San Diego County Water Authority
Financial Report
June 30, 1999
Contents
Independent Auditor's Report
Financial Statements:
Independent
Auditor's Report
To the Board of Directors
San Diego County Water Authority
San Diego, California
We have audited the accompanying balance sheets of San Diego County
Water Authority (the Authority) as of June 30, 1999 and 1998 and the related
statements of revenues, expenses and changes in unreserved retained earnings,
and cash flows for the years then ended. These financial statements are
the responsibility of the Authority's management. Our responsibility is
to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards and those 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 of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable
basis for our opinion.
In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of San Diego County
Water Authority as of June 30, 1999 and 1998, and the results of its operations
and its cash flows for the years then ended in conformity with generally
accepted accounting principles.
The Year 2000 supplementary information on page 23 is not a required
part of the basic financial statements but is supplementary information
required by the Government Accounting Standards Board. We have applied
certain limited procedures, which consisted principally of inquiries of
management regarding the methods of measurement and presentation of the
supplementary information. However, we did not audit the information and
do not express an opinion on it. In addition, we do not provide assurance
that San Diego County Water Authority is or will become Year 2000 complaint,
that the Authority's Year 2000 remediation efforts will be successful in
whole or in part, or that parties with which the Authority does business
are or will become Year 2000 compliant.
In accordance with Government Auditing Standards, we have also issued
our report dated September 15, 1999, on our consideration of San Diego
County Water Authority's internal control over financial reporting and
our tests of compliance with certain provisions of laws, regulations, contracts
and grants.
[Signed] McGladrey & Pullen, LLP
San Diego, California
September 15, 1999
| San Diego County Water Authority
Balance Sheets
June 30, 1999 and 1998 |
|
|
|
|
| |
|
|
|
|
| Assets |
|
1999
|
|
1998
|
| Current Assets |
|
|
|
|
|
Cash and cash equivalents (Note 3)
|
$ |
40,664,000
|
$ |
24,922,000
|
|
Accounts and taxes receivable
|
|
48,761,000
|
|
33,605,000
|
|
Inventories
|
|
145,000
|
|
6,891,000
|
|
Other current assets
|
|
427,000
|
|
400,000
|
|
Total current assets
|
|
89,997,000
|
|
65,818,000
|
| |
|
|
|
|
| Restricted and designated cash,
cash equivalents and investments |
|
|
|
|
|
(Notes 3 and 4)
|
|
|
|
|
|
Cash and cash equivalents
|
|
182,460,000
|
|
13,624,000
|
|
Investments
|
|
113,579,000
|
|
125,403,000
|
| |
|
296,039,000
|
|
139,027,000
|
| |
|
|
|
|
| Property, plant and equipment,
net (Notes 2 and 7) |
|
803,100,000
|
|
761,109,000
|
| |
|
|
|
|
| Other assets (Note 4) |
|
5,567,000
|
|
5,118,000
|
| |
|
|
|
|
| |
$ |
1,194,703,000
|
$ |
971,072,000
|
| |
|
|
|
|
See Notes to Financial Statements.
| |
|
|
|
|
| |
|
|
|
|
| Liabilities and Equity |
|
1999
|
|
1998
|
| Current Liabilities |
|
|
|
|
|
Accounts payable and accrued liabilities
|
$ |
48,337,000
|
$ |
37,772,000
|
|
Current maturities of long-term debt (Note 4)
|
|
17,117,000
|
|
15,853,000
|
|
Total current liabilities
|
|
65,454,000
|
|
53,625,000
|
| |
|
|
|
|
| Long-term debt (Note 4) |
|
596,657,000
|
|
434,935,000
|
| |
|
|
|
|
| Commitments and Contingencies
(Notes 5 and 7) |
|
|
|
|
| |
|
|
|
|
| Equity |
|
|
|
|
|
Contributions in aid of construction
|
|
19,884,000
|
|
16,759,000
|
|
Retained earnings:
|
|
|
|
|
|
Funds designated for rate stabilization
|
|
41,075,000
|
|
36,453,000
|
|
Undesignated
|
|
471,633,000
|
|
429,300,000
|
| |
|
512,708,000
|
|
465,753,000
|
|
Total equity
|
|
532,592,000
|
|
482,512,000
|
| |
|
|
|
|
| |
$ |
1,194,703,000
|
$ |
971,072,000
|
| San Diego County Water Authority
Statements of Revenues, Expenses and Changes in Unreserved Retained
Earnings
Years Ended June 30, 1999 and 1998 |
| |
|
|
|
|
| |
|
1999
|
|
1998
|
| |
|
|
|
|
| Water sales |
$ |
217,796,000
|
$ |
195,075,000
|
| |
|
|
|
|
| Operating expenses: |
|
|
|
|
|
Cost of sales
|
|
179,332,000
|
|
167,003,000
|
|
Depreciation and amortization
|
|
12,786,000
|
|
9,754,000
|
|
Operations and maintenance
|
|
6,499,000
|
|
6,306,000
|
|
Planning and reclamation
|
|
2,267,000
|
|
1,912,000
|
|
General and administrative
|
|
8,359,000
|
|
8,743,000
|
|
Total operating expenses
|
|
209,243,000
|
|
193,718,000
|
| |
|
|
|
|
|
Operating income
|
|
8,553,000
|
|
1,357,000
|
| |
|
|
|
|
| Other revenues (expenses): |
|
|
|
|
|
Property taxes and in-lieu charges
|
|
6,125,000
|
|
5,773,000
|
|
Water availability and capacity charges
|
|
31,783,000
|
|
27,014,000
|
|
Interest expense
|
|
(19,829,000)
|
|
(12,262,000)
|
|
Investment income
|
|
15,534,000
|
|
11,302,000
|
|
Infrastracture access charges
|
|
4,789,000
|
|
|
|
Other expenses (Note 2)
|
|
|
|
(2,480,000)
|
|
Total other revenues, net
|
|
38,402,000
|
|
29,347,000
|
| |
|
|
|
|
|
Net income
|
|
46,955,000
|
|
30,704,000
|
| |
|
|
|
|
| Retained earnings at beginning
of year |
|
465,753,000
|
|
435,049,000
|
| Retained earnings at end of year |
$ |
512,708,000
|
$ |
465,753,000
|
| |
|
|
|
|
See Notes to Financial Statements.
