+ All Categories
Home > Documents > REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of...

REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of...

Date post: 09-Jun-2020
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
164
REGIONAL WATER AUTHORITY REGULAR MEETING OF THE BOARD OF DIRECTORS Thursday, May 14, 2020, 9:00 a.m. AMENDED AGENDA The public shall have the opportunity to directly address the Board on any item of interest before or during the Board’s consideration of that item. Public comment on items within the jurisdiction of the Board is welcomed, subject to reasonable time limitations for each speaker. Public documents relating to any open session item listed on this agenda that are distributed to all or a majority of the members of the Board of Directors less than 72 hours before the meeting are available for public inspection in the customer service area of the Authority’s Administrative Office at the address listed above. In compliance with the Americans with Disabilities Act, if you have a disability and need a disability-related modification or accommodation to participate in this meeting, please contact the Executive Director of the Authority at (916) 847-7589. Requests must be made as early as possible, and at least one full business day before the start of the meeting. Note: Pursuant to the Governor’s Executive Order N-29-20, and given the state of emergency regarding the threat of COVID-19, the meeting will be held via teleconference. We encourage Board members and participants to join the meeting 10 minutes early. Note that we will use GoToMeeting to share slides and other information during the meeting. Use the link below to join GoToMeeting. If you have a microphone that you can use with your computer, it should be possible to both listen to, and participate in, the meeting through GoTo Meeting. If you do not have a microphone, or a headset with a microphone, that plugs into your computer via USB port, you will need to call into the toll-free telephone conference line to listen and comment, although you still should be able to view the meeting materials on GoToMeeting. Please do not simultaneously use a microphone through GoToMeeting and the telephone conference line. That combination results in audio problems for all participants. Meeting Information: Please join my meeting from your computer, tablet or smartphone. https://global.gotomeeting.com/join/364958861 You can also dial in using your phone. United States: +1 (571) 317-3122 Access Code: 364-958-861 1. CALL TO ORDER AND ROLL CALL 2. PUBLIC COMMENT 3. CONSENT CALENDAR a. Minutes from the March 19, 2020 9 Regular Board meeting Action: Approve the March 19, 2020 Regular Board meeting minutes b. Amend RWA Conflict of Interest Code (RWA Policy 200.4) Action: Amend Conflict of Interest Code (RWA Policy 200.4)
Transcript
Page 1: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY REGULAR MEETING OF THE BOARD OF DIRECTORS

Thursday, May 14, 2020, 9:00 a.m.

AMENDED AGENDA

The public shall have the opportunity to directly address the Board on any item of interest before or during the Board’s consideration of that item. Public comment on items within the jurisdiction of the Board is welcomed, subject to reasonable time limitations for each speaker. Public documents relating to any open session item listed on this agenda that are distributed to all or a majority of the members of the Board of Directors less than 72 hours before the meeting are available for public inspection in the customer service area of the Authority’s Administrative Office at the address listed above. In compliance with the Americans with Disabilities Act, if you have a disability and need a disability-related modification or accommodation to participate in this meeting, please contact the Executive Director of the Authority at (916) 847-7589. Requests must be made as early as possible, and at least one full business day before the start of the meeting.

Note: Pursuant to the Governor’s Executive Order N-29-20, and given the state of emergency regarding the threat of COVID-19, the meeting

will be held via teleconference.

We encourage Board members and participants to join the meeting 10 minutes early. Note that we will use GoToMeeting to share slides and other information during the meeting. Use the link below to join GoToMeeting. If you have a microphone that you can use with your computer, it should be possible to both listen to, and participate in, the meeting through GoTo Meeting. If you do not have a microphone, or a headset with a microphone, that plugs into your computer via USB port, you will need to call into the toll-free telephone conference line to listen and comment, although you still should be able to view the meeting materials on GoToMeeting. Please do not simultaneously use a microphone through GoToMeeting and the telephone

conference line. That combination results in audio problems for all participants.

Meeting Information:

Please join my meeting from your computer, tablet or smartphone. https://global.gotomeeting.com/join/364958861

You can also dial in using your phone.

United States: +1 (571) 317-3122

Access Code: 364-958-861

1. CALL TO ORDER AND ROLL CALL 2. PUBLIC COMMENT 3. CONSENT CALENDAR

a. Minutes from the March 19, 2020 9 Regular Board meeting Action: Approve the March 19, 2020 Regular Board meeting minutes b. Amend RWA Conflict of Interest Code (RWA Policy 200.4)

Action: Amend Conflict of Interest Code (RWA Policy 200.4)

Page 2: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

c. FY 2019-2020 Audit Action: Approve the FY 2019-2020 Audit

4. FISCAL YEAR 2020 – 2021 BUDGET Presentation: Josette Reina-Luken, Financial and Administrative Services Manager Action: Approve Fiscal Year 2020-2021 Budget

5. FEDERAL AFFAIRS AD HOC COMMITTEE UPDATE Information Update and Discussion: Sean Bigley, Ad Hoc Committee Chair

6. FEDERAL AFFAIRS AND RWA COMMITTEE Information and Discussion: Jim Peifer, Executive Director Action: Determine structure of RWA Federal Affairs Committee 7. LEGISLATIVE AND REGULATORY UPDATE Presentation: Ryan Ojakian, Legislative and Regulatory Affairs Manager 8. WATER LOSS REGULATION UPDATE Presentation: Amy Talbot, Senior Project Manager 9. EXECUTIVE DIRECTOR’S REPORT 10. DIRECTORS' COMMENTS

ADJOURNMENT

Upcoming meetings: Executive Committee Meetings: Wednesday, May 27, 2020, 8:30 a.m. and June 24, 2020 at the RWA Office, the location is subject to change depending on the COVID-19 emergency Regular Board Meeting: Thursday, July 9, 2020, 9:00 a.m., at the RWA Office, the location is subject to change depending on the COVID-19 emergency Special Board Meetings - Strategic Planning Workshops: Friday, June 19, 2020 and Friday, June 26, 2020. Location and times are yet to be determined The RWA Board Meeting electronic packet is available on the RWA website at https://rwah2o.org/meetings/board-meetings/ to access and print the packet.

Page 3: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 3a: CONSENT CALENDAR a. Minutes from the March 19, 2020 Regular Board meeting Action: Approve the March 19, 2020 Regular Board meeting minutes

Page 4: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

1

RWA Special Board Meeting

Draft Minutes March 19, 2020

1. CALL TO ORDER Chair Schmitz called the meeting of the Board of Directors to order at 9:00 a.m. as

a teleconference meeting. Individuals who participated are listed below:

RWA Board Members Evan Jacobs, California American Water District Lynette Moreno, Carmichael Water District Ray Riehle, Citrus Heights Water District David Gordon, Citrus Heights Water District Bruce Houdesheldt, City of Roseville Sean Bigley, City of Roseville Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado Irrigation District Tom Nelson, Elk Grove Water District Mark Madison, Elk Grove Water District Randy Marx, Fair Oaks Water District Paul Schubert, Golden State Water Agency Mark Martin, Rancho Murieta Community Services District Tim Shaw, Rio Linda/Elverta Community Water District Kerry Schmitz, Sacramento County Water Agency Kevin Thomas, Sacramento Suburban Water District Dan York, Sacramento Suburban Water District Marty Hanneman, San Juan Water District Paul Helliker, San Juan Water District RWA Associate Members Arthur Starkovich, Ansel Lundberg, Damen Waples, SMUD, José Ramirez and Terrie Mitchell, SRCSD RWA Affiliate Members Alan Driscoll, Forsgren Associates, Inc., Kelye McKinney, West Yost Associates and Vanessa Nishikawa, Stantec Staff Members Jim Peifer, Rob Swartz, Ryan Ojakian, Josette Reina-Luken, Amy Talbot, Cecilia Partridge, Monica Garcia and Andrew Ramos, Legal Counsel

Page 5: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2

Others in Attendance: Bruce Kamilos, Craig Locke, Adam Robin, Bob Reisig, Christine Kohn, Ellen Cross, Greg Zlotnick, Ramon Roybal, Rob Rosoce, Teri Grant and Nicole Krotoski

2. PUBLIC COMMENT

None.

3. CONSENT CALENDAR

a. Approve Minutes of the November 14, 2020 and January 9, 2020 regular RWA board meetings

Motion/Second/Carried (M/S/C) Mr. Hanneman moved, with a second by Mr. Schubert, to approve the consent calendar item. Evan Jacobs, California American Water abstained, Lynette Moreno, Carmichael Water District, Hilary Straus, Citrus Heights Water District, Bruce Houdesheldt, City of Roseville abstained, Anne Sanger, City of Sacramento abstained, John Lenahan, Del Paso Manor Water District, Mark Madison, Elk Grove Water District, Randy Marx, Fair Oaks Water District, Paul Schubert, Golden State Water Company, Mark Martin, Rancho Murieta CSD, Tim Shaw, Rio Linda/Elverta CSD, Kerry Schmitz, Sacramento County, Dan York, Sacramento Suburban Water District and Marty Hanneman, San Juan Water District voted yes. The motion carried.

4. FISCAL YEAR 2020 – 2021 BUDGET DEVELOPMENT OVERVIEW

Josette Reina-Luken, Financial and Administrative Services Manager said that staff is beginning preparation of the 2020-21 RWA budget. She gave a presentation including some of the budget highlights, policies and assumptions and an overview of the benefits of RWA membership, membership and dues, significant historical assumptions, budget designation, budget projections, budget drivers for the FY21 budget, budget savings for the FY21 budget and the timeline. A copy of the presentation, Fiscal Year 2019-2020 budget, and RWA Policy 500.1 was attached to the packet for reference. Benefits of RWA membership include a forum for regional collaboration on water policy and projects, a venue for information sharing, a regional voice/presence on statewide issues, Legislative/Regulatory representation, to facilitate regional planning and regional implementation of projects and programs. RWA membership dues are based on the number of retail connections. The FY19 budget projected a 15% increase for FY20, however the FY20 budget increased dues by only 5%. A delayed increase may result in higher increases in out years. Associate membership dues are projected to increase by 3% and the affiliate membership dues will remain at $750.

Page 6: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

3

SGA shares 50% in common for office and administrative costs. Approving the budget does not approve subscriptions-based programs. There is an assumption of no changes in RWA membership. The Financial Commitment and Assignment Policy 500.1 is the framework for the operating fund and other additional commitments or designations. The operating fund is 4 to 6 months. Some designations were moved to the expense budget in FY20 such as the office move, strategic plan and pension plan. The FY20 core budget deficit was offset mostly by depletion of the Strategic Plan fund and non-designated cash. The FY21 core budget deficit is to be offset by reduction of the operating fund designation to 4.5 months or higher increase in dues (already projected in the FY20 budget at 18%). FY21 budget drivers include the lobbying program being fully funded from core dues, the continue shifting of 10% per year of WEP staffing and office costs to RWA core program, computer equipment replacement, pension liability increase, potential OPEB trust contribution changes and the Strategic Plan implementation and outcomes. Ms. Reina-Luken explained the unfunded pension plan funding and the Strategic Plan implementation and outcomes. Potential budget savings for FY21 include staffing cost savings, advancement of Strategic Plan expenses, Professional/Consultant services for RFP/RFQ and insurance reimbursement. Ms. Reina-Luken reviewed the timeline for Board adoption of the RWA Fiscal Year 2020 – 2021 which needs to be completed within 90 days from July 1, 2020.

5. VOLUNTARY AGREEMENT AD HOC COMMITTEE UPDATE

In 2019, Past Chair Schubert appointed an ad hoc committee to address the RWA’s role in the Bay-Delta Water Quality Control Plan (WQCP) and the Voluntary Agreements (VA). The committee’s charge was to oversee the participation of RWA and its Executive Director in the ongoing negotiations and proceedings concerning the State Water Resources Control Board’s proposal to amend the WQCP. The ad hoc committee was directed to make recommendations to the RWA Board and Executive Committee for defining the RWA role and commitments of resources. The members of the ad hoc committee include Kerry Schmitz, (Chair), Marcus Yasutake, Anne Sanger, Sean Bigley, Dan York, Paul Helliker, Andy Fecko and Jim Abercrombie. The VA Ad Hoc committee has prepared a memo of recommendations and presented the memo to the Executive Committee on February 19, 2020. The

Page 7: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

4

memo, which was enclosed in the Board packet, recommends that further consideration be taken up during the RWA Strategic Plan update process.

6. FEDERAL AFFAIRS AD HOC COMMITTEE UPDATE In 2019, Past Chair Schubert appointed an ad hoc committee to address the RWA’s role in Federal Affairs. The ad hoc committee’s charge was to make recommendations to the RWA Board on the role of the RWA on federal matters; and to provide direction to the Executive Director on federal matters. The committee will terminate upon completion of the updated strategic plan. The ad hoc committee produced a memorandum that provides recommendations to the Board for its consideration as part of the Strategic Plan process. In addition to several recommendations, the ad hoc committee believed it could be helpful for the Board to see a range of costs for different levels of RWA participation in Federal Affairs efforts. The memorandum was included in the Board packet. Ad Hoc Committee Chair Bigley provided an overview of the memorandum on behalf of the ad hoc committee. Representative Jared Huffman has proposed the “FUTURE Drought Resiliency Act” to develop more resilient water infrastructure, expand the use of modern water management tools and technologies, and assist disadvantaged areas in meeting their drinking water needs. Information on the proposed bill was included in the packet. The RWA prepared and submitted a comment letter on the bill. A copy was attached.

7. FEDERAL AFFAIRS PLATFORM

Jim Peifer, Executive Director said that at the January 11, 2020 Board Meeting, a proposed Federal Affairs Platform was proposed. The Board approved the Federal Platform in concept, subject to possible amendments at the January 22, 2020 Executive Committee meeting, with final approval at the March RWA Board meeting. The Federal Affairs Ad Hoc committee met on January 14, 2020 to revise the Federal Platform, which was then discussed at the Executive Committee January 22, 2020. The latest draft of the Platform was attached in both mark-up and clean versions. Subsequent to the January 11, RWA Board, the Rio Linda/Elverta Community Water District sent a letter stating its concerns over RWA’s potential roles in Federal Affairs and the process in determining that role. The letter was attached. Staff requests that the Board approve the attached RWA Federal Platform.

Page 8: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

5

Motion/Second/Carried (M/S/C) Mr. Hanneman moved, with a second by Mr. Schubert, to approve the Federal Affairs Platform. Tim Shaw, Rio Linda/Elverta CSD voted no. Evan Jacobs, California American Water abstained, Lynette Moreno, Carmichael Water District, Hilary Straus, Citrus Heights Water District, Bruce Houdesheldt, City of Roseville, Anne Sanger, City of Sacramento, Mark Madison, Elk Grove Water District, Paul Schubert, Golden State Water Company, Mark Martin, Rancho Murieta CSD, Kerry Schmitz, Sacramento County, Dan York, Sacramento Suburban Water District and Marty Hanneman, San Juan Water District voted yes. The motion carried.

8. STRATEGIC PLAN DEVELOPMENT UPDATE

Jim Peifer, Executive Director gave an update on the Strategic Plan Development. The RWA had a strategic planning workshop on February 21, 2020 where the organization’s Mission, Vision, Values and Goals were discussed. During the meeting, the Board discussed the Mission, Vision, Values and Goals, and provided direction to staff to bring proposed changes back for the Board’s consideration. Attached are staff proposals that will be brought to the next strategic planning workshop, currently scheduled for March 27, 2020.

9. SACRAMENTO CENTRAL GROUNDWATER AUTHORITY

Mr. Peifer said that the Sacramento Central Groundwater Authority (SCGA) adopted a strategic plan with a goal that states the SCGA will “Determine the most appropriate governance structure that effectively represents the diverse stakeholders and executes the mission of the SCGA.” Two objectives associated with this goal include: “…model SCGA after the Sacramento Groundwater Authority (SGA), or other measures to most effectively and efficiently govern” and “create new governance to foster independence, transparency, accountability, and cost efficiency as it relates to the long-term management of the basin.” The RWA has received a request from the SCGA to brief the SCGA board on the RWA staffing relationship with the SGA and the feasibility of providing staff to SCGA in a similar method. A copy of the request was attached. At the direction of the Executive Committee, the Executive Director briefed the SCGA Board on December 11, 2019. On March 11th, The SCGA Board directed the SCGA Chair and Vice Chair to engage with the RWA and develop a roadmap for the potential of the RWA providing staffing to the SCGA. No decisions have been made on this by the RWA. A request has been made to have the Chairs and Vice Chairs of the RWA, SGA and SCGA form a joint committee to facilitate discussions between the organizations.

