city of justin, texas financial statements and...

CITY OF JUSTIN, TEXAS

FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

YEAR ENDED SEPTEMBER 30, 2019

CITY OF JUSTIN, TEXAS TABLE OF CONTENTS


INDEPENDENT AUDITORS’ REPORT 1

MANAGEMENT’S DISCUSSION AND ANALYSIS 3

BASIC FINANCIAL STATEMENTS

GOVERNMENT-WIDE FINANCIAL STATEMENTS

STATEMENT OF NET POSITION 9

STATEMENT OF ACTIVITIES 10

FUND FINANCIAL STATEMENTS

BALANCE SHEET – GOVERNMENTAL FUNDS 11

RECONCILIATION OF THE GOVERNMENTAL FUNDS BALANCE SHEET TO THE STATEMENT OF NET POSITION 12

STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCES – GOVERNMENTAL FUNDS 13

RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS TO THE STATEMENT OF ACTIVITIES 14

STATEMENT OF NET POSITION – PROPRIETARY FUND 15

STATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET POSITION – PROPRIETARY FUND 16

STATEMENT OF CASH FLOWS – PROPRIETARY FUND 17

NOTES TO FINANCIAL STATEMENTS 18

REQUIRED SUPPLEMENTARY INFORMATION

BUDGETARY COMPARISON SCHEDULE

GENERAL FUND 38

SCHEDULE OF CHANGE IN NET PENSION LIABILITY AND RELATED RATIOS 39

SCHEDULE OF CONTRIBUTIONS 40

NOTES TO REQUIRED SUPPLEMENTARY INFORMATION 41

(1)

INDEPENDENT AUDITORS’ REPORT

Honorable Mayor and Members of the City Council City of Justin, Texas Report on the Financial Statements

We have audited the accompanying financial statements of the governmental activities, the business-type activities, each major fund, and the aggregate remaining fund information of City of Justin, Texas (the City) as of and for the year ended September 30, 2019, and the related notes to the financial statements, which collectively comprise the City’s basic financial statements as listed in the table of contents. Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes 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. Auditors’ Responsibility

Our responsibility is to express opinions on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements 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 entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinions.

Honorable Mayor and Members of the City Council City of Justin, Texas

(2)

Opinions

In our opinion, the financial statements referred to above present fairly, in all material respects, the respective financial position of the governmental activities, the business-type activities, each major fund, and the aggregate remaining fund information of the City as of September 30, 2019, and the respective changes in financial position, and, where applicable, cash flows thereof for the year then ended in conformity with accounting principles generally accepted in the United States of America. Other Matters

Required Supplementary Information

Accounting principles generally accepted in the United States of America require that the management’s discussion and analysis, budgetary comparison information, schedule of change in net pension liability and related ratios, schedule of contributions, and notes to required supplementary information on pages 3 through 8 and 38 through 42 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.

CliftonLarsonAllen LLP

Fort Worth, Texas May 19, 2020

MANAGEMENT’S DISCUSSION AND ANALYSIS

CITY OF JUSTIN, TEXAS MANAGEMENT’S DISCUSSION AND ANALYSIS

(3)

INTRODUCTION As management of the City of Justin, we offer readers of the City’s financial statements this narrative overview and analysis of the financial activities of the City for the fiscal year ended September 30, 2019. Management’s discussion and analysis (MD&A) has been designed to 1) assist readers and interested parties in focusing on significant financial issues, 2) provide an overview of the City’s financial activity, 3) identify changes in the City’s financial position, including its ability to address the next and subsequent years challenges, 4) identify material deviations from the approved budgets adopted by the City Council (those charged with governance), and 5) identify individual fund issues or concerns. Because MD&A focuses on the current year’s activity, resulting changes, and currently known facts, you are encouraged to read it in conjunction with the basic financial statements including notes thereto, required supplemental information, and other supplementary data provided below. FINANCIAL HIGHLIGHTS

The City’s assets and deferred outflows of resources exceeded its liabilities and deferred inflows of resources at September 30, 2019 by $11,858,358, an increase of $1,419,426 from the prior year.

At September 30, 2019, the City’s governmental funds reported combined fund balances of $7,135,866, an increase of $2,859,432 from the prior year.

The City’s capital assets, reported at cost less accumulated depreciation, totaling $16,306,920 at September 30, 2019 while the City’s long-term obligations totaled $14,619,868 at September 30, 2019.

Overview of the Financial Statements

This discussion and analysis is intended to serve as an introduction to the City’s basic financial statements. The City’s basic financial statements comprise three components: 1) government-wide financial statements, 2) fund financial statements, and 3) notes to the financial statements. Government-Wide Financial Statements. The government-wide financial statements are designed to provide readers with a broad overview of the City’s finances, in a manner similar to a private-sector business. There are two government-wide statements: the statement of net position and the statement of activities. The statement of net position presents information on all of the City’s assets and deferred outflows of resources, and liabilities and deferred inflows of resources with the difference between them presented as net position. 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.


(4)

The statement of activities presents information showing how the government’s 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., arbitrage rebate owed but not due until a future year 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, police department, municipal court, parks and municipal maintenance, library and development. The business-type activities of the City include water and sewer services. The government-wide financial statements include not only the City of Justin (the primary government) but also the legally separate Justin Economic Development Corporation (JEDC) and Justin Community Development Corporation (JCDC) (the component units). Financial information for JEDC and JCDC are reported separately from the financial information reported for the City of Justin. The government-wide financial statements can be found on pages 9-10 of this report. Fund Financial Statements. The fund financial statements provide detailed information about the most significant funds - not the City as a whole. Some funds are required to be established by state law and by bond covenants. However, the City Council may establish other funds to help it control and manage money for particular purposes. The City’s types of funds—governmental and proprietary—use different accounting approaches.

Governmental Funds – Most of the City’s basic services are reported in governmental funds, which focus on how money flows into and out of the funds and the balances left at the end of the year that are available for spending. These funds are reported using an accounting method called modified accrual accounting, which measures cash and all other financial assets that can be readily converted to cash. The governmental fund statements provide a detailed short-term view of the City’s general government operations and the basic services it provides. Governmental fund information helps you determine whether there are more or fewer financial resources that can be spent in the near future to finance the City’s programs. We describe the relationship (or differences) between governmental activities (reported in the statement of net position and the statement of activities) and governmental funds in reconciliation at the bottom of the fund financial statements. The governmental fund statements can be found on pages 11-14 of this report.

Proprietary Funds – When the City charges customers for the services it provides, these

services are generally reported in proprietary funds. Proprietary funds are reported in the same way that all activities are reported in the statement of net position and the statement of activities. In fact, the City’s water and sewer fund are the same as the business-type activities we report in the government-wide statements but we provide more detail and additional information, such as cash flows, for proprietary funds. The proprietary fund financial statements can be found on pages 15-17 of this report.


(5)

Notes to the Financial Statements. The notes provide additional information that is essential to a full understanding of the data provided in the government-wide and fund financial statements. The notes to the financial statements can be found on pages 18-37 of this report. GOVERNMENT-WIDE FINANCIAL ANALYSIS Statement of Net Position

The following table reflects the condensed statement of net position:

Table A-1 Statement of Net Position

2019 2018 2019 2018 2019 2018Current and Other Assets 3,488,963$ 3,439,486$ 2,471,754$ 1,385,592$ 5,960,717$ 4,825,078$ Capital and Noncurrent Assets 10,481,258 7,383,243 10,999,859 13,332,164 21,481,117 20,715,407

Total Assets 13,970,221 10,822,729 13,471,613 14,717,756 27,441,834 25,540,485

Total Deferred Outflows 243,382 146,004 132,030 50,591 375,412 196,595

Current Liabilities 292,482 391,386 511,791 493,232 804,273 884,618 Long-Term Liabilities 7,967,819 4,834,476 7,010,346 9,301,337 14,978,165 14,135,813

Total Liabilities 8,260,301 5,225,862 7,522,137 9,794,569 15,782,438 15,020,431

Total Deferred Inflows 133,103 219,327 43,347 58,390 176,450 277,717

Net Position: Net Investment in Capital Assets 2,726,799 2,802,880 4,119,764 3,947,386 6,846,563 6,750,266 Restricted 2,053,545 1,906,156 1,817,240 977,175 3,870,785 2,883,331 Unrestricted 1,039,855 814,508 101,155 (9,173) 1,141,010 805,335

Total Net Position 5,820,199$ 5,523,544$ 6,038,159$ 4,915,388$ 11,858,358$ 10,438,932$

GovernmentalActivities Activities

Business-TypeTotal

The City’s capital assets (land, building, equipment, and infrastructure) represent 59% of the City’s total assets. The City uses these capital assets to provide services to the City’s citizens; consequently, these assets are not available for future spending. The City’s net position increased $1,419,426 (14%) during the fiscal year to a balance of $11,858,358. Restricted net position is $3,870,785, and represents net resources that are subject to external restrictions on how they may be used. Unrestricted net position totals $1,141,010 or 10% of total net position and may be used to meet the government’s ongoing obligations to its citizens and creditors. The largest portion of the City’s net position is its net investment in capital assets of $6,846,563. This amount represents the City’s total capital assets less the related debt used to acquire the capital assets. Although the City’s investment in 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 assets themselves cannot be used to liquidate these liabilities.


(6)

Statement of Activities

The following table provides a summary of the City’s changes in net position.