| San Diego County Water Authority
Statements of Cash Flows
Years Ended June 30, 1999 and 1998 |
| |
|
1999
|
|
1998
|
| Cash Flows from Operating Activities |
|
|
|
|
|
Operating income
|
$ |
8,553,000
|
$ |
1,357,000
|
|
Adjustments to reconcile operating income to net cash
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
12,786,000
|
|
9,754,000
|
|
Water availability and capacity charges
|
|
31,783,000
|
|
27,014,000
|
|
Infrastracture access charges
|
|
4,789,000
|
|
|
|
Amortization of loss on debt defeasded
|
|
866,000
|
|
|
|
Loss (gain) on disposal of property and equipment
|
|
360,000
|
|
(4,000)
|
|
(Increase) decrease in:
|
|
|
|
|
|
Accounts and taxes receivable
|
|
(15,156,000)
|
|
8,950,000
|
|
Inventories
|
|
6,746,000
|
|
3,605,000
|
|
Other current assets
|
|
(27,000)
|
|
(110,000)
|
|
Other assets
|
|
(834,000)
|
|
(1,176,000)
|
|
(Decrease) increase in accounts payable and
|
|
|
|
|
|
accrued liabilities
|
|
10,565,000
|
|
(15,366,000)
|
|
Net cash provided by operating activities
|
|
60,431,000
|
|
34,024,000
|
| |
|
|
|
|
| Cash Flows from Investing Activities |
|
|
|
|
|
Investment income
|
|
15,534,000
|
|
11,302,000
|
|
Net proceeds from sales of investments
|
|
11,824,000
|
|
40,530,000
|
|
Net cash provided by investing activities
|
|
27,358,000
|
|
51,832,000
|
| |
|
|
|
|
| Cash Flows from Noncapital Financing
Activities |
|
|
|
|
|
Property taxes and in-lieu charges
|
|
6,125,000
|
|
5,773,000
|
|
Net cash provided by noncapital
|
|
|
|
|
|
financing activities
|
|
6,125,000
|
|
5,773,000
|
| |
|
|
|
|
| Cash Flows from Capital and Related
Financing Activities |
|
|
|
|
|
Purchase of property, plant and equipment
|
|
(54,999,000)
|
|
(82,314,000)
|
|
Proceeds from sale of property, plant and equipment
|
|
289,000
|
|
|
|
Contributions in aid of construction
|
|
3,125,000
|
|
545,000
|
|
Proceeds from debt issue
|
|
178,798,000
|
|
195,273,000
|
|
Principal repayment of debt
|
|
(16,720,000)
|
|
(15,805,000)
|
|
Amount paid into escrow trust
|
|
|
|
(169,030,000)
|
|
Interest paid
|
|
(19,829,000)
|
|
(12,262,000)
|
|
Net cash provided by (used in) capital and
|
|
|
|
|
|
related financing activities
|
|
90,664,000
|
|
(83,593,000)
|
See Notes to Financial Statements.
| San Diego County Water Authority
Statements of Cash Flows (Continued)
Years Ended June 30, 1999 and 1998 |
|
|
|
|
| |
|
|
|
|
| |
|
1999
|
|
1998
|
| |
|
|
|
|
|
Increase in cash and cash equivalents
|
|
184,578,000
|
|
8,036,000
|
| |
|
|
|
|
| Cash and cash equivalents: |
|
|
|
|
|
Beginning
|
|
38,546,000
|
|
30,510,000
|
|
Ending
|
$ |
223,124,000
|
$ |
38,546,000
|
| |
|
|
|
|
| Supplemental Disclosures of Cash
Flow Information: |
|
|
|
|
|
Cash paid during the year for interest
|
$ |
28,733,000
|
$ |
24,247,000
|
| |
|
|
|
|
|
Interest capitalized during the year to construction
|
|
|
|
|
|
in progress
|
$ |
10,400,000
|
$ |
12,700,000
|
| |
|
|
|
|
|
Write-off of construction in progress
|
$ |
|
$ |
2,480,000
|
| |
|
|
|
|
See Notes to Financial Statements.
Notes to financial statements
Note 1. Nature of business
The San Diego County Water Authority (the Authority)
was organized on June 9, 1944 under the County Water Authority Act (the
Act) for the primary purpose of providing a supplemental supply of imported
water to its member agencies for domestic, municipal and agricultural uses.
The Authority consists of 24 member agencies which are each represented
by at least one person on the Authority's Board of Directors. The Authority
is a member of The Metropolitan Water District of Southern California (MWD)
and historically, the Authority has purchased from MWD all the water it
requires to meet the demands of the member agencies. The Authority is currently
in the process of seeking alternative assured sources of water in addition
to the MWD. During 1999, the Authority executed the Imperial Irrigation
District Water Transfer Agreement which will provide an alternative source
of water.
