City of Fontana - Comprehensive Annual Financial Report

Download as pdf or txt
Download as pdf or txt
You are on page 1of 166

City of Fontana

Comprehensive Annual
Financial Report
Fiscal Year Ending June 30, 2014

Fontana, California

COMPREHENSIVE ANNUAL FINANCIAL REPORT


FOR THE FISCAL YEAR ENDED JUNE 30, 2014

City of Fontana
California

Acquanetta Warren, Mayor


John B. Roberts, Mayor Pro Tem
Jesus Jesse Sandoval, Council Member
Michael Tahan, Council Member
Lydia S. Wibert, Council Member
(At Date of Issuance)

Kenneth R. Hunt, City Manager

PREPARED BY CITY OF FONTANA MANAGEMENT SERVICES DEPARTMENT


Lisa A. Strong, Management Services Director/Deputy City Treasurer
Dawn Brooks, Accounting Manager

For information about the City of Fontana please visit our website at www.fontana.org.

CITY OF FONTANA
COMPREHENSIVE ANNUAL FINANCIAL REPORT
Year Ended June 30, 2014
TABLE OF CONTENTS
Page
Number
INTRODUCTORY SECTION
Letter of Transmittal
List of Principal Officials
Certificate of Achievement for Excellence in Financial Reporting (GFOA)
Organizational Chart

i
viii
ix
x

FINANCIAL SECTION
Independent Auditors Report

Managements Discussion and Analysis

Basic Financial Statements


Government-Wide Financial Statements
Exhibit A - Statement of Net Position

19

Exhibit B - Statement of Activities

20

CITY OF FONTANA
COMPREHENSIVE ANNUAL FINANCIAL REPORT
Year Ended June 30, 2014
TABLE OF CONTENTS
Page
Number
FINANCIAL SECTION (continued)
Basic Financial Statements (continued)
Fund Financial Statements
Exhibit C - Balance Sheet Governmental Funds

21

Exhibit D - Reconciliation of the Balance Sheet of Governmental Funds to the


Statement of Net Position

22

Exhibit E - Statement of Revenues, Expenditures and Changes in Fund Balances


Governmental Funds

23

Exhibit F - Reconciliation of the Statement of Revenues, Expenditures and Changes in


Fund Balances of Governmental Funds to the Statement of Activities

24

Exhibit G - Statements of Revenues, Expenditures, and Changes in Fund Balances -Budget and Actual
General Fund
Traffic Congestion Relief - Special Revenue Fund
Fire Protection District - Special Revenue Fund
Housing Authority Low/Mod Housing - Special Revenue Fund

25
26
27
28

Exhibit H - Statement of Net Position Proprietary Funds

29

CITY OF FONTANA
COMPREHENSIVE ANNUAL FINANCIAL REPORT
Year Ended June 30, 2014
TABLE OF CONTENTS
Page
Number
FINANCIAL SECTION (continued)
Basic Financial Statements (continued)
Exhibit I - Statement of Revenues, Expenses and Changes in Fund Net Assets
Proprietary Funds

30

Exhibit J - Statement of Cash Flows - Proprietary Funds

31

Exhibit K - Statement of Fiduciary Net Position

32

Exhibit L Statement of Changes in Fiduciary Net Position

33

Notes to the Financial Statements


Note 1: Organization and Summary of Significant Accounting Policies
Note 2: Stewardship, Compliance and Accountability
Note 3: Cash and Investments
Note 4: Receivables
Note 5: Capital Assets
Note 6: Interfund Receivables, Payables and Transfers
Note 7: Long-Term Debt
Note 8: Risk Management
Note 9: Litigation
Note 10: Jointly Governed Organization

35
44
46
50
51
53
56
59
60
60

CITY OF FONTANA
COMPREHENSIVE ANNUAL FINANCIAL REPORT
Year Ended June 30, 2014
TABLE OF CONTENTS
Page
Number
FINANCIAL SECTION (continued)
Basic Financial Statements (continued)
Notes to the Financial Statements (continued)
Note 11: Other Post-Employment Benefits
Note 12: Retirement Plan
Note 13: Other Revenue
Note 14: Classification of Fund Balances
Note 15: Fund Equity and Net Position Restatements
Note 16: Fontana Fire Protection District
Note 17: Successor Agency Trust for Assets of Former Redevelopment Agency
Note 18: Subsequent Events

61
63
65
65
67
69
72
83

Combining and Individual Fund Statements and Schedules


Schedule 1

Combining Balance Sheet Non-Major Governmental Funds

89

Schedule 2

Combining Statement of Revenues, Expenditures and Changes in


Fund Balances Non-Major Governmental Funds

94
99

Schedule 3

Budgetary Comparison Schedules - Governmental Funds

Schedule 4

Combining State of Net Position All Agency Funds

Schedule 5

- Combining Statement of Changes in Assets and Liabilities All Agency Funds

122
123

CITY OF FONTANA
COMPREHENSIVE ANNUAL FINANCIAL REPORT
Year Ended June 30, 2014
TABLE OF CONTENTS
Page
Number
STATISTICAL SECTION
Net Position by Component Last Ten Fiscal Years

129

Changes in Net Position Last Ten Fiscal Years

130

Fund Balances Governmental Funds Last Ten Fiscal Years

132

Changes in Fund Balances of Governmental Funds Last Ten Fiscal Years

133

Assessed Value and Estimated Actual Value of Taxable Property Last Ten Fiscal Years

135

Direct and Overlapping Property Tax Rates - Last Ten Fiscal Years

136

Principal Property Taxpayers Current Year and Nine Years Ago

137

Property Tax Levies and Collections Last Ten Fiscal Years

138

Ratio of Outstanding Debt by Type Last Ten Fiscal Years

139

Ratio of General Bonded Debt Outstanding Last Ten Fiscal Years

140

CITY OF FONTANA
COMPREHENSIVE ANNUAL FINANCIAL REPORT
Year Ended June 30, 2014
TABLE OF CONTENTS
Page
Number
STATISTICAL SECTION (continued)
Direct and Overlapping Bonded Debt

141

Legal Debt Margin Information Last Ten Fiscal Years

142

Demographic and Economic Statistics Last Ten Fiscal Years

143

Principal Employers Current Year and Nine Years Ago

144

Full-time City Government Employees by Function Last Ten Fiscal Years

145

Operating Indicators by Function/Program Last Ten Fiscal Years

146

Capital Asset Statistics by Function/Program Last Ten Fiscal Years

147

Miscellaneous Statistical Information

148

City of Fontana
CALIFORNIA

December 2, 2014
The Honorable Mayor and City Council
State law requires that all general-purpose local governments publish a complete set of financial statements presented in conformity with generally
accepted accounting principles (GAAP) and audited in accordance with generally accepted auditing standards by a firm of licensed certified public
accountants. Pursuant to that requirement, we hereby issue the comprehensive annual financial report of the City of Fontana for the fiscal year
ended June 30, 2014.
This report consists of managements representations concerning the finances of the City of Fontana. Consequently, management assumes full
responsibility for the completeness and reliability of all of the information presented in this report. To provide a reasonable basis for making these
representations, management of the City of Fontana has established a comprehensive internal control framework that is designed both to protect
the governments assets from loss, theft or misuse, and to compile sufficient reliable information for the preparation of the City of Fontanas
financial statements in conformity with GAAP. Because the cost of internal controls should not outweigh their benefits, the City of Fontanas
comprehensive framework of internal controls has been designed to provide reasonable rather than absolute assurance that the financial
statements will be free from material misstatement. As management, we assert that, to the best of our knowledge and belief, this financial report
is complete and reliable in all material respects.
The City of Fontanas financial statements have been audited by Mayer Hoffman McCann P.C., a firm of licensed certified public accountants. The
goal of the independent audit was to provide reasonable assurance that the financial statements of the City of Fontana for the fiscal year ended
June 30, 2014, are free of material misstatement. The independent audit involved examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements; assessing the accounting principles used and significant estimates made by management; and
evaluating the overall financial statement presentation. The independent auditor concluded, based upon the audit, that there was a reasonable
basis for rendering an unmodified opinion that the City of Fontanas financial statements for the fiscal year ended June 30, 2014, are fairly
presented in conformity with GAAP. The independent auditors report is presented as the first component of the financial section of this report.
i

The independent audit of the financial statements of the City of Fontana was part of a broader, federally mandated Single Audit designed to meet
the special needs of federal grantor agencies. The standards governing Single Audit engagements require the independent auditor to report not
only on the fair presentation of the financial statements, but also on the audited governments internal controls and compliance with legal
requirements, with special emphasis on internal controls and legal requirements involving the administration of federal awards. These reports are
available in the City of Fontanas separately issued Single Audit Report.
GAAP requires that management provide a narrative introduction, overview, and analysis to accompany the basic financial statements in the form
of Managements Discussion and Analysis (MD&A). This letter of transmittal is designed to complement the MD&A and should be read in
conjunction with it. The City of Fontanas MD&A can be found immediately following the report of the independent auditors.

Profile of the Government


The City of Fontana is located about 50 miles east of Los Angeles. The City spans approximately 42.4 square miles and has a population of
202,177. The City was first developed as an organized rural community through the vision of Mr. A. B. Miller. Although self-sufficient, the farming
community was abruptly reshaped to accommodate the industrial revolution in 1942 with the transformation of Mr. Millers farm into a steel mill by
Henry J. Kaiser. The area became Southern Californias leading producer of steel and steel-related products. The steel industry dominated the
Citys economy until 1984 when the steel mill closed. Today, Fontana has emerged as an affordable suburb, attracting both residents and
businesses.
The City was incorporated on June 25, 1952, under the laws of the State of California and enjoys all the rights and privileges applicable to a
general law city. The City is governed by a five member City Council under the Council-Manager form of government. Policy-making and
legislative authority are vested in a governing council consisting of the mayor and four other members. The council is elected on a non-partisan
basis. Council members serve four-year staggered terms, with two council members elected every two years. The mayor is elected to serve a
four-year term. The mayor and the four council members are elected at large. The governing council is responsible for, among other things,
passing ordinances, adopting the budget, appointing committees, and hiring both the City Manager and City Attorney. The City Manager is
responsible for carrying out the policies and ordinances of the governing council, for overseeing the day-to-day operations of the government, and
for appointing the heads of the various departments.
The City of Fontana employs approximately 562 full-time employees. Services provided include police protection; contracts for fire services; the
construction and maintenance of highways, streets, and other infrastructure; waste water and sanitation services; and recreational activities and
cultural events. In addition to general government activities, the City Council also serves as the Board of Directors of the Fontana Industrial
Development Authority, the Fontana Public Financing Authority, the Fontana Public Facilities Financing Authority, the Fontana Housing Authority,
the Fontana Community Foundation, and the Fontana Fire Protection District as well as the Successor Agency for the Former Fontana
Redevelopment Agency. Therefore, these activities have been included as an integral part of the City of Fontanas financial statements. Additional
information on these entities can be found in Note 1 in the notes to the financial statements.
The annual budget serves as the foundation for the City of Fontanas financial planning and control. Each year the City Council reviews budget
development guidelines for use in preparing the next years budget. These guidelines are structured to reflect the City Councils goals and
ii

objectives and to provide the framework in which the Operating Budget is prepared. The Management Services Department is responsible for
compiling the estimated revenues and appropriations for the City Manager. Prior to the beginning of the new fiscal year, the City Council adopts
the annual Operating Budget at a public meeting.
The Citys budget policy is that all appropriations lapse at fiscal year end. Outstanding encumbrance balances at fiscal year end require re-approval
by the City Council at the First Quarterly Budget Review. The City Council may amend the budget at any time during the fiscal year. Budget
reports are presented to the City Council and the public on a quarterly basis. They include appropriation adjustments and revised revenue
projections as needed. The legal level of budgetary control is set at the department level. Budget-to-actual comparisons are provided in this
report for each individual governmental fund for which an appropriate annual budget has been adopted.

Factors Affecting Financial Condition


The information presented in the financial statements is perhaps best understood when it is considered from the broader perspective of the specific
environment within which the City of Fontana operates.
Local economy. For the past five years, the area has faced a host of difficult problems ranging from very high unemployment (8.4%), to
stagnant median income levels and growing poverty levels. Although Californias economy is improving in many ways, including employment
growth, and increases in retail sales and housing sales, the Inland Empire has experienced a rise in poverty as a result of the most recent
recession.

Job Recovery Picks Up in June 2014. From June 2013 to 2014, the Inland Empire added 34,300 jobs or 2.8% and unemployment dropped from

10.6% in June 2013 to 8.4% in 2014. The sectors with the largest job growth were eating & drinking (6.1 percent), logistics (4.5 percent), and
construction (4.7 percent). The regions job growth is expected to continue partly due to the areas advantage for blue collar sectors
(underdeveloped land, modestly priced labor, and growing population.

Retail Sales Are Increasing. Taxable sales are a major city revenue source that is now recovering from a steep downturn. Taxable retail sales
were up 7.2 percent over the last year within the City, which was well above Californias growth of 6.4 percent. The City of Fontana is ranked
fourth in taxable retail sales in the Inland Empire with sales of $2.664 billion.
Housing Market Shows Signs of Improvement. The Inland Empires housing markets are showing definite signs of life: home prices are up for both

new and existing homes and assessed valuations for the city are slightly up, $1.235 billion or 8.8 percent. Existing home sales showed a decrease
of 13.5 percent in quantity but prices have increased 11.6 percent over the last year while new home sales prices showed an increase of 6.6
percent.
A full recovery of the Inland Empires economy requires the housing market to again be normal. Consumer fear, high prices and lack of available
homes for sale continues to slow home sales and prevent the housing market from returning to normal. Affordability is again becoming an issue
for home buyers, particularly in the regions coastal counties where less than 30% of families can now afford their countys median priced homes.

iii

This has historically driven buyers inland and will likely start to do so again; this trend may give the Inland Empire region a jump start on returning
to a normal housing market.
Fontana has competitive advantages related to its neighbors in the Inland Empire as it is now the westernmost city with available space to
accommodate both residential and industrial development. It offers new residents housing cost advantages and companies locating here can
benefit from lower labor costs.

The City of Fontana continued to see a number of significant events during


the past year despite the struggling economy.

210,000

10%

180,000
150,000
5%
120,000
90,000
60,000

Growth Rate

The 10% growth in year 2007 reflects the completion of the Island
annexation program that added 4.12 square miles to the Citys area and
11,840 citizens to its population.

Population Growth

Population

The center of San Bernardino Countys growth is moving west into


Fontana. The population has grown 26% over the past ten years and, at
202,177 Fontana is the second largest city in San Bernardino County, the
third largest in the Inland Empire. It is likely that Fontanas population will
exceed 225,000 by the year 2025.

0%
2005

2006

2007

2008

2009

2010

Completed the Police Facility Expansion Project, a $13 million project that brought all departments under one roof.

Completed the planning phase of the Fire Station #73 project; a $6.1 million project
that will result in the construction of a new 8,800 square foot fire station that will
be located on the corner of Foothill Boulevard at Banana Avenue.

2011

2012

2013

2014

Fontana was named one of the 20 safest


communities in the United States with a
population over 200,000.

Expanded the Fontana Reentry Support


Team (FRST) into a regional program
wherey officers act as a conduit between the multitudes of government and private service providers
and the early release population. Through this program, Fontana has become a model for other
communities who are not implementing similar programs based on our success.

The International Association of Chiefs of Police singled out Fontanas Air Support Unit for its use of
cutting-edge technology in monitoring and fighting crime.

iv

The City of Fontana is currently involved in the construction of three major interchanges:

I-10 Cherry: The County of San Bernardino is the lead on this $80.6 million joint project with the
City of Fontana, San Bernardino Associated Governments, and Caltrans. The City was successful in
securing $30 million in State Prop 1B Trade Corridor Improvement Funds for the construction of
this project. Construction commenced in October 2012 and is expected to be completed in
December 2014.

I-10 Citrus: The City of Fontana is the lead on this $52.5 million joint project with the San
Bernardino Associated Governments, the County of San Bernardino, and Caltrans. The City has
been successful in securing $23.6 million in State Trade Corridor Improvement Funds, $3,238,000
in State Transportation Improvement Program Funds, and $238,000 in Federal Funds. Construction
commenced in February 2012 and the ribbon cutting ceremony was held in May 2014.

I-15 Duncan Canyon: The Duncan Canyon overpass will be converted to an interchange
connecting it to the I-15. This $40 million project received $1,972,000 in State Local Partnership
Program Funds and $12 million in Corridor Mobility Improvements Act (CMIA) Prop 1B Funds.
Construction has begun and is expected to be completed in November 2014.

Financial Information. Management of the City is responsible for establishing and maintaining internal control designed to ensure that the
assets of the government are protected from loss, theft, or misuse, and to ensure that adequate accounting data are compiled to allow for the
preparation of financial statements in conformity with U.S. generally accepted accounting principles. Internal control is designed to provide
reasonable, but not absolute, assurance that these objectives are met. The concept of reasonable assurances recognizes that: (1) the cost of a
control should not exceed the benefits likely to be derived; and (2) the valuation of costs and benefits requires estimates and judgments by
management.
This report consists of managements representations concerning the finances of the City. As a result, management assumes full responsibility for
the completeness and reliability of all of the information presented in this report. Management asserts that, to the best of their knowledge and
belief, this financial report is complete and reliable in all material respects.

Budgetary controls. The City maintains budgetary controls, the objective of which is to ensure compliance with legal provisions embodied in the
annual appropriated budget approved by the City Council. Activities of the General Fund, special revenue funds, debt service funds, capital project
funds, and all the proprietary funds are included in the annual appropriated budget. The level of budgetary control (that is, the level at which
expenditures cannot legally exceed the appropriated amount) is established at the department level. The City also maintains an encumbrance
accounting system as one technique of accomplishing budgetary control. Encumbrances generally are re-appropriated as part of the following
years budget.
Regarding long-term financial planning, as of June 16, 2014, the City Council adopted the fiscal year 2014-2015 budget. Additionally, as a
companion to approving the budget plan, a seven-year Capital Improvement Plan was presented to the City Council. The seven-year plan links
v

anticipated expenditures for infrastructure development with community needs and desires and provides a citywide perspective of recommended
projects and proposed funding sources. The Capital Improvement Plan was finalized in June 2014, and totaled $451.0 million for the seven-year
fiscal period ending June 30, 2021. The seven-year Capital Improvement Plan has been submitted and annually updated, in its present form, since
1991, for effective long-range planning purposes. It is City Managements belief that these two plans give City Council members an expanded
opportunity to set policy and provide direction for implementation, resulting in improved management efficiency and improved financial results.

Debt administration. At June 30, 2014, the City had a number of debt issues outstanding, as shown in detail in the notes to the financial

statements.

The Citys ratios of net bonded debt to assessed valuation and the amount of net general bonded debt per capita are useful indicators of our debt
position to management, citizens, and investors.
At June 30, 2014, the City has $52.5 million in authorized, outstanding tax supported general obligation bonds with no authorized but unissued
general obligation bonds. This level of general obligation debt is well below the legal limit of $2,098 million, or 15% assessed valuation.

Awards and Acknowledgements


The Government Finance Officers Association of the United States and Canada (GFOA) awarded a Certificate of Achievement for Excellence in
Financial Reporting to the City for the fiscal year ended June 30, 2013. This is the twenty-first consecutive year that the City has received this
award. The Certificate of Achievement is the highest form of recognition in governmental accounting and financial reporting, and its attainment
represents a significant accomplishment by a government unit and its management. In order to be awarded this certificate, a governmental unit
must publish an easily readable and efficiently organized comprehensive annual financial report, with contents that conform to program
standards. These reports must satisfy both generally accepted accounting principles and applicable legal requirements. We believe our current
Comprehensive Annual Financial Report conforms to the Certificate of Achievement program requirements, and are submitting it to the GFOA to
determine its eligibility for a certificate for the fiscal year ended June 30, 2014.
The Government Finance Officers Association of the United States and Canada (GFOA) has given an Award for Outstanding Achievement in
Popular Annual Financial Reporting to the City for its Popular Annual Financial Report for the fiscal year ended June 30, 2013. This is the
fourteenth consecutive year the City has received this award. This is a prestigious national award recognizing conformance with the highest
standards for preparation of state and local government popular reports. The Award is for a period of one year only. The City will continue to
participate in the program.
The California Society of Municipal Finance Officers (CSMFO) awarded a Certificate of Award for Outstanding Financial Reporting to the City for its
Comprehensive Annual Financial Report for the fiscal year ended June 30, 2005. This Certificate is issued in recognition of meeting professional
standards and criteria in reporting which reflects a high level of quality in the financial statements. The Certificate is valid for a period of one year
only. The California Society of Municipal Finance Officers (CSMFO) has advised its members that those who participate in the Government
Finance Officers Association of the United States and Canada (GFOA) Certificate of Achievement for Excellence in Financial Reporting need not
submit their Comprehensive Annual Financial Report to the California Society of Municipal Finance Officers organization.
vi

The City of Fontana has received the League of California Cities Helen Putnam Award for Excellence in Financial Management in recognition of the
following innovative and business-like products:

2001 - Financial Highlights, a Readers Digest version of the Citys annual financial report;

1998 - Financial Performance Reporting Program, a user-friendly monthly report of the Citys financial condition with focus on the
General Fund;

1997 - User Fee Program, a comprehensive and accurate fee schedule supporting all of the Citys fees, charges and rates; and

1996 - Municipal Services Fiscal Impact Fee Program, a process of estimating and reporting the fiscal impacts of residential and
industrial construction projects on the cost of recurring City services and implementing a cost/benefit approach to funding new
development as an alternative to using General Fund sources.

The Citys Statement of Investment Policy was awarded a Certification of Excellence Award by the Association of Public Treasurers of the United
States and Canada (APT US&C) in 2000, 2003 and 2006. The award is issued in recognition of written investment policies which meet specific
criteria set forth by the Association such as selection of suitable investment instruments, custody and safekeeping, internal controls, and reporting.
Preparation of this comprehensive annual financial report could not have been accomplished on a timely basis without the support and cooperation
of all City of Fontana staff. These dedicated members assisted and contributed to its preparation. Special recognition is given to the Management
Services staff, and specifically to Dawn Brooks, Fe Gugol, Genivive Schwarzkopf, Jeff Moriarty, and Lynn Rogers. Their efforts made it possible to
improve the quality of the information being reported to the citizens, the City Council, and other users on a timely basis. Appreciation is also
expressed to the Mayor, the City Council, the City Treasurer and the City Manager for their interest and support in planning and conducting the
financial activities of the City in a responsible and responsive manner.
Sincerely,

Lisa A. Strong
Management Services Director/Deputy City Treasurer

vii

CITY OF FONTANA
LIST OF PRINCIPAL OFFICIALS
(At Date of Issuance)

ELECTED OFFICIALS
Acquanetta Warren, Mayor
John B. Roberts, Mayor Pro Tem
Jesus Jesse Sandoval, Council Member
Michael Tahan, Council Member
Lydia S. Wibert, Council Member
Janet Koehler-Brooks, City Treasurer
Tonia Lewis, City Clerk
ADMINISTRATIVE STAFF
Debbie Brazill

City Manager
Deputy City Manager / Development Services

David R. Edgar

Deputy City Manager / Administrative Services

Kenneth R. Hunt

Rodney G. Jones
Jon McLinn
Charles E. Hays
Annette Henckel
Cecilia Lopez-Henderson
Garth W. Nelson
Ricardo Sandoval
Lisa A. Strong
James Troyer
Dennis Vlasich

Police Chief
Fire Chief
Public Works Director
Human Resources Director
Deputy City Clerk
Community Services Director
City Engineering
Management Services Director
Community Development Director
Information Technology Director
viii

The Certificate of Achievement for Excellence in


Financial Reporting (Certificate of Achievement) is
recognized as the highest award in government financial
reporting.
The Government Finance Officers
Association (GFOA) established the Certificate of
Achievement Program in 1945 to encourage government
units to publish excellent comprehensive annual
financial reports (CAFRs) and to provide peer
recognition and educational assistance to the officials
preparing CAFRs. Units choosing to participate in the
program submit copies of their CAFRs for review by an
impartial Special Review Committee (SRC) of qualified
judges. Reports meeting program standards are awarded
Certificates of Achievement.
The Certificate of Achievement is the highest form of
recognition in governmental accounting and financial
reporting, and its attainment represents a significant
accomplishment by a government unit and its
management.

ix

2014/2015 Organizational Chart

Elected Officials
Mayor
City Council
City Treasurer
City Clerk

Effective 7/1/2014
Budgeted 562 FTE City
608 Part-Time FTE City
117 FTE Fire

City Manager

City Attorney

Kenneth R. Hunt

Administrative
Services

Development
Services

Human Resources
Annette Henckel

David R. Edgar
Deputy City Manager

Debbie Brazill
Deputy City Manager

Office of the City Clerk

Community
Development

Cecilia Lopez-Henderson

Community Services
Garth W. Nelson

Police
Department

Fire Protection
District

Rodney G. Jones
Police Chief

Jon McLinn
Fire Chief

James Troyer

Engineering
Ricardo Sandoval

Information Technology
Dennis Vlasich

Public Works
Charles E. Hayes

Management Services
Lisa A. Strong

MANAGEMENTS DISCUSSION AND ANALYSIS


This narrative overview and analysis of the City of Fontanas financial activities for the fiscal year ended June 30, 2014 is presented by the
management of the City of Fontana to readers of the Citys financial statements. Management encourages readers to consider the information
presented here in conjunction with additional information that we have furnished in our letter of transmittal, which can be found in the introductory
section of this report and the Citys basic financial statements in the financial section of this report.
FINANCIAL HIGHLIGHTS

The Citys governmental and business-type activities resulted in total assets exceeding its liabilities by $1,083.1 million as of June 30,
2014 (current fiscal year). Of this amount, $196.8 million represents the portion for restricted uses as specified by entities outside of the
City government, $120.6 million signifies the amount for unrestricted uses in accordance with finance-related legal requirements as
reflected in the Citys fund structure, and $765.7 million accounts for investments in capital assets in excess of related debt.

The Citys total net position increased $41.9 million during the current fiscal year.

As of the fiscal year end, the Citys Governmental Funds ending fund balances were $320.9 million, an increase of approximately $45
million or 116.3% from the prior fiscal year. Of this balance, $236.0 million is either nonspendable or restricted for use set by various legal
requirements, $3.2 million is committed by the City Council for various uses and $81.7 million is either assigned or unassigned based on
the nature of the funding source.

The General Funds fund balance at the close of the current fiscal year was $79 million, an increase of approximately $33.1 million or
72.1% from the previous year. This General Funds fund balance consists of $1.1 million in nonspendable and restricted fund balance,
$3.2 million committed for the purposes of expenditure control budgeting (ECB) savings ($1.3 million) and for PERS rate fluctuations ($1.9
million), and $74.7 million in assigned and unassigned fund balances. See page 13 for further discussion.

The Citys business-type activities yielded operating revenues of $1.4 million less than the recorded operating expenses of $17.0 million.

General Fund revenues were $1.1 million less than budget, while expenditures were $4.7 million less than budget.

OVERVIEW OF THE BASIC FINANCIAL STATEMENTS


Managements Discussion and Analysis is intended to serve as an introduction to the Citys basic financial statements. The Citys basic financial
statements include three components: government-wide financial statements; fund financial statements; and notes to the basic financial
statements.

Government-wide financial statements. The government-wide financial statements are designed to provide readers with a broad overview
of the Citys finances, in a manner similar to a private-sector business.
The statement of net position presents information on all of the Citys assets and liabilities, with the difference between the two reported as net
assets. Over time, increases or decreases in net position may serve as a useful indicator of whether the financial position of the City is improving
or deteriorating.
The statement of activities presents information showing how the governments net position changed during the most recent fiscal year. All
changes in net position are reported as soon as the underlying event giving rise to the change occurs, regardless of the timing of related cash
flows. Thus, revenues and expenses are reported in this statement for some items that will only result in cash flows in future fiscal periods (e.g.,
uncollected taxes and earned but unused vacation leave).
Both of the government-wide financial statements distinguish functions of the City that are principally supported by taxes and intergovernmental
revenues (governmental activities) from other functions that are intended to recover all or a significant portion of their costs through user fees and
charges (business-type activities). The governmental activities of the City include general government, public safety, public works, community
development, community services and engineering. The business-type activities of the City include sewer and water operations.
6

Component units are included in the basic financial statements and consist of legally separate entities for which the City is financially accountable
and that have the same governing board as the City. The blended component units include the Successor Agency of the Former Fontana
Redevelopment Agency, the Fontana Public Financing Authority, the Fontana Housing Authority, the Fontana Industrial Development Authority,
the Fontana Community Foundation and the Fontana Fire Protection District. The redevelopment agency was dissolved as of January 31, 2012
through the Supreme Court decision on Assembly Bill 1X26. See Note 17 of the notes to the financial statements for more information on the
dissolution.
The government-wide financial statements can be found on pages 19 and 20 of this report.

Fund financial statements. A fund is a grouping of related accounts that is used to maintain control over resources that have been
segregated for specific activities or objectives. The City, like other state and local governments, uses fund accounting to ensure and demonstrate
compliance with finance-related legal requirements. All the funds of the City can be divided into three categories: governmental funds, proprietary
funds and fiduciary funds.

Governmental funds. Governmental funds are used to account for essentially the same functions reported as governmental activities in the
government-wide financial statements. However, unlike the government-wide financial statements, governmental fund financial statements focus
on near-term inflows and outflows of spendable resources, as well as on balances of spendable resources available at the end of the fiscal year.
Such information may be useful in evaluating the Citys near-term financing requirements.
Because the focus of governmental funds is narrower than that of the government-wide financial statements, it is useful to compare the
information presented for governmental funds with similar information presented for governmental activities in the government-wide financial
statements. By doing so, readers may better understand the long-term impact of the Citys near-term financing decisions. Both the governmental
fund balance sheet and the governmental fund statement of revenues, expenditures, and changes in fund balance provide a reconciliation to the
government-wide financial statements in order to facilitate this comparison between governmental funds and governmental activities.
The City maintains 47 individual governmental funds for financial reporting purposes. Information is presented separately in the governmental
fund balance sheet and in the governmental fund statement of revenues, expenditures, and changes in fund balance for the General Fund, the
Traffic Congestion Relief Special Revenue Fund, the Fire Protection District Special Revenue Fund, the Housing Authority Special Revenue Fund,
the Capital Reinvestment Fund, the Future Capital Projects Fund and the Traffic Mitigation Capital Project Fund, which are considered to be major
funds. Data for the other 40 governmental funds are combined in a single, aggregated presentation. Individual fund data for each of these nonmajor governmental funds is provided in the non-major funds supplementary section of this report.
The City adopts an annual appropriated budget for its general fund, special revenue funds, debt service funds, and capital project funds. A
budgetary comparison statement has been provided for the General Fund, Traffic Congestion Relief Special Revenue Fund, the Fire Protection
District Special Revenue Fund and the Housing Authority Low/Mod Housing Special Revenue Fund in the basic financial statements and for the
remaining special revenue funds, the debt service funds, and the capital project funds in the supplementary information.
7

The governmental fund financial statements can be found on pages 21-28 of this report.

Proprietary funds. The City maintains two different types of proprietary funds. Enterprise funds are used to report the same functions
presented as business-type activities in the government-wide financial statements. The City uses enterprise funds to account for its Sewer and
Water Operations. Internal Service Funds are an accounting device used to accumulate and allocate costs internally among the Citys various
functions. The City uses an internal service fund to account for its fleet of vehicles. Because this service predominantly benefits governmental
rather than business-type functions, it has been included with governmental activities in the government-wide financial statements.
Proprietary funds provide the same type of information as the government-wide financial statements, only in more detail. The proprietary fund
financial statements can be found on pages 29-31 of this report.

Fiduciary funds. Fiduciary funds are used to account for resources held for the benefit of parties outside the government. Fiduciary funds are
not reflected in the government-wide financial statements because the resources of those funds are not available to support the Citys own
programs. The accounting used for fiduciary funds is much like that used for proprietary funds.
The basic fiduciary fund financial statements can be found on page 32-33 of this report.

Notes to the financial statements. The notes provide additional information that is essential to a full understanding of the data provided in
the government-wide and fund financial statements. The notes to the financial statements can be found on pages 35-83 of this report.