Table A-2 Statement of Changes in Net Position

2019 2018 2019 2018 2019 2018Revenues Program Revenues: Fines, Fees, and Charges for Services 1,043,334$ 797,748$ 3,459,175$ 2,531,332$ 4,502,509$ 3,329,080$ Operating Grants and Contributions 12,745 16,303 - - 12,745 16,303 General Revenues: Property Taxes 2,213,117 2,065,952 - - 2,213,117 2,065,952 Sales Taxes 1,283,205 1,184,489 - - 1,283,205 1,184,489 Franchise and Local Taxes 227,383 203,758 - - 227,383 203,758 Investment Earnings 43,218 24,257 66,815 56,031 110,033 80,288 Miscellaneous 395,067 134,322 38,042 28,308 433,109 162,630

Total Revenues 5,218,069 4,426,829 3,564,032 2,615,671 8,782,101 7,042,500

Expenses General Government 969,968 912,017 - - 969,968 912,017 Police Department 800,366 876,831 - - 800,366 876,831 Municipal Court 137,993 122,893 - - 137,993 122,893 Parks and Municipal Maintenance 1,025,284 1,221,110 - - 1,025,284 1,221,110 Library 103,695 108,039 - - 103,695 108,039 Development 793,751 602,489 - - 793,751 602,489 Nondepartmental 957,081 758,691 - - 957,081 758,691 Interest and Amortization 133,276 178,311 179,083 179,083 312,359 357,394 Water and Sewer - - 2,262,178 2,229,217 2,262,178 2,229,217

Total Expenses 4,921,414 4,780,381 2,441,261 2,408,300 7,362,675 7,188,681

Change in Net Position 296,655 (353,552) 1,122,771 207,371 1,419,426 (146,181)

Net Position - Beginning 5,523,544 5,877,096 4,915,388 4,708,017 10,438,932 10,585,113

Net Position - Ending 5,820,199$ 5,523,544$ 6,038,159$ 4,915,388$ 11,858,358$ 10,438,932$

Governmental Business-TypeActivities Activities Total

The government’s net position increased by $1,419,426 during the fiscal year, compared to the prior year decrease of $146,181. Governmental activities had an increase in net position of $296,655 compared to the prior year decrease of $353,552. Business-type activities increased the City’s net position by $$1,122,771 compared to an increase in the prior year of $207,371. Governmental activities revenues increased $776,168 (18%) primarily due to increases in property and sales taxes during 2019 compared to 2018. Total governmental activities expenses increased $135,170 (3%) from the prior fiscal year. Governmental activities expenses include depreciation expense of $667,764 and interest expense of $77,775. The depreciation expense is allocated to the function/program that primarily uses the related capital assets. Business-type activities revenues increased $948,361 (36%) from 2018. Business-type expenses increased $32,961 (2%) from 2018.


(7)

FINANCIAL ANALYSIS OF THE CITY’S FUNDS The focus of the City’s governmental fund is to provide information on near-term inflows, outflows, and balances of spendable resources. Such information is useful in assessing the City’s financing requirements; in particular, unreserved fund balance may serve a measure of a government’s net resources available for spending at the end of the fiscal year. The City’s governmental funds include the general fund and three special revenue funds. These special revenue funds are used to account for the activities of the City’s blended component units; the Justin Economic Development Corporation (EDC) and the Justin Community Development Corporation (CDC) as well as the funds restricted for street maintenance improvements. EDC and CDC are controlled by the City Council of the City of Justin and their revenues are restricted for economic and community development as described in their by-laws. The City council created the street maintenance fund in 2019 and the fund balance is restricted by Texas Statute to be used in accordance with a council-approved capital improvement plan. The City’s governmental fund balance at September 30, 2019 totaled $7,135,866. The fund balance includes funds restricted for economic development ($764,689), community development ($1,048,429), debt service ($3,723,910), child safety ($12,582), building security ($13,335), court technology ($20,653), and street maintenance ($193,857). The unassigned fund balance at September 30, 2019 is $1,358,411. GENERAL FUND BUDGETARY HIGHLIGHTS Actual general fund revenues exceeded budgeted revenues by $297,242(7%) primarily due to an increase in property and sales taxes over their respective budgeted revenues. Actual general fund expenditures were more than budgeted expenditures by $329,424(6.7%) primarily due to savings on police department expenditures offset by debt service payments that were not budgeted for. Other financing sources and uses included proceeds from bond issuances of $4,284,750 and payments on debt service of $1,253,477. These funds were budgeted for in the debt service fund that was not set up for financial reporting before fiscal year end. CAPITAL ASSETS At September 30, 2019, the City’s governmental activities had invested $6,531,521 in capital assets including land, building, vehicles, equipment, and infrastructure. Depreciation is included with the governmental capital assets as required by GASB Statement No. 34. The City’s business-type activities had invested $9,775,399 in capital assets including land, building, vehicles, equipment, and infrastructure. Capital asset purchases during the 2019 fiscal year included a purchase of land of $815,023 and water and sewer improvements of $1,138,596. More detailed information about the City’s capital assets is presented in Note 4 of the financial statements.


(8)

LONG-TERM DEBT At the end of the current year, the City had total bonds outstanding of $13,594,999. The City issued $4,090,000 in Series 2019 Certificate of Obligation bonds during the fiscal year. More detailed information about the City’s long-term liabilities is presented in Note 5 to the financial statements. ECONOMIC OUTLOOK AND NEXT YEAR’S BUDGETS The Dallas-Fort Worth metro area is growing more quickly than almost any other metro area in the United States. Justin has continued to grow rapidly over the past few years and that growth is anticipated to continue. The City anticipates a steady climb in population over the coming years with the build out of the many current subdivisions: Hardeman Estates, Reatta Ridge, Legacy Ranch, and Timberbrook. In the next year, we will also see the completion of the City’s newest multifamily project, the Village at Reatta Ridge, as well as the introduction of the Justin Crossing subdivision. The increase in residential homes has already begun to spur additional commercial development which will assist with diversification of the City’s tax base into the future. The City is anticipating a revenue impact from the ongoing COVID-19 pandemic. Budget scenarios are currently being worked on, but full effects are unknown at this time. Fiscal year 2020 general fund budgeted revenues are $3,966,086 and budgeted expenditures are $3,926,975. Water and sewer fund 2020 budgeted revenues total $2,723,050 and budgeted expenses total $2,723,050. Total budgeted capital outlays are $5,207,004. Budgeted capital outlay includes the EDC downtown parking project $(1,600,000), major street reconstruction $(1,098,750), CDC Street Project $(930,169), Drainage project $(400,000), a City Hall renovation $(320,000), and various other projects making up the remainder. CONTACTING THE CITY’S FINANCIAL MANAGEMENT This financial report is designed to provide our citizens, customers, investors, and creditors with a general overview of the City of Justin. If you have questions about this report or need any additional information, contact the Finance Director at 415 N. College Street, Justin, Texas 76247 or at 940-648-2541.

BASIC FINANCIAL STATEMENTS

CITY OF JUSTIN, TEXAS STATEMENT OF NET POSITION

SEPTEMBER 30, 2019

See accompanying Notes to Financial Statements. (9)


ASSETSCash and Cash Equivalents 3,224,242$ 2,254,285$ 5,478,527$ Receivables, Net of Allowance of $25,629 in Business-Type Activities 264,721 217,469 482,190 Restricted Cash and Investments 3,723,910 1,448,787 5,172,697 Due to/from Other Funds 224,327 (224,327) - Prepaid Expenses 1,500 - 1,500 Capital Assets (Net of Accumulated Depreciation):

Land and CIP 2,769,919 1,374,647 4,144,566 Infrastructure 2,367,675 7,886,564 10,254,239 Buildings and Improvements 406,330 - 406,330 Equipment and Vehicles 987,597 514,188 1,501,785

Total Assets 13,970,221 13,471,613 27,441,834

DEFERRED OUTFLOWSDeferred Retirement Contributions 79,750 25,972 105,722 Deferred Assumption/Input Changes 3,973 1,088 5,061 Deferred Investment Experience 62,937 20,495 83,432 Loss on Refunding 96,722 84,475 181,197

Total Deferred Outflows 243,382 132,030 375,412

LIABILITIESAccounts Payable and Other Current Liabilities 281,676 282,347 564,023 Accrued Interest Payable 10,806 28,941 39,747 Customer Deposits - 200,503 200,503 Noncurrent Liabilities:

Due within One Year 606,400 580,936 1,187,336 Due in More than One Year 7,091,143 6,341,390 13,432,533 Net Pension Liability 270,277 88,020 358,297

Total Liabilities 8,260,301 7,522,137 15,782,438

DEFERRED INFLOWSDeferred Actual vs. Assumption 133,103 43,347 176,450

Total Deferred Inflows 133,103 43,347 176,450

NET POSITIONNet Investment in Capital Assets 2,726,799 4,119,764 6,846,563 Restricted for:

Community Development 1,048,429 - 1,048,429 Economic Development 764,689 - 764,689 Child Safety 12,582 - 12,582 Building Security 13,335 - 13,335 Court Technology 20,653 - 20,653 System Improvements - 1,817,240 1,817,240 Street Maintenance 193,857 - 193,857

Unrestricted 1,039,855 101,155 1,141,010 Total Net Position 5,820,199$ 6,038,159$ 11,858,358$

Primary Government

CITY OF JUSTIN, TEXAS STATEMENT OF ACTIVITIES



Fines, Fees, Operating Capitaland Charges Grants and Grants and Governmental Business-Type

Functions/Programs Expenses for Services Contributions Contributions Activities Activities TotalPRIMARY GOVERNMENT

Governmental Activities:General Government 969,968$ -$ -$ -$ (969,968)$ -$ (969,968)$ Police Department 800,366 10,574 - - (789,792) - (789,792) Municipal Court 137,993 176,197 - - 38,204 - 38,204 Parks and Municipal Maintenance 1,025,284 14,194 - - (1,011,090) - (1,011,090) Library 103,695 2,010 12,745 - (88,940) - (88,940) Development 793,751 840,359 - - 46,608 - 46,608 Nondepartmental 957,081 - - - (957,081) - (957,081) Interest and Amortization 133,276 - - - (133,276) - (133,276)

