034,918 1,707,505
Total expenditures
7,213,126 7,213,126 4,780,892 2,432,234
Excess (deficiency) of revenues
over (under) expenditures (7,058,130) (7,058,130) (4,150,471) 2,907,659
Other financing sources:
Transfer to City of National City (666,667) (666,667) (666,667)
Proceeds of advance from City - 739,966 739,966
Total other financing sources (666,667) (666,667) 73,299 739,966
Net change in fund balance (7,724,797) (7,724,797) (4,077,172) 3,647,625
Fund balance, beginning of year, as restated 17,048,769 17,048,769 17,048,769
Fund balance, end of year $ 9,323,972 9,323,972 12,971,597 3,647,625
53
(This page intentionally left blank)
54
MHM
Mayer Hoffman McCann RC.
An Independent CPA Firm
2301 Dupont Drive, Suite 200
Irvine, California 92612
949-474-2020 ph
949-263-5520 fx
www.mhm-pc.com
Board of Directors
Community Development Commission of the City of National City
National City, California
REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
AND ON COMPLIANCE AND OTHER MATTERS BASED
ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN
ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS
We have audited the financial statements of the Community Development Commission of the
City of National City ("Commission"), a component unit of the City of National City as of and
for the year ended June 30, 2010, and have issued our report thereon dated December 23, 2010.
We conducted our audit in accordance with auditing standards generally accepted in the United
States of America and the standards applicable to financial audits contained in Government
Auditing Standards, issued by the Comptroller General of the United States.
Internal Control Over Financial Reporting
In planning and performing our audit, we considered the Commission's internal control over
financial reporting as a basis for designing our auditing procedures for the purpose of expressing
our opinion on the financial statements, but not for the purpose of expressing an opinion on the
effectiveness of the Commission's internal control over financial reporting. Accordingly, we do
not express an opinion on the effectiveness of the Commission's internal control over financial
reporting.
Our consideration of internal control was for the limited purpose described in the preceding
paragraph and was not designed to identify all deficiencies in internal control that might be
deficiencies, significant deficiencies, or material weaknesses and therefore there can be no
assurance that all such deficiencies have been identified. However, as discussed below, we
identified certain deficiencies in internal control over financial reporting that we consider to be
significant deficiencies.
A deficiency in internal control exists when the design or operation of a control does not allow
management or employees, in the normal course of performing their assigned functions, to
prevent, or detect and correct misstatements on a timely basis. A material weakness is a
deficiency, or combination of deficiencies, in internal control, such that there is a reasonable
possibility that a material misstatement of the entity's financial statements will not be prevented,
or detected and corrected on a timely basis. We did not identify any deficiencies in internal
control that we consider to be material weaknesses.
A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that
is less severe than a material weakness, yet important enough to merit attention by those charged
with governance. We consider items that have been described in the accompanying Schedule of
Findings and Recommendations to be significant deficiencies in internal control.
The City's written responses to the matters communicated herein have not subjected to the
auditing procedures applied in the audit of the financial statements and, accordingly, we express
no opinion on it.
We note certain matters we reported to the management of the City of National City in a separate
letter dated December 23, 2010.
55
Board of Directors
Community Development Commission of the City of National City
National City, California
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the Commission's financial statements
are free of material misstatement, we performed tests of its compliance with certain provisions of
laws, regulations, contracts and grant agreements, noncompliance with which could have a direct
and material effect on the determination of financial statement amounts. Such provisions
included those provisions of laws and regulations identified in the Guidelines for Compliance
Audits of California Redevelopment Agencies, issued by the State Controller and as interpreted in
the Suggested Auditing Procedures for Accomplishing Compliance Audits of California
Redevelopment Agencies, issued by the Governmental Accounting and Auditing Committee of
the California Society of Certified Public Accounts. However, providing an opinion on
compliance with those provisions was not an objective of our audit and, accordingly, we do not
express such an opinion.