Page 9: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

6

10. EXECUTIVE DIRECTOR’S REPORT

Water Transfers – Discussions are starting to occur on water transfers. A draft SWC 2020 Dry Year Transfer Program agreement was included. The agreement indicates $300 per acre foot, but it is possible that the price could change depending on the amount of precipitation received in the next few weeks. RWA Outreach – Staff has been invited to participate on an ACWA Integrated Regional Water Management (IRWM) Subcommittee to discuss updating ACWA’s IRWM Policy Principles. Staff has been invited to participate in a small group Public Policy Institute of California (PPIC) workshop on “Water Trading, Water Banking, and Sustainable Groundwater Management” on April 19 in Sacramento.

Mr. Peifer and Mr. Ojakian met with Thomas Gibson, deputy secretary and special counsel for water at the California Natural Resources Agency to discuss the RWA comments on the Water Resilience Portfolio. Mr. Peifer and Mr. Ojakian attended the ACWA DC Conference. While in DC, Mr. Peifer and Mr. Ojakian met with staff from the congressional delegation and Reclamation officials to discuss the Sacramento Regional Water Bank and potential funding opportunities.

Mr. Peifer participated in the ACWA Federal Affairs Committee meeting and Groundwater Committee meeting. Mr. Peifer and Ms. Talbot observed the ACWA Water Management Committee meeting. Mr. Peifer participated in a briefing to Ernest Conant and Reclamation staff at the annual Reclamation Water Users Conference on the Water Bank and American River Basin Study along with RWA member agency staff

Mr. Peifer, Mr. Swartz and Mr. Ojakian met with Reclamation staff to explore grant opportunities and to identify how RWA member agency projects could be included in the Reclamation work plan.

Mr. Swartz and Mr. Peifer met with EBMUD staff to explore water banking and water transfer opportunities

Mr. Ojakian, Mr. Swartz and Mr. Peifer along with RWA member agency staff and Water Forum Staff met with Mr. Kris Tjernell and DWR staff to exchange information on the American River Basin Study and DWR’s similar efforts on the Tuolumne and Merced River systems

Mr. Peifer and Mr. Ojakian along with RWA member agency staff presented the American River Basin Study climate change impacts to State Water Resource

Page 10: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

7

Control Board members Dorene D’Adamo, Laurel Firestone, Sean Maguire (in separate meetings) and to Water Board staff. Mr. Peifer, Mr. Swartz and Mr. Ojakian met with SWRCB water rights and transfers staff to discuss the Sacramento Regional Water Bank. Grants Update – Staff is managing five grants totaling $28.6 million. During the last quarter, $483,728 in reimbursement was received. A copy of the grants status table was attached.

Office Flooding - During the last week of February, staff was coordinating services in anticipation of relocating back to RWA’s normal place of business. These services include post-remediation mold testing, coordination of return of office contents, set-up/configuration of office furniture and cubicles, and necessary IT services (server and desktop installations, rewiring and cabling, and test/tone of all network connections) to establish operations at the Birdcage office. Staff has generally resumed normal working conditions, but we are still working with our insurance adjuster to determine reimbursement amounts associated with damaged furniture. A copy of the post-remediation mold testing was attached.

Conflict of interest code - As a result from staff’s review, RWA posted a Notice of Intention to amend its Conflict of Interest Code on February 14, 2020. This is to amend RWA’s Designated Position listing and Assigned Disclosure Category with the addition/reclassification of the Manager of Technical Services position, which was approved by the RWA Board on March 26, 2014. Once the comment period for this Notice concludes on April 3, 2020 and if there are no requests for a hearing on these changes, then the RWA Board of Directors can adopt the amendments at their next regularly scheduled meeting in May without holding a public hearing.

Board Member Training - As a result of staff meeting with ACWA JPIA, we have been informed that RWA Board members have certain training requirements to complete since RWA’s insurance policy extends coverage to their board members/public officials. The following training classes are required of all RWA Board Members including Sexual Harassment Prevention Training, Driver Safety Training, and Ethics Training. If Board members have taken these classes at their respective agency, then please email a copy of the certificate of completion to Josette Reina-Luken, Finance and Administrative Services Manager, at [email protected]. ACWA JPIA has encouraged RWA to maintain a copy of the training certificates as part our records. If you have not taken these classes, please let us know and we will send you information on how to complete these classes either in-person or on-line. Failure to complete these courses may jeopardize RWA’s ability to provide insurance coverage to Board members in the event it is needed.

Page 11: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

8

OPEB Update - During the February Executive Committee (EC), staff reported back with the confirmation that CalPERS is not allowing bifurcation amongst their offered OPEB Trust Funding Options. Meaning, RWA must select one of three funding strategies (Strategy 1, 2, or 3) to invest their OPEB assets. RWA’s current OPEB Trust balance is approximately $1.1 million and is invested in Strategy 1, is the most aggressive funding option available containing the highest percentage of global equity and global real estate asset classifications. The Executive Committee had requested additional information regarding potential outcomes if RWA moved to a more conservative strategy, like Strategy 2, in order to protect RWA’s trust balance from potential market volatility. Since the projected return on investment would be lower in Strategy 2, RWA would experience a $20,000 increase in the Actuarial Determined Contribution (ADC). The Executive Committee inquired if there was any way to reduce the ADC to a lesser amount. Staff reported that there are two ways to reduce the ADC: 1. Increase the discount rate up to CalPERS suggested discount rate instead RWA’s customized rate or 2. Consider removing implicit liability in the overall calculation. As Option 1 is a known outcome to have less than expected results, the Executive Committee directed staff to explore the removal of implicit liability and report back the results at the next EC meeting prior to fiscal year 2020-2021 draft budget presentation.

River Arc – Included in this report is information on the River Arc project.

Water Forum Negotiations – The Water Forum will start a renegotiation of the Water Forum Agreement in the near future. Julia Golomb from Consensus Builders Institute (CBI) has conducted a stakeholder interviews and presented her findings to the Water Caucus on November 12 and the Water Forum Plenary on November 13. Jim Peifer was asked to identify five members of the Water Caucus that would participate in the main negotiating group. The Public Caucus, which typically caucuses with the Water Caucus would include two members.

The topics for the initial phase would include identifying the negotiating representatives, geographical extent of the agreement, decision making rules, ground rules, co-equal objectives, and outreach strategy.

Water Resilience Portfolio – The Newsom Administration has released a draft of the 2020 Water Resilience Portfolio (Portfolio). The RWA has provided a comment letter on the draft Portfolio. A copy of the letter was attached.

November 2019 COLA – Consistent with RWA policy, pay scales were increased January 1, 2020 by 2.5% based on the November consumer price index for small western cities. The November consumer price index and updated pay scales were attached and have been posted at www.rwah2o.org to comply with CalPERS requirements.

Financial Reports – Financial reports through December 31, 2019 were attached.

Page 12: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

9

11. DIRECTORS’ COMMENTS

Mr. York encouraged everyone to look at the latest Order from the Governor that is accessible online. Mr. Swartz thanked everyone for their patience during the meeting.

Adjournment

With no further business to come before the Board, Chair Schmitz adjourned the meeting at 11:27 a.m.

By:

Chairperson Attest:

Josette Reina-Luken, Board Secretary / Treasurer

Page 13: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 3b: CONSENT CALENDAR – AMEND RWA CONFLICT OF INTEREST CODE (RWA POLICY 200.4) BACKGROUND: Resulting from staff’s routine review process, RWA posted a Notice of Intention to amend its Conflict of Interest Code on February 14, 2020. This is to amend RWA’s Designated Position listing and Assigned Disclosure Category with the addition/reclassification of the Manager of Technical Services position, which was approved by the RWA Board on March 26, 2014. The comment period for this Notice concluded on April 3, 2020 and no requests were received for a hearing on these proposed changes. Therefore, the RWA Board of Directors may adopt the amendments without holding a public hearing. These changes are reflected in the attached RWA’s Policies and Procedures, Policy 200.4, Conflict of Interest Code. Both mark-up and clean versions of the amended policy are enclosed. Action: Amend Conflict of Interest Code (RWA Policy 200.4)

Page 14: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

NOTICE OF INTENTION TO AMEND THE CONFLICT OF INTEREST CODE

OF THE REGIONAL WATER AUTHORITY

NOTICE IS HEREBY GIVEN that the Regional Water Authority pursuant to the authority

vested in it by section 87306 of the Government Code, proposes amendment to its conflict of interest

code. A comment period has been established commencing on February 14, 2020 and closing on

April 3, 2020. All inquiries should be directed to the contact listed below.

The Regional Water Authority proposes to amend its conflict of interest code to include

employee positions that involve the making or participation in the making of decisions that may

foreseeably have a material effect on any financial interest, as set forth in subdivision (a) of section

87302 of the Government Code. The amendment carries out the purposes of the law and no other

alternative would do so and be less burdensome to affected persons.

Changes to the conflict of interest code include: add designated position of Manager of

Technical Services and its Assigned Disclosure Category and also makes other technical changes.

The proposed amendment and explanation of the reasons can be obtained from the agency’s

contact.

Any interested person may submit written comments relating to the proposed amendment by

submitting them no later than April 3, 2020, or at the conclusion of the public hearing, if requested,

whichever comes later. At this time, no public hearing is scheduled. A person may request a hearing

no later than March 18, 2020.

The Regional Water Authority has determined that the proposed amendments:

1. Impose no mandate on local agencies or school districts.

2. Impose no costs or savings on any state agency.

3. Impose no costs on any local agency or school district that are required to be

reimbursed under Part 7 (commencing with Section 17500) of Division 4 of Title 2 of

the Government Code.

4. Will not result in any nondiscretionary costs or savings to local agencies.

5. Will not result in any costs or savings in federal funding to the state.

6. Will not have any potential cost impact on private persons, businesses or small

businesses.

All inquiries concerning this proposed amendment and any communication required by this

notice should be directed to: Josette Reina-Luken, Finance and Administrative Services Manager,

(916) 967-7692, [email protected].

Page 15: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY POLICIES AND PROCEDURES

Policy Type : Board of Directors

Policy Title : Conflict of Interest Code

Policy Number : 200.4

Date Adopted :

Date Amended : November 8, 2012; March 13, 2014; January 1, 2017

and May 14, 2020.

ARTICLE 13. REGIONAL WATER AUTHORITY

CONFLICT OF INTEREST CODE

The Political Reform Act (Government Code Section 81000. et seq.) requires state and

local government agencies to adopt and promulgate conflict of interest codes. The Fair Political Practices Commission has adopted a regulation (2 California Code of Regulations Section 18730) that contains the terms of a standard conflict of interest code, which can be incorporated by reference in an agency's code. After public notice and hearing, the standard code may be amended by the Fair Political Practices Commission to conform to amendments in the Political Reform Act. Therefore, the terms of 2 California Code of Regulations Section 18730 and any amendments to it duly adopted by the Fair Political Practices Commission are hereby incorporated by reference. This regulation and the attached Appendix (or Appendices), designating positions and establishing disclosure categories, shall constitute the conflict-of-interest code of the Regional Water Authority (Authority).

Individuals holding designated positions shall file their statements of economic interests with the Authority, which will make the statements available for public inspection and reproduction. (Gov. Code Sec. 81008.) All statements will be retained by the Authority.

Page 16: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY CONFLICT OF INTEREST CODE

APPENDIX A DESIGNATED POSITIONS

Designated Position Assigned Disclosure Category Board of Directors and Alternates 1, 2, 3, 4 Associate Members 1, 2, 3, 4 Executive Director 1, 2, 3, 4 Legal Counsel 1, 2, 3, 4 Manager of Technical Services 1, 2, 3 Finance and Administrative 1, 2, 3

Services Manager/Treasurer Legislative and Regulatory Affairs Program Manager 1, 2, 3 Principal Project Manager 1, 2, 3 Senior Project Manager 1, 3 Associate Project Manager 1, 3 Project Research Assistant 1, 3 Consultants/New Positions* Note: The Legal Counsel position is filled by an outside consultant, but acts in a staff capacity. Consultants/New Positions* *Consultants/New Positions shall be included in the list of designated positions and shall disclose pursuant to the broadest disclosure category in the code, subject to the following limitation: The Executive Director may determine in writing that a particular consultant or new position, although a "designated position," is hired to perform a range of duties that is limited in scope and thus is not required to fully comply with the disclosure requirements in this section. Such written determination shall include a description of the consultant's/ new position’s duties and, based upon that description, a statement of the extent of disclosure requirements. The Executive Director’s determination is a public record and shall be retained for public inspection in the same manner and location as this conflict-of-interest code (Gov. Code Section 81008).

Page 17: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY CONFLICT OF INTEREST CODE

APPENDIX B DISCLOSURE CATEGORIES

Designated positions must report financial interests in accordance with the assigned disclosure categories. Category 1: Investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from sources, that provide services, supplies, materials, machinery, or equipment of the type utilized by the Authority. Category 2: Interests in real property located within the jurisdiction or within two miles of the boundaries of the jurisdiction or within two miles of any land owned or used by the Authority as well as investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from sources, that provide real estate services (e.g. consulting, appraisal, development, construction) of the type used by the Authority. Category 3: Investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from entities of the type to receive grants from or through the Authority. Category 4: Investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from sources, that filed a claim, or have a claim pending, against the Authority during the previous two years. Sources of the type utilized by the district include: • Engineering and environmental consulting firms • Transportation equipment and parts • Water and soil testing products and services • Services for energy pricing/demand, legal and labor relations (Non-inclusive list)

Page 18: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY POLICIES AND PROCEDURES

Policy Type : Board of Directors

Policy Title : Conflict of Interest Code

Policy Number : 200.4

Date Adopted :

Date Amended : November 8, 2012; March 13, 2014; January 1, 2017

and May 14, 2020.

ARTICLE 13. REGIONAL WATER AUTHORITY

CONFLICT OF INTEREST CODE

The Political Reform Act (Government Code Section 81000. et seq.) requires state and

local government agencies to adopt and promulgate conflict of interest codes. The Fair Political Practices Commission has adopted a regulation (2 California Code of Regulations Section 18730) that contains the terms of a standard conflict of interest code, which can be incorporated by reference in an agency's code. After public notice and hearing, the standard code may be amended by the Fair Political Practices Commission to conform to amendments in the Political Reform Act. Therefore, the terms of 2 California Code of Regulations Section 18730 and any amendments to it duly adopted by the Fair Political Practices Commission are hereby incorporated by reference. This regulation and the attached Appendix (or Appendices), designating positions and establishing disclosure categories, shall constitute the conflict-of-interest code of the Regional Water Authority (Authority).

Individuals holding designated positions shall file their statements of economic interests with the Authority, which will make the statements available for public inspection and reproduction. (Gov. Code Sec. 81008.) All statements will be retained by the Authority.

Page 19: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY CONFLICT OF INTEREST CODE

APPENDIX A DESIGNATED POSITIONS

Designated Position Assigned Disclosure Category Board of Directors and Alternates 1, 2, 3, 4 Associate Members 1, 2, 3, 4 Executive Director 1, 2, 3, 4 Legal Counsel 1, 2, 3, 4 Manager of Technical Services 1, 2, 3 Finance and Administrative 1, 2, 3

Services Manager/Treasurer Legislative and Regulatory Affairs Program Manager 1, 2, 3 Principal Project Manager 1, 2, 3 Senior Project Manager 1, 3 Associate Project Manager 1, 3 Project Research Assistant 1, 3 Consultants/New Positions* Note: The Legal Counsel position is filled by an outside consultant, but acts in a staff capacity. *Consultants/New Positions shall be included in the list of designated positions and shall disclose pursuant to the broadest disclosure category in the code, subject to the following limitation: The Executive Director may determine in writing that a particular consultant or new position, although a "designated position," is hired to perform a range of duties that is limited in scope and thus is not required to fully comply with the disclosure requirements in this section. Such written determination shall include a description of the consultant's/ new position’s duties and, based upon that description, a statement of the extent of disclosure requirements. The Executive Director’s determination is a public record and shall be retained for public inspection in the same manner and location as this conflict-of-interest code (Gov. Code Section 81008).