Government-wide Financial Analysis

Net Assets by Type


Invested in capital
assets, net of
related debt 71%

Restricted:
Community
development 8%
Restricted:
Public safety
2%
Restricted:Public
works 3%

Unrestricted 11%

Restricted: Capital
projects 5%

As noted earlier, net position may serve over time as a useful indicator of a governments financial position. The Citys net position are comprised
of Net Investment in Capital Assets; Restricted Net Position; and Unrestricted Net Position. As of June 30, 2014, assets exceeded liabilities by
$1,083.1 million.
The Citys net investment in capital assets (land, buildings, infrastructure, machinery, equipment, and vehicles), less any related debt used to
acquire those assets that is still outstanding, is $765.7 million. The City uses these capital assets to provide services to citizens; consequently,
these assets are not available for future spending. Although the Citys investment in its capital assets is reported net of related debt, it should be
noted that the resources needed to repay this debt must be provided from other sources, since the capital assets themselves cannot be used to
liquidate these liabilities. An additional portion of the Citys net position ($196.8 million) represents resources that are subject to external
restrictions on how they may be used. The remaining balance of unrestricted net position ($120.6 million) may be used to meet the governments
ongoing obligations to citizens and creditors.
Net Position
(000 omitted)

Current and other assets


Capital assets
Total assets

Governmental Activities
2014
2013
$
357,201
$
368,564
754,760
726,277
1,111,961
1,094,841

Business-Type Activities
2014
2013
$
30,307
$
31,178
74,824
76,589
105,131
107,767

Total
2014
2013
$
387,508
$
399,742
829,584
802,866
1,217,092
1,202,608

Long-term liabilities outstanding


Other liabilities
Total liabilities

92,735
26,333
119,068

87,726
57,753
145,479

12,420
2,459
14,879

13,151
2,756
15,907

105,155
28,792
133,947

100,877
60,509
161,386

Net position:
Net investment in capital assets
Restricted
Unrestricted
Total net position

703,126
196,765
93,002
992,893

676,167
201,817
71,378
949,362

62,610
27,642
90,252

63,626
28,234
91,860

765,736
196,765
120,644
$ 1,083,145

739,793
201,817
99,612
$ 1,041,222

Changes in Net Position


(000 omitted)
Governmental Activities
2014
2013
Revenues:
Program Revenues:
Charges for services
Operating grants and contributions
Capital grants and contributions
General Revenues:
Property taxes
Sales tax
Franchise taxes
Business license taxes
Transient occupancy taxes
Motor vehicle in lieu
Investment earnings
Other
Total revenues
Expenses:
General Government
Public Safety
Public Works
Community Development
Engineering
Community Services
Interest on long-term debt
Sewer
Water
Total expenses
Change in net position before transfers
Transfers
Change in net position
Net Position - beginning of year as restated
Net Position - end of year

44,718
13,247
61,605

59,606
23,263
796

Business-Type Activities
2014
2013

15,548
1,070

14,806
448

Total
2014

60,266
13,247
62,675

2013

74,412
23,263
1,244

46,049
31,441
6,277
4,643
704
85
8,368
5,740
222,877

48,062
29,161
5,882
4,808
587
102
3,169
7,955
183,391

452
17,070

(305)
14,949

46,049
31,441
6,277
4,643
704
85
8,820
5,740
239,947

48,062
29,161
5,882
4,808
587
102
2,864
7,955
198,340

23,588
70,609
71,174
3,725
20,006
12,929
2,866
204,897

22,932
65,336
72,603
28,000
5,815
13,073
2,975
210,734

16,987
134
17,121

15,578
550
16,128

23,588
70,609
71,174
3,725
20,006
12,929
2,866
16,987
134
222,018

22,932
65,336
72,603
28,000
5,815
13,073
2,975
15,578
550
226,862

17,980
1,723
19,703
973,189
992,892

(27,343)
2,309
(25,034)
974,396
949,362

(51)
(1,723)
(1,774)
92,026
90,252

(1,179)
(2,309)
(3,488)
95,348
91,860

10

17,929
17,929
1,065,215
$ 1,083,144

(28,522)
(28,522)
1,069,744
$ 1,041,222

Governmental activities
Capital
contributions
and grants
27%

REVENUES BY SOURCE GOVERNMENTAL ACTIVITIES

Sales taxes
14%

Operating
contributions
and grants
6%

Charges for
services
20%

Property taxes
21%

EXPENSES AND PROGRAM REVENUES GOVERNMENTAL ACTIVITIES

100,000,000
80,000,000
60,000,000
40,000,000
20,000,000
-

Franchise taxes
3%

Other
3%

Business license
taxes
2%
Investment
earnings
4%

Program Revenues
Expenses

The most significant revenues of the governmental activities are general taxes (40%), which include property taxes (21%), sales and use taxes
(14%), and various other taxes and revenues (5%), and investment earnings (4%). Program revenues are 53% of the total revenues of the
governmental activities, which include charges for services (20%), operating grants and contributions (6%), and capital grants and contributions
(27%).
Public Works is the most significant (35%) of all governmental activities expenses, followed by public safety (police and fire) (34%), general
government (12%), engineering (10%), interest on long-term debt (1%), and various other programs (8%). Included in these amounts is
depreciation expense, which is 17% of the total expenses for governmental activities.
Governmental activities revenues increased by $39 million (21%) in the current fiscal year. General tax revenues increased by only $0.6 million
(0.7%) and general revenues (not including general taxes) increased by $2.4 million (18%) a result of higher interest rates and the recovery of
investment losses from prior years. Charges for services decreased by $14.8 million (25%) mostly attributed to 1) a decrease in Fire revenues
related to a one time contribution received from the County ($5.6 million) in prior year, 2) a decrease in Public works revenues related to Prop 1B
funds ($5.1 million) that were not received in the current year, and 3) a decrease in Police revenues of $2.4 million related to a decrease in asset
11

seizure funds received during the year ($0.9 million) and grant revenues ($1.7 million) that were incorrectly classified as charges for services in the
prior year. Operating contributions and grants decreased by $10.0 million (43.1%) primarily due to the reclassification of revenues received from
Measure I ($12.0 million) that is reported as a capital contribution and grant in the current fiscal year. Capital contributions and grants increased
by $60.8 million primarily due 1) the additional of Measure I revenue ($12 million) that was previously reported as an operating contribution and
grant in the previous fiscal year and 2) the contribution of Successor Agency properties ($26 million) to the City as a result of the State approval of
the Long Range Property Management Plan and other infrastructure assets donated to the City by developers ($19.5).
Governmental activities expenses decreased by $5.8 million (2.8%) in the current fiscal year. The most significant change in governmental
expenses was a decrease in community development expenses of $24.3 million (86.7%) as a result of the completion of various capital projects
including the I-10/Citrus Interchange and an increase in engineering expenses of $14.2 million (244%) as a result of increased construction activity
related the I-10/Cherry and I-15/Duncan Canyon interchange projects in the City. There were no other programs with significant or unusual
changes.

EXPENSES AND PROGRAM REVENUES BUSINESS-TYPE ACTIVITIES

Business-type activities

REVENUES BY SOURCE BUSINESS-TYPE ACTIVITIES

Charges for
services
20,000,000

Investment
earnings

10,000,000

Transfers

Sewer

Water

Program Revenues
Expenses

Capital
contributions
and grants
Business-type activities net position decreased by $1.6 million (1.7%).

Business-type activities revenues increased by $2.1 million (14.2%) in the current fiscal year. The increase in revenue is primarily related to an
increase in investment income of $0.8 million due to the interest rates recovering from the economic downfall, capital contributions increased $0.6
million (139%) due to an increase in development activity resulting in infrastructure assets donated to the City by developers and charges for
services increased by $0.7 million (5%), primarily due to increases in sewer service charges.

12

Total expenses increased $0.9 million (5.8%) in the current fiscal year; primarily due to an increase in wastewater handling charges paid to local
water districts.

Financial Analysis of the Citys Funds


The City of Fontana employs Fund Accounting to ensure and to demonstrate compliance with finance-related legal requirements.

Governmental funds. The focus of the Citys governmental funds is to provide information on near-term inflows, outflows, and balances of
spendable resources. Such information is useful in assessing the Citys financing requirements. In particular, assigned and unassigned fund
balance may serve as a useful measure of a governments net resources available for spending at the end of the fiscal year.
As of the end of the current fiscal year, the Citys governmental funds reported combined ending fund balances of $320.9 million, an increase of
$45 million from the previous year. Of this total amount, $81.7 million constitutes assigned or unassigned fund balance, which is available for
spending at the governments discretion. The remainder of fund balance is either nonspendable ($55.5 million), restricted ($180.5 million) or
committed ($3.2 million) and is not available for new spending. Nonspendable fund balance consists of 1) an amount representing long-term
interfund receivables ($55.1 million); 2) deposits held ($0.2 million); and 3) inventories held ($0.2 million). Restricted fund balance includes
amounts that are constrained on the use of the resources by outside parties and committed fund balance includes amounts that are constrained
on the use of the resources pursuant to City Council formal action. For additional details of the Citys fund balances, please refer to Note 14 in the
Notes to the Basic Financial Statements.
The general fund is the chief operating fund of the City. At the end of the current fiscal year, the assigned fund balance of the general fund was
$19.5 million, while total fund balance reached $79 million, which was $33.1 million or 72.1% higher than the prior year. The Citys management
assigns fund balance to a particular function, project or activity and may also be assigned for purposes beyond the current year. However,
assigned fund balance is available for appropriation at any time. The General Fund has committed fund balance of $3.2 for purposes of 1) PERS
rate fluctuations ($1.9 million) and 2) $1.3 million for expenditure control budgeting incentives.
The fund balance of the Citys general fund increased by $33.1 million during the current fiscal year, the increase is primarily due to 1) a prior
period adjustment ($27.6 million) that was recorded to remove an unavailable revenue balance that was recorded to add consistency across all
funds for similar type receivable balances related offset for the amounts not currently available for spending and 2) write-off of an advance to
another fund ($5.6 million) that is uncollectible due to a determination by the State Department of Finance. The General fund revenues increased
$2.0 million (2.3%) from the previous fiscal year; this increase is primarily are due to economic recovery and increased consumer confidence and
spending resulting in increased sales tax revenues of $1.9 million and increased property tax revenues of $0.8 million. In addition to an increase
in tax revenues, the General fund experienced a decrease in investment earnings of $0.9 million from the previous fiscal year as a result of the
year-end market value adjust (GASB 31). General fund expenditures increased $4.5 million (5.2%) from the previous fiscal year; the increased
costs were primarily due to increased personnel costs of $2.8 million across all departments, increased internal service charges paid to other
funds of $0.9 million, increased utility costs of $0.4 million and increased legal fees of $0.2 million.
13

The Traffic Congestion Relief special revenue fund has a total fund balance of $10.2 million. The fund balance increased by $22.5 million during
the current fiscal year primarily due to prior period adjustments of $13.5 million; the prior period adjustment was primarily due to an adjustment
that was recorded to remove a duplicate loan receivable balance ($12.6 million) and a duplicate advance from other funds balance ($12.6 million).
The Fire Protection District special revenue fund has a fund balance of $11.1 million. The Fire Protection District accounts for all of the operating
activities of the Fire District. The fund balance increased $5 million during the current fiscal year; the increase is primarily due to current year
revenues ($27.8 million) exceeding current year expenditures ($20.6 million). Revenues decreased $1.3 million (4.2%) as a result of one-time
moneys received in the prior fiscal year and expenditures increased $1.9 million (8.5%) as a result in increased contract costs with the San
Bernardino County Fire for fire protection services.
The Housing Authority special revenue fund has a fund balance of $82.5 million. The fund balance increased by $0.3 million during the fiscal year,
the increase is primarily due to interest payments received on loans issued to developers for low-moderate income housing in prior years.
The Capital Reinvestment fund has a total fund balance of $7.9 million. The fund balance decreased during the current fiscal year by $2.9 million.
The decrease was caused by expenditures incurred for various projects within the city such as, the Police department expansion project and the
city-wide pavement rehabilitation.
The Future Capital Projects fund has a total fund balance of $54 million. The fund balance decreased during the current fiscal year by $0.8 million
primarily due to a prior period adjustment that was recorded to remove receivable and revenues transactions that were recorded to the fund in
error ($0.8 million).
The Traffic Mitigation fund has a total deficit fund balance of ($23.7) million. The fund balance decreased during the current fiscal year by $1.7
million as a result of contributions to traffic circulation projects such as I-10/Citrus interchange project and the I-15/Duncan Canyon interchange
project.

Proprietary funds. The Citys proprietary funds provide the same type of information found in the government-wide financial statements, but in
more detail. Unrestricted net position of the Sewer and Water Operations at the end of the year amounted to $27.3 million. The total decline in
net position was $1.8 million; the decrease is primarily due to an increase in wastewater handling charges paid to local water districts.
General Fund Budgetary Highlights
Over the course of the year, the City Council revised the Citys budget on a quarterly basis. The Council approves supplemental appropriations
throughout the year based on individual items that are brought forward by various departments. The General Fund budgetary comparison
statement can be found on page 25 of this report.

14

Revenues:
During the year the original budget was amended to increase revenues by $2.2 million. The increase is primarily due to the increase in sales tax
revenues received.
General Fund revenues of $87.6 million were less than budgeted revenues of $88.6 million by $1.0 million. The negative variance was primarily
due to lower than expected investment income.
Expenditures:
During the year the original budget was amended to increase appropriations by $3.2 million, primarily to appropriate an additional $1.2 million for
employee contract increases, $0.6 for additional Police staffing and various supplies, $0.3 for increased self-insurance costs, $0.2 for inspection
and plan check services and $0.7 million for various capital projects.
General Fund expenditures were less than budgeted. Of the total appropriations of $95.1 million, approximately 4.9%, or $4.7 million were
unspent. There were no significant variances.

Capital Asset and Debt Administration


Capital assets. The Citys investment in capital assets for governmental and business-type activities as of June 30, 2014, amounts to $829.6
million (net of accumulated depreciation). This investment in capital assets includes land, buildings and improvements, machinery and equipment,
vehicles and infrastructure (roads, highways, sewer and storm drain systems). The total increase in the Citys investment in capital assets for the
current fiscal year was 0.3%. Major capital asset events during the current fiscal year included the following:
Completed construction of the Police Department Expansion and Training Center,
Completed construction of the I-10/Citrus and the I-10/Cherry Overpasses, and
Continued construction on the I-10/Cherry Overpasses and the 1-15/Duncan Canyon Interchange.

15

Capital Assets
(Net of depreciation)
(000 omitted)
Governmental Activities
2014
2013
Land
Building and improvements
Furniture and equipment
Vehicles
Infrastructure
Intangibles
Construction in progress
Total

Business-Type Activities
2014
2013

Total
2014

2013

158,717
196,444
5,079
7,480
380,037
729
6,274

92,837
185,161
3,423
6,423
389,272
1,116
48,045

1,476
126
73,101
11
110

1,522
80
74,933
54
-

158,717
197,920
5,205
7,480
453,138
740
6,384

92,837
186,683
3,503
6,423
464,205
1,170
48,045

754,760

726,277

74,824

76,589

829,584

802,866

Additional information on the Citys capital assets can be found in Note 5 on pages 51-52 of this report.

Long-term debt. At the end of the current fiscal year, the Citys total long-term debt outstanding is $105.2 million. This amount is comprised of
$52.5 million of lease revenue bonds which are secured by future revenue sources from the lease of City property and $52.7 million of various
other loans and obligations payable.

Outstanding Debt
(000 omitted)
Governmental Activities
2014
2013
$
Lease revenue bonds
Claims and judgments
Compensated absences
Other post employment benefits
Other debt
Total outstanding debt $

52,490
11,817
6,750
17,231
4,447
92,735

Total

Business-Type Activities
2014
2013

54,825
10,813
6,391
15,095
602
87,726

206
12,214
12,420

188
12,963
13,151

Additional information on the Citys long-term debt can be found in Note 7 on pages 56-59 of this report.

16

2014
$

52,490
11,817
6,956
17,231
16,661
105,155

2013
$

54,825
10,813
6,579
15,095
13,565
100,877

Economic Factors and Next Years Budget and Rates


In preparing the budget for Fiscal Year 2014-15, managements goal was to produce an operating budget that adhered to City Council goals and
objectives with an emphasis on cost containment. Expansion of the Citys economic base continues to be a City Council priority.
The Operating Budget for Fiscal Year 2014-15 is financially balanced and includes:
General Fund designation of fund balance for contingencies of 15% of recurring appropriations.
An increase in budgeted revenues of $3.6 million (or 4.3%) in the General Fund is primarily attributed to the following;
an increase in sales tax revenue of $1.0 million reflecting the positive economic trends seen statewide
an increase in property tax revenue of $0.36 million reflecting a 4% projected increase in city-wide assessed valuation, offset by one-time
tax increment residual revenue received in the current fiscal year
an increase in franchise fees, business and development-related revenues of $0.46 million reflecting slowly improving economic
conditions
an increase in vehicle license fee (VLF) revenue of $0.79 million reflecting the return of funding related to newly incorporated
annexations (legislation pending)
An increase in budgeted expenditures of $2.6 million or (3.4%) as compared to the Fiscal Year 2013-14 primarily attributed to the following;
$0.84 million contractual obligations related to City staff
$0.53 million of salaries that were previously funded through grants
$0.30 million fleet maintenance cost increases
$0.20 million minimum wage increases
$0.19 million recurring departmental requests
$0.18 million one-time departmental requests
An allocation of $4.89 million of funding for new and ongoing projects across all funds.

Requests for Information


This financial report is designed to provide our citizens, taxpayers, customers, investors, and creditors with a general overview of the City of
Fontanas finances and to show the Citys accountability for the money it receives. Questions concerning any of the information provided in this
report or requests for additional information should be addressed to the Citys Management Services Department at the City of Fontana, 8353
Sierra Avenue, Fontana, CA 92335.
17

18

Basic Financial Statements

Exhibit A

CITY OF FONTANA
Statement of Net Position
June 30, 2014
Governmental
Activities
Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Loans to Successor Agency
Allowance for doubtful accounts
Internal balances
Due from other governments
Inventories
Deposits
Land held for resale
Restricted assets:
Cash with fiscal agent
Capital assets not being depreciated
Capital assets, net of depreciation
Total assets

200,674,775

Business-Type
Activities
$

4,050,061
438,371
2,052,920
75,091,524
51,905,200
(422,958)
(380,637)
14,462,816
1,249,312
185,558
1,257,528

20,999,132

Total
$

671,975
68,446
8,109,027
3,305,829
(3,310,886)
380,637
8,280
73,706
-

221,673,907
4,722,036
438,371
2,121,366
83,200,551
55,211,029
(3,733,844)
14,471,096
1,323,018
185,558
1,257,528

6,636,435
164,991,112
589,768,990
1,111,961,007

109,904
74,714,458
105,130,508

6,636,435
165,101,016
664,483,448
1,217,091,515

Liabilities:
Accounts payable
Deposits payable
Interest payable
Due to other governments
Unearned revenue
Retentions payable
Noncurrent liabilities:
Due within one year
Due in more than one year

9,726,323
294,176
944,724
10,196,533
4,203,114
968,546

1,677,122
633,730
126,378
21,873

11,403,445
927,906
1,071,102
10,196,533
4,203,114
990,419

12,302,341
80,432,536

965,047
11,454,698

13,267,388
91,887,234

Total liabilities

119,068,293

14,878,848

133,947,141

703,125,448

62,610,261

765,735,709

88,950,773
16,393,922
36,565,986
10,479
890,753
53,953,032
93,002,321
992,892,714

27,641,399
90,251,660

88,950,773
16,393,922
36,565,986
10,479
890,753
53,953,032
120,643,720
1,083,144,374

Net Position:
Net investment in capital assets
Restricted for:
Community development
Public safety
Public works
Debt service
Government-access channel
Capital projects
Unrestricted
Total net position

See accompanying notes to financial statements

19

Exhibit B

CITY OF FONTANA
Statement of Activities
For the Year Ended June 30, 2014

Functions/Programs
Governmental activities:
General government:
City council and commissions
City administration
Management services
Information technology
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Interest on long-term debt
Total governmental activities
Business-type activities:
Sewer
Water
Total business-type activities
Total functions/programs

Expenses

282,830
4,872,757
2,398,793
5,345,609
10,687,948

Charges for
Services

2,639,107
4,665,644

Program Revenues
Operating
Capital
Contributions
Contributions
and Grants
and Grants

43,125
-

Net (Expense) Revenue and Changes in Net Assets

Total

2,682,232
4,665,644

Governmental
Activities

(282,830)
(4,872,757)
283,439
(5,345,609)
(6,022,304)

Business-type
Activities

Total

(282,830)
(4,872,757)
283,439
(5,345,609)
(6,022,304)

49,815,765
20,793,374
71,174,441
3,724,782
12,928,629
20,006,242
2,866,029

4,916,477
16,194,872
7,586,953
5,988,585
2,726,083
-

2,913,874
6,365,155
3,967,830
-

49,583,149
8,976,820
3,002,188
-

7,830,351
72,143,176
20,531,603
5,988,585
5,728,271
-

(41,985,414)
(20,793,374)
968,735
16,806,821
(6,940,044)
(14,277,971)
(2,866,029)

(41,985,414)
(20,793,374)
968,735
16,806,821
(6,940,044)
(14,277,971)
(2,866,029)

204,897,199

44,717,721

13,246,859

61,605,282

119,569,862

(85,327,337)

(85,327,337)

16,987,089
134,351

15,548,412
-

1,069,865
-

16,618,277
-

17,121,440
$ 222,018,639

15,548,412
$ 60,266,133

$ 13,246,859

1,069,865
$ 62,675,147

16,618,277
136,188,139

(85,327,337)

General revenues:
Taxes:
Property taxes, levied for general purpose
Sales taxes
Franchise taxes
Business license taxes
Transient occupancy taxes
Total taxes

46,049,227
31,440,752
6,276,563
4,642,711
704,132
89,113,385

Intergovernmental, unrestricted:
Motor vehicle in lieu
Investment earnings
Other
Transfers
Total general revenues and transfers
Change in net position
Net position at beginning of year
Restatement of net position
Net position at end of year
See accompanying notes to financial statements

20

(368,812)
(134,351)

(368,812)
(134,351)

(503,163)
(503,163)

(503,163)
(85,830,500)

46,049,227
31,440,752
6,276,563
4,642,711
704,132
89,113,385

85,263
8,368,054
5,739,599
1,723,160

452,288
(1,723,160)

85,263
8,820,342
5,739,599
-

105,029,461
19,702,124
949,362,530
23,828,060
992,892,714

(1,270,872)
(1,774,035)
91,859,952
165,743
$ 90,251,660

103,758,589
17,928,089
1,041,222,482
23,993,803
$ 1,083,144,374

Exhibit C

CITY OF FONTANA
Balance Sheet
Governmental Funds
June 30, 2014

Traffic
Congestion
Relief

General
Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Loans to Successor Agency
Allowance for doubtful accounts
Due from other funds
Due from other governments
Inventories
Deposits
Land held for resale
Advances to other funds
Restricted assets:
Cash with fiscal agent
Total assets

42,284,010

3,183,295
131,567
31,825,953
(245,690)
3,440,012
6,991,626
170,832
33,058
$

376,900
88,191,563

9,873,668

24,497,620

5,144,354
183,136
5,327,490

Deferred inflows of resources:


Unavailable revenues
Total deferred inflows of resources

3,886,782
3,886,782

1,451,323
1,451,323

203,890
890,753
3,190,424
19,511,605
55,180,619
78,977,291

1,000
10,193,704
10,194,704

Total liabilities, deferred inflows of


resources and fund balances

88,191,563

9,582
44,754
12,630,469
1,938,147
1,000
-

Liabilities, Deferred Inflows and Fund Balances:


Liabilities:
Accounts payable
$
Deposits payable
Retentions payable
Due to other funds
Due to other governments
Unearned revenue
Advances from other funds
Total liabilities

Fund balances:
Nonspendable
Restricted
Committed
Assigned
Unassigned
Total fund balances

Special Revenue
Fire
Protection
District

189,774
31,350
12,630,469
12,851,593

24,497,620

10,882,192

Housing
Authority
$

1,471
201,233
$

11,084,896

2,500
2,500

24,434
83,741,123

4,516
4,050
8,566

4,791,829

55,980
8,813,415

827,043
73,192
900,235

83,741,123

8,813,415

See accompanying notes to financial statements

21

54,024,254

71,222
71,222

54,024,254

19,909,643

813,434
42,799,315
43,612,749

19,909,643

6,179,121
124,236,623

2,457,638
106,990
864,004
3,440,012
10,196,533
4,203,114
21,268,291

124,236,623

6,636,435
414,499,137

9,510,481
294,176
968,546
3,440,012
10,196,533
4,203,114
55,429,784
84,042,646

9,534,894
9,534,894

3,000
75,791,912
28,547,282
(4,337,791)
100,004,403
$

198,942,177
4,027,589
438,371
2,046,658
75,091,524
51,905,200
(422,958)
3,440,012
14,462,816
1,058,443
185,558
1,257,528
55,429,784

2,963,929
2,963,929

120,000
(23,823,106)
(23,703,106)
$

102,068,182

Total
Governmental
Funds

800,534
438,371
414,783
6,714,293
(177,268)
5,331,810
887,611
3,000
1,257,528
318,658

51,174,020
2,779,012
53,953,032
$

19,744,136
45,507
120,000
-

3,965,606
55,980
3,891,594
7,913,180
$

2,841,391

Other
Governmental
Funds

Traffic
Mitigation

8,843
51,174,020

82,499,697
82,499,697
$

28,500
3,937,106

1,232,860
1,232,860

11,082,396
11,082,396
11,084,896

Capital
Reinvestment

34,178
1,399,733
55,746,762
20,079,247
-

6,456,769

Capital Project
Future
Capital
Projects

55,467,516
180,514,442
3,190,424
54,729,493
27,019,722
320,921,597
$

414,499,137

Exhibit D

CITY OF FONTANA
Reconciliation of the Balance Sheet of Governmental Funds
to the Statement of Net Position
June 30, 2014

Fund balances of governmental funds

320,921,597

Amounts reported for governmental activities in the Statement of Net Position are different because:
Capital assets, net of depreciation, have not been included as financial resources in governmental fund activity.

752,268,664

Long-term debt and compensated absences have not been included in the governmental funds.

(75,503,367)

Accrued interest payable from the current portion of interest due on long-term debt has not been reported in the governmental funds.

(944,724)

An Internal Service Fund is used by management to charge the costs of fleet management to individual funds. The assets and
liabilities of the Internal Service Fund must be added to the Statement of Net Position.

3,847,160

Revenues in the Statement of Activities that do not provide current financial resources are not reported as revenues in the funds.

9,534,894

Governmental funds report all contributions in relation to the Annual Required Contribution (ARC) for OPEB as expenditures, but in
the Statement of Net Position any excess or deficiencies in relation to the ARC are recorded as an asset or a liability.
Net position of governmental activities

(17,231,510)
$

See accompanying notes to financial statements

22

992,892,714

Exhibit E

CITY OF FONTANA
Statement of Revenues, Expenditures and Changes in Fund Balances
Governmental Funds
For the Year Ended June 30, 2014

General
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from property owners
Other revenue

Total revenues

Net change in fund balances

170,644
-

458,943

170,644

120,373
-

85,561

1,343,831
324,372
1,668,203

3,857,087
39,517
214,860
1,872,950

50,272
50,272

Other
Governmental
Funds

Traffic
Mitigation

5,059,314
3,975

286,532
1,420,627
16,812,267
2,658,511
2,367,661
15,531,166
2,550,835
2,308,611
492,700

Totals
$

89,113,385
4,014,081
31,222,032
10,622,985
3,114,133
15,531,166
8,292,701
2,308,611
10,125,947

44,428,910

174,345,041

619,941
144,767
9,631

282,830
4,866,764
2,388,254
5,334,531
7,531,708

5,093,201
190,262
18,039,706
244,841
3,304,672
10,270,836
6,105,796

49,137,099
20,793,356
32,721,384
3,720,967
12,915,801
20,009,693
9,802,816

2,335,000
2,902,744

2,335,000
2,902,744
174,742,947

3,208,132

20,603,094

120,373

5,984,414

85,561

5,063,289

49,261,397

(2,861,790)

9,088,441

7,113,505

338,570

(5,813,770)

(35,289)

(3,395,086)

(4,832,487)

(397,906)

506,692
(405,900)
-

8,408,320
(10,362,947)
3,873,854
-

23,890,997
(22,304,337)
3,873,854
11,458

10,924,885
(8,101,634)
11,458

(98,900)
-

1,006,100
(3,161,200)
-

2,834,709

(98,900)

(2,155,100)

(27,081)
$

390,245
68,698

20,603,094
-

Capital Projects
Future
Capital
Projects

Capital
Reinvestment

90,416,687

45,898,012
33,106,360
79,004,372

Net change in fund balances

(27,081)

Fund Balances:
Beginning of fiscal year, as originally stated
Restatements
Beginning of fiscal year, as restated

27,290,769
379,226
11,573
35,031
-

Housing
Authority

27,716,599

1,863,566
1,344,566

Total other financing sources (uses)

44,043,898
10,824,591
3,436,609
9,611,129
2,601,117
389,968

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Sale of capital assets

11,980,724
315,849
12,296,573

282,830
4,126,450
2,243,487
5,334,531
7,522,077

Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

End of fiscal year

61,536,084
2,214,228
2,429,041
6,609,070
746,472
4,455,453
9,564,549
87,554,897

Expenditures:
Current:
General government:
City council and commissions
City administration
Management services
Information technology
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital Outlay
Debt Service:
Principal
Interest

Special Revenue
Fire
Protection
District

Traffic
Congestion
Relief

78,977,291

4,958,405

338,570

(12,260,110)
13,465,273
1,205,163

6,075,499
48,492
6,123,991

82,161,127
82,161,127

10,194,704

4,958,405
$

11,082,396

3,045,000
(173,756)
-

8,989,541

8,989,541
$

2,871,244

82,499,697

10,794,148
61,558
10,855,706
(2,942,526)
$

7,913,180

See accompanying notes to financial statements

23

(2,942,526)

338,570
$

1,919,227

5,471,972

(35,289)

(3,294,294)

100,792

(2,913,260)

5,074,066

54,823,125
(834,804)
53,988,321

(21,993,408)
1,584,596
(20,408,812)

110,452,461
(7,534,798)
102,917,663

275,950,854
39,896,677
315,847,531

(35,289)
$

53,953,032

(3,294,294)
$

(23,703,106)

(2,913,260)
$

100,004,403

5,074,066
$

320,921,597

Exhibit F

CITY OF FONTANA
Reconciliation of the Statement of Revenues, Expenditures and Changes in Fund Balances
of Governmental Funds to the Statement of Activities
For the Year Ended June 30, 2014

Net change in fund balances - total governmental funds

5,074,066

Amounts reported for governmental activities in the Statement of Activities are different because:
Governmental funds report capital outlay as expenditures. However, in the Statement of Activities, the cost of those assets is allocated over
their estimated useful lives as depreciation expense. This is the amount of capital assets recorded in the current period.

7,987,317

In the Statement of Activities, only the gain/loss on the sale of capital assets is reported. However, in the governmental funds, the proceeds from the
sale increase financial resources. Thus, the change in net position differs from the change in fund balance by the cost of the capital assets sold.

(3,449,924)

Donations of capital assets increase net position in the Statement of Activities, but do not appear in the governmental funds because they are not
financial resources.

45,535,295

Depreciation expense on capital assets is reported in the Statement of Activities, but they do not require the use of current financial resources.
Therefore, depreciation expense is not reported as expenditures in governmental funds.

(35,143,684)

Revenues in the Statement of Activities that do not provide current financial resources are not reported as unavailable revenues in the funds.

4,706,362

The issuance of long-term debt provides current financial resources to governmental funds, but issuing debt increases long-term liabilities in the
Statement of Net Position. Repayment of bond principal is an expenditure in governmental funds, but the repayment reduces long-term
liabilities in the Statement of Net Position.

(1,538,854)

Some expenses reported in the Statement of Activities do not require the use of current financial resources and, therefore, are not reported as expenditures
in governmental funds.

(1,296,694)

The Internal Service Fund is used by management to charge the costs of fleet management to individual funds. The net gain of the Internal Service
Fund is reported with governmental activities.

(34,661)

Governmental funds report all contributions in relation to the Annual Required Contribution (ARC) for OPEB as expenditures, however in the Statement of Activities
only the ARC is an expense.
Change in net position of governmental activities

(2,137,099)
$

See accompanying notes to financial statements

24

19,702,124

Exhibit G

CITY OF FONTANA

Page 1 of 4
General Fund
Statement of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual
For the Year Ended June 30, 2014
Budget Amounts
Original
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Investment earnings
Other revenue

Total revenues
Expenditures:
Current:
General government:
City council and commissions
City administration
Management services
Information technology
Human resources
Public safety:
Police
Public works
Community development
Community services
Engineering
Capital outlay
Total expenditures
Excess (deficit) of
revenues over expenditures
Other Financing Sources (Uses):
Transfers in
Transfers out
Sale of capital assets
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

Actual
Amounts

Final

60,265,000
2,198,000
3,058,820
5,945,910
750,300
4,637,700
9,612,270

61,750,000
2,390,800
2,268,820
6,694,530
750,300
4,838,200
9,934,202

61,536,084
2,214,228
2,429,041
6,609,070
746,472
4,455,453
9,564,549

Variance with
Final Budget Positive (Negative)

(213,916)
(176,572)
160,221
(85,460)
(3,828)
(382,747)
(369,653)

86,468,000

88,626,852

87,554,897

(1,071,955)

288,610
3,939,560
2,486,540
5,126,560
6,877,840

289,930
4,103,577
2,628,178
5,707,647
7,328,008

282,830
4,126,450
2,243,487
5,334,531
7,522,077

7,100
(22,873)
384,691
373,116
(194,069)

45,533,470
11,479,020
3,343,180
10,186,900
2,389,100
215,100

46,123,266
11,733,031
3,660,813
10,453,208
2,818,447
249,435

44,043,898
10,824,591
3,436,609
9,611,129
2,601,117
389,968

2,079,368
908,440
224,204
842,079
217,330
(140,533)

91,865,880

95,095,540

90,416,687

4,678,853

(5,397,880)

(6,468,688)

(2,861,790)

3,606,898

11,567,100
(8,353,240)
-

11,628,100
(8,092,810)
-

10,924,885
(8,101,634)
11,458

(703,215)
(8,824)
11,458

3,213,860

3,535,290

2,834,709

(700,581)

(2,184,020)

(2,933,398)

79,004,372

79,004,372

76,820,352

76,070,974

See accompanying notes to financial statements

25

(27,081)

2,906,317

79,004,372
$

78,977,291

2,906,317

Exhibit G

CITY OF FONTANA

Page 2 of 4
Traffic Congestion Relief - Special Revenue
Statement of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual
For the Year Ended June 30, 2014
Budget Amounts
Original
Revenues:
Intergovernmental
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
Engineering
Capital outlay
Total expenditures
Excess (deficit) of
revenues over expenditures
Other Financing Sources (Uses):
Transfers out
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

Actual
Amounts

Final

2,150,000
2,150,000

6,942,891
140,000
122,684
7,205,575

11,980,724
315,849
12,296,573

Variance with
Final Budget Positive (Negative)

5,037,833
175,849
(122,684)
5,090,998

940,950
425,300

2,235,895
9,504,694

1,863,566
1,344,566

372,329
8,160,128

1,366,250

11,740,589

3,208,132

8,532,457

783,750

(4,535,014)

9,088,441

13,623,455

(98,900)
(98,900)
684,850
1,205,163
1,890,013

(98,900)
(98,900)
(4,633,914)
1,205,163
(3,428,751)

(98,900)
(98,900)
8,989,541
1,205,163
10,194,704

13,623,455
13,623,455

See accompanying notes to financial statements

26

Exhibit G

CITY OF FONTANA

Page 3 of 4
Fire Protection District - Special Revenue
Statement of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual
For the Year Ended June 30, 2014
Budget Amounts
Original
Revenues:
Taxes
Licenses and permits
Charges for services
Investment earnings
Total revenues

Expenditures:
Current:
Public safety:
Fire
Total expenditures
Excess (deficit) of
revenues over expenditures
Other Financing Sources (Uses):
Transfers in
Transfers out
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning
Fund balances - ending

Actual
Amounts

Final

24,400,000
366,000
20,000
24,786,000

25,000,000
366,000
20,000
10,000
25,396,000

27,290,769
379,226
11,573
35,031
27,716,599

Variance with
Final Budget Positive (Negative)

2,290,769
13,226
(8,427)
25,031
2,320,599

20,426,500

20,616,637

20,603,094

13,543

20,426,500

20,616,637

20,603,094

13,543

4,359,500

4,779,363

7,113,505

2,334,142

1,006,100
(3,161,200)
(2,155,100)
2,204,400
6,123,991
8,328,391

1,006,100
(3,161,200)
(2,155,100)
2,624,263
6,123,991
8,748,254

1,006,100
(3,161,200)
(2,155,100)
4,958,405
6,123,991
11,082,396

2,334,142
2,334,142

See accompanying notes to financial statements

27

Exhibit G

CITY OF FONTANA

Page 4 of 4
Housing Authority Low/Mod Housing Fund - Special Revenue
Statement of Revenues, Expenditures, and Changes in Fund Balances - Budget and Actual
For the Year Ended June 30, 2014
Budget Amounts
Original
Revenues:
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City administration
Capital outlay
Total expenditures
Excess (deficit) of
revenues over expenditures
Net change in fund balances
Fund balances - beginning
Fund balances - ending

Actual
Amounts

Final

80,000
46,000
126,000

252,000
46,000
298,000

390,245
68,698
458,943

Variance with
Final Budget Positive (Negative)

138,245
22,698
160,943

80,590
80,590

113,590
112,100
225,690

120,373
120,373

(6,783)
112,100
105,317

45,410

72,310

338,570

266,260

45,410
82,161,127
82,206,537

72,310
82,161,127
82,233,437

338,570
82,161,127
82,499,697

266,260
266,260

See accompanying notes to financial statements

28

Exhibit H

CITY OF FONTANA
Statement of Net Position
Proprietary Funds
June 30, 2014

Sewer
Operations
Assets:
Current Assets:
Cash and investments
Accounts receivables
Interest receivable
Loans receivable
Loans to Successor Agency
Allowance for doubtful accounts
Due from other governments
Inventories

Total current assets

20,836,888
671,975
67,663
6,303,366
3,305,829
(3,310,886)
8,280
73,706

Business-type Activities
Enterprise Funds
Non-Major
Enterprise Fund Water
Operations

