2022_Patterson_WPFA_FINAL Report_ — Patterson City Council, May 16, 2023

West Patterson
Financing Authority
Patterson, California
Basic Financial Statements
and Independent Auditors' Report
For the Year Ended June 30, 2022
West Patterson Financing Authority
Basic Financial Statements
For the Year Ended June 30, 2022
Table of Contents
Page

FINANCIAL SECTION
Independent Auditors’ Report on Financial Statements ......................................................................................... 1 Independent Auditors’ Report on Internal Control Over Financial Reporting and on Compliance and Other Matters Based on an Audit of Financial Statements Performed in Accordance with Government Auditing Standards ........................................................................ 5 Basic Financial Statements:

Government-Wide Financial Statements:

Statement of Net Position ............................................................................................................................... 11 Statement of Activities ................................................................................................................................... 12 Fund Financial Statements:

Governmental Fund Financial Statements:

Balance Sheet ................................................................................................................................................. 17 Reconciliation of the Governmental Funds Balance Sheet
to the Government-Wide Statement of Net Position ............................................................................... 18 Statement of Revenues, Expenditures, and Changes in Fund Balance .......................................................... 19 Reconciliation of the Governmental Funds Statement of Revenues, Expenditures, and Changes in Fund Balances to the Government-Wide Statement of Activities ............................................................................................................................. 20 Notes to the Basic Financial Statements .................................................................................................................. 25 Required Supplementary Information (Unaudited):

Budgetary Information ................................................................................................................................... 39 Budgetary Comparison Schedule:

CFD 2001-1 Special Tax Bonds .............................................................................................................. 40 CFD 2005-1 Special Tax Bonds .............................................................................................................. 41 CFD 2015-1 Special Tax Bonds .............................................................................................................. 42 CFD 2018-1 Special Tax Bonds .............................................................................................................. 43 This page intentionally left blank.
2121 North California Blvd., Suite 290
Walnut Creek, California 94596
INDEPENDENT AUDITORS’ REPORT
To the Board of Directors
of the West Patterson Financing Authority
Patterson, California
Report on the Audit of the Financial Statements
Opinions
We have audited the accompanying financial statements of the governmental activities and each major fund of the West Patterson Financing Authority (the “Authority”) as of and for the year ended June 30, 2022, and the related notes to the basic financial statements, which collectively comprise the Authority’s basic financial statements as listed in the table of contents.

In our opinion, the financial statements referred to above present fairly, in all material respects, the respective financial position of the governmental activities, and each major fund of the Authority, as of June 30, 2022, and the respective changes in financial position thereof for the year then ended in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinions
We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Authority, and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Responsibilities of Management for the Financial Statements Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Authority’s ability to continue as a going concern for twelve months beyond the financial statement date, including any currently known information that may raise substantial doubt shortly thereafter.

To the Board of Directors
of the West Patterson Financing Authority
Patterson, California

Page 2 ends

2 Auditors’ Responsibilities for the Audit of the Financial Statements Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinions.

Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with auditing standards generally accepted in the United States of America and Government Auditing Standards will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with auditing standards generally accepted in the United States of America and Government Auditing Standards, we:
 Exercise professional judgment and maintain professional skepticism throughout the audit.  Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.  Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Authority’s internal control. Accordingly, no such opinion is expressed.  Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.  Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Authority’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

Required Supplementary Information
Accounting principles generally accepted in the United States of America require that the Budgetary Comparison Schedules, as listed in the accompanying table of contents, be presented to supplement the basic financial statements.

Such information, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board who considers it to be an essential part of financial reporting for placing the basic financial statements in an appropriate operational, economic, or historical context. We have applied certain limited procedures to the required supplementary information in accordance with auditing standards generally accepted in the United States of America, which consisted of inquiries of management about the methods of preparing the information and comparing the information for consistency with management’s responses to our inquiries, the basic financial statements, and other knowledge we obtained during our audit of the basic financial statements. We do not express an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient evidence to express an opinion or provide any assurance.

To the Board of Directors
of the West Patterson Financing Authority
Patterson, California

Page 3 ends

3 Management has omitted the management’s discussion and analysis that accounting principles generally accepted in the United States of America require to be presented to supplement the basic financial statements. Such missing information, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board, who considers it to be an essential part of financial reporting for placing the basic financial statements in an appropriate operational, economic, or historical context. Our opinion on the basic financial statements is not affected by this missing information.

Other Reporting Required by Government Auditing Standards In accordance with Government Auditing Standards, we have also issued our report dated May 3, 2023, on our consideration of the Authority’s internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements and other matters. The purpose of that report is solely to describe the scope of our testing of internal control over financial reporting and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the Authority’s internal control over financial reporting or on compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the Authority’s internal control over financial reporting and compliance.

Walnut Creek, California
May 3, 2023
4 This page intentionally left blank.
2121 North California Blvd., Suite 290
Walnut Creek, California 94596

REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE AND

OTHER MATTERS BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN

ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS
Independent Auditors’ Report
To the Board of Directors
of the West Patterson Financing Authority
Patterson, California
We have audited, in accordance with the auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards issued by the Comptroller General of the United States, the financial statements of the governmental activities and each major fund of the West Patterson Financing Authority (the “Authority”) as of and for the year ended June 30, 2022, and the related notes to the basic financial statements, which collectively comprise Authority’s basic financial statements and have issued our report thereon dated May 3, 2023.

Report on Internal Control Over Financial Reporting
In planning and performing our audit of the financial statements, we considered the Authority’s internal control over financial reporting (“internal control”) as a basis for designing audit procedures that are appropriate in the circumstances for the purpose of expressing our opinions on the financial statement, but not for the purpose of expressing an opinion on the effectiveness of the Authority’s internal control. Accordingly, we do not express an opinion on the effectiveness of the Authority’s internal control.

A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, misstatements on a timely basis. A material weakness is a deficiency, or a combination of deficiencies, in internal control, such that there is a reasonable possibility that a material misstatement of the Authority’s financial statements will not be prevented, or detected and corrected on a timely basis. A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that is less severe than a material weakness, yet important enough to merit attention by those charged with governance.

Our consideration of internal control was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control that might be material weaknesses or, significant deficiencies.

Given these limitations, during our audit we did not identify any deficiencies in internal control that we consider to be material weaknesses. However, material weaknesses or significant deficiencies may exist that have not been identified.

