––––––––
––––––––
2019
City of Williston, Florida
Financial Statements
and Independent Auditor’s Report
For Fiscal Year Ended September 30, 2019
Government-Wide Financial Statements:
Statement of Net Position 18
Statement of Activities 19
Fund Financial Statements:
Balance Sheet - Governmental Funds 20
Reconciliation of the Balance Sheet of Governmental
Funds to the Statement of Net Position 21
Statement of Revenues, Expenditures, and Changes in
Fund Balances - Governmental Funds 22
Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balances of Governmental Funds to the
Statement of Activities 23
Statement of Revenues, Expenditures, and Changes in
Fund Balances - General Fund - Budget and Actual 24
Statement of Revenues, Expenditures, and Changes in Fund Balances - Special Revenue Fund -
Airport Development - Budget and Actual 25
Statement of Revenues, Expenditures, and Changes in Fund Balances - Special Revenue Fund -
Community Redevelopment - Budget and Actual 26
Statement of Net Position - Proprietary Fund 27
Statement of Revenues, Expenses, and Changes in Net Position -
Proprietary Fund 28
Statement of Cash Flows - Proprietary Fund 29
Statement of Fiduciary Net Pension -
Pension Trust Funds 30
Statement of Changes in Fiduciary Net Pension -
Pension Trust Funds 31
Retirement Plan and Trust for Police Officers: Schedule of Changes in the Employer’s Net Pension -
Liability (Asset) and Related Ratios 66
Schedule of Contributions 67
Retirement Plan and Trust for General Employees: Schedule of Changes in the Employer’s Net Pension -
Liability (Asset) and Related Ratios 68
Schedule of Contributions 69
Notes to Required Supplementary Information 69
Florida Retirement System Pension Plan (1)
Schedule of the City’s Proportionate Share of the Net Pension
Liability and Schedule of City Contributions 70
Florida Health Insurance Subsidy Pension Plan (1)
Schedule of the City’s Proportionate Share of the Net Pension
Liability and Schedule of City Contributions 71
Other Postemployment Benefits (OPEB) Plan
Schedule of Changes in Total OPEB Liability 72
Independent Auditor’s 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 73-74
Management Letter 75-76
Independent Accountant’s Report on Compliance with
Section 218.415, Florida Statutes 77
Honorable Mayor and City Council City of Williston
Williston, Florida
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 the City of Williston (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 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.
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 and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the 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 auditor’s 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 City Council City of Williston
Williston, Florida
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 the respective budgetary comparison for the General Fund, the Airport Development and Community Redevelopment Special Revenue Funds and, where applicable, cash flows, thereof, for the year then ended in accordance with accounting principles generally accepted in the United States of America.
Emphasis of a Matter - COVID-19
Required Supplementary Information
Accounting principles generally accepted in the United States of America require that the Management’s Discussion and Analysis, Pension Plans’ Schedules, and Other Postemployment Benefits Schedules, as listed in the 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.
In accordance with Government Auditing Standards, we have also issued our report dated June 23, 2020, on our consideration of the City’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 City’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 City’s internal control over financial reporting and compliance.
June 23, 2020
Ocala, Florida
The Management Discussion and Analysis (MD&A) serves as an introduction to the City of Williston, Florida’s (the City) basic financial statements. It also provides assistance to the readers by focusing on significant financial issues, providing an overview of the City’s financial activities, and identifying the City’s ability to meet future challenges; it assists in identifying significant deviations from the financial plan and addresses any individual fund issues or concerns. Since the MD&A is designed to focus on the current year’s activities, resulting changes and currently known facts, it should be read in conjunction with the City’s financial statements (beginning on page 18). Please note the City provides prior year comparative financial information as required by Governmental Accounting Standards Board (GASB) Statement No. 34.
As management of the City, we offer readers of the City’s annual financial statements this narrative overview and analysis of financial activities of the City for fiscal year ended September 30, 2019. All amounts, unless otherwise indicated, are expressed in thousands of dollars.
The City’s net position exceeded its liabilities at the close of the current fiscal year by $27,219,518.
The City’s total net position decreased by $1,067,170 for the current fiscal year. Governmental activities assets decreased by $653,754, and business-type activities decreased by $413,416 for the fiscal year.
The City’s governmental funds reported a combined ending fund balance of $1,339,099. The non- spendable portion of the fund balance totaled $52,973 and the restricted portion totaled $346,580. Approximately 52.3% of the ending fund balance, $438,531, is available for spending at the City’s discretion (unassigned fund balance).
The City maintains two single employer defined benefit plans that separately cover full-time police officers and all other general employees. The net change in the fiduciary fund’s assets was an increase of $245,513 from the prior year.
The City’s total long-term debt increased by $713,370 or 84.8% during the current fiscal year. Long- term debt increased during the year by $804,921 due to the City Hall Loan. These increases were offset by $114,967 in principal payments made on promissory notes.
The City’s total net position of $27,219,518 is divided into the following classifications:
Net Investment in Capital Assets in the amount of $22,650,122. This includes land, buildings, improvements, and equipment less accumulated depreciation and any outstanding debt that is related to the purchase or construction of those assets.
Restricted assets of $346,580 for specific use in law enforcement, airport operations, building department, and community redevelopment expenditures.
Unrestricted assets in the amount of $4,222,816 are available for the City to meet the ongoing activities and obligations to citizens and creditors.
The MD&A is intended to serve as an introduction to the City’s basic financial statements. The City’s basic financial statements are comprised of: 1) government-wide financial statements; 2) fund financial statements; and 3) notes to the basic financial statements. This report also contains other supplementary information in addition to the basic financial statements themselves. For the fiscal year ended September 30, 2019, the City has prepared the financial statements based on the guidelines provided in the GASB Statement No. 34 reporting model illustrated below:
Management’s Discussion and Analysis
Basic Financial Statements
Government-Wide
Fund Financials
Notes to Basic Financial Statements
Required Supplementary Information
Management’s Discussion and Analysis
Basic Financial Statements
Government-Wide
Fund Financials
Notes to Basic Financial Statements
Required Supplementary Information
Government-Wide Financial Statements
The government-wide financial statements are designed to provide readers with a broad overview of the City’s finances as a whole. This broad overview is similar to the financial reporting of private-sector businesses. The government-wide financial statements have separate columns for governmental activities and business-type activities. Governmental activities are primarily supported by taxes, charges for services and grants, while business-type activities are self-supporting through user fees and charges.
The statement of net position presents information on all the City’s assets and liabilities, with the difference between the two reported 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.
The statement of activities presents information on how the City’s net position changed during the 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 expenditures are reported in this statement for some items that will result in cash flows in future fiscal periods. (e.g., uncollected taxes and earned but unused vacation leave).
Both of the government-wide financial statements distinguish functions within the City that are principally supported by taxes and intergovernmental revenues (governmental activities) from other functions that are intended to recover all or in part a portion of these costs through user fees and charges (business-type activities). Governmental activities include, among other things, general government (city council, finance, and administration), public safety (police and fire control), public works (streets and sidewalks), culture, and recreation. Business activities include electric, gas, water, sewer, and sanitation utilities. The government-wide financial statements can be found on pages 18 and 19 of this report.
Fund Financial Statements
A fund is a grouping of related accounts that are used to maintain control over resources that have been segregated for specific activities or objectives. The City, like other state and local governments, uses fund accounting to ensure and demonstrate finance-related legal compliance. All of the funds in the City can be divided into governmental funds, proprietary funds, and fiduciary funds.
Governmental Funds
This fund is used to account for essentially the same functions reported as governmental activities in the government-wide financial statements. However, unlike the government-wide financial statements, governmental fund financial statements focus on near-term inflows (revenues) and outflows (expenditures of spendable resources), as well as on balances of spendable resources available at the end of the fiscal year. The government-wide financial statements include both near-term and long-term inflows (revenues) and outflows (expenditures), as well as on balances of spendable resources available at the end of the fiscal year. Information in the governmental funds may be useful in evaluating a government’s near-term financing requirements.
The focus of governmental funds is narrower than that of the government-wide financial statements. It is useful to compare the information presented in the governmental funds with similar information presented for governmental activities in the government-wide financial statements. By doing so, readers may better understand the long-term impact of the City’s near-term financial decisions. Both the governmental fund balance sheet and the governmental fund statement of revenues, expenditures, and changes in fund balance provide a reconciliation to facilitate this comparison between governmental funds and governmental activities.
The City maintains three (3) individual governmental funds. Information is presented separately in the governmental fund balance sheet and in the governmental statement of revenues, expenditures, and changes in fund balance for the general fund, airport development special revenue fund, and community redevelopment special revenue fund, all of which are considered to be major funds. The basic governmental fund financial statements can be found on pages 20 through 26 of this report.
Proprietary Funds
The City maintains one type of proprietary fund, which is the enterprise fund, used to report the same functions presented as business-type activities in the government-wide financial statements. The City uses enterprise funds to separately account for its utility activities. Business-type activities charge a fee for the specific goods or services provided to customers. The basic proprietary fund financial statements can be found on pages 27 through 29 of this report.
Fiduciary Funds
This fund accounts for resources held in a trustee capacity or as an agent for parties outside of the government. Fiduciary funds are not included in the government-wide financial statements because their resources or assets are not available to support the City’s activities. The City has two fiduciary fund-type pension trusts for its pension funds. The accounting used for fiduciary funds is much like that used in proprietary funds. The basic fiduciary fund financial statements can be found on pages 30 and 31 of this report.
Notes to the Financial Statements
The notes to the financial statements provide additional information that is important in order to gain a full understanding of the data in the government-wide and fund financial statements. The notes are located immediately following the basic financial statements on pages 32 through 65 of this report.
Other Information
In addition to the basic financial statements and accompanying notes, this report presents certain required supplementary information concerning the City’s progress in funding its obligation to provide pension and other postemployment benefits to its general employees and police officers. Required supplementary information can be found on pages 66 through 72 of this report.
As noted earlier, the statement of net position on the following page may serve over time as a useful indicator of the City’s financial position. The City’s net position exceeded liabilities by $27,219,518 at the close of the fiscal year ended September 30, 2019, resulting in a decrease in net position of $1,067,170, or approximately 3.8% less than the prior year restated total of $28,286,688.
By far, the largest portion of the City’s net position is reflected in its investment in capital assets such as land, buildings, improvements, and equipment, less any debt used to acquire those assets that are still outstanding, which totals $22,650,122, or 83.2% of the overall net position mentioned above. The City uses these capital assets to provide services to citizens; consequently, these assets are not available for future spending. Although, the City’s investment in capital assets is reported net of related outstanding debt, it should be noted that the resources needed to repay this debt must be provided from other sources, since the capital assets themselves cannot be used to liquidate these liabilities.
The restricted net position are resources subject to external restrictions on how they may be used and represent $346,580, or 1.3% of total net position. Restricted assets decreased by $266,811, or 43.5%, from the prior year. The decrease was primarily the result of operating and capital improvements costs at the Airport and the Community Redevelopment Area exceeding its revenue for the fiscal year. The remaining balance of $4,222,816 is unrestricted and may be used to meet the City’s ongoing obligations to its citizens, customers, and creditors.
The statement of net position on the following page illustrates the increases or decreases in net position from the prior fiscal year both for governmental-type and business-type activities.
Normal Impacts
There are six basic transactions that will affect the comparability of the Statement of Net Position summary presentation.
Net results of activities - will impact (increase/decrease current assets and unrestricted net position).
Borrowing of capital - will increase current assets and long-term debt.
Spending borrowed proceeds on new capital - will reduce current assets and increase capital assets. There is a second impact, an increase in invested capital assets, and an increase in related net debt will not change the invested in capital assets, net of debt.
Spending of non-borrowed current assets on new capital - will reduce current assets, increase capital assets, reduce unrestricted net position, and increase invested in capital assets, net of debt.
Principal payment of debt - will reduce current assets and reduce long-term debt, reduce unrestricted net position, and increase invested in capital assets, net of debt.
Reduction of capital assets through depreciation - will reduce capital assets and invested in capital assets, net of debt.
Governmental Activities | Business-Type Activities | Total | ||||
2018 2019 | 2018 2019 | 2018 2019 | ||||
Revenues Program revenues: Charges for services | $ 1,480,389 $ 1,537,398 | $ 5,710,146 $ 5,619,449 | $ 7,190,535 $ 7,156,847 | |||
Capital grants & contributions | 1,083,529 882,946 | 36,406 9,886 | 1,119,935 892,832 | |||
General revenues: Property taxes | 682,397 | 750,847 | - - 682,397 | 750,847 | ||
Public service tax | 337,196 | 373,899 | - - 337,196 | 373,899 | ||
Other taxes | 362,333 | 416,304 | - - 362,333 | 416,304 | ||
Settlement Proceeds | - | - | - - | - | - | |
Other | 738,494 | 734,509 | 13,087 | 2,240 | 751,581 | 736,749 |
Total revenues | 4,684,338 | 4,695,903 | 5,759,639 | 5,631,575 | 10,443,977 | 10,327,478 |
General government | 612,479 | 651,225 - - 612,479 | 651,225 |
Law enforcement | 1,399,096 | 1,594,189 - - 1,399,096 | 1,594,189 |
Fire control | 596,794 | 676,821 - - 596,794 | 676,821 |
Streets and sidewalks | 381,489 | 427,334 - - 381,489 | 427,334 |
Parks and recreation | 95,939 | 97,307 - - 95,939 | 97,307 |
Community redevelopment | 147,927 | 152,905 - - 147,927 | 152,905 |
Animal control | 56,187 | 56,359 - - 56,187 | 56,359 |
Airport operations & development | 2,226,666 | 2,323,806 - - 2,226,666 | 2,323,806 |
Interest on long-term debt | 4,436 | 2,196 - - 4,436 | 2,196 |
Utility | - | - 5,288,742 5,408,421 5,288,742 | 5,408,421 |
Non Departmental | 15,220 | 4,085 - - 15,220 | 4,085 |
Transfers 690,000 636,570 (690,000) (636,570) - -
The statement shown above illustrates the increase or decrease in net position for the City resulting from its operating activities.
As shown on the previous page, the City’s total net position for governmental activities decreased by
$653,754 for the current fiscal year. Key elements of these changes are as follows:
Revenues
Overall, the total revenue for governmental activities increased by $11,565 compared to the prior fiscal year. The activity was as follows:
Charges for services increased by $57,009, or 3.9%, from the prior fiscal year-end. The increase was primarily due to additional revenue at the airport from fuel sales, building leases, and bulk hangar parking, as well as an increase in building permit revenue.
Capital grants and contributions decreased by $200,583, or 18.5%, from the prior fiscal year. The decrease was the result of less grant-related projects during the current year in comparison to the prior fiscal year.
The general revenues increased by $155,139 compared to the previous year primarily because of an increase in property taxes, public service taxes, and other local infrastructure taxes. These increases were offset by a reduction in franchise taxes, and fines and forfeitures.
The following chart shows the percentage each revenue source represents within the City as a whole. The percentages may not equate to 100 percent due to rounding.
Expenses
The City’s governmental expenses increased to $5,986,227, a $449,994 or 8.1% increase from the previous fiscal year’s total of $5,536,233. The increase is primarily the result of additional fire, police, and other payroll-related costs, as well as an increase in depreciation expenses.
The following illustration shows the percentage each functional area represents within the City as a whole. The percentages may not equate to 100 percent due to rounding.
The bar chart on the next page compares governmental activity expenses against program revenues that each department generates, without any associated general revenues such as property, franchise, public service and telecommunication taxes, as well as interest and other miscellaneous income.
Business-type activities decreased the City’s net position by $413,416 from the previous fiscal year-end. The decrease in the City’s net position was primarily the result of a reduction in operating income due to lower utility billings than anticipated, along with increased payroll costs and depreciation during the current fiscal year. Other contributing factors are discussed below.
Revenues
Overall, total revenue for business-type activities decreased by $128,084 compared to the prior fiscal year. The decrease was primarily the result of lower electric utility billings, grants, and miscellaneous revenue. These decreases were offset by increases in sewer, solid waste, and water utility billings.
The activity for the fiscal year was as follows: charges for services decreased by $90,697, capital grants and contributions decreased by $26,540, and other revenues and interest decreased by $10,847 from the prior fiscal year. The chart below illustrates the breakdown as a percentage of total revenues by each source for the City’s business-type activities.
Business-type activity expenses increased by $119,679 from the prior fiscal year-end. The increase was primarily the result of additional payroll costs, depreciation and interest expense on the new City Hall loan. These increases were offset by a reduction in professional services, as well as gas and electricity purchases related to utility billing services.
The bar chart shown below compares expenses and program revenues for the current fiscal year and the previous one, to illustrate how business-type activities support themselves without the aid of general revenues such as interest earnings and before any transfers are made to governmental funds.
The City uses fund accounting to ensure and demonstrate compliance with finance-related legal requirements.
Governmental Funds
The primary function of the City’s governmental funds is to report on near-term revenues (inflows), expenditures (outflows) and balance of spendable resources. This information is useful in assessing the government’s financial requirements in the near future. In particular, fund balance is a good indicator of the City’s net resources that are available for spending at the end of the fiscal year. At the end of the current fiscal year the City’s combined ending governmental fund balance was $838,084. The fund balance in the general fund was $496,890. The fund balances in the two special revenue funds was a combined ending balance of $341,194. The City ended the current fiscal year with an overall decrease in its combined fund balance of $532,947 as compared to the prior year end balance of $1,371,031.
