Detroit Creditor Proposal

download Detroit Creditor Proposal

of 66

Transcript of Detroit Creditor Proposal

  • 7/28/2019 Detroit Creditor Proposal

    1/66

    EXHIBIT B

  • 7/28/2019 Detroit Creditor Proposal

    2/66

    CITYOFDETROIT

    PROPOSALFOR

    CREDITORS

    EXECUTIVESUMMARY

    JUNE14,2013

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 2 of 66

  • 7/28/2019 Detroit Creditor Proposal

    3/66

    This proposal is based on numerous projections and assumptions

    concerning future uncertain events including estimates of tax revenues

    and forecasts of future business and economic conditions in the Cit all

    of which are beyond the control of the City. Actual results may differfrom the assumptions and projections presented herein, and such

    differences could be material.

    Additional data are being gathered or developed, and various critical

    financial and operational analyses remain in process. Thus, this

    proposal remains subject to material change.

    OFFICEOFTHEEMERGENCYMANAGER

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 3 of 66

  • 7/28/2019 Detroit Creditor Proposal

    4/66

    TableofContents

    I. DetroitFacesStrongEconomicHeadwinds 3

    II. KeyObjectivesforaFinancialRestructuringandRehabilitationofDetroit 33

    III. CurrentFinancialStatus 34

    IV . T eC tyHasTa enAct ontoA ressItsF nanc a C a enges 39

    V. RestructuringandReinvestinginCityGovernment 41

    .

    VII. TenYearProjections(GeneralFundOnly) 47

    VIII. Restructurin Pro osal 50

    IX. CalendarandContacts 61

    OFFICEOFTHEEMERGENCYMANAGER

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 4 of 66

  • 7/28/2019 Detroit Creditor Proposal

    5/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .

    ,

    Detroit(the"City")hasexperiencedchangesthathaveadverselyaffectedtheeconomiccircumstancesoftheCityanditsresidents.

    350,000

    300,000

    325,000

    275,000

    ,

    2000 2001 2003 2005 2007 2009 2011 2012

    OFFICEOFTHEEMERGENCYMANAGER 1

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 5 of 66

  • 7/28/2019 Detroit Creditor Proposal

    6/66

    I. DetroitFacesStrongEconomicHeadwinds.

    30

    UnemploymentRateinDetroit

    20

    25

    10

    15

    5

    2000 2001 2003 2005 2007 2009 2011 2012

    OFFICEOFTHEEMERGENCYMANAGER 2

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 6 of 66

  • 7/28/2019 Detroit Creditor Proposal

    7/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .- PropertyTaxes. Propertytaxrevenueshavedecreasedbyapproximately19.7%

    overthepastsixyearsasaresultofdecliningassessedvalues($1.6billionfrom2008to2012)andlowercollectionrates(from76.6%in2008to68.3%in2012).

    - IncomeTaxes. Incometaxrevenueshavedecreasedby$91millionsince2002(approximately

    30%)

    and

    by

    $44

    million

    (approximately

    15%)

    since

    2008.

    The

    primarycauseofthesedecreaseshasbeenhighunemployment.

    - TheCityiscurrentlylevyingalltaxesatornearstatutorymaximumrates.

    OFFICEOFTHEEMERGENCYMANAGER 3

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 7 of 66

  • 7/28/2019 Detroit Creditor Proposal

    8/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .

    ComparativeTaxBurden.- PerCapitaTaxBurden. DetroitspercapitataxburdenonCityresidentsisthe

    highestinMichigan. Thistaxburdenisparticularlyseverebecauseitisimposedonapopulationthathasrelativelylowlevelsofpercapitaincome.

    - ResidentIncomeTax. TheincometaxburdenonDetroitresidentsisgreaterthanthatofresidentsinthesurroundingarea. TheCity'sincometax 2.4%forresidents,1.2%fornonresidentsand2.0%forbusinesses isthehighestinMichigan.

    - PropertyTaxes. Detroitresidentspaythehighesttotalpropertytaxrates(inclusive

    ofproperty

    taxes

    paid

    to

    all

    overlapping

    jurisdictions;

    e.g.,

    the

    City,

    the

    State,

    Wayne

    Count ofthose aidb residentsofMichi ancitieshavin a o ulationover50,000. Thetotalpropertytaxrate(includingpropertytaxesassessedbytheCity,theStateandvariousspecialauthorities)imposedonDetroithomeownersisapproximately67.07mills;forbusinesses,thetotalpropertytaxrateisapproximately85.35mills.

    - Atmore

    than

    19.95

    mills,

    the

    City's

    property

    tax

    rate

    for

    general

    operations

    is

    closetothestatutorymaximumof20.00mills.

    - UtilityUsersTax. DetroitistheonlycityinMichiganthatleviesanexcisetaxon

    OFFICEOFTHEEMERGENCYMANAGER

    .

    4

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 8 of 66

  • 7/28/2019 Detroit Creditor Proposal

    9/66

    I. DetroitFacesStrongEconomicHeadwinds.

    ContinuingBudgetDeficits.

    Excludingtheeffectofrecentdebtissuances(e.g.,$75millioninFY2008,$250million inFY2010and$129.5millioninFY2013)thatfundedtheCity'soperatingdeficits,theCity'saccumulatedgeneralfunddeficithasgrowncontinuouslyoveranextendedperiod.

    AttheendofFY2012,theCit 'saccumulated eneralfunddeficitwas$326.6million.

    OFFICEOFTHEEMERGENCYMANAGER

    IfnotfortheCitysrecentdebtissuances,theprojectedaccumulateddeficitforFY2013wouldhavebeenapproximately$700million.

    5

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 9 of 66

  • 7/28/2019 Detroit Creditor Proposal

    10/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .

    .

    formofpaymentdeferralsandcostcutting),theCitywouldhaverunoutofcashbeforetheendofFY2013.

    TheCityhadnegativecashflowsof$115.5millioninFY2012,excludingtheimpactofprocee s roms or erm orrow ngs. n arc , oavo runn ngou o cas , e

    Cityborrowed

    $80

    million

    on

    asecured

    basis

    (of

    which

    the

    City

    spent

    $50

    million

    inFY2012).

    TheCityisprojectingtohavepositivecashflowsof$4.0millioninFY2013aftere err ngapprox mate y m ono currentan pr oryearpens oncontr ut ons

    andotherpayments.

    Absentinterventionand/orrestructuring,theCityisprojectingtohavenegativecashflows

    of

    $198.5

    million

    in

    FY

    2014.

    AsoftheendofMay2013,theCityhad$68millionofcashbeforepropertytaxdistributions,buthadoutstandingdeferralsandamountduetootherfundsandentitiesofapproximately$216million. Theseareeffectivelyborrowingsandmustberepaid.

    OFFICEOFTHEEMERGENCYMANAGER 6

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 10 of 66

  • 7/28/2019 Detroit Creditor Proposal

    11/66

    I. DetroitFacesStrongEconomicHeadwinds.

    TheCityisnotmakingitspensioncontributionsastheycomedue. TheCityhasdeferredpaymentofitsyearendPoliceandFireRetirementSystem("PFRS")contributions(andfinancessuchdeferralsatarateof8%). AsofMay2013,the

    y a e erre approx ma e y m on npens oncon r u onsre a e o

    currentand

    prior

    periods

    and

    will

    defer

    approximately

    $50

    million

    on

    June

    30,

    2013

    forcurrentyearPFRS pensioncontributions. Therefore,byfiscalyearend,theCitywillhavedeferredover$100millionofpensioncontributions.

    e tyw notma et esc e u e . m onpayments ueon tspensionrelatedcertificatesofparticipationonJune14,2013.