The Metropolitan Water District Act provides a preferential
right for the purchase of water by each of its constituent agencies. This
preferential right is calculated using a formula, and based upon such formula,
the Authority has a statutory preferential right to approximately 12% of
MWD's total supply. The policy has never been applied to limit the Authority's
purchases. In June 1995, MWD adopted an Integrated Resource Plan designed
to meet 100% of its member agency water needs by a mix of imported water
and development of additional local resources by its member agencies.
Basis of accounting
The Authority is accounted for as an enterprise fund (proprietary
fund type). A fund is an accounting entity with a self-balancing set of
accounts established to record the financial position and results of operations
of a specific governmental activity. The activities of enterprise funds
closely resemble those of ongoing businesses in which the purpose is to
conserve and add to basic resources while meeting operating expenses from
current revenues. Enterprise funds account for operations that provide
services on a continuous basis and are substantially financed by revenues
derived from user charges. As an enterprise fund, the Authority uses the
accrual basis of accounting, revenues are recognized when earned and expenses
are recognized as they are incurred. The Authority has elected not to apply
Financial Accounting Standards Board Statements or Interpretations issued
after November 30, 1989, as permitted by Governmental Accounting Standards.
Property taxes and in-lieu charges
The Authority is authorized under the Act to levy taxes
on all taxable property within its boundaries for the purposes of carrying
on its operations and paying its obligations, subject to certain limitations
in the Act, the Revenue and Taxation Code and the California Constitution.
A portion of the taxes are levied to meet the Authority's debt service
requirements on its general obligation bonds.
Property taxes are levied annually by the Authority's
Board of Directors as of July 1, using a lien date of March 1, and are
payable by property owners in two equal installments which are due by December
10th and April 10th. The taxes levied are billed and collected by the County
of San Diego and are remitted to the Authority throughout the year.
Member agencies of the Authority may elect to pay in-lieu
charges instead of the tax levy. Included in the accompanying statements
of revenues, expenses and changes in unreserved retained earnings for the
years ended June 30, 1999 and 1998, are in-lieu charges of $793,000 and
$692,000, respectively.
Inventories
Inventories consist primarily of water in storage and
are stated at the lower of cost (first-in, first-out method) or market
(market value - $180,000 and $10,178,000 at June 30, 1999 and 1998, respectively).
Property, plant and equipment
Depreciation is computed utilizing the straight-line method
over the following estimated useful lives:
| Water systems: |
10 to 75 years
|
| Buildings: |
40 years
|
| Other equipment: |
5 to 15 years
|
| Automobiles: |
4 years
|
Compensated absences
It is the Authority's policy to permit employees to accumulate
earned but unused vacation benefits. Earned vacation pay to a maximum of
36 days (50 days for management) and 25% of accumulated sick leave may
be paid upon termination of employment. Upon retirement the Authority pays
100% of sick leave up to 125 days and all earned vacation. Sick leave hours
accrue at the rate of one day per month and employees may elect to receive
cash for accumulated sick leave at the rate of two for one after accumulating
480 hours.
All accumulated vacation and vested sick leave pay is
recorded as an expense and a liability at the time the benefit is earned.
Contributions in aid of construction
Amounts received from member agencies and other entities
for construction of service connections or other facilities are included
in the accompanying balance sheets as contributions in aid of construction.
Contributed service connections or other facilities are recorded as Authority
assets and are depreciated in accordance with established policy for similar
capital assets.
Capitalized interest
The Authority capitalizes interest on self-constructed
assets during the period of construction. The amount of interest cost capitalized
on qualifying assets acquired with proceeds of tax-exempt borrowings that
are externally restricted to finance acquisition of specified assets is
all interest cost of the borrowings less any interest earned on related
interest-bearing investments acquired with such unexpended proceeds from
the date of the borrowings until the assets are substantially complete
and are ready for their intended use. Interest cost of tax-exempt borrowings
is eligible for capitalization on other qualifying assets of the Authority
when the specified qualifying assets are no longer eligible for interest
capitalization. Interest cost capitalized during the years ended June 30,
1999 and 1998 was $10,400,000 and $12,700,000, respectively.
Revenue policies
The principal portion of the Authority's revenues is provided
by sales of water. Water is delivered to member agencies on demand and
revenue is recognized at the time of delivery. The Authority also has two
other separate revenue sources as part of its Capital Finance Plan to fund
the Capital Improvement Program. A water availability standby charge was
put into effect in fiscal 1990 and generated revenue of $10,523,000 and
$10,660,000 for the years ended June 30, 1999 and 1998, respectively. In
fiscal 1991, the Authority implemented a capacity charge on all new water
meters purchased within the boundaries of the Authority, which generated
revenue of $21,260,000 and $16,351,000 for the years ended June 30, 1999
and 1998, respectively.
Included in restricted cash, cash equivalents and investments
at June 30, 1999 and 1998, is approximately $73,490,000 and $60,074,000,
respectively, identified in the pay-as-you-go account. This account is
used for future cash expenditures for capital improvement projects and
consists of water availability standby and capacity charges.
On June 11, 1998, the Infrastructure Access Charge (IAC)
was adopted by the Board of Directors as an additional source of fixed
revenue to provide better coverage of the Authority’s projected fixed expenditures.