To the Board of Directors
of the West Patterson Financing Authority
Patterson, California

Page 2 ends

6 Report on Compliance and Other Matters
As part of obtaining reasonable assurance about whether the Authority’s financial statements are free from material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements, noncompliance with which could have a direct and material effect on the financial statements. However, providing an opinion on compliance with those provisions was not an objective of our audit, and accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance or other matters that are required to be reported under Government Auditing Standards.

Purpose of this Report
The purpose of this report is solely to describe the scope of our testing of internal control and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the Authority’s internal control or on compliance.

This report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the Authority’s internal control and compliance. Accordingly, this communication is not suitable for any other purpose.

Walnut Creek, California
May 3, 2023

BASIC FINANCIAL STATEMENTS
7 This page intentionally left blank.
8 GOVERNMENT-WIDE FINANCIAL STATEMENTS
9 This page intentionally left blank.
10 Governmental
Activities
ASSETS
Current assets:

Cash $ 10,030,394
Accounts receivable 70,038
Intergovernmental receivable 183,351
Interest receivable 4,408
Total current assets 10,288,191
Noncurrent assets:

Notes receivable - noncurrent 993,418
Restricted cash and investments 16,437,314
Total noncurrent assets 17,430,732
Total assets 27,718,923

LIABILITIES
Current liabilities:

Accrued interest payable 1,520,319
Due to City of Patterson 68,656
Due within one year:

Long-term debt 1,960,548
Total current liabilities 3,549,523
Noncurrent liabilities:

Due in more than one year:

Long-term debt 82,875,643
Total noncurrent liabilities 82,875,643
Total liabilities 86,425,166

NET POSITION (DEFICIT)
Restricted for debt service 16,437,314
Unrestricted (deficit) (75,143,557)
Total net position (deficit) $ (58,706,243)
West Patterson Financing Authority
Statement of Net Position
June 30, 2022
See accompanying Notes to the Basic Financial Statements. 11 Revenue and
Changes in
Net Position
Governmental
Functions/Programs Expenses Activities
Governmental activities:

General government $ (325,517) 325,517 $
Interest and fiscal charges (5,030,429) 5,030,429
Total governmental activities (5,355,946) 5,355,946
Total primary government $ (5,355,946) 5,355,946
General revenues:

Assessment fee 7,753,871
Investment earnings 78,763
Total general revenues 7,832,634
Changes in net position 2,476,688
Net Position (Deficit):

Beginning of year (61,182,931)
End of year $ (58,706,243)
For the Year Ended June 30, 2022
Net (Expense)
West Patterson Financing Authority
Statement of Activities
See accompanying Notes to the Basic Financial Statements. 12 FUND FINANCIAL STATEMENTS
13 This page intentionally left blank.
14 GOVERNMENTAL FUND FINANCIAL STATEMENTS
15 This page intentionally left blank.
16 CFD 2001-1 CFD 2005-1 CFD 2015-1 CFD 2018-1 Total
Special Tax Special Tax Special Tax Special Tax Governmental Bonds Bonds Bonds Bonds Funds
ASSETS
Cash 5,614,968 $ 3,310,498 $ - $ 1,104,928 $ 10,030,394 $ Restricted cash and investments 3,160,342 8,197,201 429,771 4,650,000 16,437,314 Accounts receivable - - - 70,038 70,038
Intergovernmental receivable 51,962 107,452 - 23,937 183,351 Interest receivable 2,429 1,495 - 484 4,408
Notes receivable 993,418 - - - 993,418
Total assets $ 11,616,646 9,823,119 $ 429,771 $ 5,849,387 $ 27,718,923 $

LIABILITIES AND FUND BALANCES
LIABILITIES:

Due to City of Patterson - $ - $ 68,656 $ - $ 68,656 $
Total liabilities - - 68,656 - 68,656

FUND BALANCES
Restricted for debt service 9,823,119 11,616,646 361,115 5,849,387 27,650,267 Total fund balances 11,616,646 9,823,119 361,115 5,849,387 27,650,267 Total liabilities and fund balances $ 11,616,646 9,823,119 $ 429,771 $ 5,849,387 $ 27,718,923 $ West Patterson Financing Authority
Balance Sheet
Governmental Funds
June 30, 2022
See accompanying Notes to the Basic Financial Statements. 17 Total fund balances of governmental funds $ 27,650,267 Amounts reported for governmental activities in the Statement of Net Position are different because:

Interest payable on long-term debt does not require current financial resources. Therefore, interest payable is not reported as a liability in the Governmental Funds Balance Sheet. (1,520,319) Long-term liabilities are not due and payable in the current period and therefore are not reported in the Governmental Funds Balance Sheet.

Long-term debt (84,836,191)
Net position (deficit) of governmental activities $ (58,706,243) West Patterson Financing Authority
Reconciliation of the Governmental Funds
Balance Sheet to the Government-Wide Statement of Net Position June 30, 2022
See accompanying Notes to the Basic Financial Statements. 18 CFD 2001-1 CFD 2005-1 CFD 2015-1 CFD 2018-1 Total
Special Tax Special Tax Special Tax Special Tax Governmental Bonds Bonds Bonds Bonds Funds
REVENUES:

Assessment fee 5,623,105 $ 788,166 $ 283,659 $ 1,058,941 $ 7,753,871 $ Interest 63,853 10,260 385 4,265 78,763
Total revenues 798,426 5,686,958 284,044 1,063,206 7,832,634 EXPENDITURES:

General administration 569 70,953 6,126 57,869 135,517
Project payments - - - 190,000 190,000
Debt service:

Principal 1,784,879 100,000 35,000 - 1,919,879
Interest and fiscal charges 3,650,750 726,964 244,463 324,022 4,946,199 Total expenditures 897,917 5,436,198 285,589 571,891 7,191,595

REVENUES OVER (UNDER)
EXPENDITURES (99,491) 250,760 (1,545) 491,315 641,039
OTHER FINANCING SOURCES (USES):

Proceeds from issuance of debt - 6,799,999 - 4,465,000 11,264,999 Premium on debt issuance - 680,313 - 486,498 1,166,811
Total other financing sources (uses) 7,480,312 - - 4,951,498 12,431,810 Net change in fund balances 7,380,821 250,760 (1,545) 5,442,813 13,072,849 FUND BALANCES:

Beginning of year 9,572,359 4,235,825 362,660 406,574 14,577,418 End of year $ 11,616,646 9,823,119 $ 361,115 $ 5,849,387 $ 27,650,267 $ West Patterson Financing Authority
Statement of Revenues, Expenditures, and Changes in Fund Balance Governmental Funds
For the Year Ended June 30, 2022
See accompanying Notes to the Basic Financial Statements. 19 Net change in fund balances - total governmental funds: $ 13,072,849 Amounts reported for governmental activities in the Statement of Activities are different because:

Issuance of long-term liabilities provides current financial resources to governmental funds, but the issuance increased long-term liabilities in the Government-Wide Statement of Net Position.