    OFFICEOFTHEEMERGENCYMANAGER 7

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 11 of 66

  • 7/28/2019 Detroit Creditor Proposal

    12/66

    I. DetroitFacesStrongEconomicHeadwinds.

    FY2013

    Forecasted

    Cashflow

    to

    Year

    End

    OFFICEOFTHEEMERGENCYMANAGER 8

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 12 of 66

  • 7/28/2019 Detroit Creditor Proposal

    13/66

    I. DetroitFacesStrongEconomicHeadwinds.

    FY2014

    Forecasted

    Cash

    Flow

    to

    Year

    End

    OFFICEOFTHEEMERGENCYMANAGER 9

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 13 of 66

  • 7/28/2019 Detroit Creditor Proposal

    14/66

    I. DetroitFacesStrongEconomicHeadwinds.

    TheCityMustReduceItsHighCrimeRates.

    Severely Inadequate.

    . .populationover200,000. TheCity'sviolentcrimerateisfivetimesthenationalaverage.

    EMSandDetroitFireDepartment("DFD")responsetimesareextremelyslowwhen, .

    TheCityMustProvideFunctioningStreetLights.

    AsofApril2013,approximately40%oftheCity'sstreetlightswerenotfunctioning.The

    lights

    that

    are

    functioning

    are

    scattered

    across

    an

    outdated

    population

    footprint

    (andthusarenotfocusedtomeetthecurrentpopulation'sactualneeds).

    TheCityMustOverhaulItsDysfunctionalOperations.

    PoliceDepartment("DPD").

    - ver e as veyears, e as a ve eren po cec e s,a av ngvarying

    approaches

    to

    DPD's

    operations.

    - DPD'sefficiency(responsetimes),effectiveness(caseclosurerate,crimereduction)andemployeemoraleareextremelylow.

    OFFICEOFTHEEMERGENCYMANAGER

    - DatadrivenpolicinghasnotbeenfullyadoptedwithinDPD.

    10

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 14 of 66

  • 7/28/2019 Detroit Creditor Proposal

    15/66

    I. DetroitFacesStrongEconomicHeadwinds.

    - , .extremelyhigh.

    - TheDPD'sextremelylow8.7%caseclearancerateisdrivenbytheDPD'slackofacasemanagementsystem,lackofaccountabilityfordetectives,unfavorableworkru es mpose yco ec ve arga n ngagreemen san a g a r onra e n e

    investigative

    operations

    unit.

    - TheDPD'smanpowerhasbeenreducedbyapproximately40%overthelast10yearscausingconstantstrainontheorganization;theDPDneedstoevaluateappropriateun ormsta ng eve s.

    - Communitypolicingeffortsareunderfunded,uncoordinatedandhavebeendeemphasizedbytheDPD.

    Assessor'sOfficeandPro ert TaxDivision.

    - TheCitylacksastaterequiredLevelIVAssessorandcurrentlyhasaformeremployeecontractorintheposition,whosecontractexpiresinJune2013. Duetoinadequatecompensation,amongotherthings,therearenoavailablecandidatesto

    .

    - TheAssessorsOfficehasapproximately15,000parcelsperemployee. TheStaterecommends4,000parcelsperemployee.

    OtherDepartments.

    OFFICEOFTHEEMERGENCYMANAGER

    - ManyotherCitydepartmentsfunctionsuboptimallyandinefficiently.

    11

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 15 of 66

  • 7/28/2019 Detroit Creditor Proposal

    16/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .

    Thereareapproximately(i)78,000abandonedandblightedstructuresintheCity,nearlyhalfofwhichareconsidered"dangerous"and(ii)66,000blightedandvacantlotswithintheCitylimits.

    ThenumberofCityparksisdwindling,andmanyareinpoororfairconditionasa

    resultof

    neglect

    due

    to

    lack

    of

    funding.

    - Theclosureof210parksinthe200809fiscalyearreducedtheCity'sparkportfolioby66% from317parksto107parks.

    Approximately70superfundsiteshavebeenestablishedinDetroit.

    TheCity'selectricitygridhasnotbeenadequatelymaintainedandisdeteriorating.

    TheCity'sfirestationsareoldandarenotadequatelymaintained. ThevehiclesandequipmentemployedbytheCity'spolice,fire,EMSand

    transportationpersonnelareaging,poorlymaintainedandlackadequateinformationtechnology.

    OFFICEOFTHEEMERGENCYMANAGER 12

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 16 of 66

  • 7/28/2019 Detroit Creditor Proposal

    17/66

    I. DetroitFacesStrongEconomicHeadwinds.

    FireDepartment.

    Equipment for Years.

    squads(specializedrescuevehicles);(iv)onehazardousmaterialapparatus;(v)one

    TACunit

    (a

    mini

    pumper)

    and

    (vi)

    36

    ambulances

    and

    other

    light

    vehicles.

    DFD'sfleethas"manymechanicalissues,"containsnoreservevehiclesandlacks.

    - TheApparatusDivision'smechanictovehicleratioof1:39(oncestaffedwith63people;currently26)resultsinaninabilitytocompletepreventativemaintenance

    onschedule.

    - Detroitfirefightersfrequentlyoperateshorthandedduetoalackofserviceableequipment.

    EMSFleet.

    - ' ,

    werein

    service.

    - SomeoftheCity'sEMSvehicleshavebeendriven250,000to300,000miles,andbreakdownfrequently.

    OFFICEOFTHEEMERGENCYMANAGER 13

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 17 of 66

  • 7/28/2019 Detroit Creditor Proposal

    18/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .

    AgeofPoliceCars

    - TheDPDoperateswithan"extremelyoldfleet"of1,291vehicles. MostDPDpolicecruiserslacknecessaryinformationtechnology.

    - Amajorityofvehiclesinthefleetremaininservicebeyondanormalthreeyearreplacement

    cycle.

    Operating

    with

    an

    aged

    fleet

    drives

    up

    maintenance

    costs.

    Facilities

    - e asnot nveste norma nta ne ts ac ty n rastructure ormanyyears,contributingtolowemployeeandcitizenmorale.

    InformationSystems

    Challen es enerall :

    - Oldandobsoletetechnologyassetsandapplicationsmustbeupgraded.

    - ITinfrastructureisnotintegratedwithinDepartments(e.g.,policeprecinctsanddistrictscannotshareinformationacrossITsystems)orbetweendepartmentsandunc ons e.g., e ono n egra on e weencore y nancesys eman

    Departmentlevel

    systems).

    - City urgentlyneedstoupgradeorreplacethefollowingITsystems,amongothers:payroll;financial;budgetdevelopment;propertyinformationandassessment;

    OFFICEOFTHEEMERGENCYMANAGER

    incometax;andDPDoperatingsystem.

    14

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 18 of 66

  • 7/28/2019 Detroit Creditor Proposal

    19/66

    I. DetroitFacesStrongEconomicHeadwinds.

    ,- DPD,DFDandEMSinformationtechnologysystemsareobsolete;vendorsdonot

    providefullsupport;corefunctionsaresporadic.

    - DPDhasnoITsystemsforjailmanagement,electronicticketingandactivitylogs.DPDvehicleslacknecessaryITinfrastructure.

    PayrollSystem- TheCityusesmultiple,nonintegratedpayrollsystems. Amajorityofemployees

    toclearlytrack,monitororreportexpendituresbycategory.

    - ThecostofpayrolladministrationfortheCityissignificantlyhigherthanfor

    comparableentities

    almost

    3.5

    times

    more

    costly

    than

    other

    public

    sector

    , .

    IncomeTaxDivision

    - Incometaxcollectionanddatamanagementarehighlymanual.

    - ' ,

    tono

    automation

    capability

    and

    is

    "catastrophic"

    per

    an

    IRS

    audit

    completed

    in

    July2012.

    OFFICEOFTHEEMERGENCYMANAGER 15

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 19 of 66

  • 7/28/2019 Detroit Creditor Proposal

    20/66

    I. DetroitFacesStrongEconomicHeadwinds.

    ,- OraclebasedFinancialReportingsystemwasimplementedin1999. Itisnotbeing

    utilizedtoitsfullcapabilitiesandisnolongersupportedbyitsmanufacturer.