The result of our tests disclosed no instances of noncompliance or other matters that are required
to be reported under Government Auditing Standards. However, we noted other matters
involving compliance with respect to the items tested, the Commission complied, in all material
respects, with the provisions referred to in the preceding paragraph, except for three instances
that are described as follows:
There is one parcel of land held for resale purchased with low and moderate income housing
funds that was held beyond five years. Health & Safety Code §33334.16 requires Agencies to
initiate activities to develop properties purchased with low and moderate income housing funds
within five years from the date of acquisition. If development activities have not begun within
this period, the legislative body may adopt a resolution extending the period for one time, not to
exceed five years. The parcel was purchased in 2003 and had not been sold as of June 30, 2010.
We were also not provided any evidence that a resolution was adopted extending the time period.
On or before December 31, 1994, and each five years thereafter, Health and Safety Code §33490
requires each agency that has adopted a redevelopment plan prior to December 31, 1993, to
adopt, after a public hearing, an implementation plan that shall contain the specific goals and
objectives of the agency for the project area, the specific programs, including potential projects,
and estimated expenditures proposed to be made during the next five years, and an explanation
of how the goals and objectives, programs, and expenditures will eliminate blight within the
project area and implement the requirements of Section 33333.10, if applicable, and Sections
33334.2, 33334.4, 33334.6, and 33413. The Agency was not in compliance with this
requirement.
Health & Safety Code §33080.1 requires Agencies to annually report on their Low and Moderate
Income Housing Fund and housing activities. During our review of this annual report it was
noted that certain amounts being reported for fiscal year ended June 30, 2009 materially did not
agree to the Commissions' audited financial statements.
This report is intended solely for the information and use of management of the National City
Community Development Commission, Board of Directors, and the State Controllerand is not
intended to and should not be used by anyone other than these specified parties.
Irvine, California
December 23, 2010
56
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Schedule of Findings and Recommendations
Year ended June 30, 2010
(2010-01) Reporting of Notes Receivable
During the audit, Finance Department staff identified 6 different loans, which in the
aggregate totaled approximately $9.5 million dollars, which were issued by the
Community Development Commission (CDC) in previous years dating back to 1995
fiscal years. These agreements were entered into for appropriate Commission
activities; however, these transactions were not reported in the accounting system as
receivables of the CDC. These unreported transactions resulted in restatement of fund
balance and net assets in the City and CDC's financial statements. The proper
recording of receivables allow the City and CDC to monitor these funds and projects
to insure that funds will be repaid in accordance with the terms of the agreement.
Recommendation
We recommend that Community Development Commission and City Finance
Department staff develop policies and procedures for communicating, documenting,
and recording of significant loan transactions to insure that activities of the
Commission are properly reflected in the accounting records. These policies and
procedures should also include enhanced monitoring controls over the loans issued to
ensure repayment is appropriately recorded and that the monies are being used in
accordance with the agreements terms and conditions.
Management's Responses Regarding Corrective Action Taken or Planned
We concur with the recommendation and Finance staff will develop policies and
procedures on recording Notes Receivables. It should be noted that the six different
loans totaling $9.5 million were entered into as early as 1995 and pre -dates existing
management.
c2010-02) I nternal Service Fund Charges
During our audit, we noted that the method for determining and allocating internal
service fund charges to other departments and funds of the City had not been
appropriately updated. During the 2010 fiscal year, the revenues received by the
City's internal service funds were unchanged from 2009. Proper charges from
internal service plans should be determined during the budgeting process and should
reflect the actual cost incurred to provide the services rendered by the internal service
fund. This process should be updated, reviewed, and approved on an annual basis.
57
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Schedule of Findings and Recommendations
(Continued)
(2010-02) I nternal Service Fund Charges, (Continued)
Recommendation
We recommend that the City perform a reconciliation of estimated expenses versus
actual expenses, and to make the appropriate journal entries so that internal services
funds are fully reimbursed for actual costs incurred or to insure user departments are
not over charged should actual expenses be less than budget.
Management's Responses Regarding Corrective Action Taken or Planned
We concur with the recommendation. Management is in the process of contracting
services to perfoiiu a full review of the internal fund charge formula. With the merger
of the Community Development Commission's operations with the City of National
City as well as the other City organizational changes, the internal charge methodology
requires a more detailed review to ensure all departments are being charged
appropriately. Once the methodology has been approved, the finance staff will
reconcile estimated expenses vs actual expenses and adjust the charges accordingly.
The internal services charges will be updated on an annual basis.