The IAC is levied on all retail water meters within the Authority’s service
area. Beginning on January 1, 1999, the IAC has been set at $1.00 per equivalent
meter per month. The fixed charge is levied against each member agency
for the purpose of maintaining a minimum ratio of projected fixed revenue
to projected fixed expenditures of 25% in any future fiscal year. The IAC
generated revenues of $4,789,000 for the year ended June 30, 1999. The
IAC will be adjusted each year as part of the regular rate-setting process.
Cash and cash equivalents
Cash and cash equivalents consist of short-term highly
liquid investments with maturities of 90 days or less at the date of purchase.
Investments
Investments with a maturity date of less than one year
are stated at cost or amortized cost.
Investments with a maturity date greater than one year,
including negotiable certificates of deposit, U.S. Government securities,
Federal Agency securities and medium term notes are stated at fair value
based on quoted market prices, where available. Investments in the State
of California Local Agency Investment Fund (LAIF) are stated at fair value
based on the fair value per share of the pool's underlying portfolio. The
pool maintains investments with a par value equal to the fair value of
the underlying portfolio. If quoted market prices are not available, fair
values are based on quoted market prices of comparable instruments.
Budgets and budgetary accounting
Annual budgets adopted by the Board of Directors provide
for operations, debt service and capital expenditures of the Authority.
Budgetary controls are set by the Board of Directors. The Board of Directors
adopts an operating budget at the beginning of the Authority's fiscal year.
The legally adopted budget requires that expenditures not exceed appropriations
in total for the Authority. The Board of Directors may make appropriation
adjustments to the budget during the year as deemed necessary. The Authority
adhered to the prescribed budget as discussed above for the years ended
June 30, 1999 and 1998.
Note 2: Property, Plant and Equipment
Property, plant and equipment are recorded at cost and
consist of the following:
| |
|
1999
|
|
1998
|
| Water systems |
$ |
718,631,000
|
$ |
517,009,000
|
| Buildings |
|
30,968,000
|
|
30,350,000
|
| Automobiles and equipment |
|
13,951,000
|
|
13,355,000
|
|
Total cost of depreciable assets
|
|
763,550,000
|
|
560,714,000
|
|
Less accumulated depreciation
|
|
81,603,000
|
|
70,924,000
|
|
Net depreciable assets
|
|
681,947,000
|
|
489,790,000
|
| Construction in progress |
|
121,153,000
|
|
271,319,000
|
| |
$ |
803,100,000
|
$ |
761,109,000
|
In June 1998 the Authority determined that certain construction projects
were not viable and, consequently, related feasibility costs of $2,480,000
were expensed during the year ended June 30, 1998.
Note 3: Cash, Cash Equivalents and Investments
The California Government code requires California banks and
savings and loan associations to secure public fund deposits by pledging
government securities or mortgages as collateral. The market value of pledged
securities or mortgages must equal at least 110% or 150%, respectively,
of public fund deposits. The Authority currently requires government securities
as collateral on all its investments with such institutions.
The Authority may waive collateral requirements for deposits which are
fully insured up to $100,000 by the Federal Deposit Insurance Corporation
(FDIC).
The surplus funds of the Authority may be invested in any of the following
approved investments: treasury bills and/or notes; collateralized commercial
bank certificates of deposit; collateralized savings and loan certificates
of deposit; guaranteed investment contract deposits collateralized by direct
U.S. Government obligations; State of California Local Agency Investment
Fund (LAIF); domestic bankers acceptances; agency securities; commercial
paper; repurchase agreements; reverse repurchase agreements, subject to
certain limitations; medium term notes, and government money market funds.
An advisory board has been established to monitor the LAIF's compliance
with regulations and investment alternatives established by the State.
Deposits
At June 30, 1999, the carrying amount of the Authority's deposits was
$1,763,000 and the bank balance was $1,356,000. Of the bank balance, $106,000
was covered by federal depository insurance. The remaining balance was
collateralized by the general investment portfolio pledged by the financial
institution as security for total public fund deposits.
Investments
The Authority's investments are categorized to give an indication of
the level of custodial credit risk assumed by the Authority at year-end.
Category 1 includes investments that are insured, collateralized or registered
or for which the securities are held by the Authority or its agent in the
Authority's name. Category 2 includes uninsured and unregistered investments
for which the securities are held by the broker's or dealer's trust department
or agent in the Authority's name. Category 3 includes uninsured and unregistered
investments for which the securities are held by the broker or dealer,
or by its trust department or agent but not in the Authority's name, and
uncollateralized investments and cash deposits.