Bonds payable (11,264,999)
Premium on bonds payable (1,166,811)
Repayment of long-term liabilities was an expenditures in governmental funds, but the repayment reduced long-term liabilities in the Government-Wide Statement of Net Position Principal payment of long-term debt 1,919,879
Amortization of bond premium and discount (12,256)
Interest expenses on long-term debt was reported in the Government-Wide Statement of Activities, but it did not require the use of current financial resources. This amount represented the changes in accrued interest from prior year (71,974) Change in net position of governmental activities $ 2,476,688 West Patterson Financing Authority
Reconciliation of the Governmental Funds Statement of Revenues, Expenditures, and Changes in Fund Balances to the Government-Wide Statement of Activities For the Year Ended June 30, 2022
See accompanying Notes to the Basic Financial Statements. 20 21

NOTES TO THE BASIC FINANCIAL STATEMENTS
22 This page intentionally left blank.

West Patterson Financing Authority
Index to the Notes to the Basic Financial Statements
For the Year Ended June 30, 2022
23 Note 1 – Summary of Significant Accounting Policies .............................................................................................. 25 A. Financial Reporting Entity .......................................................................................................................... 25 B. Basis of Accounting and Measurement Focus ............................................................................................ 25 C. Cash and Investments ................................................................................................................................. 26 D. Restricted Cash and Investments ................................................................................................................ 27 E. Receivables ................................................................................................................................................. 27 F. Long-Term Debt ......................................................................................................................................... 27 G. Special Tax ................................................................................................................................................. 27 H. Net Position ................................................................................................................................................ 28 I. Fund Balances ............................................................................................................................................. 28 J. Use of Estimates ......................................................................................................................................... 28 Note 2 – Cash and Investments ................................................................................................................................... 28 A. Cash Deposits ............................................................................................................................................. 29 B. Investments ................................................................................................................................................. 30 C. Risk Disclosures ......................................................................................................................................... 31 Note 3 – Notes Receivable ............................................................................................................................................ 32 Note 4 – Due to City of Patterson ................................................................................................................................ 32 Note 5 – Long-Term Debt ............................................................................................................................................ 32 Note 6 – Other Required Disclosures .......................................................................................................................... 36 A. Unrestricted Net Position (Deficit) ............................................................................................................. 36 B. Expenditures in Excess of Appropriations .................................................................................................. 36 24 This page intentionally left blank.

West Patterson Financing Authority
Notes to the Basic Financial Statements
For the Year Ended June 30, 2022
25 Note 1 – Summary of Significant Accounting Policies
The basic financial statements of the West Patterson Financing Authority (the “Authority” or “WPFA”) have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) as applied to governmental agencies. The Governmental Accounting Standards Board (“GASB”) is the accepted standard setting body for establishing governmental accounting and financial reporting principles. The more significant of the Authority’s accounting policies are described below.

A. Financial Reporting Entity
The Authority was formed in 2001 pursuant to a joint exercise of powers agreement between the City of Patterson, California (the “City”) and the former Redevelopment Agency of the City. The primary activity of the Authority is issuing special tax bonds on behalf of the West Patterson Financing Authority Community Facilities District No. 2001-1 (Public Improvements). The proceeds of the special tax bonds are used to finance the costs of certain engineering, design, construction and other expenses related to public infrastructure improvements.

On October 18, 2005, pursuant to Resolution No. 2005-04 of the Board of Directors of the Authority founded its Community Facilities District No. 2005-1 (West Patterson Business Park) and authorized special tax levies therein.

On June 2, 2015 pursuant to Resolution No.2015-03 of the Board of Directors of the Authority founded its Community Facilities District No. 2015-1 (Arambel-KND) and authorized special tax levies therein.

On October 16, 2018 pursuant to Resolution No. 2018-04 of the Board of Directors of the Authority founded its Community Facilities District No. 2018-1 (Villages of Patterson) and authorized special tax levies therein.

The financial activities of the Authority are included in the City’s custodial funds.

B. Basis of Accounting and Measurement Focus
Fund Accounting
The accounts of the Authority are organized on the basis of funds, each of which is considered a separate accounting entity. The operations of each fund are accounted for with a separate set of self-balancing accounts that comprise its assets, liabilities, fund equity, revenues, and expenditures or expenses as appropriate. Government resources are allocated to and accounted for in individual funds based upon the purpose for which they are to be spent and the means by which spending activities are controlled.

Government–Wide Financial Statements
The Authority’s government-wide financial statements include a statement of net position and a statement of activities. These statements present summaries of governmental activities for the Authority.

These financial statements are presented on an “economic resources” measurement focus and the accrual basis of accounting. Accordingly, all of the Authority’s assets and liabilities, including capital assets, as well as infrastructure assets, and long-term liabilities, are included in the accompanying statement of net position. The statement of activities presents changes in net position. Under the accrual basis of accounting, revenues are recognized in the period in which they are earned while expenses are recognized in the period in which the liability is incurred.

Certain eliminations have been made in regards to interfund activities, payables and receivables. All internal balances in the statement of net position have been eliminated.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
26 Note 1 – Summary of Significant Accounting Policies (Continued) B. Basis of Accounting and Measurement Focus (Continued) Governmental Fund Financial Statements
Governmental fund financial statements include a balance sheet and a statement of revenues, expenditures and changes in fund balances for all major governmental funds. An accompanying schedule is presented to reconcile and explain the differences in net position as presented in these statements to the net position presented in the government-wide financial statements. The Authority has presented all of its funds as major funds.

All governmental funds are accounted for on a spending or “current financial resources” measurement focus and the modified accrual basis of accounting. Accordingly, only current assets and current liabilities are included on the balance sheet. The statement of revenues, expenditures and changes in fund balances present increases (revenue and other financing sources) and decreases (expenditures and other financing uses) in fund balances.

Under the modified accrual basis of accounting, revenues are recognized in the accounting period in which they become both measurable and available to finance expenditures of the current period.