Total Governmental Activities 4,921,414 1,043,334 12,745 - (3,865,335) - (3,865,335)

Business-Type Activities:Water and Sewer 2,441,261 3,459,175 - - - 1,017,914 1,017,914

Total Primary Government 7,362,675$ 4,502,509$ 12,745$ -$ (3,865,335) 1,017,914 (2,847,421)

GENERAL REVENUESTaxes:

Property 2,213,117 - 2,213,117 Sales 1,283,205 - 1,283,205 Franchise 227,383 - 227,383

Investment Earnings 43,218 66,815 110,033 Miscellaneous Revenues 395,067 38,042 433,109

Total General Revenues 4,161,990 104,857 4,266,847

CHANGE IN NET POSITION 296,655 1,122,771 1,419,426

Net Position - Beginning of Year 5,523,544 4,915,388 10,438,932

NET POSITION - END OF YEAR 5,820,199$ 6,038,159$ 11,858,358$

Program Revenues Changes in Net PositionNet Revenue (Expense) and

Primary Government

CITY OF JUSTIN, TEXAS BALANCE SHEET – GOVERNMENTAL FUNDS

SEPTEMBER 30, 2019


Other Total

General Justin Justin Governmental GovernmentalFund EDC CDC Funds Funds

ASSETSCash and Cash Equivalents 1,269,028$ 863,561$ 1,091,653$ -$ 3,224,242 Receivables, Net 146,449 29,568 29,568 59,136 264,721 Due from Other Funds 439,564 - - 134,721 574,285 Restricted Cash and Investments 3,723,910 - - - 3,723,910 Prepaid Expenses 1,500 - - - 1,500

Total Assets 5,580,451$ 893,129$ 1,121,221$ 193,857$ 7,788,658$

LIABILITIESAccounts Payable and Accrued Liabilities 280,376$ 1,300$ -$ -$ 281,676$ Due to Other Funds 150,026 127,140 72,792 - 349,958

Total Liabilities 430,402 128,440 72,792 - 631,634

DEFERRED INFLOWSDeferred Property Taxes 21,158 - - - 21,158

Total Liabilities and Deferred Inflows 451,560 128,440 72,792 - 652,792

FUND BALANCERestricted Fund Balances:

Community Development - - 1,048,429 - 1,048,429 Economic Development - 764,689 - - 764,689 Debt Service 3,723,910 - - - 3,723,910 Child Safety 12,582 - - - 12,582 Building Security 13,335 - - - 13,335 Court Technology 20,653 - - - 20,653 Street Maintenance - - - 193,857 193,857

Unassigned 1,358,411 - - - 1,358,411 Total Fund Balance 5,128,891 764,689 1,048,429 193,857 7,135,866

Total Liabilities, Deferred Inflows, and Fund Balance 5,580,451$ 893,129$ 1,121,221$ 193,857$ 7,788,658$

CITY OF JUSTIN, TEXAS RECONCILIATION OF THE GOVERNMENTAL FUNDS BALANCE SHEET

TO THE STATEMENT OF NET POSITION SEPTEMBER 30, 2019


Total Fund Balances - Governmental Funds Balance Sheet 7,135,866$

Amounts reported for governmental activities in the statement of net position are different because:

Capital assets used in governmental activities are not current financial resources and therefore are not reported in the governmental funds balance sheet. 6,531,521

Revenues earned but not available within 60 days of the year-end are not recognized as revenue on the fund financial statements. 21,158

The statement of net position includes the City's proportionate share of the TMRS net pension liability as well as certain pension related transactions accounted for as Deferred Inflows and Outflows of resources.

Net Pension Liability (270,277)$ Deferred Retirement Contributions 79,750 Deferred Investment Experience 62,937 Deferred Assumption/Input Changes 3,973 Deferred Actual vs. Assumption (133,103) (256,720)

Long-term liabilities, including capital leases and the related interest payable, and compensated absences are not due and payable in the current period and therefore are not reported in the fund financial statements.

Bonds Payable (7,089,537) Capital Leases (289,168) Accrued Interest Payable (10,806) Deferred Loss on Refunding 96,722 Due to State (30,144) Bond Premium (194,750) Compensated Absences (93,943) (7,611,626)

Net Position of Governmental Activities 5,820,199$

CITY OF JUSTIN, TEXAS STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES

IN FUND BALANCES – GOVERNMENTAL FUNDS YEAR ENDED SEPTEMBER 30, 2019


Other Total

General Justin Justin Governmental GovernmentalFund EDC CDC Funds Funds

REVENUETaxes:

Property 2,218,094$ -$ -$ -$ 2,218,094$ Sales and Beverage 731,616 172,830 169,830 193,857 1,268,133 Franchise and Local 227,383 - - - 227,383

License and Permits 840,824 - - - 840,824 Fines and Forfeitures 185,807 - - - 185,807 Charges for Services 14,589 - - - 14,589 Intergovernmental 12,600 - - - 12,600 Contributions and Donations 145 - - - 145 Investment Income 25,472 10,410 7,336 - 43,218 Other Revenue 274,930 4,583 - - 279,513

Total Revenues 4,531,460 187,823 177,166 193,857 5,090,306

EXPENDITURESCurrent:

General Government 653,622 40,558 47,653 - 741,833 Police Department 815,917 - - - 815,917 Municipal Court 137,993 - - - 137,993 Parks and Municipal Maintenance 505,238 - - - 505,238 Library 99,651 - - - 99,651 Development 811,418 - - - 811,418 Nondepartmental 2,040,064 - - - 2,040,064

Debt Service: - Principal 144,718 65,000 85,000 - 294,718 Interest and Fiscal Charges 16,344 23,817 37,614 - 77,775

Total Expenditures 5,224,965 129,375 170,267 - 5,524,607

EXCESS OF REVENUES OVER EXPENDITURES (693,505) 58,448 6,899 193,857 (434,301)

OTHER FINANCING SOURCES (USES)Transfers In 63,032 - 116,644 - 179,676 Transfers Out - (179,676) - - (179,676) Debt Service Principal (1,223,249) - - - (1,223,249) Debt Service Interest (30,228) - - - (30,228) Bond Proceeds 4,090,000 4,090,000 Bond Premium 194,750 194,750 Capital Leases Issued 262,460 - - - 262,460

Total Other Financing Sources (Uses) 3,356,765 (179,676) 116,644 - 3,293,733

NET CHANGE IN FUND BALANCES 2,663,260 (121,228) 123,543 193,857 2,859,432

Fund Balances - Beginning of Year 2,465,631 885,917 924,886 - 4,276,434

FUND BALANCES - END OF YEAR 5,128,891$ 764,689$ 1,048,429$ 193,857$ 7,135,866$

CITY OF JUSTIN, TEXAS RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS TO THE STATEMENT OF ACTIVITIES



Net Change in Fund Balances - Total Governmental Funds 2,859,432$

Amounts reported for governmental activities in the statement of activities are different because:

Depreciation expense on capital assets is reported in the statement ofactivities and does not require the use of current financial resources. Therefore, depreciation expense is not reported as expenditures in the governmental funds. (667,764)

Governmental funds report capital outlays as expenditures. However,in the statement of activities the cost of those assets is allocated over their estimated useful lives.

Capital Outlays 1,090,382 Capital Asset Disposals (36,918)

Certain revenues in the government-wide statement of activities that do not provide current financial resources are not reported as revenue in the governmental funds. (4,979)

Net pension liabilities as well as the related deferred inflows and outflows of resources generated from those assets are not payable from current resources and therefore, are not reported in the governmental funds. These balances increased (decreased) by this amount. 75,838

Current year changes in accrued interest payable do not require the use of current financial resources and therefore are not reported as expenditures in governmental funds. 6,243

Current year changes in compensated absences do not require the use of current financial resources and therefore are not reported as expenditures in governmental funds. (27,205)

The issuance of long-term debt (e.g., bonds, leases) provides current financial resources to governmental funds, while the repayment of the principal of long-term debt consumes the current financial resources of governmental funds.

Bonds Issued, Net (4,284,750) Principal Repayments 1,517,967 Capital Leases Issued (262,460) Loss on Refunding 30,869

Change in Net Position of Governmental Activities 296,655$

CITY OF JUSTIN, TEXAS STATEMENT OF NET POSITION

PROPRIETARY FUND SEPTEMBER 30, 2019


Enterprise Fund

Water andSewer Fund

ASSETSCurrent Assets:

Cash and Cash Equivalents 2,254,285$ Receivables, Net of Allowance of $25,629 217,469Restricted Cash and Equivalents 1,448,787

Total Current Assets 3,920,541

Noncurrent Assets: Capital Assets:

Land and Construction in Progress 1,374,647 Infrastructure 12,823,220 Equipment and Vehicles 911,356 Less: Accumulated Depreciation (5,333,824)

Total Noncurrent Assets 9,775,399

Total Assets 13,695,940

DEFERRED OUTFLOWSDeferred Retirement Contributions 25,972 Deferred Input/Assumption Changes 1,088 Deferred Investment Experience 20,495 Loss on Refunding 84,475

Total Deferred Outflows 132,030

LIABILITIESCurrent Liabilities:

Accounts Payable 273,382Due to Other Funds 224,327Accrued Expenses 8,965Accrued Interest 28,941Customer Deposits 200,503Current Portion of Long-Term Liabilities 580,936

Total Current Liabilities 1,317,054

Noncurrent Liabilities:Net Pension Liability 88,020 Bonds Payable 6,018,409Capital Lease 307,718Compensated Absences 15,263

Total Noncurrent Liabilities 6,429,410

Total Liabilities 7,746,464

DEFERRED INFLOWSDeferred Actual vs. Assumption 43,347

Total Deferred Inflows 43,347

NET POSITIONNet Investment in Capital Assets 4,119,764 Restricted - System Upgrade/Expansion 1,817,240 Unrestricted 101,155