    - Approximately70%ofjournalentriesarebookedmanually.

    GrantManagementSystem

    - Granttrackingsystemsarefragmented. Thus,theCityisunabletocomprehensivelytrackcitywidegrantfundsandstatus.

    - rantreport ng snotstan ar ze ,suc t att e ty suna etopreventdisallowedcosts.

    Permitting

    - TheBuildin s Safet En ineerin andEnvironmentalDe artment'ss stemforlicensingandpermittingismorethantenyearsoldandneedstobeupgraded.

    - TheFireMarshallDivision'ssystemforinspectionsandpermittingismorethan20yearsoldandneedstobereplaced.

    - urren n orma on ec no ogysys em e c enc es ea o o enec s nperm invoicing

    and

    collection

    of

    fees.

    DepartmentofTransportation. DDOTfleetisagedandmaintenanceisconsistentlydeferred;approximatelyonethirdofDDOTfleetisoutofservice.

    OFFICEOFTHEEMERGENCYMANAGER 16

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 20 of 66

  • 7/28/2019 Detroit Creditor Proposal

    21/66

    I. DetroitFacesStrongEconomicHeadwinds.

    TheCityownedMisterskypowerplanthasbeenidleforapproximately23years,buthasnotbeendecommissioned.Inaddition,theCityhas31substationsthatwouldneedtobedecommissioned.TheCityisintheprocessofobtainingestimatesfor

    ecomm ss on ngcos s.

    Approximately40%ofDetroit's88,000streetlightsarenotfunctioningdue,inlargepart,todisrepairandneglect;outagesexistonbothDTEEnergyCompany("DTE")andPLDpoweredlights.

    OFFICEOFTHEEMERGENCYMANAGER 17

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 21 of 66

  • 7/28/2019 Detroit Creditor Proposal

    22/66

    I. DetroitFacesStrongEconomicHeadwinds.

    BalanceSheetLiabilities

    TheCityestimatesthat,asofthecloseofits2013fiscalyear,theCitywillhaveliabilitiesreflectedonitsbalancesheetofapproximately$9.05billion,including:

    .

    - $5.85billioninspecialrevenueobligations;

    - $1.43billioninpensionrelatedCertificateofParticipation("COPs")liabilities;

    - $343.6millioninmarkedtomarketswapliabilitiesrelatedtoCOPs(asofay , va uat on ;

    - $1.13billioninunlimitedandlimitedtaxgeneralobligationbondliabilitiesandnotesandloanspayable;and

    - 300millioninotherliabilities.

    OFFICEOFTHEEMERGENCYMANAGER 18

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 22 of 66

  • 7/28/2019 Detroit Creditor Proposal

    23/66

    I. DetroitFacesStrongEconomicHeadwinds.

    OPEBLiabilities.

    - Unfundedotherpostemploymentbenefit ("OPEB")liabilitiesincreasedfrom$4.8 billionto$5.7 billionfromJune 30, 2007throughJune30,2011(themostrecentactuarialdataavailable). 99.6%oftheCity'sOPEBliabilitiesareunfunded.

    - AsofJune30,2011(themostrecentlypublishedactuarialvaluation),therewere19,389retireeseligibletoreceivebenefitsundertheCity'sOPEBplans. ThenumberofretireesreceivingbenefitsfromtheCityisexpectedtoincreaseovertime.

    - WeilerClassOPEBBenefits.

    - InJuly2006,theCitymadeanumberofunilateralchangestothehealthcare

    benefitsfor

    unionized

    police

    and

    firefighter

    retirees.

    Alan

    Weiler

    filed

    aclass

    , collectivebargainingagreements.

    - TheCityandtheWeiler classsettledbeforetrial,andthecourtenteredaConsentJudgmentapprovingtheparties'settlementagreement.

    - The

    Weiler class

    retirees/beneficiaries

    currently

    cost

    the

    City

    approximately

    $75millionperyear,representingover40%ofretireebenefitscostsundertheHealthandLifeInsurancePlan.

    OFFICEOFTHEEMERGENCYMANAGER 19

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 23 of 66

  • 7/28/2019 Detroit Creditor Proposal

    24/66

    I. DetroitFacesStrongEconomicHeadwinds.

    - TheCity'sreportedpensionUAAL(basedon2011actuarialvaluations)of

    $639,871,444issubstantially understated. Furtheranalysisusingmorerealisticassumptions(includingbyreducingthediscountratebyonepercentagepoint)sugges s a pens on w eapprox ma e y . onaso une , .

    - UAALundertheCity'stwopensionsystems theGeneralRetirementSystem("GRS")andthePFRS increasedbyover$1billionbetweenJune30,2007andJune 30, 2011,even(i)usingactuarialassumptionsusedtocalculate2011UAALand

    a tercons erat ono t econtr ut ono t e sprocee s n an .

    - ForthefiveyearperiodendingonJune30,2012,pensionpaymentsandcostsofadministrationhaveexceededcontributionsandinvestmentincome,resultingin

    liquidationof

    pension

    trust

    principal.

    Continuing

    on

    this

    path

    will

    eventually

    lead

    tothepensionplansinsolvency.

    Contribution/Investment

    Income

    GRS $1,601,193,045 ($60,113,101) $1,661,306,146

    PFRS $1,445,581,026 ($127,803,339) $1,573,384,365

    OFFICEOFTHEEMERGENCYMANAGER 20

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 24 of 66

  • 7/28/2019 Detroit Creditor Proposal

    25/66

  • 7/28/2019 Detroit Creditor Proposal

    26/66

    I. DetroitFacesStrongEconomicHeadwinds.

    TheCityestimatesthat,asoftheendofFY2013,itwillhave:

    - $5.34billioninoutstandingprincipalamountofrevenuebonds;and

    - .

    Therevenuebondsandtherevolvingloansarerelatedtothefollowingfunds:

    - SewageDisposalFund

    - $2.82billioninoutstandingprincipalamountofnotesmaturingJuly1,2013throughJuly1,2039,asofJune30,2013.

    - $472.8millioninoutstandingprincipalamountofstaterevolvingloans,asofJune30,2013.

    - ,expenses,pledgedtosecurepaymentofprincipalandinterest.

    - Netsystemrevenuesof$227,447,337versusdebtservicerequirementsof$199,990,125inFY 2012.

    OFFICEOFTHEEMERGENCYMANAGER 22

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 26 of 66

  • 7/28/2019 Detroit Creditor Proposal

    27/66

    I. DetroitFacesStrongEconomicHeadwinds.

    - - $2.52billioninoutstandingprincipalamountofvariousseriesofnotesmaturing

    July1,2013throughJuly1,2041,asofJune30,2013.

    - $21.4millioninoutstandingprincipalamountofstaterevolvingloans,asofJune30,2013.

    - Substantiallyall

    of

    the

    revenues

    of

    the

    City's

    water

    system,

    net

    of

    operating

    expenses,pledgedtosecurepaymentofprincipalandinterest.

    - , , $153,441,666inFY 2012.

    - AutomobileParkingFund

    - $9.3 millionin

    outstanding

    principal

    amount

    of

    Detroit

    Building

    Authority

    Revenue

    RefundingBonds:ParkingSystem,Series1998AmaturingJuly1,2010throughJuly1,2019,asofJune 30, 2013.

    - Substantiallyallrevenuesoftheparkingsystem,netofoperatingexpenses,pledgedtosecurepaymentsofprincipalandinterest.

    - Netsystem

    revenues

    of

    $2,708,223

    versus

    debt

    service

    requirements

    of

    $2,923,454inFY 2012.