The primary revenue sources, which have been treated as susceptible to accrual by the Authority is assessments and interest income. Certain indirect costs are included in program expenses reported for individual functions and activities. Expenditures are recorded in the accounting period in which the related fund liability is incurred.

The reconciliation of the fund financial statements to the government-wide financial statements is provided to explain the differences.

Governmental funds of the Authority are outlined below:

CFD 2001-1 Special Tax Bonds – This debt service fund is used to account for the debt service payments, investment income, and projects related to the 2013 Special Tax Bonds.

CFD 2005-1 Special Tax Bonds - This debt service fund is used to account for the debt service payments, investment income, and projects related to the Community Facilities District 2005-1 (West Patterson Business Park) Special Tax Bonds.

CFD 2015-1 Special Tax Bonds - This debt service fund is used to account for the debt service payments, investment income, and projects related to the Community Facilities District 2015-1 (Arambel-KND) Special Tax Bonds.

CFD 2018-1 Special Tax Bonds - This debt service fund is used to account for the debt service payments, investment income, and projects related to the Community Facilities District 2018-1 (Villages of Patterson) Special Tax Bonds.

C. Cash and Investments
The Authority’s cash and investments considered to be cash equivalents, consist of cash on hand, demand deposits, and short-term investments with original maturity of three months or less from the date of acquisition. Cash and cash equivalents are combined with investments and reported as Cash and Investments. The Authority's cash and investments are held by the City in its pooled cash and investments, except for funds required to be held by fiscal agents under the provisions of bond indentures.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
27 Note 1 – Summary of Significant Accounting Policies (Continued) C. Cash and Investments (Continued)
Interest income earned on pooled cash and investments is allocated on an accounting period basis to the various funds based on the period-end cash and investment balances. Interest income from cash and investments with fiscal agents is credited directly to the related fund.

D. Restricted Cash and Investments
Certain restricted cash and investments are held by a fiscal agent for the redemption of bonded debt and for acquisition and construction of capital projects.

E. Receivables
Receivables include such items as assessments, interest, notes, and miscellaneous accounts receivable. No allowance for doubtful accounts has been established, as the Authority believes all amounts are considered collectible in the normal course of business.

F. Long-Term Debt
In the government-wide financial statements long-term liabilities and other long-term obligations are reported as liabilities in the applicable governmental activities Statement of Net Position. Initial issue bond premiums and discounts, are deferred and amortized over the life of the bonds using the straight-line method. The difference between the reacquisition price of refunding bonds and the net carrying amount of refunded debt (deferred amount on refunding) is amortized over the shorter of the lives of the refunding debt or remaining life of the refunded debt.

Bond issuance costs except for insurance, are expenses in the period incurred. Amortization of bond premiums or discounts, issuance costs, and deferred amounts on refunding is included in interest expense.

In the fund financial statements, governmental fund types recognize bond premiums, discounts, and issuance costs during the period issued. The face amount of debt issued is reported as other financing sources. Premiums received are reported as other financing sources, while discounts are reported as other financing uses. Issuance costs, whether or not withheld from the actual debt proceeds received, are reported as debt service expenditures.

G. Special Tax
The Community Facilities Districts established by the Authority are authorized to levy special taxes annually on real property located within the Community Facilities Districts. The County of Stanislaus levies, bills, and collects the special property taxes for the Authority. The County of Stanislaus remits Community Facilities District special taxes collected on the County tax roll to the Authority in three installments during the months of December, April, and July.

Tax collections of special taxes on the County tax roll are the responsibility of the County Tax Collector. Taxes and assessments on secured and utility rolls which constitute a lien against the property, are levied and payable in two installments; the first is due November 1 of the fiscal year and is delinquent if not paid by December 10; and the second is due on March 1 of the fiscal year and is delinquent if not paid by April 10. Significant penalties are imposed under State law for late payment.

Tax levy dates are attached annually on January 1 preceding the fiscal year for which the taxes are levied. The fiscal year begins July 1 and ends June 30 of the following year. Taxes are levied on real property, as it exists at that time. Liens against real estate are not relieved by subsequent renewal or change in ownership.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
28 Note 1 – Summary of Significant Accounting Policies (Continued) G. Special Tax (Continued)
In order to collect delinquent special tax levies, the Authority may conduct foreclosure actions against the property on which the special taxes are levied. In some cases, the Authority will "strip" the delinquent special tax amount from the County ad valorem tax roll, and proceed to enforce the payment of the special taxes itself through collection efforts including possible judicial foreclosure.

H. Net Position
For government-wide financial statements, net position is categorized as follows:

Net Investment in Capital Assets – This component of net position consists of capital assets, net of accumulated depreciation, reduced by the outstanding balances of debt that are attributable to the acquisition, construction, or improvement of those assets. There is no net investment in capital assets as of June 30, 2022.

Restricted – This component of net position consists of restricted assets reduced by liabilities and deferred inflows of resources related to those assets.

Unrestricted – This component of net position is the amount of the assets, deferred outflows of resources, liabilities, and deferred inflows of resources that are not included in the determination of net investment in capital assets or the restricted component of net position.

When expenses are incurred for purposes for which both restricted and unrestricted net position is available, the Authority’s policy is to apply restricted net position first.

I. Fund Balances
The Authority reports the fund balances for governmental funds in specific classifications (nonspendable, restricted, committed, assigned, and unassigned), which creates a hierarchy primarily based on the extent to which the Authority is bound to the constraints on the specific purpose for which funds can be spent. The Authority only receive restricted revenues; therefore, any remaining fund balances are restricted by nature of the revenue received.

J. Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect certain reported amounts and disclosure. Accordingly, actual results could differ from those estimates.

Note 2 – Cash and Investments
The following is a summary of pooled cash and investments and restricted cash and investments at June 30, 2022:

Governmental
Activities
Cash and investments 10,030,394 $
Restricted cash and investments with fiscal agents 16,437,314 Total cash and investments $ 26,467,708
West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
29 Note 2 – Cash and Investments (Continued)
Cash, cash equivalents, and investments, consisted of the following at June 30, 2022:

Cash and cash equivalents:

Pooled cash with the City of Patterson 10,030,394 $
Total cash and cash equivalents 10,030,394
Investments:

Money market mutual funds 16,437,314
Total investments 16,437,314
Total cash and investments $ 26,467,708
At June 30, 2022, investments, are reported at fair value based on quoted market prices. The following table represents the fair value measurements of investments recognized in the accompanying Statement of Net Position measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at June 30, 2022:

Measurement Valuation
Fair Value Input Technique
Investments:

Money market mutual funds 16,437,314 $ Uncategorized N/A Total investments $ 16,437,314
A. Cash Deposits
The carrying amounts of the Authority’s pooled cash and investment with the City was $10,030,394 at June 30, 2022. The Authority pools its cash and investments of all funds with the City to facilitate the management of cash and achieve the goal of obtaining the highest yield with the greatest safety and least risk. The pool is managed by the City Treasurer for investing, except for certain restricted funds and investments held in trust, which are held and invested by outside custodians through contractual agreements. These restricted funds include cash with fiscal agents. The total amount of which was collateralized or insured with securities held by the pledging financial institutions in the City’s name is discussed below.