Total Net Position 6,038,159$

CITY OF JUSTIN, TEXAS STATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET POSITION

PROPRIETARY FUND YEAR ENDED SEPTEMBER 30, 2019


Enterprise Fund

Water andSewer Fund

OPERATING REVENUESCharges for Services 3,459,175$

OPERATING EXPENSESCost of Water 633,637 Cost of Labor 658,435Repair and Maintenance 146,425Utilities 63,576Vehicle Expense 10,442Insurance 4,066Contractual Services 204,873Depreciation 380,591 Other Operating Expense 194,444

Total Operating Expenses 2,296,489

OPERATING INCOME 1,162,686

NONOPERATING EXPENSESInterest Revenue 66,815 Miscellaneous Revenue 32,684 Gain on Sale of Assets 5,358 Interest and Amortization Expense (144,772)

Total Nonoperating Expenses (39,915)

CHANGE IN NET POSITION 1,122,771

Net Position - Beginning of Year 4,915,388

NET POSITION - END OF YEAR 6,038,159$

CITY OF JUSTIN, TEXAS STATEMENT OF CASH FLOWS

PROPRIETARY FUND YEAR ENDED SEPTEMBER 30, 2019


Enterprise Fund

Water andSewer Fund

CASH FLOWS FROM OPERATING ACTIVITIESCash Received from Customers 2,870,178$ Cash Paid to Employees (716,512) Cash Paid to Suppliers (414,980)

Net Cash Provided by Operating Activities 1,738,686

CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIESPrincipal Repayment on Debt (2,332,965) Proceeds from Capital Leases 102,994 Gain on Sale of Assets 5,358 Repayment of Capital Lease Obligations (99,425) Interest and Fees Paid (144,772) Purchase of Capital Assets (1,236,672)

Net Cash Used by Capital and Related Financing Activities (3,705,482)

CASH FLOWS FROM INVESTING ACTIVITIESInterest on Investments 66,815 Miscellaneous Revenue Received 32,684

Net Cash Provided by Investing Activities 99,499

NET DECREASE IN CASH AND CASH EQUIVALENTS (1,867,297)

Cash and Cash Equivalents - Beginning of Year 5,570,369

CASH AND CASH EQUIVALENTS - END OF YEAR 3,703,072$

RECONCILIATION OF CASH AND CASH EQUIVALENTS TO THE STATEMENT OF NET POSITION Cash and Cash Equivalents 2,254,285$ Restricted Cash and Investments 1,448,787

Total Cash and Cash Equivalents 3,703,072$

RECONCILIATION OF OPERATING INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES

Operating Income 1,162,686$ Adjustments to Reconcile Operating Income to Net Cash Provided by Operating Activities:

Depreciation and Amortization 380,591 (Increase) Decrease in Assets:

Accounts Receivable 10,600 Deferred Outflows (81,439)

Increase (Decrease) in Liabilities:Accounts Payable (11,185) Accrued Expenses (4,296) Customer Deposits 34,040 Net Pension Liability 36,537 Compensated Absences Payable 1,868 Deferred Inflows (15,043)

Total Adjustments 576,000

Net Cash Provided by Operating Activities 1,738,686$

NOTES TO FINANCIAL STATEMENTS

CITY OF JUSTIN, TEXAS NOTES TO FINANCIAL STATEMENTS

SEPTEMBER 30, 2019

(18)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The City of Justin, Texas (the City) was incorporated in 1947 and operates under a Council-City Manager form of government. The City provides: police; code enforcement; public works; street repair and maintenance; parks; general administrative services; water; wastewater; and sanitation. The City is an independent political subdivision of the state of Texas governed by an elected council and a mayor and is considered a primary government. The accounting policies of the City conform to accounting principles generally accepted in the United States of America applicable to state and local governments. General accepted accounting principles for local governments include those principles prescribed by the Governmental Accounting Standards Board (GASB) and the American Institute of Certified Public Accountants in the publication entitled Audits of State and Local Governmental Units. The more significant accounting policies of the City are described below: A. The Reporting Entity

As required by accounting principles generally accepted in the United States of America, these financial statements include the primary government and organizations for which the primary government is financially accountable and other organizations for which the nature and significance of their relationship with the primary government are such that exclusion would cause the reporting entity’s financial statements to be misleading or incomplete. The definition of the reporting entity is based primarily on the notion of financial accountability. A primary government is financially accountable for the organizations that make up its legal entity. It is also financially accountable for legally separate organizations if its officials appoint a voting majority of an organization’s government body and either it is able to impose its will on that organization or there is a potential for the organization to provide specific financial benefits to, or to impose specific financial burdens on, the primary government. A primary government may also be financially accountable for governmental organizations that are fiscally dependent on it. A primary government has the ability to impose its will on an organization if it can significantly influence the programs, projects, or activities of, or the level of services performed or provided by, the organization. A financial benefit or burden relationship exists if the primary government (a) is entitled to the organization’s resources; (b) is legally obligated or has otherwise assumed the obligation to finance the deficits of, or provide financial support to, the organization; or (c) is obligated in some manner for the debt of the organization. Some organizations are included as component units because of the fiscal dependency on the primary government. An organization is fiscally dependent on the primary government if it is unable to adopt its budget, levy taxes, set rates or charges, or issue bonded debt without approval by the primary government.


SEPTEMBER 30, 2019

(19)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

A. The Reporting Entity (Continued)

The following entities were found to be component units of the City and are included in the accompanying financial statements: Justin Economic Development Corporation – The Justin Economic Development Corporation (JEDC) is governed by a board of five directors, all of whom are appointed by the City Council of the City of Justin and any of whom can be removed from office by the City Council at its will. The JEDC was incorporated in the state of Texas as a nonprofit industrial development corporation under Section 4A of the Development Corporation Act of 1979. The Corporation was organized for the purpose of the promotion and development of new and expanded business enterprises and to provide and encourage employment in the furtherance of the public welfare. Justin Community Development Corporation – The Justin Community Development Corporation (JCDC) is governed by a board of seven directors, all of whom are appointed by the City Council of the City of Justin and any of whom can be removed from office by the City’s Council at its’ will. The JCDC was incorporated in the state of Texas as a nonprofit industrial development corporation under Section 4B of the Development Corporation Act of 1979. The purpose of the JCDC is to promote economic and community development within the City of Justin. Separate financial statement of theses component units have not been prepared.

B. Basis of Presentation

Government-Wide Statements

The statement of net position and the statement of activities include the financial activities of the overall government. These statements distinguish between the governmental and business-type activities of the City. Governmental activities generally are financed through taxes, intergovernmental revenues, and other nonexchange transactions. Business-type activities are financed in whole or in part by fees charged to external parties. The statement of activities presents a comparison between direct expenses and program revenues for the business-type activities of the City and for each function of the City’s governmental activities. Direct expenses are those that are specifically associated with a program or function and, therefore, are clearly identifiable to a particular function. The City does not allocate indirect expenses in the statement of activities. Program revenues include (a) fees, fines, and charges paid by the recipients of goods or services offered by the programs and (b) grants and contributions that are restricted to meeting the operational or capital requirements of a particular program. Revenues that are not classified as program revenues, including all taxes, are presented as general revenues.


SEPTEMBER 30, 2019

(20)


B. Basis of Presentation (Continued)

Fund Financial Statements

The fund financial statements provide information about the City’s funds, with separate statements presented for each fund category. The emphasis of fund financial statements is on major governmental and enterprise funds, each displayed in a separate column. Proprietary fund operating revenues, such as charges for services, result from exchange transactions associated with the principal activity of the fund. Exchange transactions are those in which each party receives and gives up essentially equal values. Nonoperating revenues, such as subsidies and investment earnings, result from nonexchange transactions or ancillary activities. The City reports the following major Governmental funds:

The General Fund is the City’s primary operating fund. This fund is used to account for all financial resources not reported in other funds. All general tax revenues and other receipts that are not restricted by law or contractual agreement to some other fund are accounted for in this fund. General operating expenditures, fixed charges, and capital improvement costs that are not paid through other funds are paid from the General Fund. The Justin EDC Fund collects sales tax for the purpose of the promotion and development of new and expanded business enterprises and to provide and encourage employment in the furtherance of the public welfare. All EDC activity is accounted for in this fund. No formal budget is adopted for this fund. The Justin CDC Fund collects sales tax for the purpose of promoting economic and community development within the City of Justin. All CDC activity is accounted for in this fund. No formal budget is adopted for this fund.

The City reports the following nonmajor Governmental funds: The Street Maintenance Fund collects sales tax for the purpose of promoting road repairs within the City of Justin. All street maintenance activity is accounted for in this fund. No formal budget is adopted for this fund.

The City reports the following major Enterprise fund:

The Water and Sewer Fund reports for revenues and expenses associated with water and sewer services for the citizens of the City. Activities of the fund include administration, operations, and maintenance of the water, sewer, and sanitation system and billing and collection activities. The fund also accounts for the accumulation of resources for, and the payment of, long-term debt principal and interest for enterprise debt. All costs are financed through charges to utility customers with rates reviewed regularly and adjusted if necessary to ensure integrity of the funds.


SEPTEMBER 30, 2019

(21)


C. Measurement Focus, Basis of Accounting, and Financial Statement Presentation

The government-wide and proprietary fund financial statements are reported using the economic resources measurement focus. The government-wide and proprietary fund financial statements are reported using the accrual basis of accounting. Revenues are recorded when earned and expenses are recorded when a liability is incurred, regardless of the timing of related cash flows. Nonexchange transactions, in which the City gives (or receives) value without directly receiving (or giving) equal value in exchange, include property taxes, grants, entitlements, and donations. 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 measureable and available. Revenues are considered to be available when they are collectable 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. 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 City’s governmental funds are accounted for using the modified accrual basis of accounting. Their revenues are recognized when they become measurable and available as net current assets. Property taxes, interest revenue, charges for services and sales tax revenues are susceptible to accrual. Franchise taxes, fines, and permits revenues are not susceptible to accrual because generally they are not measurable until received in cash. Expenditures are generally recognized under the modified accrual basis of accounting when the related fund liability is incurred.