The City has three major governmental funds as shown below. The following pages illustrate the net change in fund balance for each of the three funds for the fiscal year.
Major Funds
General Fund
Special Revenue Fund - Airport Development
Special Revenue Fund - Community Redevelopment Agency (CRA)
The general fund is the main operating fund for the City and is shown below. The fund balance after transfers decreased by $290,637 for the fiscal year, as compared to a decrease of $380,315 in the previous fiscal year, a net increase in 2019 of $89,678.
The special revenue fund - airport development is another operating fund of the City. The fund balance decreased by $99,254 for the current fiscal year, as compared to a decrease of $29,542 in the previous year, a net decrease in 2019 of $69,712 as illustrated below:
2018 2019 Incr. / (Decr.)
Intergovernmental | $ 762,432 | $ 796,946 | $ 34,514 |
Interest Earnings | 772 | 740 | (32) |
Rental Income | 296,847 | 323,332 | 26,485 |
Timber and hay sales | 4,144 | 1,405 | (2,739) |
Fuel Sales | 1,105,427 | 1,112,722 | 7,295 |
Other 17,802 12,892 (4,910)
Current:
Airport Development | 1,454,533 1,449,682 (4,851) |
Capital Outlay | 762,433 897,609 135,176 |
Total expenditures | (2,216,966) (2,347,291) (130,325) |
Net change in fund balances | (29,542) | (99,254) | (69,712) |
Fund balances, beginning of year | 145,367 | 115,825 | |
Fund balances, end of year | $ 115,825 | $ 16,571 |
The community redevelopment fund is another special revenue fund the City includes in its statements as illustrated below. The fund balance after transfers associated with this fund decreased by $143,056 for the current fiscal year-end, as compared to an increase of $62,755 in the prior year, a net decrease in 2019 of $205,811. The fund was established to account for the Community Redevelopment Agency’s (CRA) activities. The CRA’s sole purpose is eliminating and preventing the development of slum and blighted areas within the community in order to serve the interest of the citizens.
Special Revenue Fund Community Redevelopment
2018 2019 Incr. / (Decr.)
Revenues
Taxes
$ 124,840 $
131,137 $
6,297
Interest Earnings 190 213 23
Miscellaneous Revenue - 5,000 5,000
Total revenues 125,030 136,350 11,320
Expenditures
Community Redevelopment | 109,199 112,016 2,817 |
Capital Outlay | 34,398 258,458 224,060 |
Total expenditures | (143,597) (370,474) (226,877) |
Excess (deficiency) of revenues |
|
over (under) expenditures | (18,567) (234,124) (215,557) |
Other financing sources (uses) Transfers in | 81,322 91,068 9,746 |
Total Other financing | 81,322 91,068 9,746 |
Net change in fund balances | 62,755 (143,056) (205,811) |
Fund balances, beginning of year | 404,924 467,679 |
Fund balances, end of year | $ 467,679 $ 324,623 |
The Statement of Revenues, Expenditures, and Changes in Fund Balance for all illustrations shown on the previous pages 13 through 15 are provided on page 22 of this report.
Proprietary Funds
The City’s proprietary fund statements provide the same type of information found in the government- wide financial statements, but in more detail. Unrestricted net position of the business-type activities totaled $3,615,870, with the remaining $7,255,473 being invested in capital assets net of any related debt at the end of the 2019 fiscal year.
The City’s total net position for business-type activities decreased by $413,416 from the prior fiscal year- end. Key elements of the decrease have been addressed in the discussion of the City’s business-type activities found on pages 11 and 12 of this report.
General Fund Budgetary Highlights with Variances
Overall, the general fund ended the current fiscal year with a positive variance between its final operating revenues budgeted and actual operating revenues in the amount of $16,447. This was mainly due to an increase in taxes, which was offset by a decrease in licenses, permits and fees, along with fines and forfeiture revenues.
The general fund experienced a positive variance between its final operating expenditures budget and actual operating expenditures in the amount of $94,429. The positive variance was largely the result of less spending on capital outlay than was anticipated in the budget.
Capital Asset and Debt Administration
The City’s investment in capital assets for its governmental and business–type activities as of September 30, 2019, amounts to $24,168,607 (net of accumulated depreciation) as compared to the prior year-end total of $24,015,156 as shown below. The investment in capital assets includes land, buildings, utility distribution systems, improvements, machinery and equipment, streets, roads, and construction in progress. The total increase in capital assets for the current fiscal year was $153,451 or .6%. Governmental activities increased by $113,767 and the business-type activities increased by $39,684 as illustrated below. The increase in governmental activities was due to purchased equipment and vehicles, as well as continuing airport and community redevelopment projects. The increase in business-type activities was mainly due to the completion of the City Hall project and other purchased equipment and vehicles. The increases in governmental and business-type activities were offset by the depreciation recorded in the current fiscal year.
Additional information on the City’s capital assets can be found in Note 4 starting on page 42 of this report.
Debt Administration
At the end of the current fiscal year, the City had a total long-term debt balance of $1,554,833. Of that amount, $234,423 is comprised of general obligation debt and backed by the credit of the government. The remaining $1,320,410 represents notes secured solely by specific revenue sources (i.e. revenue bonds). Governmental activities account for $234,168 while business-type activities account for
$1,320,665 of the overall debt as shown below.
2018 2019
Fire Vehicle | $96,055 | $74,871 |
Compensated Absences & Other | 173,197 | 159,297 |
Total Governmental Activities | $269,252 | $234,168 |
2018 2019
N.E. Well - CDBG | $75,792 | $0 |
City Hall | 440,618 | 1,245,539 |
Compensated Absences & Other | 55,801 | 75,126 |
Total Business-Type Activities | $572,211 | $1,320,665 |
Additional information on the City’s long-term debt can be found in Note 6 on pages 44 through 46 of this report.
This financial report is designed to provide a general overview of the City’s finances. Questions concerning any of the information provided in this report or request for additional financial information should be addressed to the City Manager or Finance Director, at 50 N.W. Main Street, Williston, Florida 32696.
CITY OF WILLISTON, FLORIDA | |||||
STATEMENT OF NET POSITION | |||||
SEPTEMBER 30, 2019 | |||||
Governmental | Business-Type | ||||
Activities | Activities | Total | |||
Assets | |||||
Cash and Cash Equivalents | $ 965,060 | $ 2,272,217 | $ 3,237,277 | ||
Investments - Certificates of Deposit | - | 359,233 | 359,233 | ||
Cash and Cash Equivalents, Restricted | - | 293,303 | 293,303 | ||
Receivables (Net of Allowance for | |||||
Uncollectable Accounts) | 64,783 | 870,575 | 935,358 | ||
Due from Other Governments | 184,809 | - | 184,809 | ||
Interfund Balances | (198,075) | 198,075 | - | ||
Inventories | 32,272 | 242,040 | 274,312 | ||
Prepaid Items | 20,701 | 5,902 | 26,603 | ||
Net Pension Asset | 499,643 | 409,048 | 908,691 | ||
Capital Assets Not Being Depreciated | 1,468,579 | 133,966 | 1,602,545 | ||
Capital Assets Net of Accumulated Depreciation | 14,199,016 | 8,367,046 | 22,566,062 | ||
Total Assets | 17,236,788 | 13,151,405 | 30,388,193 | ||
Deferred Outflow of Resources | |||||
Deferred Outflow - OPEB Related | 13,237 | 8,793 | 22,030 | ||
Deferred Outflow - Pension Related | 1,209,662 | 359,624 | 1,569,286 | ||
Total Deferred Outflow of Resources | 1,222,899 | 368,417 | 1,591,316 | ||
Total Assets and Deferred Outflow of Resources | 18,459,687 | 13,519,822 | 31,979,509 | ||
Liabilities | |||||
Accounts Payable and Accrued Expenses | 231,466 | 397,874 | 629,340 | ||
Due to Other Governments | - | 547 | 547 | ||
Customer Deposits | - | 293,303 | 293,303 | ||
Power Costs Recovered in Advance | - | 134,870 | 134,870 | ||
Liabilities: | |||||
Due Within One Year | 57,937 | 63,946 | 121,883 | ||
Due in More Than One Year | 176,231 | 1,256,719 | 1,432,950 | ||
Pensions | 856,742 | - | 856,742 | ||
OPEB | 211,883 | 140,754 | 352,637 | ||
Total Liabilities | 1,534,259 | 2,288,013 | 3,822,272 | ||
Deferred Inflow of Resources | |||||
Deferred Inflow - OPEB Related | 14,805 | 9,835 | 24,640 | ||
Deferred Inflow - Pension Related | 562,448 | 350,631 | 913,079 | ||
Total Deferred Inflow of Resources | 577,253 | 360,466 | 937,719 | ||
Total Liabilities and Deferred Inflow of Resources | 2,111,512 | 2,648,479 | 4,759,991 | ||
Net Position | |||||
Net Investment in Capital Assets | 15,394,649 | 7,255,473 | 22,650,122 | ||
Restricted for: | |||||
Law Enforcement | 1,598 | - | 1,598 | ||
Community Redevelopment | 324,623 | - | 324,623 | ||
Building Department | 20,359 | - | 20,359 | ||
Unrestricted | 606,946 | 3,615,870 | 4,222,816 | ||
Total Net Position | $ 16,348,175 | $ 10,871,343 | $ 27,219,518 |
The accompanying notes to financial statements are an integral part of this statement.
Net (Expense) Revenue And
Program Revenues Change in Net Position
Operating Capital Business - Charges for Grants and Grants and Governmental Type
Functions/Programs Expenses Services Contributions Contributions Activities Activities Total Governmental Activities
General Government | $ 651,225 | $ 99,938 | $ - | $ 81,000 | $ (470,287) | $ - $ (470,287) | |
Law Enforcement | 1,594,189 | - | - | - | (1,594,189) | - (1,594,189) | |
Fire Control | 676,821 | - | - | - | (676,821) | - (676,821) | |
Streets and Sidewalks | 427,334 | - | - | - | (427,334) | - (427,334) | |
Animal Control | 56,359 | - | - | - | (56,359) | - (56,359) | |
Parks and Recreation | 97,307 | - | - | - | (97,307) | - (97,307) | |
Community Redevelopment | 152,905 | - | 5,000 | - | (147,905) | - (147,905) | |
Non-Departmental | 4,085 | - | - | - | (4,085) | - (4,085) | |
Airport Operations | 2,323,806 | 1,437,460 | - | 796,946 | (89,400) | - (89,400) | |
Interest on Long-Term Debt | 2,196 | - | - | - | (2,196) | - (2,196) | |
Total Governmental Activities | 5,986,227 | 1,537,398 | 5,000 | 877,946 | (3,565,883) | - (3,565,883) | |
Business-Type Activities Utility Services | 5,408,421 | 5,619,449 | - | 9,886 | - | 220,914 220,914 | |
Total Government | $ 11,394,648 | $ 7,156,847 | $ 5,000 | $ 887,832 | (3,565,883) | 220,914 (3,344,969) | |
General Revenues Property Taxes | 750,847 | - | 750,847 | ||||
Fines and Forfeitures | 9,678 | - | 9,678 | ||||
Franchise Taxes | 78,259 | - | 78,259 | ||||
Public Service Tax | 373,899 | - | 373,899 | ||||
Local Government Infrastructure Tax | 263,261 | - | 263,261 | ||||
State Revenue Sharing | 699,833 | - | 699,833 | ||||
Telecommunication Tax | 74,784 | - | 74,784 | ||||
Interest Earnings | 2,034 | 2,240 | 4,274 | ||||
Miscellaneous | 22,964 | - | 22,964 | ||||
Total General Revenues | 2,275,559 | 2,240 | 2,277,799 | ||||
Transfers Transfers | 636,570 | (636,570) | - | ||||
Total Transfers | 636,570 | (636,570) | - | ||||
Change in Net Position | (653,754) | (413,416) | (1,067,170) | ||||
Net Position, Beginning of Year | 17,001,929 | 11,284,759 | 28,286,688 |
Net Position, End of Year
$ 16,348,175 $ 10,871,343 $ 27,219,518
The accompanying notes to financial statements are an integral part of this statement.