Page 20: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY CONFLICT OF INTEREST CODE

APPENDIX B DISCLOSURE CATEGORIES

Designated positions must report financial interests in accordance with the assigned disclosure categories. Category 1: Investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from sources, that provide services, supplies, materials, machinery, or equipment of the type utilized by the Authority. Category 2: Interests in real property located within the jurisdiction or within two miles of the boundaries of the jurisdiction or within two miles of any land owned or used by the Authority as well as investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from sources, that provide real estate services (e.g. consulting, appraisal, development, construction) of the type used by the Authority. Category 3: Investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from entities of the type to receive grants from or through the Authority. Category 4: Investments and business positions in business entities, and income, including receipt of loans, gifts, and travel payments, from sources, that filed a claim, or have a claim pending, against the Authority during the previous two years. Sources of the type utilized by the district include: • Engineering and environmental consulting firms • Transportation equipment and parts • Water and soil testing products and services • Services for energy pricing/demand, legal and labor relations (Non-inclusive list)

Page 21: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 3c: CONSENT CALENDAR BACKGROUND: Gilbert Associates, Inc. has completed the financial audit for the fiscal year ending June 30, 2019. Peggy Vande Vooren, of Gilbert Associates, presented the audit report at the March 25, 2020 Executive Committee meeting with "an unmodified (clean) opinion – (first paragraph of pg. 2) the best opinion that we can give as auditors”. The full audit report is attached. EXECUTIVE COMMITTEE RECOMMENDATION: The Executive Committee unanimously approved recommending acceptance of the 2019 RWA Financial Audit Report. Action: Approve the 2019 RWA Financial Audit Report

Page 22: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

FINANCIAL STATEMENTS

WITH

INDEPENDENT AUDITOR'S REPORT

JUNE 30, 2019 AND 2018

Page 23: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

TABLE OF CONTENTS

JUNE 30, 2019 and 2018

PAGE

INDEPENDENT AUDITOR’S REPORT 1 – 3

MANAGEMENT’S DISCUSSION AND ANALYSIS 4 – 16

FINANCIAL STATEMENTS

Statements of Net Position 17

Statements of Revenues, Expenses and Changes in Net Position 18

Statements of Cash Flows 19

Notes to Financial Statements 20-44

REQUIRED SUPPLEMENTARY INFORMATION

Schedule of the Proportionate Share of the Net Pension Liability 45

Schedule of Contributions to the Pension Plan 46

Schedule of Changes in Net OPEB Liability and Related Ratio 47

Schedule of Contributions to the OPEB Plan 48

SUPPLEMENTARY INFORMATION

Program Schedule of Revenues, Expenses and Changes

in Net Position for the year ended June 30, 2019 49

Program Schedule of Revenues, Expenses and Changes

in Net Position for the year ended June 30, 2018 50

Schedule of Allocated Administrative Expenses

for the year ended June 30, 2019 51

Schedule of Allocated Administrative Expenses

for the year ended June 30, 2018 52

OTHER REPORT

Report on Internal Control over Financial Reporting

and on Compliance and Other Matters Based on an Audit

of Financial Statements Performed in Accordance with

Government Auditing Standards 53-54

Page 24: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com

Tax. Audit . Advisory.

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com • Relax. We got this. SM

Relax. We got this.SM

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com

Tax. Audit . Advisory.

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com • Relax. We got this. SM

Relax. We got this.SM

1

INDEPENDENT AUDITOR’S REPORT Board of Directors Regional Water Authority Sacramento, California

Report on the Financial Statements

We have audited the accompanying financial statements of the Regional Water Authority (the Authority) as of and for the years ended June 30, 2019 and 2018, and the related notes to the financial statements, which collectively comprise the Authority’s basic financial statements as listed in the table of contents.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Page 25: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Board of Directors Regional Water Authority Page two

2

Opinions

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Regional Water Authority as of June 30, 2019 and 2018, and the changes in financial position and cash flows for the fiscal years then ended in accordance with accounting principles generally accepted in the United States of America.

Other Matters

Required Supplementary Information

Accounting principles generally accepted in the United States of America require that the management’s discussion and analysis and the required supplementary information, as listed in the table of contents, be presented to supplement the basic financial statements. Such information, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board, who considers it to be an essential part of financial reporting for placing the basic financial statements in an appropriate operational, economic, or historical context. We have applied certain limited procedures to the required supplementary information in accordance with auditing standards generally accepted in the United States of America, which consisted of inquiries of management about the methods of preparing the information and comparing the information for consistency with management’s responses to our inquiries, the basic financial statements, and other knowledge we obtained during our audits of the basic financial statements. We do not express an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient evidence to express an opinion or provide any assurance.

Supplementary Information

Our audit was conducted for the purpose of forming an opinion on the financial statements that collectively comprise the Authority’s basic financial statements. The supplementary information, as listed in the table of contents, is presented for purposes of additional analysis and is not a required part of the basic financial statements.

The supplementary information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the basic financial statements. Such information has been subjected to the auditing procedures applied in the audits of the basic financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the basic financial statements or to the basic financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the supplementary information is fairly stated, in all material respects, in relation to the basic financial statements as a whole.

Other Reporting Required by Government Auditing Standards

In accordance with Government Auditing Standards, we have also issued our report dated March 25, 2020, on our consideration of the Authority’s internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements and other

Page 26: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Board of Directors Regional Water Authority Page three

3

matters. The purpose of that report is to describe the scope of our testing of internal control over financial reporting and compliance and the results of that testing, and not to provide an opinion on internal control over financial reporting or on compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the Authority’s internal control over financial reporting and compliance. GILBERT CPAs Sacramento, California

March 25, 2020  

Page 27: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

4

The Regional Water Authority (RWA) promotes collaboration on water management and water supply

reliability programs in the greater Sacramento area. The following discussion and analysis of the RWA

financial performance provides an overview of the financial activities for the fiscal years ending June 30,

2019 and 2018. This discussion and analysis should be read in conjunction with the financial statements,

which can be found on pages 17 to 44 of this report.

Description of Basic Financial Statements

RWA maintains its accounting records in accordance with generally accepted accounting principles for a

special-purpose government engaged in business-only type activities as prescribed by the Government

Accounting Standards Board. The basic financial statements include the statement of net position, statement

of revenues, expenses, changes in net position, and statement of cash flows.

RWA’s statements of net position include all assets, deferred outflows, liabilities, and deferred inflows with

the difference reported as net position. Over time, increases or decreases in net position may serve as a

useful indicator of whether RWA’s financial position is improving or deteriorating.

The statements of revenues, expenses, and changes in net position report all of RWA’s revenues and

expenses during the periods indicated. All changes in net position are reported as soon as the underlying

event giving rise to the change occurs, regardless of the timing of related cash flows. Thus, revenues and

expenses are reported in this statement for some items that will only result in cash flows in future fiscal

periods (i.e. interest income, pension expense and amounts due to vendors).

The statements of cash flows shows the amount of cash received and paid out for operating activities, as

well as cash received from interest earnings.

Notes to financial statements. The notes provide additional information that is essential to a full

understanding of the financial data provided in the financial statements. The notes to the financial

statements can be found on pages 20 to 44 of this report.

Page 28: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

5

Condensed Statements of Net Position

For the fiscal years ending June 30, the following condensed comparative Statements of Net Position are

presented:

Fiscal Year 2019 Compared to Fiscal Year 2018

Total current assets have decreased $106,986 and reflect a decrease in grant receivables from the prior year

by $190,427 due to completion of some of the multi-year grants. The June 30, 2019 receivables reflect

amounts earned for fulfillment of obligations from these grantors for the Proposition 84 grant, the water

energy grant, SRCSD incentives, and the Prop 1 Integrated Regional Water Management (IRWM) grants.

The decrease in grant receivables was offset by an increase in cash and restricted cash from the prior year

by $106,466.

The deferred outflows net decrease of $31,794 is a result of changes in actuarial estimates from determining

the net pension liability and from determining the net other-post employment benefits liability (OPEB).

Deferred outflows decreased by $10,136 and $21,568 related to OPEB and pension, respectively.

2019 2018 Change 2017 Change

Current Assets $ 2,377,261 $ 2,484,247 (106,986)$ $ 6,153,058 (3,668,811)$

Capital Assets - 528 (528) 3,947 (3,419)

Total Assets 2,377,261 2,484,775 (107,514) 6,157,005 (3,672,230)

Deferred Outflows 338,121 369,915 (31,794) 236,571 133,344

Total Assets and

Deferred Outflows 2,715,382 2,854,690 (139,308) 6,393,576 (3,538,886)

Current Liabilities 402,707 813,531 (410,824) 4,758,327 (3,944,796)

Non-Current Liabilities 354,726 380,437 (25,711) 245,599 134,838

Total Liabilities 757,433 1,193,968 (436,535) 5,003,926 (3,809,958)

Deferred Inflows 159,304 190,231 (30,927) 123,424 66,807

Net Position:

Invested in capital assets - 528 (528) 3,947 (3,419)

Restricted 498,043 443,603 54,440 405,501 38,102

Unrestricted 1,300,602 1,026,360 274,242 856,778 169,582

Total net position $ 1,798,645 $ 1,470,491 $ 328,154 $ 1,266,226 $ 204,265

Page 29: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

6

There was a $410,824 decrease in current liabilities in fiscal year 2019 due to a decrease in subscription

program advances of $264,547 due to reflecting fees collected for incurred subscription program expenses

and a decrease of $164,266 in accounts payable and accrued liabilities which was caused by the timing of

vendor payments.

RWA’s non-current liability decreased by $25,711 due to a decrease in the net pension liability by $64,574,

offset by an increase in unearned revenue by $44,634 due to additional Powerhouse Science center

collections in advance of obligations.

The decrease of $30,927 in deferred inflows represents a decrease of $20,647 in unamortized OPEB

adjustments caused by timing of when they are reflected in OPEB expense as a result of GASB 75.

Additionally, the deferred inflows related to the pension decreased $9,368 primarily due to changes in

assumptions by CalPERS as of the June 30, 2018 measurement date.

Restricted net position increased $54,440 due to Water Efficiency Program (WEP) having an increase in

their net earnings in excess of expenses in current fiscal year.

Unrestricted net position of $1,300,602 reflects an increase of $274,242, due to net income of $328,154 a

portion of which includes the WEP and included in restricted net position. The unrestricted net position

has been designated for purposes authorized by the Board. Designations include operating and fee

stabilization funds to mitigate current and future risks due to revenue shortfalls and unanticipated expenses.

Fiscal Year 2018 Compared to Fiscal Year 2017

Total current assets have decreased $3,668,811 and reflect a decrease in grant receivables from the prior

year by $3,435,115. The June 30, 2018 receivables reflect amounts earned for fulfillment of obligations

from these grantors for the Proposition 84 grant, the water energy grant, SRCSD incentives, and the Prop 1

Integrated Regional Water Management (IRWM) grants. The current assets decrease also includes a

$235,598 decrease in cash and restricted cash due to using member advances to pay for subscription

program activities and returning advances to members, timing of payments to vendors which are partially

offset by some increases in assessment income.

The deferred outflows net increase of $133,344 is a result of changes in actuarial estimates from

determining the net pension liability and from determining the net other-post employment benefits liability

(OPEB). Deferred outflows increased by $192,641 during fiscal year 2018 reflecting implementation of

Government Accounting Standards Board Statement (GASB) No. 75 Accounting and Financial Reporting

for Postemployment Benefits Other Than Pension (GASB 75). Significant net pension liability changes

include a reduction in the discount rate used to estimate the pension liabilities from 7.65 percent to 7.15

percent and a reduction in RWA’s proportionate share of the pension plans net pension liability. These

changes resulted in a net decrease of $59,297 in pension plan related deferred outflows.

Page 30: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

7

There was a $3,944,796 decrease in current liabilities in fiscal year 2018 due to a decrease in grants payable

of $3,488,520 as a result of paying grants to participants. Accounts payables decreased by $18,571 due to

the timing of vendor payments. Subscription program advances decreased by $329,558 reflecting returning

$200,000 of fees to members as well as using the fees collected for incurred subscription program expenses.

Unearned revenue decreased by $111,143 due to using fees previously collected to pay for the Regional

Reliability Program expenses incurred in fiscal year 2018.

RWA’s non-current liability increased by $134,838 due to an increase in the net pension liability as well as

a new $92,493 OPEB liability as a result of GASB 75. Unearned revenue has increased by $33,994 due to

additional Powerhouse Science center collections in advance of obligations.

The increase of $66,807 in deferred inflows mainly represents $143,437 of unamortized OPEB adjustments

caused by timing of when they are reflected in OPEB expense as a result of GASB 75. The increase is

partially offset by a $71,159 decrease in pension adjustments also due to the timing of when these

adjustments will be reflected in pension expense.

Restricted net position increased by $38,102 due to Water Efficiency Program (WEP) having an increase

in their net earnings in excess of expenses in current fiscal year.

Unrestricted net position of $1,026,360 reflects an increase of $169,582, due to net income of $258,786, a

portion of which includes the WEP and included in restricted net position. The unrestricted net position

has been designated for purposes authorized by the Board. Designations include operating and fee

stabilization funds to mitigate current and future risks due to revenue shortfalls and unanticipated expenses.

Page 31: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

8

Condensed Schedule of Revenues, Expenses, and Changes in Net Position

For the fiscal years ending June 30, the following condensed schedules of revenues, expenses, and changes

in net position are presented:

2019 2018 Change 2017 Change

Operating revenues:

Assessment Income $ 983,632 $ 972,713 $ 10,919 $ 835,231 137,482$

Subscription Program Fees 874,826 878,471 (3,645) 1,248,759 (370,288)

Incentives, Grants and

Reimbursements 3,836,394 4,699,626 (863,233) 5,745,315 (1,045,689)

Other Income 9,437 15,541 (6,104) 15,669 (128)

Total Operating Revenues 5,704,289 6,566,351 (862,062) 7,844,974 (1,278,623)

Interest Income 56,392 32,439 23,953 16,647 15,792

Total Revenues 5,760,681 6,598,790 (838,109) 7,861,621 (1,262,831)

Operating Expenses:

Administrative Expenses 961,613 1,032,799 (71,186) 966,023 66,776

Core Program Expenses 25,000 50,000 (25,000) - 50,000

Subscription Program -

Direct Expenses 863,950 2,350,581 (1,486,631) 1,884,677 465,904

Grant Awards 3,581,964 2,906,624 675,340 4,736,700 (1,830,076)

Total Operating Expenses 5,432,527 6,340,004 (907,477) 7,587,400 (1,247,396)

Increase in Net Position 328,154 258,786 69,368 274,221 (15,435)

Net Position, July 1 1,470,491 1,211,705 258,786 992,005 219,700

Net Position, June 30 1,798,645$ 1,470,491$ 328,154$ 1,266,226$ 204,265$

Page 32: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

9

Operating Revenues

RWA’s operating revenues are substantially derived from assessment fees, subscription program fees

(program fees), and grant awards. Grants and incentives are awarded to RWA from state, federal, or local

agencies to fund water related projects and conservation, depending upon the grant program. The following

pie charts graphically display the percentages of operating revenues by category:

17%

16%

67%

Assessment Fees Program Fees Grant Awards

2019

15%

13%

72%

Assessment Fees Program Fees Grant Awards

2018

Page 33: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

10

Fiscal Year 2019 Compared to Fiscal Year 2018

Operating revenues – Operating revenues totaled $5,704,289 and was $862,062 lower than the previous

year. The decrease is mainly a result of lower grant awards due to completion of some of the multi-year

grants.

Assessment fees – The $10,919 increase in assessment fees is due to a 1% increase for the year ended June

30, 2019 for the additional funding of the new water policy position as well as the continued set aside of

future payments for the unfunded pension liability.

Subscription Program Fees – During fiscal year 2019, RWA mainly earned subscription program fees

from the labor compliance program, the Water Efficiency Program (WEP), the Regional Reliability Plan,

the Proposition 50 $25 million Grant Program (Prop 50), the $16 million Proposition 84 Program (Prop 84),

the 2014 Integrated Regional Water Management Drought Proposition 84 Grant (2014 Drought Prop 84),

the Prop 84 Round 3 grant, the Direct Install, the United States Bureau of Reclamation (USBR) / CALFED

Programs and the Landscape Imagery project. Program fees are not expected to be comparable from year

to year. The program fees increased overall by $5,515 mainly due to the Landscape Imagery and the Prop

84 Round 3 projects. For the detail of fees earned by program, see the Program Schedule of Revenues,

Expenses and Changes in Net Position in the supplementary section of the financial statements.

Incentives, grants, and reimbursements – In fiscal year 2019, RWA earned grant awards from the WEP,

2018 IRWM Update, direct install, 2014 Drought Prop 84, Prop 84, and the Prop 84 Round 3 grants. These

programs contributed largely to the overall $870,266 decrease in grant awards:

1) The 2018 IRWM update decreased by $81,769. This grant provided funding from the Water

Quality, Supply and Infrastructure Improvement Act (Proposition 1) for the purpose of developing

or completing a new, or updating an existing IRWM Plan.

11%

16%

73%

Assessment Fees Program Fees Grant Awards

2017

Page 34: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

11

2) The 2014 Water energy program was completed in 2018 with a decrease of $1,664,730. This

$2,500,000 grant from DWR was to provide funding from the Greenhouse Gas Reduction Fund to

assist in financing projects associated with Section 2 of the Budget Act of 2013.

3) The 2014 Drought Prop 84 grant revenue decreased by $1,030,082. This grant provided funding

from the Safe Drinking Water, Water Quality and Supply, Flood Control, River and Coastal

Protection Bond Act of 2006 to assist in financing projects associated with the American River

Basin Integrated Regional Water Management (IRWM) Plan.

