Great La kes Water Audit Commiittee Meeting Ag e nda F ...

47
1. C 2. R 3. A 4. A 5. P 6. O 7. N 8. R ALL TO ORD OLL CALL APPROVAL O APPROVAL O A. Febru UBLIC PART OLD BUSINES A. FY 201 Imp Fina Upc DWS Prese Propo B. Updat Prese Office Propo NEW BUSINE A. Treasu Prese Propo EPORTS A. ERP a – Mik Denis DER F AGENDA F MINUTES ary 5, 2016 ICIPATION SS 17 and 2018 lementation ancial Planni coming Goals SDR Curren nter: Nicolet osed Action: te: Highland nter: William er/General C osed Action: SS urer’s Cash F nter: Deirdre osed Action: nd HRIS/Pay e Huber, Fin DesRosiers, F 5th Fl 735 R A 8 Financial Pl n of Lease an ng Implicatio s & Objectiv nt and Next Y tte N. Bateso None. d Park Billing m M. Wolfso Counsel None. Flow Report e Henry, Tre Receive an yroll Implem nance Direct , ERP Progra Great La Au Me riday, Febr loor Board Randolph St G AGENDA lanning Upd nd Related D ons for Use ves Session Year Budget on, CPA, Chi g & Collectio on, Chief Adm t for January easury Mana d file report entation Ve or; Butch Jo m Director; akes Water udit Commi eeting Age ruary 19, 2 Room, Wat treet, Detro GLWater.or date – Includ Documents i of Lease Pay Update ief Financial ons (verbal) ministrative y 2016 ager t. erbal Update hnson Procu Nicolette N r Authority ittee enda 2016 at 8:0 ter Board B oit, Michigan rg ding: ncluding Cas yment Officer/Trea and Complia e urement Dir . Bateson, C 0 a.m. Building n 48226 sh Transfers asurer ance ector; and FO s

Transcript of Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Page 1: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

1. C

2. R

3. A

4. A

5. P

6. O

7. N

8. R

ALL TO ORD

OLL CALL 

APPROVAL O

APPROVAL O

A. Febru

UBLIC PART

OLD BUSINES

A. FY 201

 ‐ Imp

 ‐ Fina

 ‐ Upc

 ‐ DWS

Prese

Propo

B. Updat

Prese

Office

Propo

NEW BUSINE

A. Treasu

Prese

Propo

EPORTS 

A. ERP a

– Mik

Denis 

DER 

F AGENDA 

F MINUTES 

ary 5, 2016 

ICIPATION 

SS 

17 and 2018

lementation

ancial Planni

coming Goals

SD‐R Curren

nter: Nicolet

osed Action: 

te:  Highland

nter: William

er/General C

osed Action: 

SS 

urer’s Cash F

nter: Deirdre

osed Action: 

nd HRIS/Pay

e Huber, Fin

DesRosiers,

F

5th Fl735 R

A

8 Financial Pl

n of Lease an

ng Implicatio

s & Objectiv

nt and Next Y

tte N. Bateso

 None. 

d Park Billing

m M. Wolfso

Counsel 

 None. 

Flow Report

e Henry, Tre

 Receive an

yroll Implem

nance Direct

, ERP Progra

Great LaAu

Me

riday, Febr

loor Board Randolph St

G

AGENDA

lanning Upd

nd Related D

ons for Use 

ves Session

Year Budget 

on, CPA, Chi

g & Collectio

on, Chief Adm

t for January

easury Mana

d file report

entation Ve

or; Butch Jo

m Director; 

akes Waterudit Commi

eeting Age

ruary 19, 2

Room, Wattreet, DetroGLWater.or

date – Includ

Documents i

of Lease Pay

Update 

ief Financial 

ons (verbal)

ministrative 

y 2016  

ager 

t. 

erbal Update

hnson Procu

Nicolette N

r Authority ittee  

enda

2016 at 8:0

ter Board Boit, Michiganrg

ding: 

ncluding Cas

yment 

Officer/Trea

and Complia

e  

urement Dir

. Bateson, C

0 a.m.