Investments held in the City of Patterson's cash and investments pool are available on demand. Information regarding the City's cash and investment pools is described in the City's Annual Comprehensive Financial Report.

The California Government Code requires California banks and savings and loan associations to secure the City’s cash deposits by pledging securities as collateral. This Code states that collateral pledged in this manner shall have the effect of perfecting a security interest in such collateral superior to those of a general creditor. Thus, collateral for cash deposits is considered to be held in the City's name.

The market value of pledged securities must equal at least 110% of the City's cash deposits. California law also allows institutions to secure City deposits by pledging first trust deed mortgage notes having a value of 150% of the City’s total cash deposits. The City may waive collateral requirements for cash deposits; however, the City has not waived the collateralization requirements.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
30 Note 2 – Cash and Investments (Continued)
B. Investments
Investments Authorized by the California Code and the Authority’s Investments Policy The table below identifies the investment types that are authorized by the Authority's investment policy. This table does not address investments of debt proceeds held by bond trustees that are governed by the provisions of debt agreements of the Authority, rather than the general provisions of the California Government Code or the Authority's investment policy.

Investments Authorized by Debt Agreements
Investment of debt issuances held by bond trustee are governed by provisions of the debt agreements, rather than the general provisions of the California Government Code or the Authority's investment policy. The table below identifies the investment types that are authorized by bond trustee. The table also identifies certain provisions of these debt agreements that address interest rate risk, credit risk, and concentration of credit risk.

Maximum Maximum
Maximum Percentage of Investment in
Maturity Portfolio one Issuer
U.S. Treasury Obligation 5 years None None
U.S. Agency Securities 5 years None None
Certificates of Deposit 2 years None None
Local Agency Investment Fund (LAIF) None None None
Money Market Funds None None None
Annuities None None None
Mutual Funds None 5% None
Corporate Notes (Minimum rating of "AAA") 5 years 5% None Local Agency Bonds (Local obligation bonds) 5 years None None Authorized Investment Type
West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
31 Note 2 – Cash and Investments (Continued)
C. Risk Disclosures
Disclosures Relating to Interest Rate Risk
Interest rate risk is the risk that changes in market interest rates will adversely affect the fair value of an investment. Generally, the longer the maturity of an investment, the greater the sensitivity of its fair value to changes in market interest rates. One of the ways that the Authority's interest rate risk is mitigated is by purchasing a combination of shorter term and longer term investments and by timing cash flows from maturities so that a portion of the portfolio is maturing or coming close to maturity evenly over time as necessary to provide the cash flow and liquidity needed for operations.

Information about the sensitivity of the fair values of the Authority's investments to market rate fluctuations is provided by the following table that shows the distribution of the Authority's investments by maturity as of June 30, 2022:

Maturity
12 Months
Fair Value or Less
Investments:

Money market mutual funds 16,437,314 $ 16,437,314 $
Total investments $ 16,437,314 16,437,314 $
Disclosures Relating to Credit Risk
Generally, credit risk is the risk that an issuer of an investment will not fulfill its obligation to the holder of the investment. This is measured by the assignment of a rating by a nationally recognized statistical rating organization. Presented below is the minimum rating required by (where applicable) the California Government Code or debt agreements, and the actual rating as of the fiscal year for each investment type.

Minimum
Legal
Fair Value Rating S&P Moody's
Investments:

Money market mutual funds 16,437,314 $ N/A AAAm Aaa-mf
Total investments $ 16,437,314
Credit Rating
Disclosures Relating to Concentration of Credit Risk
The Authority complies with the limitations on the amount that can be invested in any one issuer as stipulated by the California Government Code. The Authority held no investments in a single issuer (other than external investment pools and mutual funds) that represented 5% or more of total Authority investment as of June 30, 2022.

Disclosures Relating to Custodial Credit Risk
The custodial credit risk for investments is the risk that, in the event of the failure of the counterparty (e.g. brokerdealer) to a transaction, a government will not be able to recover the value of its investment or collateral securities that are in the possession of another party. None of the Authority’s investments was subject to custodial credit risk.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
32 Note 3 – Notes Receivable
On November 7, 2017, the Patterson City Council adopted Ordinance No. 806 to establish a Cannabis Business Pilot Program, which allows for the regulation of cannabis businesses with the City. On December 5, 2017, the Authority entered into a development agreement with a developer to improve, develop, and use real property to operate a cannabis dispensary in the City. As part of the development agreement, the developer issued a promissory note to the Authority for $1,045,000 with an annual interest rate of 5% commencing with the developer’s start of business. The developer agreed to pay the Authority a monthly payment of $5,610 (including principal and interest) through July 2024 with a balloon payment of $898,124 due on August 1, 2024. At June 30, 2022, the outstanding balance of the note receivable was $993,418.

Note 4 – Due to City of Patterson
At June 30, 2022, the Authority owes the City in the amount of $68,656 to cover the cash overdrawn in CFD 2015-1.