|
Category
|
Total
|
Fair
|
|
1
|
2
|
3
|
Cost
|
Value
|
| U.S. Treasury securities |
$ |
61,700,000
|
$ |
|
$ |
|
$ |
61,700,000
|
$ |
61,563,000
|
| Agency securities |
|
26,206,000
|
|
|
|
|
|
26,206,000
|
|
26,099,000
|
| Prime commercial paper |
|
19,010,000
|
|
|
|
|
|
19,010,000
|
|
19,010,000
|
| Corporate notes |
|
10,048,000
|
|
|
|
|
|
10,048,000
|
|
9,915,000
|
| Negotiable certificates
of deposit |
|
16,002,000
|
|
|
|
|
|
16,002,000
|
|
16,002,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
132,966,000
|
$ |
|
$ |
|
$ |
132,966,000
|
$ |
132,589,000
|
|
|
|
|
|
|
|
|
|
|
|
| Investments in State
Treasurer's |
|
|
|
|
|
|
|
|
|
|
|
investment pool
|
|
|
|
|
|
|
|
163,627,000
|
|
163,627,000
|
| Private Export Funding |
|
|
|
|
|
|
|
|
|
|
|
Corporation deposits
|
|
|
|
|
|
|
|
931,000
|
|
931,000
|
| Money market funds |
|
|
|
|
|
|
|
38,499,000
|
|
38,499,000
|
| Total cash equivalents
and |
|
|
|
|
|
|
|
|
|
|
|
investments
|
|
|
|
|
|
|
$ |
336,023,000
|
$ |
335,646,000
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
|
|
|
1,057,000
|
|
|
|
|
|
|
|
|
|
|
|
| Total cash, cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
and investments
|
|
|
|
|
|
|
|
|
|
336,703,000
|
|
|
|
|
|
|
|
|
|
|
|
| Less: |
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
and investments restricted
|
|
|
|
|
|
|
|
|
|
|
|
for bond service requirements
|
|
|
|
|
|
|
|
|
|
41,075,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Other restricted and designated
|
|
|
|
|
|
|
|
|
|
|
|
cash, cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
and investments
|
|
|
|
|
|
|
|
|
|
254,964,000
|
|
|
|
|
|
|
|
|
|
|
296,039,000
|
| Current unrestricted
cash and |
|
|
|
|
|
|
|
|
|
|
|
cash equivalents
|
|
|
|
|
|
|
|
|
$ |
40,664,000
|
Note 4: Long-Term Debt
Long-term debt consists of the following:
| |
|
1999
|
|
1998
|
| 1998A Water Revenue Certificates
of Participation, net of |
|
|
|
|
|
unamortized discount of $1,161,000
|
$ |
178,839,000
|
$
|
|
| |
|
|
|
|
| 1997A Water Revenue Certificates
of Participation, net of |
|
|
|
|
|
unamortized premium of $2,695,000 (1998: $2,875,000)
|
|
|
|
|
|
and unamortized loss from refunding of $15,654,000
|
|
|
|
|
|
(1998: $16,701,000)
|
|
149,211,000
|
|
148,489,000
|
| |
|
|
|
|
| 1993 Water Revenue Refunding Certificates
of Participation |
|
106,090,000
|
|
111,570,000
|
| |
|
|
|
|
| 1991 Water Revenue Certificates
of Participation |
|
101,895,000
|
|
111,670,000
|
| |
|
|
|
|
| 1966 Waterworks General Obligation
Bonds |
|
7,545,000
|
|
8,865,000
|
| |
|
|
|
|
| Commercial Paper |
|
70,000,000
|
|
70,000,000
|
| |
|
|
|
|
| Other |
|
194,000
|
|
194,000
|
| |
|
613,774,000
|
|
450,788,000
|
| Less amounts due within one year |
|
17,117,000
|
|
15,853,000
|
| |
$ |
596,657,000
|
$
|
434,935,000
|
1998A Water Revenue Certificates of Participation
To provide funds for the design and construction of the
Authority's Emergency Storage Project and other water system improvements
in furtherance of the Authority's Capital Improvement Program, the Authority
issued 1998A Water Revenue Certificates of Participation on October 15,
1998, in the aggregate principal amount of $180,000,000.
The Series 1998A Serial Certificates with an aggregate
principal amount of $100,000,000 have stated interest rates ranging from
4.75% to 5.25% payable semi-annually on May 1 and November 1. These certificates
mature serially through May 1, 2018, subject to optional prepayments beginning
2008.
The Term Certificates with an aggregate principal amount
of $80,000,000 have stated interest rates ranging from 4.75% to 5.00% payable
semi-annually on May 1 and November 1. An amount of $17,310,000 of these
Term Certificates are due May 1, 2002 at a price of 99.750%, $19,035,000
are due May 1, 2024 at a price of 93.114% and $43,655,000 are due May 1,
2028.
The 1998A Water Revenue Certificates were issued at a
discount of $1,202,000 and issuance costs were $965,000. The Authority
issued the 1998A Certificates at a true interest cost of 4.95%. The net
interest cost to the Authority on the 1998A Certificates for the year ended
June 30, 1999 was approximately 4.57%.
The certificates require that a reserve be maintained
in an amount equal to the lesser of $15,391,555 or maximum annual debt
service on the 1998A Certificates. Included in restricted cash, cash equivalents
and investments is $141,423,000 at June 30, 1999 which represents unexpended
Water Revenue Certificates of Participation proceeds.
1997A Water Revenue Refunding Certificates of Participation
On December 1, 1997, the Authority issued Water Revenue
Refunding Certificates of Participation in the amount of $162,315,000 with
stated interest rates between 4.00% and 5.75% to refund, in advance, $74,035,000
of the 1991A Certificates with stated interest rates between 6.25% and
6.40% and $80,000,000 of the 1991B Certificates with interest payable at
rates determined by auction every fifth week, not to exceed a blended rate
of 6.3%.
The Authority issued the 1997A Certificates at a true
interest cost of 4.92%. The Serial Certificates with an aggregate principal
amount of $144,285,000, have stated interest rates ranging from 4.00% to
5.75% payable semi-annually on May 1 and November 1. These certificates
mature serially through May 1, 2018, subject to optional prepayments beginning
in 2008. The Series 1997A Term Certificates, with an aggregate principal
amount of $18,030,000, have an interest rate of 4.75%, are due May 1, 2020,
and are subject to optional prepayments beginning in 2008. The net interest
cost to the Authority on the 1997A certificates for the years ended June
30, 1999 and 1998 was approximately 4.91% and 4.57%, respectively.