D. Budgetary Control

Annual budgets are adopted on a basis consistent with accounting principles generally accepted in the United States of America for general fund. The appropriated budget is prepared by fund, function, and department. Transfers of appropriations between departments require the approval of the City Council. The legal level of budget control (i.e., the level at which expenditures may not legally exceed appropriations) is the department level. Appropriations in all budgeted funds lapse at the end of the fiscal year. While all appropriations lapse at year-end, surpluses may be re-appropriated and become part of the subsequent year’s budget pursuant to state regulations.


SEPTEMBER 30, 2019

(22)


E. Cash and Cash Equivalents

For purposes of the statement of cash flows, highly liquid investments are considered to be cash equivalents if they have an original maturity of three months or less when purchased.

F. Accounts Receivable – Utilities

Accounts receivable related to utility service calculate an allowance for bad debts using the allowance method based on management’s estimates of collectability. Services are sold on an unsecured basis. Payment is generally required within 30 days of the date of the billing.

G. Capital Assets

Capital assets purchased or constructed are reported at acquisition cost or estimated historical cost. Donated capital assets are recorded at their estimated acquisition value at the date of the donation. The cost of normal maintenance and repairs that do not add to the value of the asset or materially extend assets’ lives are not capitalized. Public domain (infrastructure) general fixed assets consisting of certain improvements other than buildings, including roads, bridges, curbs and gutters, streets and sidewalks, drainage systems, and lighting systems, are capitalized along with other capital assets. Depreciation has been provided over the estimated useful lives using the straight-line method. The estimated useful lives are as follows:

Infrastructure 10 to 25 Years Buildings and Improvements 5 to 40 Years Equipment and Vehicles 2 to 40 Years

H. Accrued Compensated Absences

The City Council has adopted a policy whereby employees are paid lump sum payments for unused vacation if they leave City employment. Upon termination, up to one year of accumulated vacation at full pay will be paid if the employee meets the prescribed conditions. Employees are not compensated for unused sick leave.


SEPTEMBER 30, 2019

(23)


I. 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. Deferred outflows of resources reported in the government-wide and proprietary fund’s Statement of Net Position relate to debt refunding and pension. 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 deferred inflows of resourced in the governmental funds result from the city’s unavailable revenue which are receivables for revenue that are not considered available to liquidate liabilities in the current period. Deferred inflows of resources reported in the government-wide and proprietary fund’s Statement of Net Position relate to pension.

J. Pensions

For purposes of measuring the net pension liability, deferred outflows of resources and deferred inflows of resources related to pensions, and pension expense, information about the Fiduciary Net Position of the Texas Municipal Retirement System (TMRS) and additions to/deductions from TMRS’s Fiduciary Net Position have been determined on the same basis as they are reported by TMRS. For this purpose, plan contributions are recognized in the period that compensation is reported for the employee, which is when contributions are legally due. Benefit payments and refunds are recognized when due and payable in accordance with the benefit terms. Investments are reported at fair value.

K. Fund Balance and Net Position

The governmental fund financial statements present fund balances based on classifications that comprise a hierarchy that is based primarily on the extent to which the City is bound to honor constraints on the specific purposes for which amounts in the respective governmental funds can be spent. The classifications used in the governmental fund financial statements are as follows:

Nonspendable – This classification includes amounts that cannot be spent because they are either (a) not in the spendable form or (b) are legally or contractually required to be maintained intact. Nonspendable items are not expected to be converted to cash or are not expected to be converted to cash within the next year.

Restricted – This classification includes amounts for which constraints have been placed on the use of the resources either (a) externally imposed by creditors, grantors, contributors, or laws or regulations of other governments, or (b) imposed by law through constitutional provisions or enabling legislation.


SEPTEMBER 30, 2019

(24)


K. Fund Balance and Net Position (Continued)

Committed – This classification includes amounts that can be used only for specific purposes pursuant to constraints imposed by board resolution of the City Council, the City’s highest level of decision-making authority. These amounts cannot be used for any other purpose unless the City Council removes or changes the specified use by taking the same type of action that was employed when the funds were initially committed. This classification also includes contractual obligations to the extent that existing resources have been specifically committed for use in satisfying those contractual requirements.

Assigned – This classification includes amounts that are constrained by the City’s intent to be used for a specific purpose but are neither restricted nor committed. This intent can be expressed by the City Council.

Unassigned – This classification includes the residual fund balance for the General Fund. The unassigned classification also includes negative residual fund balance of any other governmental fund that cannot be eliminated by offsetting of assigned fund balance amounts.

In circumstances where expenditure is to be made for a purpose for which amounts are available in multiple fund balance classifications, the order in which resources will be extended is as follows: restricted fund balance, followed by committed fund balance, assigned fund balance, and lastly unassigned fund balance. Net position represents the difference between assets and deferred outflows of resources and liabilities and deferred inflows of resources. Net investment in capital assets consists of capital assets, net of accumulated depreciation, reduced by the outstanding balances of any borrowing used for the acquisition, construction or improvements of those assets, and adding back unspent proceeds. Net position is reported as restricted when there are limitations imposed on its use either through the enabling legislations adopted by the City or through external restrictions imposed by creditors, grantors or laws or regulations of other governments. In circumstances where an expense is to be made for a purpose for which amounts are available in multiple net position classifications, restricted position will be fully utilized first followed by unrestricted as necessary.

L. Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.


SEPTEMBER 30, 2019

(25)

NOTE 2 DEPOSITS AND SHORT-TERM INVESTMENTS

Cash and cash equivalents as of September 30, 2019 consist of the following

Cash Deposits TexStar TotalGovernmental Activities:

General Fund 1,226,554$ 3,766,384$ 4,992,938$ Economic Development Corporation 206,481 657,080 863,561 Community Development Corporation 370,952 720,701 1,091,653

Total Governmental Activities 1,803,987 5,144,165 6,948,152

Business-Type Activity:Water and Sewer Fund 3,243,492 459,580 3,703,072

Total Business-Type Activity 3,243,492 459,580 3,703,072

Total 5,047,479$ 5,603,745$ 10,651,224$


Cash and Cash Equivalents 3,224,242$ 2,254,285$ 5,478,527$ Restricted Cash and Investments 3,723,910 1,448,787 5,172,697

Total 6,948,152$ 3,703,072$ 10,651,224$

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 City manages its exposure to interest rate risk is by investing in investment pools which purchase a combination of short-term investments with an average maturity of less than 30 days thus reducing the interest rate risk. The City monitors the interest rate risk inherent in its portfolio by measuring the weighted average maturity of its portfolio. The City has no specific limitations with respect to this metric. As of September 30, 2019, the City had investments in TexStar totaling $5,603,745 which had a weighted average maturity of 32 days. As of September 30, 2019, the City was not invested in any securities which are highly sensitive to interest rate fluctuation.


SEPTEMBER 30, 2019

(26)

NOTE 2 DEPOSITS AND SHORT-TERM INVESTMENTS (CONTINUED)

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. The minimum rating required by (where applicable) the Public Funds Investment Act, the City’s investment policy, or debt agreements, is AAA. The actual rating as of September 30, 2019 for TexStar was AAAm. Concentration of Credit Risk

The investment policy of the City contains no limitations on the amount that can be invested in any one issuer. As of September 30, 2019, other than external investment pools and certificates of deposit, the City did not have 5% or more of its investments with one issuer. Custodial Credit Risk

Custodial credit risk for deposits is the risk that, in the event of the failure of a depository financial institution, a government will not be able to recover its deposits or will not be able to recover collateral securities that are in the possession of an outside party. The custodial credit risk for investments is the risk that, in the event of the failure of the counterparty to a transactions, a government will not be able to recover the value of its investment or collateral securities that are in the possession of another party. The Public Funds Investment Act and the City’s investment policy do not contain legal or policy requirements that would limit the exposure to custodial credit risk for deposits or investments, other than the following provision for deposits: The Public Funds Investment Act requires that a financial institution secure deposits made by state or local governmental units by pledging securities in an undivided collateral pool held by a depository regulated under state law (unless so waived by the governmental unit). The market value of the pledged securities in the collateral pool must equal at least the bank balance less the FDIC insurance at all times. At September 30, 2019, the carrying amount of the City’s cash on hand and deposits were $5,047,479 and the bank balance was $5,125,340. Of this amount, $4,563,413 is carried in the City’s name while $164,987 is carried by the Justin EDC and $396,940 by the Justin CDC. $250,000 of the City’s bank balance was covered by depository insurance under the Federal Depository Insurance Corporation (FDIC insured), with the remaining balance secured with securities held by pledging financial institutions. Investment in State Investment Pools

The City is a voluntary participant in the TexSTAR external investment pool. The State Comptroller of Public Accounts exercises responsibility over TexSTAR. Oversight includes the ability to significantly influence operations, designation of management, and accountability for fiscal matters. Additionally, the State Comptroller has established an advisory board composed of both participants in TexSTAR and other persons who do not have a business relationship with TexSTAR. TexSTAR uses net asset value rather than market value to report net assets to compute share prices. Accordingly, the fair value of the position in TexSTAR is the same as the value of TexSTAR shares. The City, at its option, can withdraw funds within a twenty-four hour period from TexSTAR.