27,956,821

Noncurrent Assets:
Capital assets, not being depreciated
Capital assets, net of depreciation
Total noncurrent assets

162,244
783
1,805,661
-

Total assets
Liabilities:
Current Liabilities:
Accounts payable
Deposits payable
Interest payable
Retentions payable
Compensated absences payable - current
Loans payable - current
Total current liabilities

Totals

1,968,688

109,904
74,714,458
74,824,362

Governmental
Activities
Internal Service
Fund Fleet
Operations

20,999,132
671,975
68,446
8,109,027
3,305,829
(3,310,886)
8,280
73,706

1,732,598
22,472
6,262
190,869

29,925,509

1,952,201

109,904
74,714,458
74,824,362

2,491,438
2,491,438

102,781,183

1,968,688

104,749,871

4,443,639

1,668,043
633,730
126,378
21,873
203,090
761,957
3,415,071

9,079
9,079

1,677,122
633,730
126,378
21,873
203,090
761,957
3,424,150

215,843
215,843

Noncurrent Liabilities:
Compensated absences payable
Loans payable
Total noncurrent liabilities
Total liabilities
Net Position:
Net investment in capital assets
Unrestricted

2,554
11,452,144

2,554
11,452,144

11,454,698

11,454,698

14,869,769

9,079

14,878,848

215,843

62,610,261
25,301,153

1,959,609

62,610,261
27,260,762

2,491,438
1,736,358

Total net position

87,911,414

1,959,609

89,871,023

4,227,796

Total Liabilities and Net Position

102,781,183

1,968,688

104,749,871

4,443,639

Reconciliation of Net Position to the Statement of Net Position


Net Position per Statement of Net Position - Proprietary Funds

89,871,023

Prior years' accumulated adjustment to reflect the consolidation of internal


service fund activities related to enterprise funds

380,637
$

Net position per Statement of Net Position

See accompanying notes to financial statements

29

90,251,660

Exhibit I

CITY OF FONTANA
Statement of Revenues, Expenses and Changes in Fund Net Position
Proprietary Funds
For the Year Ended June 30, 2014

Sewer
Operations
Operating Revenues:
Charges for services
Other revenue

15,368,180
180,232

Total revenues

15,548,412

Operating Expenses:
Personnel costs
Operating costs
Contractual
Depreciation

2,410,620
745,734
10,673,450
2,985,881

Total operating expenses


Operating income (loss)
Non-Operating Revenues (Expenses):
Investment earnings
Interest payments
Total non-operating revenues (expenses)
Income (loss) before contributions
and transfers

Beginning of fiscal year, as restated


$

15,368,180
180,232

3,590,240
81,961
3,672,201

1,130
133,221
-

2,410,620
746,864
10,806,671
2,985,881

691,901
1,652,289
644,552
872,580

16,815,685
(1,267,273)

134,351
(134,351)

16,950,036
(1,401,624)

3,861,322
(189,121)

464,060
(228,797)

(11,772)
-

452,288
(228,797)

75,353
-

235,263

(11,772)

223,491

75,353

(146,123)
-

(1,685,305)

Net Position:
Beginning of fiscal year
Restatements

Governmental
Activities
Internal Service
Fund Fleet
Operations

15,548,412

1,069,865
103,440
(1,826,600)

Change in net position

Totals

(1,032,010)

Capital contributions - connection fees


Transfers in
Transfers out

Net position at end of year

Business-type Activities
Enterprise Funds
Non-Major
Enterprise Fund Water
Operations

(146,123)

(1,178,133)

(113,768)

1,069,865
103,440
(1,826,600)

136,500
-

(1,831,428)

22,732

89,430,976
165,743

2,105,732
-

91,536,708
-

4,205,064
-

89,596,719

2,105,732

91,536,708

4,205,064

87,911,414

1,959,609

89,705,280

Reconciliation of Changes in Net Position to the Statement of Activities:


Changes in Net Position, per the Statement of Revenues, Expenses and Changes in Fund Net
Position - Proprietary Funds
Adjustment to reflect the consolidation of internal service activities related to enterprise funds
Changes in Net Position of Business-Type Activities per Statement of Activities
See accompanying notes to financial statements

30

(1,831,428)
.
$

57,393
(1,774,035)

4,227,796

CITY OF FONTANA

Exhibit J

Statement of Cash Flows


Proprietary Funds
For the Year Ended June 30, 2014

Sewer
Operations
Cash Flow from Operating Activities:
Cash received from customers
Cash payments to suppliers of goods and services
Cash payments to employees for services

15,641,885
(11,548,227)
(2,393,555)

Net cash provided by (used for) operating activities

Business-type Activities
Enterprise Funds
Non-Major
Enterprise Fund Water
Operations
$

1,700,103

Cash Flows from Noncapital Financing Activities:


Transfers received
Transfers paid

(135,378)
-

Totals
$

(135,378)

15,641,885
(11,683,605)
(2,393,555)

Governmental
Activities
Internal Service
Fund Fleet
Operations
$

3,675,076
(2,279,086)
(691,901)

1,564,725

704,089

103,440
(1,826,600)

103,440
(1,826,600)

136,500
-

Net cash provided by (used for) noncapital financing activities

(1,723,160)

(1,723,160)

136,500

Cash Flows from Capital and Related Financing Activities:


Payments for debt service - principal payments
Payments for debt service - interest payments
Capital contributions
Acquisition and construction of capital assets
Net cash provided by (used for) capital and related financing activities

(748,504)
(236,314)
1,069,865
(1,221,294)

(748,504)
(236,314)
1,069,865
(1,221,294)

(1,459,845)

(1,136,247)

(1,136,247)

(1,459,845)

Cash Flows from Investing Activities:


Investment earnings
Net cash provided by investing activities
Net increase (decrease) in cash and cash equivalents

844,422

60,789

905,211

77,743

844,422

60,789

905,211

77,743

(314,882)

Cash and cash equivalents - beginning of year

(74,589)

21,151,770

Cash and cash equivalents - end of year

20,836,888

(389,471)

236,833

(541,513)

21,388,603

2,274,111

162,244

20,999,132

1,732,598

(134,351)

(1,401,624)

(189,121)

Reconciliation of Operating Income to Net Cash Provided by (Used for) Operating Activities:
Operating Income (Loss)

(1,267,273)

Adjustments to Reconcile Operating Income (Loss) to Net Cash


Provided (Used) by Operating Activities:
Depreciation
Changes in Assets and Liabilities:
Accounts receivable
Due from other governments
Inventories
Accounts payable
Deposits payable
Accrued compensated absences
Retentions payable
Net cash provided by (used for) operating activities

2,985,881

81,334
(197)
5,427
(308,409)
12,336
17,065
8,196
$

Schedule of Noncash Investing and Capital and Noncapital Financing Activities


Noncash Investing Activities - Changes in fair value of investments
$

(1,027)
-

872,580

81,334
(197)
5,427
(309,436)
12,336
17,065
8,196

1,700,103

(135,378)

1,564,725

(103,135)

(20,067)

(123,202)

See accompanying notes to financial statements

31

2,985,881

2,875
(28,456)
46,211
$

704,089

Exhibit K

CITY OF FONTANA
Statement of Fiduciary Net Position
Fiduciary Funds
June 30, 2014

Agency
Funds
Assets:
Cash and investments
Receivables (net):
Assessments
Interest
Loans receivable
Allowance for doubtful accounts
Deposits
Land held for resale
Restricted assets:
Cash and investments
Capital assets not being depreciated
Capital assets, net of depreciation
Total assets

3,428,901

Private Purpose
Trust Fund
Successor Agency
of the Former RDA
$

362,765
11
-

Liabilities:
Accounts payable
Deposits payable
Interest payable
Due to bondholders
Long-term liabilities:
Due in one year
Due in more than one year
Total liabilities

23,645,945
27,437,622

630
3,428,282
24,008,710

25,367,861
1,244,685
4,065,795
(1,971,279)
128,327
6,859,096

27,437,622

9,829,051
33,256,437
50,561,961
129,341,934

62,582
101,759
5,082,421
12,965,000
596,155,679
614,367,441

Net Position:
Held in trust for other purposes
Total Net Position

See accompanying notes to financial statements

32

(485,025,507)
(485,025,507)

Exhibit L

CITY OF FONTANA
Statement of Changes in Fiduciary Net Position
Fiduciary Funds
For the Year Ended June 30, 2014

Private Purpose
Trust Fund
Successor Agency
of the Former RDA
Additions:
Contributions from other governments
Interest and change in fair value of investments
Other revenue

Total additions

33,256,236
804,464
294,573
34,355,273

Deductions:
Administrative expenses
Interest expense
Contractual services
Contributions to other governments
Depreciation expense

52,585
26,762,655
8,713,745
29,194,654
3,193,089

Total deductions

67,916,728
(33,561,455)

Changes in net position


Net Position - Beginning of the Year
Restatements
Beginning of fiscal year, as restated

(449,262,893)
(2,201,159)
(451,464,052)

Net Position - End of the Year

See accompanying notes to financial statements

33

(485,025,507)

34

CITY OF FONTANA
Notes to the Financial Statements

I.
Note 1.
a.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Summary of Significant Accounting Policies

Description of the Reporting Entity

The City of Fontana was incorporated on June 25, 1952, under the laws of the State of California and enjoys all the rights and privileges applicable
to a General Law City. It is governed by an elected five-member board. As required by generally accepted accounting principles, these financial
statements present the City of Fontana (the primary government) and its component units. The component units discussed below are included in
the reporting entity on a blended basis because their governing bodies are the same as the primary government and because of their operational
or financial relationship with the City of Fontana. Separate financial statements are not prepared as they involve only one fund which is presented
in this report. The City operates under a Council-Manager form of government, and currently provides a wide variety of services to its citizens,
including police, public services, community development, general administrative and other services.
Blended Component Units:
The Fontana Industrial Development Authority was established February 3, 1981, pursuant to Government Code Section 91500 of the
State of California for the purpose of encouraging and financing industrial development within areas of the City of Fontana. There was no
activity for the year being reported therefore the Fontana Industrial Development Authority is not presented in this report.
The Fontana Public Financing Authority was established on May 2, 1989, pursuant to Government Code Section 6500 of the State of
California (Joint Exercise of Powers). Its purpose is to assist in the financing of capital improvements and working capital requirements of the
City, the former Redevelopment Agency and any other eligible local agencies. Separate financial statements are not available for the
Authority.
The Fontana Housing Authority was established May 3, 1994, pursuant to Government Code Section 34240 of the State of California for the
purpose of rehabilitating and increasing the low- and moderate-income housing stock in the City of Fontana. The Fontana Housing Authority
operates as a separate entity; however, it is under control of the City of Fontana and its governing body. Separate financials statements are
not available for the Authority.
The Fontana Community Foundation was established on April 27, 2005, pursuant to Section 501(c)(3) of the Internal Revenue Code of
1986 for the purpose of aiding and assisting in the implementation, improvement and maintenance of public services that preserve and
promote the health and welfare and education of local citizenry of the City of Fontana. The Fontana Community Foundation operates as a
separate entity; however, it is under control of the City of Fontana and its governing body. Separate financials statements are not available for
the Foundation.
The Fontana Fire Protection District was established on July 1, 2008 pursuant to the State of California Health and Safety Code Section
13800 for the purpose of providing fire suppression, emergency medical, fire prevention and education services within the city limits and the
unincorporated area within the Districts Sphere of Influence. The Fontana Fire Protection District operates as a separate special district;
however, it is under control of the City of Fontana and its governing body. Separate financials statements are not available for the District.
35

CITY OF FONTANA
Notes to the Financial Statements

b. Government-Wide and Fund Financial Statements


The government-wide financial statements include a statement of net position and a statement of activities. These statements present summaries
of governmental and business-type activities for the City accompanied by a total column. Fiduciary activities of the City are not included in these
statements. For the most part, the effect of interfund activities has been removed from these statements. Governmental activities, which normally
are supported by taxes and intergovernmental revenues, are reported separately from business-type activities, which rely to a significant extent on
fees and charges for support.
The statement of activities demonstrates the degree to which the direct expenses of a given function or segment are offset by program revenues.
Direct expenses are those that are clearly identifiable with a specific function or segment. Program revenues include 1) charges to customers or
applicants who purchase, use, or directly benefit from goods, services or privileges provided by a given function or segment and 2) grants and
contributions that are restricted to meeting the operational or capital requirements of a particular function or segment. Taxes and other items not
properly included among program revenues are reported instead as general revenues.
Separate financial statements are provided for governmental funds, proprietary funds, and fiduciary funds, even though the latter are excluded
from the government-wide financial statements. Major individual governmental funds and major individual enterprise funds are reported as
separate columns in the fund financial statements.

c.

Measurement Focus, Basis of Accounting and Financial Statement Presentation

The government-wide financial statements are reported using the economic resources measurement focus and the accrual basis of accounting, as
are the proprietary fund financial statements. Revenues are recorded when earned and expenses are recorded when a liability is incurred,
regardless of the timing of related cash flows. Property taxes are recognized as revenues in the year for which they are levied. Grants and similar
items are recognized as revenue as soon as all eligibility requirements imposed by the provider have been met.
Governmental fund financial statements are reported using the current financial resources measurement focus and the modified accrual basis of
accounting. Revenues are recognized as soon as they are both measurable and available. Revenues are considered to be available when they
are collectible within the current period or soon enough thereafter to pay liabilities of the current period. For this purpose, the City considers
revenues to be available if they are collected within 60 days of the end of the current fiscal period or 180 days for certain intergovernmental
revenues. Expenditures generally are recorded when a liability is incurred, as under accrual accounting. However, debt service expenditures, as
well as expenditures related to compensated absences and claims and judgments, are recorded only when payment is due.
The Citys fiduciary funds consist of agency funds and a private purpose trust fund. Agency funds are used to account for situation where the
governments role is purely custodial. All assets reported in an agency fund are offset by a liability to the part on whose behalf they are held.
Agency funds have no measurement focus. Private purpose trust funds are accounted for using the economic resources measurement focus and
the accrual basis of accounting. Under the accrual basis of accounting, revenues are recognized in the period in which they are earned while
expenses are recognized in the period in which the liability is incurred.
Property taxes, franchise taxes, licenses, and interest associated with the current fiscal period are all considered to be susceptible to accrual and
so have been recognized as revenue of the current fiscal period. Only the portion of special assessments receivable due within the current fiscal
36

CITY OF FONTANA
Notes to the Financial Statements
period is considered to be susceptible to accrual as revenue of the current period. All other revenue items are considered to be measurable and
available only when cash is received by the City.
The City reports the following major governmental funds:
The General Fund is the general operating fund of the City. It is used to account for all financial resources except those required to be
accounted for in another fund.
The Traffic Congestion Relief Special Revenue Fund accounts for the receipt of voter-approved (Measure I) tax revenue relating to the
relief of traffic congestion through maintenance and upkeep of streets and highways.
The Fire Protection District Special Revenue Fund accounts for the cost of fire suppression, emergency medical, fire prevention and
education services incurred by the District within the Citys Sphere of Influence.
The Housing Authority Special Revenue Fund accounts for the assets and activities transferred from the Former Fontana Redevelopment
Agency that will be monies to be used to increase and improve the community's supply of low and moderate income housing.
The Capital Reinvestment Fund accounts for discretionary infrastructure projects.
The Future Capital Projects Fund accounts for capital improvement reimbursements from the San Bernardino Associated Governments
(SANBAG) that is used for general infrastructure improvements throughout the City.
The Traffic Mitigation Capital Project Fund accounts for the revenues received from develop impact fees which, in turn, are expended for
traffic studies, planning and construction of traffic flow improvements.
The City reports the following major proprietary fund:
The Sewer Operations Fund is used to account for the operation of the Citys sewer utility system, a self-supporting activity which renders
services on a user charge basis to residences and businesses located in the City.
Additionally, the City reports the following fund types:
Governmental Fund Types
Special Revenue Funds to account for the proceeds of specific revenue resources (other than major capital projects) that are legally
restricted to expenditures for specific purposes.
Debt Service Funds to account for the accumulation of resources for, and the payment of, long-term debt obligation principal, interest and
related costs.
37

CITY OF FONTANA
Notes to the Financial Statements
Capital Project Funds to account for financial resources to be used for the acquisition or construction of major capital facilities.
Proprietary Fund Types
Enterprise Funds to account for operations that are financed and operated in a manner similar to private business enterprises, where the
intent of the City Council is that the costs (including depreciation) of providing goods and services to the general public on a continuing basis
be financed or recovered primarily through user charges.
Internal Service Fund to account for financial transactions related to replacement of City-owned vehicles and equipment. These services
are provided to other departments or agencies of the City, on a cost reimbursement basis.
Fiduciary Fund Types
Agency Funds to account for assets held by the City in a custodial capacity as a trustee or as an agent. These assets include deposits
placed with the City by developers, individuals and groups to obtain future services; and special taxes and assessments used to pay principal
and interest on related bonds with no direct City liability. These deposits are reduced by payments and/or refunds to individuals or entities at
some future time. Agency funds are custodial in nature and do not involve measurement of results of operations.
Private Purpose Trust Fund - accounts for the assets and liabilities of the former redevelopment agency and is allocated revenue to pay
estimated installment payments of enforceable obligations until obligations of the former redevelopment agency are paid in full and assets
have been liquidated.
As a general rule, the effect of interfund activity has been eliminated from the government-wide financial statements. Exceptions to this general
rule are charges between the Citys sewer function and various other functions of the City. Elimination of these charges would distort the direct
costs and program revenues reported for the various functions concerned.
Proprietary funds distinguish operating revenues and expenses from non-operating items. Operating revenues and expenses generally result
from providing services and producing and delivering goods in connection with a proprietary funds principal ongoing operations. The principal
operating revenues of the enterprise funds and the internal service fund are charges to customers for sales and services. Operating expenses for
enterprise funds and internal service fund include the costs of sales and services, administrative expenses, and depreciation on capital assets. All
revenues and expenses not meeting this definition are reported as non-operating revenues and expenses.
When both restricted and unrestricted resources are available for use, it is the Citys policy to use restricted resources first, then unrestricted
resources as they are needed.

38

CITY OF FONTANA
Notes to the Financial Statements

d. Assets, Liabilities and Net Position or Fund Balance


Deposits and Investments
The Citys cash and cash equivalents are considered to be cash on hand, demand deposits, and short-term investments with original maturities of
three months or less from the date of acquisition.
Investments for the City are reported at fair value. The Citys policy is generally to hold investments until maturity or until market values equal or
exceed cost. The State Treasurers Investment Pool operates in accordance with appropriate State laws and regulations. The reported value of
the pool is the same as the fair value of the pool shares.
Receivables and Payables
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 (current portion of interfund loans) or advances to/from other funds (the non-current portion of interfund loans). All
other outstanding balances between funds are reported as due to/from other funds. Any residual balances outstanding between the
governmental activities and business-type activities are reported in the government-wide financial statements as internal balances.
Advances between funds, as reported in the fund financial statements, are offset by a non-spendable fund balance reserve account in applicable
governmental funds to indicate that they are not available for appropriation and are not expendable available financial resources.
The City has elected, by ordinance, that the duties of assessing and collecting property taxes be performed by the San Bernardino County
Assessor and Tax Collector, respectively. Tax levies cover the period from July 1 to June 30 of each year. All tax liens attach annually on
January 1 preceding the fiscal year for which the taxes are levied. Taxes are levied on both real and personal property as of January 1. Secured
property taxes are levied against real property and are due and payable in two equal installments. The first installment is due on November 1 and
becomes delinquent if not paid by December 10. The second installment is due on February 1 and becomes delinquent if not paid by April 10.
Unsecured personal property taxes are due on July 1 each year and become delinquent if not paid by August 31.
Functional Classifications
Expenditures of the Governmental funds are classified by function. Functional classifications are defined as follows:
General Government includes legislative activities which have a primary objective of providing legal and policy guidelines for the City. Also
included in this classification are those activities which provide management or support services across more than one functional area.
Public Safety includes those activities which involve the protection of people and property.
Public Works includes those activities which involve the maintenance and improvement of City streets, roads and park department
development and maintenance.
Community Development includes those activities which enhance the general quality of life and for protective inspections except those related
to fire.
39

CITY OF FONTANA
Notes to the Financial Statements
Community Services includes those activities which provide all cultural and recreational programs and facilities.
Engineering includes those activities which provide specialized skills and knowledge in support of the operation of government.
Inventories, Prepaids and Land Held for Resale
All inventories are valued at cost using the first-in, first-out (FIFO) method. Inventories consist of expendable supplies held for consumption.
Inventory costs are recorded as expenditures when used.
The General Fund inventory is accounted for using the consumption method and is offset by a reservation of fund balance in the fund-level
statements, which indicates that it does not constitute available spendable resources.
Certain payments to vendors reflect costs applicable to future accounting periods and are recorded as prepaids in both the government-wide and
fund financial statements.
Land purchased for resale is capitalized as inventory at acquisition cost or net realizable value, if lower.
Restricted Assets
Restricted assets represent unexpended bond proceeds, interest earnings thereon and reserve amounts of certificates of participation, tax
allocation bonds, and special assessment bonds. Under the related resolutions and indentures, the remaining proceeds are restricted for the use
of future construction of improvements to the respective projects, for debt service or for reserve requirements. The majority of these assets are
held by trustees and fiscal agents.
Capital Assets
Capital assets, which include property, plant, equipment and infrastructure assets (e.g., roads, sidewalks, and similar items), are reported in the
applicable governmental or business-type activities columns in the government-wide financial statements. Capital assets are defined by the City
as assets with an initial, individual cost of more than $5,000 and an estimated useful life in excess of two years. Such assets are recorded at
historical cost or estimated historical cost if purchased or constructed. Donated capital assets are recorded at estimated fair market value at the
date of donation.
In accordance with GASB 34, the City has reported general infrastructure assets acquired in prior and current years. The costs of normal
maintenance and repairs that do not add to the value of the asset or materially extend assets lives are not capitalized. Major outlays for capital
assets and improvements are capitalized as projects are constructed. Interest incurred during the construction phase of capital assets of
business-type activities is included as part of the capitalized value of the assets constructed.

40

CITY OF FONTANA
Notes to the Financial Statements
Property, plant and equipment of the primary government is depreciated using the straight-line method over the following estimated useful lives:
Asset
Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure

Years
40-55 years
3-20 years
5-20 years
20-30 years

Deferred Outflows/Inflows of Resources


In addition to assets, the statement of net position will sometimes report a separate section for deferred outflows of resources. This separate
financial statement element, deferred outflows of resources, represents a consumption of net position that applies to a future period(s) and so will
not be recognized as an outflow of resources (expense/ expenditure) until then. The government does not have any items that qualifies for
reporting in this category.
In addition to liabilities, the statement of net position will sometimes report a separate section for deferred inflows of resources. This separate
financial statement element, deferred inflows of resources, represents an acquisition of net position that applies to a future period(s) and so will not
be recognized as an inflow of resources (revenue) until that time. The government has only one type of item, which arises only under a modified
accrual basis of accounting, that qualifies for reporting in this category. Accordingly, the item, unavailable revenue, is reported only in the
governmental funds balance sheet. The governmental funds report unavailable revenues for revenues that are measurable but are not collected
within 60 days of the end of the current fiscal period. These amounts are deferred and recognized as an inflow of resources in the period that the
amounts become available.
Compensated Absences
It is the Citys policy to permit employees to accumulate earned but unused personal leave which includes both vacation and sick pay benefits. All
personal leave is accrued when incurred in the government-wide, proprietary, and fiduciary fund financial statements. The General Fund and the
Sewer Operations Fund are typically used to liquidate these obligations. A liability for these amounts is reported in governmental funds only if they
have matured, for example, as a result of employee resignations and retirements.
Long-Term Obligations
In the government-wide financial statements, and proprietary fund types in the fund financial statements, long-term debt and other long-term
obligations are reported as liabilities in the applicable governmental activities, business-type activities, or proprietary fund type statement of net
position. Bond premiums and discounts are deferred and amortized over the life of the bonds using the effective interest method. Bonds payable
are reported net of the applicable bond premium or discount.
The City implemented GASB Statement 65, Items Previously Reported as Assets and Liabilities. GASB 65, among other things, amends prior
guidance with respect to the treatment of debt issuance costs. Debt issuance costs should be recognized in the period incurred rather than
reported on the statement of net position as deferred charges and recognized systematically over the life of the debt.
41

CITY OF FONTANA
Notes to the Financial Statements
In the fund financial statements, governmental fund types recognize bond premiums and discounts, as well as bond issuance costs, during the
current period. The face amount of debt issued is reported as other financial sources. Premiums received on debt issuances are reported as
other financing sources while discounts on debt issuances are reported as other financing uses. Issuance costs, whether or not withheld from the
actual debt proceeds received, are reported as debt service expenditures.
Net position flow assumption
Sometimes the government will fund outlays for a particular purpose from both restricted (e.g., restricted bond or grant proceeds) and unrestricted
resources. In order to calculate the amounts to report as restricted net position and unrestricted net position in the government-wide and
proprietary fund financial statements, a flow assumption must be made about the order in which the resources are considered to be applied. It is
the governments policy to consider restricted net position to have been depleted before unrestricted net position is applied.
Fund balance flow assumptions
Sometimes the government will fund outlays for a particular purpose from both restricted and unrestricted resources (the total of committed,
assigned, and unassigned fund balance). In order to calculate the amounts to report as restricted, committed, assigned, and unassigned fund
balance in the governmental fund financial statements a flow assumption must be made about the order in which the resources are considered to
be applied. It is the governments policy to consider restricted fund balance to have been depleted before using any of the components of
unrestricted fund balance. Further, when the components of unrestricted fund balance can be used for the same purpose, committed fund balance
is depleted first, followed by assigned fund balance. Unassigned fund balance is applied last.

e. Reconciliation of Government-Wide and Fund Financial Statements


Explanation of Certain Differences Between the Governmental Fund Balance Sheet and the Government-Wide Statement of Net Position
The governmental fund balance sheet includes a reconciliation between fund balance of governmental funds and net position of governmental
activities as reported in the government-wide statement of net position. One element of that reconciliation explains that long-term debt and
compensated absences have not been included in the governmental funds. The detail of this $75,503,367 long-term debt difference is as follows:
Lease revenue bonds payable
Loan payables
Claims and judgments
Compensated absences
Bond premium to be amortized

$ 52,490,000
3,873,854
11,816,584
6,750,336
572,593

Net adjustment to reduce fund balances of governmental


funds to arrive at net position of governmental activities

$ 75,503,367

42

CITY OF FONTANA
Notes to the Financial Statements

Explanation of Certain Differences Between the Governmental Fund Statement of Revenues, Expenditures, and Changes in Fund
Balances and the Government-Wide Statement of Activities
The governmental fund statement of revenues, expenditures, and changes in fund balances includes a reconciliation between net changes in fund
balances total governmental funds and changes in net position of governmental activities as reported in the government-wide statement of
activities. One element of that reconciliation states that the issuance of long-term debt provides current financial resources to governmental
funds, but the issuing debt increases long-term liabilities in the statement of net position. Repayment of bond principal is an expenditure in
governmental funds, but the repayment reduces long-term liabilities in the statement of net position. The details of this ($1,538,854) difference
are as follows:
Principal repayments:
Lease revenue bonds
Loans payable

$ 2,335,000
(3,873,854)

Net adjustment to increase net changes in fund balances


of governmental funds to arrive at changes in net position
of governmental activities

($1,538,854)

Another element of that reconciliation states that some expenses reported in the statement of activities do not require the use of current financial
resources and therefore are not reported as expenditures in governmental funds. The details of this ($1,296,694) are as follows:
Claims and judgments
Compensated absences
Accrued Interest
Amortization of bond premiums/discounts

($1,003,725)
(359,295)
36,715
29,611

Net adjustment to increase net changes in fund balances


of governmental funds to arrive at changes in net position
of governmental activities

43

($1,296,694)

CITY OF FONTANA
Notes to the Financial Statements

II.
Note 2.

STEWARDSHIP

Stewardship, Compliance and Accountability

Budgetary Information
Annual budgets for governmental funds are adopted on a basis consistent with generally accepted accounting principles (GAAP).
The City uses the following procedures in establishing the budgetary data reflected in the financial statements. After January 1, department heads
prepare estimates for required appropriations for the fiscal year commencing the following July 1. The proposed budget includes estimated
expenditures and forecasted revenues for the fiscal year. The data is presented to the City Manager for review. Prior to June 1, the City Manager
submits to the City Council a proposed operating budget for the upcoming fiscal year. The operating budget includes a summary of the proposed
expenditures and financial resources of the City, as well as historical data for the preceding five fiscal periods. Public meetings are conducted at
the civic center to obtain taxpayer comments. The City Council adopts the budget by June 30 through passage of an adopting resolution.
Budgets were legally adopted for the general, special revenue, debt service and all capital project funds during the fiscal year ended June 30,
2014. This appropriated budget covers substantially all City expenditures. All appropriated amounts shown are as originally adopted or as
amended by the City Council. During the year, supplementary appropriations in the Governmental Funds were approved in the amount of
$116,108,781.
Additionally, amounts representing projects that were not completed were unappropriated at the end of the year, and
reappropriated in the following year. Unexpended appropriations lapse at the year end.
The legal level of control is at the department level. Department heads are authorized to transfer budgeted amounts within their departments,
within the same funds, with the approval of the City Manager. Transfers of appropriations between departments and between funds may be made
only by authority of the City Council. Formal budgetary integration is employed as a management control device during the fiscal year for all
governmental funds.
Encumbrance accounting is employed in governmental funds. Encumbrances (e.g., purchase orders, contracts) outstanding at year end do not
constitute expenditures or liabilities because the commitments will be reappropriated and honored during the subsequent year.
There were excess expenditures over appropriations in certain funds at the department level. However, this did not result in a negative fund
balance of the individual funds because of expenditure savings from other departments in the fund and/or adequate revenues or sources in the
fund to offset expenditures. Excess of expenditures over appropriations in the individual major funds at the department level are as follows:
Expenditures

General Fund
General Government
City administration
Human resources

4,126,450
7,522,077

44

Appropriations
4,103,577
7,328,008

Excess
22,873
194,069

CITY OF FONTANA
Notes to the Financial Statements
All funds with expenditures exceeding appropriations are reviewed by the City as part of its regular quarterly budget report to ensure that adequate
revenues and/or other sources are available to cover these expenditures. In the event that revenues and other sources are not sufficient to fund
the following years planned expenditures, the budget for the following fiscal year may be adjusted to ensure that there are no fund balance deficits
in any funds. Excess of expenditures over appropriations at the fund level are as follows:
Expenditures

General Fund
Spcial Revenue Funds
AB 3229 State COPS Program
Lighting District #3 Hunter's Ridger
Capital Projects
San Sevaine Flood Control
Park Development

Appropriations

Excess

326,783
32,899

300,000
32,000

26,783
899

115,604
742,455

112,420
631,957

3,184
110,498

A budgetary comparison is not presented for the Down Payment Assistance special revenue fund as it did not have a legally adopted annual
budget. Budgetary schedules for all other governmental funds are presented in the fund financial statements or the combining and individual fund
statements and schedules.

Deficit Fund Balance


As of June 30, 2014, the following funds had deficit fund balances:
Special Revenue Funds:
Prop 1B
Grants
Office of Traffic Safety
Community Service Reimbursements
Capital Project Funds:
Traffic Mitigation
Capital Improvements

(2,233,503)
(1,236,124)
(146,380)
(590,062)
(23,703,106)
(143,421)

These deficit fund balances will be addressed through future year revenues and transfers.

45

CITY OF FONTANA
Notes to the Financial Statements

III. DETAILED NOTES ON ALL FUNDS


Note 3.

Cash and Investments

The City follows the practice of pooling cash and investments of all funds except for restricted funds generally held by outside custodians and
funds in its employees deferred compensation plans. Each funds portion of total cash and investments is summarized by fund type in the
combined balance sheet as equity in pooled cash and investments. Amounts in the Citys deferred compensation plan are no longer reported on
the Citys balance sheet as they are held in trust.
Interest income earned on pooled cash and investments is allocated to those funds which are required by law, local ordinance, administrative
action or agreements to receive interest. Such allocation is made annually, at a minimum, based on the weighted average cash balances in each
fund receiving interest. Interest income from cash and investments, which are restricted, is credited directly to the related fund.
Cash and
Investments
Governmental activities
Business-type activities
Fiduciary funds

Restricted Assets
Cash with
Fiscal Agent

Total

$ 200,674,775
20,999,132
28,796,762

6,636,435
33,474,996

$ 207,311,210
20,999,132
62,271,758

$ 250,470,669

40,111,431

$ 290,582,100

GASB Statement No. 31


The City adopted GASB Statement No. 31, Accounting and Financial Reporting for Certain Investments and for External Investment Pools, as of
July 1, 1997. GASB Statement No. 31 establishes fair value standards for investments in participating interest earning investment contracts,
external investment pools, equity securities, option contracts, stock warrants and stock rights that have readily determinable fair values.
Accordingly, the City reports its investments at fair value in the balance sheet. All investment income, including changes in the fair value of
investments, is recognized as revenue in the operating statement.
Investments and Interest Receivable Restricted
Restricted assets represent unexpended financing proceeds, interest earnings thereon and reserved amounts of certificates of participation, tax
allocation bonds, and special assessment bonds. Under the related resolutions and indentures, the remaining proceeds are restricted for the use
of future construction or improvement to the respective projects, for debt service or for reserve requirements. The majority of these assets are
held by trustees and fiscal agents.