    OFFICEOFTHEEMERGENCYMANAGER 23

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 27 of 66

  • 7/28/2019 Detroit Creditor Proposal

    28/66

    I. DetroitFacesStrongEconomicHeadwinds.

    GOBonds. TheCityestimatesthat,asofthecloseofFY2013(i.e.,June30,2013),itwillhave$1.01 billioninoutstandingprincipalamountoflimitedandunlimitedtaxgeneralobligationbonds,consistingof:

    - $469.1millioninoutstandingprincipalamountofunlimitedtaxgeneralobligation

    (UTGO)bonds

    maturing

    from

    April

    1,

    2013

    through

    November

    1,

    2035.

    - $100millionoftheforegoingbondsaresecuredbyasecondlienondistributablestateaid.

    - $540.3 millioninoutstandingprincipalamountoflimitedtaxgeneralobligation(LTGO)bondsmaturingApril1,2013throughNovember1,2035.

    - Issuanceof

    LTGO bonds

    do

    not

    require

    voter

    approval.

    They

    are

    payable

    from

    .

    - $249.8millionoftheLTGObondsaresecuredbyafirstlienondistributablestateaid. $129.5millionoftheLTGObondsaresecuredbyathirdlienondistributablestateaid.

    OFFICEOFTHEEMERGENCYMANAGER 24

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 28 of 66

  • 7/28/2019 Detroit Creditor Proposal

    29/66

    I. DetroitFacesStrongEconomicHeadwinds.

    . , , ,have$121.5millioninotheroutstandinginstallmentnotesandloanspayablerelatedtovariouspublicimprovementprojects.

    - $87.8millioninnotespayable(whichnoteswereissuedinconnectionwiththe" " " "ec on oan uaran ee rograman aresecure y u ure oc ran revenues).

    - $33.7millioninloanspayable($33.6millionofwhichisanoninterestbearingunsecuredloanpayabletotheDowntownDevelopmentAuthorityasgeneraloperat ng un s ecomeava a e .

    OnAugust23,2012,theCityissued$129.5millionofLTGO bondsata$9.1 millionpremium(generating$137millioninproceedsafterissuancecosts)inparttodefease

    shortterm

    bonds

    issued

    March

    2012.

    The

    remaining

    proceeds

    of

    these

    issuances

    were

    setasidewithatrusteebankinanescrowaccounttoprovidefundsforreformsandliquidityinFY 2013. Thecurrentamountoftheescrowisapproximately$80million.

    OFFICEOFTHEEMERGENCYMANAGER 25

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 29 of 66

  • 7/28/2019 Detroit Creditor Proposal

    30/66

    I. DetroitFacesStrongEconomicHeadwinds.

    - In2005,servicecorporationsestablishedbytheGRSandPFRScreatedatrustthat

    issuedtheCOPs.TheproceedsoftheCOPswerecontributedtotheCityspensiontrusts.

    - PrincipalandinterestontheCOPsispayablesolelyfrompaymentsmadebytheCity

    tothe

    service

    corporations

    pursuant

    to

    service

    contracts.

    - TheCityestimatesthat,asofthecloseofFY2013,thefollowingamountswereoutstandingundertheCOPs:

    - $480.3millioninoutstandingprincipalamountof$640,000,000CertificatesofParticipationSeries 2005AmaturingJune15,2013through2025;and

    - $948.54 millionin

    outstanding

    principal

    amount

    of

    $948,540,000

    Certificates

    , .

    - TheCityhasidentifiedcertainissuesrelatedtothevalidityand/orenforceabilityoftheCOPsthatmaywarrantfurtherinvestigation.

    OFFICEOFTHEEMERGENCYMANAGER 26

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 30 of 66

  • 7/28/2019 Detroit Creditor Proposal

    31/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .- InconnectionwiththeCOPs,theCityenteredintoeightpayfixed,receivevariable

    interestrateswapseffectiveasofJune 12, 2006havingatotalnotionalamountof$800million.

    - Recentvaluationsestablishthenegativefairvalueoftheswapsatapproximately

    $343.6million

    (as

    of

    May

    31,

    2013).

    - January2009 TheCityreceivednoticefromtheswapcontractcounterpartiesthatdowngradingoftheCOPsandcertainswapinsurerswouldconstitutean"AdditionalTerminationEvent"undertheswapcontractsifnotcured.

    - June2009 TheCityandtheswapcontractcounterpartiesagreedonanamendmenttotheswapagreements,eliminatingtheAdditionalTerminationEventand

    the

    otential

    for

    an

    immediate

    demand

    for

    a ment.

    Pursuant

    to

    the

    amendment,theswapcounterpartieswaivedtheirrighttoterminationpayments,andtheCityagreedto:

    - directcertainwageringtaxrevenuestoatrustascollateralforthequarterly

    a mentsowin totheswa counter arties;

    - increase

    the

    interest

    rate

    of

    the

    swap

    agreements

    by

    10

    basis

    points

    effective

    July1,2010;and

    - includenewterminationevents,includingifCOPratingswerewithdrawn,

    sus endedordown raded.

    OFFICEOFTHEEMERGENCYMANAGER 27

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 31 of 66

  • 7/28/2019 Detroit Creditor Proposal

    32/66

    I. DetroitFacesStrongEconomicHeadwinds.

    - Event;theCityandtheswapcounterpartiesareinnegotiationsregardingtheTerminationEvent.

    - March2013 AppointmentofEmergencyManagerconstitutesaneventofdefaultr gger ngano er erm na on ven .

    - Althoughthisproposalreflectstreatingtheswapobligationsasspecialrevenuedebtsecuredbythewageringtaxrevenues,thattreatmentisstillbeingreviewedbytheEmergencyManager.

    OFFICEOFTHEEMERGENCYMANAGER 28

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 32 of 66

  • 7/28/2019 Detroit Creditor Proposal

    33/66

    I. DetroitFacesStrongEconomicHeadwinds.

    .

    TheCityestimatesthat,asoftheendofFY2013,theCitywillhave$300millioninotherliabilitiesoutstanding.

    AsofJune30,2012,theCityowedatleast$264.6millioninotherliabilities,consistingprimarilyof:

    - $101.2millioninaccruedcompensatedabsences,includingunpaid,accumulatedvacationandsickleavebalances;

    - ' .

    - $63.9millioninclaimsandjudgments,includinglawsuitsandclaimsotherthanworkers'compensationclaims;and

    - $13.0millionincapitalleasesandaccruedpollutionremediation.

    OFFICEOFTHEEMERGENCYMANAGER 29

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 33 of 66

  • 7/28/2019 Detroit Creditor Proposal

    34/66

    I. DetroitFacesStrongEconomicHeadwinds.

    TheCityisorwasapartyto48collectivebargainingagreements(CBAs)andhasmadegreatstridesundertheConsentAgreementinreducingcostsimposedbyitsnumerousactiveandexpiredCBAsbetweentheCityandvariouslabororganizationsrepresenting

    yemp oyees,manyo w c a eenamen e y n eres ar ra onawar s ssue byarbitratorsappointedpursuanttoPublicAct312. UndertheConsentAgreement,theCity

    has

    unilaterally

    implemented

    City

    Employment

    Terms

    ("CETs"),

    which

    were

    approved

    bytheFinancialAdvisoryBoard(the"FAB")appointedbytheGovernor,theTreasurer,. ,

    substantialpercentageoftheCity'semployeesarenotgovernedbycurrentCBAs,andmanyareworkingunderCETtermsandconditionsofemploymentand/orthosetermsandconditionsimplementedorestablishedthroughstatutoryinterestarbitrations.

    ,workforceintheformofbudgetrequiredfurloughdays("BRF"),wagereductionsandreductionsinotherwagerelateditems,suchasvacationdays,sickdays,longevitypaymentsandovertimerules.TheCityimplementedBRFsequivalentto10% ofwages

    .