The Certificates require that a reserve be maintained
in an amount equal to the lesser of 10% of the principal amount, 100% of
the maximum annual debt service, or 125% of the average annual debt service.
A surety bond in the amount of $15,196,610 has been obtained by the Authority
and issued in satisfaction of the requirement.
The 1997A Water Revenue Refunding Certificates were issued
at a premium of $2,958,000 with issuance costs of $1,342,000. The advance
refunding resulted in a difference between the reacquisition price and
the net carrying amount of the old debt of $17,183,000. This difference,
reported in the accompanying financial statements as a decrease in bonds
payable, is being charged to operations through the year 2020 using the
effective interest method. Included in interest expense for the years ended
June 30, 1999 and 1998 is amortization of approximately $1,047,000 and
$400,000, respectively, of net deferred amounts. The Authority completed
the advance refunding to reduce its total debt service payments over the
next twenty-two years by $20,896,000 and to obtain an economic gain (difference
between the present values of the old and new debt service payments) of
$5,530,000.
1993 Water Revenue Refunding Certificates of Participation
To provide funds for the refunding of the 1989A Water
Revenue Certificates of Participation, the Authority issued the 1993A Certificates
in February 1993 in the aggregate principal amount of $135,650,000. The
Series 1993A Current Interest Certificates, with an aggregate principal
amount of $85,050,000, have stated interest rates ranging from 3.50% to
5.50% payable semi-annually on May 1 and November 1. These certificates
mature serially through May 1, 2005 and are not subject to prepayment.
The Series 1993A Floating Auction Tax Exempts (the FLOATS), with an aggregate
principal amount of $25,300,000, carry an interest rate determined by auction
every 28 days. The FLOATS are due April 22, 2009, subject to mandatory
prepayments beginning in 2006. The Series 1993A Residual Interest Tax Exempt
Securities (the RITES) with an aggregate principal amount of $25,300,000
carry interest rates determined by a fixed component and an auction rate
component payable every 28 days, not to exceed 5.75% in aggregate. The
RITES mature serially between April 26, 2006 and April 22, 2009 and are
not subject to mandatory prepayment. Interest rates are subject to minimum
and maximum limits and may be fixed by the holder. The net interest cost
to the Authority on the 1993A certificates for the years ended June 30,
1999 and 1998 was approximately 5.75% and 5.64%, respectively.
The Certificates require that a reserve be maintained
in an amount equal to the lesser of $13,565,000, 100% of the maximum annual
installment payments, or 125% of average annual installment payments. A
surety bond has been obtained by the Authority and issued in satisfaction
of this requirement.
The 1993 Certificates were issued to defease the 1989A
Certificates which were called and retired on May 1, 1997.
1991 Water Revenue Certificates of Participation
To provide funds for the acquisition and construction
of water system improvements, the Authority issued Series 1991A and 1991B
Water Revenue Certificates of Participation in November 1991 in the aggregate
principal amount of $300,000,000. The Series 1991A Certificates, with an
aggregate principal amount of $89,265,000 carry stated interest rates ranging
from 5.20% to 6.125% payable semi-annually on May 1 and November 1. These
Certificates mature serially through May 1, 2003 and may be redeemed, at
the option of the Authority, at premiums decreasing from 2% in 2001 to
1% in 2003. Included in Certificates of Participation at June 30, 1999
and 1998 is $45,195,000 and $54,970,000, respectively.
The Series 1991B Certificates consist of Short-Term Auction
Rate and Complementary Auction Rate Certificates in the aggregate principal
amount of $56,700,000 with interest payable at rates determined by auction
every fifth week, not to exceed an aggregate net cost to the Authority
of 6.3%. These Certificates mature April 21, 2011. Included in Certificates
of Participation at June 30, 1999 and 1998 is $56,700,000.
The net interest cost to the Authority on the Series 1991A
and 1991B Water Revenue Certificates of Participation for the years ended
June 30, 1999 and 1998 was approximately 6.19% and 6.17%, respectively.
The Certificates require that a reserve be maintained
in an amount of $21,446,000, representing the lesser of 100% of the maximum
annual payments, or 125% of the average annual payments.
1966 Waterworks General Obligation Bonds
During 1968, the Authority issued General Obligation Bonds
in the aggregate principal amount of $30,000,000 with stated interest rates
ranging from 4.50% to 5.50% payable semi-annually on April 1, and October
1, for the construction of a second pipeline to the second aqueduct. The
bonds mature serially through October 1, 2003 and may be redeemed on or
after October 1, 1980 at premiums decreasing from 3.50% in 1980 to .50%
in 2002.
Prior Year Defeasance of Debt
In the prior year, the Authority defeased $74,035,000
of the 1991A Certificates and $80,000,000 of the 1991B Certificates, by
placing the net proceeds of $163,931,000 from the 1997A Water Revenue Refunding
Certificates of Participation plus an additional amount of $5,099,000 of
the 1991A and 1991B Certificates reserve funds and other monies, in an
irrevocable trust to provide for all future debt service payments on the
$74,035,000 1991A Certificates of Participation and the $80,000,000 1991B
Certificates of Participation. Accordingly, the trust account assets and
the liabilities for the defeased bonds are not included in the Authority's
financial statements. At June 30, 1999, $154,035,000 of Certificates outstanding
are considered defeased.