46

CITY OF FONTANA
Notes to the Financial Statements

Authorized Investments
Under the provisions of the Citys investment policy and in accordance with Section 53601 of the California Government Code, the City may invest
in the following types of investments:
State Treasurers Local Agency Investment Fund (LAIF)
Corporate Obligations (medium-term notes and bonds)
U.S. Government Securities
Mutual Funds
Bankers Acceptances

Mortgage Pass-Through Securities (FHLMC or FNMA only)


Commercial Paper
Certificates of Deposit
Negotiable Certificates of Deposit
Investment Contracts

It is the Citys policy not to invest in Small Business Administration Obligations (SBAs), Repurchase Agreements, Reverse Repurchase
Agreements, Financial Futures and Financial Option Contracts, or California State and Local Agency Obligations even though such investments
are authorized under the California Government Code. All investments present at June 30, 2014 and during the fiscal year conform to the Citys
investment policy.
The Citys idle cash in the following bond accounts is invested in investment agreements. The type of securities held under the investment
agreements comply with the Government Code and the Citys investment policy.
The bond reserve account of $808,836 from the 2003 Lease Revenue Bonds (Police Facility Refunding Project) is invested in an investment
agreement with an annual rate of 3.982% through the year 2016.
The bond reserve account of $914,120 from the 2000 Downtown Tax Allocation Refunding Bonds is invested in an investment agreement with
an annual rate of 5.47% through the year 2021.
The bond reserve account of $1,497,646 from the 2003 Southwest Industrial Park Subordinate Tax Allocation Bonds is invested in an
investment agreement with an annual rate of 4.36% through the year 2033.
Local Agency Investment Fund (LAIF)
The LAIF is a special fund of the California State Treasury, secured by the full faith and credit of the State of California, through which local
governments may pool investments. Each city may invest up to $50,000,000 in LAIF for each entity. Investments in LAIF are highly liquid as
deposits can be converted to cash within twenty-four (24) hours without loss of interest earned to such date.
LAIF is overseen by the Local Agency Investment Advisory Board, which consists of five members, in accordance with State statute. The State
Treasurers Office audits the fund annually. The fair value of the position in the State pool is the same as the value of the pool shares.
Deposits
At June 30, 2014, the carrying amount of the Citys deposits was $32,598,394 and the bank balance was $34,979,980. The $2,381,586 difference
represents outstanding checks and other reconciling items.
47

CITY OF FONTANA
Notes to the Financial Statements
The California Government Code requires California banks and savings and loan associations to secure an Entitys deposits by pledging
government securities with a value of 110% of an Entitys deposits. California law also allows financial institutions to secure Entity deposits by
pledging first trust deed mortgage notes having a value of 150% of an Entitys total deposits. The City Treasurer may waive the collateral
requirement for deposits which are fully insured up to $250,000 by the FDIC. The collateral for deposits in federal and state chartered banks is
held in safekeeping by an authorized Agent of Depository recognized by the State of California Department of Banking. The collateral for deposits
with savings and loan associations is generally held in safekeeping by the Federal Home Loan Bank in San Francisco, California, as an Agent of
Depository. These securities are physically held in an undivided pool for all California public agency depositors. Under Government Code Section
53655, the placement of securities by a bank or savings and loan association with an Agent of Depository has the effect of perfecting the security
interest in the name of the local governmental agency. Accordingly, all collateral held by California Agents of Depository are considered to be held
for, and in the name of, the local government agency.
Credit Risk
The Citys investment policy limits investments in medium term notes (MTNs) and federal securities to those in a rating category of A or its
equivalent or better by Moodys or Standard and Poors rating service. As of June 30, 2014, the Citys investment in medium term notes, federal
securities and money market funds consisted of the following:
Medium Term Notes
General Electric Capital Corp
JP Morgan Chase & Co

Moody's
Rating
A1
Aaa

Federal Securities
Federal Home Loan Bank Note
Federal Home Loan Mortgage Corp
Federal National Mortgage Associa

Moody's
Rating
AA+
AA+
AA+

Money Market Funds


BNY Hamiliton Treasury
Dreyfus Treasury Cash Mgmt
Fidelity
First American Treasury
US Bank
Wells Fargo Advantage Gov't
Wells Fargo Treasury Plus

Moody's
Rating
Aaa
Aaa
Aaa
Aaa
Aaa
Aaa
Aaa

As of June 30, 2014, the Citys investment in external investment pools and investment agreements are unrated.
Custodial Credit Risk
The 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 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 to a transaction, a government will not be able to recover the value of
investment or collateral securities that are in the possession of an outside party. The City does not have a policy for custodial credit risk
associated with deposits or investments.
As of June 30, 2014, none of the Citys deposits or investments were exposed to custodial credit risk.
48

CITY OF FONTANA
Notes to the Financial Statements

Concentration of Credit Risk


The Citys investment policy imposes restrictions for certain types of investments with any one issuer. With respect to concentration risk, as of
June 30, 2014, the City has not invested more than 15% of its total investments in any one issuer.
In addition, GASB 40 requires a separate disclosure if any single issuer comprises more than 5% of the total investment value. As of June 30,
2014, the City has investments with the following issuers which exceed 5% of the total investment value:
Federal National Mortgage Association (FNMA)
Federal Home Loan Bank Note (FHLB)
Federal Home Loan Mortgage Corp. (FHLMC)

90,329,320
67,649,076
44,561,550

35.014%
26.222%
17.273%

Investments guaranteed by the U.S. Government and investments in mutual funds and external investment pools are excluded from this
requirement.
Interest Rate Risk
The Citys investment policy limits investment maturity as a means of managing its exposure to fair value losses arising from increasing interest
rates. The Citys investment policy states that at least 10% of the Citys portfolio shall mature in one year or less. The only exception to this
maturity limit shall be the investment of the gross proceeds of tax-exempt bonds. The City has elected to use the segmented time distribution
method of disclosure for its interest rate risk.
As of June 30, 2014, the City had the following investments and maturities:
6 months
or less
U.S. Government Securities
Corporate Obligations
State Investment Pool
Mutual Funds
Investment Contracts

Investment Maturities
1 to 3
years

6 months
to 1 year

3 to 5
years

More than
5 years

Fair
Value

1,447,953
35,710,414
-

5,164,300
778,403

$ 202,539,946
9,988,669
-

2,354,021

$ 202,539,946
15,152,969
1,447,953
35,710,414
3,132,424

$ 37,158,367

5,942,703

$ 212,528,615

2,354,021

$ 257,983,706

49

CITY OF FONTANA
Notes to the Financial Statements

Note 4.

Receivables

Receivables as of June 30, 2014, for the Citys individual major funds and non-major, proprietary major and non-major, and fiduciary funds in the
aggregate, including the applicable allowances for uncollectible accounts, are as follows:

General
Accounts
Assessments
Interest
Loans
Loans to Successor Agency
Less allowance for
doubtful accounts

Accounts
Assessments
Interest
Loans
Loans to Successor Agency
Less allowance for
doubtful accounts

3,183,295
131,567
31,825,953
$ 35,140,815

Special Revenue
Traffic
Fire Protection
Congestion Relief
District
$

9,582
44,754
12,630,469
$ 12,684,805

245,690

$ 34,895,125

$ 12,684,805

Nonmajor
Governmental
Funds

Sewer
Operations

800,534
438,371
414,783
6,714,293
8,367,981

671,975
67,663
6,303,366
3,305,829
$ 10,348,833

177,268
$

8,190,713

7,037,947

34,178
1,399,733
55,746,762
20,079,247
$ 77,259,920

1,471

$ 77,259,920

Nonmajor
Proprietary
Funds
$

3,310,886
$

1,471
1,471

783
1,805,661
1,806,444

1,806,444

45,507
45,507

8,843

Fiduciary
Funds

22,472
6,262
28,734

8,843
8,843
-

Internal
Service
Funds

Capital Project
Future Capital
Traffic
Projects
Mitigation

Housing
Authority

28,734

362,765
1,244,696
4,065,795
5,673,256

45,507

Total
$

4,722,036
801,136
3,366,062
87,266,346
55,211,029
$ 151,366,609

1,971,279

5,705,123

3,701,977

$ 145,661,486

Note: The allowance for doubtful accounts for non-major governmental funds is equal to 100% of the delinquent special assessments receivable at
June 30, 2014.
Due to the uncollectibility of the loans to the Successor Agency, an allowance for doubtful accounts has been recorded at June 30, 2014 for the
loans that are pending approval by the State Department of Finance as enforceable obligations. An allowance has been recorded for these loans
50

CITY OF FONTANA
Notes to the Financial Statements
in the amount $3,305,829 in Sewer Operations funds. This allowance will remain in place until the State Department of Finance makes further
determinations regarding the probability of collection on the loan balances. Several loans have been approved by the State Department of
Finance, thus an allowance has not been recorded for the loans in the amounts of $31,038,115 and $20,079,247 in the General and Housing
Authority funds, respectively.

Note 5.

Capital Assets

Capital asset activity for the year ended June 30, 2014, was as follows:
Balance
June 30, 2013
as Previously
Reported
Governmental activities:
Capital assets, not being depreciated
Land
Construction in progress
Total capital assets, not being depreciated
Capital assets, being depreciated
Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure
Intangibles
Less accumulated depreciation for:
Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure
Intangibles

Total capital assets, being depreciated, net


Governmental activities capital assets, net

Adjustments*

Adjusted
Balance
June 30, 2013

Transfer

Increases

92,837,109
48,045,046
140,882,155

$ 45,975,066
(32,498,137)
13,476,929

$ 138,812,175
15,546,909
154,359,084

$
(12,439,934)
(12,439,934)

$ 23,152,933
3,167,079
26,320,012

230,100,532
22,476,178
20,172,740
707,710,464
2,200,434
982,660,348

(374,406)
(374,406)

229,726,126
22,476,178
20,172,740
707,710,464
2,200,434
982,285,942

(44,939,331)
(19,053,228)
(13,749,783)
(318,438,068)
(1,084,848)
(397,265,258)

80,025
(28,525)
(187,435)
(135,935)

(44,859,306)
(19,081,753)
(13,749,783)
(318,625,503)
(1,084,848)
(397,401,193)

585,395,090

(510,341)

584,884,749

$ 726,277,245

$ 12,966,588

$ 739,243,833

*Refer to Note 15 regarding capital asset restatements.

51

$ 158,717,058
6,274,054
164,991,112

8,884,375
3,090,074
2,454,796
14,233,200
28,662,445

(367,279)
(28,018)
(293,318)
(688,615)

250,355,473
25,538,234
22,334,218
722,271,347
2,200,434
1,022,699,706

(9,217,044)
(1,405,981)
(1,398,102)
(23,608,893)
(386,244)
(36,016,264)

165,405
28,018
293,318
486,741

(53,910,945)
(20,459,716)
(14,854,567)
(342,234,396)
(1,471,092)
(432,930,716)

12,439,934

(7,353,819)

(201,874)

589,768,990

(3,449,924)

$ 754,760,102

$ 18,966,193

Balance
June 30, 2014

(3,248,050)
(3,248,050)

12,112,251
327,683
12,439,934

Decreases

CITY OF FONTANA
Notes to the Financial Statements

Balance
June 30, 2013
as Previously
Reported
Business-type activities:
Capital assets, not being depreciated
Construction in progress
Total capital assets, not being depreciated
Capital assets, being depreciated
Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure
Intangibles
Less accumulated depreciation for:
Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure
Intangibles

Total capital assets, being depreciated, net


Business-type activities capital assets, net

Increases

109,904
109,904

Balance
June 30, 2014

Decreases

109,904
109,904

1,798,150
705,651
150,226
107,505,258
56,050

76,907
1,025,837
8,648

1,798,150
782,558
150,226
108,531,095
64,698

110,215,335

1,111,392

111,326,727

(276,637)
(625,054)
(150,226)
(32,572,204)
(2,267)

(46,108)
(31,193)
(2,857,601)
(50,979)

(322,745)
(656,247)
(150,226)
(35,429,805)
(53,246)

(33,626,388)

(2,985,881)

(36,612,269)

76,588,947

(1,874,489)

74,714,458

$ 76,588,947

$ (1,764,585)

$ 74,824,362

Depreciation expense was charged to functions/programs of the primary government as follows:


Governmental activities:
Public Works
Internal Service Fund

$ 35,143,684
872,580

Business-type activities:
Sewer Operations

2,985,881
52

CITY OF FONTANA
Notes to the Financial Statements
The following material construction commitments existed at June 30, 2014:

Project Name
I-15 Duncan Canyon Interchange
I-10 Citrus Interchange
Duncan Canyon Storm Drain
Sewer Lift Station Rehab

Note 6.

Contract
Amount

Expenditures
to date as of
June 30, 2014

$ 21,594,600
12,395,550
1,919,596

$ 15,456,433
8,956,915
251,535

1,160,450

352,039

Remaining
Commitments
$

6,138,167
3,438,635
1,668,061
808,411

Interfund Receivables, Payables and Transfers

The composition of interfund balances as of June 30, 2014, is as follows:


Due to/from other funds:
Receivable Fund

Payable Fund

General

Non-major governmental Funds


Prop 1B

Amount
$

AB 3229 State COPS Program

8,083

Office of Traffic Safety

41,645

Community Services Reimbursements

1,163,317

Capital Improvements
Total

145,525
$

The amounts due to the General Fund are the result of negative cash balances at the end of the year.

53

2,081,442

3,440,012

CITY OF FONTANA
Notes to the Financial Statements

Advances to/from other funds:


Receivable Fund

Payable Fund

Amount

Capital Reinvestment

Traffic Mitigation

Future Capital Projects

Traffic Congestion Relief

12,630,469

Traffic Mitigation

38,543,551

3,937,106

51,174,020
Non-major governmental funds:
Gax Tax

Traffic Mitigation

Total

318,658
318,658
$

55,429,784

The advances from Capital Reinvestment, Future Capital Projects and Gas Tax Funds to the Traffic Congestion Relief and the Traffic Mitigation
funds are representative of cooperative agreements entered into with San Bernardino Associated Governments (SANBAG) for various
transportation projects throughout the City. SANBAG will repay the amounts owed to the Measure I 2010-2040 fund over a thirty year period, as
Measure I funds are collected. As part of the cooperative agreement, the City was required to fund a certain percentage of each project with
Development Impact Fees (DIF) collected in the Circulation Mitigation fund. In order to complete these projects now rather than over a 30 year
period, various funds advanced the SANBAG share and DIF share of each project. There is no repayment schedule for these advances as the
amounts will be repaid as collections are received.

54

CITY OF FONTANA
Notes to the Financial Statements

Interfund transfers:
Interfund transfers primarily consist of allocation of administrative costs, transfer of funding to capital project funds, and transfer of funding to
general debt service fund.
Transfer In:
Nonmajor

Fire

Protection

Capital

Traffic

Governmental

Sewer

Internal

District

Reinvestment

Mitigation

Funds

Operations

Service Fund

General

Total

Transfer out:
General
Traffic Congestion Relief

$ 3,045,000

$ 4,975,134

81,500

8,101,634

98,900

98,900

2,465,200

696,000

3,161,200

Capital Reinvestment

173,756

173,756

Traffic Mitigation

405,900

405,900

Nonmajor governmental funds

6,009,529

1,006,100

506,692

2,737,186

103,440

10,362,947

Sewer Operations

1,771,600

55,000

1,826,600

$ 10,924,885

$ 1,006,100

$ 3,045,000

136,500

$ 24,130,937

Fire Protection District

55

506,692

$ 8,408,320

103,440

CITY OF FONTANA
Notes to the Financial Statements

Note 7.

Long-Term Debt

Long-term debt activity for the year ended June 30, 2014, was as follows:
June 30, 2013
As Previously
Reported
Governmental Activities:
Lease Revenue Bonds
Claims and judgments
Compensated absences
Other Post Employement Benefits
Loan payable - SANBAG
Governmental Activity Long-Term Debt

Additions

Retirements

Balance
June 30, 2014

Amounts
Due Within
One Year

$ 54,825,000
10,812,859
6,391,041
15,094,411
-

4,968,343
5,585,201
4,475,231
3,873,854

$ 2,335,000
3,964,618
5,225,906
2,338,132
-

$ 52,490,000
11,816,584
6,750,336
17,231,510
3,873,854

$ 2,450,000
4,332,642
5,519,699
-

$ 87,123,311

$ 18,902,629

$ 13,863,656

$ 92,162,284

$ 12,302,341

Unamortized bond premium

572,593
$ 92,734,877

Business-Type Activities:
Compensated absences
Loans Payable
Business-Type Activity Long-Term Debt

188,579
12,962,605
$ 13,151,184

203,302
203,302

$
$

186,237
748,504
934,741

205,644
12,214,101
$ 12,419,745

$
$

203,090
761,957
965,047

Lease Revenue Bonds


2003 Lease Revenue Bonds (Police Facility Refunding)
Fiscal Year
Ending
Principal
Interest
Total
2015
$ 700,000
$ 62,525
$
762,525
2016
730,000
31,025
761,025

2003 Lease Revenue Bonds


In February 2003, the Fontana Public Financing Authority issued
$7,755,000 of Lease Revenue Bonds (Police Facilities Refunding
Project). The proceeds of the issue were used to refund the
outstanding balance of $7,475,000 of the 1993 Certificates of
Participation, Police Facilities Project. The bonds pay interest semiannually at rates ranging from 2.5% to 4.25% and mature from March
2004 through March 2016. Principal and interest payments are made
from the lease income.

Totals

56

$ 1,430,000

93,550

$ 1,523,550

CITY OF FONTANA
Notes to the Financial Statements

2007 Lease Revenue Bonds

2007 Lease Revenue Bonds

Fiscal Year
Ending
2015
2016
2017
2018
2019
2020 - 2024
2025 - 2029
2030 - 2034
2035 - 2038

Principal
$ 1,725,000
1,810,000
1,905,000
2,000,000
2,110,000
9,540,000
7,490,000
9,560,000
9,520,000

Interest
$ 2,283,288
2,192,650
2,095,131
1,992,625
1,884,738
7,738,438
5,742,500
3,622,000
980,750

Total
$ 4,008,288
4,002,650
4,000,131
3,992,625
3,994,738
17,278,438
13,232,500
13,182,000
10,500,750

Totals

$ 45,660,000

$ 28,532,120

$ 74,192,120

In August 2007, the Fontana Public Financing Authority issued


$54,550,000 of Lease Revenue Bonds. The proceeds of the issue were
used to advance refund the outstanding balance of $13,965,000 of the
1999 Certificates of Participation and to finance the construction of
certain capital improvements in the City of Fontana. The bonds pay
interest semi-annually at rates ranging from 4.5% to 5.25% and mature
from September 2008 through September 2037. Principal and interest
payments are made from the lease income for certain real property and
the improvements thereon.

Fiscal Year
Ending
2015
2016
2017
2018
2019
2020 - 2024
2025 - 2029
2030 - 2034
2035 - 2039
2040 - 2043

2010 Lease Revenue Bonds


In December 2010, the Fontana Public Financing Authority issued
$5,420,000 of Lease Revenue Bonds. The proceeds of the issue were
used to finance the reconstruction of Fire Station # 71. The bonds pay
interest semi-annually at rates ranging from 5.72% to 8.41% and
mature from September 2013 through September 2042. Principal and
interest payments are made from the lease income for certain real
property and the improvements thereon.

Totals

57

2010 Lease Revenue Bonds

Principal
25,000
30,000
40,000
45,000
55,000
390,000
665,000
1,020,000
1,495,000
1,635,000

$ 5,400,000

Interest
444,519
442,946
440,943
438,204
434,661
2,098,515
1,888,955
1,545,164
1,021,128
286,252

$ 9,041,287

Total
469,519
472,946
480,943
483,204
489,661
2,488,515
2,553,955
2,565,164
2,516,128
1,921,252

$ 14,441,287

CITY OF FONTANA
Notes to the Financial Statements

SANBAG Loan Payable


The City entered into an agreement with San Bernardino Associated Governments SANBAG for the I-15 Duncan Canyon Interchange Project.
Under the agreements, SANBAG contributed $12.0 million of State Proposition 1B Corridor Mobility Improvement funds to the project. A portion of
the SANBAG funding to the project is the public share contribution; the balance of approximately $3.9 million will be reimbursed by the City. As
of the date of this report, a repayment schedule has not been finalized.
San Bernardino Trunk Sewer Loans
In March 2007, the City received approval from the State of California Water Resources Control Board for the San Bernardino Trunk Sewer
Project. The Project was being funded by the State Revolving Fund on a reimbursement basis for construction costs incurred in relation to the
project. The project was done in three phases, with each of the three phases being funded by a separate loan from the State Revolving Fund.
Fiscal Year
Ending
2015
2016
2017
2018
2019
2020 - 2024
2025 - 2029
Totals

Trunk Sewer Phase

Principal
389,339
396,485
403,762
411,173
418,719
2,211,736
1,920,058

$ 6,151,272

Interest
112,902
105,756
98,479
91,068
83,521
299,467
88,904
880,097

San Bernardino Trunk Sewer - State Revolving Fund Loans


Lift Station Phase
Force Main Phase

Principal
163,135
165,886
168,683
171,528
174,420
917,220
997,203

$ 2,758,074

Interest
50,041
47,291
44,493
41,649
38,757
148,664
68,681

$ 439,576

Principal
209,483
213,281
217,148
221,085
225,094
1,188,186
1,030,477

$ 3,304,754

Interest
59,918
56,120
52,253
48,316
44,307
158,820
47,128

$ 466,862

Combined Loans

Principal
761,957
775,652
789,593
803,786
818,233
4,317,142
3,947,738

$ 12,214,101

Interest
222,861
209,167
195,225
181,033
166,585
606,951
204,713

$ 1,786,535

Total
984,818
984,819
984,818
984,819
984,818
4,924,092
4,152,451

$ 14,000,635

The loans will be repaid in twenty annual installments that commenced in the fiscal year ended June 30, 2014.
Mello-Roos Community Facilities Districts
Between 1988 and 2014, ten Community Facilities Districts have issued Special Tax Bonds. The bonds are authorized pursuant to the MelloRoos Community Facilities Act of 1982 and are secured by and payable solely from the revenues of an annual special assessment tax levied
against land within the Districts. The bonds are not backed by the full faith and credit or taxing power of the City and do not constitute
indebtedness of the City. The City is not liable for the bonds, but acts as an agent for the bondholders in collecting the assessments from property
owners, forwarding the collections to bondholders and initiating foreclosure proceedings if necessary.
The transactions occurring as a result of the City acting in an agent capacity are being accounted for in an agency fund. As the bonds are
financing the construction and installation of certain public improvements, the transactions relating to the construction of the improvements are
being accounted for in capital project funds. The bonds are not reflected as an indebtedness of the City at June 30, 2014.

58

CITY OF FONTANA
Notes to the Financial Statements

CFD
CFD
CFD
CFD
CFD
CFD
CFD
CFD
CFD
CFD

#
#
#
#
#
#
#
#
#
#

Special Tax Bonds


2 (Heritage)
3 (Hunter's Ridge)
4 (Walnut Villiage)
7 (County Club Estates)
11 (Heritage West End)
12 (Sierra Lakes)
22 (Sierra Hills South)
31 (Citrus Heights North)
37 (Montelago)
70 (Avellino)

Date of Issue
August 1998
July 1999
August 1990
July 2005
November 2011
July 2005
June 2014
December 2006
September 2005
July 2013

Original Issue
Amount
$ 48,215,000
28,745,000
515,000
3,985,000
8,800,000
26,920,000
31,260,000
26,815,000
4,590,000
2,750,000

Outstanding Amount
at June 30, 2014
$
15,255,000
4,210,000
90,000
2,965,000
7,850,000
20,915,000
31,260,000
22,995,000
3,920,000
2,750,000

Total Special Tax Bonds

$ 182,595,000

112,210,000

IV. OTHER INFORMATION


Note 8.

Risk Management

The City established risk management programs for workers compensation in 1978-79 and for general liability in 1983-84, which are accounted
for in the Citys General Fund. The programs are supported by contributions from the other principal City funds and intra-fund transfers.
Effective with an excess coverage insurance policy on July 1, 1992, the workers compensation program provides for self-insurance up to a
maximum of $1,000,000 per incident. The claims which exceed the limit are insured up to a maximum per incident of $25,000,000.
Under the Citys excess insurance policy for general liability, all claims incurred after October 1, 1992, are self-insured up to a maximum of
$250,000 per incident. The claims which exceed the limit are insured up to maximum per incident of $10,000,000. The City is self-insured for
general liability claims incurred prior to October 1, 1992.
There have been no significant changes in insurance coverage in the last three years. The amount of settlements has not exceeded the amount
of insurance coverage for each of the past three fiscal years.
Liabilities under the Citys self-insurance programs are accrued and charged to expenses when claims are reasonably determinable and when the
existence of the Citys liability is probable. The accrued liabilities for general liability includes an estimate of incurred but not reported claims.

59

CITY OF FONTANA
Notes to the Financial Statements
The following is a summary of the changes in the claims liability over the past two fiscal years:

Claims payable, June 30, 2012

$ 10,274,380

Claims incurred (including IBNRs)


Claims paid/dismissed
Claims payable, June 30, 2013

4,517,849
(3,979,370)
$ 10,812,859

Claims incurred (including IBNRs)


Claims paid/dismissed
Claims payable, June 30, 2014

4,968,343
(3,964,618)
$ 11,816,584

There are several other legal actions pending against the City which management considers incidental to normal operations. These actions are
not covered by insurance. All liabilities to be accrued are included in the claims and judgments amount stated above.

Note 9.

Litigation

The City of Fontana has been named as a defendant in numerous lawsuits and claims arising in the course of operations. In the aggregate, these
claims seek monetary damages in significant amounts. To the extent the outcome of such litigation has been determined to result in probable
financial loss to the City, such loss has been accrued in the accompanying financial statements.

Note 10. Jointly Governed Organization


I.R.N.E.T.
The City of Fontana is a member of Inland Regional Narcotics Enforcement Team (I.R.N.E.T.), a joint powers authority of the police departments
of 10 cities in San Bernardino and Riverside Counties, and participating county, federal and state law enforcement agencies. The organization
was formed September 18, 1989, with the mission to promote coordinated law enforcement efforts and to address emerging criminal justice
issues, mainly in the areas of drug trafficking and money laundering. The executive council consists of police chiefs of the cities and resident
agents in charge of the federal and state law enforcement agencies. All financial decisions were made by the executive council. The members
received monetary distributions from the asset seizures based on their respective contribution to the effort. Financial information for I.R.N.E.T. is
not available.
60

CITY OF FONTANA
Notes to the Financial Statements

Note 11. Other Post-Employment Benefits


Plan Description
In addition to the pension benefits described in Note 12, the City provides post-retirement health care benefits in accordance with City Council
approval to all employees who retire from the City on or after reaching age 50 or over with at least five years of PERS-credited service. Additional
requirements are set forth in the individual contracts for executive positions or in the Memorandum of Understanding (MOUs) for the five
bargaining units operating within the City. The amount the City provides on the behalf of retirees is dictated in the contracts or MOUs.
Funding Policy
The required contribution is based on projected pay-as-you-go financing requirements. For fiscal year 2013-2014 the City contributed $2,338,132
to the plan in the form of current premiums, of which is funded through the General fund. The purpose of the contributions was to cover the
required contribution rate of 8.62% of annual covered payroll (annual payroll of active employees covered by the plan).
Annual OPEB Cost and Net OPEB Obligation
The Citys annual other postemployment benefit (OPEB) cost is calculated based on the annual required contribution of the employer (ARC), an
amount actuarially determined in accordance with the parameters of GASB Statement 45. The ARC represents a level of funding that, if paid on
an ongoing basis, is projected to cover normal cost each year and amortize any unfunded actuarial liabilities over a period not to exceed thirty
years. The following table shows the components of the Citys annual OPEB cost for the year, the amount actually contributed to the plan, and
changes in the Citys net OPEB obligation:
Net OPEB Obligation and Annual OPEB Cost
(Amounts in Thousands)

Annual required contribution

Fiscal Year
Ended
6/30/2014
$
4,454

Interest on OPEB obligation

604

Adjustment to annual required contribution

(582)

Annual OPEB cost

4,476

Contributions made

2,338

Increase in net OPEB obligation

2,138

Net OPEB obligation - beginning of year


Net OPEB obligation - end of year
61

15,094
$

17,232

CITY OF FONTANA
Notes to the Financial Statements
The Citys annual OPEB cost, the percentage of annual OPEB cost contributed to the plan, and the net OPEB obligation for 2014 and the two
preceding years were as follows:
(Amounts in Thousands)
Fiscal Year
Ended

Annual OPEB
Cost

6/30/2012
6/30/2013
6/30/2014

Annual OPEB
Cost
Contributed

5,212
5,398
4,476

Percentage of
Annual OPEB
Cost Contributed

1,645
1,749
2,338

Net OPEB
Obligation

32%
32%
52%

11,445
15,094
17,232

Funded Status and Funding Progress


Actuarial valuations of an ongoing plan involve estimates of the value of reported amounts and assumptions about the probability of occurrence of
events far into the future. Examples include assumptions about future employment, mortality, and the healthcare cost trends. Amounts
determined regarding the funded status of the plan and the annual required contributions of the employer are subject to continual revision as
actual results are compared with past expectations and new estimates are made about the future.
The schedule of funding progress below presents multi-year trend information about whether the actuarial value of the plan assets is increasing or
decreasing over time relative to the actuarial accrued liabilities for benefits.
Schedule of Funding Progress
(Amounts in Thousands)

Type of
Valuation
Actual
Actual
Actual

Actuarial
Vaulation
Date
7/1/2009
7/1/2011
7/1/2013

Actuarial
Value of
Assets

Actuarial
Accrued
Liability

Unfunded
Actuarial
Accrued
Liability

$
$
$

$ 74,664
$ 99,706
$ 80,811

$ 74,664
$ 99,706
$ 80,811

Funded
Ratio
0%
0%
0%

Covered
Payroll
$ 43,603
$ 38,365
$ 51,677

UAAL as
a Percent
of Covered
Payroll
171.2%
259.9%
156.4%

Interest
Rate
4.5%
4.0%
4.0%

Salary
Scale
3.25%
3.25%
3.00%

Actuarial Methods and Assumptions


Projections of benefits for financial reporting purposes are based on the substantive plan (the plan as understood by the employer and the plan
members) and include the types of benefits provided at the time of each valuation and the historical pattern of sharing of benefit costs between the
62

CITY OF FONTANA
Notes to the Financial Statements
employer and the plan members to that point. The actuarial methods and assumptions used include techniques that are designed to reduce the
effects of short-term volatility in actuarial accrued liabilities and the actuarial value of the assets, consistent with the long-term perspective of the
calculations.
In the July 1, 2013, actuarial valuation, the Entry Age Normal actuarial cost method was used. The actuarial assumptions included a 4.0%
investment rate of return (net of administrative expenses), which is a blended rate of the expected long-term investment returns on plan assets
and on the employers own investments calculated based on the funded level of the plan at the valuation date, an average annual healthcare cost
trend rate of approximately 1% per year, a payroll increase rate of 3%, and an inflation rate of 2.8%. The actuarial value of assets was determined
using techniques that spread the effects of short-term volatility in the market value of investments over a five-year period. The UAAL is being
amortized as a level percentage of projected payroll on an open basis. The remaining amortization period at June 30, 2014, was 29 years. The
number of active plan participants is 204.

Note 12. Retirement Plan


Plan Description
The City of Fontana contributes to the California Public Employees Retirement System (PERS), an agent multiple-employer public employee
defined benefit pension plan. PERS provides retirement and disability benefits, annual cost-of-living adjustments and death benefits to plan
members and beneficiaries. PERS acts as a common investment and administrative agent for participating public entities within the State of
California. Benefit provisions and all other requirements are established by State statute and City ordinance. Copies of PERS annual financial
report may be obtained from their executive office: 400 Q Street, Sacramento, CA 95811.
Funding Policy
Participants are required to contribute 8% (9% for safety employees) of their annual covered salary. The City makes the contributions required of
City employees on their behalf and for their account. The City is required to contribute at an actuarially determined rate; the current rate (FY 201314) is 14.272% for miscellaneous employees and 31.907% for safety employees, of annual covered payroll. The contribution requirements of plan
members and the City are established and may be amended by PERS.
Annual Pension Cost
For 2014, the Citys annual pension cost of $13,625,707 for PERS was equal to the Citys required and actual contributions. The required
contribution was determined as part of the June 30, 2011, actuarial valuation using the entry age normal actuarial cost method. The actuarial
assumptions included (a) 7.50% investment rate of return (net of administrative expenses), (b) projected annual salary increases that vary by
duration of service and (c) 3.0% per year cost-of-living adjustments. Both (a) and (b) included an inflation component of 2.75%. The actuarial
value of PERS assets was determined using techniques that smooth the effect of short-term volatility in the market value of investments over a
three-year period (smoothed market value). PERS unfunded actuarial accrued liability is being amortized as a level percentage of projected
payroll on a closed basis. The remaining amortization period at June 30, 2014, was 23 years for miscellaneous and 26 years for safety.
63

CITY OF FONTANA
Notes to the Financial Statements
THREE-YEAR TREND INFORMATION FOR PERS
(Amounts In Thousands)
Fiscal Year
Ended
6/30/2012
6/30/2013
6/30/2014

Miscellaneous Plan
Annual Pension
% of APC
Net Pension
Cost (APC)
Contributed
Obligation
$

3,426
3,553
5,666

100%
100%
100%

Annual Pension
Cost (APC)
$

Safety Plan
% of APC
Contributed

6,016
5,995
7,960

Net Pension
Obligation

100%
100%
100%

The required schedule of funding progress presents multi-year trend information about whether the actuarial value of plan assets is increasing or
decreasing over time relative to the actuarial accrued liability for benefits.
SCHEDULE OF FUNDING PROGRESS FOR PERS*
(Amounts in Thousands)

Actuarial
Value of
Assets
A

Actuarial
Accrued
Liability
(AAL) Entry
Age
B

Unfunded
AAL
(UAAL)
(B-A)

6/30/11:
Miscellaneous
Safety
Total

$ 102,938
105,982
$ 208,920

$ 127,620
152,339
$ 279,959

$ 24,682
46,357
$ 71,039

80.66%
69.57%
74.63%

$ 27,023
19,879
$ 46,902

91.34%
233.20%
151.46%

6/30/12:
Miscellaneous
Safety
Total

$ 110,231
114,969
$ 225,200

$ 136,027
163,322
$ 299,349

$ 25,796
48,353
$ 74,149

81.04%
70.39%
75.23%

$ 26,939
19,345
$ 46,284

95.76%
249.95%
160.20%

6/30/13:
Miscellaneous
Safety
Total

$ 105,650
112,136
$ 217,786

$ 142,797
174,691
$ 317,488

$ 37,147
62,555
$ 99,702

73.99%
64.19%
68.60%

$ 24,321
18,797
$ 43,118

152.74%
332.79%
231.23%

Actuarial
Valuation
Date

*Based on information available at time of reporting


64

Funded
Ratio
(A / B)

Covered
Payroll
C

UAAL as
a % of
Covered
Payroll
[(B-A) / C]

CITY OF FONTANA
Notes to the Financial Statements

Note 13. Other Revenue


Generally, other revenue is made up of items such as expenditure reimbursements and donations.