    August 2012,as

    part

    of

    the

    CET

    implementation,

    BRFs

    were

    eliminated

    for

    non

    uniform

    employeesandreplacedwithapermanent10%wagereduction.AdditionalBRFswereimplementedinFebruary2013affectingcertainnonuniformedemployees.

    OFFICEOFTHEEMERGENCYMANAGER 30

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 34 of 66

  • 7/28/2019 Detroit Creditor Proposal

    35/66

    I. DetroitFacesStrongEconomicHeadwinds.

    ("DPOA")membersinAugust2012. DPOAchallengedtheCETsaspartofanAct312arbitrationprocess;adecisioninthatarbitrationreducesthe10%wagereductionto5%effectiveJanuary2014.

    e s, mp emen e ona un onsw con rac sexp re onor e ore une , ,alsoincludedcompensationreductions,asfollows:

    - Freezingsickleavebanksandeliminatingreservesickleaveaccrual;

    - Eliminatingsicktimecashpayoutsforfutureearnedtime;

    - Eliminatingtheabilitytoreinstatefurloughdays;

    - Eliminatingthe$3perdayallowancefordailycarusage;

    - Eliminatingfourtosixannualbonusvacationdays;and- Reducingvacationaccrualto160hoursfrom320hours.

    ThefollowingadditionalCETchangeswereimplementedonDPOAmembers:

    - Limitingpaidtimeforcourtiflessthantwohours;

    - Eliminatingeducationalreimbursement;

    - Requiring80hourstobeworkedinthepriorworkperiodtobeeligibleforovertime;

    - Changingpaymentofholidayearnings;

    OFFICEOFTHEEMERGENCYMANAGER 31

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 35 of 66

  • 7/28/2019 Detroit Creditor Proposal

    36/66

    I. DetroitFacesStrongEconomicHeadwinds.

    - - Eliminatingtheoptiontoreceivepayforcourtandreturningtobankingthefirst

    60hoursofcourttime;

    - Eliminatingbonusvacationdays;and

    - Delayingseparationpayments.

    UnilaterallyimplementedCETsimposednumerousconcessionsonCityemployees,includingfreezing,reducingoreliminatingactiveemployeebenefits,reducingor

    .alsonegatedseniorityprotectionsinvariousCBAsbyexpandingmanagementrights,modifyingmethodsandprocessesbywhichworkisperformed,changingshifts,hoursofoperationandovertimeprocedures;andrevisingoreliminatingjobclassifications. Inaddition

    to

    concessions

    im osed

    b

    the

    CETs

    in

    some

    cases

    and

    as

    noted

    above

    concessionshavebeengrantedthroughstatutoryinterestarbitrationprocesses.

    Theselaborcostconcessionshavenotbeenuniformlyappliedtoallbargainingunits,andsomeCityemployeeshavenotbeenaffectedbythesemeasures. Therestructuringplan

    (aswell

    as

    across

    unrepresented

    employees)

    and

    that

    the

    impact

    of

    these

    concessions

    on

    employeesaremitigatedtotheextentpossible.

    OFFICEOFTHEEMERGENCYMANAGER 32

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 36 of 66

  • 7/28/2019 Detroit Creditor Proposal

    37/66

  • 7/28/2019 Detroit Creditor Proposal

    38/66

    III. CurrentFinancialStatus

    ($inmillions) Fiscalyearendedactual Prelim.

    2008 2009 2010 2011 2012 2013

    Totalrevenues 1,397.7$ 1,363.3$ 1,291.0$ 1,316.8$ 1,196.9$ 1,121.9$

    Operatingexpenditures (1,111.1) (1,025.3) (964.7) (887.5) (857.1) (692.0)

    Legacyexpenditures (414.6) (462.0) (397.9) (486.1) (461.6) (477.3)

    Defi ci t(excl .fi nanci ngproceeds ) (127.9) (124.1) (71.7) (56.9) (121.8) (47.4)

    Financingproceeds 75.0 250.0 137.0Totalsurplus(deficit) (52.9)$ (124.1)$ 178.3$ (56.9)$ (121.8)$ 89.6$

    AccumulatedunrestrictedGeneralFunddeficit 219.2$ 331.9$ 155.7$ 196.6$ 326.6$ 237.0$

    TheCityhasmadesignificantprogressdecreasingoperatingcosts;however,revenueshavedeclinedmorequicklyandlegacycostshaveincreased.

    ,revenuesfromFY 2008toFY2012byanaverageof$100millionannually.

    OFFICEOFTHEEMERGENCYMANAGER 34

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 38 of 66

  • 7/28/2019 Detroit Creditor Proposal

    39/66

  • 7/28/2019 Detroit Creditor Proposal

    40/66

    III. CurrentFinancialStatus

    .- CityhasconsistentlydeferredyearendPFRS contributionsbyusingapaymentplan

    financingarrangementincludingaccrualof8%interest(~$50millionforFY2012)

    HealthBenefits Retiree.

    - ThetotalcostofhealthcarebenefitsCitywideinFY2012wasapproximately

    $275million,

    of

    which

    approximately

    $177 million

    related

    to

    retirees.

    - TheGeneralFundsportionofhealthcarecostsinFY2012wasapproximately, .

    OFFICEOFTHEEMERGENCYMANAGER 36

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 40 of 66

  • 7/28/2019 Detroit Creditor Proposal

    41/66

    III. CurrentFinancialStatus

    TheCityHasLimitedOptionsforFurtherRevenueGenerationand,intheAbsenceofaComprehensiveFinancialRestructuring,CostSavingMeasures.

    ,Budget Deficits Will Continue for the Foreseeable Future.

    Legacyobligationscontinuetoincrease;

    Limitedornoaccesstodebtcapitalmarkets; Diminishing,ifany,returnsfromfurthertaxincreases;and

    Minimalpotentialforfurtherpayrollrelatedreductions.

    AbsentStructuralChanges,theCity'sAccumulatedDeficitisExpectedtoGrowtoUnprecedentedLevels.

    ' , currentlevelof$326.6 milliontoover$1.35billionbyFY 2017.

    OFFICEOFTHEEMERGENCYMANAGER 37

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 41 of 66

  • 7/28/2019 Detroit Creditor Proposal

    42/66

  • 7/28/2019 Detroit Creditor Proposal

    43/66

    IV. TheCityHasTakenActiontoAddressItsFinancialChallenges

    Since2011,theCityhasreduceditsheadcountbymorethan2,700employees(from12,302 employeesasofcloseofFY2010toapproximately9,560asofMay31,2013).

    TheCity'sheadcountreductionshaveresultedinannualsavingsofover$100 million.ReductionsofLaborCoststhroughImplementationofCityEmploymentTerms("CETs")

    ImplementationoftheCETsprovidesforanestimated$102millioninannualsavings.RevenueGeneratingInitiatives

    IncreasedCorporateTaxRate. InJanuary2012,theCity'scorporateincometaxratewasraisedto2.0%from1.0%. Thisincreasedratewasprojectedtogenerateanestimated$6 millioninadditionalannualrevenue.

    EnhancedTaxCollectionInitiatives. TheCit hasim lemented andisim lementin initiativesdesignedto(i)improvecollectionofpastduetaxesand(ii)enhancecollectioneffortsonaprospectivebasis. Theseeffortstoenhancecollectionoftaxescouldgenerateanestimated$13millioninadditionalannualrevenue.

    ' . ,

    increased

    its

    rates

    to

    more

    closely

    align

    with

    market

    rates/eliminate

    practice

    of

    chargingcustomerslessforpowerthantheCityitselfwaspaying. IncreasedPLDratescouldgenerateanestimated$9 millioninadditionalannualrevenue.

    OFFICEOFTHEEMERGENCYMANAGER 39

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 43 of 66

    h i k i dd i i l h ll

  • 7/28/2019 Detroit Creditor Proposal

    44/66

    IV. TheCityHasTakenActiontoAddressItsFinancialChallenges

    ReductionsinVendorCosts. TheCityisimplementinganinitiativetoreduceitsvendorrelatedcostsby10%. Reductionsinvendorcostsareexpectedtosaveanestimated$10 millionannually.