4) The Prop 84 Round 3 grant decreased by $85,987. This grant provided funding from the Safe

Drinking Water, Water Quality and Supply, Flood Control, River and Coastal Protection Bond Act

of 2006 to Grantee to assist in financing projects associated with the American River Basin IRWM

Plan.

The decrease in the above grant revenues was also offset by an increase in grant revenues for the following

programs:

1) The Prop 84 grant revenue increased by $1,772,429 in fiscal year 2019. This grant from DWR’s

Safe Drinking Water, Water Quality and Supply, Flood Control, River and Coastal Protection Bond

Act of 2006 will assist in financing projects associated with the American River Basin Integrated

Regional Water Management Plan (IRWMP).

2) The District Install project expenses increased by $188,451 as a result of RWA working with a

contractor to install high efficiency fixtures using funds provided by the City of Sacramento.

Operating expenses – Operating expenses fall into four major categories: administrative expenses, core program expenses, subscription program direct expenses, and grant awards.

Administrative Expenses – Before allocation to Sacramento Groundwater Authority (SGA), total administrative expenses decreased by $66,075 from the previous fiscal year which included a decrease of $106,264 in staffing costs and a decrease of $2,891 in depreciation, offset by an increase of $6,410 in office expenses and an increase of $36,670 in professional fees. The decrease in staffing costs were due to the Executive Director retiring and the position being vacant for almost 4 months and a reduction in pension expense as a result of the pension liability decrease offset by an increase in payments made toward the unfunded pension liability. Professional fees increased as a result of recruiting fees paid to replace the Executive Director. Net expenses after allocation to RWA were lower than the previous year by $71,186 in part due to the decreased staffing expenses and in part due to decreased cost allocations to SGA since SGA is paying its own pension related costs, both current and additional payments.

Core Program Expenses – For the year ended June 30, 2019, core expenses decreased $25,000 related to the payment for the Powerhouse Science Center exhibits.

Subscription Program Direct Expenses – During fiscal year 2019, RWA incurred subscription program expenses from the core program, WEP, Prop 50, Prop 84 implementation, Direct Install, the Landscape Imagery Programs. Program expenses are not expected to be comparable from year to year. The program expenses decreased overall by $1,483,446, as follows:

1) The core program subscription direct expenses decreased by $177,138 and include the regional reliability costs of $138,371, labor compliance costs of $1,600, ARB study costs of $12,395, $17,381 for the 2018 IRWM update this year and $120,000 for the government relations program.

Page 35: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

12

Cost decreases were mostly in the area of the IRWM update program, which decreased $95,901 and the regional reliability project, which decreased $45,018.

2) The 2014 Water Energy grant expenses decreased by $1,593,014 due to the completion of the program in fiscal year 2018.

3) The WEP administration costs of $302,386 increased by $71,345 and represents administering public outreach about water saving and awareness.

4) The landscape imagery program had consulting costs of $84,892 and increased $28,952 during 2019.

5) The Direct Install program is a new program that had consulting expenses of $188,451 in fiscal year 2019.

Grant Awards – In fiscal year 2019, RWA earned grant awards from the WEP, Prop 84, the 2014 Drought Prop 84 program and the P84 Round 3 grants. The activity and payments vary on these grants and year to year comparability is not expected. These programs contributed largely to the overall $672,155 increase in grant awards expense:

1) The Prop 84 $16 million grant award is in the seventh year of this program. There was $2,507,500 in eligible costs that were incurred by the participants for grant reimbursement which reflects an increase in grant awards of $1,772,429.

2) WEP grant awards increased $19,922 during the year for a total of $385,837.

3) The 2014 drought grant started in fiscal year 2015. Grant distributions decreased in fiscal year

2019 by $1,038,959 for a total of $522,542.

4) The Prop 84 Round 3 grant decreased $81,237 for a total of $162,900.

Fiscal Year 2018 Compared to Fiscal Year 2017

Operating revenues – Operating revenues totaled $6,566,351 and was $1,278,623 lower than the previous

year. The decrease is mainly a result of lower grant awards due to completion of some of the multi-year

grants.

Assessment fees – The $137,482 increase in assessment fees is due to an 10% increase for the year ended

June 30, 2018 for the additional funding of the new water policy position as well as the continued set aside

of future payments for the unfunded pension liability.

Subscription Program Fees – During fiscal year 2018, RWA mainly earned subscription program fees

from the labor compliance program, the Water Efficiency Program (WEP), the Regional Reliability Plan,

the Proposition 50 $25 million Grant Program (Prop 50), the $16 million Proposition 84 Program (Prop 84),

the government relations program, the 2014 Integrated Regional Water Management Drought Proposition

84 Grant (2014 Drought Prop 84), the Prop 84 Round 3 grant, the American River Basin (ARB) study and

the Landscape Imagery project. Program fees are not expected to be comparable from year to year. The

program fees decreased overall by $370,288 mainly due to the United States Bureau of Reclamation

(USBR) programs being completed in the prior year and a reduction in fees collected related to the regional

reliability program. For the detail of fees earned by program, see the Schedule of Program Revenue,

Expenses and Changes in the supplementary section of the financial statements.

Page 36: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

13

Incentive, grants and reimbursements – In fiscal year 2018, RWA earned grant awards from the WEP,

2018 IRWM Update, 2014 Water Energy, 2014 Drought Prop 84, Prop 84, and the Prop 84 Round 3 grants.

Two programs contributed largely to the overall $1,045,689 decrease in grant awards:

1) The Prop 84 grant revenue decreased by $2,114,582 in fiscal year 2018. This grant from DWR’s

Safe Drinking Water, Water Quality and Supply, Flood Control, River and Coastal Protection Bond

Act of 2006 will assist in financing projects associated with the American River Basin Integrated

Regional Water Management Plan (IRWMP).

2) The Prop 50 grant revenue decreased by $377,629 in fiscal year 2018. This grant was a joint

application with the Freeport Regional Water Authority (FRWA) for $25 million in Proposition 50

grant funds for a package of 14 integrated regional water management projects. These 14 projects

include expanding regional conjunctive use facilities, expanding the use of recycled water, and

habitat/recreation improvement. Because the Department of Water Resources (DWR) would only

execute the funding agreement with one entity, RWA entered into the agreement with DWR and is

managing the grant on behalf of the participating agencies. RWA closed out the project and applied

for remaining retention balances that were paid out in fiscal year 2018.

The decrease in the above grant revenues was also offset by an increase in grant revenues for the following

programs:

1) 2014 Water Energy grant revenue increase of $856,814 for a total of $1,664,730.

2) 2014 Drought grant revenue increase of $463,528 for a total of $1,576,559.

3) RWA Prop 84 round 3 grant revenues increase of $10,661 for a total of $248,887.

4) IRWM update received $106,769 in grant awards from DWR.

Operating expenses – Operating expenses fall into four major categories: administrative expenses, core program expenses, subscription program direct expenses, and grant awards.

Administrative Expenses – Before allocation to Sacramento Groundwater Authority (SGA), total administrative expenses increased by $64,606 from the previous fiscal year which included an additional $122,676 in staffing costs, an increase of $13,057 in office expenses and a decrease of $70,849 in professional fees. The increases in staffing costs were due to hiring a new Legislative and Regulatory Affairs Program Manager. Net expenses after allocation to RWA were higher than the previous year by $66,776 in part due to the increased staffing expenses and in part due to decreased cost allocations to SGA since SGA is paying its own pension related costs, both current and additional payments.

Core Program Expenses – For the year ended June 30, 2018, core expenses increased $50,000 related to the payment for the Powerhouse Science Center exhibits.

Subscription Program Direct Expenses – During fiscal year 2018, RWA incurred subscription program expenses from the core program, WEP, Prop 50, Prop 84 implementation, the government relations program, the 2014 Prop 84 Drought Grant, the Prop 84 Round 3 Grant Program, and the landscape imagery programs. Program expenses are not expected to be comparable from year to year. The program expenses increased overall by $465,905, as follows:

Page 37: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

14

1) The core program subscription direct expenses decreased by $85,035 and include the regional reliability costs of $183,389, labor compliance costs of $26,923, ARB study costs of $17,624, and $104,800 for the 2018 IRWM update this year.

2) The government relations program increased by $15,000 for a total of $135,000 in consulting costs during the fiscal year ended June 30, 2018.

3) The 2014 Water-Energy grant expenses of $1,593,014 increased by $762,402 due to increased program work conducted by the consultant.

4) The WEP administration costs of $231,041 increased by $59,593 and represents administering public outreach about water saving and awareness.

5) The landscape imagery project had consulting costs of $55,940 during 2018.

6) The USBR had a decrease of $204,837 in USBR costs related to program completion in the prior year.

7) The Prop 84 Round 3 had a decrease of $132,841.

Grant Awards – In fiscal year 2018, RWA earned grant awards from the WEP, Prop 84, and the 2014 Drought Prop 84 program and the P84 Round 3 grants. The activity and payments vary on these grants and year to year comparability is not expected. These programs contributed largely to the overall $1,830,076 decrease in grant awards expense:

1) The Prop 84 $16 million grant award is in the sixth year of this program. There was $735,071 in eligible costs that were incurred by the participants for grant reimbursement which reflects a decrease in grant awards of $2,114,582.

2) The Prop 50 grant was completed in fiscal year 2017, contributing to a decrease in grant awards of

$377,628.

3) The 2014 drought grant started in fiscal year 2015. Grant distributions increased in fiscal year 2018

by $462,028 for a total of $1,561,500.

4) The Prop 84 Round 3 grant increased $198,049 for a total of $244,137.

Capital Assets

Capital asset investment includes office furniture, equipment, website development, and leasehold

improvements. The decline in capital assets reflects annual depreciation.

Additional information on the capital assets can be found in Note 3 of this report.

Page 38: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

15

Economic factors and assumptions for fiscal year June 30, 2020

Periodically, RWA outlines goals and objectives to assist its members in collaborating on programs that will protect and enhance the quality and reliability of the region’s water supplies. These goals and objectives drive the annual budget process. The following economic factors and assumptions affected the budget for fiscal year June 30, 2020.

1) A total 5% increase on general membership and 3% on associate membership fees is proposed to fully implement the strategic plan staffing, plus continuing to pay sums towards the unfunded pension liability. Some member’s actual increase may be slightly different if water connections changed from the previous year.

2) No increases to affiliate membership fees are planned.

3) SGA service fees represent 50% sharable costs according to the Administrative Services Agreement and exclude the Water Efficiency Program staffing and the legislative program manager. SGA does pay for 20% of the project assistant position.

4) Subscription program revenues provide approximately 10% of needed RWA core revenues and

reflect income earned from providing staffing and office support to subscription-based programs,

including the WEP.

5) Powerhouse Science Center (PSC) reflects five years of collection of funds with fiscal year 2019

as the final year, to be paid to PSC over 15 years. Additional members have joined which yielded

an additional $13,000, which will be credited back to the agencies on their FY20 invoice.

6) The core program budgets for all staffing positions. Shared staffing costs are allocated 50/50 to

SGA and RWA. The Legislative Program Manager is fully funded by RWA; the Water Efficiency

Program Manager is funded 40% by RWA and 60% by WEP; and the Project Research Assistant

is funded 80% by WEP and 20% by SGA. These allocations result in 4.8 FTEs for RWA and 2.2

FTEs for SGA for a total of 7 fulltime positions.

Increase

2019 2018 (Decrease) 2017

Furniture 14,464$ 14,464$ -$ 14,464$

Equipment 17,307 17,307 - 17,307

Website Development 15,604 15,604 - 15,604

Leasehold Improvements 17,951 17,951 - 17,951

Gross Capital Assets 65,326 65,326 - 65,326

Less Accumulated Depreciation (65,326) (64,798) (528) (61,379)

Net Capital Assets -$ 528$ (528)$ 3,947$

Page 39: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

MANAGEMENT'S DISCUSSION AND ANALYSIS

JUNE 30, 2019 and 2018

16

7) Staff salaries are within ranges assigned by the 2017 total compensation survey and reflect a

possible 4% increase for merit plus 2% COLA. Beginning in fiscal year 2019, staff pays the full

7% employee share of their pension contributions. There is considerable uncertainty in salary and

benefit projections for FY20 as salaries for a new Executive Director for a full year and a Finance

manager for more than one-half of the year are yet to be determined.

8) Benefit costs also include projected increases for OPEB and health care. Benefits also include

estimates for future OPEB costs for new employees.

9) RWA continues to plan for additional CalPERS pension payments for the unfunded liability. The

planned additional payment in FY20 is $15,000.

10) Office cost increases are based upon estimated increases in fiscal year 2020 and also include the

increased office lease agreement costs. For FY21 and beyond, office costs are estimated at 3%

annual increases unless specific increases have been identified.

11) Professional fees include higher audit, accounting and actuarial analysis fees due to the reporting

requirement for GASB Statement No. 68, Accounting and Financial Reporting for Pensions (GASB

68) and implementation of GASB 75, increased public relations, human resources assistance,

increased legal costs associated with advocacy, IRWM consulting costs, water advocacy consulting

fees and $22,000 for general consulting costs.

12) Other includes office equipment purchases. A portion of the funding for FY20 comes from unused

office move costs that were designated from FY18 to be used for the conference room and other

office improvements.

13) Core program expenses include costs associated with the Powerhouse Science Center partnership

and return of approximately $13,000 to members for previous contributions to Powerhouse. IRWM

costs are also considered part of core expenses.

14) Combined core and subscription expenses versus revenues net a projected decrease in cash out-

flow of approximately $66,900. Many subscription program expenses will be funded from

previously collected funds which have been set aside for this purpose.

15) Changes to membership are not anticipated, including any decline due to agency consolidations or

nonparticipation.

Requests for Information

This financial report is designed to provide a general overview of RWA’s finances. Questions concerning

any of the information provided in this report or requests for additional financial information should be

addressed to Finance and Administrative Services Manager, Regional Water Authority, 5620 Birdcage

Street, Suite 180, Citrus Heights, CA 95610.

Page 40: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

STATEMENTS OF NET POSITION

JUNE 30, 2019 and 2018

The accompanying notes are an integral part of these financial statements. 17

2019 2018

Current Assets

Cash and Investments 1,293,107$ 1,018,426$

Restricted Cash and Investments 849,112 1,017,327

Grants/Incentives Receivable 108,536 298,963

Accounts Receivable 44,666 29,832

Receivable from Sacramento Groundwater Authority 56,048 95,733

Other Assets 25,792 23,966

Total Current Assets 2,377,261 2,484,247

Capital Assets, Net - 528

Total Assets 2,377,261 2,484,775

Pension 155,616 177,274

Other Post Employment Benefits (OPEB) 182,505 192,641

Total Deferred Outlfows 338,121 369,915

TOTAL ASSETS AND DEFERRED OUTFLOWS 2,715,382 2,854,690

Current Liabilities

Accounts Payable and Accrued Liabilities 95,669 259,935

Compensated Absences 54,701 67,080

Grants Payable 73,912 43,544

Subscription Program Advances 153,425 417,972

Unearned Revenue 25,000 25,000

Total Current Liabilities 402,707 813,531

Non-Current Liabilities

Compensated Absences 4,800 2,800

Net Pension Liability 89,817 154,391

Net OPEB Liability 84,722 92,493

Unearned Revenue 175,387 130,753

Total Non-Current Liabilities 354,726 380,437

Total Liabilities 757,433 1,193,968

Rent - 912

Unamortized Pension Adjustments 36,514 45,882

Unamortized OPEB Adjustments 122,790 143,437

Total Deferred Inflows 159,304 190,231

Net Investment in Capital Assets - 528

Restricted 498,043 443,603

Unrestricted 1,300,602 1,026,360

Total Net Position 1,798,645$ 1,470,491$

ASSETS

DEFERRED OUTFLOWS

LIABILITIES

DEFERRED INFLOWS

NET POSITION

Page 41: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

STATEMENTS OF REVENUES, EXPENSES AND CHANGES IN NET POSITION

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

The accompanying notes are an integral part of these financial statements. 18

2019 2018

OPERATING REVENUES:

Assessment Income 983,632$ 972,713$

Subscription Program Fees 874,826 878,471

Incentives, Grants, and Reimbursements 3,836,394 4,699,626

Other Income 9,437 15,541

Total Operating Revenues 5,704,289 6,566,351

OPERATING EXPENSES:

Administrative Expenses 961,613 1,032,799

Core Program Expenses 25,000 50,000

Subscription Program Direct Expenses 863,950 2,350,581

Grant Awards 3,581,964 2,906,624

Total Operating Expenses 5,432,527 6,340,004

271,762 226,347

OTHER INCOME:

Interest Income 56,392 32,439

INCREASE IN NET POSITION 328,154 258,786

Net Position, Beginning of Year 1,470,491 1,211,705

NET POSITION, End of Year 1,798,645$ 1,470,491$

OPERATING INCOME

Page 42: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

The accompanying notes are an integral part of these financial statements. 19

2019 2018

CASH FLOWS USED BY OPERATING ACTIVITIES:

Cash received from members and participants 1,623,711$ 1,438,600$

Cash received from SGA 519,338 479,815

Cash received from grants and other sources 4,036,258 8,150,282

Cash paid to employees, related benefits and taxes (1,155,991) (1,173,558)

Cash paid to suppliers (1,418,349) (2,759,790)

Cash paid to subscription program participants (3,551,596) (6,395,144)

Net Cash Provided (Used) by Operating Activities 53,370 (259,795)

CASH FLOWS FROM INVESTING ACTIVITIES:

Interest on cash 53,096 24,197

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 106,466 (235,598)

CASH AND CASH EQUIVALENTS, Beginning of Year 2,035,753 2,271,351

CASH AND CASH EQUIVALENTS, End of Year 2,142,219$ 2,035,753$

RECONCILIATION OF CASH AND CASH

EQUIVALENTS TO THE BALANCE SHEET:

Cash and investments 1,293,107$ 1,018,426$

Restricted cash and investments 849,112 1,017,327

2,142,219$ 2,035,753$

RECONCILIATION OF INCOME FROM OPERATIONS

TO NET CASH PROVIDED BY OPERATING ACTIVITIES:

Operating income 271,762$ 226,347$

Adjustments to reconcile operating income

to net cash provided (used) by operating activities:

Depreciation 528 3,419

Change in operating assets and liabilities:

Grants/Incentives receivable 190,427 3,435,115

Accounts receivable (14,834) (5,877)

Receivable from SGA 39,685 5,273

Other assets 1,470 6,943

Accounts payable and accrued liabilities (164,266) (18,571)

Compensated absences (10,379) 4,496

Grants payable 30,368 (3,488,520)

Subscription program advances (264,547) (329,558)

Net pension liability (52,283) (5,011)

Net OPEB liability (18,283) (11,231)

Unearned revenue 44,634 (77,149)

Deferred inflows - rent (912) (5,471)

Net cash provided (used) by operating activities 53,370$ (259,795)$

Page 43: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

20

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Reporting Entity – Regional Water Authority (RWA) was formed under a Joint

Exercise of Powers Agreement on March 20, 1990 under the previous name of the Sacramento

Metropolitan Water Authority. The members of RWA are governmental units in and around the

greater Sacramento area of the State of California. RWA also has associate memberships that include

public or private entities with water management responsibilities and who are not municipal water

suppliers in this region. Lastly, RWA has an affiliate membership class with the purpose to promote

communication between water managers and the community and to support RWA’s efforts to educate

and inform the public. The mission of RWA is to serve and represent regional water supply interests

and assist Regional Water Authority members with protecting and enhancing the reliability,

availability, affordability and quality of water resources. RWA promotes regional cooperative projects

that will provide reliable long-term water supplies in a cost-effective manner for the benefit of RWA’s

membership, rate-payers and consumers.

RWA is governed by a board comprised of two representatives from each of the member agencies.

The representatives are appointed by the member agencies.

Basis of Accounting – For financial reporting purposes, RWA is considered a special-purpose

government engaged in business-only type activities. Accordingly, RWA’s financial statements have

been presented using the economic resources measurement focus and the accrual basis of accounting.

Under the accrual basis, revenues are earned when services are performed and expenses are recorded

when an obligation has been incurred.

Operating revenues and expenses are generated and funded through assessments from member

agencies, associate and affiliate organizations, and subscription revenues from program participants

on a cost reimbursement basis. Additionally, RWA may receive grant awards from federal, state or

local agencies. Grants managed on behalf of program participants, administration and depreciation

expenses are also considered operating activities. Other revenues and expenses not included in the

above categories are reported as non-operating revenues and expenses. Administrative expenses are

allocated to subscription programs based upon budgeted allocation agreements and based upon

staffing resources used.

Future Pronouncements – In January 2017, the GASB issued Statement No. 84, Fiduciary Activities.

This Statement establishes criteria for identifying and disclosing fiduciary activities of state and local

governments. An activity meeting the criteria would be reported in a fiduciary fund in the basic

financial statements of the government. Four fiduciary funds would potentially be reported under this

statement: Pension and other employee benefit trust funds, investment trust funds, private‐purpose

trust funds, and custodial funds. This Statement is effective for periods beginning after December 15,

2018.

In June 2017, the GASB issued Statement No. 87, Leases. Under this Statement, a lease is required

to recognize a lease liability and an intangible right‐to‐use lease asset, and a lessor is required to

recognize a lease receivable and a deferred inflow of resources. The requirements of this Statement

are effective for reporting periods beginning after December 15, 2019.

RWA will analyze the impact of these new Statements prior to the effective dates listed above.

Use of Estimates – The preparation of financial statements in conformity with generally accepted

accounting principles requires estimates and assumptions that affect the reported amounts of assets,

deferred outflows, liabilities, and deferred inflows, the disclosure of contingent assets, deferred

Page 44: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

21

outflows, liabilities, and deferred inflows at the date of the financial statements and the reported

amounts of revenues and expenses during the reporting period. Actual results could differ from those

estimates.

Cash and Cash Equivalents – For purposes of the statement of cash flows, RWA considers all highly

liquid investments with an original maturity of three months or less when purchased to be cash

equivalents.

Cash and Investments – RWA participates in an investment pool managed by the State of California,

the Local Agency Investment Fund (LAIF), which has invested a portion of the pool funds in

structured notes and asset-backed securities.

Capital Assets – Capital assets, consisting of furniture, website development costs, office equipment

and leasehold improvements in excess of $2,500 per unit acquired after May 17, 2012, with useful

lives of more than one year are stated at historical cost and are included in the financial statements.

Before May 17, 2012, assets in excess of $500 with useful lives of more than one year were capitalized

at historical cost. Routine repairs and maintenance are charged to operating expenses in the year the

expense is incurred. RWA provides for depreciation using the straight-line method over the estimated

useful lives of the assets, which is typically five years or over the lease term for leasehold

improvements.

Compensated Absences – Compensated absences are accrued and reported as a liability in the period

earned. Amounts payable are included in the Statement of Net Position. RWA’s policy provides

vacation leave to employees at a rate of 12 to 25 days per year based upon the number of years of

employment and is considered earned on a pro-rata basis for each payroll period. Unused earned

vacation leave is paid to employees upon separation. Total vacation hours are accrued and capped at

45 days. Vacation leave will resume accrual once the employee’s accrued time is less than 45 days.

Sick leave accrues at a rate of eight hours per calendar month and is capped at 480 hours per employee.

Upon termination of employment, the employee’s remaining accrued but unused sick leave will be

credited to additional service credit for the California Public Employee Retirement System program

(CalPERS) to the extent permitted under the CalPERS-Authority contract and CalPERS law. The

Authority does not accrue for unused sick leave since it is not paid out upon termination.

Net Pension Liability and Related Balances – For purposes of measuring the net pension liability,

deferred outflows and inflows of resources related to pensions, and pension expense, information

about the fiduciary net position and additions to/deductions from the fiduciary net position have been

determined on the same basis as they are reported by the California Public Employees’ Retirement

System (CalPERS) Financial Office. For this purpose, benefit payments (including refunds of

employee contributions) are recognized when currently due and payable in accordance with the benefit

terms. Investments are reported at fair value by CalPERS and not reported by RWA. CalPERS audited

financial statements are publicly available reports that can be obtained at CalPERS’ website under

Forms and Publications (www.calpers.ca.gov). Reported results pertain to liability and asset

information within the following defined timeframes:

2019 2018

Valuation Date (VD) June 30, 2017 June 30, 2016

Measurement Date (MD) June 30, 2018 June 30, 2017

Measurement Period (MP) July 1, 2017 to June 30, 2018 July 1, 2016 to June 30, 2017

Page 45: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

22

Net Other Post-Employment Benefits (OPEB) Liability – For purposes of measuring the net OPEB

liability, deferred outflows of resources and deferred inflows of resources related to OPEB, and OPEB

expense, information about the fiduciary net position of RWA’s plan (OPEB Plan) and additions

to/deductions from the OPEB Plan’s fiduciary net position have been determined on the same basis.

For this purpose, benefit payments are recognized when currently due and payable in accordance with

the benefit terms. Investments are reported at fair value. Generally accepted accounting principles

require that the reported results must pertain to liability and asset information within certain defined

timeframes. For this report, the following timeframes are used:

2019 2018

Valuation Date June 30, 2017 June 30, 2017

Measurement Date June 30, 2018 June 30, 2017

Measurement Period July 1, 2017 to June 30, 2018 July 1, 2016 to June 30, 2017

Deferred Outflows and Inflows – Deferred outflows of resources is a consumption of net position

by RWA that is applicable to a future period and deferred inflows of resources is an acquisition of net

position that is applicable to a future reporting period. Both deferred inflows and outflows of resources

are reported in the statements of net position, but are not recognized in the financial statements as

revenues and expenses until the period(s) to which they relate. See Note 5 for further details related

to the pension deferred outflows and inflows. See Note 6 for additional details related to the OPEB

related deferred outflows and inflows.

Subscription Program Advances – Program revenue received in advance of subscription-based

program costs are recognized as advances. The purpose of these advances is to pay for subscription-

based program costs not paid for by grant awards or to provide a cash flow bridge for grant expenses

paid for in advance of grant awards received. These advances will be recognized as revenues as

program costs are incurred over the life of the projects. Subscription- based programs often straddle

multiple fiscal years. At the completion of the subscription-based program, any unused portion of

these fees is typically returned to participants. For the years ended June 30, the advances by

subscription programs are as follows:

2019 2018

Prop 84 Program management 49,553$ 68,478$

2014 Drought PM 27,583 29,482

Lobbying Subscription Program 26,806 86,806

RWA Prop 84 R3 Program management 18,412 17,964

Powerhouse Science Center 13,785 -

CALFED Meter 7,543 -

Regional Water Bank 7,000 -

WEP Prop 84 R3 Program management 1,661 6,272

SRCSD Water Suppliers 1,082 -

Direct Install - 200,000

Prop. 50 - $25 million grant - 8,593

ARB Study - 377

Total 153,425$ 417,972$

Page 46: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

23

Unearned Revenue – Monies received as assessments relating to subsequent years and received in

advance are recorded as unearned revenue. Unearned revenue is comprised of the following at June 30:

The unearned revenue relates to the Powerhouse Science Center water exhibit agreement which

represents amounts collected from members but not yet remitted to the Powerhouse Science Center.

Net Position – RWA’s net position is classified into the following categories:

Net investment in capital assets: Furniture and equipment, net of accumulated depreciation.

Restricted: Represents net position which consists of constraints placed on net asset use through

external requirements imposed by creditors, grantors, members, or laws and regulations of other

governments or constraints by law through enabling legislation. A portion of net assets have been

restricted based upon subscription contractual provisions. The restrictions by contract represent fees

by participants in excess of program costs for the specific program. These funds are restricted for the

intended program by contract. Expenses to administer these programs will use these restricted funds.

Restricted net position consists of cumulative Water Efficiency Program fees in excess expenses

incurred of $498,043 and $443,603 as of June 30, 2019 and 2018, respectively.

Unrestricted: Funds not subject to any outside legal restrictions on use of these funds and may be

designated for use by management or the Board.

Non-exchange Transactions – The grant awards and incentives received by RWA are considered

voluntary non-exchange transactions since these awards and incentives are entered into willingly by

the grantors and RWA. In the non-exchange transactions, RWA receives value (benefit) from another

party (the grantor) without directly giving equal value in exchange.

Typically, RWA has administrative oversight in distributing these grant and incentive proceeds to

program participants. All current grant agreements offer grant awards on a reimbursement basis once

allowable costs have been incurred under the program. These requirements must be met in advance

of applying for and receiving the funds from the grantors. RWA recognizes revenues and receivables

when all applicable eligibility requirements have been met.

Additionally, RWA simultaneously recognizes a grant award expense and grants payable for these

grant awards since RWA then will reimburse participating agencies when the actual cash is received.

To the extent RWA receives the allowable cost information from the participating agencies in a timely

manner, recognition of receivables and revenues are not delayed pending completion of purely routine

requirements, such as the filing of claims for allowable costs under a reimbursement program or the

filing of progress reports with the provider.

2019 2018

Powerhouse Science Center 200,387$ 155,753$

Less: Current Portion 25,000 25,000

Non-Current Portion 175,387$ 130,753$

Page 47: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

24

Assessment Income – Each of the member water districts, cities and service districts pay yearly assessments to RWA based on the number of retail water connections each provides. During 2019, the minimum assessment was $6,081 and a maximum assessment was $70,523. During 2018, the minimum assessment was $5,847 and a maximum assessment was $67,811, not including the special assessment related to the Powerhouse Science Center.

Non-voting associate members pay an annual fee equal to 0.1% of the entity’s annual operating budget, rounded to the next even thousand dollars, with a maximum annual fee of $13,400 per year in 2019 and $12,900 in 2018, subject to adjustments from time to time by the RWA Board. Lastly, RWA affiliates pay an annual fee of $750 per year.

During fiscal years ended June 30, 2019 and 2018, RWA also assessed for the Powerhouse Science Center water exhibits that RWA will sponsor. In fiscal year 2020 agencies will be refunded for the remainder of the approximately $13,000 from previous contributions for the Powerhouse Science Center.

Subscription Program Fees – On a subscription basis, RWA provides a water conservation program, media, grant writing, and program and grant administration assistance to certain program participants over and above the core RWA services. Program participants who benefit from these activities reimburse RWA for their share of direct costs and related administrative overhead. For grant and program administration, RWA invoices program revenue in advance to program participants. Amounts received in advance, but not yet earned by RWA for these activities are recorded as subscription program advances in the financial statements.

Grant Revenue – RWA coordinates grant applications among program participants and then administers these grant awards. Typically, the program participants incur the expenses and make payments to vendors and request reimbursement for these expenses from RWA. During fiscal years 2019 and 2018, the Prop 84 grant also funded WEP incurred expenses. RWA has administrative grant responsibilities and submits the grant reimbursement requests to the grantor. The grant reimbursements are recorded in the financial statements as grants revenue and grants receivable. The amounts payable to the program participants and the related expenses are presented in the financial statements as grant awards and grants payable to member agencies.

Related Parties – RWA invoices the Sacramento Groundwater Authority (SGA) for management services and common office costs. SGA was created in 1998 under another Joint Exercise of Powers Agreement. Many of the member agencies of RWA are also member agencies of SGA. Under an Administrative Services Agreement, SGA and RWA are equally responsible for all costs incurred to operate the joint office. Expenses paid on SGA’s behalf by RWA were $479,653 and $474,542 for the years ended June 30, 2019 and 2018, respectively. The Statement of Revenues, Expenses, and Changes in Net Position reflect the net expenses of RWA after reimbursement by SGA. The Statement of Cash Flows reflects the cash payments from SGA as well as all expenses paid by RWA to employees and suppliers.

If capital asset acquisitions benefit both organizations, the costs are shared 50/50 between both organizations. Acquired assets are owned 50% by RWA and 50% by SGA, unless the asset specifically benefits only one agency. During the year 2012, RWA incurred $38,296 in office remodel costs, using lease incentives. The accounting treatment of the lease incentive is reflected as deferred inflows for RWA (see Note 8). RWA also recorded a receivable from SGA for 50% of the acquisition costs of the related office remodel. SGA owes 50% of the acquisition cost to RWA and RWA owes 50% of the lease incentive to SGA. RWA will amortize this SGA receivable over the life of the lease by offsetting deferred inflows related to rent for SGA’s portion of the lease incentive.

Page 48: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

25

2. CASH AND INVESTMENTS

Cash and investments on the Statement of Net Position consist of the following at June 30:

Cash and investments balance at June 30 consist of the following:

Investments Authorized by RWA’s Investment Policy

RWA’s investment policy authorizes investments in the local government investment pool

administered by the State of California (LAIF). RWA is a voluntary participant in LAIF that is

regulated by the California Government Code under oversight by the Local Investment Advisory

Board, which consists of five members as designated by state statute. The fair value of RWA’s

investment in this pool is reported in the accompanying financial statements at amounts based upon

the RWA’s pro-rata share of the fair value provided by LAIF for the entire LAIF portfolio (in relation

to the amortized cost of that portfolio). The balance available for withdrawal is based on the accounting

records maintained by LAIF, which are recorded on an amortized cost basis. The total fair value of all

public agencies invested in the LAIF at June 30, 2019 was $24,584,685,280. The LAIF balance is a

part of the California Pooled Money Investment Account (PMIA) and includes the Surplus Money

Investment Fund and the General Fund. The total fair value of all public agencies invested in PMIA

at June 30, 2019 is $105,814,483,092. For information on the types of investments made by LAIF,

refer to the State of California Treasurer’s separately issued investment reports. Copies of these

investment reports may be obtained by calling (916) 653-3001, by writing to LAIF, 915 Capitol Mall,

Room 106, Sacramento, CA 95814, or by logging on to the treasurer’s website at

www.treasurer.ca.gov/pmia-laif/reports/monthly.asp.