19
CITY OF WILLISTON, FLORIDA | ||||
BALANCE SHEET | ||||
GOVERNMENTAL FUNDS | ||||
SEPTEMBER 30, 2019 | ||||
Special | Special | |||
Revenue | Revenue | Total | ||
Airport | Community | Governmental | ||
General | Development | Redevelopment | Funds | |
Assets | ||||
Cash and Cash Equivalents | $ 609,516 | $ 25,555 | $ 329,989 | $ 965,060 |
Accounts Receivables (Net of Allowance | ||||
For Uncollectible Accounts) | 7,890 | 56,893 | - | 64,783 |
Due from Other Governments | 163,973 | 20,836 | - | 184,809 |
Due from Other Funds | 71,474 | - | - | 71,474 |
Inventories | - | 32,272 | - | 32,272 |
Prepaid Items | 5,902 | 14,799 | - | 20,701 |
Total Assets | 858,755 | 150,355 | 329,989 | 1,339,099 |
Liabilities and Fund Balances | ||||
Liabilities | ||||
Accounts Payable and Accrued | ||||
Expenses | 163,790 | 62,310 | 5,366 | 231,466 |
Due to Other Funds | - | 71,474 | - | 71,474 |
Advance from Other Funds | 198,075 | - | - | 198,075 |
Total Liabilities | 361,865 | 133,784 | 5,366 | 501,015 |
Fund Balances | ||||
Non-Spendable | 5,902 | 47,071 | - | 52,973 |
Restricted: | ||||
Law Enforcement | 1,598 | - | - | 1,598 |
Community Redevelopment | - | - | 324,623 | 324,623 |
Building Department | 20,359 | - | - | 20,359 |
Unassigned | 469,031 | (30,500) | - | 438,531 |
Total Fund Balances | 496,890 | 16,571 | 324,623 | 838,084 |
Total Liabilities and Fund Balances | $ 858,755 | $ 150,355 | $ 329,989 | $ 1,339,099 |
CITY OF WILLISTON, FLORIDA | |
RECONCILIATION OF THE BALANCE SHEET OF GOVERNMENTAL FUNDS | |
TO THE STATEMENT OF NET POSITION | |
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | |
Total Fund Balance for Governmental Funds | $ 838,084 |
Amounts Reported for Governmental Activities in the Statement of Net Position are | |
Different Because: | |
Capital assets used in governmental activities are not financial resources, therefore, | |
are not reported in the funds. The cost of the assets is $26,789,574 and the accumulated | |
depreciation is $11,121,979. | 15,667,595 |
Net pension assets and liabilities, deferred outflows and inflows of resources related to | |
the pensions are applicable to future periods and, therefore, are not reported in the | |
governmental funds. | |
Net Pension Liability - FRS | (756,697) |
Net Pension Liability - HIS | (100,045) |
Net Pension Asset - Police | 106,727 |
Net Pension Asset - General | 392,916 |
Deferred Inflow - OPEB | (14,805) |
Deferred Inflow - FRS | (42,334) |
Deferred Inflow - HIS | (8,300) |
Deferred Inflow - Police | (175,014) |
Deferred Inflow - General | (336,800) |
Deferred Outflow - OPEB | 13,237 |
Deferred Outflow - FRS | 494,199 |
Deferred Outflow - HIS | 74,204 |
Deferred Outflow - Police | 295,763 |
Deferred Outflow - General | 345,496 |
Long-term liabilities are not due and payable in the current period and, accordingly, are not | |
reported as fund liabilities. Interest on long-term debt is not accrued in governmental funds, | |
but rather is recognized as an expenditure when due. All liabilities, both current and long-term, | |
are reported in the statement of net position. Long-term liabilities at year-end consist of: | |
Capital Lease Payable | (74,871) |
Compensated Absences | (138,704) |
Special Termination Benefits Payable | (20,593) |
OPEB Obligation | (211,883) |
Net Position of Governmental Activities | $ 16,348,175 |
CITY OF WILLISTON, FLORIDA | ||||||||
STATEMENT OF REVENUES, EXPENDITURES, | ||||||||
AND CHANGES IN FUND BALANCES | ||||||||
GOVERNMENTAL FUNDS | ||||||||
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | ||||||||
Special | Special | |||||||
Revenue | Revenue | Total | ||||||
Airport | Community | Governmental | ||||||
General | Development | Redevelopment | Funds | |||||
Revenues | ||||||||
Taxes: | ||||||||
Property Tax | $ 619,709 | $ - | $ 131,137 | $ 750,846 | ||||
Sales and Fuel Tax | 382,256 | - | - | 382,256 | ||||
Franchise Tax | 526,941 | - | - | 526,941 | ||||
Licenses, Permits, and Fees | 79,240 | - | - | 79,240 | ||||
Intergovernmental | 661,836 | 796,946 | - | 1,458,782 | ||||
Fines and Forfeitures | 9,677 | - | - | 9,677 | ||||
Interest Earnings | 1,081 | 740 | 213 | 2,034 | ||||
Rental Income | - | 323,332 | - | 323,332 | ||||
Timber and Hay Sales | - | 1,405 | - | 1,405 | ||||
Fuel Sales | - | 1,112,722 | - | 1,112,722 | ||||
Miscellaneous Revenues | 30,775 | 12,892 | 5,000 | 48,667 | ||||
Total Revenues | 2,311,515 | 2,248,037 | 136,350 | 4,695,902 | ||||
Program Expenditures | ||||||||
Current: | ||||||||
General Government | 437,578 | - | - | 437,578 | ||||
Law Enforcement | 1,180,888 | - | - | 1,180,888 | ||||
Communications | 222,721 | - | - | 222,721 | ||||
Roads and Streets | 349,037 | - | - | 349,037 | ||||
Fire Control | 569,153 | - | - | 569,153 | ||||
Parks and Recreation | 33,146 | - | - | 33,146 | ||||
Library | 6,794 | - | - | 6,794 | ||||
Planning and Zoning | 103,874 | - | - | 103,874 | ||||
Legislative and Legal | 55,241 | - | - | 55,241 | ||||
Animal Control | 53,294 | - | - | 53,294 | ||||
Airport Operations | - | 1,449,682 | - | 1,449,682 | ||||
Community Redevelopment | - | - | 112,016 | 112,016 | ||||
Non-Departmental | 3,907 | - | - | 3,907 | ||||
Capital Outlay | 108,641 | 897,609 | 258,458 | 1,264,708 | ||||
Debt Service: | ||||||||
Principal | 21,184 | - | - | 21,184 | ||||
Interest | 2,196 | - | - | 2,196 | ||||
(Total Expenditures) | (3,147,654) | (2,347,291) | (370,474) | (5,865,419) | ||||
(Deficiency) Excess of Revenues | ||||||||
(Under) Over Expenditures | (836,139) | (99,254) | (234,124) | (1,169,517) | ||||
Other Financing Sources (Uses) | ||||||||
Transfers in | 690,000 | - | 91,068 | 781,068 | ||||
Transfers (out) | (144,498) | - | - | (144,498) | ||||
Total Other Financing Sources (Uses) | 545,502 | - | 91,068 | 636,570 | ||||
Net Change in Fund Balances | (290,637) | (99,254) | (143,056) | (532,947) | ||||
Fund Balances, Beginning of Year | 787,527 | 115,825 | 467,679 | 1,371,031 | ||||
Fund Balances, End of Year | $ 496,890 | $ 16,571 | $ 324,623 | $ 838,084 |
CITY OF WILLISTON, FLORIDA | |
RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES, | |
AND CHANGES IN FUND BALANCES OF GOVERNMENTAL | |
FUNDS TO THE STATEMENT OF ACTIVITIES | |
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | |
Amounts Reported for Governmental Activities in the Statement of Activities are | |
Different Because: | |
Net Change in Fund Balances - Total Governmental Funds | $ (532,947) |
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 and reported as depreciation expense. This is the amount by which capital outlays exceeded depreciation in the current period: | |
Capital Additions | 1,264,708 |
Loss on Disposals | (17,107) |
Depreciation Expense | (1,133,834) |
The issuance of long-term debt (e.g., bonds, notes payable) 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. Neither transaction, however, has any effect on net position. This amount is the net effect of these differences in the treatment of long-term debt and related items: | |
Repayment of Long-Term Debt | 21,184 |
Compensated absences reported in the statement of activities do not require | |
the use of current financial resources and, therefore, are not reported | |
as expenditures in governmental funds: | |
Net Change in Compensated Absences | 13,900 |
Governmental funds report pension contributions as expenditures. However, in | |
the statement of activities, changes in pension and OPEB liabilities are reported as a pension and OPEB expense. The following changes affected pension and OPEB related expense: | |
Pension Expense - FRS | (169,987) |
Pension Expense - HIS | (14,848) |
Pension Expense - Police | (25,871) |
Pension Expense - General | (114,022) |
OPEB Expense - General | 55,070 |
Change in Net Position of Governmental Activities | $ (653,754) |
CITY OF WILLISTON, FLORIDA | ||||
STATEMENT OF REVENUES, EXPENDITURES, AND | ||||
CHANGES IN FUND BALANCES - GENERAL FUND | ||||
BUDGET AND ACTUAL | ||||
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | ||||
Budgeted Amounts | ||||
Actual | Variance with | |||
Original | Final | Amounts | Final Budget | |
Revenues | ||||
Taxes | $ 1,385,000 | $ 1,385,000 | $ 1,528,906 | $ 143,906 |
Licenses, Permits, and Fees | 159,480 | 159,480 | 79,240 | (80,240) |
Intergovernmental | 664,768 | 670,518 | 661,836 | (8,682) |
Fines and Forfeitures | 34,335 | 34,335 | 9,677 | (24,658) |
Interest Earnings | 12,000 | 12,000 | 1,081 | (10,919) |
Misc. Revenues | 13,600 | 33,735 | 30,775 | (2,960) |
Total Revenues | 2,269,183 | 2,295,068 | 2,311,515 | 16,447 |
Expenditures | ||||
Current: | ||||
General Government | 320,887 | 320,887 | 437,578 | (116,691) |
Law Enforcement | 1,082,577 | 1,182,992 | 1,180,888 | 2,104 |
Communications | 223,840 | 223,840 | 222,721 | 1,119 |
Streets and Sidewalks | 338,019 | 404,019 | 349,037 | 54,982 |
Fire Control | 568,988 | 594,155 | 569,153 | 25,002 |
Parks and Recreation | 25,177 | 32,927 | 33,146 | (219) |
Library | 8,082 | 8,082 | 6,794 | 1,288 |
Planning and Zoning | 99,941 | 188,441 | 103,874 | 84,567 |
Legislative and Legal | 36,000 | 66,000 | 55,241 | 10,759 |
Animal Control | 55,281 | 66,151 | 53,294 | 12,857 |
Non-Departmental | 11,089 | 11,089 | 3,907 | 7,182 |
Capital Outlay | 143,500 | 143,500 | 108,641 | 34,859 |
Debt Service: | ||||
Principal | - | - | 21,184 | (21,184) |
Interest | - | - | 2,196 | (2,196) |
(Total Expenditures) | (2,913,381) | (3,242,083) | (3,147,654) | 94,429 |
(Deficiency) of Revenues (Under) | ||||
Expenditures | (644,198) | (947,015) | (836,139) | 110,876 |
Other Financing Sources (Uses) | ||||
Transfers in | 707,868 | 707,868 | 690,000 | (17,868) |
Transfers (out) | (85,424) | (85,424) | (144,498) | (59,074) |
Total Other Financing Sources (Uses) | 622,444 | 622,444 | 545,502 | (76,942) |
Net Change in Fund Balance | (21,754) | (324,571) | (290,637) | 33,934 |
Fund Balances, Beginning of Year | 1,219,798 | 993,867 | 787,527 | (206,340) |
Fund Balances, End of Year | $ 1,198,044 | $ 669,296 | $ 496,890 | $ (172,406) |
CITY OF WILLISTON, FLORIDA | ||||
STATEMENT OF REVENUES, EXPENDITURES, AND | ||||
CHANGES IN FUND BALANCES | ||||
SPECIAL REVENUE FUND | ||||
AIRPORT DEVELOPMENT | ||||
BUDGET AND ACTUAL | ||||
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | ||||
Budgeted Amounts | ||||
Actual | Variance with | |||
Original | Final | Amounts | Final Budget | |
Revenues | ||||
Intergovernmental Revenue | $ 867,109 | $ 867,109 | $ 796,946 | $ (70,163) |
Interest Earnings | 1,600 | 1,600 | 740 | (860) |
Rental Income | 301,000 | 301,000 | 323,332 | 22,332 |
Timber and Hay Sales | 4,144 | 4,144 | 1,405 | (2,739) |
Fuel Sales | 1,240,641 | 1,240,641 | 1,112,722 | (127,919) |
Miscellaneous | 20,360 | 20,360 | 12,892 | (7,468) |
Total Revenues | 2,434,854 | 2,434,854 | 2,248,037 | (186,817) |
Expenditures | ||||
Current: | ||||
Airport Operations | 1,585,615 | 1,585,615 | 1,449,682 | 135,933 |
Capital Outlay | 957,108 | 957,108 | 897,609 | 59,499 |
(Total Expenditures) | (2,542,723) | (2,542,723) | (2,347,291) | 195,432 |
Excess (Deficiency) of | ||||
Revenues Over (Under) Expenditures | (107,869) | (107,869) | (99,254) | 8,615 |
Net Change in Fund Balances | (107,869) | (107,869) | (99,254) | 8,615 |
Fund Balances, Beginning of Year | 115,825 | 115,825 | 115,825 | - |
Fund Balances, End of Year | $ 7,956 | $ 7,956 | $ 16,571 | $ 8,615 |
CITY OF WILLISTON, FLORIDA | ||||
STATEMENT OF REVENUES, EXPENDITURES, AND | ||||
CHANGES IN FUND BALANCES | ||||
SPECIAL REVENUE FUND | ||||
COMMUNITY REDEVELOPMENT | ||||
BUDGET AND ACTUAL | ||||
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | ||||
Budgeted Amounts | ||||
Actual | Variance with | |||
Original | Final | Amounts | Final Budget | |
Revenues | ||||
Taxes | $ 124,840 | $ 124,840 | $ 131,137 | $ 6,297 |
Interest and Other | 200 | 200 | 213 | 13 |
Miscellaneous | - | - | 5,000 | 5,000 |
Total Revenues | 125,040 | 125,040 | 136,350 | 11,310 |
Expenditures | ||||
Current: | ||||
Community Redevelopment | 161,725 | 161,725 | 112,016 | 49,709 |
Capital Outlay | 509,149 | 509,149 | 258,458 | 250,691 |
Total Expenditures | 670,874 | 670,874 | 370,474 | 300,400 |
Excess (Deficiency) of Over (Under) | ||||
Revenues Over Expenditures | (545,834) | (545,834) | (234,124) | 311,710 |
Other Financing Sources (Uses) | ||||
Transfer in | 85,424 | 85,424 | 91,068 | 5,644 |
Total Other Financing Sources (Uses) | 85,424 | 85,424 | 91,068 | 5,644 |
Net Change in Fund Balance | (460,410) | (460,410) | (143,056) | 317,354 |
Fund Balances, Beginning of Year | 467,679 | 467,679 | 467,679 | - |
Fund Balances, End of Year | $ 7,269 | $ 7,269 | $ 324,623 | $ 317,354 |
CITY OF WILLISTON, FLORIDA | |
STATEMENT OF NET POSITION | |
PROPRIETARY FUND | |
SEPTEMBER 30, 2019 | |
Business-Type | |
Activities - | |
Enterprise Funds | |
Utility Fund | |
Assets | |
Current Assets: | |
Cash and Cash Equivalents | $ 2,272,217 |
Investments - Certificates of Deposits | 359,233 |
Accounts Receivable, Net | 870,575 |
Advance from Other Funds | 198,075 |
Inventories | 242,040 |
Prepaids | 5,902 |
Total Current Assets | 3,948,042 |
Non-Current Assets: | |
Restricted Cash and Cash Equivalents | 293,303 |
Net Pension Asset | 409,048 |
Capital Assets: | |
Land and Land Improvements | 133,966 |
Construction in Progress | - |
Electric Distribution System | 4,955,719 |
Water Distribution System | 4,584,318 |
Sewer Plant and Distribution System | 5,836,353 |
Natural Gas Distribution System | 1,849,659 |
Machinery and Equipment | 2,826,127 |
(Accumulated Depreciation) | (11,685,130) |
Total Capital Assets, Net | 8,501,012 |
Total Non-Current Assets | 9,203,363 |
Total Assets | 13,151,405 |
Deferred Outflow of Resources | |
OPEB Related | 8,793 |
Pension Related | 359,624 |
Total Deferred Outflow of Resources | 368,417 |
Total Assets and Deferred Outflow of Resources | 13,519,822 |
Liabilities | |
Current Liabilities: | |
Accounts Payable and Accrued Expenses | 397,874 |
Due to Other Governments | 547 |
Compensated Absences - Current | 18,781 |
Liabilities Payable from Restricted Assets - Customer Deposits | 293,303 |
Note Payable - Current | 45,165 |
Power Costs Recovered in Advance | 134,870 |
Total Current Liabilities | 890,540 |
Non-Current Liabilities: | |
Compensated Absences | 56,345 |
OPEB Obligation | 140,754 |
Note Payable | 1,200,374 |
Total Non-Current Liabilities | 1,397,473 |
Total Liabilities | 2,288,013 |
Deferred Inflow of Resources | |
OPEB Related | 9,835 |
Pension Related | 350,631 |
Total Deferred Inflow of Resources | 360,466 |
Total Liabilities and Deferred Inflow of Resources | 2,648,479 |
Net Position | |
Net Investment in Capital Assets | 7,255,473 |
Unrestricted | 3,615,870 |
Total Net Position | $ 10,871,343 |
CITY OF WILLISTON, FLORIDA | |
STATEMENT OF REVENUES, EXPENSES, AND | |
CHANGES IN NET POSITION | |
PROPRIETARY FUND | |
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | |
Business-Type | |
Activities - | |
Enterprise Funds | |
Utility Fund | |
Operating Revenues | |
Charges for Services | $ 5,619,449 |
Total Operating Revenues | 5,619,449 |
Operating Expenses | |
Electric Power Purchased | 2,183,447 |
Natural Gas Purchased | 184,521 |
Personal Services | 1,003,827 |
Professional Fees and Services | 740,641 |
Insurance | 40,775 |
Operations and Maintenance | 264,135 |
Depreciation and Amortization | 687,891 |
Materials and Supplies | 229,917 |
Other | 31,673 |
Total Operating Expenses | 5,366,827 |
Operating Income | 252,622 |
Non-Operation Revenues (Expenses) | |
Capital Grants | 9,886 |
Interest Income | 2,240 |
Interest Expense | (41,594) |
Total Non-Operating Revenues (Expenses) | (29,468) |
Income Before Capital Contributions and Transfers | 223,154 |
Capital Contributions and Transfers | |
Transfers (in) | 53,430 |
Transfers (out) | (690,000) |
Total Contributions and Transfers | (636,570) |
Change in Net Position | (413,416) |
Net Position, Beginning of Year | 11,284,759 |
Net Position, End of Year | $ 10,871,343 |
CITY OF WILLISTON, FLORIDA | |
STATEMENT OF CASH FLOWS | |
PROPRIETARY FUND | |
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | |
Business-Type | |
Activities - | |
Enterprise Funds | |
Utility Fund | |
Cash Flows from Operating Activities | |
Cash Received from Customers/Others | $ 5,762,932 |
Cash Payments to Suppliers for Goods and Services | (4,285,423) |
Cash Payments to Employees for Services | (939,621) |
Net Cash Provided by (Used in) Operating Activities | 537,888 |
Cash Flows from Non-Capital Financing Activities | |
Operating Transfers from Other Funds | 53,430 |
Operating Transfers to Other Funds | (690,000) |
Net Cash Provided by (Used in) Non-Capital Financing Activities | (636,570) |
Cash Flows from Capital and Related Financing Activities | |
Acquisition and Construction of Capital Assets | (727,575) |
Proceeds from Issuance of Debt | 822,912 |
Interest Paid on Notes Payable | (41,594) |
Payments on Notes Payable | (93,783) |
Capital Grant Proceeds | 47,198 |
Net Cash Used for Capital and Related Financing Activities | 7,158 |
Cash Flows from Investing Activities | |
Changes in Certificates of Deposit, Net | 490,240 |
Interest Received | 2,240 |
Net Cash Used for Investing Activities | 492,480 |
Net Increase in Cash and Cash Equivalents | 400,956 |
Cash and Cash Equivalents, Beginning of Year | 2,164,564 |
Cash and Cash Equivalents, End of Year | $ 2,565,520 |
Reconciliation of Operating Income to Net Cash | |
Provided by (Used in) Operating Activities | |
Operating Income | $ 252,622 |
Adjustments to Reconcile Operating Income to Net Cash | |
Provided by (Used in) Operating Activities: | |
Depreciation Expense | 687,891 |
(Increase) Decrease in Assets and Deferred Outflows: | |
(Increase) in Accounts Receivable | 28,240 |
(Increase) in Advances from Other Funds | 10,425 |
(Increase) in Inventories | (13,730) |
(Increase) in Net Pension Asset | (92,035) |
Decrease in Deferred Outflows | 6,467 |
(Decrease) in Prepaids | 10,544 |
Increase (Decrease) in Liabilities and Deferred Inflows: | |
(Decrease) in Power Costs Recovered in Advance | 105,380 |
Increase in Accounts Payable and Accrued Expenses | (607,128) |
Increase in OPEB Obligation | 53,025 |
Increase in Compensated Absences | 19,325 |
(Decrease) in Customer Deposits Payable | (562) |
(Decrease) in Deferred Inflows | 77,424 |
Total Adjustments | 285,266 |
Net Cash Provided by (Used in) Operating Activities | $ 537,888 |
As Shown in the Accompany Financial Statements | |
Cash and Cash Equivalents | $ 2,272,217 |
Restricted Cash and Cash Equivalents | 293,303 |
Total Cash and Cash Equivalents | $ 2,565,520 |
CITY OF WILLISTON, FLORIDA | |
STATEMENT OF FIDUCIARY NET POSITION | |
PENSION TRUST FUNDS | |
SEPTEMBER 30, 2019 | |
Pension | |
Trust | |
Funds | |
Assets | |
Cash and Cash Equivalents | $ 68,658 |
Investments, at Fair Value | 7,560,031 |
Contributions Receivable | 17,405 |
Total Assets | 7,646,094 |
Liabilities | |
Accrued Expenses | 5,814 |
Total Liabilities | 5,814 |
Net Position - Held in Trust for Pension Benefits | $ 7,640,280 |
CITY OF WILLISTON, FLORIDA | |
STATEMENT OF CHANGES IN FIDUCIARY NET POSITION | |
PENSION TRUST FUNDS | |
FOR THE YEAR ENDED SEPTEMBER 30, 2019 | |
Pension | |
Trust | |
Funds | |
Additions | |
Contributions: | |
Employer | $ 119,387 |
State | 26,515 |
Employees | 84,916 |
Total Contributions | 230,818 |
Investment Earnings | 392,791 |
Total Additions | 623,609 |
Benefits Paid | 346,415 |
Administrative Expenses | 31,681 |
Total Deductions | 378,096 |
Change in Net Position | 245,513 |
Net Position - Held in Trust for Pension Benefits, Beginning of Year | 7,394,767 |
Net Position - Held in Trust for Pension Benefits, End of Year | $ 7,640,280 |
The City of Williston, Florida (the City) was established in 1897 under Florida Statutes, Section 165.031(4). The government operates under a Mayor-Council form of government and provides the following services as authorized by its charter: Public safety (law enforcement, fire, and animal control), public utilities, streets and sidewalks, parks and playgrounds, airport development, and general government services.