Building n 48226

sh Transfers

asurer 

ance 

ector; and 

FO 

Page 2: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

9. INFORMATION

10. LOOK AHEAD

Next GLWA Board Meeting:  Wednesday, February 24, 2016 at 2 pm

Next Audit Committee Meeting:  Friday, March 4, 2016 at 8 am

11. OTHER MATTERS

12. ADJOURNMENT

Page 3: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Great Lakes Water Authority

Audit Committee

MINUTES

Friday, February 5, 2016 at 8:00 a.m.

5th Floor Board Room, Water Board Building

735 Randolph Street, Detroit, Michigan 48226

g l w ater.org

1. CALL TO ORDER

Chairman Baker called the meeting to order at 8:05 am

2. ROLL CALL

Chairman Brian Baker, Director Robert Daddow, and Director Joseph Nardone

3. APPROVAL OF AGENDA

Chairman Baker requested approval of the agenda.

MOTION BY: JOSEPH NARDONE

SUPPORT: ROBERT DADDOW

ACTION: APPROVED

4. APPROVAL OF MINUTES

Chairman Baker requested approval of the Minutes of January 15, 2016.

MOTION BY: JOSEPH NARDONE

SUPPORT: ROBERT DADDOW

ACTION: APPROVED

5. PUBLIC PARTICIPATION

None

AGENDA ITEM 4A

Page 1

Page 4: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

6. OLD BUSINESS

A. Water and Sewer Refunding & New Money Timeline & Task List for 2016

Presenters: Jon Wheatley, Public Finance Manager

Dan Hartman and Kari Blanchett, PFM

Action: Receive and File Report

MOTION BY: ROBERT DADDOW

SUPPORT: JOSEPH NARDONE

ACTION: APPROVED

B. Financial Planning Update: Budget, Capital, & System of Revenues/Charges

Presenter: Nicolette N. Bateson, CPA, Chief Financial Officer/Treasurer, Monica

Daniels, Capital Manager, Jon Wheatley, Public Finance Manager, and Bart Foster,

The Foster Group, LLC

Action: Receive and File Report

MOTION BY: ROBERT DADDOW

SUPPORT: JOSEPH NARDONE

ACTION: APPROVED

Nicolette Bateson requested a Special Audit Committee Meeting for February 19,

2016 at 8:00 am to do a status report/review of the budget and the schedule of

charges.

7. NEW BUSINESS

A. Proposed Water Bond Notice of Intent Resolution

Presenters: Jon Wheatley, Public Finance Manager

Bart Foster, The Foster Group, LLC

Action: The Audit Committee recommends that the Great Lakes Water Authority

Board approves the resolution authorizing publication of Notice of Intent to issue

water supply system revenue bonds in a principal amount not to exceed

$300,000,000 as presented at its Regular Meeting on February 10, 2016

Page 2

Page 5: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

MOTION BY: ROBERT DADDOW

SUPPORT: JOSEPH NARDONE

ACTION: APPROVED

B. Proposed Sewer Bond Notice of Intent Resolution

Presenter: Jon Wheatley, Public Finance Manager,

Bart Foster, The Foster Group, LLC

Action: Audit Committee recommends that the Great Lakes Water Authority Board

approves the resolution authorizing publication of Notice of Intent to issue sewage

disposal system revenue bonds in a principal amount not to exceed $125,000,000 as

presented at its Regular Meeting on February 10, 2016.

MOTION BY: ROBERT DADDOW

SUPPORT: JOSEPH NARDONE

ACTION: APPROVED

Director Joseph Nardone excused from the meeting at 9:10 am

8. REPORTS

ATTACHMENT 8A

A. DWSD Retail System Revenue and Collections Update

Presenter: Marcus Hudson, CPA, Chief Financial Officer, DWSD

Action: Receive and File Report

MOTION BY: ROBERT DADDOW

SUPPORT: BRIAN BAKER

ACTION: APPROVED

B. December 2015 Wholesale Water Revenue Report – Variance Analysis

Presenter: Jon Wheatley, Public Finance Manager

Action: Receive and File report

MOTION BY: ROBERT DADDOW

SUPPORT: BRIAN BAKER

ACTION: APPROVED

C. ERP and HRIS/Payroll Implementation Verbal Update

– Group presentation presented

o Dan Rainey Update on Ceridian:

o GLWA completed two payroll cycles successfully

o A program like this usually takes 12 to 16 months to implement but

Page 3

Page 6: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

GLWA did it in six months

o There were 60 issues that did arise since January 1st, but the priority was

given to payroll. We had 38 payroll issues, but are now down to seven

open issues.