The investment policy does not contain any specific provisions to limit RWA’s exposure to interest

rate risk, credit risk and concentration of credit risk.

2019 2018

Cash and Investments 1,293,107$ 1,018,426$

Restricted Cash and Investments 849,112 1,017,327

2,142,219$ 2,035,753$

2019 2018

Deposits with financial institutions 211,189$ 157,817$

Investments in LAIF 1,931,030 1,877,936

Total cash and investments 2,142,219$ 2,035,753$

Page 49: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

26

Disclosures Relating to Interest Rate Risk

Interest rate risk is the risk that changes in market interest rates will adversely affect the fair value of

an investment. Generally, an investment’s sensitivity to the changes in market interest rates increases

as the length of maturity increases. The average maturity of the investments in the LAIF investment

pool on June 30, 2019 and 2018 was approximately 173 days and 193 days, respectively.

Disclosures Relating to Credit Risk

Generally, credit risk is the risk that an issuer of an investment will not fulfill its obligation to the

holder of the investment. This risk is measured by the assignment of a rating by a nationally recognized

statistical rating organization. LAIF does not have a rating provided by a nationally recognized

statistical rating organization.

Concentration of Credit Risk

LAIF has a separate investment policy, governed by Government Code Sections 16480-16481.2 that

provides credit standards for its investments. RWA has 90% and 92% of its cash invested in LAIF for

the years ended June 30, 2019 and 2018, respectively.

Custodial Credit Risk

Custodial credit risk for deposits is the risk that, in the event of the failure of a depository financial

institution, a government will not be able to recover its deposits or will not be able to recover collateral

securities that are in possession of an outside party. The California Government Code and RWA’s

investment policy do not contain legal or policy requirements that would limit the exposure to

custodial credit risk for deposits, other than the California Government Code requires that a financial

institution secure deposits made by state or local governmental units by pledging securities in an

undivided collateral pool held by a depository regulated under state law. The market value of the

pledged securities in the collateral pool must equal at least 110% of the total amount deposited by the

public agencies. Custodial credit risk does not apply to a local government’s indirect investment in

securities through the use of mutual funds or government investment pools such as LAIF.

At June 30, 2019 and 2018, RWA’s bank balance was $921,308 and $226,839, respectively. The

RWA bank balance is covered 100% by FDIC insurance up to $250,000. From time to time RWA

will be exposed to custodial credit risk since RWA can receive large deposits and write large checks

due to grant activity. RWA does bank with a long-standing reputable national bank to mitigate some

of this risk.

Restricted Cash

Restricted cash represents cash received by RWA for subscription-based program revenue restricted

in use for these programs. The restriction is based upon contractual agreements on how to use the

advanced program revenues. Additionally, the amount received in advance of payment to the

Powerhouse Science Center has been restricted for its intended use of future contractual payments.

Page 50: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

27

As of June 30, restricted cash by program is as follows:

3. CAPITAL ASSETS

A summary of the capital assets at cost is as follows for the years ended June 30:

2019 2018

Water Efficiency Program 498,043$ 443,603$

Direct Install - 200,000

Powerhouse Science Center 214,172 155,753

Prop 84 Program Management 49,553 68,478

2014 Drought Program Management 27,583 29,482

Lobbying Subscription Program 26,806 86,806

RWA Prop 84 Round 3 Program Management 18,412 17,964

CALFED Meter 7,543 -

Regional Water Bank 7,000 -

Prop. 50 - $25 Million grant - 8,593

WEP Prop 84 3 Program management - 6,272

ARB Study - 376

Total Restricted Cash 849,112$ 1,017,327$

Balance Balance

June 30, 2018 Increases Decreases June 30, 2019

Furniture 14,464$ -$ -$ 14,464$

Office Equipment 17,307 - - 17,307

Website Development 15,604 - - 15,604

Leasehold Improvements 17,951 - - 17,951

Total 65,326 - - 65,326

Less accumulated depreciation (64,798) (528) - (65,326)

Capital Assets, Net 528$ (528)$ -$ -$

Balance Balance

June 30, 2017 Increases Decreases June 30, 2018

Furniture 14,464$ -$ -$ 14,464$

Office Equipment 17,307 - - 17,307

Website Development 15,604 - - 15,604

Leasehold Improvements 17,951 - - 17,951

Total 65,326 - - 65,326

Less accumulated depreciation (61,379) (3,419) - (64,798)

Fixed Assets, Net 3,947$ (3,419)$ -$ 528$

Page 51: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

28

4. OPERATING LEASE COMMITMENTS

Office Lease

RWA is obligated under an operating lease agreement for office space. RWA’s rental expense was

$30,814 and $19,497 for the years ended June 30, 2019 and 2018, respectively. Subsequent to June

30, 2019, RWA renewed its office lease through September 2023. These new lease payment terms are

reflected below. Minimum lease payments are as follows:

The difference between the rental expense and rental payments reflects amortization of the lease

incentives. See Note 8 for additional information.

Copier Lease

RWA entered into an operating lease agreement during fiscal year 2015 for a copier. The monthly

lease payment is $241, including taxes. RWA incurred $2,892 in rental expense for the years ended

June 30, 2019 and 2018.

Minimum lease payments are as follows:

5. EMPLOYEE PENSION PLANS

Plan Description

RWA participates in a public agency cost-sharing multiple-employer defined benefit pension plan (the

Plan) administered by California Public Employees’ Retirement System (CalPERS). Since RWA has

less than 100 active members as of the June 30, 2017 (the measurement date), qualified employees are

covered under the Miscellaneous 2% at 55 Risk Pool. CalPERS acts as a common investment and

administrative agent for participating public entities within the State of California. CalPERS issues a

publicly available financial report that includes financial statements and required supplementary

information for this plan. This report is available online at www.calpers.ca.gov.

Year Ending June 30,

2020 32,340$

2021 35,035

2022 35,574

2023 35,574

2024 5,929

Total minimum lease payments 144,452$

Year Ending June 30,

2020 1,928$

Total minimum lease payments 1,928$

Page 52: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

29

The California Legislature passed and the Governor signed the “Public Employees’ Pension Reform

Act of 2013” (PEPRA) on September 12, 2012. PEPRA contained a number of provisions intended

to reduce future pension obligations. PEPRA primarily affects new pension plan members who are

enrolled for the first time after December 2012. Benefit provisions and other requirements are

established by State statute. None of the RWA employees were hired after January 1, 2013 that would

participate in the PEPRA plan. The miscellaneous plan is closed to new employees unless the new

employee is considered a classic member as defined by PEPRA.

Benefits Provided

The benefits for the Plan are established by contract with CalPERS, in accordance with the provisions

of the California Public Employees’ Retirement Law (PERL). The benefits are based on members’

years of service, age, final compensation, and benefit formula. Benefits are provided for disability,

death, and survivors of eligible members or beneficiaries. To be eligible for service retirement,

members must be at least 50 and have a minimum of five years of CalPERS-credited service. Under

the PEPRA plan, members after January 1, 2013 must be at least 52.

Contributions

Section 20814(c) of the PERL requires employer contribution rates for all public employers are

determined on an annual basis by the actuary and are effective on the July 1 following notice of a

change in the rate. The total plan contributions are determined through the CalPERS’ annual actuarial

valuation process. For public agency cost-sharing plans covered by the Miscellaneous risk pool, the

Plan’s actuarially determined rate is based on the estimated amount necessary to pay the Plan’s

allocated share of the risk pool’s costs of benefits earned by employees during the year, and any

unfunded accrued liability. RWA is required to contribute the difference between the actuarially

determined rate and the contribution rate of employees. The required contribution rate for the June

30, 2018 and 2017 measurement periods are 9.635% and 9.055%, respectively.

Employer contributions rates may change if plan contracts are amended. RWA makes a portion of the

contributions required of employees on their behalf and for their account. For the years ended June 30,

2019 and 2018, the employer required contributions to the plan were $49,412 and $49,160, respectively.

RWA also made additional non- required employer pension contributions of $63,000 and $42,000 for

the years ended June 30, 2019 and 2018, respectively, towards payment of its unfunded liability.

Pension Liabilities, Pension Expense and Deferred Outflows/Inflows of Resources Related to

Pensions

RWA’s net pension liability (NPL) for the Plan is measured as the proportionate share of the NPL.

The NPL of the Plan is measured as of June 30, 2018 for the year ended June 30, 2019. The total

pension liability (TPL) used to calculate the NPL was determined by an actuarial valuation as of

June 30, 2017 rolled forward to June 30, 2018 using standard update procedures. As of June 30, 2019

and 2018, RWA’s proportionate share of the Plan’s NPL was $89,817 and $154,391, respectively.

Page 53: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

30

Using RWA’s individual employer rate plan’s share of the risk pool TPL and Fiduciary Net Position

(FNP), the proportionate shares of the TPL and FNP at the measurement date are determined for RWA

by the actuary for the June 30, 2018 measurement date. The following table shows RWA’s employer

allocation factors for the Plan as of the measurement dates for June 30, 2018 and 2017:

2018:

Proportion - June 30, 2018 .002383 %

Proportion - June 30, 2017 .003917 %

Change - decrease (.001534 )%

2017:

Proportion - June 30, 2017 .003917 %

Proportion - June 30, 2016 .004247 %

Change - decrease (.000330 )%

For the measurement period ended June 30, 2018 and 2017, RWA incurred a pension expense of

$52,284 and $86,419, respectively.

At June 30, the deferred outflows of resources related to pensions from the following sources:

The $114,840 and $91,160 reported as deferred outflows of resources related to employer

contributions after the measurement date will be recognized as a reduction of the NPL for the years

ended June 30, 2020 and 2019, respectively.

2019 2018

Contributions after measurement date 114,840$ 91,160$

Difference between actual and expected experience 3,446 534

Changes in assumptions 10,239 66,299

Net difference between projected and actual

earnings on plan investments 444 14,994

Adjustments due to differences in proportions 26,647 4,287

155,616$ 177,274$

Page 54: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

31

At June 30, the deferred inflow of resources related to pensions from the following sources:

Amounts reported as deferred outflows and deferred inflows of resources related to pension will be

recognized in future pension expense as follows:

2019:

2018:

2019 2018

Difference between actual and expected experience 1,173$ 7,655$

Changes in assumptions 2,509 5,055

Differences between employer contributions and the

employer's proportionate share of contributions 20,778 7,304

Adjustments due to differences in proportions 12,054 25,868

36,514$ 45,882$

Measurement

Period Ended

June 30:

Deferred Outflows/

(Inflows) of

Resources

2019 (654)$

2020 5,540

2021 183

2022 (807)

Measurement

Period Ended

June 30:

Deferred Outflows/

(Inflows) of

Resources

2018 3,397$

2019 25,647

2020 20,091

2021 (8,903)

Page 55: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

32

Actuarial Assumptions

For the measurement period ended June 30, 2018, the TPL was determined by rolling forward the June

30, 2017 results. For the measurement period ended June 30, 2017, the TPL was determined by rolling

forward the June 30, 2016 results. The TPL was based on the following actuarial methods and

assumptions:

For the Year Ending June 30 2019 2018

Valuation Date June 30, 2017 June 30, 2016

Measurement Date June 30, 2018 June 30, 2017

Actuarial Cost Method Entry-Age Normal Cost Method

Actuarial Assumptions:

Discount Rate 7.15% 7.15%

Inflation 2.50% 2.75%

Salary Increases Varies by Entry Age and Service

Mortality Rate Table(1) Derived using CalPERS’ Membership data for all Funds

Post Retirement Benefit Increase Contract COLA up to 2.50% (2.75% for 2018) until

Purchasing Power Protection Allowance Floor on Purchasing

Power applies, 2.50% (2.75% for 2018) thereafter (1) The mortality table used in the June 30, 2017 valuation was developed based on CalPERS’ specific data. The

table includes 15 years of mortality improvements using Society of Actuaries Scale 9090 of scale MP 2016. The mortality table used in the June 30, 2016 valuation was developed based on CalPERS specific data. The

table includes 20 years of morality improvements using Society of Actuaries Scale BB. For more details on

this table, please refer to the 2017 valuation table experience study report based on CalPERS demographic

data 1997 to 2011. For more details on this table, please refer to the December 2017 experience study report

(based on CalPERS demographic data from 1997 to 2015) that can be found on the CalPERS website.

Changes in Assumptions

In 2018, demographic assumptions and inflation rates were changed in accordance to the CalPERS

Experience Study and Review of Actual Assumptions December 2017. The inflation rate for CalPERS

was lowered from 2.75% to 2.5%. There were no changes in the discount rate in 2018. For the

measurement period ended June 30, 2017, the financial reporting discount rate for the Plan decreased

from 7.65% to 7.15%. Deferred outflows of resources for the change in assumptions represent the

unamortized portion of this assumption change.

Discount Rate

The discount rate used to measure the total pension liability at June 30, 2018 and 2017 (the

measurement date) was 7.15%. The projection of cash flows used to determine the discount rate

assumed that contributions from plan members will be made at the current member contribution rates

and that contributions from employers will be made at statutorily required rates, actuarially

determined. Based on those assumptions, the Plan’s fiduciary net position was projected to be

available to make all projected future benefit payments of current plan members. Therefore, the long-

term expected rate of return on plan investments was applied to all periods of projected benefit

payments to determine the total pension liability.

The long-term expected rate of return on pension plan investments was determined using a building

block method in which best-estimate ranges of expected future real rates of return (expected returns,

net of pension plan investment expense and inflation) are developed for each major asset class. In

Page 56: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

33

determining the long-term expected rate of return, CalPERS took into account both short-term and

long-term market return expectations as well as the expected pension fund cash flows. Using historical

returns of all the funds’ asset classes, expected compound returns were calculated over the short-term

(first 10 years) and the long-term (11+ years) using a building-block approach. Using the expected

nominal returns for both short-term and long-term, the present value of benefits was calculated for

each fund. The expected rate of return was set by calculating the single equivalent expected return

that arrived at the same present value of benefits for cash flows as the one calculated using both short-

term and long-term returns. The expected rate of return was then set equivalent to the single equivalent

rate calculated above and adjusted to account for assumed administrative expenses.

The long-term expected real rates of return by asset class can be found in CalPERS’ Comprehensive

Annual Financial Report for the fiscal years ended June 30, 2018 and 2017.

The tables below reflect the long-term expected real rate of return by asset class as of June 30. The

rate of return was calculated using the capital market assumptions applied to determine the discount

rate and asset allocation as follows:

June 30, 2018 June 30, 2017

New New

Strategic Real Return Real Return Strategic Real Return Real Return

Asset Class(a) Allocation Years 1 - 10(b) Years 11+(c) Allocation Years 1 - 10(d) Years 11+(e)

Global Equity 50.0% 4.80% 5.98% 47.0% 4.90% 5.38%

Fixed Income 28.0% 1.00% 2.62% 19.0% 0.80% 2.27%

Inflation Assets 0.0% 0.77% 1.81% 6.0% 0.60% 1.39%

Private Equity 8.0% 6.30% 7.23% 12.0% 6.60% 6.63%

Real Estate 13.0% 3.75% 4.93% 11.0% 2.80% 5.21%

Liquidity 1.0% 0.00% -0.92% 2.0% -0.40% -0.90%

Infrastructure and Forestland 3.0% 3.90% 5.36%

Total 100.0% 100.0%

(a) In the System’s CAFR, Fixed Income is included in Global Debt Securities;

Liquidity is included in Short-term Investments; Inflation Assets are included in

both Global Equity Securities and Global Debt Securities.

(b) An expected inflation of 2.0% used for this period.

(c) An expected inflation of 2.92 used for this period.

(d) An expected inflation of 2.5% used for this period.

(e) An expected inflation of 3.0% used for this period.

Page 57: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

34

Sensitivity of the Proportional Share of the NPL to Changes in the Discount Rate

The following presents RWA’s Proportional Share of the NPL of the Plan, calculated using the

discount rate of 7.15% for the measurement dates June 30, 2018 and 2017, as well as what the

Proportional Share of the NPL would be if it were calculated using a discount rate that is 1 percentage-

point lower or 1 percentage-point higher than the current rate:

Discount

Rate – 1%

(6.15%)

Current

Discount Rate

(7.15%)

Discount

Rate + 1%

(8.15%)

Proportionate Share of Plan’s NPL at June 30, 2018 $ 144,271 $ 89,817 $ 44,866

Proportionate Share of Plan’s NPL at June 30, 2017 $ 240,673 $ 154,391 $ 82,931

Payable to the Pension Plan

At June 30, 2019 and 2018, RWA does not have outstanding payables to the pension plan.