    ReductioninSubsidytoDDOT. In2012,theCityundertookstepstoimprovethe

    efficiency

    of

    the

    Detroit

    Dep't

    of

    Transportation

    (e.g.,

    through

    route

    rationalization),

    therebyreducingthesubsidyfromtheCity'sGeneralFundtotheDDOTenterprisefundbyapproximately$15 millionannually.

    DeferredCapitalExpenditures

    TheCityhasdeferredcapitalexpenditures.

    - Average

    aggregate

    capital

    outlays

    for

    the

    fiscal

    years

    2008

    2012

    were

    only

    . .2003 2007were$151.94million.

    - Forfiscalyears2014 2023,itisestimatedthatGeneralFundnecessarycapitalexpenditureswillaverageapproximately$145million.

    DemolitionInitiative. ProgramlaunchedinApril2010withthegoalofdemolishing

    10,000vacant

    structures

    in

    three

    years.

    Over5,000structureshavebeendemolished;theremainingportionofthe10,000structuresinthe ro ramare lannedtobedemolishedb December2013.

    OFFICEOFTHEEMERGENCYMANAGER 40

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 44 of 66

    V R t t i d R i ti i Cit G t

  • 7/28/2019 Detroit Creditor Proposal

    45/66

    V. RestructuringandReinvestinginCityGovernment

    addressedabove(including,inparticular,deficienciesinservicesrelatingtopublicsafety),andtoachieveasustainablerestructuringthatpromotesthelongtermhealth,safetyandgrowthoftheCity,theCitymustaggressivelypursue anddevotesubstantialresources

    .

    TheCityproposestospendapproximately$1.25billionoverthenexttenyearsto,amongother

    things,

    (i)

    improve

    the

    performance

    and

    infrastructure

    of

    its

    Police,

    Fire,

    EMS

    and

    TransportationDepartments,(ii)comprehensivelyaddressandremediateurbanblight,

    lingeringissuesplaguingtheCity'selectricalgridandlighting.

    OFFICEOFTHEEMERGENCYMANAGER 41

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 45 of 66

    V R t t i d R i ti i Cit G t

  • 7/28/2019 Detroit Creditor Proposal

    46/66

    V. RestructuringandReinvestinginCityGovernment

    Police

    - Objectives- Reduceres onsetimestothenationalavera e.

    - Improveclosureratesandfirstresponderinvestigations.

    - Updateand

    overhaul

    police

    fleet

    and

    facilities.

    - ModernizetheDepartment'sinformationtechnology.

    - .

    - Refinestructure,staffingandorganizationofdepartmenttobetterservecitizens;holdallmembers(swornandcivilian)ofthedepartmentaccountabletoeffectively

    maintain

    core

    responsibilities

    of

    policing.

    Fire/EMS

    - Objectives

    -

    infrastructureand

    equipment

    to

    perform

    its

    duties.

    - Modernizeinformationtechnology.

    - Improveoperatingefficiencyandcoststructure.

    OFFICEOFTHEEMERGENCYMANAGER 42

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 46 of 66

    V Restructuring and Reinvesting in City Government

  • 7/28/2019 Detroit Creditor Proposal

    47/66

    V. RestructuringandReinvestinginCityGovernment

    - Objectives

    - Implementcurrentpopulationbasedstreetlightfootprint.

    -

    Authoritystructure(withoversightfromtheCity).

    - Improveservice

    to

    citizens

    and

    better

    cost

    management.

    BlightRemoval.

    Objectives

    -StabilizeandrevitalizeneighborhoodsandcommunitieswithintheCityandimprove

    .

    - Decreaseincidenceofcrimeandfireinblightedbuildingsandareas.

    - Increasepropertyvalues.

    - .

    OFFICEOFTHEEMERGENCYMANAGER 43

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 47 of 66

    V Restructuring and Reinvesting in City Government

  • 7/28/2019 Detroit Creditor Proposal

    48/66

    V. RestructuringandReinvestinginCityGovernment

    Objectives

    - Improvementinperformanceofgridandservicestocitizens.

    - .

    - Increaserevenuecollectionfromcustomers.

    InformationSystemsUpgrades

    InvestmentbytheCityinupgradedinformationtechnologyisanindispensableaspectoftherestructuringandreinvestmentproposalsandiscriticaltoachievingalmostalloftheobjectivesdescribedherein.

    Objectives

    - augmentingworkflows.

    - IncreaseintegrationbetweenfinanceandoperationalsystemsCitywideresultinginlowerlaborcostsandimprovedefficiencies.

    - Improvefinancialandoperationalreporting,resultingin:

    - Abilitytomonitorandimproveoperatingperformance.

    - Moretimelyandaccuratefinancialreportingtointerestedparties.

    OFFICEOFTHEEMERGENCYMANAGER

    - Improvedrevenueandcollectioneffortsasaresultofstreamlinedprocesses.

    44

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 48 of 66

    V Restructuring and Reinvesting in City Government

  • 7/28/2019 Detroit Creditor Proposal

    49/66

    V. RestructuringandReinvestinginCityGovernment

    .

    Objectives

    - Reducegeneralfundsubsidythroughincreasedrevenueandreducedcosts.

    - .

    OFFICEOFTHEEMERGENCYMANAGER 45

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 49 of 66

    VI Realization of Value of Assets

  • 7/28/2019 Detroit Creditor Proposal

    50/66

    VI. RealizationofValueofAssets

    'advantageouscourseofactiontopreserveormaximizethevalueofsuchassetsforthelongtermbenefitoftheCity. TheCitywillevaluatealloptions,includingpreservingthestatusquo,enteringintopartnershipswithotherpublicentities,outsourcingof

    leaseorothertransactions.

    Nodecisionshavebeenmaderegardinganyparticularasset,andtheEmergencyManagerwillcontinuetoevaluateoptionsforinclusioninhiscomprehensive

    .

    OFFICEOFTHEEMERGENCYMANAGER 46

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 50 of 66

  • 7/28/2019 Detroit Creditor Proposal

    51/66

  • 7/28/2019 Detroit Creditor Proposal

    52/66

    VII. TenYearProjections(GeneralFundOnly)

  • 7/28/2019 Detroit Creditor Proposal

    53/66

    j ( y)

    TheCityacknowledgesthatitmustexertreasonableeffortstomaximizerecoveriesforallcreditors.

    Asdemonstratedbythe10yearprojections,however,theCity'sexpectedrevenueswillfallsignificantlyshortofthelevelsrequiredtofundtheCitysoperationsandfullysatisfyitsliabilities.

    GiventheCity's(i)substantialdebtlevels(LTGO;UTGO;COPs;Swaps),(ii)significantlaborrelatedliabilitiesand(iii)continuingoperatingexpenses,sharedsacrificewillberequiredfromallstakeholderstoachievetheCity'sdual(andcomplementary)goalsofmaximizingreturnsforitsstakeholderconstituencieswhilesimultaneouslyestablishingtheframeworkforahealthyandgrowingDetroitmovingforward.

    AlloftheCit 'sstakeholderscanbenefitfromarestructuredandrevitalizedDetroit.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 49

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 53 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    54/66

    g p

    SecuredDebt

    - DWSDDebt. TheexistingDWSDwaterandsewerbonddebtmaybedividedintotwoclasses,ifapplicable:- DWSDClassADebtClaims

    - DWSDClass

    A

    Debt

    Claims

    shall

    consist

    of

    claims

    under

    or

    evidenced

    by

    certain

    debtthatmaybepaidpriortotheeffectivedateoftheCityscomprehensive

    .