o 22 open issues (non payroll related), plan to have completed by the end

of February. We have 40 time clocks, there are no more paychecks,

now you get direct deposit or a pay card

o Would like to clear up all old issues before going into Phase II

o Phase II is the HR System which includes document management,

dashboards for Managers, a recruiting component that includes online

job postings. Training, performance management, the capability to do

biometrics, mobile access which we can limit by location, Manager self-

service and the ability for single sign on.

o Denis Desrosiers Update on BS & A:

o Phase I is to get BS & A up and running

o Get WAM implemented and split with DWSD

o BS & A has been installed and is up and running, working on training,

configuration and data

o Software to be installed on desktops in the Finance and Procurement

Departments

o Additional comments made by Cindy Cezat via phone

o WAM – the HP Team is working on the technical side to do the split

o Gaylor Johnson:

o They have two teams.

o First Team will do a data cleanse of the WAM database and master files

o Second Team will load data into BS & A

o This should be ready by the City’s “Black Out”, as we emerge from the

Black Out, data should be good to go. (Black out is when the City shut

down and do their roll out of Oracle fusion)

o Mike Huber:

o The budget module is great with a lot of features and can report on

different phases with great tracking mechanisms

o Rush checks can now be printed out the same day

D. Chief Financial Officer Verbal Update

– Nicolette N. Bateson, CPA, Chief Financial Officer/Treasurer

o Mike Tilley and Joe Perry met with the State, and the State agreed that

GLWA can be self-insured, which saves us about $40,000.00.

o We are trying to wrap up the DWSD June 30, 2015 audit. This is important

to GLWA because this is a key component of the financial history. The City

Page 4

Page 7: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

has committed to completing by March 31st.

o Pension system is still waiting for the actuarial report to wrap up its audit.

o Received bankruptcy adjustment entries, we have questions on those

9. INFORMATION

A. Billing Status Report – City of Flint

B. Billing Status Report – City of Highland Park

C. Transition Budget – Competitive Grant Assistance Program

Action: Receive and File reports

MOTION BY: ROBERT DADDOW

SUPPORT: BRIAN BAKER

ACTION: APPROVED

10. LOOK AHEAD

Plan to have a Special Audit Committee Meeting on February 19, 2016 at 8:00 am

Regular Audit Committee meeting will be Friday, March 4, 2016 at 8:00 am

11. OTHER MATTERS

None

12. ADJOURNMENT

Chairman Baker requested a motion to adjourn.

MOTION BY: ROBERT DADDOW

SUPPORT: BRIAN BAKER

ACTION: APPROVED

There being no further business, the meeting adjourned at 10:00 a.m

Page 5

Page 8: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

ATTACHMENT 8A

Page 6

bateson
Cross-Out
Page 9: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Page 7

Page 10: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Page 8

Page 11: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Page 9

Page 12: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Page 10

Page 13: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Page 11

Page 14: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Date:   Fe

To:  G

From:  N

Re:   FY

Backgrou

and FY 20

Analysis:

reviewed

the follow

Im

F

U

D

Proposed

ebruary 19, 

Great Lake W

Nicolette Bat

Y 2017 and 2

und:  The FY

017 System 

:  Attached a

d at the Aud

wing. 

mplementat

inancial Plan

Upcoming Go

DWSD‐R Curr

d Action:   N

2016 

Water Author

eson, CPA, C

2018 Financ

Y 2017 & 201

of Revenues

are a numbe

it Committe

ion of Lease

nning Implica

oals & Objec

rent and Nex

None. 

rity Audit Co

Chief Financ

ial Planning 

18 Biennial B

s/Charges fin

er of items re

e meeting.  