Note 14. Classification of Fund Balances


In the fund financial statements, government funds report the following fund balance classification:
Nonspendable include amounts that cannot be spent because they are either (a) not in spendable form or (b) legally or contractually required to be
maintained intact.
Restricted include amounts that are constrained on the use of resources by either (a) external creditors, grantors, contributors, or laws of
regulations of other governments or (b) by law through constitutional provisions or enabling legislation.
Committed include amounts that can only be used for specific purposes pursuant to constraints imposed by formal action of the governments
highest authority, City Council. The formal action that is required to be taken to establish, modify, or rescind a fund balance commitment is
resolution.
Assigned include amounts that are constrained by the governments intent to be used for specific purposes, but are neither restricted nor
committed. The Management Services Director is authorized to assign amounts to a specific purpose, which was established by the governing
body in Administrative Policy # 20-32.
Unassigned include the residual amounts that have not been restricted, committed, or assigned to specific purposes.
An individual governmental fund could include nonspendable resources and amounts that are restricted or unrestricted (committed, assigned, or
unassigned) or any combination of those classifications. Restricted amounts are to be considered spent when an expenditure is incurred for
purposes for which both restricted and unrestricted fund balance is available and committed, assigned, then unassigned amounts are considered
to have been spent when an expenditure is incurred for purposes for which amounts in any of those unrestricted fund balance classifications can
be used.
The details of the fund balances as of June 30, 2014 are presented below:

65

CITY OF FONTANA
Notes to the Financial Statements

Traffic
Congestion

Special Revenue
Fire
Protection

Housing

Relief

District

Authority

General
Fund balances:
Nonspendable
Advances to other funds
Deposits
Inventories

33,058
170,832

1,000
-

Capital

Capital Project
Future
Capital

Traffic

Other
Governmental

Reinvestment

Projects

Mitigation

Funds

3,937,106
28,500
-

$ 51,174,020
-

120,000
-

Totals

3,000
-

55,111,126
185,558
170,832

Restricted
Community facilities districts
Community services
Debt service reserve
Government-access channel
Housing & community development
Lighting and landscaping
Municipal Services Impact
Public safety
Transportation
Solid waste mitigation

890,753
-

10,193,704
-

11,082,396
-

82,499,697
-

55,980
-

25,586,815
127,583
5,535,185
8,218,075
5,427,115
17,226,114
8,117,265
2,866,035
2,687,725

25,586,815
127,583
5,591,165
890,753
90,717,772
5,427,115
17,226,114
19,199,661
13,059,739
2,687,725

Committed
Expenditure control budget reserve
PERS reserve

1,264,785
1,925,639

1,264,785
1,925,639

294,732
1,199,170
16,012,691
1,260,131
744,881
55,180,619

3,891,594
-

2,779,012
-

(23,823,106)

$ 78,977,291

$ 10,194,704

$ 11,082,396

$ 82,499,697

7,913,180

$ 53,953,032

$ (23,703,106)

Assigned
Capital projects
Debt service
Equipment replacement
Retiree benefits
Risk liability
Workers' compensation
Unassigned
Total fund balances

20,892,041
92,965
7,562,276
(4,337,791)
$

100,004,403

27,857,379
92,965
8,761,446
16,012,691
1,260,131
744,881
27,019,722
$ 320,921,597

Adequate reserve levels are a necessary component of the Citys overall financial management strategy and to provide for the orderly provision of
services to the citizens of the City of Fontana. Those necessary components are as follows:
Economic uncertainties, local disasters and other hardships or downturns in the local economy
Contingencies for unforeseen operating or capital needs
The balance of these components as of June 30, 2014, is $7,042,907 and is included in the unassigned fund balance in the General Fund.
66

CITY OF FONTANA
Notes to the Financial Statements

Note 15. Fund Equity and Net Position Restatements


Beginning fund equity has been restated as follows:
Major governmental funds:
General Fund
Receivables understated in prior years
Advances from other funds overstated in prior years
Unavailable revenues overstated in prior years
Transient occupany taxes revenues understated in prior years
Investment earnings overstated in prior years

729,800
5,663,080
27,589,697
162,307
(1,038,524)
33,106,360

Traffic Congestion Relief - Special Revenue


Advances from other funds overstated in prior years
Unearned revenues overstated in prior years
Revenues understated in prior years

658,215
12,630,469
176,589
13,465,273

Fire Protection District - Special Revenue


Investment earnings understated in prior years

48,492

Capital Reinvestment - Capital Projects


Investment earnings understated in prior years

61,558

Future Capital Projects - Capital Projects


Advances to other funds overstated in prior years
Revenues overstated in prior year

(658,215)
(176,589)
(834,804)

Traffic Mitigation - Capital Projects


Advances from other funds overstated in prior years
Investment earnings understated in prior years

1,443,893
140,703
1,584,596

Nonmajor governmental funds:


Municipal Services Fiscal Impact - Special Revenue
Advances to other funds overstated in prior years
Investment earnings understated in prior years

67

(5,663,080)
137,100
(5,525,980)

CITY OF FONTANA
Notes to the Financial Statements
Community Services Reimbursements - Special Revenue
Revenues overstated in prior year

(848,161)

Community Facilities Districts - Special Revenue


Investment earnings understated in prior years

48,076

Storm Drain - Capital Projects


Investment earnings understated in prior years

121,574

Landscape Improvements - Capital Projects


Advances to other funds understated in prior years

(1,443,893)

Sewer Expansion - Capital Projects


Investment earnings understated in prior years

49,028

Fire Protection District - Capital Projects


Investment earnings understated in prior years

64,558

Total Governmental funds

39,896,677

Major proprietary funds:


Sewer Operations
Investment earnings understated in prior years

165,743

Net assets have been restated as follows:


Governmental activities:
Receivables understated in prior years
Advances to other funds overstated in prior years
Unearned revenues overstated in prior years
Advances from other funds overstated in prior years
Revenues overstated in prior year
Net capital assets understated in prior year

729,800
(7,665,188)
12,630,469
7,665,188
(2,498,797)
12,966,588
23,828,060

Business-type activities:
Investment earnings understated in prior years

165,743
68

CITY OF FONTANA
Notes to the Financial Statements

Note 16. Fontana Fire Protection District


The Fontana Fire Protection District (the District) was formed on July 1, 2008 pursuant to the State of California Health and Safety Code
commencing with Section 13800, for the purpose of providing fire protection services. The District is a component unit of the City of Fontana; the
City of Fontana has oversight responsibility of the District determined by criteria such as financial interdependency, selection of governing
authority and designation of management, budget control, ability to significantly influence operations, etc.
The accounts of the District have been included within the scope of the basic financial statement of the City because the City Council has financial
accountability over the operations of the District. The following information is relative only to the District as a component unit, which is an integral
part of the total reporting entity.
The District reports the following governmental funds:
The Fire Protection District Special Revenue Fund accounts for the cost of fire suppression, emergency medical, fire prevention and education
services incurred by the District within the Citys Sphere of Influence.
The Fire Protection District CFD Special Revenue Fund accounts for the special taxes levied on property developed after January 2, 2001 to
finance fire protection and suppression services within the Community Facilities District.
The Fire Protection District Capital Project Fund accounts for the money expended on capital improvements and equipment replacement for
the District.
a.

Cash and investments

As of June 30, 2014, the District reported $20,553,203 as cash and investments.
The Districts funds are pooled with the City of Fontanas cash and investments in order to generate optimum interest income. Each funds
share of the pooled cash account is separately accounted for, and investment income is allocated to all participating funds based on the
relationship of their average daily cash balances to the total of the pooled cash and investments. Information regarding the authorized
types of deposits and investments, the type of risks (i.e. credit, interest rate, custodial, etc.) and other disclosures associated with the
Citys pooled cash and investment is included in Note 3.

69

CITY OF FONTANA
Notes to the Financial Statements

b.

Capital Assets

An analysis of capital assets as of June 30, 2014, follows:


Balance
June 30, 2013
as Previously
Reported
Capital assets, not being depreciated
Land
Total capital assets, not being depreciated
Capital assets, being depreciated
Buildings and improvements
Machinery and equipment
Vehicles
Less accumulated depreciation for:
Buildings and improvements
Machinery and equipment
Vehicles

1,286,000
1,286,000

Increases

9,335,202
694,404
7,206,085
17,235,691

Total capital assets, being depreciated, net

12,710,593

Total Capital assets, net

$ 13,996,593

(164,000)
(164,000)

34,105
68,777
1,121,192
1,224,074

(271,659)
(439,546)
(3,813,893)
(4,525,098)

c.

710,660

Long-Term Debt
The District does not have any outstanding debt as of June 30, 2014.

70

1,122,000
1,122,000

9,369,307
763,181
8,327,277
18,459,765

(238,302)
(62,912)
(409,446)
(710,660)

(509,961)
(502,458)
(4,223,339)
(5,235,758)

513,414

13,224,007

513,414

(164,000)

Depreciation expense was charges to functions/programs of the primary government as follows:


Governmental Activities:
Public safety fire protection

Balance
June 30, 2014

Decreases

14,346,007

CITY OF FONTANA
Notes to the Financial Statements

d.

Fund Balance
The district reports fund balances in accordance with the classifications consistent with the City, see Note 14 for more information on the
types and descriptions of the fund balance classifications. The details of the fund balances as of June 30, 2014 are presented below:
Special Revenue
Fire
Fire
Protection
Protection
District
Fund balances:
Restricted
Public safety

Total fund balances

e.

District CFD

$ 11,082,396

Assigned
Equipment replacement

Capital Project
Fire
Protection

2,386,609

$ 11,082,396

District

2,386,609

Totals

7,562,276
$

7,562,276

13,469,005
7,562,276

21,031,281

Fire Protection Services Agreement


The District entered into a fire protection services agreement with the San Bernardino County Fire Protection District (County) effective
July 1, 2008 for a period of ten (10) years. The agreement calls for the County to provide to the District fire prevention, fire investigation,
fire suppression, advance life support services, ambulance transportation service, hazardous materials, and rescue services. The District
paid $20,586,137 to the County for these services during the fiscal year ending June 30, 2014. The County also provides various
administrative duties including billing and collecting of advanced life support and ambulance transportation fees for the District. The
District leased its real property, furniture and fixtures, and fire apparatus and equipment to the County for one dollar for the life of the
contract. The agreement calls for the County to maintain insurance for workers compensation, comprehensive general and automobile.
The details of the contract expenses for the fiscal year ending June 30, 2014 are as follows:
Salaries and benefits
Services and supplies
Station expenses
Fire Prevention services
County contract management fee

16,357,148
1,806,845
1,154,650
86,183
1,181,311

Total contract expenses

20,586,137
71

CITY OF FONTANA
Notes to the Financial Statements

f.

Subsequent Events
Establishment of Joint Powers Authority
On September 9, 2014 the District, together with the City, established a new joint powers authority (the Fontana Public Facilities Financing
Authority) to issue debt. The Authority will enable both the City and the District to finance or refinance projects in the future with the
approval of Council.
The Authority adopted a resolution on October 14, 2014 to approve the issuance of bonds for the purpose of refinancing the 2007 Lease
Revenue Bonds previously issued by the Fontana Public Financing Authority. The bonds are expected to be issued in November 2014 in
the amount of $36,675,000.

Note 17. Successor Agency Trust for Assets of Former Redevelopment Agency
On December 29, 2011, the California Supreme Court upheld Assembly Bill 1X 26 (the Bill) that provides for the dissolution of all redevelopment
agencies in the State of California. This action impacted the reporting entity of the City of Fontana that previously had reported a redevelopment
agency within the reporting entity of the City as a blended component unit.
The Bill provides that upon dissolution of a redevelopment agency, either the city or another unit of local government will agree to serve as the
successor agency to hold the assets until they are distributed to other units of state and local government. On January 10, 2012, the City Council
elected to become the Successor Agency for the former redevelopment agency in accordance with the Bill as part of City resolution number 2012001.
After enactment of the law, which occurred on June 28, 2011, redevelopment agencies in the State of California cannot enter into new projects,
obligations or commitments. Subject to the control of a newly established oversight board, remaining assets can only be used to pay enforceable
obligations in existence at the date of dissolution (including the completion of any unfinished projects that were subject to legally enforceable
contractual commitments).
In future fiscal years, successor agencies will only be allocated revenue in the amount that is necessary to pay the estimated annual installment
payments on enforceable obligations of the former redevelopment agency until all enforceable obligations of the prior redevelopment agency have
been paid in full and all assets have been liquidated.
The Bill directs the State Controller of the State of California to review the propriety of any transfers of assets between redevelopment agencies
and other public bodies that occurred after January 1, 2011. If the public body that received such transfers is not contractually committed to a third
party for the expenditure or encumbrance of those assets, the State Controller is required to order the available assets to be transferred to the
public body designated as the successor agency by the Bill.
Management believes, in consultation with legal counsel, that the obligations of the former redevelopment agency due to the City are valid
enforceable obligations payable by the successor agency trust under the requirements of the Bill. The Citys position on this issue is not a position
72

CITY OF FONTANA
Notes to the Financial Statements
of settled law and there is considerable legal uncertainty regarding this issue. It is reasonably possible that a legal determination may be made at
a later date by an appropriate judicial authority that would resolve this issue unfavorably to the City.
In accordance with the timeline set forth in the Bill (as modified by the California Supreme Court on December 29, 2011) all redevelopment
agencies in the State of California were dissolved and ceased to operate as a legal entity as of February 1, 2012.
After the date of dissolution, the assets and activities of the dissolved redevelopment agency are reported in a fiduciary fund (private-purpose trust
fund) in the financial statements of the City.
a.

Cash and investments

Cash and investments reported in the accompanying financial statements consisted of the following:
Cash and investments pooled with the City
Cash and investments with fiscal agent

b.

25,367,861
9,829,051

35,196,912

Loans Receivable

Loans receivable reported in the accompanying financial statements consist of the following:
1. A loan was issued for the Oleander Storm Drain on March 2003 in the amount of $850,429. The balance at the loan at June 30, 2014 was
$850,429. The purpose of the loan was to assist the developer with infrastructure improvements. There is no set repayment schedule for
this loan.
2. Various first time home buyer assistant program loans were issued between the period of August 2004 and January 2009 for a total
amount of $350,000. Payments on these loans are deferred until their due date, 10 years after issuance, at which time 20% of the loan
will become forgivable. The balance of the loans at June 30, 2014 was $350,000.
3. A loan was issued for the Chaffey College in February 2005 in the amount of $4,000,000. The balance of the loan at June 30, 2014 was
$2,740,000. The purpose of the loan was to assist with the costs of expanding the campus located within the City of Fontana. This loan is
scheduled to be repaid over a term of 30 years.
4. Various loans were issued for the San Gabriel Valley Water Company in 1988-1989 in the amount of $330,756. The balance at the loan
at June 30, 2014 was $125,366. The loan represents the reimbursement of costs incurred by the Agency for construction of water
infrastructure. This loan is scheduled to be repaid over a 40 year period.

73

CITY OF FONTANA
Notes to the Financial Statements

c.

Capital Assets

An analysis of capital assets as of June 30, 2014, follows:


Balance
June 30, 2013
as Previously
Reported
Capital assets, not being depreciated
Land
Total capital assets, not being depreciated

$ 37,585,994
37,585,994

Capital assets, being depreciated


Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure

Adjustments*

Adjusted
Balance
June 30, 2013

(559,610)
(559,610)

32,351,030
578,430
435,969
51,926,693
85,292,122

Less accumulated depreciation for:


Buildings and improvements
Machinery and equipment
Vehicles
Infrastructure

37,026,384
37,026,384

Increases

32,351,030
578,430
435,969
51,926,693
85,292,122

Decreases

(3,769,947)
(3,769,947)

Balance
June 30, 2014

(10,213,070)
(541,154)
(10,754,224)

33,256,437
33,256,437

22,137,960
37,276
435,969
51,926,693
74,537,898

(9,951,247)
(436,916)
(435,969)
(14,117,964)
(24,942,096)

(211,243)
48,002
(163,241)

(10,162,490)
(388,914)
(435,969)
(14,117,964)
(25,105,337)

(1,379,910)
(82,289)
(1,730,890)
(3,193,089)

3,884,412
438,077
4,322,489

(7,657,988)
(33,126)
(435,969)
(15,848,854)
(23,975,937)

Total capital assets, being depreciated, net

60,350,026

(163,241)

60,186,785

(3,193,089)

(6,431,735)

50,561,961

Total Capital assets, net

$ 97,936,020

(3,193,089)

$ (10,201,682)

(722,851)

*Refer to Note G regarding capital asset restatements.

74

97,213,169

83,818,398

CITY OF FONTANA
Notes to the Financial Statements

d.

Long-Term Debt
A description of long-term debt outstanding (excluding defeased debt) of the Successor Agency as of June 30, 2014, follows:
Balance
June 30, 2013

Adjustments*

Adjusted
Balance
June 30, 2013

Additions

Repayments

Balance
June 30, 2014

Due Within
One Year

Fiduciary Funds:
Tax Allocation Bonds
1997 Refunding Bonds (Jurupa Hills)
1998 Tax Allocation Bonds (SWIP)
1999 Refunding Bonds (Jurupa Hills)
2000 Tax Allocation Refunding Bonds (Downtown)
2001 Tax Allocation Bonds (North Fontana)
2003 Tax Allocation Bonds (North Fontana)
2003 Tax Allocation Bonds (SWIP)
2004 Tax Allocation Bonds (Sierra Corridor)
2005 Tax Allocation Bonds (North Fontana)
2007 Tax Allocation Bonds (Sierra Corridor)
Total TAB's
Other Debt
Payable to City of Fontana
Owner participation agreements
Total Fiduciary Funds

$ 43,270,000
30,310,000
16,880,000
6,480,000
30,950,000
50,900,000
15,585,000
11,720,000
115,675,000
36,895,000
358,665,000

$ 43,270,000
30,310,000
16,880,000
6,480,000
30,950,000
50,900,000
15,585,000
11,720,000
115,675,000
36,895,000
358,665,000

800,000
1,185,000
1,885,000
590,000
3,050,000
530,000
440,000
305,000
2,775,000
800,000
12,360,000

42,470,000
29,125,000
14,995,000
5,890,000
27,900,000
50,370,000
15,145,000
11,415,000
112,900,000
36,095,000
346,305,000

845,000
1,240,000
1,985,000
615,000
3,220,000
555,000
460,000
315,000
2,890,000
840,000
12,965,000

97,421,199
199,338,488

(41,713,080)
-

55,708,119
199,338,488

2,094,349

497,090
-

55,211,029
201,432,837

$655,424,687

$(41,713,080)

$613,711,607

$ 2,094,349

$12,857,090

602,948,866

$ 12,965,000

*Refer to Note G regarding long-term debt restatements.

75

Unamortized Premiums/Discounts

6,171,813

Total Long-term Debt

$ 609,120,679

CITY OF FONTANA
Notes to the Financial Statements

Tax Allocation Bonds


The Former Fontana Redevelopment Agency has issued the following Tax Allocation Bonds which are special obligations of the Successor
Agency secured by pledged property tax revenues. The bonds are not a debt of the City and are not payable out of any funds or properties other
than those of the Successor Agency:

1997 Series A Refunding Bonds (Jurupa Hills)


$52,170,000 of Jurupa Hills Redevelopment Project Tax Allocation Refunding
Bonds, 1997 Series A, were issued in December 1997. The proceeds were used
to current refund all of the Agencys Jurupa Hills Redevelopment Project Tax
Allocation Bond Anticipation Notes, 1994, in the amount of $10,300,000, and to
advance refund all of the Agencys Jurupa Hills Redevelopment Project
Refunding Tax Allocation Bonds, 1992 Series A, in the amount of $36,790,000.
The bonds pay interest semi-annually at rates ranging from 4.0% to 5.5% and
mature from October 1998 through October 2027.

Fiscal Year
Ending
2015
2016
2017
2018
2019
2020 - 2024
2025 - 2029
2030 - 2031
Totals

1997 Series A Refunding Bonds (Jurupa Hills)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
845,000
$ 2,312,613
$ 3,157,613
2016
885,000
2,265,038
3,150,038
2017
945,000
2,214,713
3,159,713
2018
995,000
2,161,363
3,156,363
2019
1,055,000
2,104,988
3,159,988
2020 - 2024
18,715,000
7,916,838
26,631,838
2025 - 2028
19,030,000
2,163,425
21,193,425
Totals
$ 42,470,000
$ 21,138,978
$ 63,608,978

1998 Tax Allocation Bonds (SWIP)


Principal
$ 1,240,000
1,305,000
1,370,000
1,435,000
1,510,000
8,750,000
10,325,000
3,190,000

Interest
$ 1,419,040
1,355,415
1,288,540
1,218,415
1,144,790
4,485,850
2,106,013
156,260

Total
$ 2,659,040
2,660,415
2,658,540
2,653,415
2,654,790
13,235,850
12,431,013
3,346,260

$ 29,125,000

$ 13,174,323

$ 42,299,323

1998 Tax Allocation Bonds (Southwest Industrial Park)


$42,470,000 of Southwest Industrial Park Project Tax Allocation Bonds, 1998,
were issued in September 1998. The proceeds were used to advance refund
all of the Former Redevelopment Agencys 1993 Southwest Industrial Park
Project Tax Allocation Bonds, in the amount of $26,805,000 and to current
refund those certain 1990 Taxable Variable Rate Certificates of Participation
(City of Fontana Property Acquisition Program), in the amount of $14,400,000.
The bonds pay interest semi-annually, starting March 1, 1999, at rates ranging
from 4% to 5.2% and mature from September 1999 through September 2030.

76

CITY OF FONTANA
Notes to the Financial Statements

1999 Series A Refunding Bonds (Jurupa Hills)


$33,985,000 of Jurupa Hills Redevelopment Project Tax Allocation Refunding
Bonds, 1999 Series A, were issued in June 1999. The proceeds were used to
advance refund the Jurupa Hills Redevelopment Project Tax Allocation
Refunding Bonds, 1994 Series A, in the amount of $23,915,000 and to
advance refund the Former Redevelopment Agencys Jurupa Hills
Redevelopment Project Subordinate Tax Allocation Refunding Bonds, 1994
Series B, in the amount of $5,560,000. The bonds pay interest semi-annually
at rates ranging from 4.25% to 5.6% and mature from October 2000 through
October 2027.

2000 Tax Allocation Refunding Bonds (Downtown)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
615,000
$
279,125
$
894,125
2016
650,000
247,500
897,500
2017
680,000
214,250
894,250
2018
715,000
179,375
894,375
2019
750,000
142,750
892,750
2020 - 2022
2,480,000
190,250
2,670,250
Totals

$ 5,890,000

$ 1,253,250

1999 Series A Refunding Bonds (Jurupa Hills)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
1,985,000
$ 776,513
$ 2,761,513
2016
2,100,000
664,175
2,764,175
2017
2,205,000
545,788
2,750,788
2018
2,330,000
421,075
2,751,075
2019
2,450,000
288,400
2,738,400
2020 - 2024
1,940,000
838,880
2,778,880
2025 - 2028
1,985,000
229,740
2,214,740
Totals

14,995,000

$ 3,764,571

$ 18,759,571

2000 Tax Allocation Refunding Bonds (Downtown)


$11,975,000 of Downtown Project Tax Allocation Refunding Bonds, 2000, were
issued in December 2000. The proceeds were used to advance refund all of the
Public Financing Authority 1991 Tax Allocation Revenue Bonds (Downtown
Redevelopment Project), in the amount of $10,895,000. The bonds pay interest
semi-annually, starting March 1, 2001, at rates ranging from 4% to 5.25% and
mature from September 2001 through September 2021.

$ 7,143,250

77

CITY OF FONTANA
Notes to the Financial Statements

2001 Series A Tax Allocation Bonds (North Fontana)


$59,215,000 of Tax Allocation Revenue Bonds, 2001 Series A, were
issued in March 2001. The proceeds were used by the Agency to
refinance $42,505,000 of outstanding Public Financing Authority 1990
Series A Tax Allocation Revenue Bonds and $7,170,000 of outstanding
Public Financing Authority 1993 Series B Subordinate Lien Tax Allocation
Revenue Bonds. The bonds pay interest semi-annually at rates ranging
from 4 to 5.5% and mature form September 2001 through September
2023.

2003 Series A and B Tax Allocation Bonds (North Fontana)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
555,000
$
2,753,012
$ 3,308,012
2016
580,000
2,726,285
3,306,285
2017
610,000
2,697,811
3,307,811
2018
635,000
2,667,608
3,302,608
2019
670,000
2,635,432
3,305,432
2020 - 2024
4,360,000
12,573,180
16,933,180
2025 - 2029
19,930,000
9,641,573
29,571,573
2030 - 2033
23,030,000
2,674,987
25,704,987
Totals

$ 50,370,000

38,369,888

$ 88,739,888

2001 Series A Tax Allocation Bonds (North Fontana)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
3,220,000
$
1,354,825
$ 4,574,825
2016
3,385,000
1,189,700
4,574,700
2017
3,550,000
1,016,325
4,566,325
2018
3,730,000
829,663
4,559,663
2019
3,925,000
628,719
4,553,719
2020 - 2024
10,090,000
735,956
10,825,956
Totals

27,900,000

5,755,188

$ 33,655,188

2003 Series A and B Tax Allocation Bonds (North Fontana)


$54,640,000 of Tax Allocation Revenue Bonds were issued in October 2003.
The proceeds from the Series A Bonds ($45,000,000) were used by the
Former Redevelopment Agency to finance certain improvements in or
benefiting the North Fontana Redevelopment Project. The bonds pay
interest semi-annually at rates ranging from 2.5% to 4.98% and mature from
September 2005 through September 2032. The proceeds from the Series B
Bonds ($9,640,000) were used by the Agency to refinance $9,107,150 of
outstanding RDA Tax Allocation Notes. The bonds pay interest semiannually at rates ranging from 4.02% to 6.42% and mature from September
2008 through September 2032.

78

CITY OF FONTANA
Notes to the Financial Statements

2003 Series A and Series B (Taxable) Tax Allocation Bonds


(Southwest Industrial Park Project)
$19,015,000 of Subordinate Tax Allocation Bonds, 2003 Series A and Series B
(Taxable), were issued in November 2003. The proceeds were used by the
Former Redevelopment Agency to finance certain improvements in the
Southwest Industrial Park Project. The Series A bonds pay interest semiannually at rates ranging from 2.0% to 4.95% and mature from October 2004
through October 2033. The Series B bonds pay interest semi-annually at rates
ranging from 1.68% to 5.25% and mature from October 2004 through October
2014.

2004 Tax Allocation Bonds (Sierra Corridor)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
315,000
$ 599,105
$
914,105
2016
330,000
584,105
914,105
2017
345,000
568,070
913,070
2018
360,000
550,970
910,970
2019
380,000
532,650
912,650
2020 - 2024
2,215,000
2,342,299
4,557,299
2025 - 2029
2,860,000
1,671,714
4,531,714
2030 - 2034
3,735,000
776,020
4,511,020
2035
875,000
24,063
899,063
Totals

$ 11,415,000

$ 7,648,996

Fiscal Year
Ending
2015
2016
2017
2018
2019
2020 - 2024
2025 - 2029
2030 - 2034
Totals

2003 Tax Allocation Bonds (SWIP)

Principal
460,000
480,000
500,000
525,000
540,000
3,105,000
3,765,000
5,770,000

$ 15,145,000

Interest
709,726
689,270
669,358
648,217
625,914
2,734,094
1,889,043
852,143
8,817,765

Total
1,169,726
1,169,270
1,169,358
1,173,217
1,165,914
5,839,094
5,654,043
6,622,143

$ 23,962,765

2004 Tax Allocation Bonds (Sierra Corridor)


$13,685,000 of Sierra Corridor Commercial Redevelopment Project Tax
Allocation Bonds were issued in July 2004. The proceeds will be used to finance
certain Improvements in or benefiting the Sierra Corridor Project area. The
Bonds pay Interest semi-annually at rates ranging from 3.5% to 5.5% and
mature from September 2005 through September 2034.

$ 19,063,996

79

CITY OF FONTANA
Notes to the Financial Statements

PFA 2005 Series A Tax Allocation Bonds (North Fontana)


$134,965,000 of Subordinate Lien Tax Allocation Revenue Bonds were
issued in February 2005. The proceeds were used in part to refund all of
the PFA 1993 Series A Tax Allocation Revenue Bonds (North Fontana), in
the amount of $35,070,000. The remaining proceeds will be used to
finance improvements, property acquisition and landscaping within or
benefiting the Project Area (North Fontana). The bonds pay interest semiannually at rates ranging from 3% to 5% and mature from October 2005
through October 2032.

2005 Series A Tax Allocation Bonds (North Fontana)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
2,890,000
$
5,444,538
$
8,334,538
2016
3,000,000
5,326,600
8,326,600
2017
3,125,000
5,200,350
8,325,350
2018
3,250,000
5,067,850
8,317,850
2019
3,390,000
4,930,050
8,320,050
2020 - 2024
29,745,000
21,218,125
50,963,125
2025 - 2029
35,175,000
12,366,875
47,541,875
2030 - 2033
32,325,000
3,330,875
35,655,875
Totals

2007 Tax Allocation Bonds (Sierra Corridor)


Fiscal Year
Ending
Principal
Interest
Total
2015
$
840,000
$
1,718,388
$ 2,558,388
2016
875,000
1,679,800
2,554,800
2017
915,000
1,637,238
2,552,238
2018
965,000
1,590,238
2,555,238
2019
1,010,000
1,540,863
2,550,863
2020 - 2024
5,860,000
6,874,063
12,734,063
2025 - 2029
7,490,000
5,213,063
12,703,063
2030 - 2034
9,450,000
3,205,494
12,655,494
2035 - 2037
8,690,000
675,213
9,365,213
Totals

$ 36,095,000

24,134,360

$ 112,900,000

62,885,263

$ 175,785,263

RDA 2007 Tax Allocation Refunding Bonds (Sierra Corridor)


$41,000,000 of Sierra Corridor Commercial Redevelopment Project Tax
Allocation Bonds, 2007, were issued in March 2007. The proceeds were used
to finance certain improvement in or benefiting the Sierra Corridor Project
area. The bonds pay interest semi-annually, starting September 1, 2007, at
rates ranging from 4% to 5% and mature from September 2007 through
September 2036.

$ 60,229,360

80

CITY OF FONTANA
Notes to the Financial Statements

Long-Term Payables to the City of Fontana


The advances between the City and the Former Redevelopment Agency include the following:
1. A loan between the Agency and the City which resulted from the amendment to the 1991 Junior Lien Tax Allocation Bonds. The principal
balance of the advances at June 30, 2014 was $31,038,115.
2. Advances between the City and the Agency for administrative and other costs. The principal balance of the advances at June 30, 2014
was $4,093,667. Repayments on this loan are expected to begin in fiscal year 2014-15.
3. The former Low/Mod Income Housing fund advanced a portion of the multiple years of ERAF and SERAF obligations to the Agency. The
principal balance of the advances at June 30, 2014 was $20,079,247. As a result of the dissolution, this obligation is now owed to the
Fontana Housing Authority. Repayments on this loan are expected to begin in fiscal year 2014-15.
Payable Under Jurupa Hills Owner Participation Agreement
The Agency has entered into an owner participation agreement (OPA) with Ten-Ninety, Ltd., a private land development partnership (the
Participating Owner), relating to the Jurupa Hills Project Area. The OPA requires, among other things, the reimbursement by the Agency to the
Participating Owner of costs incurred for certain infrastructure and other improvements. Costs advanced, which accrue interest at 15.5%, are
reimbursed from, and limited to: (i) the tax increment revenue generated in the Southridge Village portion of the Jurupa Hills Project Area and (ii)
certain fees and assessments collected from benefited property owners.
In January 1992, the City, Agency and Participating Owner entered into two agreements in further implementation of the development of
Southridge Village; a Facilitation Agreement and an Amendment No. 3 to OPA and Composite OPA. On March 31, 1992, a judgment was entered
by the San Bernardino County Superior Court validating the provisions of these two agreements and declaring them to be legally binding upon the
parties.
The Facilitation Agreement provides for specific allocations of costs and responsibilities between the City and Participating Owner with respect to
certain public works items and for the discharge of the Participating Owners obligations and responsibilities with respect to the infrastructure items
for Phase I, II and III of Southridge Village.
Amendment No. 3 to OPA includes acknowledgment that the Participating Owner has completed its infrastructure obligations relating to the
development of Southridge Village, and provides for certain payments by the Participating Owner to the Agency and City, in order to mitigate
certain negative fiscal impacts imposed by the development and continued existence of Southridge Village. As described in the agreements, the
payments to the City and Agency will be in amounts equal to 35% of the residual tax increments and 50% of the assessments and other
reimbursements to be paid to the Participating Owner as reimbursement for public infrastructure improvements installed by the Participating
Owner.
The balance at June 30, 2014, does not include $559,333,670 of accumulated unpaid interest that is subject to the same limitations of
reimbursement from tax increment revenue, fees and assessments as is the case for costs of construction advanced. The total reimbursement
81

CITY OF FONTANA
Notes to the Financial Statements
costs of the project are $201,432,837. Consequently, it is estimated that all future residual property tax revenue through the year-ended June 30,
2033 (the termination date of the OPA) will be required to service this obligation.
In October 1988, the Agency issued $28,700,000 of Refunding Tax Allocation Bonds, 1988 Series A, and in June 1992, the Agency issued
$37,765,000 of Refunding Tax Allocation Bonds, 1992 Series A, both issues relating to the Jurupa Hills Project Area. In October 1994, the
Agency issued $26,350,000 of Refunding Tax Allocation Bonds, 1994 Series A, and $5,930,000 of Refunding Tax Allocation Bonds, 1994 Series
B. Both of these issues were used to defease the 1988 Series A Refunding Tax Allocation Bonds and to refund a portion of the principal obligation
due to the participating owner. In December 1997, the Agency issued $52,170,000 of Tax Allocation Refunding Bonds, 1997 Series A. The
proceeds were used to refund the 1994 Tax Allocation Bond Anticipation Notes and to defease the 1992 Series A Refunding Tax Allocation
Bonds. In June 1999, the Agency issued $33,985,000 of Tax Allocation Refunding Bonds, 1999 Series A. The proceeds were used to defease
the 1994 Series A and 1994 Series B Tax Allocation Refunding Bonds. The payable under the OPA is subordinate to these bond issues.
Pledged Revenue
The Successor Agency pledged, as security for bonds issued, either directly or through the Financing Authority, a portion of tax increment revenue
(including Low and Moderate Income Housing set-aside and pass through allocations) that it receives. The bonds issued were to provide financing
for various capital projects, accomplish Low and Moderate Income Housing projects and to defease previously issued bonds. Assembly Bill 1X 26
provided that upon dissolution of the Redevelopment Agency, property taxes allocated to redevelopment agencies no longer are deemed tax
increment but rather property tax revenues and will be allocated first to successor agencies to make payments on the indebtedness incurred by
the dissolved redevelopment agency. Total principal and interest remaining on the debt is $533,247,582 with annual debt service requirements as
indicated above. For the current year, the total property tax revenue recognized by the Successor Agency for the payment of indebtedness
incurred by the dissolved redevelopment agency was $33,256,236 and the debt service obligation on the bonds was $30,339,125.
e.

Insurance

The Successor Agency is covered under the City of Fontanas insurance policies. Therefore, the limitation and self-insured retentions applicable
to the City also apply to the Successor Agency. Additional information as to coverage and self-insured retentions can be found in Note 8.
f.

Commitments and Contingencies

At June 30, 2014, the Successor Agency was involved as a defendant in several lawsuits arising out of the ordinary conduct of its affairs. It is the
opinion of management that settlements of these lawsuits, including losses for claims that are incurred but not reported, if any, will not have a
material effect on the financial position of the Successor Agency.

82

CITY OF FONTANA
Notes to the Financial Statements

g.

Net Position Restatements

Beginning net position has been restated as follows:


Fiduciary Funds - Private Purpuse Trust Fund
Successor Agency of the Former RDA
Land held for resale overstated in prior years
Net capital assets overstated in prior years
Long-term debt overstated in prior years
Investment income overstated in prior years

$ (43,393,080)
(722,851)
41,713,080
201,692
$

(2,201,159)

Note 18. Subsequent Events


Establishment of Joint Powers Authority
On September 9, 2014 the City, together with the Fontana Fire Protection District, established a new joint powers authority (the Fontana Public
Facilities Financing Authority) to issue debt. The Authority will enable both the City and the District to finance or refinance projects in the future
with the approval of Council.
The Authority adopted a resolution on October 14, 2014 to approve the issuance of bonds for the purpose of refinancing the 2007 Lease Revenue
Bonds previously issued by the Fontana Public Financing Authority. The bonds are expected to be issued in November 2014 in the amount of
$36,675,000.
.