(2010-03) I nterfund Transactions
The proper use of short term interfund transactions (due to/from other funds) are used
to eliminate deficits of cash in particular funds or to report short terms loans between
funds that are due and payable within 12 months. Long-teiiu loans between funds of
the City are generally due within more than one year (advances to/from other funds),
and they may accrue interest to the lending fund and should be approved by City
Council.
During the June 30, 2010 audit, we noted that the interfund accounts are not being
used by the City in the aforementioned situations. This has resulted in numerous
funds of the City having both receivables and payables to other funds, and in many
cases, the funds that are receiving these loans have adequate cash balances to support
their operations.
Recommendation
We recommend the interfund accounts that are a result long temiu borrowing need to
be formally approved by Council and document these interfund loans as long-teiiu
advances between the borrowing funds and funds from which an advance was made.
We also recommend that the City implement and document monitoring controls to
insure that interfund borrowing does not affect restricted funds and to implement
procedures to insure that the interfund accounts are not used to record routine or
monthly transactions.
58
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Schedule of Findings and Recommendations
(Continued)
(2010-03) I nterfund Transactions, (Continued)
Management's Responses Regarding Corrective Action Taken or Planned
We concur with the recommendation. The financial accounting system has been
programmed to record entries as short term interfund transactions (due to/due from).
The Finance Director will work closely with the city's accounting software
programmers to correct the system generated entry and use the short term interfund
transactions only as needed.
(2010-04) Adjustments Detected D uring the Audit Process
The Auditing Standards requires that the auditor include in the report of significant
deficiencies any material adjustments detected by the audit process. For the year in
June 30, 2010, material adjustments detected by the audit process were as follows.
• Accrual payroll adjusted by $187,202 to reflect additional liabilities associated
with payroll incurred as of June 30, 2010.
• Increased capital assets, cash with fiscal agent and recorded long-teiiii capital
lease in the amount of $507,000, $1,248,323, and $1,755,160, respectively,
relating to a transaction entered into by the City, but not recorded in the City's
general ledger.
• Recorded interest receivable as of June 30, 2010 in certain restricted funds to
properly reflect those funds income and pooled cash balances at year end.
• Reduced interfund loans reported in restricted funds due to the fact that the
borrowing funds had adequate pooled cash balances and to reduce the interfund
loans in restricted funds of the City.
Recommendation
Paragraph 15 of the Statement on Auditing Standards No. 115 specifies that material
adjustments identified through the audit process are an indication of weaknesses in an
entity's internal control structure. Efforts should be made to enhance the City's year
end closing procedures to include areas that resulted in audit adjustments in 2010.
Management's Responses Regarding Corrective Action Taken or Planned
We concur with the recommendation. The finance staff will update the year end
closing procedures to ensure that all material adjustments are detected and recorded.
59
COMMUNITY DEVELOPMENT COMMISSION OF THE CITY OF NATIONAL CITY
Schedule of Findings and Recommendations
(Continued)
(2010-05) Consolidation of Funds in the Accounting System
Currently, the City has over one hundred funds in their accounting system. Although
some funds are required to be reported separately, the majority of the City funds may
be combined into the same fund if they are similar in nature (i.e. certain grants).
Different revenue and expenditure accounts may be used to segregate those funds that
are combined into one in order to continue to account for them separately.
Furthermore, during the fiscal year ended June 30, 2011, they City will have to
implement Governmental Accounting Standards Board Statement 54, Fund Balance
Reporting and Governmental Fund Type Definitions, which will further require the
City to potentially consolidate certain funds for financial reporting purposes; having
such a significant number of funds to analyze will require considerable efforts from
City and Finance Department staff.
Recommendation
We recommend that the City evaluate each fund of the City and determine if there is
an appropriate need to have a separate fund for the identified activities. Funds that are
determined to not meet those criteria should be closed and reported with the General
Fund. Through this process, the City used consider the impacts of GASB 54 to ensure
that the accounting records will be appropriate for these new reporting standards.
Management's Responses Regarding Corrective Action Taken or Planned
We concur with the recommendation. Finance staff have begun review of the funds
in the accounting system and will recommend consolidation of funds to the City
Manager. In addition, the city will consider contracting services for the
implementation of GASB 54 to ensure compliance with the new reporting standard.
60