SEPTEMBER 30, 2019

(27)

NOTE 3 PROPERTY TAXES

Taxes assessed on valuations as of January 1 each year are levied during the subsequent fiscal year beginning October 1. Property taxes attach as an enforceable lien on property at the time levied. Taxes are due on receipt of the tax bill and are delinquent if not paid before February 1 of the year following the year in which imposed. On January 1 of each year a tax lien attaches to property to secure the payment of all taxes, penalties, and interest ultimately imposed. Property tax revenues are considered available when they become due or past due and receivable within the current period and when they are expected to be collected during a 60-day period after the close of the fiscal year. The City has its property taxes collected by the Denton County Tax Assessor/Collector. Property taxes that are deemed uncollectible are presented as a reserve against revenues and property taxes receivable.

NOTE 4 CAPITAL ASSETS

Capital assets activity for the year ended September 30, 2019 is as follows:

Beginning Additions/ EndingBalance Completions Retirements Balance

Governmental Activities:Capital Assets, not Being Depreciated:

Land 1,954,896$ 815,023$ -$ 2,769,919$

Capital Assets, Being Depreciated:Infrastructure 9,309,970 - - 9,309,970 Buildings and Improvements 962,469 - - 962,469 Equipment and Vehicles 2,100,562 275,359 259,868 2,116,053

Total Capital Assets Being 12,373,001 275,359 259,868 12,388,492 Depreciated

Accumulated Depreciation:Infrastructure 6,460,622 481,673 - 6,942,295 Buildings and Improvements 529,704 26,435 - 556,139 Equipment and Vehicles 1,191,750 159,656 222,950 1,128,456

Total Accumulated Depreciation 8,182,076 667,764 222,950 8,626,890

Total Capital Assets Being Depreciated, Net 4,190,925 (392,405) 36,918 3,761,602

Governmental Activities Capital Assets, Net 6,145,821$ 422,618$ 36,918$ 6,531,521$


SEPTEMBER 30, 2019

(28)

NOTE 4 CAPITAL ASSETS (CONTINUED)

Beginning EndingBalance Increase Decrease Balance

Business-Type Activities:Capital Assets, not Being Depreciated:

Land 249,184$ -$ -$ 249,184$ Construction in Process 419,468 1,138,596 432,601 1,125,463

Total Assets not Being Depreciated 668,652 1,138,596 432,601 1,374,647

Capital Assets, Being Depreciated:Infrastructure 12,778,290 44,930 - 12,823,220 Equipment and Vehicles 460,825 491,105 40,574 911,356

Total Capital Assets Being Depreciated 13,239,115 536,035 40,574 13,734,576

Accumulated Depreciation:Infrastructure 4,623,257 313,399 - 4,936,656 Equipment and Vehicles 365,192 67,192 35,216 397,168

Total Accumulated Depreciation 4,988,449 380,591 35,216 5,333,824

Total Capital Assets Being Depreciated, Net 8,250,666 155,444 5,358 8,400,752

Business-Type Activities Capital Assets, Net 8,919,318$ 1,294,040$ 437,959$ 9,775,399$

Depreciation was charged to functions/programs of the government as follows: Governmental Activities:

General Government 33,549$ Library 6,945Police 92,999Parks and Municipal Maintenance 534,271

Total Depreciation Expense - Governmental Activities 667,764$

Business-Type Activities:Water and Sewer Fund 380,591$


SEPTEMBER 30, 2019

(29)

NOTE 5 LONG-TERM DEBT

At September 30, 2019, the City’s bonds payable consisted of the following: Description Governmental Business-Type

2014 Revenue Certificates of Obligation due in annual installments through 2029, bearing interest at a rate of 2.92% -$ 1,365,000$

2014 General Obligation Refunding Bonds due in annual installments through 2025, bearing interest at a rate of 2.2% 180,000 395,000

2017 General Obligation Refunding Bonds due in annualinstallments through 2030, bearing interest at a rate of 2.19% 2,819,537 2,345,462

2017 Certificates of Obligation due in annual installmentsthrough 2037, bearing interest at a rate ranging between0.55% - 1.77% - 2,400,000

2019 Combination Tax and Surplus Revenue Certificates of Obligation due in annual installments through 2039, bearing interest at a rate of 2.42% 4,090,000 -

Total 7,089,537$ 6,505,462$

The following is a summary of all long-term debt transactions of the City for the year ended September 30, 2019:

Beginning EndingBalance Balance Due Within

Description 9/30/18 Increase Decrease 9/30/19 One YearGovernmental Activities:

Capital Leases 129,885$ 262,460$ 103,177$ 289,168$ 93,643$ Bonds Payable 4,399,255 4,090,000 1,399,718 7,089,537 487,947 Bond Premium - 194,750 - 194,750 9,738 Compensated Absences 66,738 27,205 - 93,943 - Due to State 45,216 - 15,072 30,144 15,072

Total Governmental Activities Long-Term Liabilities 4,641,094$ 4,574,415$ 1,517,967$ 7,697,542$ 606,400$

Business-Type Activities:Capital Leases 398,032$ 102,994$ 99,425$ 401,601$ 93,883$ Bonds Payable 8,838,427 - 2,332,965 6,505,462 487,053 Compensated Absences 13,395 1,868 - 15,263 -

Total Business-Type Activities Long-Term Liabilities 9,249,854$ 104,862$ 2,432,390$ 6,922,326$ 580,936$

Compensated absences in Governmental Activities are liquidated by the General Fund.


SEPTEMBER 30, 2019

(30)

NOTE 5 LONG-TERM DEBT (CONTINUED)

The annual requirements to amortize all bonds payable outstanding as of September 30, 2019 are as follows:

Certificates of Obligation Due TotalFiscal Year Ending September 30, Principal Interest Principal Interest Requirements

2020 185,000$ 70,052$ 180,000$ 140,521$ 575,573$ 2021 190,000 67,494 205,000 135,300 597,794 2022 185,000 64,718 210,000 127,100 586,818 2023 195,000 61,980 215,000 118,700 590,680 2024 240,000 58,961 230,000 110,100 639,061

2025-2029 1,625,000 213,404 950,000 394,300 3,182,704 2020-2034 695,000 73,574 985,000 259,350 2,012,924 2035-2039 450,000 15,976 1,114,909 103,200 1,684,085

Total 3,765,000$ 626,159$ 4,089,909$ 1,388,571$ 9,869,639$

Business-Type Activities Governmental Activities

General Obligation Refunding Bonds Total

Due Fiscal Year Ending September 30, Principal Interest Principal Interest Requirements2020 302,053$ 59,946$ 307,947$ 65,708$ 735,654$ 2021 311,136 53,323 318,864 58,960 742,283 2022 320,667 46,502 324,323 51,974 743,466 2023 322,947 39,471 327,053 44,868 734,339 2024 287,488 32,390 317,512 37,702 675,092

2024-2028 1,143,481 71,687 1,346,610 118,242 2,680,020 2029-2030 52,690 1,044 57,319 6,276 117,329

Total 2,740,462$ 304,363$ 2,999,628$ 383,730$ 6,428,183$

Business-Type Activities Governmental Activities

The City was notified by the State Comptroller that the City received an overpayment of sales and use tax in the amount of $105,523. The City began paying the sales tax in equal monthly installments, beginning October 2014. The State Comptroller withholds the monthly payment from the City’s received sales and use tax revenue. The annual requirements to amortize due to state outstanding as of September 30, 2019 are $15,072 each year for the next two years with the final payment in 2021. During the year ended September 30, 2018, the City issued $5,770,000 in Series 2017 General Obligation Refunding Bonds to refinance the outstanding portions of the Series 2006 Combination Tax and Revenue Certificates of Deposit on December 28, 2017, the Series 2008 Combination Tax and Revenue Certificates of Deposit on August 15, 2018 and the Series 2009 Combination Tax and Revenue Certificates of Deposit and the Series 2009A Combination Tax and Revenue Certificates of Deposit on February 15, 2019. The refunding of these bonds resulted in cash savings of $618,157 with a present value savings of $541,452. During the year ended September 30, 2019, the City issued $4,090,000 in Series 2019 Combination Tax and Surplus Revenue Certificates of Obligation for capital improvements and a land purchase.


SEPTEMBER 30, 2019

(31)

NOTE 6 CAPITAL LEASES

The City has entered into capital lease agreements. Of the leased property under capital leases, $433,883 is classified as infrastructure with the remaining classified as equipment for a total capitalized cost of $1,113,172 and amortized value of approximately $690,770 at September 30, 2019. Amortization expense has been included in depreciation expense for the year ended September 30, 2019. The following is a schedule of future minimum payments under the capital leases together with the present value of the minimum lease payments as of September 30, 2019:

Year Ending September 30, Governmental Business-Type2020 94,980$ 97,533$ 2021 85,328 94,904 2022 70,721 64,950 2023 36,602 66,671 2024 36,602 68,453

Thereafter 20,921 98,893 Total Payments 345,154 491,404

Less: Amount Representing Interest 55,986 89,804 Present Value of Net Minimum Lease Payments 289,168$ 401,600$

NOTE 7 RETIREMENT PLAN

Plan Description

The City of Justin participates as one of 887 plans in the nontraditional, joint contributory, hybrid defined benefit pension plan administered by the TMRS. TMRS is an agency created by the state of Texas and administered in accordance with the TMRS Act, Subtitle G, Title 8, Texas Government Code (the TMRS Act) as an agent multiple-employer retirement system for municipal employees in the state of Texas. The TMRS Act places the general administration and management of the System with a six-member board of trustees. Although the Governor, with the advice and consent of the Senate, appoints the board, TMRS is not fiscally dependent on the state of Texas. TMRS’s defined benefit pension plan is a tax-qualified plan under Section 401(a) of the Internal Revenue Code. TMRS issues a publicly available comprehensive annual financial report (CAFR) that can be obtained at www.tmrs.com. All eligible employees of the City are required to participate in TMRS. Benefits Provided

TMRS provides retirement, disability, and death benefits. Benefit provisions are adopted by the governing body of the City, within the options available in the state statutes governing TMRS.