83

84

Combining and Individual


Fund Statements and Schedules

Non-Major Governmental Funds


Special Revenue Funds
Special Revenue funds are used to account for specific revenues that are legally restricted to expenditures for particular purposes.
Gas Tax - To account for receipts and expenditures of money apportioned by the State and Highway Code 's 2103, 2105, 2106, 2107 and
2107.5. Gas Tax moneys can only be used to construct and maintain streets and highways.
Traffic Safety - To account for fines collected on vehicle code infractions and the use of expenditures for traffic safety purposes.
Prop 1B To account for the receipts and expenditures of money allocated by the Highway Safety, Traffic Reduction, Air Quality and Port
Security Bond Act of 2006, Local Street and Roads Improvement Allocation. Prop 1B moneys can only be used on street improvement projects.
AB 2928 State Traffic Congestion Relief - To account for a State comprehensive funding measure of almost $5 billion to enhance traffic flow.
Municipal Services Fiscal Impact - To account for moneys paid by developers of new development projects to mitigate their negative impact
on the City's services and General Fund.
Solid Waste Mitigation - To account for moneys paid by the County of San Bernardino to mitigate the use of city infrastructure for refuse
disposed at the landfill just outside of city limits.
Home Program - To account for the activity of improving the supply of high quality multifamily properties which are also available to low income
households at affordable rent levels.
Crime Prevention Seizure - To account for the receipt of 1% of Federal seizures from illegal narcotic activities, and the expenditure of such
assets to fund crime prevention programs such as DARE.
State Seizure - To account for the receipt of seized assets from illegal narcotic activities obtained through cooperation with State agencies and
the expenditure of such assets for local law enforcement purposes.
Federal Seizure - To account for the receipt of seized assets from illegal narcotic activities obtained through cooperation with Federal agencies
and the expenditure of such assets for local law enforcement purposes.
Grants - To account for miscellaneous Federal, State and County grants requiring segregated fund accounting.

85

Non-Major Governmental Funds


Special Revenue Funds (continued)
Housing and Community Development Block Grant - To account for the receipts and expenditures of the City's entitlements under Federal
Community Development Block Grant (CDBG) programs of the US Department of Housing and Urban Development (HUD).
Federal Law Enforcement Block Grant - To account for Federal block grant funds used to enhance policing services.
AB 3229 State COPS Program - To account for State grant funds used to enhance policing services.
Office of Traffic Safety - To account for a State grant, matched with local funding, to augment abandoned vehicle towing.
Air Quality Management District - To account for receipts from the South Coast Air Quality Management District used for the purpose of
reducing air pollution from motor vehicles.
Down Payment Assistance To track receipts and expenditures for the HUD first time homebuyer assistance program.
Community Services Reimbursements - To account for after school programs funded through Proposition 49.
Fontana Community Foundation- To account for costs associated with the Fontana Community Foundation, a separate legal entity governed
by Section 501(c)(3) of the Internal Revenue Code of 1986 for the purpose of aiding and assisting in the implementation, improvement and
maintenance of public services that preserve and promote the health and welfare and education of local citizenry of the City of Fontana.
Fire Protection District CFD- To account for special taxes levied on property developed after January 2, 2001 to finance fire protection and
suppression services within the Community Facilities District.
Landscape Maintenance Districts - To account for special benefit assessments levied on property owners for landscape maintenance in
various zones throughout the City.
Lighting District #3 - Hunter's Ridge - To account for special assessments imposed on property owners in the Hunter's Ridge area to pay for
street lighting.
Community Facilities Districts - To account for special taxes levied on property owners in the development for landscape maintenance, parks
and street lighting in the Citys numerous special assessments districts.

86

Non-Major Governmental Funds


Debt Service Funds
Debt Service funds are used to account for the accumulation of resources and the payment of general obligation bond principal and interest from
governmental resources, and special assessment bond principal and interest from special assessment levies, when the government is obligated in
some manner for the payment.
General Debt Service To account for debt service payments on general City obligations.

Capital Project Funds


The Capital Project funds are used to account for the acquisition and construction of major capital facilities other than those financed by
proprietary funds.
Storm Drain - To account for receipts from drainage fees imposed on developers, for the construction of storm drainage facilities within the City
limits.
San Sevaine Flood Control - To account for flood control fees collected for the construction of flood control improvements in the San Sevaine
Area.
Upper Etiwanda Flood Control- To account for flood control fees collected for the construction of flood control improvements.
Park Development- To account for receipts and expenditures from park development fees for new parks and renovation of existing parks.
Landscape Improvements - To account for landscaping improvement fees used to improve landscaping Citywide.
Library Capital Improvement - To account for developer impact fees used for the construction of library facilities.
Police Facility- To account for development impact fees to fund capital improvements of police facilities and equipment.
General Government Improvement - To account for developer impact fees used for the capital construction of City facilities.
Capital Improvements- To account for moneys expended on miscellaneous capital improvements.

87

Non-Major Governmental Funds


Capital Project Funds (continued)
Underground Utilities - To account for developer fees used for offsetting the cost of relocating electrical and cable lines underground to
enhance the appearance and the safety of the community.
Sewer Expansion - To account for developer impact fees used by the Inland Empire Utilities Agency for the expansion and construction of sewer
treatment facilities.
Fire Assessment - To account for revenues from special tax assessments and for expenditures relating to fire prevention and protection.
Affordable Housing Trust - to account inclusionary housing and affordable housing developer impact fees to be used to construct, rehabilitate
or subsidize affordable housing that complies with the Affordable Housing Trust Fund regulations.
Fire Protection District - To account for moneys expended on capital improvements and equipment replacement for the Fontana Fire
Protection District.
Fontana Housing Authority- To account for costs associated with the Housing Authority, a separate legal entity governed by California State
Housing Authority law. The Housing Authority uses funds from the Fontana Redevelopment Agency's Low and Moderate Income Housing Fund
and Federal Department of Housing and Urban Development Program Grants to actively improve and develop quality neighborhoods and housing
opportunities throughout the City of Fontana.
Community Facilities Districts - To account for bond proceeds used to finance infrastructure improvements in the Citys various capital project
districts.

88

CITY OF FONTANA
Combining Balance Sheet
Non-Major Governmental Funds
June 30, 2014

Traffic
Safety

Gas Tax
Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Allowance for doubtful accounts
Due from other governments
Inventories
Deposits
Land held for resale
Advances to other funds
Restricted assets:
Cash with fiscal agent
Total Assets

584,231
87,372
318,658

Total Liabilities
Deferred inflows of resources:
Unavailable revenues

Fund balances:
Nonspendable
Restricted
Assigned
Unassigned

1,642,853
-

567,992
$

2,210,845

222,171
222,171

84,839
84,839

152,061
567,992
2,081,442
2,801,495

2,128,547

1,642,853
1,642,853

2,805,739
2,805,739
$

2,890,578

1,704

89

1,704

17,226,114

1,333,362

50,348
3,483,160
4,728
-

26,550

4,871,598

85,271
26,550
111,821

4,788
3,533,507
3,538,295

2,687,725
2,687,725
$

2,799,546

4,871,598

77,199

1,333,303
1,333,303
$

76,914
285
-

2,799,546

17,226,114
17,226,114
17,226,114

2,763,790

Crime
Prevention
Seizure

Home
Program

9,206
-

1,704
1,704

2,210,845

17,168,734

Solid
Waste
Mitigation

57,380
-

(2,233,503)
(2,233,503)
$

2,890,578

1,524
180
-

1,906,376
1,906,376

Total fund balances

2,030,574

2,128,547

Total deferred inflows of resources

Special Revenue
AB 2928
State Traffic
Municipal
Congestion
Services
Relief
Fiscal Impact

Prop
1B

12
6,939
52,814
800,239
-

Liabilities, Deferred Inflows and Fund Balanc


Liabilities:
Accounts payable
$
Deposits payable
Retentions payable
Due to other funds
Due to other governments
Unearned revenue

Total liabilities, deferred inflows of


resources and fund balances

1,138,286

Schedule 1
Page 1 of 5

77,199
77,199
$

77,199

CITY OF FONTANA
Combining Balance Sheet
Non-Major Governmental Funds
June 30, 2014

State
Seizure
Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Allowance for doubtful accounts
Due from other governments
Inventories
Deposits
Land held for resale
Advances to other funds
Restricted assets:
Cash with fiscal agent
Total Assets
Liabilities, Deferred Inflows and Fund Balanc
Liabilities:
Accounts payable
Deposits payable
Retentions payable
Due to other funds
Due to other governments
Unearned revenue

157,720

9,068
-

Grants

2,417,507

6,631
153,325
-

Special Revenue
Housing and
Federal
Community
Law
Development
Enforcement
Block Grant
Block Grant

2,305,176

5,020
889,795
-

1,078,703

592
390,746
556,846
1,257,528
-

37,859

AB 3229
State COPS
Program

343,598
-

59
165,719
-

Air Quality
Management
District

Office of
Traffic Safety

33,371
-

890,669
2,606
64,746
-

166,788

2,577,463

3,199,991

3,284,415

381,457

165,778

33,371

958,021

47,171
47,171

7,913
7,913

42,114
20,258
4,000,965
4,063,337

368,831
390,746
759,577

86,700
77,999
164,699

12,648
8,083
41,253
61,984

22,359
41,645
82,897
146,901

66
66

Total Liabilities
Deferred inflows of resources:
Unavailable revenues

Total deferred inflows of resources


Fund balances:
Nonspendable
Restricted
Assigned
Unassigned

119,617
119,617

Total fund balances


Total liabilities, deferred inflows of
resources and fund balances

Federal
Seizure

Schedule 1
Page 2 of 5

166,788

372,778
372,778

2,569,550
2,569,550
$

2,577,463

(1,236,124)
(1,236,124)
$

3,199,991

90

229,207
229,207

101,003
101,003

60,998
60,998

32,850
32,850

2,295,631
2,295,631

115,755
115,755

42,796
42,796

(146,380)
(146,380)

3,284,415

381,457

165,778

33,371

957,955
957,955
$

958,021

CITY OF FONTANA
Combining Balance Sheet
Non-Major Governmental Funds
June 30, 2014

Down
Payment
Assistance
Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Allowance for doubtful accounts
Due from other governments
Inventories
Deposits
Land held for resale
Advances to other funds
Restricted assets:
Cash with fiscal agent
Total Assets

14,699
-

Total Liabilities
Deferred inflows of resources:
Unavailable revenues

14,699

Fund balances:
Nonspendable
Restricted
Assigned
Unassigned

14,699

127,182

449
-

127,631

195,901
1,163,317
1,359,218

48
48

(590,062)
(590,062)
$

769,156

$ 5,770,004

1,287
270,914
-

98,374
17,251
(35,515)
2,676
-

2,386,609

127,631

91

Lighting
District #3
Hunter's
Ridge

Landscape
Maintenance
Districts

2,114,408

127,583
127,583
$

Debt Service

769,156

14,699
14,699

Total fund balances

Total deferred inflows of resources

Special Revenue
Fire
Protection
District
CFD

Fontana
Community
Foundation

769,156
-

Liabilities, Deferred Inflows and Fund Balanc


Liabilities:
Accounts payable
$
Deposits payable
Retentions payable
Due to other funds
Due to other governments
Unearned revenue

Total liabilities, deferred inflows of


resources and fund balances

Community
Services
Reimbursements

Schedule 1
Page 3 of 5

5,378,667
5,378,667

2,386,609

$ 5,852,790

48,448

5,301,793
$

557,963
557,963

26,144,778

5,405,237

25,586,815
25,586,815
$

10,479
92,965
-

26,144,778

48,448
48,448
48,448

25,861,987

General
Debt Service

339,236
79,848
(141,530)
5,237
-

2,386,609
2,386,609

47,755
761
152
(223)
3
-

$ 5,852,790

474,123
474,123

Community
Facilities
Districts

5,312,272
92,965
5,405,237
$

5,405,237

CITY OF FONTANA
Combining Balance Sheet
Non-Major Governmental Funds
June 30, 2014

Schedule 1
Page 4 of 5

Capital Projects
San Sevaine
Flood
Control

Storm
Drain
Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Allowance for doubtful accounts
Due from other governments
Inventories
Deposits
Land held for resale
Advances to other funds
Restricted assets:
Cash with fiscal agent
Total Assets
Liabilities, Deferred Inflows and Fund Balanc
Liabilities:
Accounts payable
Deposits payable
Retentions payable
Due to other funds
Due to other governments
Unearned revenue

14,179,640

48,276
-

701,576

2,377
-

217,813

703,953

33,838
217,813
251,651

4,836
231,197
236,033

Total deferred inflows of resources


Fund balances:
Nonspendable
Restricted
Assigned
Unassigned

217,813
13,976,265
14,194,078

Total fund balances

14,445,729

703,953

92

26,392

7,571
8,799
16,370

1,663
10,902
12,565

1,604,036

26,392

369,301

369,301

356,862

4,773
4,773

356,862

1,764,227

352,089
352,089
$

1,758,271
5,956
-

369,301
369,301
$

354,558
2,304
-

13,827
13,827
$

1,604,036

1,587,666
1,587,666

367,996

General
Government
Improvement

Police
Facility

1,305
-

42,715

24,887
1,505
-

42,715

42,715
42,715
$

1,598,653

Library
Capital
Improvement

Landscape
Improvements

5,383
-

467,920
467,920
$

42,573

14,445,729

Deferred inflows of resources:


Unavailable revenues

Park
Development

142
-

Total Liabilities

Total liabilities, deferred inflows of


resources and fund balances

Upper
Etiwanda
Flood Control
Development

1,764,227
1,764,227
$

1,764,227

CITY OF FONTANA
Combining Balance Sheet
Non-Major Governmental Funds
June 30, 2014

Schedule 1
Page 5 of 5

Capital Projects

Assets:
Cash and investments
Receivables:
Accounts
Assessments
Interest
Loans
Allowance for doubtful accounts
Due from other governments
Inventories
Deposits
Land held for resale
Advances to other funds
Restricted assets:
Cash with fiscal agent
Total Assets
Liabilities, Deferred Inflows and Fund Balanc
Liabilities:
Accounts payable
Deposits payable
Retentions payable
Due to other funds
Due to other governments
Unearned revenue

Capital
Improvements

Underground
Utilities

606
458,921
3,000
-

195,207

8,850
$

221,630

197
10,155
145,525
155,877

609
609

458,921
458,921

Total deferred inflows of resources


Fund balances:
Nonspendable
Restricted
Assigned
Unassigned

3,000
(146,421)
(143,421)

Total fund balances

471,377

Fire
Assessment

623,801

471,377

Deferred inflows of resources:


Unavailable revenues

$ 7,116,171

25,754
669
-

Total Liabilities

Total liabilities, deferred inflows of


resources and fund balances

Sewer
Expansion

626,097

221,021
221,021

1,075,088
1,075,088

221,630

$ 7,116,171

2,296
-

$ 7,116,171

6,041,083
6,041,083

Affordable
Housing
Trust

93

250,177

$ 7,556,603

$ 1,769,836

703
-

28,049
-

71,251
2,825,688
-

250,880

626,097
626,097
626,097

Fontana
Housing
Authority

Fire
Protection
District

Total
Other
Governmental
Funds

Community
Facilities
Districts

$ 102,068,182

861
-

800,534
438,371
414,783
6,714,293
(177,268)
5,331,810
887,611
3,000
1,257,528
318,658

56,123

6,179,121

$ 7,584,652

$ 4,666,775

263,063

$ 124,236,623

6,028
106,990
113,018

20,841
1,535
22,376
-

206,079

12,315
12,315
65,319
65,319

250,880
250,880

7,562,276
7,562,276

4,589,141
4,589,141

250,880

$ 7,584,652

$ 4,666,775

2,457,638
106,990
864,004
3,440,012
10,196,533
4,203,114
21,268,291
2,963,929
2,963,929

5,100
144,945
150,045

3,000
75,791,912
28,547,282
(4,337,791)
100,004,403

263,063

$ 124,236,623

Schedule 2
Page 1 of 5

CITY OF FONTANA
Combining Statement of Revenues, Expenditures and Changes in Fund Balances
Non-Major Governmental Funds
For the Year Ended June 30, 2014

Traffic
Safety

Gas Tax
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from property owners
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

6,236,610
10,201
6,246,811

Special Revenue
AB 2928
State Traffic
Municipal
Congestion
Services
Relief
Fiscal Impact

Prop
1B

625,840
51,883
677,723

1,155,275
1,155,275

3,554
3,554

4,957,625
-

920,934
-

7,081,987
-

4,957,625

920,934

7,081,987

1,289,186

(243,211)

(5,926,712)

156,260
372,912
529,172

Solid
Waste
Mitigation

138,000
-

(117,782)

4,176
2,910
7,086

2,131,288

391,172

980,262
980,262

30,594
-

1,514,774
27,313
589,201

138,000

3,554

1,919,773
93,733
2,013,506

Crime
Prevention
Seizure

Home
Program

28,393
-

30,594

28,393

949,668

(21,307)

Other Financing Sources (Uses):

(521,100)
(521,100)

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)

768,086

Net change in fund balances


Fund Balances:
Beginning of fiscal year, as originally stated
Restatements
Beginning of fiscal year - as restated

(243,211)

1,138,290
1,138,290

3,048,950
3,048,950

768,086

Net change in fund balances


End of fiscal year

1,906,376

2,805,739

(126,700)
(126,700)

(810,000)
(810,000)

(495,200)
(495,200)

(2,052,858)

(123,146)

(418,828)

(612,982)

(180,645)
(180,645)

(243,211)
$

3,873,854
3,873,854

124,850
124,850

(2,052,858)
$

(2,233,503)

94

23,170,922
(5,525,980)
17,644,942

(123,146)
$

1,704

3,300,707
3,300,707

(418,828)
$

17,226,114

(612,982)
$

2,687,725

949,668

(21,307)

383,635
383,635

98,506
98,506

949,668

(21,307)

1,333,303

77,199

Schedule 2
Page 2 of 5

CITY OF FONTANA
Combining Statement of Revenues, Expenditures and Changes in Fund Balances
Non-Major Governmental Funds
For the Year Ended June 30, 2014

State
Seizure
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from property owners
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Federal
Seizure

24,007
109
56,324
80,440

Special Revenue
Housing and
Federal
Community
Law
Development
Enforcement
Block Grant
Block Grant

Grants

1,713,638
44,868
1,758,506

1,052,455
358,483
1,410,938

2,046,845
2,046,845

479,715
-

713,692
713,692

AB 3229
State COPS
Program

265,785
199
265,984

Air Quality
Management
District

Office of
Traffic Safety

286,532
125,889
412,421

249,686
19,040
268,726

2,000
9,631

104,155
-

1,219,431
-

204,084
26,084
472,689
73,646
41,904
628,796

219,000
230,091
46,370
2,062,788

1,574,815
-

326,783
-

564,762
44,198

104,155

1,219,431

1,447,203

3,037,964

1,574,815

326,783

608,960

11,631

(60,799)

(196,539)

257,095

166,799
166,799

(12,400)
(12,400)

(23,715)

539,075

(36,265)

125,535
125,535

(125,535)
(125,535)

101,820

413,540

(36,265)

17,797
17,797

2,156,010
2,156,010

(1,199,859)
(1,199,859)

101,820

413,540

(36,265)

(991,119)

(861,123)

(91,800)
(91,800)

845,178
845,178

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund Balances:
Beginning of fiscal year, as originally stated
Restatements
Beginning of fiscal year - as restated
Net change in fund balances
End of fiscal year

119,617

2,569,550

(1,236,124)

95

(1,082,919)

(15,945)

(60,799)

(29,740)

244,695

3,378,550
3,378,550

131,700
131,700

103,595
103,595

(116,640)
(116,640)

713,260
713,260

(1,082,919)

(15,945)

(60,799)

(29,740)

244,695

2,295,631

115,755

42,796

(146,380)

957,955

Schedule 2
Page 3 of 5

CITY OF FONTANA
Combining Statement of Revenues, Expenditures and Changes in Fund Balances
Non-Major Governmental Funds
For the Year Ended June 30, 2014

Down
Payment
Assistance
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from property owners
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Community
Services
Reimbursements

3,032,445
3,032,445

Fontana
Community
Foundation

3,157,343
-

3,157,343

4,007
508
4,515

Special Revenue
Fire
Protection
District
CFD

12,885
-

Landscape
Maintenance
Districts

12,885

(124,898)

270,914
37,805
308,719

Debt Service

(8,370)

Lighting
District #3
Hunter's
Ridge

3,927,868
160,945
4,088,813

Community
Facilities
Districts

32,410
1,425
33,835

11,299,974
647,224
11,947,198

General
Debt Service

953,323
30,814
984,137

6,767
-

3,791,479
-

32,899
-

6,214,579
-

3,791,479

32,899

6,214,579

2,335,000
2,902,744
5,244,511

297,334

936

5,732,619

(4,260,374)
4,246,940
4,246,940

308,719

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)

Net change in fund balances


Fund Balances:
Beginning of fiscal year, as originally stated
Restatements
Beginning of fiscal year - as restated

14,699

135,953
135,953

(124,898)
$

(590,062)

(8,370)

382,997
(848,161)
(465,164)

(124,898)

14,699
14,699

Net change in fund balances


End of fiscal year

(8,370)
$

127,583

96

206,300
(464,400)
(258,100)

(3,300)
(3,300)

679,200
(4,935,700)
(4,256,500)

308,719

39,234

(2,364)

1,476,119

2,077,890
2,077,890

5,339,433
5,339,433

50,812
50,812

24,062,620
48,076
24,110,696

308,719

39,234

(2,364)

1,476,119

2,386,609

5,378,667

48,448

25,586,815

(13,434)
5,418,671
5,418,671
(13,434)
$

5,405,237

Schedule 2
Page 4 of 5

CITY OF FONTANA
Combining Statement of Revenues, Expenditures and Changes in Fund Balances
Non-Major Governmental Funds
For the Year Ended June 30, 2014
Capital Projects
San Sevaine
Flood
Control

Storm
Drain
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from property owners
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Upper
Etiwanda
Flood Control
Development

921,359
327,963
110
1,249,432

40,710
21,675
62,385

1,213
1,213

Park
Development

47,981
47,981

115,604
-

724,703
-

1,903,343

115,604

(653,911)

(53,219)

441,431
(141,200)
300,231

(7,400)
(7,400)

(353,680)

(60,619)

1,213

528,539
528,539

41,502
41,502

(60,619)

1,213

1,621,771
281,572

1,213

Library
Capital
Improvement

Landscape
Improvements

216,221
38,787
255,008

74,754
10,281
85,035

General
Government
Improvement

Police
Facility

106,368
25,686
132,054

345,645
43,298
388,943

94,737
-

14,707
3,045

22,158
263,508

53,666
-

262,206
343,558

742,455

285,666

53,666

605,764

94,737

(694,474)

(30,658)

31,369

(473,710)

294,206

767,000
(107,400)
659,600

67,638
(4,100)
63,538

62,129
(30,500)
31,629

84,818
(24,500)
60,318

(34,874)

32,880

31,369

(442,081)

354,524

337,932
337,932

794,170
794,170

31,369

(442,081)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund Balances:
Beginning of fiscal year, as originally stated
Restatements
Beginning of fiscal year - as restated

14,426,184
121,574
14,547,758
(353,680)

Net change in fund balances


End of fiscal year

14,194,078

467,920

42,715

97

1,622,540
1,622,540

1,424,840
(1,443,893)
(19,053)

(34,874)
$

1,587,666

32,880
$

13,827

369,301

352,089

1,409,703
1,409,703
354,524
$

1,764,227

Schedule 2
Page 5 of 5

CITY OF FONTANA
Combining Statement of Revenues, Expenditures and Changes in Fund Balances
Non-Major Governmental Funds
For the Year Ended June 30, 2014
Capital Projects

Capital
Improvements
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from property owners
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

26,962
67,400
94,362

Underground
Utilities

19,484
6,011
25,495

Sewer
Expansion

22,048
1,128
135,772
158,948

Affordable
Housing
Trust

Fire
Assessment

91,906
23,551
115,457

163,482
3,383
166,865

Fire
Protection
District

10
-

216,336
216,336

Fontana
Housing
Authority

Total
Other
Governmental
Funds

Community
Facilities
District

136,159
9,875
146,034

4,148
2,308,611
2,312,759

286,532
1,420,627
16,812,267
2,658,511
2,367,661
15,531,166
2,550,835
2,308,611
492,700
44,428,910

619,941
144,767
9,631

589,572
288,816
409,767

8,519
-

100,867
-

34,304
-

20,000
-

164,178
1,479,363

171,175
-

120,132
-

5,093,201
190,262
18,039,706
244,841
3,304,672
10,270,836
6,105,796

1,288,155

8,519

100,867

34,304

20,010

1,643,541

171,175

120,132

2,335,000
2,902,744
49,261,397

(1,193,793)

16,976

58,081

81,153

146,855

(1,427,205)

(25,141)

2,192,627

(4,832,487)

(13,000)
(13,000)

(78,030)
(78,030)

19,352
(283,783)
(264,431)

696,000
(16,400)
679,600

(15,500)
(15,500)

(2,052,499)
(2,052,499)

8,408,320
(10,362,947)
3,873,854
1,919,227

3,976

(19,949)

(183,278)

146,855

(747,605)

(40,641)

809,375
809,375

104,025
104,025

(183,278)

146,855

Other Financing Sources (Uses):

(2,500)
(2,500)

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)

(1,196,293)

Net change in fund balances


Fund Balances:
Beginning of fiscal year, as originally stated
Restatements
Beginning of fiscal year - as restated

1,052,872
1,052,872
(1,196,293)

Net change in fund balances


End of fiscal year

217,045
217,045

(143,421)

1,046,009
49,028
1,095,037

3,976
$

221,021

(19,949)
$

1,075,088

98

626,097

250,880

8,245,323
64,558
8,309,881

4,629,782
4,629,782

(747,605)
$

7,562,276

(40,641)
$

4,589,141

140,128

(2,913,260)

9,917
9,917

110,452,461
(7,534,798)
102,917,663

140,128

(2,913,260)

150,045

$ 100,004,403

Schedule 3
Page 1 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Gas Tax
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

5,270,380
5,270,380

Traffic Safety
Variance with
Final Budget
Positive (Negative)

Actual
Amounts

5,787,366
5,787,366

6,236,611
10,200
6,246,811

449,245
10,200
459,445

3,265,992
2,574,080

4,957,625
-

4,937,020

5,840,072

4,957,625

882,447

1,289,186

1,341,892

(52,706)

(521,100)
(521,100)

(521,100)
(521,100)

(521,100)
(521,100)

(187,740)
1,138,290
950,550

(573,806)
1,138,290
564,484

768,086
1,138,290
1,906,376

3,137,020
1,800,000

333,360

Original
Budget

Final
Budget

550,000
5,000
555,000

(1,691,633)
2,574,080

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

550,000
30,000
5,000
585,000

625,840
51,883
677,723

75,840
21,883
(5,000)
92,723

986,470
-

1,245,247
13,500

920,934
-

324,313
13,500

986,470

1,258,747

920,934

337,813

(243,211)

430,536

(431,470)

(673,747)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

99

1,341,892
1,341,892

(431,470)
3,048,950
2,617,480

(673,747)
3,048,950
2,375,203

(243,211)
3,048,950
2,805,739

430,536
430,536

Schedule 3
Page 2 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Prop 1B
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

AB 2928 State Traffic Congestion Relief


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

8,903,734
8,903,734

1,155,275
1,155,275

(7,748,459)
(7,748,459)

Original
Budget

Final
Budget

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

1,200
1,200

3,554
3,554

2,354
2,354

8,593,685

7,081,987
-

(7,081,987)
8,593,685

8,593,685

7,081,987

1,511,698

310,049

(5,926,712)

(6,236,761)

3,873,854
3,873,854

3,873,854
3,873,854

(126,700)
(126,700)

(126,700)
(126,700)

(126,700)
(126,700)

(2,052,858)
(180,645)
(2,233,503)

(2,362,907)
(2,362,907)

(126,700)
124,850
(1,850)

(125,500)
124,850
(650)

(123,146)
124,850
1,704

1,200

3,554

2,354

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

(180,645)
(180,645)

310,049
(180,645)
129,404

100

2,354
2,354

Schedule 3
Page 3 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Municipal Services Fiscal Impact
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

789,000
789,000

Actual
Amounts

789,000
200,000
989,000

152,000
-

156,260
372,912
529,172

138,000
-

Solid Waste Mitigation


Variance with
Final Budget
Positive (Negative)

(632,740)
172,912
(459,828)

Original
Budget

14,000
-

138,000

14,000

789,000

837,000

391,172

(445,828)

(810,000)
(810,000)

(810,000)
(810,000)

(810,000)
(810,000)

(21,000)
17,644,942
17,623,942

27,000
17,644,942
17,671,942

(418,828)
17,644,942
17,226,114

3,064,000
3,064,000

152,000

Final
Budget

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

3,064,000
40,000
3,104,000

1,919,773
93,733
2,013,506

(1,144,227)
53,733
(1,090,494)

1,893,830
45,850
1,000,000

2,183,434
45,850
1,827,634

1,514,774
27,313
589,201

668,660
18,537
1,238,433

2,939,680

4,056,918

2,131,288

1,925,630

124,320

(952,918)

(117,782)

(495,200)
(495,200)

(495,200)
(495,200)

(495,200)
(495,200)

(370,880)
3,300,707
2,929,827

(1,448,118)
3,300,707
1,852,589

(612,982)
3,300,707
2,687,725

835,136

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

101

(445,828)
(445,828)

835,136
835,136

Schedule 3
Page 4 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Home Program
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

1,269,520
1,269,520

379,530
-

Actual
Amounts

1,718,816
1,718,816

2,108,991
-

(390,175)

(738,554)
(738,554)

Original
Budget

2,078,397
-

2,108,991

889,990

980,262
980,262

30,594
-

379,530

Crime Prevention Seizure


Variance with
Final Budget
Positive (Negative)

Final
Budget

12,000
12,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

12,000
1,400
13,400

4,176
2,910
7,086

(7,824)
1,510
(6,314)

34,200
-

34,200
-

28,393
-

5,807
5,807

30,594

2,078,397

34,200

34,200

28,393

949,668

1,339,843

(22,200)

(20,800)

(21,307)

(507)

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

889,990
383,635
1,273,625

(390,175)
383,635
(6,540)

949,668
383,635
1,333,303

102

1,339,843
1,339,843

(22,200)
98,506
76,306

(20,800)
98,506
77,706

(21,307)
98,506
77,199

(507)
(507)

Schedule 3
Page 5 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
State Seizure
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

288,000
288,000

Federal Seizure
Variance with
Final Budget
Positive (Negative)

Actual
Amounts

288,000
600
288,600

24,007
109
56,324
80,440

(263,993)
(491)
56,324
(208,160)

Original
Budget

Final
Budget

475,000
475,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

805,000
27,000
832,000

430,400
-

431,901
-

104,155
-

327,746
-

384,600
19,000

1,289,538
97,450

430,400

431,901

104,155

327,746

403,600

1,386,988

(142,400)

(143,301)

(23,715)

119,586

71,400

125,535
125,535

125,535
125,535

(17,766)
17,797
31

101,820
17,797
119,617

1,713,638
44,868
1,758,506

908,638
17,868
926,506

1,219,431
-

70,107
97,450

1,219,431

167,557

(554,988)

539,075

1,094,063

(125,535)
(125,535)

(125,535)
(125,535)

(680,523)
2,156,010
1,475,487

413,540
2,156,010
2,569,550

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

(142,400)
17,797
(124,603)

103

119,586
119,586

71,400
2,156,010
2,227,410

1,094,063
1,094,063

Schedule 3
Page 6 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Grants
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

1,343,580
23,113
1,366,693

Housing and Community Development Block Grant


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

15,956,271
4,211,394
20,167,665

1,052,455
358,483
1,410,938

(14,903,816)
(3,852,911)
(18,756,727)

Original
Budget

5,649,910
5,649,910

Final
Budget

6,477,651
6,477,651

Actual
Amounts

2,046,845
2,046,845

589,750
-

561,443
-

479,715
-

Variance with
Final Budget
Positive (Negative)

(4,430,806)
(4,430,806)

81,728
-

299,113
108,610
1,000,000

307,321
46,024
3,202,492
255,716
450,306
15,687,114

204,084
26,084
472,689
73,646
41,904
628,796

103,237
19,940
2,729,803
182,070
408,402
15,058,318

676,560
125,000
46,370
688,770

219,000
33,857
46,370
712,838
5,432,684

219,000
230,091
46,370
2,062,788

(196,234)
712,838
3,369,896

1,407,723

19,948,973

1,447,203

18,501,770

2,126,450

7,006,192

3,037,964

3,968,228

(41,030)

218,692

(36,265)

(254,957)

3,523,460

(528,541)

(991,119)

475,560
(91,800)
383,760

(91,800)
(91,800)

(91,800)
(91,800)

3,907,220
3,378,550
7,285,770

(620,341)
3,378,550
2,758,209

(1,082,919)
3,378,550
2,295,631

(462,578)

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

(41,030)
(1,199,859)
(1,240,889)

218,692
(1,199,859)
(981,167)

(36,265)
(1,199,859)
(1,236,124)

104

(254,957)
(254,957)

(462,578)
(462,578)

Schedule 3
Page 7 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Federal Law Enforcement Block Grant
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

45,000
45,000

AB 3229 State COPS Program


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

1,303,390
1,303,390

713,692
713,692

(589,698)
(589,698)

Original
Budget

961,390
-

2,350,139
-

1,574,815

961,390

2,350,139

1,574,815

(916,390)

(1,046,749)

Final
Budget

300,000
300,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

300,000
300,000

265,785
199
265,984

775,324
-

300,000
-

300,000
-

326,783
-

(26,783)
-

775,324

300,000

300,000

326,783

(26,783)

(60,799)

(60,799)

(861,123)

185,626

(34,215)
199
(34,016)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

946,390
946,390

935,028
935,028

845,178
845,178

(89,850)
(89,850)

30,000
131,700
161,700

(111,721)
131,700
19,979

(15,945)
131,700
115,755

95,776
95,776

105

103,595
103,595

103,595
103,595

(60,799)
103,595
42,796

(60,799)
(60,799)

Schedule 3
Page 8 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Office of Traffic Safety
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

345,000
191,000
536,000

Air Quality Management District


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

345,000
252,920
597,920

286,532
125,889
412,421

(58,468)
(127,031)
(185,499)

Original
Budget

Final
Budget

200,000
200,000

30,000
16,000

10,000
200,000
210,000

30,000
16,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

249,686
19,040
268,726

2,000
9,631

20,400
482,058

249,686
9,040
(200,000)
58,726

28,000
6,369

616,670
30,120

667,212
45,350

564,762
44,198

102,450
1,152

20,400
482,058

646,790

712,562

608,960

103,602

46,000

548,458

11,631

536,827

(110,790)

(114,642)

(196,539)

(81,897)

154,000

(338,458)

257,095

595,553

110,790
110,790

231,282
231,282

166,799
166,799

(64,483)
(64,483)

(12,400)
(12,400)

(12,400)
(12,400)

(12,400)
(12,400)

(116,640)
(116,640)

116,640
(116,640)
-

(29,740)
(116,640)
(146,380)

(146,380)
(146,380)

141,600
713,260
854,860

(350,858)
713,260
362,402

244,695
713,260
957,955

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

106

595,553
595,553

Schedule 3
Page 9 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Community Services Reimbursements
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

3,257,920
3,257,920

Fontana Community Foundation


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

3,257,920
3,257,920

3,032,445
3,032,445

(225,475)
(225,475)

3,257,920
-

3,157,343
-

100,577
-

3,257,920

3,257,920

3,157,343

100,577

3,257,920
-

Original
Budget

(124,898)

Final
Budget

20,000
20,000

20,000
-

4,007
508
4,515

12,885
-

20,000

(124,898)

2,000
20,000
22,000

28,875
-

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

2,007
(19,492)
(17,485)

15,990
-

28,875

12,885

15,990

(6,875)

(8,370)

(1,495)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

(465,164)
(465,164)

(465,164)
(465,164)

(124,898)
(465,164)
(590,062)

107

(124,898)
(124,898)

135,953
135,953

(6,875)
135,953
129,078

(8,370)
135,953
127,583

(1,495)
(1,495)

Schedule 3
Page 10 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Fire Protection District CFD
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