Deferred Compensation Plan

RWA offers its employees a deferred compensation plan (Deferred Plan) created in accordance with

Internal Revenue Code Section 457 through CalPERS and is managed by ING. The Deferred Plan is

available to all RWA employees and permits them to defer a portion of their salary until future years.

The Deferred Plan deferred elections are not available to employees until termination, retirement,

death or unforeseeable emergency. RWA does not contribute to the Plan on behalf of its employees.

No unfunded accrued liabilities exist for this Plan.

6. OTHER POST-EMPLOYMENT BENEFITS (OPEB)

Plan Description

RWA has established a retiree healthcare plan that provides other postemployment health care benefits

for eligible retired employees and their dependents through the retiree healthcare plan (the Plan).

RWA, through the authorization of their Board of Directors, elected to establish an irrevocable trust

for the Plan through the California Employers’ Retiree Trust (CERBT) fund, an agent multiple-

employer plan, administered by CalPERS. The CERBT has pooled administrative and investment

functions, while separate employer accounts are maintained to prefund and pay for health care or other

postemployment benefits in accordance with the terms of the participating employers’ plans. The

CERBT offers three investment strategies for employers to choose from depending on their expected

levels of return and volatility. Benefit provisions are established by RWA.

Page 58: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

35

Benefits Provided

RWA’s OPEB are provided in accordance with the CalPERS Law. The criteria to determine eligibility

includes years of CalPERS service, employee age, and disability due to line of duty. Each eligible

employee hired before September 1, 2007 who is covered by CalPERS health insurance subject to age

and service limitations, is covered by the retiree health benefits insurance contract under Resolution

1993-001. This retiree benefit also covers qualified dependents. RWA pays for the retiree health

benefit coverage as approved under Resolution 1993-001 and may be amended from time to time.

For employees hired after September 1, 2007, an employee must be eligible to retire in accordance

with the RWA’s CalPERS pension plan rules and have at least five years of credited service with

RWA. Premiums are set annually by CalPERS for each retiree and eligible dependents. RWA’s annual

required contribution toward health benefit coverage premiums for these employees will be calculated

as a percentage of the total eligible cost of such coverage based on the retired employees’ total credited

years of qualifying service under CalPERS’ service credit rules. These employees with less than 10

years total CalPERS’ service and/or less than five years credited service with the RWA will not be

eligible for retiree health care coverage under RWA’s plan. Any additional health plan premiums not

paid by RWA’s contribution toward the cost of the retiree’s health benefits coverage must be paid by

the retired employee.

Employees Covered

As of the June 30, 2017 actuarial valuation, the following inactive and active employees were covered

by the benefit terms under the OPEB Plan:

Inactive employees receiving benefits 3

Inactive employees entitled to but not receiving benefits 0

Participating active employees 7

Total 10

Contributions

RWA makes annual contributions to the CERBT fund. The current policy is to prefund benefits

through annual contributions based on an actuarially determined contribution. For the fiscal year

ended June 30, 2019, RWA’s cash contributions were $58,425 in payments to the trust and the

estimated implied subsidy was $26,552, resulting in total payments of $84,977. For the fiscal year

ended June 30, 2018, RWA’s cash contributions were $56,415 in payments to the trust and the

estimated implied subsidy was $17,565, resulting in total payments of $73,980. These assets

accumulate and are invested in the CERBT. Employees are currently not required to contribute to the

plan.

Page 59: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

36

Net OPEB Liability

The net OPEB liability was measured as of June 30, 2018, and the total OPEB liability used to calculate

the net OPEB liability was determined by an actuarial valuation dated June 30, 2017 to determine the

June 30, 2019 total OPEB liability. The net OPEB liability was measured as of June 30, 2017, and the

total OPEB liability used to calculate the net OPEB liability was determined by an actuarial valuation

dated June 30, 2017 to determine both the June 30, 2019 and 2018 total OPEB liability, based on the

following actuarial methods and assumptions:

(1) The MacLeod Watts Scale 2017 was developed from a blending of data and methodologies found

in two published sources: (1) the Society of Actuaries Mortality Improvement Scale MP 2016

Report, published in October 2016 and the demographic assumptions used in the 2016 Annual

Report of the Board of Trustees of the Federal Old-Age and Survivors Insurance and Federal

Disability Insurance Trust Funds, published June 2016. (2) Demographic actuarial assumptions used in this valuation are based on the 2014 experience study

of CalPERS using data from 1997 to 2011, except for a different basis used to project future

mortality improvements. (3) The healthcare trend ranges from increases of 7.50% starting in 2019 and decrease 0.5% per year

to 5.0% in 2024 and beyond.

The long-term expected rate of return on OPEB plan investments was determined using a building-

block method in which best-estimate ranges of expected future real rates of return (expected returns,

net of OPEB plan investment expense and inflation) are developed for each major asset class. These

ranges are combined to produce the long-term expected rate of return by weighting the expected future

real rates of return by the target asset allocation percentage and by adding expected inflation. To

achieve the goal set by the investment policy, plan assets will be managed to earn, on a long-term basis,

a rate of return equal to or more than the target rate of return of 7.0 percent.

Valuation Date June 30, 2017

Funding Method Entry Age Normal, Level Percent of Pay

Asset Valuation Method Market Value of Assets

Discount Rate 7.00%

Long-term Return on Assets

(net of plan investment expenses and inflation) 7.00%

Salary Increase 3.25%

Inflation Rate 2.75%

Mortality Rate (1) MacLeod Watts Scale 2017

applied generationally

Pre-Retirement Turnover (2)

Healthcare Trend (3) 7.50% decreasing to 5.0%

Page 60: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

37

The CERBT offers three diversified allocation strategies. RWA has elected to participate in CERBT’s

Strategy 1 which has the highest long-term expected rate of return and return volatility. The following

table shows the target asset allocation for employers participating in CERBT Strategy 1:

Asset Class

Target Asset

Allocation

Global Equity 57%

Fixed Income 27%

Inflation Assets 5%

REITs 8%

Commodities 3%

Total 100%

Discount Rate

The discount rate used to measure the total OPEB liability was 7.00 percent. The projection of cash

flows used to determine the discount rate assumed that RWA contributions will be made at rates equal

to the actuarially determined contribution rates. Based on those assumptions, the OPEB plan’s

fiduciary net position was projected to be available to make all projected OPEB payments for

current active and inactive employees and beneficiaries. Therefore, the long-term expected rate of

return on OPEB plan investments was applied to all periods of projected benefit payments to determine

the total OPEB liability.

Changes in the OPEB Liability

The changes in the net OPEB liability are as follows:

Balance at Fiscal Year Ending 6/30/2018

Measurement Date 6/30/2017 1,073,522$ 981,029$ 92,493$

Changes During the Period:

Service Cost 64,152 - 64,152

Interest Cost 78,135 - 78,135

Net Investment Income - 69,696 (69,696)

Employer Contributions - 73,980 (73,980)

Administrative Expenses - (520) 520

Other Expenses (1,297) 1,297

Benefit Payments (42,919) (42,919) -

Investment Experience 8,199 (8,199)

Net Changes in Fiscal Year 2018-2019 99,368 107,139 (7,771)

Balance at Fiscal Year Ending 6/30/2019

Measurement Date 6/30/2018 1,172,890$ 1,088,168$ 84,722$

Increase (Decrease)

Total

OPEB

Liability

(a)

Fiduciary

Net

Position

(b)

Net

OPEB

Liability

(c) = (a) - (b)

Page 61: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

38

Sensitivity of the Net OPEB Liability to Changes in the Discount Rate

The following presents the net OPEB liability if it were calculated using a discount rate that is one

percentage point lower or one percentage point higher than the current rate, for the measurement

periods ended June 30:

Discount Rate

–1% (6.00%)

Current

Discount Rate

(7.00%)

Discount Rate

+1% (8.00%)

Net OPEB liability (asset), June 30, 2018 $ 210,003 $ 84,722 $ (20,355)

Net OPEB liability (asset), June 30, 2017 $ 208,309 $ 92,493 $ (4,808)

Balance at Fiscal Year Ending 6/30/2017

Measurement Date 6/30/2016 986,832$ 859,566$ 127,266$

Changes During the Period:

Service Cost 57,930 - 57,930

Interest Cost 71,699 - 71,699

Net Investment Income - 90,150 (90,150)

Employer Contributions - 72,745 (72,745)

Administrative Expenses - (460) 460

Benefit Payments (40,972) (40,972) -

Assumption Changes 139,794 139,794

Plan Experience (141,761) - (141,761)

Net Changes in Fiscal Year 2017-2018 86,690 121,463 (34,773)

Balance at Fiscal Year Ending 6/30/2018

Measurement Date 6/30/2017 1,073,522$ 981,029$ 92,493$

Total

OPEB

Liability

(a)

Fiduciary

Net

Position

(b)

Net

OPEB

Liability

(c) = (a) - (b)

Increase (Decrease)

Page 62: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

39

Sensitivity of the Net OPEB Liability to Changes in the Health Care Cost Trend Rates

The following presents the net OPEB liability if it were calculated using health care cost trend rates

that are one percentage point lower or one percentage point higher than the current rate, for

measurement periods ended June 30:

Medical

Trend Rate –

1% (6.50%

decreasing to

4.0%)

Current

Medical

Trend Rate

(7.50%

decreasing to

5.00%)

Medical

Trend Rate

+1% (8.50%

decreasing to

6.00%)

Net OPEB liability (asset) at June 30, 2018 $ (37,081) $ 84,722 $ 241,145

Net OPEB liability (asset) at June 30, 2017 $ (12,106) $ 92,493 $ 225,951

OPEB plan fiduciary net position

Detailed information about the Plan’s fiduciary net position is available on CalPER’s website in an

annual report titled “California Employers’ Retiree Benefit Trust, Agent Multiple-Employer Other

Postemployment Benefits Plan, Schedule of Changes in Fiduciary Net Position by Employer”.

Additionally, CalPERS annually issues a Comprehensive Annual Financial Report which includes the

CERBT fund’s financial information.

Recognition of Deferred Outflows and Deferred Inflows of Resources

Gains and losses related to changes in total OPEB liability and fiduciary net position are recognized in

OPEB expense systematically over time.

Amounts are first recognized in OPEB expense for the year the gain or loss occurs. The remaining

amounts are categorized as deferred outflows and deferred inflows of resources related to OPEB and

are to be recognized in future OPEB expense.

The recognition period differs depending on the source of the gain or loss:

Net differences between projected and actual

earnings on OPEB Trust investments

5 years

All other amounts

6.62 years, expected average

remaining service lives (EARSL)

Page 63: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

40

OPEB Expense and Deferred Outflows/Inflows of Resources Related to OPEB

For the fiscal years ended June 30, 2019 and 2018, RWA recognized OPEB expense of $66,694 and

$62,749, respectively. As of fiscal years ending June 30, deferred outflows of resources related to

OPEB are from the following sources:

As of fiscal years ended June 30, deferred inflows of resources related to OPEB are from the following

sources:

The $84,977 and $73,980 reported as deferred outflows of resources related to contributions subsequent

to the June 30, 2018 and 2017 measurement dates will be recognized as a reduction of the net OPEB

liability during the fiscal years ended June 30, 2020 and 2019, respectively. Other amounts reported as

deferred inflows of resources related to OPEB will be recognized in OPEB expense as follows:

2020:

Deferred

Outflows of

Resources

Deferred

Outflows of

Resources

OPEB contributions subsequent to measurement date 84,977$ 73,980$

Changes in assumptions 97,528 118,661

Total 182,505$ 192,641$

Deferred

Inflows of

Resources

Deferred

Inflows of

Resources

Differences between expected and actual experience 98,901$ 120,330$

Net differences between projected and actual earnings

on OPEB plan investments 23,889 23,107

Total 122,790$ 143,437$

For the Fiscal

Year Ending

June 30

Net Deferred

Outflows/ (Inflows)

of Resources

2020 (7,714)$

2021 (7,714)

2022 (7,713)

2023 (1,936)

2024 (185)

Page 64: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

41

2019:

7. BOARD DESIGNATIONS

The Board establishes and approves the operating fund, membership dues, strategic plan fund, and

subscription program designation target balances on an annual basis as part of the budget process based

upon available cash and may modify these targets during the year so as to follow or temporarily modify

the Financial/Designation Reserve Policy No. 500.1. The available cash at June 30, 2019 and 2018 is

sufficient to set aside the designations for budget purposes.

The designations as of June 30 are as follows:

The operating fund is designed to ensure cash resources are available to fund daily administration and

operations for RWA as well as a resource for matching funds for grant partnership opportunities. The

operating fund target designation is four to six months of operating expenses. For the year ended June

30, 2019 and 2018, this designation is approximately six months when considering the SGA

reimbursement for expenses. The membership dues stabilization fund is fully funded and designed to

supplement operating cash flow in the event a member does not renew and is targeted at 15% of

membership dues. The strategic plan fund is designed to carry out the strategic plan through fiscal year

2019. The subscription program revenue fund is designed to be used in the event subscription program

revenue to support operating expenses does not materialize as planned. This fund is set at 10% of net

subscription program support revenue.

For the Fiscal

Year Ending

June 30

Net Deferred

Outflows/ (Inflows)

of Resources

2019 (6,074)$

2020 (6,074)

2021 (6,074)

2022 (6,073)

2023 (297)

Thereafter (185)

2019 2018

Board Designations

Operating Fund $ 672,700 $ 628,100

Membership Dues 142,700 137,200

Strategic Plan Fund 49,748 109,748

Subscription Programs 19,700 25,400

Office Move 12,100

Total Board Designations 896,948$ 900,448$

Page 65: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

42

8. DEFERRED INFLOWS - RENT

As part of the lease renegotiation in fiscal year 2012, RWA received a lease incentive of $38,296 which

was used to complete an office remodel and purchase board room chairs and tables. This lease incentive

is deferred rent and is recorded as a deferred inflow. The deferred rent is being amortized over the life

of the lease and effectively reduces the annual lease expense on a pro-rata basis. The deferred inflow

at June 30 is as follows:

9. COMPENSATED ABSENCES

The changes to compensated absences balances at June 30 are as follows:

10. INSURANCE

RWA participates in the Association of California Water Agencies Joint Powers Insurance Authority

(ACWA/JPIA), a public entity risk pool of California water agencies, for general liability, public

officials’ liability, property damage, fidelity insurance, workers’ compensation and employer’s

liability. ACWA/JPIA provides insurance through the pool up to a certain level.

RWA pays an annual premium to ACWA/JPIA that includes its pro-rata share of excess insurance

premiums, charges for the pooled risk, claims adjusting and legal costs, and administrative and other

costs to operate ACWA/JPIA.

Balance Balance

June 30, 2018 Increases Amortization June 30, 2019

912$ - (912)$ -$

Balance Balance

June 30, 2017 Increases Amortization June 30, 2018

6,383$ - (5,471)$ 912$

Balance Balance Due Within

2018 Earned Used 2019 One Year Long-term

69,880$ 69,149$ (79,528)$ 59,501$ 54,701$ 4,800$

Balance Balance Due Within

2017 Earned Used 2018 One Year Long term

65,384$ 70,098$ (65,602)$ 69,880$ 67,080$ 2,800$

Page 66: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

43

RWA’s deductibles and maximum coverage are as follows:

Settled claims resulting from these risks have not exceeded insurance coverage in any of the past three

fiscal years.

Copies of ACWA/JPIA's annual financial reports and other pertinent data may be obtained from their

website at www.acwa.jpia.org, their office at 2100 Professional Drive, Roseville, CA 95661-3700 or

by calling (800) 231-5742.

11. CONTINGENCIES

Grant Awards and Payments

RWA participates in numerous grant programs, which are governed by various rules and regulations of the grantor agencies. Costs charged to the respective grant programs are subject to audit and adjustments by the grantor agencies. Therefore, to the extent that RWA has not complied with the rules and regulations governing the grants, refunds of any money received may be required and the collectability of any related receivable at June 30, 2019 and 2018 may be impaired. In the opinion of RWA’s management, there are no significant contingent liabilities relating to compliance with the rules and regulations governing the respective grants. Therefore, no provision has been recorded in the accompanying basic financial statements for such contingencies.

According to the voluntary grant agreements with the California Department of Water Resources (DWR), five to ten percent of the eligible grant award payment is withheld until program completion. Program completion is considered an eligibility requirement. Since these retention payments are withheld until the program is complete, the revenues related to these eligible and allowable costs are not reflected in the financial statements until the program is complete. Once the retention is received, RWA will then pay the program participants for the eligible costs incurred. This contingent grant award revenue and the related liability to program participants is estimated at $1,469,443 and $1,050,287 at June 30, 2019 and 2018, respectively, and is not currently reflected in the financial statements.