The financial statements of the government have been prepared in conformity with accounting principles generally accepted in the United States of America as applied to governmental units. The Government Accounting Standards Board (GASB) is the accepted standard-setting body for establishing governmental accounting and financial reporting principles.
The accompanying financial statements present the government and its component unit, an entity for which the government is considered to be financially accountable. Blended component units, although legally separate entities are, in substance, part of the government’s operations.
Blended Component Units—The Williston Community Redevelopment Agency (the Agency) is included in the financial reporting entity as a blended component unit. The Agency is established under Florida Statutes, Chapter 163, for the purpose of rehabilitation, conservation, and redevelopment of certain slum and blighted areas in order to serve the interest of public health, safety, morals, and welfare of the community residents. Members of the Agency’s Board are appointed by the government’s City Council for which certain limited power may be delegated to the Agency in carrying out its activities. However, other powers, including final approval of redevelopment plans and the determination of areas as slum or blighted, vest in the City Council. The Agency is presented as a special revenue fund in the accompanying financial statements.
The government-wide financial statements (i.e., the statement of net position and the statement of activities) report information on all of the fiduciary activities of the primary government and its component units. Governmental activities, which normally are supported by taxes, intergovernmental revenues, and other non-exchange transactions, are reported separately from business-type activities, which rely to a significant extent on fees and charges to external customers for support. Likewise, the primary government is reported separately from certain legally separate component units for which the primary government is financially accountable.
The statement of activities demonstrates the degree to which the direct expenses of a given function or segment is offset by program revenues.
While separate government-wide and fund financial statements are presented, they are inter-related. The governmental activities column incorporates data from governmental funds, while business-type activities incorporate data from the government’s enterprise funds. Separate financial statements are provided for governmental funds, proprietary funds, and fiduciary funds, even though the latter are excluded from the government-wide financial statements.
As discussed earlier, the government has one blended component unit. The Agency is included in the governmental activities column in the government-wide financial statements.
As a general rule, the effect of interfund activity has been eliminated from the government-wide financial statements. Exceptions to this general rule are payments in lieu of taxes where the amounts are reasonably equivalent in value to the interfund services provided and other charges between the government’s electric and water functions and various other functions of the government. Elimination of these charges would distort the direct costs and program revenues reported for the various functions concerned.
Separate fund financial statements are provided for governmental funds, proprietary funds, blended component units and fiduciary funds, even though the latter are excluded from the government-wide financial statements. Major individual governmental funds and major individual enterprise funds are reported as separate columns in the fund financial statements.
The government reports the following major governmental funds:
The general fund is the government’s primary operating fund. It accounts for all financial resources of the general government, except those required to be accounted for in another fund.
The special revenue airport development fund accounts for operations of the government’s airport development and operational related activities.
The special revenue community redevelopment fund accounts for the governmental community redevelopment activities for the purpose of eliminating and preventing the development of slum and blighted areas.
The government reports the following major enterprise fund:
The utility fund accounts for all utility activities of the government. The utility fund reflects activities of the electric systems, the sewage treatment plant and collections systems, the water system, natural gas distribution systems, and the solid waste department.
Additionally, the government reports the following fiduciary fund:
The pension trust funds account for the activities of the government’s Police Officers and General Employees Retirement Plans and Trusts, which accumulate resources for pension benefit payments to all qualified employees.
Basis of Accounting—The government’s financial statements for the foregoing pension plans and trusts are prepared using the accrual basis of accounting for trust funds. Employer and participant contributions are recognized in the period that contributions are due and payable in accordance with the terms of each plan.
Method Used to Value Investments—Investments in the plans are reported at fair value according to the independent custodian for each plan using various third party pricing sources.
Contribution Requirements and Contributions Made—Florida Statutes and the Government’s Pension Board govern employer and employee contribution requirements for each plan. The government’s contributions are actuarially determined to ensure sufficient assets will be available to pay benefits when due.
Administrative Costs—The costs of administering each plan are funded using investment earnings.
During the course of operations, the government has activity between funds for various purposes. Any residual balances outstanding at year-end are reported as due from/to other funds and advances to/from other funds. While these balances are reported in fund financial statements, certain eliminations are made in the preparation of the government-wide financial statements. Balances between the funds included in governmental activities are eliminated so that only the net amount is included as internal balances in the governmental activities column. Similarly, balances between the funds included in business-type activities are eliminated so that only the net amount is included as internal balances in the business-type activities column.
Further, certain activity occurs during the year involving transfers of resources funds. In the fund financial statements, these amounts are reported at gross amounts as transfers in/out. While reported in the fund financial statements, certain eliminations are made in the preparation of the government-wide financial statements. Transfers between the funds that are included in the governmental activities column. Similarly, balances between the funds are included in business-type activities are eliminated so that only the net amount is included as internal balances in the business-type activities column.
The government-wide financial statements are reported using the economic resources measurement focus and the accrual basis of accounting, as are the proprietary fund and fiduciary fund financial statements. Revenues are recorded when earned and expenses are recorded when a liability is incurred, regardless of the timing of related cash flows. Property taxes are recognized as revenues in the year for which they are levied. Grants and similar items are recognized as revenue as soon as all eligibility requirements imposed by the provider have been met.
Governmental fund financial statements are reported using the current financial resources measurement focus and the modified accrual basis of accounting. Revenues are recognized as soon as they are both measurable and available. Revenues are considered to be available when they are collectible within the current period or soon enough thereafter to pay liabilities of the current period. For this purpose, the government considers revenues to be generally 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.
When both restricted and unrestricted resources are available for use, it is the government’s policy to use restricted resources first, then unrestricted resources as they are needed.
Property taxes, franchise taxes, licenses, and interest associated with the current fiscal period are all considered to be susceptible to accrual and so have been recognized as revenues of the current fiscal period. All other revenue items are considered to be measurable and available only when cash is received by the government.
Annual budgets are adopted on a basis consistent with generally accepted accounting principles for the general fund, airport fund, and community redevelopment fund. The appropriated budget is prepared by fund, function, and department. The government’s department heads and City Manager may make transfers of appropriations within a department. Transfers of appropriations between departments require the approval of the City Council. The legal level of budgetary control is the fund level.
Cash and Cash Equivalents and Investments—The government’s cash and cash equivalents are considered to be cash on hand, demand deposits, and short-term investments with original maturities of three months or less from the date of acquisition. For the purposes of the statement of cash flows, all demand deposits in the proprietary fund are included in the statement.
State statutes and the government’s investment policy authorize the government to invest in obligations of the U.S. Treasury, interest bearing time deposits or savings accounts in qualified public depositories, money market funds, and certain governmental investment pools authorized by the state.
Investments for the government are reported at fair value. The certificates of deposits are purchased with maturities of greater than three months and are considered investments. The government’s pension funds are invested in a pooled account under the Florida Municipal Investment Trust Fund, including cash and cash equivalents, and government and corporate securities. The Fund operates in accordance with state laws and regulations. The reported value of the pension funds’ investments is the same as the fair value of the pool shares.
Accounts Receivable and Due from Other Governments—Utility operating revenues are generally recognized on the basis of cycle billings rendered monthly. The amount of services delivered after the last billing date and up to September 30 is estimated and accrued at year-end.
Due from Other Governments represent amounts due from the federal, state or local governments, State of Florida, or Levy County for shared revenues or costs. The amount is considered collectible in full within 60 days of fiscal year-end.
Inventories and Prepaids—All inventories are valued at cost using the first-in/first-out (FIFO) method. Inventories of governmental funds are recorded as expenditures when consumed rather than when purchased.
Certain payments to vendors reflect costs applicable to future accounting periods and are recorded as prepaid items in both government-wide and fund financial statements.
Capital Assets—Capital assets, which include land, plant distribution systems, machinery and equipment, and infrastructure assets (if purchased after 2003) (e.g., roads, bridges, sidewalks, and similar items), are reported in the applicable governmental or business-type activities columns in the government-wide financial statements. Capital assets are defined by the government as assets with an initial, individual cost of more than $5,000. Such assets are recorded at historical cost or estimated historical cost if purchased or constructed. Donated capital assets are recorded at estimated fair market value at the date of donation.
The costs of normal maintenance and repairs that do not add to the value of the asset or materially extend assets lives are not capitalized.
Major outlays for capital assets and improvements are capitalized as projects are constructed. Interest incurred during the construction phase of capital assets of business-type activities is included as part of the capitalized value of the assets constructed.
Land, plant and equipment of the government is depreciated using the straight-line method over the following estimated useful lives:
Assets | Years |
Buildings | 20-50 |
Plant Distribution System | 5-50 |
Improvements | 5-50 |
Vehicles | 3-10 |
Machinery and Equipment | 5-40 |
Long-Term Obligations—In the government-wide financial statements, and proprietary fund types in the fund financial statements, long-term debt and other long-term obligations are reported as liabilities in the applicable governmental activities, business-type activities, or proprietary fund type statement of net position.
Governmental Fund Balances—The GASB has promulgated Statement No. 54, entitled Fund Balance Reporting and Governmental Fund Type Definitions. The Statement is designed to do two things: 1) it clarifies the definition of what activities are to be reported within different types of governmental funds (general fund, special revenue fund type, capital project fund type, debt service fund type, and permanent fund type); and 2) it provides clearer fund balance definitions that comprise a hierarchy based primarily on the extent to which a government is bound to observe constraints imposed upon the use of resources reported in governmental funds as follows:
Non-Spendable—Amounts that are not in spendable form (such as inventory) are required to be maintained intact.
Restricted—Amounts constrained to specific purposes by their providers (such as grantors, bondholders, and higher levels of government), through constitutional provisions, or by enabling legislation.
Committed—Amounts constrained to specific purposes by the City itself, using its highest level of decision-making authority (i.e., City Council). To be reported as committed, amounts cannot be used for any other purpose unless the City takes the highest level action to remove or the City Council approves the change.
Assigned—Amounts the City intends to use for a specific purpose. Intent can be expressed by the City Council or by an official or body to which the City Council delegates authority.
Unassigned—Amounts that are available for any purpose. Positive amounts are only reported in the General Fund.
The City Council is the highest level of decision-making authority of the City, and approves the establishment, increase, and reduction in Committed fund balances by budget resolutions and amendments. Restricted and Committed fund balances are always used first for the purposes for which they were designated. Changes to this practice require prior City Council approval. A minimum fund balance amount has not been formally adopted.
Program Revenues—Amounts reported as program revenues include: 1) charges to customers or applicants for goods, services, or privileges provided; 2) operating grants and contributions; and 3) capital grants and contributions, including special assessments. Internally dedicated resources are reported as general revenues rather than as program revenues. Likewise, general revenues include all taxes.
Property Tax Revenue Recognition—Under Florida law, the assessment of all properties and the collection of all county, municipal, and school board property taxes are consolidated in the offices of the County Property Appraiser and County Tax Collector. The laws of the state regulating tax assessments are also designed to assure a consistent property valuation method state-wide. Florida Statutes permit municipalities to levy property taxes at a rate of up to 10 mills. The City levied a rate of 6.25 mills in the 2018 tax roll.
The tax levy of the City is established by the City Council prior to October 1 of each year and the Levy County Property Appraiser incorporates the City’s millage into the total tax levy, which includes the County and the County School Board tax requirements.
All property is reassessed according to its fair market value January 1 of each year. Each assessment roll is submitted to the Executive Director of the Florida Department of Revenue for review to determine if the rolls meet all of the appropriate requirements of Florida Statutes.
All taxes are levied on November 1 of each year, or as soon thereafter, as the assessment roll is certified and delivered to the County Tax Collector. All unpaid taxes become delinquent on April 1 following the year in which they are assessed. Discounts are allowed for early payment at the rate of 4% in the month of November, 3% in the month of December, 2% in the month of January, and 1% in the month of February. Taxes paid in March are without discount.
On, or prior to, June 1 following the tax year, certificates are sold for all delinquent taxes on real property. After sale, tax certificates bear interest of 18% per year or at any lower rate bid by the buyer. Application for a tax deed on any unredeemed tax certificates may be made by the certificate holder after a period of two years. Unsold certificates are held by the County.
Delinquent taxes on personal property bear interest of 18% per year until the tax is satisfied either by seizure and sale of the property or by the five-year statute of limitations.
The City does not accrue its portion of the County-held tax sale certificates or personal property tax warrants because such amounts are not measurable and available as of the balance sheet date.
Compensated Absences—It is the government’s policy to permit employees to accumulate earned but unused vacation and sick pay benefits. There is no liability for three quarters of the unpaid accumulated sick leave since the government has a policy to pay only one quarter of such pay benefits when employees separate from service with the government. All vacation pay and one quarter of sick pay is accrued when incurred in the government-wide, proprietary, and fiduciary fund financial statements. A liability for these amounts is reported in governmental funds only if they have matured, for example, as a result of employee resignations and retirements.
Operating and Non-Operating Revenues and Expenses—Proprietary funds distinguish operating revenues and expenses from non-operating items. Operating revenues and expenses generally result from providing services and producing and delivering goods in connection with a proprietary fund’s principal ongoing operations. The principal operating revenues of the government’s utility system enterprise fund are charges to customers for sales and services. The government also recognizes as operating revenue the portion of tap fees intended to recover the cost of connecting new customers to the system. Operating expenses for enterprise funds include the cost of sales and services, administrative expenses, and depreciation on capital assets. All revenues and expenses not meeting this definition are reported as non-operating revenues and expenses.
The City receives on-behalf payments from the State of Florida to be used for Police Officers’ Retirement Plan Contributions. On-behalf payments to the City totaled $26,515 for the year ended September 30, 2019. Such payments are recorded as intergovernmental revenue and public safety expenditures in the generally accepted accounting principles basis government-wide and general fund financial statements.
In fiscal year 2019, the City implemented GASB Statement No. 88, Certain Disclosures Related to Debt, Including Direct Borrowings and Direct Placement. The primary objective of this Statement is to improve the information that is disclosed in the notes to government financial statements related to debt, including direct borrowings and direct placement.
Budgets are adopted on a basis consistent with accounting principles generally accepted in the United States of America. Annual appropriated budgets are adopted for the general, special revenue, enterprise, and pension trust funds. All annual appropriations lapse at fiscal year-end. Project-length financial budgets are adopted for all capital projects funds.
Prior to August 1, the City Manager submits to the City Council a proposed operating budget for the fiscal year commencing the following October 1. The operating budget includes proposed expenditures and the means of financing them. Public hearings are conducted in August and September to obtain taxpayer comments. Prior to October 1, the budget is legally adopted and approved. Revisions that alter the total expenditures of any fund must be approved by the City Council.
The appropriated budget is prepared by fund, function, and department. The government’s City Manager may make transfers of appropriations within a department. Transfers of appropriations between departments require approval by the City Council by resolution under the government’s charter. The legal level of budgetary control is the fund level. Further, Florida Statutes, Section 166.241, requires the government to expend or contract for expenditures only in pursuance of budgeted appropriations. There were no material violations of budgetary or other legal and contractual provisions requiring disclosure.