e and Related

ations for Us

tives Session

xt Year Budg

Aud

ommittee 

ial Officer/T

Update 

Budget, FY 20

nancial plan

elated to fin

Topics that w

d Document

se of Lease P

get Update

Great  La

Fin

dit Comm

Treasurer 

017‐2021 Ca

ning cycle is

ancial plann

will be cove

ts including C

Payment 

akes Wat

nancial Se

mittee Com

apital Improv

s underway. 

ning cycle tha

red in this d

Cash Transfe

ter Autho

ervices Gr

mmunica

vement Plan

at will be 

discussion inc

ers 

ority 

roup 

tion   

n, 

clude 

AGENDA ITEM 6A

Page 12

Page 15: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Financial Planning Cycle:Lease & Related Documents Review

GLWA Audit Committee

February 19, 2016

Page 13

Page 16: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Executive Summary

• OBJECTIVE:  Refresher “course” of the legalframework which defines the GLWA andDWSD financial planning cycle

• Status Report:  Lease payment and cashtransfers to DWSD in 2016

• Status Report: Financial planning cycle keydates

Page 14

Page 17: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Key Documents Impact Financial Planning Cycle

• “Lease” documents (online at glwater.org)1. Water and Sewer system leases approved 6.12.2015

2. Water & Sewer Services Agreement approved 6.12.2015

3. Shared Services Agreement approved 12.9.2015

4. Water and Sewer Master Bond Ordinances 12.9.2015 and subsequent amendments

5. Pension system agreement  approved 12.9.2015

• Documents include a number cross‐references

• Prior year budget (FY 2016) prepared simultaneously with lease and related agreements

• FY 2017/18 Biennial financial planning cycle is first year of budgeting within approved legal framework 

Page 15

Page 18: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Cash Transfers Since Effective Date

Water Sewer Total Notes

 Operations & 

Maintenance   Pension  

 Lease 

Payment 

(I&E Fund) 

 Operations & 

Maintenance  Pension  

 Lease 

Payment 

(I&E Fund) 

January 2016 3,740,800$       2,486,700$  11,767,600$  2,824,900$       1,669,300$  4,380,000$  26,869,300$         Lease and pension are for 7 months (Jul ‐ Jan)

February 2016 3,740,800     355,200   1,681,100    2,824,900      238,500    625,700      9,466,200    Regular monthly transfer

February 2016 3,740,800     2,824,900         6,565,700    Extra one month of O&M per Lease 4.4(a)(ii)

Total Transfers 11,222,400$    2,841,900$  13,448,700$  8,474,700$       1,907,800$  5,005,700$  42,901,200$        

Note:  Per Section 3.5 of the Lease, the Lease Payment may be used for: a) bond principal and interest for Local System Improvements, b) bond principal and interest for the 

City's share of common‐to‐all  System Improvements, and c) Local System improvements paid from the lease payment deposited to the Improvement & Extension (I&E) Fund.   

The Lease payment above is net of debt service allocation established by City during its rate setting for FY 2016.

Great Lakes Water Authority

Cash Transferred to DWSD

FY 2016

Page 16

Page 19: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

GLWA/DWSD Schedule Coordination

• GLWA Scheduled Dates– February 24, 2016 –Budget Update to Board

– March 2, 2016 ‐ GLWA Budget Public Hearing

– TBD GLWA Budget Adoption  (may occurindependent of CIP and Schedule of Charges

• A number of DWSD budgetary decisioninterdependencies that impact GLWA budgetand timing

Page 17

Page 20: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

DWSD Budget Commitment Timeline

• January 1:  Preliminary Budget

– Including key assumptions and impact statement

• February 1:  Capital Improvement Plan

• March 23:  City Adopted Biennial Budget

– Date referenced in lease is April 23

• May 1:  Direction to Apply Lease Payment

Page 18

Page 21: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

REFERENCE:  LEASE* AND SERVICES AGREEMENT EXCERPTS(*EXCERPTS ARE FROM SEWER SYSTEM LEASE – WORDING IS COMPARABLE IN WATER SYSTEM LEASE)

Page 19

Page 22: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

LEASE AGREEMENT

Page 20

Page 23: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Lease Payment

Lease Excerpt

Page 21

Page 24: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Use of the Lease Payment