Note 5 – Long-Term Debt
The Authority issued each of the respective bonds and notes on behalf of CFD 2001-1, CFD 2005-1, CFD 2015-1, and 2018-1. Summary of changes in long-term liabilities for the governmental activities for the year ended June 30, 2022 is as follows:

Original Balance Balance Due Within Due In More
Issuance July 1, 2021 Additions Deletions June 30, 2022 One Year Than One Year Public Offering:

CFD 2001-1 Series:

Series 2013 A-1 Special Tax Bonds 35,714,049 $ 31,273,171 $ - $ (838,273) $ 30,434,898 $ 803,448 $ 29,631,450 $ Series 2013 A-2 Special Tax Bonds 29,486,669 25,606,716 - (830,506) 24,776,210 817,289 23,958,921 Series 2013 B Special Tax Bonds 4,353,803 3,712,772 - (116,100) 3,596,672 109,811 3,486,861 CFD 2005-1 West Patterson Business Park Series:

Series 2015 Special Tax Bonds 9,630,000 9,265,000 - (100,000) 9,165,000 115,000 9,050,000 Less: bond discount (302,797) (239,707) - 12,618 (227,089) - (227,089) Series 2021 Special Tax Bonds 6,800,000 - 6,800,000 - 6,800,000 25,000 6,775,000 Add: bond premium 680,313 - 680,313 - 680,313 - 680,313 CFD 2015-1 Arambel-KND Special Tax Bonds 4,775,000 4,685,000 - (35,000) 4,650,000 40,000 4,610,000 Add: bond premium 10,861 9,051 - (362) 8,689 - 8,689
CFD 2018-1 Villages of Patterson Special Tax Bonds 4,465,000 - 4,465,000 - 4,465,000 50,000 4,415,000 Add: bond premium 486,498 - 486,498 - 486,498 - 486,498 Total long-term debt $ 74,312,003 96,099,396 $ 12,431,811 $ (1,907,623) $ 84,836,191 $ 1,960,548 $ 82,875,643 $ Special Tax Refunding Bonds, Series 2013-A-1
On August 14, 2013, the Authority issued $35,714,049 of special tax refunding bonds (Series 2013-A-1) to repay, in part, the principal of the Authority's Special Tax Bond Series 2002-A, 2003-A, 2003-B, 2004-A, 2004-B, 2009-A, and 2009-B. Interest on the bonds is payable semi-annually on March 1 and September 1 of each year through September 1, 2039, beginning on March 1, 2014. The interest rate on the bonds is 5.62%. Principal payments are due annually beginning on September 1, 2014. The bonds are secured by a first pledge of the special tax revenues and funds on deposit in the Bond Fund, Reserve Fund, and Special Tax Fund. The outstanding balance of the Series 2013- A-1 bonds at June 30, 2022 was $30,434,898.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
33 Note 5 – Long-Term Debt (Continued)
Special Tax Refunding Bonds, Series 2013-A-1 (Continued) The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 803,448 $ 1,687,864 $ 2,491,312 $
2024 829,601 1,641,976 2,471,577
2025 908,055 1,593,148 2,501,203
2026 994,772 1,539,678 2,534,450
2027 1,065,967 1,481,771 2,547,738
2028-2032 5,802,717 6,463,290 12,266,007
2033-2037 9,302,633 4,499,953 13,802,586
2038-2040 10,727,705 1,014,066 11,741,771
Total 30,434,898 $ 19,921,746 $ 50,356,644 $
Special Tax Refunding Bonds, Series 2013-A-2
On August 14, 2013, the Authority issued $29,486,669 of special tax refunding bonds (Series 2013-A-2) to repay, in part, the principal of the Authority's Special Tax Bond Series 2002-A, 2003-A, 2003-B, 2004-A, 2004-B, 2009-A, and 2009-B. Interest on the bonds is payable semi-annually on March 1 and September 1 of each year through September 1, 2039, beginning on March 1, 2014. The interest rate on the bonds is 6.61%. Principal payments are due annually beginning on September 1, 2014. The bonds are secured by a first pledge of the special tax revenues and funds on deposit in the Bond Fund, Reserve Fund, and Special Tax Fund. The outstanding balance of the Series 2013- A-2 bonds at June 30, 2022 was $24,776,210.

The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 817,289 $ 1,610,696 $ 2,427,985 $
2024 898,196 1,553,999 2,452,195
2025 997,623 1,491,342 2,488,965
2026 1,099,955 1,422,017 2,521,972
2027 1,195,843 1,346,141 2,541,984
2028-2032 7,810,710 5,329,877 13,140,587
2033-2037 8,290,767 2,501,642 10,792,409
2038-2040 3,665,827 286,657 3,952,484
Total 24,776,210 $ 15,542,371 $ 40,318,581 $
Special Tax Refunding Bonds, Series 2013-B
On August 14, 2013, the Authority issued $4,353,803 of special tax refunding bonds (Series 2013-B) to repay, in part, the principal of the Authority's Special Tax Bond Series 2002-A, 2003-A, 2003-B, 2004-A, 2004-B, 2009-A, and 2009- B. Interest on the bonds is payable semi-annually on March 1 and September 1 of each year through September 1, 2039, beginning on March 1, 2014. The interest rate on the bonds is 6.61%. Principal payments are due annually beginning on September 1, 2014. The bonds are secured by a first pledge of the special tax revenues and funds on deposit in the Bond Fund, Reserve Fund, and Special Tax Fund. The outstanding balance of the Series 2013-A-1 bonds at June 30, 2022 was $3,596,672.

West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
34 Note 5 – Long-Term Debt (Continued)
Special Tax Refunding Bonds, Series 2013-B (Continued)
The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 109,811 $ 234,111 $ 343,922 $
2024 117,073 226,612 343,685
2025 124,812 218,618 343,430
2026 133,062 210,095 343,157
2027 141,858 201,009 342,867
2028-2032 862,968 846,287 1,709,255
2033-2037 1,188,460 510,038 1,698,498
2038-2040 918,628 93,671 1,012,299
Total 3,596,672 $ 2,540,441 $ 6,137,113 $
Community Facilities District No. 2005-1 (West Patterson Business Park) Special Tax Bonds, Series 2015 On September 29, 2015, the Authority issued $9,630,000 of special tax refunding bonds (Series 2015) to finance a portion of the costs of acquiring and constructing certain public infrastructure improvements necessary for development of property within the District. The bonds were issued with an original issue discount of $302,797.

Interest on the bonds is payable semi-annually on March 1 and September 1 of each year through September 1, 2045, beginning on March 1, 2016. The bonds bear interest ranging from 2.00% to 4.50%. Principal payments are due annually beginning on September 1, 2016. The bonds are secured by a first pledge of the special tax revenues and funds on deposit in the Bond Fund, Reserve Fund, and Special Tax Fund. The outstanding balance of the CFD 2005-1 Special Tax bonds at June 30, 2022 was $9,165,000.