SEPTEMBER 30, 2019

(32)

NOTE 7 RETIREMENT PLAN (CONTINUED)

Benefits Provided (Continued)

At retirement, the benefit is calculated as if the sum of the employee’s contributions, with interest, and the City-financed monetary credits with interest were used to purchase an annuity. Members may choose to receive their retirement benefit in one of seven payment options. Members may also choose to receive a portion of their benefit as a Partial Lump Sum Distribution in an amount equal to 12, 24, or 36 monthly payments, which cannot exceed 75% of the member’s deposits and interest. Plan provisions for the City were as follows:

Plan Year 2018Employee Deposit Rate 7.0%Matching Ratio (City to Employee) 2-to-1Updated Service Credit 100% Repeating,

TransfersAnnuity Increase (to Retirees) 0% of CPIYears Required for Vesting 5Service Retirement Eligibility (Expressed as Age/Years of Service) 60/5, 0/20

At the December 31, 2018 valuation and measurement date, the following employees were covered by the benefit terms: Inactive Employees of Beneficiaries Currently Receiving Benefits 10 Inactive Employees Entitled to but not yet Receiving Benefits 28 Active Employees 32

Total 70

Contributions

The contribution rates for employees in TMRS are either 5%, 6%, or 7% of employee earnings, and the City matching percentages are either 100%, 150%, or 200%, both as adopted by the governing body of the City. Under the state law governing TMRS, the contribution rate for each city is determined annually by the actuary, using the Entry Age Normal (EAN) actuarial cost method. The actuarially determined rate is the estimated amount necessary to finance the cost of benefits earned by employees during the year, with an additional amount to finance any unfunded accrued liability. Employees for the City of Justin were required to contribute 5% of the annual gross earnings during the fiscal year. The contribution rates for the City of Justin were 7.66% and 2.82% in calendar years 2019 and 2018, respectively. The City’s contributions to TMRS for the year ended September 30, 2019 were $122,699, and were equal to the required contributions. Net Pension Liability

The City’s Net Pension Liability (NPL) was measured as of December 31, 2018, and the Total Pension Liability (TPL) used to calculate the NPL was determined by an actuarial valuation as of that date.


SEPTEMBER 30, 2019

(33)


Net Pension Liability (Continued)

Actuarial Assumptions

The TPL in the December 31, 2018 actual valuation was determined using the following actuarial assumptions: Inflation 2.5% per year Overall Payroll Growth 3.0% per year Investment Rate of Return 6.75%, net of pension plan investment expense, including

inflation Salary increases were based on a service related table. Mortality rates for active members, retirees, and beneficiaries were based on the gender-distinct RP2000 Combined Healthy Mortality Table, with male rates multiplied by 109% and female rates multiplied by 103%. The rates are projected on a fully generational basis by scale BB to account for future mortality improvements. For disabled annuitants, the gender-distinct RP2000 Combined Healthy Mortality Tables with Blue Collar Adjustment are used with male rates multiplied by 109% and female rates multiplied by 103% with a three-year set-forward for both males and females. In addition, a 3% minimum mortality rate is applied to reflect the impairment for younger members who become disabled. The rates are projected on a fully generational basis by scale BB to account for future mortality improvements subject to the 3% floor. The actuarial assumptions were developed primarily from the actuarial investigation of the experience of TMRS over the four year period from December 31, 2010 to December 31, 2014. They were adopted in 2015 and first used in the December 31, 2015 actuarial valuation. The postretirement mortality assumption for healthy annuitants and Annuity Purchase Rate (APRs) are based on the Mortality Experience Investigation Study covering 2009 through 2011 and dated December 31, 2013. In conjunction with these changes first used in the December 31, 2013 valuation, the System adopted the Entry Age Normal actuarial cost method and a one-time change to the amortization policy. Plan assets are managed on a total return basis with an emphasis on both capital appreciation as well as the production of income in order to satisfy the short-term and long-term funding needs of TMRS.


SEPTEMBER 30, 2019

(34)



The long-term expected rate of return on pension plan investments was determined using a building-block method in which best estimate ranges of expected future real rates of return (expected returns, net of pension plan investment expense and inflation) are developed for each major asset class. These ranges are combined to produce the long-term expected rate of return by weighting the expected future real rates of return by the target asset allocation percentage and by adding expected inflation. In determining their best estimate of a recommended investment return assumption under the various alternative asset allocation portfolios, GRS focused on the area between (1) arithmetic mean (aggressive) without an adjustment for time (conservative) and (2) the geometric mean (conservative) with an adjustment for time (aggressive). The target allocation and best estimates of real rates of return for each major asset class in fiscal year 2018 are summarized in the following table:

Target Long-Term Expected RealAsset Class Allocation Rate of Return (Arithmetic)Domestic Equity 17.5 % 4.55 %International Equity 17.5 6.35Core Fixed Income 10.0 1.00Noncore Fixed Income 20.0 3.90Real Return 10.0 3.80Real Estate 10.0 4.50Absolute Return 10.0 3.75Private Equity 5.0 7.50

Total 100.0 %

Discount Rate

The discount rate used to measure the total pension liability was 6.75%. The projection of cash flows used to determine the discount rate assumed that employee and employer contributions will be made at the rates specified in statute. Based on that assumption, the pension plan’s fiduciary net position was projected to be available to make all projected future benefit payments of current active and inactive employees. Therefore, the long-term expected rate of return on pension plan investments was applied to all periods of projected benefit payments to determine the total pension liability.


SEPTEMBER 30, 2019

(35)



Total Pension Plan Fiduciary Net PensionLiability Net Position Liability

(a) (b) (a) - (b)Balance - December 31, 2017 1,894,497$ 1,649,632$ 244,865$

Changes for the Year:Service Cost 217,322 - 217,322 Interest 131,583 - 131,583 Change of Benefit Terms - - - Difference between Expected and Actual Experience (23,355) - (23,355) Changes of Assumptions - - - Contributions - Employer - 148,956 (148,956) Contributions - Employee - 113,527 (113,527) Net Investment Income - (49,359) 49,359 Benefit Payment, including Refunds of Employee Contributions (107,553) (107,553) - Administrative Expense - (955) 955 Other Changes - (51) 51

Net Changes 217,997 104,565 113,432 Balance - December 31, 2018 2,112,494$ 1,754,197$ 358,297$

Increase (Decrease)

Sensitivity of the Net Pension Liability to Changes in the Discount Rate The following presents the net pension liability of the City, calculated using the discount rate of 6.75%, as well as what the City’s net pension liability would be if it were calculated using a discount rate that is 1-percentage-point lower (5.75%) or 1-percentage point higher (7.75%) than the current rate:

CurrentSingle Rate

1% Decrease Assumption 1% Increase(5.75%) (6.75%) (7.75%)

City's Net Pension Liability 701,996$ 358,297$ 80,315$

Pension Plan Fiduciary Net Position Detailed information about the pension plan’s Fiduciary Net Position is available in a separately-issued TMRS financial report. That report may be obtained on the internet at www.tmrs.com.


SEPTEMBER 30, 2019

(36)


Pension Expense and Deferred Outflows of Resources and Deferred Inflows of Resources Related to Pensions

For the year ended September 30, 2019, the City recognized pension expense of $83,929. At September 30, 2019, the City reported deferred outflows of resources and deferred inflows of resources related to pensions from the following sources:

Deferred DeferredOutflows of Inflows ofResources Resources

Differences Between Expected and Actual Economic Experience -$ 176,450$ Changes in Actuarial Assumptions 5,061 - Difference Between Projected and Actual Investment Earnings 83,432 - Contributions Subsequent to the Measurement Date 105,722 -

Total 194,215$ 176,450$

For the year ending September 30, 2019, $105,722 was reported as deferred outflows of resources related to pensions resulting from contributions subsequent to the measurement date will be recognized as a reduction of the net pension liability in the year ended September 30, 2019. Other amounts reported as deferred outflows and inflows of resources related to pensions will be recognized in pension expense as follows:

Year Ending December 31, Amount2020 (31,364)$ 2021 (60,238) 2022 (27,283) 2023 30,928 Total (87,957)$

NOTE 8 COMMITMENTS AND CONTINGENCIES

The City participates in grant programs which are governed by various rules and regulations of the grantor agencies. Costs charged to the respective grant programs are subject to audit and adjustment by the grantor agencies; therefore, to the extent that the City has not complied with the rules and regulations governing the grants, refunds of any money received may be required and collectability of any related receivable may be impaired. In the opinion of the City, there were no significant contingent liabilities relating to compliance with the rules and regulations governing the respective grants; therefore, no provision has been recorded in the accompanying basic financial statement for such contingencies.


SEPTEMBER 30, 2019

(37)

NOTE 9 INTERFUND ACTIVITY

The City has the following interfund balances as of September 30, 2019:

Water/SewerDue to General Fund EDC CDC FundGeneral Fund -$ 127,140$ 72,792$ 239,632$ Street Maintenance Fund 134,721 - - - Water/Sewer Fund 15,305 - - -

Due from

The interfund balances are related to funds transferred from for operations during the year. All balances are expected to be repaid or collected in the normal course of business, within one year of the fiscal year-end. The composition of interfund transfers for the City’s individual major funds at September 30, 2019 is as follows:

Transfer In Transfer Out Amount Purpose

General Justin EDC 63,032$ Repayment of salaries expense underpaid in prior years

Justin CDC Justin EDC 116,644 Repayment of salaries expense underpaid in prior years

Total Governmental Funds Transfers 179,676$

NOTE 10 RISK MANAGEMENT

The City is exposed to various risks of loss related to torts; theft of, damage to, and destruction of assets; errors and omissions; injuries to employees; and natural disasters. The City insures its buildings and contents, law enforcement liability, public officials’ liability, general liability and auto liability under a renewable one-year policy with the Texas Municipal League. The City insures its workers’ compensation risk by participating in the Texas Municipal League Intergovernmental Risk Pool which is a self-insurance policy mechanism for political subdivisions in Texas. Rates are set by the State Insurance Board. Each participant’s contribution to the pool is adjusted based on its workers’ compensation history. The City is responsible only to the extent of premiums paid and contributions made to Texas Municipal League and the Intergovernmental Risk Pool. There have been no significant changes in insurance coverage as compared to last year and settlements have not exceeded coverage in each of the past three fiscal years.