Lease Excerpt

Page 22

Page 25: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Opening Cash Balance Transfers

Lease Excerpt

Page 23

Page 26: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

GLWA Budget 

Provisions

Lease Excerpt

Page 24

Page 27: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Other Key Provisions

Lease Excerpt

Page 25

Page 28: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Agency Relationship Defined

Lease Excerpt

Page 26

Page 29: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

SERVICES AGREEMENT

Page 27

Page 30: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Agency Performance Standards

Services Agreement Excerpt

Page 28

Page 31: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

City Payment for Services

Services Agreement Excerpt

Page 29

Page 32: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Measurement of City Usage

Services Agreement Excerpt

Page 30

Page 33: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Lease Payment for Debt Service

Services Agreement Excerpt

Page 31

Page 34: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Notification of Rates & Charges

Services Agreement Excerpt

Page 32

Page 35: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Application of Lease Payment Direction

Services Agreement Excerpt

Page 33

Page 36: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

City Preliminary Budget Due January 1st

Services Agreement Excerpt

Page 34

Page 37: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Impact Statement

Services Agreement Excerpt

Page 35

Page 38: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

City Biennial Budget due March 23rd

Services Agreement Excerpt

Page 36

Page 39: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Budget Tracking

Services Agreement Excerpt

Page 37

Page 40: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

City Capital Improvement Plan due February 1

Services Agreement Excerpt

Page 38

Page 41: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Executive Summary Illustration of FY 2017 Revenue Plan

As Designed - All Lease to Retail I&E Maximum Possible Impact of Lease AllocationWater Sewer Combined Water Sewer Combined

1 Wholesale Revenues (includes Detroit CTA) 329,135,600 464,286,600 793,422,200 329,135,600 464,286,600 793,422,2002 plus: Misc Non-Op Revenues 2,077,100 4,115,200 6,192,300 2,077,100 4,115,200 6,192,3003 less: GLWA O&M (111,879,200) (175,858,900) (287,738,100) (111,879,200) (175,858,900) (287,738,100)4 less: GLWA O&M Pension (6,037,100) (10,838,400) (16,875,500) (6,037,100) (10,838,400) (16,875,500)5 plus: DWSD Retail Net Revenue 37,790,500 32,338,700 70,129,200 15,290,500 4,838,700 20,129,200

-------------- -------------- -------------- -------------- -------------- --------------6 Net Revenue 251,086,900 314,043,200 565,130,100 228,586,900 286,543,200 515,130,100

7 Net Revenue after Debt Service (6)-(15) 60,589,600 69,057,300 129,646,900 38,089,600 41,557,300 79,646,900

Applied to:8 Non-Op Legacy Benefit Obligations 10,297,000 14,026,200 24,323,200 10,297,000 14,026,200 24,323,2009 Budget Stabilization Fund Deposit 360,400 2,654,200 3,014,600 360,400 2,654,200 3,014,600

10 WRAP Deposit 2,076,800 2,654,600 4,731,400 2,076,800 2,654,600 4,731,40011 Lease Pmt Deposit to Retail I&E 22,500,000 27,500,000 50,000,000 0 0 0

12 Balance Available for I&E (7)-sum(8->11) 25,355,400 22,222,300 47,577,700 25,355,400 22,222,300 47,577,700

Debt Service13 Senior Lien 145,902,300 147,907,200 293,809,500 145,902,300 147,907,200 293,809,50014 Senior Lien and Second Lien 187,944,400 196,930,300 384,874,700 187,944,400 196,930,300 384,874,70015 All Bonds, Including SRF Jr. Lien 190,497,300 244,985,900 435,483,200 190,497,300 244,985,900 435,483,200

Debt Service Coverage16 Senior Lien (7)/(13) 1.72 2.12 1.92 1.57 1.94 1.7517 Senior Lien and Second Lien (7)/(14) 1.34 1.59 1.47 1.22 1.46 1.3418 All Bonds, Including SRF Jr. Lien (7)/(15) 1.32 1.28 1.30 1.20 1.17 1.18

Retail Revenue 88,738,200 70,454,900 88,738,200 66,238,200 42,954,900 109,193,100less: DWSD O&M (50,947,700) (38,116,200) (50,947,700) (50,947,700) (38,116,200) (89,063,900)