Interest Rate
Risk Credit
Type Fair Value WAM Level Ratings
Cash and Cash Equivalents (Non-Pension Investments):
Cash Deposits | $ 3,528,580 | N/A | N/A | N/A |
Petty Cash | 2,000 | N/A | N/A | N/A |
Investments:
Certificates of Deposit 359,233 N/A N/A N/A
Total 3,889,813
Pension Cash and Investments: Police Officer Pension:
FMiVT Cash and Money Market | 26,214 | N/A | N/A | |
FMiVT Broad Market High Quality Bond | 419,423 | 6.43 Years | 2 | AAf/S4 |
FMiVT Core Plus | 416,510 | 5.16 Years | 3 | Not Rated |
FMiVT Diversified Large Cap Equity | 1,010,693 | Not Rated | 2 | Not Rated |
FMiVT Small to Mid-Cap Equity Fund | 334,956 | Not Rated | 2 | Not Rated |
FMiVT International Equity Portfolio | 422,336 | Not Rated | 2 | Not Rated |
FMiVT Core Real Estate Portfolio | 282,528 | Not Rated | 3 | Not Rated |
Regular Employee Pension:
FMiVT Cash and Money Market | 42,444 | N/A | N/A | |
FMiVT Broad Market High Quality Bond | 679,108 | 6.43 Years | 2 | AAf/S4 |
FMiVT Core Plus | 674,392 | 5.16 Years | 3 | Not Rated |
FMiVT Diversified Large Cap Equity | 1,636,462 | Not Rated | 2 | Not Rated |
FMiVT Small to Mid-Cap Equity Fund | 542,343 | Not Rated | 2 | Not Rated |
FMiVT International Equity Portfolio | 683,824 | Not Rated | 2 | Not Rated |
FMiVT Core Real Estate Portfolio | 457,456 | Not Rated | 3 | Not Rated |
Total Pension Cash and Investments | 7,628,689 | |||
Total | $ 11,518,502 |
Type | Fair Value |
As shown in the Statement of Net Position: | |
Entity-Wide Cash and Cash Equivalents | $ 3,237,277 |
Entity-Wide Non-Pension Investments | 359,233 |
Entity-Wide Restricted Cash and | |
Cash Equivalents | 293,303 |
Pension Cash and Money Market | 68,658 |
Pension Investments | 7,560,031 |
Total | $ 11,518,502 |
The City holds assets that are defined as short-term investments. The City’s investments are recorded at fair value unless the investment qualifies as an external investment pool under the guidance in GASB Statement No. 79. The fair value hierarchy categorizes the inputs to valuation techniques used to measure fair value into three levels:
The City’s cash deposits are covered by Federal depository insurance or by collateral held by the City’s custodial bank, which is pledged to a state trust fund that provides security for amounts held in excess of Federal Deposit Insurance Corporation (FDIC) coverage in accordance with the Florida Security for Public Deposits Act, Chapter 280, Florida Statutes.
The Florida Security for Public Deposits Act (the Act) established guidelines for qualification and participation by banks and savings associations, procedures for the administration of the collateral requirements and characteristics of eligible collateral. Under the Act, the qualified public depository must pledge at least 50% of the average daily balance for each month of all public deposits in excess of any applicable deposit insurance. Additional collateral up to a maximum of 125% may be required if deemed necessary under conditions set forth in the Act.
The government’s investment policies are governed by state statutes and local ordinance. The basic allowable investment instruments include Local Government Surplus Funds, or any governmental investments pool authorized pursuant to the Florida Interlocal Act, as provided by Section 163, Florida Statutes, SEC registered money market funds with the highest credit quality rating, interest bearing time deposits or savings accounts in qualified public depositories, and direct obligations of the U.S. Treasury.
The government’s pension trust funds are held in the Florida Municipal Pension Trust Fund (FMPTF), which is a local government investment pool and, therefore, considered an external investment pool.
At September 30, 2019, the government’s investment balances consisted of certificates of deposit with local banks and the pension trust funds held in the FMPTF. Asset allocation in the FMPTF external investment pool at September 30, 2019, is as follows:
Asset Allocation | |
Asset Allocation | Percentage |
Cash and Money Market | 0.9% |
Broad Market High Quality Bond | 14.4% |
Core Plus | 14.3% |
Diversified Large Cap Equity | 34.7% |
Diversified Small to Mid-Cap Equity | 11.5% |
International Equity | 14.5% |
Core Real Estate Portfolio | 9.7% |
Total | 100.0% |
Interest Rate Risk—Interest rate risk exists when there is a possibility the change in interest rates could adversely affect an investment’s fair value. The City does not have a policy for interest rate risk. The weighted average maturity (WAM) of the underlying debt investments in the FMPTF pool is used to determine interest rate risk when applicable.
Credit Risk—Credit risk exists when there is a probability that the issuer or other counterparty to an investment may be unable to fulfill its obligations. The government’s investment policy limits exposure to credit risk.
Custodial Credit Risk—Under GASB Statement No. 40, disclosure is only required if investments are uninsured, unregistered, and held by either the counterpart of the counterparty’s trust department or agent but not in the City’s name. The City’s investments are through the FMPTF in the FMiVT, which are evidenced by shares in the pool. Investments in the pools should be disclosed but not categorized because they are not evidenced by securities that exist in a physical or book entry form. The City’s investments are with the pool, not the securities that make up the pool and, therefore, no disclosure is required.
Foreign Current Risk—The City’s investments are part of FMiVT and those investments are not subject to foreign current risk.
CITY OF WILLISTON, FLORIDA | |||||
NOTES TO FINANCIAL STATEMENTS | |||||
Note 4 - Capital Assets | |||||
Capital asset activity for the year ended September 30, 2019, was as follows: | |||||
Transfers/ | |||||
Beginning Balance | Increases | Decreases | Adjustments | Ending Balance | |
Governmental Activities | |||||
Capital Assets, Not Being | |||||
Depreciated: | |||||
Land | $ 1,413,225 | $ - | $ - | $ - | $ 1,413,225 |
Construction in Progress | 868,773 | 11,870 | (835,076) | 9,787 | 55,354 |
Total Capital Assets, Not Being | |||||
Depreciated | 2,281,998 | 11,870 | (835,076) | 9,787 | 1,468,579 |
Capital Assets, Being | |||||
Depreciated: | |||||
Buildings and Improvements | 18,850,866 | 1,927,317 | - | (9,787) | 20,768,396 |
Equipment | 4,474,260 | 160,597 | (82,258) | - | 4,552,599 |
Total Capital Assets, Being | |||||
Depreciated | 23,325,126 | 2,087,914 | (82,258) | (9,787) | 25,320,995 |
Less Accumulated | |||||
Depreciation for: | |||||
Buildings and Improvements | (7,044,421) | (1,009,958) | - | - | (8,054,379) |
Equipment | (3,008,875) | (123,876) | 65,151 | - | (3,067,600) |
Total Accumulated Depreciation | (10,053,296) | (1,133,834) | 65,151 | - | (11,121,979) |
Total Capital Assets, Being | |||||
Depreciated, Net | 13,271,830 | 954,080 | (17,107) | (9,787) | 14,199,016 |
Total Governmental Activities | |||||
Capital Assets, Net | $ 15,553,828 | $ 965,950 | $ (852,183) | $ - | $ 15,667,595 |
Business-Type Activities | |||||
Capital Assets, Not Being | |||||
Depreciated: | |||||
Land and Land Improvements | $ 133,966 | $ - | $ - | $ - | $ 133,966 |
Construction in Progress - CDBG | - | - | - | - | - |
Construction in Progress - Non-CDBG | 2,557,840 | 400,172 | - | (2,958,012) | - |
Total Capital Assets, Not | |||||
Being Depreciated | 2,691,806 | 400,172 | - | (2,958,012) | 133,966 |
Capital Assets, Being | |||||
Depreciated: | |||||
Plant and Distribution | |||||
Systems | 14,301,276 | 9,026 | - | 2,915,747 | 17,226,049 |
Machinery and Equipment | 2,465,485 | 318,377 | - | 42,265 | 2,826,127 |
Total Capital Assets, Being | |||||
Depreciated | 16,766,761 | 327,403 | - | 2,958,012 | 20,052,176 |
Less Accumulated | |||||
Depreciation for: | |||||
Plant and Distribution | |||||
Systems | (9,416,661) | (515,918) | - | - | (9,932,579) |
Machinery and Equipment | (1,580,578) | (171,973) | - | - | (1,752,551) |
Total Accumulated Depreciation | (10,997,239) | (687,891) | - | - | (11,685,130) |
Total Capital Assets, Being | |||||
Depreciated, Net | 5,769,522 | (360,488) | - | 2,958,012 | 8,367,046 |
Business-Type Activities Capital | |||||
Assets, Net | $ 8,461,328 | $ 39,684 | $ - | $ - | $ 8,501,012 |
Depreciation expense was charged to functions/programs as follows:
Governmental Activities | |
General Government | $ 5,163 |
Law Enforcement | 89,561 |
Communications | 875 |
Planning and Zoning | 839 |
Streets and Sidewalks | 59,501 |
Building and Permitting | 367 |
Fire Control | 81,759 |
Legal and Legislative | 185 |
Parks and Playgrounds | 42,177 |
Library | 13,168 |
Community Redevelopment | 34,908 |
Airport Operations | 805,331 |
Total Depreciation Expense - Governmental Activities | $ 1,133,834 |
Business-Type Activities | |
Electric | $ 94,853 |
Water | 190,779 |
Natural Gas | 103,499 |
Sewer | 153,460 |
Sanitation | 97,440 |
Administrative Services - Utility | 47,860 |
Total Depreciation Expense - Business-Type Activities | $ 687,891 |
Note 5 - Interfund Receivable, Payables, Transfers, and Advances |
The outstanding balances between funds result mainly from the time lag between the dates that interfund goods and services are provided or reimbursable expenditures occur. All amounts are expected to be paid within one year. Noted no amounts receivable and/or payable as of fiscal year-end.
The composition of interfund advances as September 30, 2019, is as follows:
Advanced To | Advanced From | Amount |
General Fund | Utility Fund | $ 198,075 |
The advance was to fund the purchase of a fire truck and a prorata share is paid back annually.
The City makes transfers among its funds in the course of the fiscal year. The principal purpose of the transfers is to allocate resources from the enterprise funds to the general fund to assist with various governmental activities. Also, transfers are used to move unrestricted general fund revenues to finance various activities that the government must account for in the other funds in accordance with budgetary authorizations, including amounts provided as subsidies or matching funds for various grant programs. A summary of interfund transfers follows:
Transfers In Transfers (Out)
General Fund | $ 690,000 | $ 144,498 |
Utility Fund | 53,430 | 690,000 |
Community Redevelopment Fund | 91,068 | - |
Total Interfund Transfers | $ 834,498 | $ 834,498 |
Note 6 - Long-Term Debt |
Bank Notes Related to Governmental Activities—The government had one bank promissory note, which was for the purpose of financing a fire truck. Interest rate on the note is 2.50%. The original loan amount was $148,900 and is secured by a pledge of revenues received from Levy County for fire protection services. At September 30, 2019, total interest paid on this note was $2,196 and the final payment will be made during the 2022-2023 fiscal year.
Utility Water Well Bank Note—In July 2008, the government obtained a note with a local bank allowing borrowings up to $751,000 to finance construction of a utility water well. Interest is stated at 4.0% and will be adjustable annually, beginning on the date the final principal advance is made on the note. The adjusted rate on the note is the New York prime rate multiplied by a factor of .65 but shall never be less than 4.0%. Upon final principal advance, the government shall make 42 monthly payments of principal and interest until July 2019, at which time all outstanding principal and interest is due. At September 30, 2019, the adjusted interest rate was 4.0% and total interest paid on this note was $2,527. The final payment was made in the 2018-2019 fiscal year.
New City Hall Bank Note—In May 2018, the City obtained a bank note with a local bank for up to $3,000,000 to finance the demolition of the old City Hall building and construction of the new City Hall building. The interest rate will be 3.5% from May 8, 2018 through May 8, 2039. The City will have to pay, at closing, an origination cost of $3,000. The City will make 12 monthly payments of interest only, beginning May 8, 2018, followed by 240 payments in the amount required to amortize the unpaid principal balance. All outstanding principal and interest are due on May 8, 2039. At September 30, 2019, the interest rate was 3.5% and total interest paid on this note was $39,067.
September 30, 2019 | Principal | Interest |
2020 | $ 21,761 | $ 1,619 |
2021 | 22,311 | 1,069 |
2022 | 22,876 | 505 |
2023 | 7,923 | 40 |
2024 | - | - |
Total | $ 74,871 | $ 3,233 |
September 30, 2019 Principal Interest
2020 | $ 45,165 | $ 42,961 |
2021 | 46,771 | 41,255 |
2022 | 48,435 | 39,591 |
2023 | 50,158 | 37,869 |
2024 | 51,942 | 36,085 |
2025-2029 | 288,769 | 151,362 |
2030-2034 | 343,907 | 96,224 |
2035-2039 | 370,392 | 30,810 |
Total | $ 1,245,539 | $ 476,157 |
Changes in Long-Term Liabilities—Long-term liability activity for the year ended September 30, 2019, was as follows:
Beginning Balance | Increases | Decreases | Ending Balance | Due Within One Year | |
Governmental Activities Direct Borrowing: | |||||
Note Payable - Fire Truck | $ 96,055 | $ - | $ (21,184) | $ 74,871 | $ 21,761 |
Compensated Absences | 152,604 | 127,834 | (141,734) | 138,704 | 34,676 |
Special Termination Benefits | |||||
Payable *** | 20,593 | 1,500 | (1,500) | 20,593 | 1,500 |
Total Governmental Activities
Long-Term Activities Business-Type Activities Direct Borrowings:
Note Payable:
$ 269,252 $ 129,334 $ (164,418)
$ 234,168 $ 57,937
Utility Water System | $ 75,792 | $ - $ (75,792) | $ - $ - |
City Hall | 440,618 | 822,912 (17,991) | 1,245,539 45,165 |
516,410 | 822,912 (93,783) | 1,245,539 45,165 | |
Compensated Absences | 55,801 | 68,865 (49,540) | 75,126 18,781 |
Total Business-Type Activities | $ 572,211 | $ 891,777 $ (143,323) | $ 1,320,665 $ 63,946 |
*** Special termination benefits consist of monthly retirement benefits payable to the former Mayor of the City.
This benefit was based on services rendered to the City for greater than 20 years and is payable over the former Mayor's remaining life. The estimated balance of the benefits payable as of September 30, 2019, was $20,593.
Principal
and Estimated Outstanding
Description of Pledge Revenue Interest Percentage Principal and Pledged
Notes Revenue Received Paid Pledged Interest Through Governmental
Activity
Note Payable:
Fire Truck Levy County Board of County Commissioners for Revenues Fire
Protection Services $ 248,522 $ 23,380 8% $ 78,104 2023
Business-Type Activity
Note Payable:
CDBG Well Loan Net System
Revenues (1)(2) $ 352,606 $ 78,318 22% $ - -
City Hall Loan Net System
Revenues (1)(2) $ 274,288 $ 57,058 21% $ 1,721,697 2039
Net System Revenues - all excess revenues received by the City for the operation of utility system (after payment of associated operation and maintenance expense).
Per the loan agreement, pledged revenues for the City Hall Note will be “all utility system revenues”. Additionally, the City agrees to pledge such additional non-ad valorem tax revenues as is necessary. Information for pledged revenue amounts will be included when loan balance outstanding is finalized.
Pursuant to the provision of Section 112.0801, Florida Statutes, former employees who retire from the City and their dependents are eligible to participate in the City’s Health Plan for health and life insurance, as long as they pay a full premium applicable to the coverage elected.
Inactive Plan Members or Beneficiaries Currently Receiving Benefit Payments 2
Active Plan Members 43
Discount Rate: 3.58% per annum; this rate was used to discount all future benefit
payments and based on the return on the S & P Municipal Bond 20-year High Grade Index as of the measurement date.
Inflation: 3.50%
Salary Increases: 3.00% per annum Investment Rate of Return: 3.58%
Healthcare Cost Trend Rates: Increases in healthcare costs are assumed to be 7.50% for the 2018/2019
fiscal year graded down by 0.50% per year to 5.00% for the 2023/24 and later fiscal years.
Mortality Basis: Sex-distinct rates set forth in the PUB-2010 Mortality Table for general
and public safety employees, with full generational improvements in mortality using Scale MP-2017.
Changes: Since the prior measurement date, the discount rate was decreased from 3.64% per annum to 3.58% per annum, the monthly implied subsidy at age 55 for the 2018/19 fiscal year for the retiree and his spouse was decreased from $216.00 to $200.00, and the mortality basis was changed from the RP-2000 Mortality Table with generational improvements in mortality using Scale BB to the PUB-2010 Mortality Table with generational improvements in mortality using Scale MP-2017 Employees Covered: Regular, full-time employees for the City.
Types of Benefits Offered: Post-retirement medical, dental, vision, and life insurance benefits.
Premium: Retirees must pay the full monthly premium as determined by the insurance carrier for coverage other than medical and life insurance coverage for the retiree himself and must pay the full cost of health insurance coverage for himself above any explicit subsidies provided by the City. The City pays any applicable premiums for single coverage under the medical insurance program until age 65 for those employees who retire on or after age 62 with at least 25 years of service and who were covered under the City’s health insurance program for at least five years immediately prior to their retirement. In addition, the City pays the entire premium for a $15,000 life insurance policy to each retiree. Life insurance coverage decreases by 35% upon the attainment of age 65 and decreases by another 15% upon the attainment of age 70.