    - OntheeffectivedateoftheCityscomprehensiverestructuringplan,accrued

    principalandinterestforDWSDClassADebtClaimsaccruedthroughthe

    restructuringplan'seffectivedatewilleither(i) berepaidinfullincashor

    .

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 50

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 54 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    55/66

    - newlyformedMetropolitanAreaWaterandSewerAuthority,or"MAWSA,"astheissuer.

    i. NewSeriesABondPrincipal: Anamountequaltothesumoftheprincipalof

    eou s an ng e a was ssue ore eem e ass e

    Bondsplusinterestthereonaccruedthroughtherestructuringplans

    effectivedate

    and

    fees

    incurred

    in

    connection

    with

    the

    new

    financings.

    ii. NewSeriesABondCollateral: LienonnetrevenuesgeneratedbyMAWSA

    asse sw esamepr or esas e ass e , u su or na e o

    theoperatingandmaintenancecostsofthesystem,includingtheTransaction

    Payment.

    iii.New

    Series

    A

    Bond

    Interest

    Rate:

    Prevailing

    market

    rate

    for

    similar

    long

    term

    mun c pa on satt et meo ssuance.

    iv. NewSeriesABondMaturities: Thevariousseriesofnewmunicipalbonds

    wouldhavelongtermmaturitiesdeterminedatthetimeofissuanceonthe

    basisofthenexistingmarketconditions.

    - DWSDClassBDebtClaims.

    - DWSDClass

    B

    Debt

    Claims

    shall

    consist

    of

    all

    claims

    under

    or

    evidenced

    by

    each

    seriesofexistingwaterorsewerbonddebt(whethercallableornot)thatarenot

    DWSDClassADebtClaims.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 51

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 55 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    56/66

    .

    ,ofDWSD ClassBDebtClaimsshallreceiveSeriesBRestructuredBondsor

    suchtreatmentasmaybeagreeduponbytheparties.

    - SeriesBRestructuredBondTerms: SeriesBRestructuredBondswouldbeissuedbyMAWSA toholdersofoutstandingDWSD ClassBDebtClaims.

    i. Series

    B

    Restructured

    Bond

    Principal:

    For

    each

    series

    of

    Series

    B

    RestructuredBonds,anamountequaltothesumoftheprincipaloftheoutstandingDWSDClassBDebtBondsforwhichsuchSeriesBRestructuredBondsaretobeexchangedplusinterestthereonaccruedthroughtherestructuringplanEffectiveDate.

    ii. SeriesBRestructuredBondCollateral: Lienonnetrevenuesgeneratedby

    MAWSAassets

    in

    the

    same

    priorities

    as

    currently

    exist

    for

    the

    DWSD

    Class

    B

    DebtBondsforwhichsuchSeriesBRestructuredBondsaretobeexchanged,subordinatetotheoperatingandmaintenancecostsofthesystem,includingtheTransactionPayment.

    iii. SeriesBRestructuredBondInterestRate: Prevailin marketrateforsimilarlongtermmunicipalbondsatthetimeofissuance.

    iv. SeriesBRestructuredBondMaturities: ThesamematuritydatesastheDWSDClassBDebtBondsforwhichtheSeriesBRestructuredBondswillbe

    OFFICEOF

    THE

    EMERGENCY

    MANAGER

    .

    52

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 56 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    57/66

    -

    - TherearesixseriesofsecuredGeneralObligationDebt:

    - $100,000,000originalprincipalamountDistributableStateAidSecondLien

    Bonds(UnlimitedTaxGeneralObligation),Series2010(A)(TaxableRecovery

    ZoneEconomicDevelopmentBondsDirectPayment).

    - $249,790,000originalprincipalamountDistributableStateAidGeneral

    ObligationLimited

    Tax

    Bonds,

    Series

    2010.

    - $38,865,000originalprincipalamountSelfInsuranceDistributableStateAid

    ThirdLienBonds(LimitedTaxGeneralObligation),Series2012(A)(2).

    - $30,730,000originalprincipalamountSelfInsuranceDistributableStateAid

    ThirdLienRefundingBonds(LimitedTaxGeneralObligation),Series2012(B2).

    - $6,405,000original

    principal

    amount

    General

    Obligation

    Distributable

    State

    AidThirdLienCapitalImprovementRefundingBonds(LimitedTaxGeneral

    Obligation),Series2012(B).

    - $53,520,000originalprincipalamountSelfInsuranceDistributableStateAid

    ThirdLienBonds(LimitedTaxGeneralObligation),Series2012(A2B).

    - Totalannualdebtserviceisapproximately$39millionperyearfromFY 2015through

    FY 2033.

    - Treatment: Subjecttonegotiationwithholders.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 53

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 57 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    58/66

    -

    - TheCityhas$87.8millionoutstandinginconnectionwithnotespayablerelatedtovariouspublicimprovementprojects,whichnoteswereissuedinconnectionwiththe"Section108"HUDLoanGuaranteeProgramandaresecuredbyfuture"Block

    "ran revenues.

    - Treatment: Subjecttonegotiationwithholders.

    - SecuredClaimsArisingunderServiceAgreementsRelatedtoCOPRelatedInterestRateSwaps

    - Treatment: Subjecttonegotiationwithholders.

    - SecuredAutomobileParkingFundClaims

    - $9.3million

    in

    outstanding

    principal

    amount

    of

    Detroit

    Building

    Authority

    Revenue

    RefundingBonds:ParkingSystem,Series1998Aaresecuredbyapledgeofallrevenuesoftheparkingsystem,netofoperatingexpenses.

    - Treatment: PrincipalandinterestaccruedthroughtheeffectivedatewillbepaidinfullincashusingproceedsofsalesofCity'sparkingrelatedassets. Intheeventthatsalesarenotnegotiatedandconsummatedpriortotheeffectivedate,claims

    willbe

    subject

    to

    negotiations

    with

    holders.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 54

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 58 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    59/66

    limitedrecourseparticipationnotes(the"Notes").

    - ClaimsUnderUnsecuredGeneralObligationBonds/Notes.

    - Aggregateamount: Approximately$650million.

    - Treatment: Exchangedforaprorata(relativetoallunsecuredclaims)principal

    amount

    of

    new

    Notes.- ClaimsofServiceCorporations(oraffiliatedtrusts)onAccountofCOPs.

    - ggregateamount: pprox mate y . on.

    - Treatment: Exchangedforaprorata(relativetoallunsecuredclaims)principalamountofnewNotes.

    - ClaimsforUnfundedOPEBLiabilities.- Currentretireeswillreceivemodifiedmedicalbenefitsplansutilizingeitherthe

    exchangestobecreatedbyJanuary1,2014underthePatientProtectionandAffordableCareActorMedicare,asapplicable. Theproposedreplacement

    $27.5millionand$40millionannuallydependingonchoicestobemade.

    - Claimswillresultfromthemodificationofbenefits. Theamountofsuchclaimshasnotbeenfinallydetermined.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER

    - TreatmentforAllowedClaims: Exchangedforaprorata(relativetoallunsecuredclaims)principalamountofnewNotes.

    55

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 59 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    60/66

    -

    .- Assetforthabove,preliminaryanalysisindicatesthattheunderfundingintheGRS

    andthePFRSisapproximately$3.5 billion. Atthislevelofunderfunding,theCitywouldhavetocontributeapproximately$200million $350millionannuallytou y un curren yaccrue ,ves e ene s. uc con r u onsw no ema e

    undertheplan.

    - Claimsfor

    the

    underfunding

    will

    be

    exchanged

    for

    apro

    rata

    (relative

    to

    all

    unsecuredclaims)principalamountofnewNotes.

    - Becausetheamountsrealizedontheunderfundingclaimswillbesubstantiallylessthantheunderfundingamount,theremustbesignificant cutsinaccrued,vestedpensionamountsforbothactiveandcurrentlyretired persons.

    - ClaimsonaccountofOtherLiabilities.- AggregateAmount: Approximately$300million.