256,000
256,000

Landscape Maintenance Districts


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

256,000
8,000
264,000

270,914
37,805
308,719

14,914
29,805
44,719

Original
Budget

Final
Budget

3,669,400
3,669,400

3,836,400
69,500
3,905,900

3,835,500
-

3,957,834
-

3,791,479
-

166,355
-

3,835,500

3,957,834

3,791,479

166,355
349,268

308,719

44,719

91,468
91,445
182,913

264,000

3,927,868
160,945
4,088,813

256,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

(166,100)

(51,934)

297,334

206,300
(464,400)
(258,100)

206,300
(464,400)
(258,100)

206,300
(464,400)
(258,100)

(424,200)
5,339,433
4,915,233

(310,034)
5,339,433
5,029,399

39,234
5,339,433
5,378,667

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

256,000
2,077,890
2,333,890

264,000
2,077,890
2,341,890

308,719
2,077,890
2,386,609

108

44,719
44,719

349,268
349,268

Schedule 3
Page 11 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Special Revenue
Lighting District #3 Hunter's Ridge
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

31,880
31,880

Community Facilities Districts


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

31,880
600
32,480

32,410
1,425
33,835

530
825
1,355

Original
Budget

Final
Budget

24,400,000
366,000
20,000
11,128,200
35,914,200

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

25,000,000
366,000
20,000
11,206,080
331,400
36,923,480

11,299,974
647,224
11,947,198

(25,000,000)
(366,000)
(20,000)
93,894
315,824
(24,976,282)

32,000
-

32,000
-

32,899
-

(899)
-

6,907,880
-

8,844,599
-

6,214,579
-

2,630,020
-

32,000

32,000

32,899

(899)

6,907,880

8,844,599

6,214,579

2,630,020

480

936

456

29,006,320

28,078,881

5,732,619

(22,346,262)

(120)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

(3,300)
(3,300)

(3,300)
(3,300)

(3,300)
(3,300)

1,685,300
(4,935,700)
(3,250,400)

1,685,300
(4,935,700)
(3,250,400)

679,200
(4,935,700)
(4,256,500)

(1,006,100)
(1,006,100)

(3,420)
50,812
47,392

(2,820)
50,812
47,992

(2,364)
50,812
48,448

456
456

25,755,920
24,110,696
49,866,616

24,828,481
24,110,696
48,939,177

1,476,119
24,110,696
25,586,815

(23,352,362)
(23,352,362)

109

Schedule 3
Page 12 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014
Debt Service
General Debt Service
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Building and safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

200,610
128,230
328,840

22,750
-

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

200,610
217,410
418,020

22,750
-

Capital Projects
Capital Reinvestment

953,323
30,814
984,137

6,767
-

752,713
(186,596)
566,117

Original
Budget

15,983
-

Final
Budget

550,000
550,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

1,766,178
550,000
378,161
2,694,339

232,202
232,202

(1,766,178)
(317,798)
(378,161)
(2,462,137)

10,000
2,990,000

1,236,990
882,574
932,118
300,810
12,617,649

3,857,087
39,517
214,860
1,872,950

1,236,990
(2,974,513)
892,601
85,950
10,744,699

15,970,141

5,984,414

9,985,727

(13,275,802)

(5,752,212)

7,523,590

3,045,000
(173,756)
2,871,244

3,045,000
(173,756)
2,871,244

(2,880,968)
10,794,148
7,913,180

10,394,834
10,394,834

2,335,000
2,902,750
5,260,500

2,335,000
2,902,750
5,260,500

2,335,000
2,902,744
5,244,511

15,989

3,000,000

(4,931,660)

(4,842,480)

(4,260,374)

582,106

(2,450,000)

4,842,480
4,842,480

4,842,480
4,842,480

4,246,940
4,246,940

(595,540)
(595,540)

(89,180)
5,418,671
5,329,491

5,418,671
5,418,671

(13,434)
5,418,671
5,405,237

(13,434)
(13,434)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

110

(2,450,000)
10,794,148
8,344,148

(13,275,802)
10,794,148
(2,481,654)

Schedule 3
Page 13 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Future Capital Projects
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

Traffic Mitigation
Variance with
Final Budget
Positive (Negative)

Actual
Amounts

20,000
20,000

50,272
50,272

30,272
30,272

Original
Budget

Final
Budget

1,250,000
1,250,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

6,838,825
1,550,000
200,000
8,588,825

1,343,831
324,372
1,668,203

5,059,314
3,975

(6,838,825)
(206,169)
124,372
(6,920,622)

21,427
1,278,573

85,561

21,427
1,193,012

16,160
-

1,442,639
20,762,930

(3,616,675)
20,758,955

1,300,000

85,561

1,214,439

16,160

22,205,569

5,063,289

17,142,280

(1,280,000)

(35,289)

1,244,711

1,233,840

(13,616,744)

(3,395,086)

10,221,658

(405,900)
(405,900)

506,692
(405,900)
100,792

506,692
(405,900)

827,940
(20,408,812)
(19,580,872)

(13,515,952)
(20,408,812)
(33,924,764)

(3,294,294)
(20,408,812)
(23,703,106)

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

53,988,321
53,988,321

(1,280,000)
53,988,321
52,708,321

(35,289)
53,988,321
53,953,032

111

1,244,711
1,244,711

100,792

10,221,658
10,221,658

Schedule 3
Page 14 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Storm Drain
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

326,750
10,000
336,750

San Sevaine Flood Control


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

1,101,750
200,000
10,000
1,311,750

921,359
327,963
110
1,249,432

(180,391)
127,963
(9,890)
(62,318)

Original
Budget

Final
Budget

140,000
140,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

240,000
10,000
250,000

40,710
21,675
62,385

(199,290)
11,675
(187,615)

113,110
-

540,054
6,763,937

1,621,771
281,572

(1,081,717)
6,482,365

110,380
-

112,420
-

115,604
-

(3,184)
-

113,110

7,303,991

1,903,343

5,400,648

110,380

112,420

115,604

(3,184)

223,640

(5,992,241)

(653,911)

5,338,330

29,620

137,580

(53,219)

(141,200)
(141,200)

441,431
(141,200)
300,231

441,431
(141,200)
300,231

82,440
14,547,758
14,630,198

(5,692,010)
14,547,758
8,855,748

(353,680)
14,547,758
14,194,078

(190,799)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

112

5,338,330
5,338,330

(7,400)
(7,400)

(7,400)
(7,400)

(7,400)
(7,400)

22,220
528,539
550,759

130,180
528,539
658,719

(60,619)
528,539
467,920

(190,799)
(190,799)

Schedule 3
Page 15 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Upper Etiwanda Flood Control
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

Park Development
Variance with
Final Budget
Positive (Negative)

Actual
Amounts

500
500

1,213
1,213

713
713

Original
Budget

Final
Budget

500,000
500,000

500,000
20,000
520,000

47,981
47,981

(500,000)
27,981
(472,019)

224,400
17,780
-

631,957

724,703
14,707
3,045

(724,703)
(14,707)
628,912

242,180

631,957

742,455

(110,498)

500

713

257,820

(111,957)

(694,474)

(582,517)

(107,400)
(107,400)

767,000
(107,400)
659,600

767,000
(107,400)
659,600

150,420
1,622,540
1,772,960

547,643
1,622,540
2,170,183

(34,874)
1,622,540
1,587,666

1,213

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

41,502
41,502

500
41,502
42,002

1,213
41,502
42,715

113

713
713

(582,517)
(582,517)

Schedule 3
Page 16 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Landscape Improvements
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

250,000
250,000

Library Capital Improvement


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

350,000
9,000
359,000

216,221
38,787
255,008

(133,779)
29,787
(103,992)

Original
Budget

Final
Budget

60,000
60,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

60,000
5,000
65,000

74,754
10,281
85,035

14,754
5,281
20,035

24,120
-

72,418
290,677

22,158
263,508

50,260
27,169

56,000
-

53,666
-

2,334
-

24,120

363,095

285,666

77,429

56,000

53,666

2,334

(4,095)

(30,658)

(26,563)

9,000

31,369

22,369

(4,100)
(4,100)

67,638
(4,100)
63,538

67,638
(4,100)
63,538

221,780
(19,053)
202,727

59,443
(19,053)
40,390

32,880
(19,053)
13,827

225,880

60,000

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

114

(26,563)
(26,563)

60,000
337,932
397,932

9,000
337,932
346,932

31,369
337,932
369,301

22,369
22,369

Schedule 3
Page 17 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Police Facility
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

100,000
100,000

General Government Improvement


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

100,000
10,000
110,000

106,368
25,686
132,054

6,368
15,686
22,054

Original
Budget

Final
Budget

75,000
75,000

75,000
25,000
100,000

50,000

613,005
162,441

262,206
343,558

350,799
(181,117)

50,000

775,446

605,764

169,682

50,000

(665,446)

(473,710)

191,736

(30,500)
(30,500)

62,129
(30,500)
31,629

62,129
(30,500)
31,629

19,500
794,170
813,670

(633,817)
794,170
160,353

(442,081)
794,170
352,089

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

345,645
43,298
388,943

94,737
-

(94,737)
-

1,017,764
1,017,764

270,645
18,298
288,943

94,737

1,017,764
923,027
1,211,970

75,000

(917,764)

294,206

(24,500)
(24,500)

84,817
(24,500)
60,317

84,818
(24,500)
60,318

50,500
1,409,703
1,460,203

(857,447)
1,409,703
552,256

354,524
1,409,703
1,764,227

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

115

191,736
191,736

1,211,971
1,211,971

Schedule 3
Page 18 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Capital Improvements
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

Underground Utilities
Variance with
Final Budget
Positive (Negative)

Actual
Amounts

14,663
5,000
8,566,793
8,586,456

26,962
67,400
94,362

50,951
9,370,331

589,572
288,816
409,767

9,421,282

1,288,155

(834,826)

(1,193,793)

(2,500)
(2,500)

(2,500)
(2,500)

(2,500)
(2,500)

(2,500)
1,052,872
1,050,372

(837,326)
1,052,872
215,546

(1,196,293)
1,052,872
(143,421)

(14,663)
21,962
(8,499,393)
(8,492,094)

Original
Budget

Final
Budget

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

3,000
3,000

19,484
6,011
25,495

19,484
3,011
22,495

(589,572)
(237,865)
8,960,564

22,947
-

8,519
-

14,428
-

8,133,127

22,947

8,519

14,428

(19,947)

16,976

36,923

(13,000)
(13,000)

(13,000)
(13,000)

(13,000)
(13,000)

(13,000)
217,045
204,045

(32,947)
217,045
184,098

3,976
217,045
221,021

(358,967)

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

116

(358,967)
(358,967)

36,923
36,923

Schedule 3
Page 19 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Sewer Expansion
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

1,800,000
100,000
100,000
2,000,000

Fire Assessment
Variance with
Final Budget
Positive (Negative)

Actual
Amounts

1,800,000
100,000
100,000
2,000,000

22,048
1,128
135,772
158,948

(1,777,952)
(98,872)
35,772
(1,841,052)

Original
Budget

Final
Budget

70,000
70,000

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

70,000
10,000
80,000

91,906
23,551
115,457

21,906
13,551
35,457

1,575,000

1,575,000
-

100,867
-

1,474,133
-

23,961
212,326

34,304
-

(10,343)
212,326

1,575,000

1,575,000

100,867

1,474,133

370,057
606,344

34,304

370,057
572,040

425,000

425,000

58,081

(366,919)

70,000

(526,344)

81,153

607,497

(100,000)
(100,000)

(100,000)
(100,000)

(78,030)
(78,030)

21,970
21,970

(275,200)
(275,200)

19,352
(275,200)
(255,848)

19,352
(283,783)
(264,431)

(8,583)
(8,583)

325,000
1,095,037
1,420,037

325,000
1,095,037
1,420,037

(19,949)
1,095,037
1,075,088

(344,949)
(344,949)

(205,200)
809,375
604,175

(782,192)
809,375
27,183

(183,278)
809,375
626,097

598,914
598,914

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

117

Schedule 3
Page 20 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Affordable Housing Trust
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

135,000
135,000

Fire Protection District


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

200,000
2,500
202,500

163,482
3,383
166,865

10
-

(36,518)
883
(35,635)

Original
Budget

(10)
-

Final
Budget

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

125,000
125,000

216,336
216,336

91,336
91,336

20,000
50
-

20,000
-

50
-

19,000
1,117,000

39,902
444,192
6,408,266

164,178
1,479,363

(124,276)
444,192
4,928,903

20,050

20,010

40

1,136,000

6,892,360

1,643,541

5,248,819

182,450

146,855

(1,136,000)

(6,767,360)

(1,427,205)

5,340,155

696,000
(16,400)
679,600

696,000
(16,400)
679,600

696,000
(16,400)
679,600

(456,400)
8,309,881
7,853,481

(6,087,760)
8,309,881
2,222,121

(747,605)
8,309,881
7,562,276

135,000

(35,595)

Other Financing Sources (Uses):

Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

135,000
104,025
239,025

182,450
104,025
286,475

146,855
104,025
250,880

118

(35,595)
(35,595)

5,340,155
5,340,155

Schedule 3
Page 21 of 21

CITY OF FONTANA

Budgetary Comparison Schedules


Governmental Funds
For the Year Ended June 30, 2014

Capital Projects
Fontana Housing Authority
Original
Budget
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Other revenue
Total revenues

Expenditures:
Current:
General government:
City Administration
Management services
Human resources
Public safety:
Police
Fire
Public works
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance costs
Total expenditures
Excess (deficiency) of revenues
over (under) expenditures

Final
Budget

153,510
10,000
163,510

Community Facilities Districts


Variance with
Final Budget
Positive (Negative)

Actual
Amounts

180,690
10,000
190,690

136,159
9,875
146,034

(44,531)
(125)
(44,656)

Original
Budget

Final
Budget

1,500
1,500

193,970
-

202,173
-

171,175
-

30,998
-

193,970

202,173

171,175

30,998

(30,460)

(11,483)

(25,141)

(13,658)

(15,500)
(15,500)

(15,500)
(15,500)

(15,500)
(15,500)

(45,960)
4,629,782
4,583,822

(26,983)
4,629,782
4,602,799

(40,641)
4,629,782
4,589,141

Variance with
Final Budget
Positive (Negative)

Actual
Amounts

4,148
2,308,611
2,312,759

2,648
2,308,611
2,311,259

82,584
117,416

120,132
-

(37,548)
117,416

266,808
466,808

120,132

266,808
346,676

(465,308)

2,192,627

2,657,935

(2,052,499)
2,548,288
28,981
524,770

(2,052,499)
(2,052,499)

(2,548,288)
(28,981)
(2,577,269)

59,462
9,917
69,379

140,128
9,917
150,045

80,666
80,666

Other Financing Sources (Uses):


Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Total other financing sources (uses)
Net change in fund balances
Fund balances - beginning, as restated
Fund balances - ending

119

(13,658)
(13,658)

9,917
9,917

120

Fiduciary Fund Types

Fiduciary Fund types include trust and agency funds. Agency funds are used to account for assets held by the government as an agent for
individuals, private organizations, other governments and/or other funds.
Community Facilities District #2 - Heritage- To account for the Village of Heritage CFD special taxes received and the payment of debt
service related to bonds issued.
Community Facilities District #3 - Hunter's Ridge- To account for the Hunter's Ridge CFD special taxes received and the payment of debt
service related to bonds issued.
Community Facilities District #4 - Walnut Village - To account for the Walnut Village CFD special taxes received and the payment of debt
service related to bonds issued.
Community Facilities District #7 - Country Club - To account for the Country Club Estates CFD special taxes received and the payment of
debt service related to bonds issued.
Community Facilities District #11 - Heritage West End - To account for the Heritage West End CFD special taxes received and the payment
of debt service related to bonds issued.
Community Facilities District #12 Sierra Lakes - To account for the Sierra Lakes CFD special taxes received and the payment of debt
service related to bonds issued.
Community Facilities District #22 Sierra Hills South To account for the Sierra Hills South CFD special taxes received and the payment
of debt related to bonds issued.
Community Facilities District #31 Citrus Heights To account for the Citrus Heights North CFD special taxes received and the payment of
debt related to bonds issued.
Community Facilities District #37 Montelago To account for the Montelago CFD special taxes received and the payment of debt related
to bonds issued.
Community Facilities District #70 - Avellino To account for the Montelago CFD special taxes received and the payment of debt related to
bonds issued.
Trust Deposits - To account for various deposits that are held by the City as collateral, guarantee of work to be done, or for code compliance.
The moneys in this fund are returned to the depositor upon completion of projects and/or fulfillment of purpose.
121

Schedule 4

CITY OF FONTANA
Combining Statement of Net Position
All Agency Funds
June 30, 2014
Community
Facilities
District #2
Heritage
Assets:
Cash and investments
Receivables (net):
Assessments
Interest
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Accounts Payable
Deposits payable
Due to bondholders
Total Liabilities

Community
Facilities
District #3
Hunter's Ridge

119,330
-

5,245,569
5,364,899

Total Assets
Liabilities:
Accounts Payable
Deposits payable
Due to bondholders
Total Liabilities

47,510
-

3,840,267
3,887,777

Community
Facilities
District #7
Country Club

971
-

109,066
110,037

Community
Facilities
District #11
Heritage West End

15,377
-

665,204
680,581

Community
Facilities
District #12
Sierra Lakes

13,967
-

1,646,181
1,660,148

71,540
-

4,751,725
4,823,265

5,364,899

3,887,777

110,037

680,581

1,660,148

4,823,265

5,364,899

3,887,777

110,037

680,581

1,660,148

4,823,265

Community
Facilities
District #22
Sierra Hills South
Assets:
Cash and investments
Receivables (net):
Assessments
Interest
Restricted assets:
Cash and investments

Community
Facilities
District #4
Walnut Village

Community
Facilities
District #31
Citrus Heights

Community
Facilities
District #37
Montelago

Community
Facilities
District #70
Avellino

Trust
Deposits

Totals

3,428,901

3,428,901

35,046
-

37,649
-

13,643
-

7,732
-

11

362,765
11

2,656,126

3,336,240

1,059,200

336,367

23,645,945

2,691,172

3,373,889

1,072,843

344,099

3,428,912

27,437,622

2,691,172

3,373,889

1,072,843

344,099

630
3,428,282
-

630
3,428,282
24,008,710

2,691,172

3,373,889

1,072,843

344,099

3,428,912

27,437,622

122

CITY OF FONTANA

Schedule 5

Combining Statement of Changes in Assets and Liabilities


All Agency Funds
For the Year Ended June 30, 2014

Page 1 of 4

Balance
July 1, 2013
Community Facilities District #2 - Heritage
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities
Community Facilities District #3 - Hunter's Ridge
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities
Community Facilities District #4 - Walnut Village
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments

190,167

5,405,184

Additions

4,198,801

8,391,736

5,215,017

Balance
June 30, 2014

Deletions

4,269,638

8,432,021

4,192,935

119,330

5,364,899

4,162,383

5,245,569

5,405,184

8,391,736

8,432,021

5,364,899

5,405,184

8,391,736

8,432,021

5,364,899

69,899

2,205,141

2,227,530

47,510

3,900,800

6,494,492

6,507,515

3,887,777

3,830,901

4,289,351

4,279,985

3,840,267

3,900,800

6,494,492

6,507,515

3,887,777

3,900,800

6,494,492

6,507,515

3,887,777

985

54,877

54,891

971

113,816

99,083

103,833

109,066

Total Assets

114,801

153,960

158,724

110,037

Liabilities:
Due to bondholders

114,801

153,960

158,724

110,037

114,801

153,960

158,724

110,037

Total Liabilities

123

CITY OF FONTANA

Schedule 5

Combining Statement of Changes in Assets and Liabilities


All Agency Funds
For the Year Ended June 30, 2014

Page 2 of 4

Balance
July 1, 2013
Community Facilities District #7 - Country Club
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments

13,046

Additions

673,965

291,738

Balance
June 30, 2014

Deletions

459,904

289,407

468,665

15,377
665,204

Total Assets

687,011

751,642

758,072

680,581

Liabilities:
Due to bondholders

687,011

751,642

758,072

680,581

687,011

751,642

758,072

680,581

13,215

874,225

873,473

13,967

1,748,204

1,657,689

1,660,148

Total Liabilities
Community Facilities District #11 - Heritage West End
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities
Community Facilities District #12 - Sierra Lakes
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities

1,556,418
$

13,215

873,979

784,216

1,646,181

1,569,633

1,748,204

1,657,689

1,660,148

1,569,633

1,748,204

1,657,689

1,660,148

49,661

1,984,050

1,962,171

71,540

4,746,392

4,968,964

4,892,091

4,823,265

4,696,731

2,984,914

2,929,920

4,751,725

4,746,392

4,968,964

4,892,091

4,823,265

4,746,392

4,968,964

4,892,091

4,823,265

124

CITY OF FONTANA

Schedule 5

Combining Statement of Changes in Assets and Liabilities


All Agency Funds
For the Year Ended June 30, 2014

Page 3 of 4

Balance
July 1, 2013
Community Facilities District #22 - Sierra Hills South
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities
Community Facilities District #31 - Citrus Heights North
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities
Community Facilities District #37 - Montelago
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Due to bondholders
Total Liabilities

17,654

5,072,371

Additions

2,805,760

9,606,399

5,054,717

Balance
June 30, 2014

Deletions

2,788,368

11,987,598

6,800,639

35,046

2,691,172

9,199,230

2,656,126

5,072,371

9,606,399

11,987,598

2,691,172

5,072,371

9,606,399

11,987,598

2,691,172

37,429

1,734,033

1,733,813

37,649

3,391,359

4,462,710

4,480,180

3,373,889

3,353,930

2,728,677

2,746,367

3,336,240

3,391,359

4,462,710

4,480,180

3,373,889

3,391,359

4,462,710

4,480,180

3,373,889

7,960

374,223

368,540

13,643

1,021,433
$

1,029,393

572,841
$

535,074

947,064

903,614

1,059,200
$

1,072,843

1,029,393

947,064

903,614

1,072,843

1,029,393

947,064

903,614

1,072,843

125

CITY OF FONTANA

Schedule 5

Combining Statement of Changes in Assets and Liabilities


All Agency Funds
For the Year Ended June 30, 2014

Page 4 of 4

Balance
July 1, 2013
Community Facilities District #70 - Avellino
Assets:
Receivables (net):
Assessments
Restricted assets:
Cash and investments

Additions

Balance
June 30, 2014

Deletions

223,194

489,710

215,462

153,343

7,732
336,367

Total Assets

712,904

368,805

344,099

Liabilities:
Due to bondholders

712,904

368,805

344,099

Total Liabilities

712,904

368,805

344,099

Trust Deposits
Assets:
Cash and investments
Receivables (net):
Interest

1,969,765

18,455,591

16,996,455

3,428,901

1,969,775

18,455,602

16,996,465

3,428,912

60,151
1,909,624

7,030,983
11,424,619

7,090,504
9,905,961

630
3,428,282

1,969,775

18,455,602

16,996,465

3,428,912

1,969,765

18,455,591

16,996,455

3,428,901

Total Assets
Liabilities:
Accounts payable
Deposits payable
Total Liabilities
Totals - All Agency Funds
Assets:
Cash and investments
Receivables (net):
Assessments
Interest
Restricted assets:
Cash and investments
Total Assets
Liabilities:
Accounts payable
Deposits payable
Due to bondholders
Total Liabilities

10

11

400,016
10

10

14,746,042
11

25,516,928

11

14,783,293
10

23,492,033

362,765
11

25,363,016

23,645,945

27,886,719

56,693,677

57,142,774

27,437,622

60,151
1,909,624
25,916,944

7,030,983
11,424,619
38,238,075

7,090,504
9,905,961
40,146,309

630
3,428,282
24,008,710

27,886,719

56,693,677

57,142,774

27,437,622

126

CITY OF FONTANA
STATISTICAL SECTION
This part of the City of Fontana's Comprehensive Annual Financial Report presents detailed information as a context
for understanding what the information in the financial statements, note disclosures, and required supplementary
information says about financial trends, revenue capacity, debt capacity, demographics, and operating information.
Page

Contents
Financial Trends
These schedules contain trend information to help the reader understand how the City's
financial performance and well-being have changed over time.

129

Revenue Capacity
These schedules contain information to help the reader assess the factors affecting the City's
ability to generate its property and sales tax.

135

Debt Capacity
These schedules present information to help the reader assess the affordability of the City's
current level of outstanding debt and the City's ability to issue additional debt in the future.

139

Demographic and Econominc Information


These schedules offer demographic and economic indicators to help the reader understand
the environment within which the City's financial activities take place and to help make
comparisons over time and with other governments.

143

Operating Information
These schedules contain information about the City's operations and resources to help the
reader understand how the City's financial information relates to the services the City provides
and the activites it performs.

145

Sources: Unless otherwise noted, the information in these schedules is derived from the
comprehensive annual financial reports for the relevant year.

127

128

CITY OF FONTANA
NET POSITION BY COMPONENT
Last Nine Fiscal Years
(accrual basis of accounting)
2014
Governmental Activities
Net investment in capital assets
Restricted
Unrestricted
Total governmental activities net position

Business-type activities
Net investment in capital assets
Unrestricted
Total business-type activities net position

2013

Primary Government
Net investment in capital assets
Restricted
Unrestricted
Total primary government net position

2010

703,125,448
196,764,945
93,002,321
992,892,714

676,166,540
201,817,790
71,378,200
961,254,571

672,341,983
195,161,021
101,455,109
968,958,113

$ 223,511,085
150,478,343
185,447,345
559,436,773

$ 210,467,754
310,331,309
30,252,479
551,051,542

62,610,261
27,641,399
90,251,660

63,626,343
28,233,609
91,859,952

65,695,817
29,652,481
95,348,298

$ 65,645,477
38,838,065
104,483,542

738,037,800
195,161,021
131,107,590
1,064,306,411

289,156,562
150,478,343
224,285,410
663,920,315

276,033,795
310,331,309
68,048,572
654,413,676

2006

2005

765,735,709
196,764,945
120,643,720
1,083,144,374

739,792,883
201,817,790
99,611,809
1,053,114,523

2009

Business-type activities
Net investment in capital assets
Unrestricted
Total business-type activities net position

2011

Primary Government
Net investment in capital assets
Restricted
Unrestricted
Total primary government net position

Governmental Activities
Net investment in capital assets
Restricted
Unrestricted
Total governmental activities net position

Fiscal Year
2012

2008

Fiscal Year
2007

65,566,041
37,796,093
103,362,134

231,561,402
221,238,043
94,739,284
547,538,729

226,848,487
143,173,855
152,738,630
522,760,972

133,484,955
139,865,801
136,999,775
410,350,531

$ 52,179,297
128,700,069
128,813,097
309,692,463

$ (32,078,819)
137,726,691
111,625,077
217,272,949

66,461,827
35,851,412
102,313,239

67,157,200
27,566,708
94,723,908

53,229,570
32,135,112
85,364,682

$ 50,315,752
31,761,805
82,077,557

186,714,525
139,865,801
169,134,887
495,715,213

102,495,049
128,700,069
160,574,902
391,770,020

298,023,229
221,238,043
130,590,696
649,851,968

294,005,687
143,173,855
180,305,338
617,484,880

129

45,548,099
31,163,844
76,711,943

13,469,280
137,726,691
142,788,921
293,984,892

CITY OF FONTANA
CHANGES IN NET POSITION
Last Ten Fiscal Years
(accrual basis of accounting)

2014
Expenses
Governmental activities:
General government
Public safety
Public services
Building & safety
Community development
Community services
Engineering
Interest on long-term debt
Total governmental activiites expenses
Business-type activities:
Sewer
Water
Total business-type activities
Total primary government expenses
Program Revenues
Governmental activities:
Charges for Services:
General government
Public safety
Public services
Building & safety
Community development
Community services
Engineering
Operating contributions and grants
Capital contributions and grants
Total governmental activities program revenues
Business-type activities:
Charges for Services:
Sewer
Water
Capital contributions and grants
Total business-type activities program revenues
Total primary government program revenues
Net (expense)/revenue:
Govermental activities
Business-type activities
Total primary government net expense

23,587,937
70,609,139
71,174,441
3,724,782
12,928,629
20,006,242
2,866,029
204,897,199

2013

22,932,400
65,336,580
72,603,025
27,999,771
13,072,787
5,815,197
2,974,691
210,734,451

2012

22,587,697
65,101,512
72,025,175
25,914,815
12,897,105
6,164,023
11,724,101
216,414,428

2011

Fiscal Year
2010

22,161,297
64,755,767
63,180,797
2,146,444
36,682,509
12,458,069
8,335,217
32,678,422
242,398,522

$ 20,438,205
66,543,166
70,750,081
2,172,818
74,348,012
11,566,479
15,314,176
37,910,762
299,043,699

2009

21,468,410
66,265,077
57,090,691
2,676,376
34,918,957
11,053,864
12,280,081
40,582,735
246,336,191

2008

21,123,524
45,162,498
46,747,544
2,878,998
40,068,102
8,367,128
9,357,831
37,400,389
211,106,013

2007

2006

2005

20,023,089
39,177,833
52,324,751
3,098,713
32,652,033
5,717,579
14,498,744
28,070,740
195,563,482

$ 16,449,755
32,657,142
51,285,482
5,587,646
31,166,049
4,491,119
7,371,641
31,699,656
180,708,490

$ 14,581,445
30,117,129
43,982,003
4,993,218
32,225,713
3,390,656
5,963,889
25,565,727
160,819,780

16,987,089
134,351
17,121,440
$ 222,018,639

15,577,783
550,544
16,128,327
$ 226,862,778

14,878,804
336,943
15,215,747
$ 231,630,175

15,096,815
99,463
15,196,278
$ 257,594,800

14,423,195
123,359
14,546,554
$ 313,590,253

13,903,171
363,901
14,267,072
$ 260,603,263

12,518,890
347,997
12,866,887
$ 223,972,900

11,289,762
130,775
11,420,537
$ 206,984,019

10,996,069
376,638
11,372,707
$ 192,081,197

10,944,804
10,944,804
$ 171,764,584

7,304,751
4,916,477
16,194,872
7,586,953
5,988,585
2,726,083
13,246,859
61,605,282
119,569,862

6,176,107
12,868,006
20,454,574
8,805,067
7,351,146
3,950,637
23,263,276
795,729
83,664,542

7,924,030
4,334,408
16,543,066
6,861,863
6,535,671
2,841,546
27,572,672
8,331,145
80,944,401

2,683,979
5,029,644
15,338,389
2,183,905
3,055,406
5,627,995
1,960,933
17,768,014
3,112,947
56,761,212

3,856,477
3,577,408
17,878,349
2,221,676
5,510,881
4,722,820
4,286,993
19,853,544
63,237,670
125,145,818

4,165,677
9,428,484
21,070,382
2,146,926
2,631,731
4,655,056
3,253,334
11,294,127
21,616,243
80,261,960

4,368,391
3,078,650
21,596,714
3,282,486
5,811,401
4,297,903
5,505,366
29,544,822
40,155,626
117,641,359

1,420,234
4,133,533
19,627,172
5,509,179
5,187,266
1,770,335
7,678,326
11,887,882
73,192,764
130,406,691

1,852,119
4,154,992
18,437,997
7,083,293
5,926,763
1,484,965
11,463,733
8,107,927
24,310,258
82,822,047

2,745,091
4,590,384
17,990,412
9,211,815
2,448,991
1,407,571
11,748,607
11,404,606
497,312
62,044,789

15,548,412
1,069,865
16,618,277
$ 136,188,139

14,805,929
448,472
15,254,401
98,918,943

14,146,207
2,317,114
16,463,321
97,407,722

14,187,533
264,136
1,649,550
16,101,219
72,862,431

14,192,122
102,648
4,113,563
18,408,333
$ 143,554,151

15,067,205
119,873
4,282,504
19,469,582
99,731,542

11,959,402
4,942
10,875,624
22,839,968
$ 140,481,327

11,230,343
86,141
3,230,902
14,547,386
$ 144,954,077

10,562,864
5,330,170
15,893,034
$ 98,715,081

9,895,397
8,174,649
18,070,046
$ 80,114,835

(85,327,337)
(503,163)
$ (85,830,500)

(127,069,909)
(873,926)
$ (127,943,835)

(185,637,310)
904,941
$ (184,732,369)

(173,897,881)
3,861,779
$(170,036,102)

(166,074,231)
5,202,510
$ (160,871,721)

(93,464,654)
9,973,081
(83,491,573)

(65,156,791)
3,126,849
$ (62,029,942)

(97,886,443)
4,520,327
$ (93,366,116)

(98,774,991)
7,125,242
$ (91,649,749)

(135,470,027)
1,247,574
$ (134,222,453)

130

CITY OF FONTANA
CHANGES IN NET POSITION
Last Ten Fiscal Years
(accrual basis of accounting)

Fiscal Year
2013

2013

2012

2011

2010

2009

2008

2007

2006

2005

48,062,073
29,160,503
5,882,003
4,808,167
587,452
102,472
3,169,063
8,791,729
(836,248)
2,309,000
102,036,214

86,359,792
27,052,669
6,519,006
4,873,281
558,097
6,917,905
7,963,170
404,538,559
2,341,500
547,123,979

130,233,578
23,139,684
2,331
6,040,983
4,451,626
573,676
960,865
11,908,258
5,562,597
1,629,150
276,931
184,779,679

136,867,880
20,796,628
269,243
5,922,729
4,172,294
466,951
1,263,150
21,255,521
10,667,644
12,554
1,794,800
203,489,394

153,614,330
23,747,567
4,423,024
5,697,798
4,419,498
395,801
1,475,234
6,169,763
7,835,120
113,084
(953,004)
206,938,215

129,525,447
25,874,635
4,508,933
6,210,517
4,894,650
459,592
1,678,179
24,147,847
8,376,554
653,842
889,026
207,219,222

111,385,617
25,496,190
4,629,332
5,251,517
4,392,647
427,651
1,707,557
19,834,880
10,875,592
1,453,100
185,454,083

93,018,674
24,426,465
4,206,858
5,356,560
4,108,593
405,184
1,016,963
13,296,063
15,082,387
249,500
161,167,247

66,570,297
20,100,196
4,640,800
4,551,003
3,604,093
398,642
12,347,681
27,099,561
18,493,079
15,992,810
1,060,040
174,858,202

General Revenues and Other Changes in Net Position


Governmental Activities:
Taxes:
Property taxes
46,049,227
Sales taxes
31,440,752
Utility users taxes
Franchise taxes
6,276,563
Business license taxes
4,642,711
Transient occupancy taxes
704,132
Motor vehicle in-lieu
85,263
Investment earnings
8,368,054
Other
5,739,599
Gain/(Loss) on sale of capital assets
Extraordinary gain/(loss) on dissolution of redevelopment agency
Transfers
1,723,160
Total governmental activities
105,029,461
Business-type activities:
Investment earnings
452,288
Loss on sale of capital assets
Extraordinary gain/(loss) on dissolution of redevelopment agency
Transfers
(1,723,160)
Total business-type activities
(1,270,872)
Total primary government
$ 103,758,589

(305,420)
(2,309,000)
(2,614,420)
$ 99,421,794

454,884
(8,543,752)
(2,341,500)
(10,430,368)
$ 536,693,611

493,398
(276,931)
216,467
$ 184,996,146

850,016
(254,590)
(1,794,800)
(1,199,374)
$ 202,290,020

214,159
953,004
1,167,163
$ 208,105,378

1,179,653
(889,026)
290,627
$ 207,509,849

1,613,376
(1,453,100)
160,276
$ 185,614,359

778,203
(249,500)
528,703
$ 161,695,950

966,320
(1,060,040)
(93,720)
$ 174,764,482

Change in Net Position


Governmental activities
Business-type activities
Total primary government

(25,033,695)
(3,488,346)
$ (28,522,041)

411,653,952
(9,182,794)
$ 402,471,158

(857,631)
1,121,408
263,777

29,591,513
2,662,405
$ 32,253,918

40,863,984
6,369,673
$ 47,233,657

113,754,568
10,263,708
$ 124,018,276

120,297,292
3,287,125
$ 123,584,417

63,280,804
5,049,030
$ 68,329,834

76,083,211
7,031,522
$ 83,114,733

19,702,124
(1,774,035)
$ 17,928,089

131

CITY OF FONTANA
FUND BALANCES - GOVERNMENTAL FUNDS
Last Ten Fiscal Years
(modified accrual basis of accounting)

2014
General Fund:
Reserved
Unreserved
Nonspendable
Restricted
Committed
Assigned
Unassigned
Total

Other Governmental Funds:


Reserved
Unreserved, reported in:
Special Revenue Funds
Debt Service Funds
Capital Projects Funds
Nonspendable
Restricted
Committed
Assigned
Unassigned
Total Other Governmental Funds

2013

203,890
890,753
3,190,424
19,511,605
55,180,619
$ 78,977,291

55,263,626
179,623,689
35,217,888
(28,160,897)
$ 241,944,306

2012

219,415
3,309,252
3,823,671
17,544,997
21,000,677
45,898,012

144,832,484
62,146,373
17,507,842
41,817,140
(36,250,997)
$ 230,052,842

Fiscal Year
2010

2011

222,634
3,056,765
4,556,330
17,182,387
16,255,088
41,273,204

131,816,564
62,091,651
17,973,535
47,048,071
(32,303,611)
$ 226,626,210

39,434,420
2,887,380
5,801,236
18,230,021
13,563,171
$ 79,916,228

2009

2008

$ 43,111,652
40,381,375
$ 83,493,027

$ 44,124,783
44,848,649
$ 88,973,432

$ 47,192,564
52,409,189
$ 99,601,753

7,922,238
54,848,924
$ 62,771,162

3,548,736
50,027,998
$ 53,576,734

7,673,765
50,624,112
$ 58,297,877

$ 139,110,955

$ 126,263,190

$ 143,775,053

$109,878,366

$ 47,850,409

$ 37,504,069

65,077,913
(16,222,427)
56,643,005
$ 244,609,446

86,737,163
6,565,715
57,324,707
$ 276,890,775

73,854,274
(3,716,862)
68,340,850
$ 282,253,315

63,356,156
(4,873,837)
184,080,035
$ 352,440,720

67,579,899
(9,156,686)
229,863,986
$ 336,137,608

66,588,214
(951,001)
239,221,667
$ 342,362,949

192,762,973
101,819,503
17,708,288
52,969,386
(116,991,588)
$ 248,268,562

2007
$

2006
$

2005
$

In fiscal year 2011, the City implemented GASB Statement No. 54, Fund Balance Reporting and Government Fund Type Definitions. The classifications have been changed to accommodate the implementation of this statement.