The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 115,000 $ 398,869 $ 513,869 $
2024 130,000 394,419 524,419
2025 145,000 389,263 534,263
2026 160,000 383,544 543,544
2027 180,000 377,056 557,056
2028-2032 1,185,000 1,755,884 2,940,884
2033-2037 1,800,000 1,437,956 3,237,956
2038-2043 2,615,000 948,938 3,563,938
2043-2046 2,835,000 265,613 3,100,613
Total 9,165,000 $ 6,351,542 $ 15,516,542 $
West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
35 Note 5 – Long-Term Debt (Continued)
Community Facilities District 2005-1 (West Patterson Business Park) Special Tax Bonds, Series 2021 In December 2021, the West Patterson Financing Authority issued $6,800,000 Community Facilities District No. 2005-1 (West Patterson Business Park) Special Tax Bonds, Series 2021 (“CFD 2005-1 Series 2021”). The CFD 2005-1 Series 2021 bonds were sold as non-rated securities and have a final maturity date of 2049. The CFD 2005-1 Series 2021 bonds are being issued to (i) construct and acquire certain public facilities of benefit to the District, (ii) provide for the establishment of a reserve fund, and (iii) pay the costs of issuance of the 2021 Bonds. The bonds were issued with an original issue premium of $680,313. Interest on the CFD 2005-1 Series 2021 bonds is payable semiannually on March 1 and September 1 of each year, commencing March 1,2022. Principal on the 2021 Bonds is payable annually beginning September 1, 2022 and each year thereafter until September 1, 2049. The outstanding balance of the CFD 2005-1 Series 2021 bonds at June 30, 2022 was $6,800,000.

The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 25,000 $ 222,167 $ 247,167 $
2024 5,000 262,806 267,806
2025 10,000 262,638 272,638
2026 15,000 262,356 277,356
2027 20,000 261,963 281,963
2028-2032 205,000 1,298,506 1,503,506
2033-2037 395,000 1,262,013 1,657,013
2038-2043 660,000 1,163,600 1,823,600
2043-2047 1,845,000 981,500 2,826,500
2048-2050 3,620,000 223,000 3,843,000
Total 6,800,000 $ 6,200,549 $ 13,000,549 $
Community Facilities District No. 2015-1 (Arambel-KND) Special Tax Bonds On September 29, 2015, the Authority issued $4,775,000 of special tax refunding bonds (Series 2015) to finance a portion of the costs of acquiring and constructing certain public infrastructure improvements necessary for development of property within the District. The bonds were issued with an original issue premium of $10,861. Interest on the bonds is payable semi-annually on March 1 and September 1 of each year through September 1, 2045, beginning on March 1, 2016. The bonds bear interest ranging from 5.00% to 5.25%. Principal payments are due annually beginning on September 1, 2016. The bonds are secured by a first pledge of the special tax revenues and funds on deposit in the Bond Fund, Reserve Fund, and Special Tax Fund. The outstanding balance of the CFD 2015-1 Special Tax bonds at June 30, 2022 was $4,650,000.

The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 40,000 $ 237,588 $ 277,588 $
2024 50,000 234,463 284,463
2025 60,000 230,869 290,869
2026 65,000 1,079,531 1,144,531
2027 75,000 891,056 966,056
2028-2032 545,000 596,531 1,141,531
2033-2037 905,000 169,706 1,074,706
2038-2043 1,365,000 698,513 2,063,513
2043-2046 1,545,000 308,175 1,853,175
Total 4,650,000 $ 4,446,432 $ 9,096,432 $
West Patterson Financing Authority
Notes to the Basic Financial Statements (Continued)
For the Year Ended June 30, 2022
36 Note 5 – Long-Term Debt (Continued)
Community Facilities District 2018-1 (Villages of Patterson) Special Tax Bonds, Series 2021 On October 27, 2021 the West Patterson Financing Authority issued $4,465,000 Community Facilities District No. 2018-1 (Villages of Patterson) Special Tax Bonds, Series 2021 (“CFD 2018-1 Series 2021”). The bonds were issued with an original issue premium of $486,498. The bonds were sold as non-rated securities, have a final maturity date of 2051 with coupons ranging from 3.00% to 4.00% and yields ranging from 1.51% to 2.74%. The CFD 2018-1 Series 2021 bonds were issued to (i) construct and acquire certain public facilities of benefit to the district, (ii) provide for the establishment of a reserve fund, and (iii) pay the costs of issuance of the CFD 2018-1 Series 2021 bonds. Interest on the Bonds is payable semiannually on March 1 and September 1 of each year, commencing March 1, 2022.

Principal on the CFD 2018-1 Series 2021 bonds is payable annually beginning September 1, 2022 and each year thereafter until September 1, 2051. The outstanding balance of the CFD 2018-1 Series 2021 bonds at June 30, 2022 was $4,465,000.

The annual debt service requirements are as follows:

Year Ending
June 30, Principal Interest Total
2023 50,000 $ 162,114 $ 212,114 $
2024 30,000 174,650 204,650
2025 35,000 173,675 208,675
2026 40,000 172,550 212,550
2027 45,000 171,275 216,275
2028-2032 320,000 824,000 1,144,000
2033-2037 525,000 740,500 1,265,500
2038-2043 785,000 610,100 1,395,100
2043-2047 1,105,000 422,100 1,527,100
2048-2052 1,530,000 160,600 1,690,600
Total 4,465,000 $ 3,611,564 $ 8,076,564 $
Note 6 – Other Required Disclosures
A. Unrestricted Net Position (Deficit)
At June 30, 2022, the Governmental Activities of the Authority had an unrestricted net deficit of $(75,143,557). The deficit will be eliminated through future secured revenues which will be used to pay outstanding debt.

B. Expenditures in Excess of Appropriations
For the year ended June 30, 2022, the CFD 2005-1 Special Tax Bonds Fund incurred expenditures in excess of budgets by $73,926. For the year ended June 30, 2022, the CFD 2018-1 Special Tax Bonds Fund incurred expenditures in excess of budgets by $291,382. Sufficient resources were available in the fund balance of the funds to cover the excess of expenditures.
37 REQUIRED SUPPLEMENTARY INFORMATION
38 This page intentionally left blank.

Western Patterson Financing Authority
Required Supplementary Information (Unaudited)
For the Year Ended June 30, 2022
39 Budgetary Information
The Authority maintains budgetary controls in order to ensure compliance with legal provisions embodied in the annual appropriated budget approved by the City Council. The Authority maintains an encumbrance accounting system to provide management with information regarding obligations against appropriations. Budgetary compliance is based on expenditures during the period (U.S.GAAP), rather than expenditures and encumbrances (non-GAAP).