    - Treatment: Exchangedforaprorata(relativetoallunsecuredclaims)principalamountofnewNotes.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 56

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 60 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    61/66

    .- RelevantDefinitions:

    - AdjustedBaseCoveredRevenuesmeansforaFiscalYearfollowingtheInitialRevenueParticipationYear,BaseCoveredRevenuesadjustedforinflationfortheperiodbeginningonthefirstdayoftheInitialRevenueParticipationYearandendingonthefirstdayoftheFiscalYearusingthepositivechange,ifany,inthe

    ConsumerPrice

    Index

    during

    such

    period.

    - BaseCoveredRevenuesmeansonehalfofthesumofCoveredRevenuesforthefirsttwoFiscalYearsbeginningaftertheEffectiveDate.

    - CoveredRevenuesmeansamountsactuallycollectedbytheCitysGeneralFundinaFiscalYearonaccountof(a)PropertyTaxes,IncomeTaxesandGamingTaxes

    leviedfor

    such

    Fiscal

    Year

    and

    b

    Revenue

    Sharin

    Pa ments

    determined

    based

    upontheCity'sauditedfinancialstatements.

    - DutchAuctionmeansamethodforpricingtheNoteswherebythepriceoftheNotesofferedbytheCityisthelowestprice(theAuctionPrice)atwhichthere

    isrequiredtopayinrespectofRevenueParticipationPaymentsand/orAssetDisposition

    Proceeds

    then

    due

    and

    payable.

    During

    bidding,

    each

    Noteholder

    will

    indicatehowmanyNotesitiswillingtoselltotheCityandthepricesuchNoteholderiswillin toacce t. AllNotesofferedattheAuctionPriceoratalower

    OFFICEOF

    THE

    EMERGENCY

    MANAGER

    pricewillbesoldtotheCityattheAuctionPrice.

    57

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 61 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    62/66

    -

    CitysfinancesonwhichtheNotesshallbeissued.

    - FinalParticipationYearmeanstheFiscalYearbeginningonthe20thanniversaryofthefirstdayoftheInitialParticipationYear.

    - FiscalYearmeansaperiodcommencingonJuly1ofayearandendingonJune30ofthefollowingyear. Forgreatercertainty,theFiscalYearbeginningonJuly1,2014

    andending

    on

    June

    30,

    2015

    is

    the

    2015

    Fiscal

    Year.

    - InitialParticipationYearmeansthesecondfullFiscalYearfollowingtheEffectiveDate.

    - TrusteemeansanindenturetrusteeorotheragentfortheNoteholdersasdefinedindefinitivedocumentationfortheNotes.

    -- InitialPrincipalAmount: $2,000,000,000.00.

    - InterestRate: 1.5%perannumontheoutstandingprincipalamountoftheNotes,payablesemiannually. NointerestshallbepaidoraccruedforanyperiodfollowingtheendoftheFinalParticipationYear.

    - MaturityDate:

    The

    first

    September

    30

    following

    the

    Final

    Participation

    Year.

    The

    CityshallhavenoobligationtopayanyamountsotherthantheRevenuePartici ationPa mentinres ectoftheFinalPartici ationYearonthematurit date.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER

    TheNotesmaybeprepaidinwholeorinpartatanytimewithoutpremiumorpenalty.

    58

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 62 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    63/66

    -

    ParticipationYear,anamountequaltotheproductof(a)30%(0.30),multipliedby(b)(i)theamountbywhichCoveredRevenuesforsuchFiscalYearexceed(ii)AdjustedBaseCoveredRevenuesshallbeappliedtoreducetheprincipal

    .FiscalYearaftertheFinalParticipationYear.

    - Grantsand

    Other

    Amounts

    Received

    to

    Offset

    Costs

    of

    Addressing

    Blight:

    If

    the

    CityreceivesanycashgrantsorothercashpaymentsaftertheEffectiveDateand, ,

    anyothergovernmentornonprofitentitynotaffiliatedinanywaywiththeCityforthepurposeoffundingprogramsoractivitiestoaddressblightthatareincludedinthe10YearPlan("BlightRevenues")andthatcanbeutilizedinplaceofthe

    GeneralFund

    sums

    in

    the

    10

    Year

    Plan

    ro ections

    an

    amount

    e ual

    to

    75%

    of

    the

    GeneralFundrevenuesthatwouldotherwisebespentonblightbutfortheoutsidefundsshallbeappliedtoreducetheprincipalamountoftheNotes.

    - AssetDispositionProceeds: IftheCityreceivescashconsiderationinconnection

    MaturityDate,anamountequalto75%ofsuchcashshallbeappliedtoreducethe

    principalamount

    of

    the

    Notes.

    For

    greater

    certainty,

    the

    assumption

    of

    indebtednessshallnotconstitutecashconsideration.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER

    -

    whentheamountofsuchpaymentsthataredueequalorexceed$50millionoratthetimeaRevenueParticipationPaymentisdue,whicheverissooner.

    59

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 63 of 66

    VIII. RestructuringProposal

  • 7/28/2019 Detroit Creditor Proposal

    64/66

    -

    ,

    ,

    DispositionProceedsandotheramountsmadeavailablebytheCitymaybeusedtofundofferstopurchaseNotesthroughaDutchAuctionprocess.TheCityshallgivenoticeofitsintenttoconductsuchaDutchAuctionusingaRevenueParticipation

    andshallconcludetheauctionandpurchasenotesofferedandacceptedinthe

    auction

    no

    later

    than

    the

    90

    days

    following

    the

    date

    such

    notice

    is

    given.

    The

    City

    shallgivenoticeofitsintenttoconductsuchaDutchAuctionusingAssetDispositionProceedsorBlightRevenuesonorbeforethe30daysfollowingthedatewhentheCitybecomesobligatedtoapplyAssetDispositionProceedsandshallconcludetheauctionandpurchasenotesofferedandacceptedintheauctionnolaterthan90daysfollowingthedatesuchnoticeisgiven.TheCitymaygivenoticeofitsintent

    to

    conduct

    a

    Dutch

    Auction

    using

    funds

    provided

    by

    the

    City

    which

    are

    not

    otherwiserequiredtobeappliedtorepaymentoftheNotesatanytime.

    - LimitedRecourse: TheCitysobligationtopayinterestontheNotesshallbeageneralobligationoftheCity. TheCityshallhavenoobligationtopaytheprincipalamountoftheNotesexcepttotheextentthatRevenueParticipationPayments,BlightRevenuesorAssetDispositionProceedsbecomedueinaccordancewiththe

    termshereof.

    - RequirementsofLaw. ThetermsoftheNotesmayberevisedtoconformwithre uirementsoflaw.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 60

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 64 of 66

    IX. CalendarandContacts

  • 7/28/2019 Detroit Creditor Proposal

    65/66

    , , .

    Initialroundofdiscussionswithstakeholders: June17,2013 July12,2013.

    Evaluation: July15,2013 July19,2013.

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 61

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 65 of 66

    IX. CalendarandContacts

  • 7/28/2019 Detroit Creditor Proposal

    66/66

    - MILLERBUCKFIRE &CO.,LLC601LexingtonAvenue,22ndFloorNewYork,NY10022

    - KennethBuckfire

    CoPresident

    &

    Managing

    Director.

    - JamesDoakManagingDirector.

    - JONESDAY

    .

    ,

    .901LakesideAvenueNorthPointCleveland,Ohio441141190

    , .

    555 South Flower Street, 50th Floor

    Los Angeles, CA 90071

    (213) 489-3939

    , .

    222 East 41st Street

    New York, NY 10017

    (212) 326-3939

    OFFICEOF

    THE

    EMERGENCY

    MANAGER 62

    13-53846 Doc 11-2 Filed 07/18/13 Entered 07/18/13 21:44:51 Page 66 of 66