Liability
Changes for a Year:
Service Cost | 48,542 |
Demographic Gain/Loss | (1,654) |
Assumption Changes | (25,491) |
Expected Interest Growth | 12,783 |
Benefit Payments and Refunds | (37,793) |
Net Changes | (3,613) |
Balance at September 30, 2019 | $ 352,637 |
Comparison of Net OPEB Liability Using Alternative Discount Rates
1% Decrease | 3.58% Discount Rate | 1% Increase | |
Net OPEB Liability | $ 385,235 | $ 352,637 | $ 323,339 |
Comparison of Net OPEB Liability Using Alternative Healthcare Cost Trend Rates
7.5% Graded Down | |||
1% Decrease | to 5% | 1% Increase | |
Net OPEB Liability | $ 310,512 | $ 352,637 | $ 403,945 |
Fiscal Year | Deferred Inflows |
2020 | $ 2,504 |
2021 | 2,504 |
2022 | 2,504 |
2023 | 2,504 |
2024 | 2,504 |
Thereafter | 12,121 |
Total | $ 24,641 |
The City provides a 457 Deferred Compensation Plan for the City Manager. Contributions to the Plan for the year ended September 30, 2019, were $13,270.
The City maintains two single employer, defined benefit plans that separately cover full-time police officer employees and all other general employees. Prior to October 1, 2004, the City’s police officers were covered under the same defined benefit plan along with the City’s general employees. Effective October 1, 2004, the City established a separate plan and trust for police officers and transferred all liabilities for any accrued benefits, and the cash equivalents equal to the present value to pay the accrued benefits, to the new plan and trust.
Retirement Plan and Trust for Police Officers—The City sponsors and administers the Retirement Plan for the Police Officers of the City of Williston (the Plan). The Plan is considered a defined benefit single-employer plan and is accounted for as a separate pension trust fund. The Plan covers all full-time police officers. A City employee shall become a participant of the Plan at the time of employment. Participants contribute 5% of compensation to the Plan, whereas the City is required to contribute an amount actuarially determined using the aggregate actuarial cost method, currently 22.16% (October 1, 2019) of covered payroll. The cost of administering the Plan is financed by investment earnings.
Name of the Pension Plan: Retirement Plan and Trust for Police Officers of the City of Williston. Legal Plan Administrator: Board of Trustees of the Retirement Plan for the Police Officers of the
City of Williston Single-Employer Defined Benefit Pension Plan.
Pension Plan Reporting: The Plan issues a stand-alone financial report each year, which contains
information about the Plan’s fiduciary net position. The Plan’s fiduciary net position has been determined on the same basis used by the pension plan and is equal to the market value of the assets as calculated under the accrual basis of accounting. This report is available to the public at the Plan’s administrative office: Retirement Department, Florida League of Cities, Inc. P.O. Box 1757, Tallahassee, Florida 32302,
(800) 342-8112.
Employees Covered: Full-time police officers employed by the City of Williston. Types of Benefits Offered: Retirement, disability, and pre-retirement death benefits. Basic Pension Formula: 3.00% of average earnings times service.
Early Retirement Adjustment: Early retirement pension is reduced by 3% for each year by which the
early retirement date precedes the normal retirement date.
Disability Pension: Larger of basic pension formula or 42% of average earnings (for service-
connected disabilities).
Larger of basic pension formula or 25% of average earnings (for non- service-connected disabilities).
Disability benefits are offset as necessary to preclude the total of the disability compensation from exceeding average earnings.
Pre-Retirement Death Benefit: Basic pension formula payable for 10 years at early or normal retirement
age (payable to the beneficiary of vested participant).
Return of accumulated employee contributions (payable to the beneficiary of a non-vested participant).
Normal Retirement Age: Age 55 with at least five years of service (only for participants who were
fully vested at the time of the their transfer into the Plan from the general employees’ plan prior to June 1, 2008), or Age 55 with at least 10 years of service, or Age 52 with at least 25 years of service, or any age with at least 30 years of service.
Early Retirement Age: Age 50 with at least 10 years of service.
Vesting Requirement: 100% vesting after five years of service (only for participants who were
fully vested at the time of their transfer into the Plan from the general employees’ plan prior to June 1, 2008), or 100% vesting after 10 years of service.
Form of Payment: Actuarially increased single life annuity 10-year certain and life annuity.
Actuarially equivalent 50%, 662/3%, 75%, or 100% joint and contingent annuity. Any other actuarially equivalent form of payment approved by the Board of Trustees.
Average Earnings: Average of the highest five-years of pensionable earnings out of the last
10 years.
Cost-of-Living Adjustment: No automatic cost-of-living adjustment is provided. Deferred Retirement Option
Plan (DROP): A participant who has attained their normal retirement age is eligible to
participate in the DROP for a period of up to 60 months. The DROP accounts are credited with interest at the rate of 6.50% per annum.
Legal Authority: The Plan was established effective October 1, 2004, pursuant to City
ordinance and has been amended several times since that date.
Plan Amendments: Since the completion of the previous valuation, Ordinances 638 and 641
were adopted. These Ordinances added a DROP provision. This addition of the DROP had no actuarial impact.
Information used to determine the Net Pension Liability:
Employer’s Reporting Date: September 30, 2019
Measurement Date: September 30, 2019
Actuarial Valuation Date: October 1, 2018
Additional information as of the latest actuarial valuation is as follows:
Actuarial Cost Method Aggregate
Amortization Method Level Percentage, Open
Remaining Amortization Period 30 Years
Asset Valuation Method Market Value
Non-Investment Expenses Liabilities have been loaded by 2.75% to account for non-investment expenses.
Mortality Basis Sex-distinct rates set forth in the RP-2000 Blue Collar Mortality Table, with full generational improvements in mortality using Scale BB.
Retirement Retirement is assumed to occur at normal retirement age.
Future Contributions Contributions from the employer and employees are assumed to be made as legally required.
Changes No assumptions were changed since the prior measurement date.
Actuarial Assumptions:
Investment Rate of Return 7.00%
Projected Salary Increases 4.50% per annum
Non-Investment Expenses Liabilities have been loaded by 2.75%
Includes Inflation at * 2.92%
Discount Rate 7.00% (2.92% per annum is due to inflation)
Cost of Living Adjustments 0.0%
Changes No assumptions were changed since the prior measurement date.
*Same assumptions as used for the actuarial valuation of system.
Investment Category | Target Allocation | Expected Long-Term Real Return |
Core Bonds Core Plus | 15.00% 15.00% | 1.60% per annum 2.10% per annum |
U.S. Large Cap Equity | 34.00% | 4.60% per annum |
U.S. Small Cap Equity | 11.00% | 5.50% per annum |
Non-U.S. Equity | 15.00% | 6.70% per annum |
Core Real Estate | 10.00% | 5.00% per annum |
Total or Weighted Arithmetic Average | 100.00% | 4.23% per annum |
Current membership in the Plan is comprised of the following: | October 1, |
Group | 2019 |
Retirees and Beneficiaries Currently Receiving Benefits | 4 |
Terminated Plan Participants Entitled to but not yet | |
Receiving Benefits | 4 |
Active Plan Participants | 11 |
Total | 19 |
The components of the net pension liability (asset) of the sponsor on September 30, 2019, were as follows:
Total Pension Liability | $ 2,585,525 |
Plan Fiduciary Net Position | (2,692,252) |
Sponsor’s Net Pension Liability (Asset) | $ (106,727) |
Plan Fiduciary Net Position as a Percentage of | |
Total Pension Liability (Asset) | 104.12% |
The differences between the actuarial financial statements and the pension financial statement were due to timing differences.
The investments in the Police Officers separate Share Plan are not included in the calculation of the Plan Fiduciary Net Position, however, are included in the Statement of Fiduciary Net Position. These investments totaled $231,298 as of September 30, 2019.
Service Cost $ 113,336
Other Recognized Changes in Net Pension Liability:
Expected Interest Growth (7,566)
Investment Gain/Loss 9,154
Demographic Gain/Loss 539
Employee Contributions (24,421)
Administrative Expenses 10,954
Assumption Changes 20,920
Deferred Inflows and Deferred Outflows of Resources: | Deferred Outflows of Resources | Deferred Inflows of Resources |
Balance as of September 30, 2018 | $ 345,759 | $ 239,717 |
Amortization Payments | (95,315) | (64,703) |
Investment Gain/Loss | 40,066 | - |
Demographic Gain/Loss | 5,253 | - |
Balance as of September 30, 2019 | $ 295,763 | $ 175,014 |
Amortization schedule for deferred outflows and inflows of resources:
Year Ending September 30, | Deferred Outflows of Resources | Deferred Inflows of Resources |
2020 | $ 62,304 | $ 64,703 |
2021 | 62,304 | 60,432 |
2022 | 62,304 | 34,974 |
2023 | 59,859 | 5,709 |
2024 | 44,391 | 3,806 |
Thereafter | 4,601 | 5,390 |
Total | $ 295,763 | $ 175,014 |
1% Decrease Rate – 7.00% 1% Increase
Total Pension Liability $ 2,865,748 $ 2,585,525 $ 2,350,472
Less Fiduciary Net Position (2,692,252) (2,692,252) (2,692,252)
Net Pension Liability (Asset) $ 173,496 $ (106,727) $ (341,780)
Total Pension Plan Fiduciary Net Pension
Liability (a) Net Position (b) Asset (a+b) Reporting Period Ended September 30, 2018 $ 2,366,854 $ (2,514,158) $ (147,304)
Change for a Year:
Service Cost | 113,336 | - | 113,336 |
Interest | 169,828 | (177,394) | (7,566) |
Unexpected Investment Income | - | 40,066 | 40,066 |
Demographic Experience | 5,253 | - | 5,253 |
Employer Contributions | - | (97,045) | (97,045) |
Employee Contributions | - | (24,421) | (24,421) |
Benefit Payments and Refunds | (69,746) | 69,746 | - |
Administrative Expenses | - | 10,954 | 10,954 |
Assumption Changes | - | - | - |
Reporting Period Ended September 30, 2019 General Employees Plan | $ 2,585,525 | $ (2,692,252) | $ (106,727) |
Retirement Plan and Trust for General Employees—The government sponsors and administers the Retirement Plan and Trust for the General Employees of the government (the Plan). The Plan is considered a defined benefit single-employer plan and is accounted for as a separate pension trust fund. The Plan covers all full-time general employees. A government employee shall become a participant of the Plan at the time of employment.
Name of Pension Plan: Retirement Plan for the General Employees of the City of Williston.
Legal Plan Administrator: Board of Trustees of the Retirement Plan for the General Employees of
the City of Williston Single-Employer Defined Benefit Pension Plan.
Type of Plan: Single-Employer Defined Benefit Pension Plan. Current Contribution
Requirements: Employer contributions are actuarially determined, employees
contribute 5.00% of pensionable earnings; employee contribution requirement may be amended by City ordinance but employer contribution requirement is subject to State minimums.
Pension Plan Reporting: The Plan issues a stand-alone financial report each year, which contains
information about the Plans fiduciary net position. The Plan’s fiduciary net position has been determined on the same basis used by the pension plan and is equal to the market value of the assets as calculated under the accrual basis of accounting. This report is available to the public at the Plan’s administrative office: Retirement Department, Florida League of Cities, Inc. P.O. Box 1757, Tallahassee, Florida 32302, (800) 342-8112.
Employees Covered: Full-time employees of the City of Williston, other than Police Officers
and the City Manager.
Types of Benefits Offered: Retirement, disability, and pre-retirement death benefits. Basic Pension Formula: 2.25% of average earnings times service.
Early Retirement Adjustment: The early retirement pension is actuarially equivalent to the normal
retirement pension.
Disability Pension: The disability pension is actuarially equivalent to the normal retirement
pension.
Pre-Retirement Death Benefit: The pre-retirement death benefit is actuarially equivalent to the normal
retirement pension and is payable as a single life annuity or as a single lump sum payment to the beneficiary of a vested participant. Return of accumulated employee contributions (payable to the beneficiary of a non-vested participant).
Normal Retirement Age: Age 62 with at least five years of service. Early Retirement Age: Age 55 with at least five years of service. Vesting Requirement: 100% vesting after five years of service.
Form of Payment: Single life annuity. Actuarially equivalent 10-year certain and life
annuity. Actuarially equivalent 50%, 662/3%, 75%, or 100% joint and contingent annuity. Actuarially equivalent single lump sum payment. Any other actuarially equivalent form of payment approved by the Board of Trustees.
Average Earnings: Average of the highest five years of pensionable earnings out of the last
10 years; pensionable earnings include total compensation other than bonuses, lump sum payments, overtime pay, and extraordinary compensation.
Cost-of-Living Adjustment: None
DROP: A deferred retirement option plan (DROP) is available to those participants who have attained their early or normal retirement age and individuals may participate in the DROP for up to 60 months; DROP accounts are credited with interest at the rate of 6.50% per annum.
Legal Authority: The Plan was established effective October 1, 1983, pursuant to City
ordinance and has been amended several times since that date.
Changes: The benefit terms did not change from the prior measurement date. Additional information as of the latest actuarial valuation is as follows:
Valuation Date October 1, 2018
Actuarial Cost Method Aggregate
Amortization Method Level Percentage, Open
Remaining Amortization Period 30 Years
Asset Valuation Method Market Value
Mortality Basis Sex-distinct rates set forth in the RP-2000 Mortality Table, with full generational improvements in mortality using Scale BB.
Retirement Retirement is assumed to occur at normal retirement age.
Non-Investment Expenses Liabilities have been loaded by 2.75% to account for non-investment expenses.
Future Contributions Contributions from the employer and employees are assumed to be made as legally required.
Changes Since the prior measurement date, the discount rate was decreased from 9.08% per annum to 7.00% per annum.
Actuarial Assumptions:
Investment Rate of Return 7.00%
Projected Salary Increases 4.00%
Non-Investment Expenses Liabilities have been loaded by 2.25%
Includes Inflation at * 3.25%
Discount Rate 7.00% (2.92% per annum is due to inflation)
Cost of Living Adjustments 0.0%
Changes No assumptions were changed since the prior measurement date.
*Same assumptions as used for the actuarial valuation of system.
Current membership in the Plan is comprised of the following:
Group 2019
Retirees and Beneficiaries Currently Receiving Benefits 18
Terminated Plan Participants Entitled to but not yet
Receiving Benefits 32
Plan Participants:
Active 35
The components of the net pension liability of the sponsor on September 30, 2019, were as follows:
Total Pension Liability | $ 3,920,647 |
Plan Fiduciary Net Position | (4,722,611) |
Sponsor’s Net Pension Liability (Asset) | $ (801,964) |
Plan Fiduciary Net Position as a Percentage of Total Pension Liability | 120.45% |
The differences between the actuarial financial statements and the pension financial statement were due to timing differences related to investments.
Service Cost $ 170,840
Other Recognized Changes in Net Pension Liability:
Expected Interest Growth | (40,334) |
Investment Gain/Loss | 24,113 |
Demographic Gain/Loss | (60,942) |
Employee Contributions | (60,484) |
Administrative Expenses | 20,221 |
Assumption Changes | 81,651 |
Pension Expense (Negative) | $ 135,065 |
Determination of Long-Term Expected Rate of Return on Plan Assets: |
Investment Category | Target Allocation | Expected Long-Term Real Return |
Core Bonds | 15.00% | 1.60% per annum |
Core Plus | 15.00% | 2.10% per annum |
U.S. Large Cap Equity | 34.00% | 4.60% per annum |
U.S. Small Cap Equity | 11.00% | 5.50% per annum |
Non-U.S. Equity | 15.00% | 6.70% per annum |
Core Real Estate | 10.00% | 5.00% per annum |
Total or Weighted Arithmetic Average | 100.00% | 4.23% per annum |
Resources Resources
Amortization Payments (221,007) (176,185)
Investment Gain/Loss 78,364 -
Demographic Gain/Loss - 223,681
Other amounts reported as Deferred Outflows of Resources and Deferred Inflows of Resources related to pensions will be recognized in Pension Expense as follows:
Year Ending September 30, | Deferred Outflows of Resources | Deferred Inflows of Resources |
2020 | $ 142,221 | $ 176,187 |
2021 | 142,221 | 166,060 |
2022 | 137,173 | 110,587 |
2023 | 91,763 | 105,839 |
2024 | 76,091 | 92,217 |
Thereafter | 115,651 | 36,541 |
Total | $ 705,120 | $ 687,431 |
1% Decrease Rate – 7.00% 1% Increase
Total Pension Liability $ 4,419,268 $ 3,920,647 $ 3,507,284
Less Fiduciary Net Position (4,722,544) (4,722,611) (4,722,544)
Net Pension Liability (Asset) $ (303,276) $ (801,964) $ (1,215,260)
Liability (a) Net Position (b) Asset (a+b) Reporting Period Ended September 30, 2018 $ 3,969,492 $ (4,686,232) $ (716,740)
Change for a Year:
Service Cost | 170,840 | - | 170,840 |
Interest | 280,605 | (320,939) | (40,334) |
Unexpected Investment Income | - | 78,364 | 78,364 |
Demographic Experience | (223,621) | - | (223,621) |
Employer Contributions | - | (30,143) | (30,143) |
Employee Contributions | - | (60,484) | (60,484) |
Benefit Payments and Refunds | (276,669) | 276,669 | - |
Administrative Expenses | - | 20,154 | 20,154 |
Assumption Changes | - | - | - |
Reporting Period Ended September 30, 2019 | $ 3,920,647 | $ (4,722,611) | $ (801,964) |
Retirement | Retirement | ||
Plan and Trust | Plan and Trust | ||
for the Police Officers | for the General Employees | Total | |
Assets | |||
Cash and Money Market | $ 26,214 | $ 42,444 | $ 68,658 |
Investment in External Investment Pool at Fair Value | 2,886,446 | 4,673,585 | 7,560,031 |
Contributions Receivable | 10,891 | 6,514 | 17,405 |
Total Assets | 2,923,551 | 4,722,543 | 7,646,094 |
Liabilities | |||
Accrued Expenses | 2,456 | 3,358 | 5,814 |
Total Liabilities | 2,456 | 3,358 | 5,814 |
Net Positions - Held in Trust | |||
for Pension Benefits | $ 2,921,095 | $ 4,719,185 | $ 7,640,280 |
Retirement | Retirement | ||
Plan and Trust for the Police | Plan and Trust for the General | ||
Officers | Employees | Total | |
Additions | |||
Contribution: Employer | $ 95,072 | $ 24,315 | $ 119,387 |
State | 26,515 | - | 26,515 |
Employees | 24,118 | 60,798 | 84,916 |
Total Contributions | 145,705 | 85,113 | 230,818 |
Investment Earnings | 150,217 | 242,574 | 392,791 |
Total Additions | 295,922 | 327,687 | 623,609 |
Deductions | |||
Benefits Paid | 69,746 | 219,405 | 289,151 |
Lump Sum Distributions | - | 57,264 | 57,264 |
Administrative Expenses | 11,443 | 20,238 | 31,681 |
Transfers out | (2,275) | 2,275 | - |
Total Deductions | 78,914 | 299,182 | 378,096 |
Change in Net Position | 217,008 | 28,505 | 245,513 |
Net Position Held in Trust for Pension Benefits, Beginning of Year | 2,704,087 | 4,690,680 | 7,394,767 |
Net Position Held in Trust for | |||
Pension Benefits, End of Year | $ 2,921,095 | $ 4,719,185 | $ 7,640,280 |
All fire employees of the City are eligible to participate in the System. Special risk employees who retire at or after age 55, with six years of creditable service are entitled to a retirement benefit, payable monthly for life, equal to the product of: 1) average monthly compensation in the highest five years of creditable service; 2) creditable service during the appropriate period; and 3) the appropriate benefit percentage. Benefits fully vest on reaching six years of service. Vested employees may retire after six years of creditable service and receive reduced retirement benefits. The System also provides death benefits, disability benefits, and annual cost-of-living adjustments. Benefits are established by Florida Statute. Beginning in 2011, the state mandated a 3% contribution to the plan by the employees. The City currently only has fire employees that participate in Florida Retirement System.