Because appropriations lapse at June 30, encumbrances outstanding at June 30, 2022 are disclosed in the notes to the financial statements. Appropriations for fiscal year 2022 will provide authority to complete those transactions.

The Authority is required by its municipal code to adopt an annual budget on or before June 30 for the ensuing fiscal year. From the effective date of the budget, the amounts become the "annual appropriated budget".

The following procedures are performed by the Authority in establishing the budgetary data reflected in the financial statements:

1. The Finance Director submits a preliminary budget by June 30 of each year to Board of Directors. This allows the Authority to continue normal operations until the final budget is adopted in July. The operating budget includes proposed expenditures and the means of financing them.

2. Public hearings are conducted to obtain taxpayers' comments.

3. The appropriated budget is prepared by fund, department, and division. The government department heads may make transfers of appropriation within a department. Transfers of appropriations between departments requires approval of the City Manager. The legal level of budgetary control (i.e., the level at which expenditures may not legally exceed appropriations) is the fund level.

4. The budget is legally adopted through the passage of a council resolution.

5. The Board of Directors may amend the budget by resolution during the fiscal year. The City Manager may transfer appropriations from one program, activity, or object to another within the same fund. All appropriations lapse at the end of the fiscal year to the extent they have not been expended. Capital project funds are based on a project time frame, rather than a fiscal year "operating" time frame reappropriating unused appropriations from year to year until project completion.

6. A budget review is presented to the City Council by the City Manager mid-year and approved additions or changes are legally adopted through Council resolution.

7. Formal budgetary integration is employed as a management control device during the year for the funds.

8. Budgets for the funds are adopted on a basis consistent with United States generally accepted accounting principles.

West Patterson Financing Authority
Required Supplementary Information (Unaudited) (Continued) For the Year Ended June 30, 2022
40 Budgetary Comparison Schedule – CFD 2001-1 Special Tax Bonds Variance with
Final Budget
Favorable
Original Final Actual (Unfavorable)
REVENUES:

Assessment fee 6,131,948 $ 6,248,749 $ 5,623,105 $ (625,644) $ Interest 160,333 160,333 63,853 (96,480)
Total revenues 6,409,082 6,292,281 5,686,958 (722,124)
EXPENDITURES:

General administration 586 586 569 17
Project payments 1,700,000 1,700,000 - 1,700,000
Debt service:

Principal 1,576,843 1,626,843 1,784,879 (158,036)
Interest and fiscal charges 3,655,232 3,655,232 3,650,750 4,482 Total expenditures 6,982,661 6,932,661 5,436,198 1,546,463 Net change in fund balance $ (573,579) (640,380) $ 250,760 824,339 $ FUND BALANCE:

Beginning of year 9,572,359
End of year $ 9,823,119
Budgeted Amounts
West Patterson Financing Authority
Required Supplementary Information (Unaudited) (Continued) For the Year Ended June 30, 2022
41 Budgetary Comparison Schedule – CFD 2005-1 Special Tax Bonds Variance with
Final Budget
Favorable
Original Final Actual (Unfavorable)
REVENUES:

Assessment fee 741,049 $ 756,049 $ 788,166 $ 32,117 $
Interest 25,184 25,184 10,260 (14,924)
Total revenues 781,233 766,233 798,426 17,193
EXPENDITURES:

General administration 15,486 15,486 70,953 (55,467)
Debt service:

Principal 100,000 100,000 100,000 -
Interest and fiscal charges 402,506 708,506 726,964 (18,458) Total expenditures 823,992 517,992 897,917 (73,925)

REVENUES OVER (UNDER)
EXPENDITURES (42,759) 248,241 (99,491) (56,732)
OTHER FINANCING SOURCES (USES):

Proceeds from issuance of debt - 6,738,324 6,799,999 61,675 Premium on debt issuance - 680,313 680,313 -
Total other financing sources (uses) 7,418,637 - 7,480,312 61,675 Net change in fund balance $ 7,375,878 248,241 $ 7,380,821 4,943 $ FUND BALANCE:

Beginning of year 4,235,825
End of year $ 11,616,646
Budgeted Amounts
West Patterson Financing Authority
Required Supplementary Information (Unaudited) (Continued) For the Year Ended June 30, 2022
42 Budgetary Comparison Schedule – CFD 2015-1 Special Tax Bonds Variance with
Final Budget
Favorable
Original Final Actual (Unfavorable)
REVENUES:

Assessment fee 326,047 $ 326,047 $ 283,659 $ (42,388) $ Interest 878 878 385 (493)
Total revenues 326,925 326,925 284,044 (42,881)
EXPENDITURES:

General administration 11,363 11,363 6,126 5,237
Debt service:

Principal 35,000 35,000 35,000 -
Interest and fiscal charges 245,338 245,338 244,463 875 Total expenditures 291,701 291,701 285,589 6,112
Net change in fund balance $ 35,224 35,224 $ (1,545) (36,769) $ FUND BALANCE:

Beginning of year 362,660
End of year $ 361,115
Budgeted Amounts
West Patterson Financing Authority
Required Supplementary Information (Unaudited) (Continued) For the Year Ended June 30, 2022
43 Budgetary Comparison Schedule – CFD 2018-1 Special Tax Bonds Variance with
Final Budget
Favorable
Original Final Actual (Unfavorable)
REVENUES:

Assessment fee 91,786 $ 890,738 $ 1,058,941 $ 168,203 $ Interest 100 100 4,265 4,165
Total revenues 890,838 91,886 1,063,206 172,368
EXPENDITURES:

General administration 12,981 17,315 57,869 (40,554)
Capital outlay - - 190,000 (190,000)
Debt service:

Interest and fiscal charges - 263,193 324,022 (60,829)
Total expenditures 280,508 12,981 571,891 (291,383)

REVENUES OVER (UNDER)
EXPENDITURES 610,330 78,905 491,315 (119,015)
OTHER FINANCING SOURCES (USES):

Proceeds from issuance of debt - 4,424,502 4,465,000 40,498 Premium on debt issuance - 486,498 486,498 -
Total other financing sources (uses) 4,911,000 - 4,951,498 40,498 Net change in fund balance $ 5,521,330 78,905 $ 5,442,813 (78,517) $ FUND BALANCE:

Beginning of year 406,574
End of year $ 5,849,387
Budgeted Amounts
44 This page intentionally left blank.

Patterson City CouncilMay 16, 2023

Patterson City Council
May 16, 2023