-------------- -------------- -------------- -------------- -------------- --------------DWSD Retail "Net Revenue" 37,790,500 32,338,700 37,790,500 15,290,500 4,838,700 20,129,200

PRELIMINARYTFG

THE FOSTER GROUP 2/19/2016

Page 39

Page 42: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Executive Summary Illustration of FY 2017 Revenue Plan

As Designed - All Lease to Retail I&E Possible Impact of Lease Allocation (FY 16 Proxy)Water Sewer Combined Water Sewer Combined

1 Wholesale Revenues (includes Detroit CTA) 329,135,600 464,286,600 793,422,200 329,135,600 464,286,600 793,422,2002 plus: Misc Non-Op Revenues 2,077,100 4,115,200 6,192,300 2,077,100 4,115,200 6,192,3003 less: GLWA O&M (111,879,200) (175,858,900) (287,738,100) (111,879,200) (175,858,900) (287,738,100)4 less: GLWA O&M Pension (6,037,100) (10,838,400) (16,875,500) (6,037,100) (10,838,400) (16,875,500)5 plus: DWSD Retail Net Revenue 37,790,500 32,338,700 70,129,200 35,290,500 12,338,700 47,629,200

-------------- -------------- -------------- -------------- -------------- --------------6 Net Revenue 251,086,900 314,043,200 565,130,100 248,586,900 294,043,200 542,630,100

7 Net Revenue after Debt Service (6)-(15) 60,589,600 69,057,300 129,646,900 58,089,600 49,057,300 107,146,900

Applied to:8 Non-Op Legacy Benefit Obligations 10,297,000 14,026,200 24,323,200 10,297,000 14,026,200 24,323,2009 Budget Stabilization Fund Deposit 360,400 2,654,200 3,014,600 360,400 2,654,200 3,014,600

10 WRAP Deposit 2,076,800 2,654,600 4,731,400 2,076,800 2,654,600 4,731,40011 Lease Pmt Deposit to Retail I&E 22,500,000 27,500,000 50,000,000 20,000,000 7,500,000 27,500,000

12 Balance Available for I&E (7)-sum(8->11) 25,355,400 22,222,300 47,577,700 25,355,400 22,222,300 47,577,700

Debt Service13 Senior Lien 145,902,300 147,907,200 293,809,500 145,902,300 147,907,200 293,809,50014 Senior Lien and Second Lien 187,944,400 196,930,300 384,874,700 187,944,400 196,930,300 384,874,70015 All Bonds, Including SRF Jr. Lien 190,497,300 244,985,900 435,483,200 190,497,300 244,985,900 435,483,200

Debt Service Coverage16 Senior Lien (7)/(13) 1.72 2.12 1.92 1.70 1.99 1.8517 Senior Lien and Second Lien (7)/(14) 1.34 1.59 1.47 1.32 1.49 1.4118 All Bonds, Including SRF Jr. Lien (7)/(15) 1.32 1.28 1.30 1.30 1.20 1.25

Retail Revenue 88,738,200 70,454,900 88,738,200 86,238,200 50,454,900 136,693,100less: DWSD O&M (50,947,700) (38,116,200) (50,947,700) (50,947,700) (38,116,200) (89,063,900)

-------------- -------------- -------------- -------------- -------------- --------------DWSD Retail "Net Revenue" 37,790,500 32,338,700 37,790,500 35,290,500 12,338,700 47,629,200

PRELIMINARYTFG

THE FOSTER GROUP 2/19/2016

Page 40

Page 43: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Date:    Fe

To:  G

From:  D

Re:   Ja

Backgrou

analysis t

provide p

bifurcatio

Septemb

Analysis:

reasons. 