The funding methods and the determination of benefits payable are provided in various acts of the Florida Legislature. These acts provide that employers, such as the City, are required to contribute 24.48% of the compensation for Regular Special Risk and 38.59% for Administrative (with 1.66% for HIS) as of September 30, 2019. In addition, employees that are not participating in the DROP program are required to contribute 3% of their gross salary.
The City contributed 100% of the required contributions to the System for the year ended September 30, 2019, as follows:
Year Amount
2019 $ 78,798
Pension Liabilities, Pension Expense, and Deferred Outflows of Resources and Deferred Inflows of Resources Related to Pensions—At September 30, 2019, the City reported a net pension liability of $756,697 for its proportionate share of the net pension liability. The net pension liability was measured as of June 30, 2019, and the total pension liability used to calculate the net pension liability was determined by an actuarial valuation as of July 1, 2019. The City’s proportionate share of the net pension liability was based on projection of the City’s long-term share of contributions to the pension plan relative to the projected contributions of all participating members, actuarially determined. At June 30, 2019, the City’s proportionate share of the FRS liability was .002197326458% and increase of .00026870868% from the prior year. The City opted to pay retirement on the fire employees in the 2018/2019 budget process.
Pension Expense and Deferred Outflows of Resources and Deferred Inflows of Resources—For the year ended September 30, 2019, the Sponsor will recognize a Pension Expense of $169,987. On September 30, 2019, the Sponsor reported Deferred Outflows of Resources and Deferred Inflows of Resources related to pensions from the following sources:
Deferred Inflow | Deferred Outflow | |
Funds | Funds | |
Differences Between Expected and Actual Experience | $ 470 | $ 44,882 |
Change in Assumptions | - | 194,352 |
Net Difference Between Projected and Actual Earnings | ||
on Pension Plan Investments | 41,864 | - |
Changes in Proportion and Differences Between the | ||
City Contributions and Proportionate Share of | ||
Contributions | - 233,758 | |
City Contributions Subsequent to Measurement Date | - 21,207 | |
Total | $ 42,334 $ 494,199 |
The Deferred Outflows of Resources related to pensions totaling $21,207 resulting from City contributions subsequent to the measurement date, will be recognized as a reduction of the net pension liability in the year ending September 30, 2020. Other amounts reported as deferred outflows of resources and deferred inflows of resources related to pensions will be recognized in pension expense as follows:
Year | Total Inflows/Outflows |
2020 | $ 129,220 |
2021 | 79,354 |
2022 | 109,858 |
2023 | 79,630 |
2024 | 26,696 |
Thereafter | 5,900 |
Total | $ 430,658 |
The total pension liability in the July 1, 2019, actuarial valuation was determined using the following actuarial assumptions, applied to all periods included in the measurement:
Inflation 2.60%
Salary Increases 3.25% Including Inflation
Investment Rate of Return 7.10%, Net Pension Plan Investment Expense, Including
Inflation
Mortality rates were based on the Generational RP-2000 with Projection Scale BB.
The actuarial assumptions used in the July 1, 2019 valuation, were based on the results of an actuarial experience study for the period June 30, 2013 through June 30, 2018.
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. The target allocation and best estimates of arithmetic real rates of return for each major asset class are summarized in the following table:
Asset Class | Target Allocation | Annual Arithmetic Return | Compound Annual (Geometric) Return | Standard Deviation |
Cash | 1.0% | 3.3% | 3.3% | 1.2% |
Fixed Income | 18.0% | 4.1% | 4.1% | 3.5% |
Global Equity | 54.0% | 8.0% | 6.8% | 16.5% |
Real Estate | 11.0% | 6.7% | 6.1% | 11.7% |
Private Equity | 10.0% | 11.2% | 8.4% | 25.8% |
Strategic Investments | 6.0% | 5.9% | 5.7% | 6.7% |
Total | 100% |
Discount Rate—The discount rate used to measure the total pension liability was 7.00 percent. In general, the discount rate for calculating the total pension liability under GASB Statement No. 67 is equal to the single rate equivalent to discounting at the long-term expected rate of return for benefit payments prior to the projected depletion date. The discount rate used in the 2019 valuation was updated from 7.10 percent to 7.00 percent. The rate of return assumption is a prescribed assumption as defined by ASOP 27. The 7.00 percent assumption was adopted by the 2018 FRS Actuarial Assumption Conference.
Sensitivity of the City’s Proportionate Share of the Net Position Liability to Changes in the Discount Rate— The following presents the City’s proportionate share of the net pension liability calculated using the discount rate of 7.00 percent, as well as what the City’s proportionate share of the net pension liability would be if it were calculated using a discount rate that is 1-percentage-point lower (6.00 percent) or 1- percentage-point higher (8.00 percent) than the current rate:
1% Decrease | Current Discount 1% Increase | |
5.90% | Rate – 6.90% 7.90% | |
City’s Proportionate Share of the Net Pension Liability | $ 1,308,077 | $ 756,697 $ 296,201 |
FRS Pension Plan Fiduciary Net Position—Detailed information about pension plan’s fiduciary net position is available in the separately issued FRS Comprehensive Annual Financial Report.
Plan Description—The HIS Pension Plan (HIS Plan) is a cost-sharing, multiple-employer defined benefit pension plan established to provide a monthly subsidy payment to retired members of any state- administered retirement system in order to assist such retired members in paying the costs of health insurance. Persons are eligible for HIS payments who are retired under a state-administered retirement system, or a beneficiary who is a spouse or financial dependent entitled to receive benefits under a state- administered retirement system, except those individuals who are pension recipients under Sections 121.40, 237.08(18)(a), and 250.22, Florida Statutes, or recipients of health insurance coverage under Section 110.1232, Florida Statutes, or any other special pension or relief act are not eligible for such pension payments. A person is deemed retired from a state-administered retirement system when he or she terminates employment with all employers participating in the FRS and:
For a member of the FRS investment plan, the participant meets the age or service requirements to qualify for normal retirement per Section 121.021(29), Florida Statutes and meets the definition of retiree in Section 121.4501(2), Florida Statutes.
For a member of the FRS defined benefit pension plan, or any employee who maintains creditable service under the pension plan and the investment plan, the member begins drawing retirement benefits from the pension plan.
Any person retiring on or after July 1, 2001, as a member of the FRS, including a member of the investment plan, must satisfy the vesting requirements for his or her membership class under the pension plan as administered under Chapter 121, Florida Statutes. Any person retiring due to disability must qualify for a regular or in-line-of-duty disability benefit per provisions under Chapter 112, Florida Statutes. Additionally, participants in the Senior Management Service Optional Annuity Program and the State City System Optional Retirement Program are not eligible to receive benefits from the HIS Plan.
Benefits Provided—The benefit is a monthly payment to assist retirees of state-administered retirement systems in paying their health insurance costs and is administered by the Department of Management Services, Division of Retirement.
For the fiscal year ended June 30, 2019, eligible retirees and beneficiaries received a monthly HIS payment equal to the number of years of creditable service completed at the time of retirement multiplied by $5. The payments are at least $30 but not more than $150 per month, pursuant to Section 112.363, Florida Statutes. To be eligible to receive a HIS benefit, a retiree under a state-administered retirement system must provide proof of health insurance coverage, which can include Medicare.
Contributions—The HIS Program is funded by required contributions from FRS participating employers as set by the Legislature. Employer contributions are a percentage of gross compensation for all active FRS members. For the fiscal year ended June 30, 2019, the contribution rate was 1.66 percent of payroll. The state contributed 100 percent of its statutorily required contributions for the current and preceding three years. HIS contributions are deposited in a separate trust fund from which HIS payments are authorized. HIS benefits are not guaranteed and are subject to annual legislative appropriation. In the event the legislative appropriation or available funds fail to provide full subsidy benefits to all participants, benefits may be reduced or canceled.
The City’s contributions to the HIS defined benefit pension plan are reported as a total with the pension plan contributions listed above.
Pension Liabilities, Pension Expense, and Deferred Outflows of Resources and Deferred Inflows of Resources Related to HIS—At September 30, 2019, the City reported a net pension liability of $100,045 for its proportionate share of the net pension liability for HIS. The net pension liability was measured as of June 30, 2019, and the total pension liability used to calculate the net pension liability was determined by an actuarial valuation as of July 1, 2019. The City’s proportionate share of the net pension liability was based on projection of the City’s long-term share of contributions to the pension plan relative to the projected contributions of all participating members, actuarially determined. At June 30, 2019, the City’s proportionate share was 0.0089413716%, which was an increase of 0.00011339147% from its proportionate share measured as of June 30, 2018.
For the year ended September 30, 2019, the City recognized pension expense is listed above. In addition, the City reported deferred outflows of resources and deferred inflows of resources related to pensions from the following sources:
Deferred | Deferred | |
Inflow Funds | Outflow Funds | |
Differences Between Expected and Actual Experience | $ 123 | $ 1,215 |
Change in Assumptions Net Difference Between Projected and Actual Earnings on | 8,177 | 11,584 |
Pension Plan Investments | - | 65 |
Changes in Proportion and Differences Between the City | ||
Contributions and Proportionate Share of Contributions | - 59,858 | |
City Contributions Subsequent to Measurement Date | - 1,482 | |
Total | $ 8,300 $ 74,204 |
The deferred outflows of resources related to pensions totaling $1,482 resulting from City contributions subsequent to the measurement date, will be recognized as a reduction of the net pension liability in the year ending September 30, 2020. Other amounts reported as deferred outflows of resources and deferred inflows of resources related to pensions will be recognized in pension expense as follows:
September 30, | Inflows/Outflows |
2020 | $ 14,379 |
2021 | 13,991 |
2022 | 13,286 |
2023 | 11,815 |
2024 | 7,401 |
Thereafter | 3,550 |
Total | $ 64,422 |
Actuarial Assumptions—The total pension liability in the July 1, 2019, actuarial valuation was determined using the following actuarial assumptions, applied to all periods included in the measurement:
Inflation 2.60%
Salary Increase 3.25% Average, Including Inflation Bond Buyer General Obligation 20-Bond
Municipal Bond 3.50%
Mortality rates were based on the Generational RP-2000 with Projection Scale BB.
The actuarial assumptions used in the July 1, 2019, valuation were based on the results of an actuarial experience study for the period July 1, 2008 through June 30, 2013.
Discount Rate—The discount rate used to measure the total pension liability was 3.87 percent. In general, the discount rate for calculating the total pension liability under GASB Statement No. 67 is equal to the single rate equivalent to discounting at the long-term expected rate of return for benefit payments prior to the projected depletion date. Because the HIS benefit is essentially funded on a pay-as-you-go basis, the depletion date is considered to be immediate, and the single equivalent discount rate is equal to the municipal bond rate selected by the plan sponsor. The discount rate used in the 2019 valuation was updated from 3.87 percent to 3.50 percent, reflecting the change in the Bond Buyer General Obligation 20-Bond Municipal Bond Index as of June 30, 2019.
Sensitivity of the City’s Proportionate Share of the Net Pension Liability to Changes in the Discount Rate— The following presents the City’s proportionate share of the net pension liability calculated using the discount rate of 3.50 percent, as well as what the City’s proportionate share of the net pension liability would be if it were calculated using a discount rate that is 1-percentage-point lower (2.50 percent) or 1- percentage-point higher (4.50 percent) than the current rate:
1% Decrease | Current Discount | 1% Increase |
2.50% | Rate 3.50% | 4.50% |
City’s Proportionate Share of the
Net Pension Liability $ 114,206 $ 100,045 $ 88,250
Pension Plan Fiduciary Net Position—Detailed information about the pension plan’s fiduciary net position is available in the separately issued FRS Comprehensive Annual Financial Report.
Allowances for doubtful accounts at September 30, 2019, are as follows:
Utility Fund | $ 58,314 |
General Fund | 16,339 |
Airport Fund | 38,195 |
Total Allowances for Doubtful Accounts | $ 112,848 |
The government is exposed to various risks of loss related to torts; theft of, damage to and destruction of assets; errors and omissions; workers’ compensation; and natural disasters for which the government carries commercial insurance. There were no settlements in excess of the insurance coverage in any of the three prior fiscal years.
Amounts received or receivable from grant agencies are subject to audit and adjustment by grantor agencies. Any disallowed claims, including amounts collected, may constitute a liability of the applicable funds. The amount, if any, of expenditures that may be disallowed by the grantor cannot be determined at this time, although the government expects such amounts, if any, to be immaterial.
During the fiscal year, the City did not expend greater than $750,000 in federal awards or state financial assistance, therefore an audit in accordance with Title 2 (Uniform Guidance) U.S. Code of Federal Regulation (CFR) Part 200 and the Florida Single Audit Act was not required.
The COVID-19 pandemic has created economic disruptions throughout the country as of the date of our report, which could cause significant declines in user fees, state shared revenues, financial markets, and economic activity overall. The ultimate effect of these items to the City and all local governments is expected to be significant but is not quantifiable at this time.
The following supplementary schedules present trend information regarding the retirement plans for the City’s General Employees and Police Officers retirement plans; retirement plans for the City’s Firefighters and Other Postemployment Benefits. This information is necessary for a fair presentation in conformity with generally accepted accounting principles.
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
Total Pension Liability | ||||||
Service Cost | $ 113,336 | $ 101,591 | $ 91,379 | $ 81,601 | $ 59,909 | $ 62,994 |
Interest on the Total Pension Liability | 169,828 | 157,781 | 141,704 | 103,951 | 136,436 | 114,442 |
Demographic Experience | 5,253 | (28,525) | (17,330) | 26,226 | 19,567 | - |
Assumption Changes | - | - | 65,439 | 354,990 | (216,983) | - |
Benefit Payments, Including Refunds of Employee Contributions | (69,746) | (71,101) | (54,371) | (37,231) | (37,236) | (85,337) |
Net Change in Total Pension Liability | 218,671 | 159,746 | 226,821 | 529,537 | (38,307) | 92,099 |
Total Pension Liability, | ||||||
Beginning of Year | 2,366,854 | 2,207,108 | 1,980,287 | 1,450,750 | 1,489,057 | 1,396,958 |
Total Pension Liability, | ||||||
End of Year (a) | $ 2,585,525 | $ 2,366,854 | $ 2,207,108 | $ 1,980,287 | $ 1,450,750 | $ 1,489,057 |
Plan Fiduciary Net Position | ||||||
Contributions - Employer | $ (97,045) | $ (90,446) | $ (74,311) | $ (79,553) | $ (75,005) | $ (119,278) |
Contributions - Employee | (24,421) | (21,005) | (18,698) | (18,330) | (18,053) | (21,100) |
Net Investment Income | (137,328) | (173,485) | (269,174) | (149,871) | 2,555 | (134,338) |
Benefit Payments | 69,746 | 71,101 | 54,371 | 37,231 | 37,236 | 44,390 |
Administrative Expense | 10,954 | 10,325 | 9,711 | 8,354 | 10,065 | 7,685 |
Net Change in Plan Fiduciary | ||||||
Net Position | (178,094) | (203,510) | (298,101) | (202,169) | (43,202) | (222,641) |
Plan Fiduciary Net Position,
Beginning of Year (2,514,158) (2,310,648) (2,012,547) (1,810,378) (1,767,176) (1,544,535)
Plan Fiduciary Net Position,
End of Year (b)
Net Pension Liability (Asset) -
$ (2,692,252) $
(2,514,158) $
(2,310,648) $
(2,012,547) $
(1,810,378) $
(1,767,176)
Ending (a) - (b) | $ (106,727) | $ (147,304) | $ (103,540) | $ (32,260) | $ (359,628) | $ (278,119) |
Plan Fiduciary Net Position as a | ||||||
Percentage of Total Pension Liability | 104.13% | 106.22% | 104.69% | 101.63% | 124.79% | 118.68% |
Covered Payroll** | $ 44,302 | $ 402,249 | $ 363,641 | $ 331,296 | $ 337,006 | $ 306,244 |
Net Pension Liability as a Percentage of Covered Payroll | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
* GASB Statement No. 67 was adopted for the 2014 Fiscal Year and the 10-year trend information will be developed from that date forward.