Commercial Paper
The Authority has a commercial paper program through which
it can borrow up to $250,000,000 for periods of up to 270 days. Currently,
the amount that can be borrowed is limited to $110,000,000, the amount
of the revolving credit and term loan agreement that supports a portion
of the program. The revolving credit and term loan agreement, unless otherwise
extended, will terminate on November 7, 2000. During the term of the agreement,
the Authority is obligated to pay a usage fee of .10% on the utilized commitment
and .06% on the unutilized commitment. Currently, no advances have been
made under the revolving credit and term loan agreement. The Authority
maintains remarketing arrangements with two dealers at a total cost of
.05% on the outstanding commercial paper. The commercial paper notes are
secured and payable solely from net water revenues and are subordinate
to the water revenue certificates of participation. At June 30, 1999 and
1998, $70,000,000 of commercial paper is outstanding at a weighted average
interest rate of 2.90% and 3.56%, respectively. The commercial paper outstanding
at June 30, 1999 and 1998 is classified as long-term since the Authority
intends to maintain the program for the foreseeable future. Included in
restricted cash, cash equivalents and investments for the year ended June
30, 1998 was $16,116,000, which represented unexpended commercial paper
proceeds. At June 30, 1999 all commercial paper proceeds were expended.
Certain outstanding debt agreements require the Authority
to maintain a minimum level of operational earnings. Exclusive of the tax
revenue and debt servicing costs associated with voter-approved general
obligation bonds and other voter-approved debt, net water revenues, as
defined by the agreements, must equal or exceed 120% of all other debt
servicing costs (principal and interest). The Authority was in compliance
with all of its covenants, including meeting its debt service ratio requirement.
In fiscal 1990, the Authority established a water rate
stabilization fund for the purpose of identifying amounts available to
mitigate future water rate increases. The Authority will transfer portions
of its net water revenues (as defined) which exceed its debt service ratio
requirement, into the rate stabilization fund and from time to time transfer
amounts from its rate stabilization fund into net water revenues to meet
its debt service ratio requirements. There were no transfers during the
year ended June 30, 1999. As of June 30, 1999 and 1998, the balance in
this fund, which is included in restricted cash, cash equivalents and investments,
totaled $41,075,000 and $36,453,000, respectively, and is also reflected
as designated retained earnings in the accompanying balance sheets.
Included in other assets are deferred financing costs
of $5,520,000 and $4,981,000, net of accumulated amortization of $2,635,000
and $2,210,000, at June 30, 1999 and 1998, respectively. The deferred financing
costs are being amortized over the life of the related obligations.
The aggregate principal and interest payments on long-term
debt at June 30, 1999 are due as follows:
| |
|
Principal
|
|
Interest
|
|
Total Debt
|
| |
|
Payment
|
|
Payment
|
|
Service
|
| 2000 |
$ |
17,117,000
|
$
|
30,774,000
|
$
|
47,891,000
|
| 2001 |
|
20,509,000
|
|
29,286,000
|
|
49,795,000
|
| 2002 |
|
22,127,000
|
|
28,487,000
|
|
50,614,000
|
| 2003 |
|
22,861,000
|
|
26,915,000
|
|
49,776,000
|
| 2004 |
|
24,081,000
|
|
25,475,000
|
|
49,556,000
|
| Thereafter |
|
507,079,000
|
|
231,535,000
|
|
738,614,000
|
| |
$ |
613,774,000
|
$
|
372,472,000
|
$
|
986,246,000
|
Note 5: Plan description
The Authority's defined benefit pension plan,
Miscellaneous Plan of the San Diego County Water Authority (Authority's
Plan), provides retirement and disability benefits, annual cost-of-living
adjustments, and death benefits to plan members and beneficiaries. The
Authority's Plan is part of the Public Agency portion of the California
Public Employees Retirement System (CalPERS), an agent multiple-employer
plan administered by CalPERS, which acts as a common investment and administrative
agent for participating public employers within the State of California.
A menu of benefit provisions as well as other requirements are established
by State statutes within the Public Employees' Retirement Law. The Authority's
Plan selects optional benefit provisions from the benefit menu by contract
with CalPERS and adopts those benefits through local ordinance. CalPERS
issues a separate comprehensive annual financial report. Copies of the
CalPERS annual financial report may be obtained from the CalPERS Executive
Office - 400 P Street - Sacramento, CA 95814.
Funding policy
The Authority has elected to make contributions on behalf
of its employees at the required amount of 7% of their annual covered salary.
The Authority is required to contribute the actuarially determined remaining
amounts necessary to fund the benefits for its members. The actuarial methods
and assumptions used are those adopted by the CalPERS Board of Administration.
The required employer contribution rate for the year ended June 30, 1999
was 8.003%. The contribution requirements of the plan members are established
by State statute and the employer contribution rate is established and
may be amended by CalPERS.
Annual pension cost
For fiscal year ended June 30, 1999, the Authority's annual
pension cost was $1,620,000 and the Authority actually contributed $1,620,000.
The required contribution was determined as part of the June 30, 1997 actuarial
valuation using the entry age normal actuarial cost method with the contributions
determined as a percent of pay. The actuarial assumptions included (a)
8.25% investment rate of return (net of administrative expenses); (b) projected
salary increases that vary by duration of service ranging from 3.75% to
14.20% for miscellaneous members; and (c) 3.75% cost-of-living adjustment.
Both (a) and (b) include an inflation component of 3.50% The actuarial
value of the Authority Plan's assets was determined using a technique that
smoothes the effect of short-term volatility in the market value of investments
over a two to five year period depending on the size of investment gains
and/or losses. All assets in excess of these entry age normal accrued liability,
as of June 30, 1997, are now amortized over time, thus reducing the employee
contribution rate.