SEPTEMBER 30, 2019

(38)

NOTE 11 SUBSEQUENT EVENTS

Subsequent to year end, the World Health Organization declared the spread of Coronavirus Disease (COVID-19) a worldwide pandemic. The COVID-19 pandemic is having significant effects on global markets, supply chains, businesses, and communities. Specific to the Local Government Entity, COVID-19 may impact various parts of its 2020 operations and financial results including, but not limited to, costs for emergency preparedness and shortages of personnel. Management believes the Local Government Entity is taking appropriate actions to mitigate the negative impact. However, the full impact of COVID-19 is unknown and cannot be reasonably estimated as these events occurred subsequent to year end and are still developing.

REQUIRED SUPPLEMENTARY INFORMATION

CITY OF JUSTIN, TEXAS BUDGETARY COMPARISON SCHEDULE

GENERAL FUND YEAR ENDED SEPTEMBER 30, 2019

See accompanying Notes to Required Supplementary Information.

(38)

Variance withFinal Budget

PositiveOriginal Final Actual (Negative)

REVENUETaxes:

Property 2,203,588$ 2,168,536$ 2,218,094$ 49,558$ Sales and Beverage 539,000 679,305 731,616 52,311 Franchise and Local 209,508 215,238 227,383 12,145

License and Permits 549,205 851,231 840,824 (10,407) Fines and Forfeitures 107,610 151,224 185,807 34,583 Charges for Services - 8,000 14,589 6,589 Intergovernmental 12,500 12,600 12,600 - Contributions and Donations - 140 145 5 Investment Income 1,500 2,973 25,472 22,499 Other Revenue 40,289 144,971 274,930 129,959

Total Revenues 3,663,200 4,234,218 4,531,460 297,242

EXPENDITURESCurrent:

General Government 553,368 677,021 653,622 23,399 Police Department 896,711 906,447 815,917 90,530 Municipal Court 131,704 144,943 137,993 6,950 Parks and Municipal Maintenance 565,307 514,124 505,238 8,886 Library 107,030 100,877 99,651 1,226 Development 475,989 834,520 811,418 23,102 Nondepartmental 714,270 1,717,609 2,040,064 (322,455)

Debt Service:Principal - - 144,718 (144,718) Interest and Fiscal Charges - - 16,344 (16,344)

Total Expenditures 3,444,379 4,895,541 5,224,965 (329,424)

EXCESS (DEFICIENCY) OF REVENUES UNDER EXPENDITURES 218,821 (661,323) (693,505) (32,182)

OTHER FINANCING SOURCESTransfers In 36,000 36,000 63,032 27,032 Debt Service Principal - - (1,223,249) (1,223,249) Debt Service Interest - - (30,228) (30,228) Bond Proceeds - - 4,090,000 4,090,000 Bond Premium - - 194,750 194,750 Capital Leases Issued - - 262,460 262,460

Total Other Financing Sources 36,000 36,000 3,356,765 3,320,765

NET CHANGE IN FUND BALANCES 254,821 (625,323) 2,663,260 3,288,583

Fund Balances - Beginning of Year 2,465,631 2,465,631 2,465,631 -

FUND BALANCES - END OF YEAR 2,720,452$ 1,840,308$ 5,128,891$ 3,288,583$

Budgeted Amounts

CITY OF JUSTIN, TEXAS SCHEDULE OF CHANGE IN NET PENSION LIABILITY AND RELATED RATIOS

LAST 10 FISCAL YEARS (WILL ULTIMATELY BE DISPLAYED)


(39)

2019 2018 2017 2016 2015

Total Pension Liability

Service Cost 217,322$ 109,531$ 106,157$ 95,639$ 70,781$

Interest (on the Total Pension Liability) 131,583 139,208 101,952 91,384 89,613

Changes of Benefit Terms - 455,003 - - -

Difference Between Expected and Actual Experience (23,355) (291,329) (8,162) 37,601 (74,939)

Change of Assumptions - - - 29,491 -

Benefit Payments, including Refunds of Employee

Contributions (107,553) (140,977) (68,423) (40,477) (104,691)

Net Change in Total Pension Liability 217,997 271,436 131,524 213,638 (19,236)

Total Pension Liability - Beginning of Year 1,894,497 1,623,061 1,491,537 1,277,899 1,297,135

Total Pension Liability - End of Year (a) 2,112,494$ 1,894,497$ 1,623,061$ 1,491,537$ 1,277,899$

Plan Fiduciary Net Position

Contributions - Employer 148,956$ 42,890$ 33,201$ 33,161$ 27,894$

Contributions - Employee 113,527 75,022 72,314 67,926 57,625

Net Investment Income (49,359) 203,701 90,741 1,892 70,450

Benefit Payments, including Refunds of Employee

Contributions (107,553) (140,977) (68,423) (40,477) (104,691)

Administrative Expense (955) (1,056) (1,025) (1,152) (76)

Other (51) (54) (55) (57) (60)

Net Change in Plan Fiduciary Net Position 104,565 179,526 126,753 61,293 51,142

Plan Fiduciary Net Position - Beginning of Year 1,649,632 1,470,106 1,343,353 1,282,060 1,231,578

Plan Fiduciary Net Position - End of Year (b) 1,754,197$ 1,649,632$ 1,470,106$ 1,343,353$ 1,282,720$

Net Pension Liability - End of Year (a) - (b) 358,297$ 244,865$ 152,955$ 148,184$ (4,821)$

Plan Fiduciary Net Position as a Percentage of

Total Pension Liability 83.04 % 87.07 % 90.58 % 90.07 % 100.33 %

Covered Employee Payroll 1,621,808$ 1,500,430$ 1,446,286$ 1,358,510$ 1,152,504$

Net Pension Liability as a Percentage of Covered

Employee Payroll 22.09% 16.32 % 10.58 % 10.91 % (0.36)%

Note: Only five years of data is presented in accordance with GASB 68, Paragraph 138. “The information for all periods for the 10-year schedules that are required to be presented as required supplementary information may not be available initially. In these cases, during the transition period, that information should be presented for as many years as are available. The schedules should not include information that is not measured in accordance with the requirements of this Statement.”

CITY OF JUSTIN, TEXAS SCHEDULE OF CONTRIBUTIONS

LAST 10 FISCAL YEARS (WILL ULTIMATELY BE DISPLAYED)


(40)

2019 2018 2017 2016 2015

Actuarially Determined Contribution 122,699$ 175,267$ 74,662$ 36,084$ 32,879$

Contributions in Relation to the Actuarially Determined Contribution 122,699 175,267 74,662 36,084 32,879

Contribution Deficiency (Excess) - - - - -

Covered Payroll 1,570,062 1,353,576 1,447,775 1,444,826 1,350,516

Contributions as a Percentage of Covered Payroll 7.81 % 12.95 % 5.16 % 2.50 % 2.43 %

Note: Only five years of data is presented in accordance with GASB 68, Paragraph 138. “The information for all periods for the 10-year schedules that are required to be presented as required supplementary information may not be available initially. In these cases, during the transition period, that information should be presented for as many years as are available. The schedules should not include information that is not measured in accordance with the requirements of this Statement.”

CITY OF JUSTIN, TEXAS NOTES TO REQUIRED SUPPLEMENTARY INFORMATION

SEPTEMBER 30, 2019

(41)

NOTE 1 VALUATION DATE

Actuarially determined contribution rates are calculated as of December 31 and become effective in January 13 months later. GASB 68, Paragraph 81.2.b requires that the data in the Schedule of Contributions be presented as of the City’s current fiscal year as opposed to the valuation/measurement date as provided in other schedules of these financial statements.

NOTE 2 METHODS AND ASSUMPTIONS USED TO DETERMINE CONTRIBUTION RATES

Actuarial Cost Method Entry Age Normal Amortization Method Level Percentage of Payroll, Closed Remaining Amortization Period 28 years Asset Valuation Method 10 Year Smoothed Market; 15% Soft Corridor Inflation 2.50% Salary Increases 3.00% Investment Rate of Return 6.75% Retirement Age Experience-based table of rates that are specific to the

City’s plan of benefits. Last updated for the 2015 valuation pursuant to an experience study of the period 2010 - 2014.

Mortality RP2000 Combined Mortality Table with Blue Collar

Adjustment with male rates multiplied by 109% and female rates multiplied by 103% and projected on a fully generational basis with scale BB.

NOTE 3 OTHER INFORMATION

Changes to benefits during the plan year ended December 31, 2017 consisted of the following: decreased repeating USC from 100% to 50%, increased employee contribution rate form 5% to 7%, increased municipal matching ratio from 1 – 1 to 2 – 1, and increased statutory max to 13.50% due to plan changes.

CITY OF JUSTIN, TEXAS NOTES TO REQUIRED SUPPLEMENTARY INFORMATION

SEPTEMBER 30, 2019

(42)

NOTE 4 BUDGETARY COMPARISON SCHEDULE

The budgetary comparison schedule is presented using the same basis of accounting as the basic financial statements. Other financing sources and uses, other than transfers, are not budgeted for. These expenditures are known due to debt schedules and the proceeds (for bonds and capital leases) are known when debt is issued.

city of justin, texas financial statements and...

Documents