132

CITY OF FONTANA
CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS
Last Ten Fiscal Years
(modified accrual basis of accounting)

2014
Revenues:
Taxes
Licenses and permits
Intergovernmental
Charges for services
Fines and forfeitures
Special assessments
Investment earnings
Contribution from developer
Contribution from property owners
Other revenue
Total Revenues
Expenditures:
General government
Public safety
Public works
Building & safety
Community development
Community services
Engineering
Capital outlay
Debt service:
Principal
Interest
Debt issuance cost
Total Expenditures
Excess of revenues
over (under) expenditures

2012

2011

88,500,198
6,312,758
43,049,724
10,880,185
3,989,423
15,324,914
3,212,107
12,486,725
183,756,034

$ 125,362,845
3,935,025
37,640,669
10,793,456
2,351,616
15,229,242
12,792,165
11,703,354
219,808,372

$ 164,441,878
3,039,383
23,946,521
7,594,928
2,547,706
15,170,618
12,511,646
7,653,560
263,975,865

20,404,087
69,930,455
32,721,384
3,720,967
12,915,801
20,009,693
9,802,816

18,767,425
64,854,844
30,082,698
5,748,414
13,115,209
5,838,832
33,636,349

18,821,954
64,442,561
32,328,157
25,874,574
12,925,751
6,186,315
30,177,022

2,335,000
2,902,744
174,742,947

2,215,000
3,009,441
177,268,212

13,470,000
17,345,629
221,571,963

$ 89,113,385
4,014,081
31,222,032
10,622,985
3,114,133
15,531,166
8,292,701
2,308,611
10,125,947
174,345,041

(397,906)

2013
$

6,487,822

(1,763,591)

Fiscal Year
2010

2009

2008

2007

2006

2005

$ 168,496,012
8,034,910
28,262,022
9,853,713
2,200,035
15,329,574
18,254,434
13,545,165
271,243,993

$ 192,298,017
6,637,895
27,567,543
6,341,703
1,754,188
15,345,142
9,806,464
11,493,041
265,375,453

$ 171,473,774
10,019,553
19,557,949
11,022,934
1,588,398
14,327,205
22,079,166
3,500,000
11,806,474
281,298,924

$ 151,582,954
15,607,255
27,330,995
11,447,754
1,894,790
14,122,030
24,743,406
24,287,613
10,282,127
222,418,646

$ 131,522,334
22,018,598
12,106,231
12,848,857
1,526,710
13,159,534
13,376,356
3,810,568
12,049,458
201,874,302

$ 99,865,031
21,689,703
24,092,022
14,383,487
1,612,028
12,615,230
9,396,951
18,219,850
158,260,862

19,064,060
63,809,019
29,054,582
2,160,273
36,404,204
12,472,879
8,361,272
29,433,396

18,846,220
65,080,064
38,801,759
2,172,740
74,055,306
11,516,416
15,311,942
24,461,501

17,384,887
65,150,689
29,513,590
2,696,739
34,659,517
11,088,558
12,314,618
65,894,357

18,370,173
43,948,980
23,949,285
2,886,885
39,787,568
8,358,502
9,373,619
143,530,646

16,886,024
37,842,417
32,169,122
3,081,851
32,345,431
5,664,005
14,481,575
120,628,859

16,924,468
31,934,222
32,888,130
5,601,858
30,921,572
4,493,800
7,385,400
69,720,846

14,018,966
29,103,451
28,972,193
42,830,311
3,361,330
58,939,882

12,870,000
32,704,008
149,118
300,666,433

12,375,000
38,045,485
291,430,924

11,985,000
40,742,969
344,376,776

16,232,467
36,953,579
985,072
306,721,169

10,979,635
31,790,516
851,734
240,035,717

10,565,908
29,588,513
11,000
234,346,489

8,418,013
45,700,263
3,002,080
184,139,141

(36,690,568)

(20,186,931)

(79,001,323)

(25,422,245)

(17,617,071)

(32,472,187)

(25,878,279)

133

CITY OF FONTANA
CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS
Last Ten Fiscal Years
(modified accrual basis of accounting)

2014
Other financing sources (uses)
Transfers in
Transfers out
Long-term debt issued
Discount on bonds issued
Premium on bonds issued
Sale of capital assets
Payment to refunded bond escrow agent
Total other financing sources (uses)
Extraordinary gain/(loss) on dissolution
of redevelopment agency
Net change in fund balances
Debt service as a percentage of noncapital
expenditures

2013

23,890,997
(22,304,337)
3,873,854
11,458
5,471,972

2012

18,754,401
(16,445,401)
4,277
2,313,277

35,008,096
(33,044,386)
832,213
7,708
2,803,631

2011

2010

44,581,991
(44,384,060)
8,198,714
(53,367)
1,629,150
5,822,247

37,978,756
(36,396,641)
4,227,578
12,554
2,706,467

52,094,542
(53,047,546)
3,546,250
113,221
46,486,665

(61,337,045)

5,074,066

8,801,099

(60,297,005)

(30,868,321)

(17,480,464)

(32,514,658)

16.1%

16.8%

18.9%

18.9%

3.6%

134

2008

3.2%

2009

2007

92,457,151
(92,184,725)
57,317,884
801,076
653,842
(12,558,563)
46,444,129
21,021,884
32.6%

2006

54,604,010
(53,540,610)
43,342,889
1,769,459
268,381
7,097,903
(10,519,168)
35.8%

2005

62,097,628
(62,704,428)
2,157,945
5,546,758
138,518,158

53,852,006
(53,131,766)
156,908,323
(33,215)
15,992,810
(35,070,000)
76,733,101

106,045,971

50,854,822

24.4%

43.2%

CITY OF FONTANA
ASSESSED VALUE AND ESTIMATED ACTUAL VALUE OF TAXABLE PROPERTY
Last Ten Fiscal Years
(in thousands of dollars)

Fiscal
Year
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005

Residential
Property
$ 9,438,839
9,014,234
8,853,377
8,749,473
8,963,429
10,640,605
10,671,276
8,644,619
6,838,346
5,707,158

Commercial
Property
$ 1,246,930
1,231,169
1,255,754
1,308,064
1,270,549
1,203,754
988,975
804,785
608,835
512,119

Industrial
Property
$ 1,832,288
1,805,027
1,775,188
1,822,764
1,821,553
1,807,206
1,576,306
1,129,222
1,014,516
979,100

Other
$ 2,094,367
2,112,519
2,074,513
2,188,548
2,343,195
2,189,070
1,883,703
1,714,396
1,442,760
911,850

Less:
Exemptions
$
623,824
566,672
530,738
520,566
475,600
453,810
467,134
443,199
370,827
376,287

Total Taxable
Assessed
Value
$ 13,988,600
13,596,277
13,428,094
13,548,283
13,923,126
15,386,827
14,653,126
11,849,824
9,533,629
7,733,940

Total
Direct
Tax
Rate
0.2230%
0.7072%
0.7072%
0.7107%
0.7122%
0.7110%
0.7312%
0.7554%
0.7379%
0.7133%

Notes: In 1978, the voters of the State of California passed Proposition 13 which limited taxes to a total maximum rate of 1%, based
upon the assessed value of the property being taxed. Each year, the assessed value of property may be increased by an "inflation
factor" (limited to a maximum of 2%). With few exceptions, property is only reassessed as a result of new construction activity or at
the time it is sold to a new owner. At that point, the property is reassessed based upon the added value of the construction or at the
purchase price (market value) or economic value of the property. The assessed valuation data shown above represents the only
data currently available with respect to the actual market value of taxable property and is subject to the limitations described above.
Source: San Bernardino County Auditor/Controller

135

CITY OF FONTANA
DIRECT AND OVERLAPPING PROPERTY TAX RATES
(Rate per $100 of assessed value)
Last Ten Fiscal Years
2014
Direct Rates:
City basic rate

2013

2012

2011

Fiscal Year
2010
2009

2008

2007

2006

2005

$0.032

$0.032

$0.032

$0.032

$0.032

$0.032

$0.032

$0.032

$0.032

$0.032

0.043
0.046
0.170
0.222
0.028
0.186
0.273

0.043
0.046
0.170
0.222
0.028
0.186
0.273

0.043
0.046
0.170
0.222
0.028
0.186
0.273

0.043
0.046
0.170
0.222
0.028
0.186
0.273

0.043
0.046
0.170
0.222
0.028
0.186
0.273

0.186
0.043
0.046
0.171
0.222
0.028
0.273

0.185
0.043
0.046
0.171
0.222
0.028
0.273

0.185
0.043
0.046
0.171
0.222
0.028
0.273

0.185
0.043
0.046
0.172
0.222
0.028
0.272

0.185
0.043
0.046
0.172
0.222
0.028
0.272

Basic Levy (1)

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

Overlapping Rates (2)


Chaffey Community College
Chaffey Union High School
Colton Unified School
Fontana Unified School District
Metropolitan Water Agency - Original
Rialto Unified
San Bernardino Community College
San Bernardino Valley Muni Water

0.0157
0.0371
0.1187
0.1516
0.0035
0.0704
0.0419
0.1625

0.0111
0.0101
0.1488
0.1501
0.0035
0.0736
0.0459
0.1625

0.0153
0.0194
0.1403
0.1460
0.0037
0.0856
0.0373
0.1650

0.0091
0.0192
0.1304
0.1375
0.0037
0.0788
0.0467
0.1650

0.0122
0.0168
0.0985
0.1135
0.0043
0.0659
0.0280
0.1650

0.0209
0.0162
0.0688
0.1071
0.0043
0.0587
0.0393
0.1650

0.0192
0.0169
0.0806
0.1054
0.0045
0.0536
0.0127
0.1650

0.0167
0.0193
0.0753
0.1094
0.0047
0.0674
0.0195
0.1550

0.0293
0.0226
0.0427
0.0681
0.0052
0.0900
0.0166
0.1600

0.0108
0.0264
0.0625
0.0758
0.0058
0.1082
0.0189
0.1400

Total Tax Rate

1.6014

1.6056

1.6126

1.5904

1.5042

1.4803

1.4579

1.4673

1.4345

1.4484

0.21785

0.21785

0.21785

0.21785

0.21785

0.32400

0.03240

0.03240

0.03240

0.03240

Central Valley Fire District


Chaffey Community College
Inland Empire Utilities Agency- 1969 Annex
County of San Bernardino
Education Revenue Augmentation Fund
Flood Control
Fontana Fire Protection District
Fontana Unified School District

City Share of 1% levy per Prop 13 (3)


Redevelopment Rate (4)
Total Direct Rate (5)

1.0037

1.0037

1.0043

1.0043

1.0045

1.0047

1.0104

1.0058

0.2230

0.7072

0.7072

0.7107

0.7122

0.7110

0.7312

0.7554

0.7379

0.7133

(1) In 1978, California voters passed Proposition 13 which set the property tax rate at a 1.00% fixed amount. This 1.00% is shared by all taxing agencies for which the subject property

resides within. In addition to the 1.00% fixed amount, property owners are charged taxes as a percentage of assessed property values for the payment of any voter approved bonds.
(2) Overlapping rates are those of local and county governments that apply to property owners within the City. Not all overlapping rates apply to all city property owners.
(3) City's share of 1% Levy is based on the City's share of the general fund tax rate area with the largest net taxable value within the city.
(4) RDA rate is based on the largest RDA tax rate area (TRA) and includes only rates from indebtedness adopted prior to 1989 per California State statute. RDA direct and overlapping rates
are applied only to the incremental property values.
(5) Total Direct Rate is the weighted average of all individual direct rates for the City of Fontana.
Source: San Bernardino County Assessor 2004/05 - 2013/14 Tax Rate Table

136

CITY OF FONTANA
PRINCIPAL PROPERTY TAXPAYERS
Current Year and Nine Years Ago
2014

Tax Payer
San Gabriel Valley Water Company
Vintage Park East LLC
Target Corporation
Intex Properties Inland Empire
North Fontana Investment Company
Francisco Street LP
John Hancock Life Insurance Co
BRE DDR Crocodile Falcon Ridge
10681 Production Avenue LLC
US Rep Retail I LLC
Operating Engineers Funds Inc.
James Hardie Building Products Inc.
Principal Life Insurance Company
Commerce Way Corporation
The Baralat Company
Centex Homes
Forged Metals Inc.

Taxable
Assessed
Value
$
147,434,566
119,050,320
89,961,703
73,143,308
63,147,675
60,500,000
56,610,000
53,824,959
53,418,016
52,405,000
$
769,495,547

Rank
1
2
3
4
5
6
7
8
9
10
-

Source: San Bernardino County Assessor 2013/14 & 2004/05 Combined Tax Rolls

137

2005
Percentage
of Total City
Taxable
Assessed
Value
1.05%
0.85%
0.64%
0.52%
0.45%
0.43%
0.40%
0.38%
0.38%
0.37%
5.50%

Taxable
Assessed
Value
$ 50,613,921
57,561,217
42,088,051
107,123,084
41,992,991
43,774,101
33,384,465
33,469,977
32,853,657
28,725,332
$ 471,586,796

Rank
3
2
5
1
6
4
8
7
9
10

Percentage
of Total City
Taxable
Assessed
Value
0.62%
0.71%
0.52%
1.32%
0.52%
0.54%
0.41%
0.41%
0.40%
0.35%
5.81%

CITY OF FONTANA
PROPERTY TAX LEVIES AND COLLECTIONS
Last Ten Fiscal Years

Fiscal Year
Ended
June 30
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005

Taxes Levied
for the
Fiscal Year
$
97,023,057
94,528,426
93,330,383
94,513,468
99,162,718
110,865,852
109,322,941
90,021,720
75,755,297
61,001,861

Collected within the


Fiscal Year of the Levy
Percentage
Amount
of Levy
$ 45,980,226
47.39% (2)
47,985,784
50.76% (2)
34,465,021
36.93% (2)
91,393,702
96.70%
96,581,878
97.40%
101,175,681
91.26%
99,812,030
91.30%
86,786,824
96.41%
74,201,079
97.95%
59,329,514
97.26%

Collections
in Subsequent
Years(1)
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A

Total Collections to Date


Percentage
Amount
of Levy
$ 45,980,226
47.39%
47,985,784
50.76%
34,465,021
36.93%
91,393,702
96.70%
96,581,878
97.40%
101,175,681
91.26%
99,812,030
91.30%
86,786,824
96.41%
74,201,079
97.95%
59,329,514
97.26%

Notes: The amounts presented include City property taxes and Redevelopment Agency tax increment. This schedule also includes
amounts collected by the City and Redevelopment Agency that were passed-through to other agencies.
(1) Data provided by the San Bernardino County Assessor's Office for collection of prior year taxes does not segregate the information by
fiscal year. Therefore, the City is not able to provide this information in the above schedule.
(2) Due to the dissolution of the former redevelopment agency, the property taxes collected in the former project areas is no longer
remitted to the agencies. Assembly Bill 1X26 provides that revenues will only be allocated to make payments on the indebtedness; all
remaining collections will be distributed to the other taxing entities based on the tax sharing formula.
Source: San Bernardino Auditor-Controller's Office

138

CITY OF FONTANA
RATIO OF OUTSTANDING DEBT BY TYPE
Last Ten Fiscal Years

Fiscal
Year
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005

Population(1)
202,177
200,974
199,898
198,456
190,356
189,021
188,498
181,640
165,462
160,015

Personal
Income(2)
$
3,766,153,000
3,964,548,435
3,800,851,138
3,514,000,000
3,171,000,000
3,302,000,000
3,269,000,000
3,123,000,000
2,872,000,000

(3)

General
Obligation
Bonds
$
53,062,593
55,427,203
57,671,813
59,821,423
56,514,399
58,500,788
60,492,177
20,392,489
21,602,176
22,781,862

Tax
Allocation
Bonds(4)
383,514,928
396,699,541
409,315,896
421,743,515
432,911,040
443,658,564
454,011,088
463,948,613
430,161,678
438,755,221

General Bonded Debt


Special
Tax
Bonds
$
112,210,000
122,570,000
130,350,000
137,420,000
144,060,000
151,345,000
157,430,000
163,630,000
137,990,000
137,690,000

Business-Type
Activities
Limited
Obligation
Bonds
$

1,470,000
1,890,000
2,280,000

Total
Net General
Bonded Debt
$ 548,787,521
574,696,744
597,337,709
618,984,938
625,259,130
653,504,352
671,933,265
649,441,102
591,643,854
601,507,083

Term
Loan
12,214,101
12,962,605
13,697,898
14,419,966
15,143,716
13,289,508
5,280,986
-

Notes: Details regarding the City's outstanding debt can be found in the notes to the financial statements
2014 Personal Income not available.
(1)

Source: State Department of Finance as of January 1, 2014


Source: Quarterly Economic Report (QER) by John e. Husing, Ph.D.
(3)
Information was not available at time of report, therefore this amount is estimated based on the following formula:
[ (2012 Personal Income / 2012 Population) increased by 3% inflation] multiplied by 2013 Population
(4)
Due to the dissolution of the redevelopment agency on January 31, 2012, all indebtedness related to the former activities of the redevelopment agency has been removed.
(2)

139

Total
Primary
Government
$ 561,001,622
587,659,349
611,035,607
633,404,904
625,274,274
666,793,860
677,214,251
649,441,102
591,643,854
601,507,083

Percentage
of Personal
Income
15.60%
15.41%
16.66%
17.79%
21.03%
20.51%
19.87%
18.94%
20.94%

Per
Capita
2,714
2,860
2,988
3,119
3,285
3,457
3,565
3,575
3,576
3,759

CITY OF FONTANA
RATIO OF GENERAL BONDED DEBT OUTSTANDING
Last Ten Fiscal Years

Fiscal
Year

2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2004

Population

(1)

202,177
200,974
199,898
198,456
190,356
189,021
188,498
181,640
165,462
160,015
154,789

Outstanding General Bonded Debt


Certificates
Lease
of
Revenue

Total
Assessed
(2)
Valuation

$ 13,988,600,102
13,596,277,647
4,449,513,025
4,439,875,114
4,548,702,154
5,060,047,199
4,513,150,799
3,335,536,689
2,848,732,276
2,574,078,524
2,356,504,874

Participation
(3)
(3)

Bonds

14,665,000
15,340,000
15,990,000
16,615,000

53,062,593
55,427,203
57,671,813
59,821,423
56,514,399
58,500,788
60,492,177
20,392,489
21,602,176
22,781,862
23,921,548

Total
Net General

Ratio of Net
Bonded Debt
to Assessed

Net
Bonded
Debt per

Bonded Debt

Valuation

Capita

$ 53,062,593
55,427,203
57,671,813
59,821,423
55,770,000
58,500,788
60,492,177
35,057,489
36,942,176
38,771,862
40,536,548

0.38%
0.41%
1.30%
1.35%
1.23%
1.16%
1.34%
1.05%
1.30%
1.51%
1.01%

$ 262
276
289
301
293
309
321
193
223
242
154

Note: General bonded debt is debt payable with governmental fund resources and general obligation bonds recorded in enterprise funds

(1)

Source: State Department of Finance


Assessed value has been used because the actual value of taxable property is not readily available in the State of California.
(3)
Due to the dissolution of the redevelopment agency on January 31, 2012, total assessed value for the City is no longer reduced by the
incremental value of the redevelopment project areas.
(2)

140

CITY OF FONTANA
DIRECT AND OVERLAPPING BONDED DEBT
June 30, 2014
City Assessed Valuation

$ 13,988,591,860
Percentage
Applicable(1)

OVERLAPPING TAX AND ASSESSMENT DEBT:


Metropolitan Water District
Chaffey Community College District
San Bernardino Valley Joint Community College District
Chaffey Union High School District
Colton Joint Unified School District
Fontana Unified School District
Rialto Unified School District
Etiwanda School District Community Facilities District #4
Etiwanda School District Community Facilities District #7
Etiwanda School District Community Facilities District #8
Etiwanda School District Community Facilities District #9
Etiwanda School District Community Facilities District #2001-1
Etiwanda School District Community Facilities District #2004-1
City of Fontana Community Facilities Districts

0.529%
14.570%
3.243%
7.966%
19.338%
77.331%
3.879%
100.000%
71.582%
33.021%
20.795%
100.000%
100.000%
100.000%

TOTAL OVERLAPPING TAX AND ASSESSMENT DEBT


DIRECT AND OVERLAPPING GENERAL FUND OBLIGATION DEBT:
San Bernardino County General Fund Obligations
San Bernardino County Pension Obligations
San Bernardino County Flood Control District General Fund Obligati
Chaffey Community College District General Fund Obligations
Colton Joint Union School District Certificates of Participation
Fontana Unified School District Certificates of Participation
Rialto Unified School District Certificates of Participation
Cucamonga School District Certificates of Participation
City of Fontana Lease Revenue Bonds

Total Debt

132,275,000
161,660,905
442,966,980
180,830,000
177,572,313
222,064,729
72,043,172
4,865,000
12,975,000
6,785,000
9,505,000
4,360,000
19,660,000
112,210,000

1,559,773,099

$ 416,482,236

503,145,000
489,138,331
101,040,000
11,815,666
3,890,198
47,380,000
6,840,000
9,810,000
52,490,000

41,826,444
40,662,069
8,399,455
1,721,543
752,286
36,639,428
265,324
467,348
52,490,000

1,225,549,195

$ 183,223,897

8.313%
8.313%
8.313%
14.570%
19.338%
77.331%
3.879%
4.764%
100.000%

699,735
23,553,994
14,365,419
14,404,918
34,338,934
171,724,876
2,794,555
4,865,000
9,287,765
2,240,475
1,976,565
4,360,000
19,660,000
112,210,000

183,223,897

TOTAL NET DIRECT AND OVERLAPPING GENERAL FUND OBLIGATION DEBT


$

CITY DIRECT DEBT

Debt

TOTAL GROSS DIRECT AND OVERLAPPING GENERAL FUND OBLIGATION DEBT $

TOTAL OVERLAPPING DEBT

Net Bonded

6/30/14

2,785,322,294

599,706,133
53,062,593

TOTAL DIRECT AND OVERLAPPING DEBT

$ 652,768,726

Notes:

For debt repaid with property taxes, the percentage of overlapping debt applicable is estimated using taxable assessed property
values. Applicable percentages were estimated by determining the portion of another governmental unit's taxable assessed value
that is within the city's boundaries and dividing it by each unit's total taxable assessed value.
(1)

Overlapping governments are those that coincide, at least in part, with the geographic boundaries of the City. This schedule
estimates the portion of the outstanding debt of those overlapping governments that is borne by the residents and businesses of
the City. This process recognizes that, when considering the City's ability to issue and repay long-term debt, the entire debt burden
borne by the residents and businesses should be taken into account. However, this does not imply that every taxpayer is a
resident, and therefore responsible for repaying the debt, of each overlapping government.
Source: California Municipal Statistics, Inc.

141

CITY OF FONTANA
LEGAL DEBT MARGIN INFORMATION
Last Ten Fiscal Years

Total assessed value of all real and personal property


Debt limit percentage (1)
Total debt limit
Amount of debt applicable to debt limit
Legal debt margin
Total net debt applicable to the limit
as a percentage of debt limit

Total assessed value of all real and personal property


Debt limit percentage (1)
Total debt limit
Amount of debt applicable to debt limit
Legal debt margin
Total net debt applicable to the limit
as a percentage of debt limit

2014
$ 13,988,600,102
15%
2,098,290,015

(2)

52,490,000
2,045,800,015

2013
13,596,277,647
15%
2,039,441,647
54,825,000
1,984,616,647

(2)

Fiscal Year
2012
$ 4,449,513,025
15%
667,426,954
57,040,000
610,386,954

2011
$ 3,839,710,431
15%
575,956,565
59,160,000
516,796,565

2010
$ 3,948,026,892
15%
592,204,034
55,770,000
536,434,034

2.50%

2.69%

8.55%

10.27%

9.42%

2009
$ 4,455,821,219
15%
668,373,183

2008
3,930,547,913
15%
589,582,187

Fiscal Year
2007
$ 3,335,536,689
15%
500,330,503

2006
$ 2,848,732,276
15%
427,309,841

2005
$ 2,574,078,524
15%
386,111,779

57,725,000
610,648,183

59,685,000
532,597,187

8.64%

9.67%

(1)

20,355,000
479,975,503
4.07%

21,560,000
405,749,841

22,735,000
363,376,779

5.05%

- State of California Government Code 43605.


Due to the dissolution of the redevelopment agency on January 31, 2012, total assessed value for the City is no longer reduced by the incremental value of the
redevelopment project areas.
(2)

Source: San Bernardino County Tax Assessor's Office

142

5.89%

CITY OF FONTANA
DEMOGRAPHIC AND ECONOMIC STATISTICS
Last Ten Fiscal Years

Fiscal
Year
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005

Population(1)
202,177
200,974
199,898
198,456
190,356
189,021
188,498
181,640
165,462
160,015

Personal
Income
(thousands
of dollars)(2)

3,766,153
3,720,029
3,651,137
3,489,000
3,374,000
3,302,000
3,269,000
3,123,000
2,872,000

(4)
(4)
(4)

Per
Capita
Personal
Income
$
18,740
18,610
18,398
18,329
17,850
17,517
17,997
18,874
17,948

Unemployment
Rate(3)

8.0%
10.4%
11.7%
13.4%
14.9%
14.5%
9.0%
5.9%
4.3%
5.6%

Note: 2014 Personal Income amounts are not available at the issuance of this report.

Sources:

(1)
(2)
(3)
(4)

State Department of Finance


Quarterly Economic Report (QER) by John E. Husing, Ph.D.
State of California Employment Development Department
ESRI - Demographic Estimates

143

CITY OF FONTANA
PRINCIPAL EMPLOYERS
Current Year and Nine Years Ago
2014

Employer
Kaiser Hospital & Med. Group
Fontana Unified School District
City of Fontana (includes part-time employees)
Swift Transportation Co., Inc.
Target (Dayton/Hudson)
Schneider National Carriers, Inc.
Hautelook, Inc.
Reddaway Inc
Costco Wholesale
Coffman Specialties, Inc.
TAB Warehouse
Forged Metal
American Security Products
Avery Dennison
Thrifty Corporation Big 5
Tech Data

Number of
Employees
4,931
4,506
1,061
1,035
657
655
330
320
306
300
14,101

Rank
1
2
3
4
5
6
7
8
9
10
-

2005
Percentage
of Total City
Employment
7.93%
7.24%
1.71%
1.66%
1.06%
1.05%
0.53%
0.51%
0.49%
0.48%
22.67%

Number of
Employees
5,600
3,240
480
1,243
480
385
375
375
306
220
12,704

Note: "Total Employment" as used above represents the total employment of all employers located within City limits.
Source: City of Fontana, Business License.

144

Rank
1
2
4
3

5
6
7
8
9
10

Percentage
of Total City
Employment
9.11%
5.27%
0.78%
2.02%
0.78%
0.63%
0.61%
0.61%
0.50%
0.36%
20.66%

CITY OF FONTANA
FULL-TIME CITY GOVERNMENT EMPLOYEES BY FUNCTION
Last Ten Fiscal Years

2014

2013

2012

Full-time Equivalent Employees as of June 30,


2011
2010
2009
2008

2007

2006

2005

Function/Program
General Government
Administrative Services
City Council
City Administration
Human Resources
Information Services
Management Services
Police
Officers
Civilians
Development Services
Building and Safety
Community Development
Engineering
Public Works
Community Services
Redevelopment Agency

5
7
8
7
23
23

5
7
6
6
23
21

5
7
8
6
22
22

6
7
8
7
23
23

6
7
8
7
23
23

7
7
8
8
23
26

9
7
9
8
25
28

9
7
9
8
25
28

10
7
9
7
18
25

9
7
9
7
13
27

195
93
4
0
29
31
93
44
0

197
94
4
0
29
32
93
43
0

183
90
4
0
29
32
93
43
0

185
91
5
20
18
38
91
43
1

187
92
6
20
17
38
91
44
1

197
94
7
20
17
41
93
43
2

202
99
8
28
20
46
98
43
6

200
97
8
28
20
45
98
40
7

175
82
5
24
19
43
75
21
5

154
64
3
32
19
42
71
18
5

Total

562

560

544

566

570

593

636

629

525

480

Notes: A full-time employee is scheduled to work 2,080 hours per year (including leave time).
Source: City of Fontana, Office of Management & Budget

145

CITY OF FONTANA
OPERATING INDICATORS BY FUNCTION/PROGRAM
Last Ten Fiscal Years

2014

2013

2012

Fiscal Year
2010
2009

2011

2008

2007

2006

2005

Function/Program
General Government
Completed recruitment for full time position
New maintenance CFD's/ Annexations formed
Police
Arrests per sworn position
Computer Aided Dispatch Entries per Dispatcher
Number of traffic collision reports processed
Building and Code Compliance
Building permits issued
Building inspections performed
Public Works
Miles of pavement rehabilitation
Square feet of pavement rehabilitation
Graffiti Hotline calls completed
Potholes filled
Community Services
Total Number of Recreation Program Participants

Notes:

40
3

48
1

20
1

12
1

16
0

21
14

65
19

60
19

50
22

60
13

48
4,772
2,402

38
4,798
2,458

38
4,434
2,349

45
4,899
2,353

52
4,944
2,055

62
4,883
2,508

48
4,036
2,873

56
4540
2975

44
4353
2871

46.3
4,286
2,650

2,800
18,000

2,500
15,000

2,900
15,000

2,200
15,000

2,600
24,000

2,500
33,500

4,000
47,500

6436
76304

7949
104834

8,863
71,745

25
N/A
7,000
17,000

25
N/A
6,716
17,000

38
N/A
9,161
18,312

15
N/A
9,207
16,800

16
N/A
8,836
16,800

14
N/A
9,640
16,800

14
N/A
9,546
16,800

24.5
N/A
5519
6900

10
1,875,000
3372
6700

14
1,562,500
3,136
6,700

1,647,555

1,863,031

1,059,435

890,091

523,313

532,190

300,137

274,502

195,542

352,094

N/A = Not available


Annual pavement rehabiliatation measurement was changed in 2006/07 from square feet to miles

Sources: Various City departments


2014/15 Budget Books

146

CITY OF FONTANA
CAPITAL ASSET STATISTICS BY FUNCTION/PROGRAM
Last Ten Fiscal Years

2014

2013

2012

2011

Fiscal Year
2009

2010

2008

2007

2006

2005

Function/Program
Police
Stations
Contact stations
Engineering
Traffic signals
Public Works
Lane miles of streets
Sanitary sewers (miles)
Community Services
Parks
Playgrounds
Recreation Centers

1
2

1
2

1
2

1
2

1
2

1
3

1
3

1
3

1
3

1
3

180

173

163

160

147

142

140

140

129

119

1,525
422

1,481
422

1,445
414

1,405
402

1,405
402

1,405
402

1,308
402

1,308
384

1,131
374

1068
366

43
43
9

41
41
9

41
39
9

41
39
9

41
39
9

41
39
9

40
39
9

39
38
9

39
30
8

37
30
7

Sources: Various City departments

147

CITY OF FONTANA
MISCELLANEOUS STATISTICAL INFORMATION
June 30, 2014

Year of incorporation:

1952

Transportation:
Air: Ontario International Airport

Form of Government: Council - Manager

Bus: Omnitrans County Bus Service

Area in square miles:

42.4

Miles of streets:

512

Sanitary sewers:

422 miles

Storm drains:

154 miles

Highways:
Interstate 10
Interstate 15
Interstate 210
State Highway 60
State Highway 66

Streetscapes:

520 acres

Rail:

Parks:

377 acres

Bicycle trails:

9 miles

Police protection:
City of Fontana
Number of stations
Number of personnel:
Sworn
Non-sworn

195
93

City employees (full time):

562

Fire protection:
County of San Bernardino
Number of stations
Number of personnel

Metrolink (Commuter)
Burlington Northern/Santa Fe
Union Pacific

Water service:
Cucamonga County Water District
San Gabriel Valley Water Co.
West San Bernardino County Water District

Sewer service:
Inland Empire Utilities Agency
City of Fontana
City of Rialto
Education:
Elementary Schools
Middle Schools
High Schools
Continuation High Schools
Adult School

7
102

Source: City of Fontana Departments


2014/15 Budget Book

148

29
7
5
2
1

City of Fontana
Management Services Department
8353 Sierra Avenue
Fontana, California 92335

You might also like