1. T

D

p

2. R

3. W

th

tr

tr

m

Proposed

ebruary 19, 

Great Lakes W

Deirdre Henr

anuary 2016

und:  As a ne

to summariz

perspective 

on Detroit W

ber 30, 2015,

:  A decrease

he centralize

December.  A

rocessing. 

evenue colle

With the ope

he Detroit W

ransfers purs

ransfers repr

month of ope

d Action:  Re

2016 

Water Autho

y, Treasury M

6 Cash Flow A

ew entity, th

ze the receip

for the endi

Water & Sew

, and Decem

e in cash wa

ed City of De

Accounts pay

ections repr

rational effe

Water & Sew

suant to the

resent seven

erations and

eceive and f

ority Audit Co

Manager

Analysis 

he Great Lak

pts and disbu

ng balance a

werage Depa

mber 31, 201

s expected f

etroit Accou

yable disbur

esent billing

ective date f

erage Depar

e lease and m

n months of 

 maintenanc

ile report. 

Aud

ommittee 

es Water Au

ursements fo

at January 3

rtment as of

5 are provid

for the mont

nts Payable 

sements in J

gs for the be

for the Great

rtment Loca

master bond

the lease pa

ce expense.

Great  La

Fin

dit Comm

uthority has 

or its first m

1, 2016, the

f the quarte

ded.  All amo

th of January

Division is c

January repr

ginning of th

t Lakes Wate

l Retail Syste

d ordinance w

ayment (July

akes Wat

nancial Se

mittee Com

prepared a 

month of ope

e cash balanc

rs ended Jun

ounts are un

y 2016 for th

closed the la

resent six we

he off‐peak 

er Authority

em on Janua

were execut

y through Ja

ter Autho

ervices Gr

mmunica

cash flow 

erations.  To 

ces for the p

ne 30, 2015,

naudited. 

he following

st two week

eeks of invo

season. 

y and stand‐u

ary 1, 2016, 

ted.  The 

nuary) and o

ority 

roup 

tion   

pre‐

ks of 

ice 

up of 

cash 

one 

AGENDA ITEM 7A

Page 41

Page 44: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

Great Lakes Water Authority

Treasurer's Entitywide Cash Flow Report ‐ Water & Sewer Combined

Preliminary Summary of Activity  ‐ Unaudited & Subject to Bifurcation Validation

January 2016

Cash Inflows & Outflows Jan‐16

Beginning Balance, Cash & Investments 848,998,931$      

Cash Received by GLWA

     Super Receiving Fund ‐ Retail Receipts 26,243,625           

     Water Wholesale Receipts 23,661,728           

     Sewer Wholesale Receipts 21,815,017           

     Interest earnings 2,943 

           Total Receipts 71,723,313           

Cash Disbursements by GLWA

     Accounts Payable (Pre 1.1.2016 for DWSD) (27,088,768)         

     GLWA Accounts Payable (1,571,186) 

     GLWA Payroll & Benefit Transfers (4,536,299) 

     Debt Service Payments (74,189,001)         

           Total Disbursements (107,385,254)       

Transfers to DWSD‐Retail pursuant to Lease and Master Bond Ordinance

     Operations & Maintenance (6,565,700) 

     Operations & Maintenance ‐ Pension (4,156,000) 

     Improvement & Extension (Lease Payment) (16,147,600)         

          Total Transfers to DWSD‐Retail (26,869,300)         

Ending Balance, Cash & Investments 786,467,689$      

Page 42

Page 45: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

GLWA

Allocation of Ending Bank Balance (Cost Basis) (1) Jun‐15 Sep‐15 Dec‐15 Jan‐16

Trust Indenture Funding

     Senior Lien Debt Reserve 89,201,181$              89,201,181$              88,201,181$              88,201,280$          

     Second & Jr Lien Debt  Reserve 46,357,623                46,357,623               47,357,623               47,357,865 

     Debt Service 139,400,122              90,705,985               128,987,507             81,532,111 

     Debt Service ‐ State Revolving Fund 72,428,584                16,169,227               17,310,388               20,378,668 

     Construction Bond Funds 158,707,331              183,290,520             219,158,922             210,207,856          

     Pension Obligation Payment Fund ‐ ‐ ‐  12,483,300 

     Water Residential Assistance Program Fund ‐ ‐ ‐  2,628,700              

     Budget Stabilization Fund ‐ ‐ ‐  4,619,100              

     Improvement & Extension Fund 10,503,911                9,734,544 9,673,311 9,634,280              