**For the 2017 fiscal year, the covered payroll was based on pensionable salary.
CITY OF WILLISTON, FLORIDA | ||||||
RETIREMENT PLAN AND TRUST FOR POLICE OFFICERS | ||||||
FOR YEAR ENDED SEPTEMBER 30, 2019 | ||||||
SCHEDULE OF CONTRIBUTIONS | ||||||
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
Actuarially Determined Contribution | $ 100,309 | $ 94,683 | $ 82,868 | $ 80,725 | $ 75,174 | $ 117,485 |
Contributions in Relation to the | ||||||
Actuarially Determined Contribution | 97,045 | 90,446 | 74,311 | 79,553 | 75,005 | 119,278 |
Contribution Deficiency (Excess) | $ 3,264 | $ 4,237 | $ 8,557 | $ 1,172 | $ 169 | $ (1,793) |
Covered Payroll | $ 444,302 | $ 402,249 | $ 363,641 | $ 331,296 | $ 337,066 | $ 306,244 |
Contributions as a Percentage | ||||||
of Covered Payroll | 21.84% | 22.49% | 20.44% | 24.01% | 22.25% | 38.95% |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
Total Pension Liability | ||||||
Service Cost | $ 170,840 | $ 141,746 | $ 121,584 | $ 128,374 | $ 95,658 | $ 101,093 |
Interest on the Total Pension Liability | 280,605 | 286,840 | 268,562 | 212,271 | 297,696 | 260,459 |
Demographic Experience | (223,621) | (115,227) | 32,335 | 104,482 | (250,574) | - |
Assumption Changes | - | - | 265,359 | 695,988 | (302,502) | - |
Benefit Payments, Including Refunds of Employee Contributions | (276,669) | (423,229) | (446,417) | (322,256) | (201,578) | (211,313) |
Net Change in Total Pension Liability | (48,845) | (109,870) | 241,423 | 818,859 | (361,300) | 150,239 |
Total Pension Liability, | ||||||
Beginning of Year | 3,969,492 | 4,079,362 | 3,837,939 | 3,019,080 | 3,380,380 | 3,230,141 |
Total Pension Liability, | ||||||
End of Year (a) | $ 3,920,647 | $ 3,969,492 | $ 4,079,362 | $ 3,837,939 | $ 3,019,080 | $ 3,380,380 |
Plan Fiduciary Net Position | ||||||
Contributions - Employer | $ (30,143) | $ (107,990) | $ (76,582) | $ (32,832) | $ (50,643) | $ (112,114) |
Contributions - Employee | (60,484) | (53,296) | (53,684) | (41,937) | (48,533) | (48,537) |
Net Investment Income | (242,575) | (338,157) | (573,325) | (343,551) | (3,205) | (368,167) |
Benefit Payments | 276,669 | 423,229 | 446,417 | 322,256 | 201,578 | 384,331 |
Administrative Expense | 20,221 | 20,487 | 19,911 | 17,752 | 18,972 | 18,141 |
Net Change in Plan Fiduciary | ||||||
Net Position | (36,312) | (55,727) | (237,263) | (78,312) | 118,169 | (126,346) |
Plan Fiduciary Net Position,
Beginning of Year (4,686,232) (4,630,505) (4,393,242) (4,314,930) (4,433,099) (4,306,753)
Plan Fiduciary Net Position,
End of Year (b) | $ (4,722,544) | $ (4,686,232) | $ (4,630,505) | $ (4,393,242) | $ (4,314,930) | $ (4,433,099) |
Net Pension Liability (Asset) - Ending (a) + (b) | $ (801,897) | $ (716,740) | $ (551,143) | $ (555,303) | $ (1,295,850) | $ (1,052,719) |
Plan Fiduciary Net Position as a | ||||||
Percentage of Total Pension Liability | 120.45% | 118.06% | 113.51% | 114.47% | 142.92% | 131.14% |
Covered Payroll** | $ 1,053,876 | $ 895,351 | $ 787,576 | $ 880,740 | $ 941,185 | $ 824,054 |
Net Pension Liability as a Percentage of Covered Payroll | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
GASB Statement No. 67 was adopted for the 2014 Fiscal Year and the 10-year trend information will be developed from that date forward.
**For the 2017 fiscal year, the covered payroll was based on pensionable salary.
2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
$ 75,498 | $ 56,834 | $ 106,400 | $ 57,705 | $ 34,167 | $ 50,478 |
30,143 | 107,990 | 76,582 | 32,832 | 50,643 | 112,114 |
$ 45,355 | $ (51,156) | $ 29,818 | $ 24,873 | $ (16,476) | $ (61,636) |
$ 1,053,876 | $ 895,351 | $ 787,576 | $ 880,740 | $ 941,185 | $ 824,054 |
2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
$ 75,498 | $ 56,834 | $ 106,400 | $ 57,705 | $ 34,167 | $ 50,478 |
30,143 | 107,990 | 76,582 | 32,832 | 50,643 | 112,114 |
$ 45,355 | $ (51,156) | $ 29,818 | $ 24,873 | $ (16,476) | $ (61,636) |
$ 1,053,876 | $ 895,351 | $ 787,576 | $ 880,740 | $ 941,185 | $ 824,054 |
Actuarially Determined Contribution Contributions in Relation to the
Actuarially Determined Contribution Contribution Deficiency (Excess)
Covered Payroll
Contributions as a Percentage
of Covered Payroll 2.86% 12.06% 9.72% 3.73% 5.38% 13.61%
*GASB Statement No. 67 was adopted for the 2014 Fiscal Year and the 10-Year trend information will be developed from that date forward.
The actuarially determined contribution rates in the schedule of contributions are calculated as of October 1, 2018, one year prior to the end of the fiscal year in which contributions are reported. The following actuarial methods and assumptions were used to determine the most recent contribution rate reported in that schedule:
Police Officers' Pension Plan | General Employees' Pension Plan | |
Valuation Date | October 1, 2018 | October 1, 2018 |
Actuarial Cost Method | Aggregate | Aggregate |
Amortization Method | Level Percentage, | Level Percentage, |
Open | Open | |
Remaining Amortization Period | 30 Years | 30 Years |
Asset Valuation Method | Market Value | Market Value |
Salary Increase | 4.5% per Annum | 4.00% per Annum |
Discount Rate | 7.00% | 7.00% |
There were no changes in assumptions in either plan.
CITY OF WILLISTON, FLORIDA | |||
FLORIDA RETIREMENT SYSTEM PENSION PLAN (1) | |||
SCHEDULE OF THE CITY'S PROPORTIONATE SHARE OF THE NET PENSION LIABILITY | |||
2019 | 2018 | 2017 | |
City's Proportion of the Net Pension Liability | 0.0021972346% | 0.0019285260% | 0.00120060470% |
City's Proportionate Share of the Net Pension Liability | $ 756,697 | $ 580,882 | $ 355,131 |
City's Covered Payroll (June 30) | $ 299,039 | $ 255,001 | $ 154,244 |
City's Proportionate Share of the Net Pension Liability | |||
as a Percentage of its Covered Payroll | 253.04% | 227.80% | 230.24% |
Plan Fiduciary Net Position as a Percentage of the | |||
Total Pension Liability | 0.00% | 84.26% | 83.89% |
SCHEDULE OF CITY CONTRIBUTIONS | |||
2019 | 2018 | 2017 | |
Contractually Required Contribution | $ 73,666 | $ 59,700 | $ 55,327 |
Contributions in Relation to the Contractually Required | |||
Contribution | (73,666) | (59,700) | (55,327) |
Contribution Deficiency (Excess) | - | - | - |
City's Covered Payroll (September 30) | 315,454 | 250,613 | 154,244 |
Contributions as a Percentage of Covered Payroll | 23.35% | 23.82% | 35.87% |
(1) 2017 was the first year that the City's Firefighters were entered into the Plan. Information for the subsequent | |||
ten years' data will be accumulated. |
CITY OF WILLISTON, FLORIDA | |||
FLORIDA HEALTH INSURANCE SUBSIDY PENSION PLAN (1) | |||
SCHEDULE OF THE CITY'S PROPORTIONATE SHARE OF THE NET PENSION LIABILITY | |||
2019 | 2018 | 2017 | |
City's Proportion of the Net Pension Liability | 0.00089413716% | 0.00078074600% | 0.00047024182% |
City's Proportionate Share of the Net Pension Liability | $ 100,045 | $ 82,635 | $ 50,280 |
City's Covered Payroll (June 30) | $ 299,039 | $ 255,001 | $ 154,244 |
City's Proportionate Share of the Net Pension Liability | |||
as a Percentage of its Covered Payroll | 33.46% | 32.41% | 32.60% |
Plan Fiduciary Net Position as a Percentage of the | |||
Total Pension Liability | 0.00% | 2.15% | 1.64% |
SCHEDULE OF CITY CONTRIBUTIONS | |||
2019 | 2018 | 2017 | |
Contractually Required Contribution | $ 5,133 | $ 4,160 | $ 2,560 |
Contributions in Relation to the Contractually Required | |||
Contribution | (5,133) | (4,160) | $ (2,560) |
Contribution Deficiency (Excess) | - | - | - |
City's Covered Payroll (September 30) | $ 315,454 | $ 250,613 | $ 154,244 |
Contributions as a Percentage of Covered Payroll | 1.63% | 1.66% | 1.66% |
(1) 2017 was the first year that the City's Firefighters were entered into the Plan. Information for the subsequent ten years' data will be accumulated. |
CITY OF WILLISTON, FLORIDA | ||
OTHER POSTEMPLOYMENT BENEFITS (OPEB) PLAN | ||
SCHEDULE OF CHANGES IN TOTAL OPEB LIABILITY | ||
Fiscal Year | Fiscal Year | |
2019 | 2018 | |
Total OPEB Liability: | ||
Service Cost | $ 48,542 | $ 52,877 |
Expected Interest Growth | 12,783 | 13,394 |
Demographic Gain/Loss | (1,654) | - |
Difference Between Expected and Actual Expense | ||
Amortization | (24,641) | - |
Changes in Assumptions and Other Inputs | (850) | - |
Benefit Payments | (37,793) | (51,738) |
Net Change in Total OPEB Liability | (3,613) | 14,533 |
Total OPEB Liability - Beginning | 356,250 | 341,717 |
Total OPEB Liability - Ending | $ 352,637 | $ 356,250 |
Covered Payroll | $ 1,730,542 | $ 1,586,211 |
Total OPEB Liability as a Percentage of Covered Payroll | 20.38% | 22.46% |
Note: No Plan assets are accumulated in a Trust that meets the criteria in paragraph 4 of GASB Statement No. 75 to pay | ||
related benefits. | ||
Assumption Changes: Since the prior measurement date, the discount rate was decreased from 3.64% per annum to 3.58% per annum, the monthly implied subsidy at age 55 for the 2018/19 fiscal year for the retiree and his spouse was decreased from $216 to $200, and the mortality basis was changed from the RP-2000 Mortality Table with generational improvements in mortality using Scale BB to the PUB-2010 Mortality Table with generational improvements in mortality using Scale MP-2017. | ||
Historical information is required only for measurement periods for which GASB Statement No. 75 is applicable. Future | ||
years' information will be displayed as it becomes available for a period of up to 10 years. |
Honorable Mayor and City Council City of Williston
Williston, Florida
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, the business-type activities, each major fund and the aggregate remaining fund information of the City of Williston, Florida (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, and have issued our report thereon dated June 23, 2020.
In planning and performing our audit of the financial statements, we considered the City’s internal control over financial reporting (internal control) to determine the audit procedures that are appropriate in the circumstances for the purpose of expressing our opinions on the financial statements, but not for the purpose of expressing an opinion on the effectiveness of the City’s internal control. Accordingly, we do not express an opinion on the effectiveness of the City’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 entity’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 may exist that have not been identified.
Honorable Mayor and City Council City of Williston
Williston, Florida
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 City’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 City’s internal control and compliance. Accordingly, this communication is not suitable for any other purpose.
June 23, 2020
Ocala, Florida
Honorable Mayor and City Council City of Williston
Williston, Florida
We conducted our audit in accordance with auditing standards generally accepted in the United States of America; the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States and Chapter 10.550, Rules of the Auditor General.
We have issued our Independent Auditor’s Report on Internal Control over Financial Reporting and on Compliance and Other Matters Based on an Audit of the Financial Statements Performed in Accordance with Government Auditing Standards and Independent Accountant’s Report on an examination conducted in accordance with American Institute of Certified Public Accountants Professional Standards, AT-C Section 315, regarding compliance requirements in accordance with Chapter 10.550, Rules of the Auditor General. Disclosures in those reports, which are dated June 23, 2020, should be considered in conjunction with this management letter.
Section 10.554(1)(i)1., Rules of the Auditor General, requires that we determine whether or not corrective actions have been taken to address findings and recommendations made in the preceding annual financial audit report. There were no findings or recommendations made in the preceding annual financial audit report.
Section 10.554(1)(i)4., Rules of the Auditor General, requires that the name or official title and legal authority for the primary government and each component unit of the reporting entity be disclosed in this management letter, unless disclosed in the notes to the financial statements. The legal authority for the City is reported in Note 1 to the basic financial statements. The City included the following blended component unit:
Williston Community Redevelopment Agency
Honorable Mayor and City Council City of Williston
Williston, Florida
Sections 10.554(1)(i)5.a. and 10.556(7), Rules of the Auditor General, require us to apply appropriate procedures and communicate the results of our determination as to whether or not the City has met one or more of the conditions described in Section 218.503(1), Florida Statutes, and to identify the specific condition(s) met. In connection with our audit, we determined that the City did not meet any of the conditions described in Section 218.503(1), Florida Statutes.
Pursuant to Sections 10.554(1)(i)5.b. and 10.556(8), Rules of the Auditor General, we applied financial condition assessment procedures for the City. It is management’s responsibility to monitor the City’s financial condition, and our financial condition assessment was based in part on representations made by management and the review of financial information provided by same.
Section 10.554(1)(i)2., Rules of the Auditor General, requires that we communicate any recommendations to improve financial management. In connection with our audit, we did not have any such recommendations.
Section 10.554(1)(i)3., Rules of the Auditor General, requires us to communicate non-compliance with provisions of contracts or grant agreements, or abuse, that have occurred, or are likely to have occurred, that have an effect on the financial statements that is less than material but warrants the attention of those charged with governance. In connection with our audit, we did not note any such findings.
Our management letter is intended solely for the information and use of the Legislative Auditing Committee, members of the Florida Senate and the Florida House of Representatives, the Florida Auditor General, Federal, State, and other granting agencies, the Mayor and Council Members, and applicable management, and is not intended to be and should not be used by anyone other than these specified parties.
We wish to take this opportunity to thank you and your staff for the cooperation and courtesies extended to us during the course of our audit. Please let us know if you have any questions or comments concerning this letter, our accompanying reports, or other matters.
June 23, 2020
Ocala, Florida
Honorable Mayor and City Council City of Williston
Williston, Florida
We have examined the City of Williston’s (the City) compliance with the requirements of Section 218.415, Florida Statutes, with regards to the City’s investments during the year ended September 30, 2019. Management is responsible for the City’s compliance with those requirements. Our responsibility is to express an opinion on the City’s compliance based on our examination.
Our examination was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. Those standards require that we plan and perform the examination to obtain reasonable assurance about whether the City complied, in all material respects, with the requirements referenced above. An examination involves performing procedures to obtain evidence about whether the City complied with the specified requirements. The nature, timing, and extent of the procedures selected depend on our judgment, including an assessment of the risks of material non-compliance, whether due to fraud or error. We believe that the evidence we obtained is sufficient and appropriate to provide a reasonable basis for our opinion.
Our examination does not provide a legal determination on the City’s compliance with specified requirements.
In our opinion, the City complied, in all material respects, with the aforementioned requirements during the fiscal year ended September 30, 2019.
This report is intended solely for the information and use of the Florida Auditor General, the Mayor and Council Members, and applicable management, and is not intended to be, and should not be, used by anyone other than these specified parties.
June 23, 2020
Ocala, Florida