Three year trend information for Miscellaneous Plan
of the San Diego County Water Authority
|
Fiscal Year
|
|
Annual
|
Percentage of
|
|
|
|
Ended
|
|
Pension
|
APC
|
|
Net Pension
|
|
June 30
|
|
Cost (APC)
|
Contribution
|
|
Obligation
|
|
1997
|
|
1,541,000 |
100%
|
|
|
|
1998
|
|
1,492,000 |
100%
|
|
|
|
1999
|
|
1,620,000 |
100%
|
|
|
Required supplementary information
Funded status of plan
| |
|
|
|
|
|
|
|
|
|
|
| |
|
Entry Age
|
|
|
|
Unfunded/
|
|
|
|
|
|
Valuation
|
|
Normal
|
|
Actuarial
|
|
(Overfunded)
|
|
|
Annual
|
UAAL* as
|
|
Date
|
|
Accrued
|
|
Value of
|
|
Liability
|
Funded
|
|
Covered
|
a % of
|
|
June 30
|
|
Liability
|
|
Assets
|
|
UAAL*
|
Ratio
|
|
Payroll
|
Payroll
|
|
1995
|
$ |
17,325,910 |
$ |
16,757,966 |
$ |
567,944
|
96.7%
|
$ |
9,400,709 |
6.042%
|
|
1996
|
|
19,880,679 |
|
19,986,401 |
|
(105,722)
|
100.5%
|
|
8,942,657 |
(1.182%)
|
|
1997
|
|
20,675,551 |
|
24,027,237 |
|
(3,351,686)
|
116.2%
|
|
8,969,774 |
(37.366%)
|
* Unfunded Actuarial Accrued Liability
Note 6: Deferred Compensation Plan
The Authority has adopted a deferred compensation plan
in accordance with Section 457 of the Internal Revenue Code. Generally,
all eligible employees may defer receipt of a portion of their salary until
future years. The employees are not liable for income taxes on amounts
deferred until the funds are withdrawn. At June 30, 1999 and 1998, assets
of the Plan totaled $10,412,000 and $8,359,000, respectively.
In prior years, all of the Plan assets, until paid or
made available to the employees or their beneficiaries, were the sole property
of the Authority, subject to the claims of the Authority's general creditors.
The Plan was amended during the year ended June 30, 1998, in accordance
with recent changes in the Internal Revenue Code, so that all assets are
now held for the exclusive benefit of the participants and their beneficiaries.
Therefore, the plan assets and corresponding liability to the participants
are no longer recognized in the accompanying financial statements.
Note 7. Commitments and Contingencies
Insurance
The Authority is exposed to various risks of loss related
to torts; theft of, damage to, and destruction of assets; errors and omissions;
injuries to employees; and natural disasters. The Authority is a participant
in the Association of California Water Agencies Joint Powers Insurance
Authority (JPIA) for the purpose of providing general liability insurance
for the member agencies. The Authority had a self-insured retention level
of $50,000 per claim for auto and general liability for the years ended
June 30, 1999 and 1998. The total coverage limit is $50,000,000 at June
30, 1999. The program provides for up to $100,000,000 in coverage for property
damage with a $25,000 deductible.
The Authority is also a participant in the JPIA for the
purpose of providing insurance coverage for workers compensation. Liabilities
under this program are accrued and charged to expense when the claims are
reasonably determinable and when the existence of the Authority's liability
is probable. There is no self-insurance retention required for the years
ended June 30, 1999 and 1998. The total coverage under this policy is $5,500,000.
The amount of settlements did not exceed insurance coverage
for the past three years for either JPIA coverages.
Construction projects
The Authority is committed to a long-range effort to increase
the present aqueduct capacity, obtain additional water from a variety of
sources, including water marketing, provide additional storage within the
county and maximize the use of existing storage reservoirs. The Authority's
current Capital Improvement Program (the Program) is budgeted at approximately
$1.0 billion, to be expended over the next ten years.
The Authority has outstanding signed construction contract
commitments in excess of $25,000,000 as of June 30, 1999.
Litigation
The Authority is subject to lawsuits and claims which
arise out of the normal course of business. In the opinion of management,
based upon the opinion of legal counsel, the disposition of such actions
of which it is aware will not have a material effect on the financial position,
results of operations or liquidity of the Authority.
Emergency Storage Project
On June 4, 1998, the Board of Directors approved the Emergency
Storage Project (ESP) which will develop approximately 90,100 acre-feet
of resources storage and supporting distribution facilities to supplement
emergency water supplies available to the region in case of prolonged interruption
of the imported water supply. The project is estimated to cost $736 million
on an inflated basis. A combination of debt and funding from operations
will be used to finance these requirements. The ratio of debt to cash used
will be that which provides the smoothest water rate increase pattern over
the planning horizon.
The design and construction phase of the ESP is scheduled
to take place in phases between 1999 and 2011 in order to minimize water
rate increases, comply with air quality protection conditions of the permit
and preserve the flexibility in sizing of critical project components.
The project includes the following major components:
-
Design and construction of a reservoir and related infrastructure
within the Olivenhain Water District. The project includes pipelines and
pump stations to connect the reservoir to the Second Aqueduct and Lake
Hodges. The Olivenhain and Lake Hodges facilities are scheduled for completion
in 2008.
-
Modifications to the existing San Vicente Dam, which would
raise the dam by 54 feet, and construction of a related pipeline and pump
stations which will connect the reservoir to the Second Aqueduct. The completion
of the exp
|