     Emergency Repair & Replacement 56,958,837                56,958,837               56,958,837               57,564,837 

Operations & Maintenance Accounts

     Operations & Maintenance (2) 35,616,225                29,224,826               15,946,179               55,604,205 

     Operations & Maintenance ‐ Pension (3) ‐ ‐ ‐  ‐

Accounts in Transition as of January 1, 2016

     Retainage 26,241,560                27,094,847               25,722,157               25,169,742 

     Retail Customer Refund 13,549 13,351 17,399  16,110

     Detroit Residential Water Assistance Program 1,097,184 1,097,023 1,064,312 1,064,312              

     Purchasing Card 41,205 35,377 79,571  41,172

Super Receiving Fund ‐ Pending Allocation 46,655,669                90,669,577               168,558,411             106,999,387          

Water/Sewer Wholesale Receiving Funds 92,453,769                105,956,889             69,963,131               62,964,765 

Ending Balance, Cash & Investments 775,676,750$           746,509,806$           848,998,931$           786,467,689$        

Entity wide Cash Balances Report

Water and Sewer Funds Combined (Unaudited)

As of the Month Ended,

DWSD (Pre‐bifurcation)

Notes(1) This report is on cost basis whereas market value is used for financial reporting .

(2)  Cash in bank will not equal financial reporting due to reclassifications and transfers in process at month end.   

(3)  Operations & Maintenance Pension  subaccount established in February 2016 in accordance with amended GLWA Master Bond Ordinance.

Page 43

Page 46: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

1. C

2. R

3. A

4. A

5. P

6. O

7. N

8. R

ALL TO ORD

OLL CALL 

APPROVAL O

APPROVAL O

A. Febru

UBLIC PART

OLD BUSINES

A. FY 201

 ‐ Imp

 ‐ Fina

 ‐ Upc

 ‐ DWS

Prese

Propo

B. Updat

Prese

Office

Propo

 

NEW BUSINE

A. Treasu

Prese

Propo

 

EPORTS 

A. ERP a

– Mik

Denis 

 

DER 

F AGENDA 

F MINUTES 

ary 5, 2016 

ICIPATION 

SS 

17 and 2018

lementation

ancial Planni

coming Goals

SD‐R Curren

nter: Nicolet

osed Action: 

te:  Highland

nter: William

er/General C

osed Action: 

SS 

urer’s Cash F

nter: Deirdre

osed Action: 

nd HRIS/Pay

e Huber, Fin

DesRosiers,

F

5th Fl735 R

A

 

8 Financial Pl

n of Lease an

ng Implicatio

s & Objectiv

nt and Next Y

tte N. Bateso

 None. 

d Park Billing

m M. Wolfso

Counsel 

 None. 

Flow Report

e Henry, Tre

 Receive an

yroll Implem

nance Direct

, ERP Progra

Great LaAu

Me

riday, Febr

loor Board Randolph St

G

AGENDA

lanning Upd

nd Related D

ons for Use 

ves Session

Year Budget 

on, CPA, Chi

g & Collectio

on, Chief Adm

t for January

easury Mana

d file report

entation Ve

or; Butch Jo

m Director; 

akes Waterudit Commi

 eeting Age

ruary 19, 2

Room, Wattreet, DetroGLWater.or

date – Includ

Documents i

of Lease Pay

Update 

ief Financial 

ons (verbal)

ministrative 

y 2016  

ager 

t. 

erbal Update

hnson Procu

Nicolette N

r Authority ittee  

enda

2016 at 8:0

ter Board Boit, Michiganrg

ding: 

ncluding Cas

yment 

Officer/Trea

and Complia

e  

urement Dir

. Bateson, C

0 a.m.

Building n 48226

sh Transfers

asurer 

ance 

ector; and 

FO 

Page 47: Great La kes Water Audit Commiittee Meeting Ag e nda F ...

9. INFORMATION 

 

10. LOOK AHEAD 

Next GLWA Board Meeting:  Wednesday, February 24, 2016 at 2 pm 

Next Audit Committee Meeting:  Friday, March 4, 2016 at 8 am 

 

11. OTHER MATTERS 

  

12. ADJOURNMENT