Power House Science Center

RWA entered into an agreement with the Powerhouse Science to be a title sponsor for two water-related exhibits in the amount of $500,000. These exhibits will be displayed in the science center in Sacramento and provide educational opportunities on the important role of reliable water supplies and efficient water use in protecting public health and the environment. After RWA's initial $50,000 payment made July 7, 2014, fixed annual payments of $25,000 are scheduled to be made over a 14 year period, for a total of $400,000. The California Water Awareness Campaign (CWAC) paid the

Commercial

ACWA/JPIA Insurance Deductible

General and Auto Liability 5,000,000$ 55,000,000$ None

Public Officials Liability 5,000,000 55,000,000 None

Cyber Liability - 3,000,000 None

Property Coverage 100,000 500,000,000 $1,000 - $25,000/$50,000

Fidelity Insurance 100,000 - $1,000

Workers' Compensation Insurance 2,000,000 Statutory None

Coverage

Page 67: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEARS ENDED JUNE 30, 2019 and 2018

44

remaining $100,000 to Powerhouse. RWA will provide on-going input for these exhibits and the related programming and materials provided at Powerhouse. RWA levied members an annual assessment over five years to fund this commitment through fiscal year 2019.

12. ECONOMIC DEPENDENCIES

RWA incurs common administrative expenses to operate both RWA and SGA. RWA relies upon reimbursement of these expenses by SGA. As discussed in Note 1, summary of significant accounting policies, SGA reimbursed $479,653 and $474,542 for the years ended June 30, 2019 and 2018 which represents 33% and 31% of RWA’s total administrative expenses, respectively. Additionally, RWA relies upon subscription-based programs to pay for approximately 17% of administrative expenses. The Water Efficiency Program is a substantial portion of the subscription-based programs and contributes towards administrative expenses. To the extent subscription-based programs did not exist or were reduced, RWA membership dues would need to increase to fund operating expenses.

Page 68: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REQUIRED SUPPLEMENTARY INFORMATION

Page 69: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

REQUIRED SUPPLEMENTARY INFORMATION

45

Notes to Schedule:

For the June 30, 2018 measurement date, the inflation rate was lowered from 2.75% to 2.5%.

For the measurement period ending June 30, 2017, the discount rate decreased from 7.65% to 7.15% due

to an assumption change. For the measurement period ending June 30, 2015, the discount rate changed

from 7.50% (net of administrative expenses) to 7.65% to correct for an adjustment to exclude administrative

expenses. There were no benefit changes in any of the years presented.

Historical information is only required for the years in which GASB 68 is applicable. Future years’

information will be displayed for up to 10 years as information becomes available.

2018 2017 2016 2015 2014

Proportion of the net pension liability 0.002383% 0.003917% 0.004247% 0.012618% 0.013650%

Proportionate share of the net pension liability 89,817$ 154,391$ 147,540$ 346,165$ 337,276$

Covered - employee payroll 536,680$ 466,290$ 365,294$ 592,756$ 565,797$

Proportionate share of the net pension liability

as a percentage of covered payroll 16.74% 33.11% 40.39% 58.40% 59.61%

Miscellaneous Plan fiduciary net position as

a percentage of the total pension liability 75.26% 73.31% 75.87% 78.40% 79.82%

RWA fiduciary net position as a percentage

of the RWA pension liability 95.45% 90.24% 89.09% 83.50% 83.03%

SCHEDULE OF THE PROPORTIONATE SHARE OF THE

NET PENSION LIABILITY - MISCELLANEOUS PLAN

FOR THE YEARS ENDED JUNE 30

Measurement Date

Page 70: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

REQUIRED SUPPLEMENTARY INFORMATION

46

Notes to Schedule:

Historical information is only required for the years in which GASB 68 is applicable. Future years’

information will be displayed for up to 10 years as information becomes available.

2018-2019 2017-2018 2016-2017 2015-2016 2014-2015 2013-2014

Contractually required contribution

(actuarially determined) 51,840$ 49,160$ 47,566$ 44,595$ 70,182$ 62,822$

Contributions in relation to the

actuarially determined contributions 114,840 91,160 89,566 181,995 70,182 62,822

Contribution deficiency (excess) (63,000)$ (42,000)$ (42,000)$ (137,400)$ -$ -$

Covered - employee payroll 511,721$ 536,680$ 466,290$ 365,294$ 592,756$ 565,797$

Contributions as a percentage of

covered - employee payroll 22.44% 16.99% 19.21% 49.82% 11.84% 11.10%

Contributions valuation date June 30, 2016 June 30, 2015 June 30, 2014 June 30, 2013 June 30, 2012 June 30, 2011

Methods and Assumptions Used to Determine Contribution Rates

Actuarial Cost Method

Amortization Method

Remaining amortization period

Asset valuation method Market Market Market Market Market 15-year

Value Value Value Value Value smoothed

market

Investment Rate of Return 7.375% 7.50% 7.50% 7.50% 7.50% 7.50%

Inflation 2.75% 2.75% 2.75% 2.75% 2.75% 2.75%

Payroll Growth 3.00% 3.00% 3.00% 3.00% 3.00% 3.00%

Projected Salary Increases

Post Retirement Benefit Increase

Omitted years: GASB Statement No. 68 was implemented during fiscal year 2015, therefore only 6 years presented.

Entry age normal

Level percentage of payroll, closed

3.20% to 12.20% depending upon age, service and type of employment

Contract Cola up to 2.50% until Purchasing Power Protection Allowance Floor on

Purchasing Power applies, 2.50% thereafter

Varies, not more than 30 years

Fiscal Year

SCHEDULE OF CONTRIBUTIONS TO THE PENSION PLAN - MISCELLANEOUS PLAN

FOR THE YEARS ENDED JUNE 30

Page 71: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

REQUIRED SUPPLEMENTARY INFORMATION

47

SCHEDULE OF CHANGES IN NET OPEB LIABILITY AND RELATED RATIO

FOR THE MEASUREMENT PERIOD ENDING JUNE 30

Notes to Schedule:

Historical information is only required for the years in which GASB 75 is applicable. Future years’

information will be displayed for up to 10 years as information becomes available.

Measurement Period 2018 2017

Total OPEB Liability

Service Cost 64,152$ 57,930$

Interest Cost 78,135 71,699

Actual and Expected Experience Difference (141,761)

Assumption Changes 139,794

Benefit Payments (42,919) (40,972)

Net change in OPEB Liability 99,368 86,690

Total OPEB Liability - Beginning 1,073,522 986,832

Total OPEB Liability - Ending (a) 1,172,890$ 1,073,522$

Plan Fiduciary Net Position

Employer Contributions 73,980$ 72,745$

Net Investment Income 77,895 90,150

Benefit Payments (42,919) (40,972)

Administrative Expenses (520) (460)

Other Expenses (1,297)

Net change in plan fiduciary net position 107,139 121,463

Plan fiduciary net position - Beginning 981,029 859,566

Plan fiduciary net position - Ending (b) 1,088,168$ 981,029$

Net OPEB Liability (a) - (b) = (c) 84,722$ 92,493$

Plan fiduciary net position as a percentage of

OPEB liability (b)/(a) 92.78% 91.38%

Covered Payroll (d) 834,157$ 752,115$

Net OPEB Liability as a percentage of covered

payroll (c)/(d) 10.16% 12.30%

Page 72: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

REQUIRED SUPPLEMENTARY INFORMATION

48

SCHEDULE OF OPEB CONTRIBUTIONS

FOR THE YEAR ENDED JUNE 30

Notes to Schedule: (1) Healthcare trend starts at 7.50% and decreases by .5% each year through 2023 and then remains at 5%. (2) The MacLeod Watts Scale 2017 was developed from a blending of data and methodologies found in

two published sources: (1) the Society of Actuaries Mortality Improvement Scale MP-2016 Report, published in October 2016 and (2) the demographic assumptions used in the 2016 Annual Report of the Board of Trustees of the Federal Old Age and Survivors Insurance and Federal Disability Insurance Trust Funds, published June 2016.

(3) Historical information is only required for the years in which GASB 75 is applicable. Future years’ information will be displayed for up to 10 years as information becomes available.

Fiscal Year Ended June 30 2019 2018

Actuarially Determined Contribution (ADC) (a) 84,977$ 73,980$

Contributions in Relation to ADC (84,977) (73,980)

Contribution Deficit (Excess) -$ -$

Covered employee payroll (b) 799,048$ 833,750$

ADC as a % of covered employee payroll (a)/(b) 10.63% 8.87%

Actuarial Cost Method Entry Age Normal

Amortization Method/Period Level Percent of Pay over a closed 10-year period

Asset Valuation Method Market Value of Assets

Inflation 2.75%

Salary Increase 3.25% per year, used only to allocate the cost of

benefits between service years

Wage Inflation 3.0% per year (component of assumed annual

salary increase: not used for amortization since

using level dollar amortization)

Investment Rate of Return 7.00%

Healthcare Trend (1)

7.50% decreasing to 5.0%

Retirement Age 2.0% @ 55 if hired prior to 1/1/2013

2.0% @ 62 if hired after 1/1/2013

The probabilities of retirement are based upon 2014

CalPERS experience study for the period of 1997 to 2011.

Mortality (2)

MacLeod Watts Scale 2017 applied generationally

Page 73: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

SUPPLEMENTARY INFORMATION

Page 74: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

PROGRAM SCHEDULE OF REVENUES, EXPENSES, AND CHANGES IN NET POSITION

FOR THE YEAR ENDED JUNE 30, 2019

49

Agency Water 2014 USBR Landscape

Core Efficiency PROP 50 Drought Direct PROP 84 CALFED Imagery Total

Program Program $25 M Grant PROP 84 PROP 84 Install Round 3 Program Program RWA

Operating Revenues

Assessment Income 983,632$ -$ -$ -$ -$ -$ -$ -$ -$ 983,632$

Subscription Program Fees 217,618 492,840 4,304 18,925 1,899 - 23,150 - 116,090 874,826

Incentives, Grants, and

Reimbursements 29,166 399,032 - 2,507,500 546,477 188,451 162,900 2,868 - 3,836,394

Other Income 7,311 2,126 - - - - - - - 9,437

Total Operating Revenues 1,237,727 893,998 4,304 2,526,425 548,376 188,451 186,050 2,868 116,090 5,704,289

Operating Expenses

Administrative Expenses 709,808 177,532 3,580 18,840 25,835 - 23,150 2,868 - 961,613

Core Program Expenses 20,000 5,000 - - - - - - - 25,000

Subscription Program Direct

Expenses 290,597 299,201 724 85 - 188,451 - - 84,892 863,950

Grant Awards - 389,023 - 2,507,500 522,541 - 162,900 - - 3,581,964

Total Operating Expenses 1,020,405 870,756 4,304 2,526,425 548,376 188,451 186,050 2,868 84,892 5,432,527

Net Operating Income 217,322 23,241 - - - - - (1) 31,198 271,762

Interest Income 56,392 - - - - - - - - 56,392

Net Income (Loss) 273,714$ 23,241$ -$ -$ -$ -$ -$ (1)$ 31,198$ 328,154

Net Position, Beginning of the Year 1,470,491

Net Position, End of the Year 1,798,645$

Page 75: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

PROGRAM SCHEDULE OF REVENUES, EXPENSES AND CHANGES IN NET POSITION

FOR THE YEAR ENDED JUNE 30, 2018

50

Agency Water 2014 Landscape

Core Efficiency PROP 50 Government Drought 2014 PROP 84 Imagery Total

Program Program $25 M Grant PROP 84 Relations PROP 84 Water-Energy Round 3 Project RWA

Operating Revenues

Assessment Income 972,713$ -$ -$ -$ -$ -$ -$ -$ -$ 972,713$

Subscription Program Fees 229,082 454,289 2,822 18,094 135,000 7,717 - 6,854 24,613 878,471

Incentives, Grants, and

Reimbursements 106,769 367,610 - 735,071 - 1,576,559 1,664,730 248,887 - 4,699,626

Other Income 15,541 - - - - - - - - 15,541

Total Operating Revenues 1,324,105 821,899 2,822 753,165 135,000 1,584,276 1,664,730 255,741 24,613 6,566,351

Operating Expenses

Administrative Expenses 763,124 194,356 190 17,989 - 22,695 27,624 6,821 - 1,032,799

Core Program Expenses 40,000 10,000 - - - - - - - 50,000

Subscription Program Direct

Expenses 332,735 231,041 2,632 105 135,000 81 1,593,014 33 55,940 2,350,581

Grant Awards - 365,916 - 735,071 - 1,561,500 - 244,137 - 2,906,624

Total Operating Expenses 1,135,859 801,313 2,822 753,165 135,000 1,584,276 1,620,638 250,991 55,940 6,340,004

Net Operating Income 188,246 20,586 - - - - 44,092 4,750 (31,327) 226,347

Interest Income 32,439 - - - - - - - - 32,439

Net Income (Loss) 220,685$ 20,586$ -$ -$ -$ -$ 44,092$ 4,750$ (31,327)$ 258,786

Net Position, Beginning of the Year 1,211,705

Net Position, End of the Year 1,470,491$

Page 76: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

SCHEDULE OF ALLOCATED ADMINISTRATIVE EXPENSES

FOR THE YEAR ENDED JUNE 30, 2019

51

RWA manages the SGA and shares 50% of the common administrative costs. Additionally, RWA administers subscription-based programs and

allocates administrative costs to run these programs. The subscription-based programs include the ongoing Water Efficiency Program as well as one-

time projects that may span over several years. The information below details total administrative expenses incurred by RWA by type and how these

costs are then allocated to SGA and the various subscription-based programs. The remaining net agency administrative expenses are expected to be

paid for by member annual assessment dues or by designations.

The allocation of administrative expenses for the year ended June 30, 2019 is:

Total

Staff Office Professional Administrative

Expenses Expenses Fees Depreciation Expenses

RWA Administrative Expenses 1,081,430$ 124,890$ 234,418$ 528$ 1,441,266$

Allocated to Sacramento Groundwater Authority (367,504) (54,686) (57,463) - (479,653)

Total RWA Administrative Expenses - Net of

SGA allocation 713,926 70,204 176,956 528 961,613

Allocated Administrative Expenses to Subscription Programs

Water Efficiency Program (159,167) (11,092) (7,273) - (177,532) Proposition 50 - $25 Million Grant (3,580) - - - (3,580)

Proposition 84 Grant (18,840) - - - (18,840)

2014 Drought Proposition 84 (25,835) - - - (25,835)

Proposition 84 Round 3 (23,150) - - - (23,150)

USBR CalFED Program (2,868) - - - (2,868)

Total Allocated Administrative

Expenses - Subscription Programs (233,440) (11,092) (7,273) - (251,805)

Net Agency Administrative Expenses - Agency Core Program 480,486$ 59,112$ 169,683$ 528$ 709,808$

Page 77: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

SCHEDULE OF ALLOCATED ADMINISTRATIVE EXPENSES

FOR THE YEAR ENDED JUNE 30, 2018

52

The allocation of administrative expenses for the year ended June 30, 2018 is:

Total

Staff Office Professional Administrative

Expenses Expenses Fees Depreciation Expenses

RWA Administrative Expenses 1,187,694$ 118,480$ 197,748$ 3,419$ 1,507,341$

Allocated to Sacramento Groundwater Authority (385,890) (50,303) (38,349) - (474,542)

Total RWA Administrative Expenses - Net of

SGA allocation 801,804 68,177 159,399 3,419 1,032,799

Allocated Administrative Expenses to Subscription Programs

Water Efficiency Program (169,785) (13,031) (11,540) - (194,356) 2014 Water Energy Grant (27,624) - - - (27,624) Proposition 50 - $25 Million Grant (190) - - - (190)

Proposition 84 Grant (17,989) - - - (17,989)

2014 Drought Proposition 84 (22,695) - - - (22,695)

Proposition 84 Round 3 (6,821) - - - (6,821)

Total Allocated Administrative

Expenses - Subscription Programs (245,104) (13,031) (11,540) - (269,675)

Net Agency Administrative Expenses - Agency Core Program 556,700$ 55,146$ 147,859$ 3,419$ 763,124$

Page 78: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

OTHER REPORT

Page 79: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com

Tax. Audit . Advisory.

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com • Relax. We got this. SM

Relax. We got this.SM

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com

Tax. Audit . Advisory.

2880 Gateway Oaks Drive, Suite 100, Sacramento, CA 95833

Phone 916.646.6464 • Fax 916.929.6836 • GilbertCPA.com • Relax. We got this. SM

Relax. We got this.SM

53

REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON COMPLIANCE AND OTHER MATTERS BASED ON AN AUDIT

OF FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS

Independent Auditor’s Report

Board of Directors Regional Water Authority Sacramento, California

We have audited, in accordance with the auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards

issued by the Comptroller General of the United States, the financial statements of the Regional Water Authority (the Authority) as of and for the year ended June 30, 2019, and the related notes to the financial statements, which collectively comprise the Authority’s basic financial statements, and have issued our report thereon dated March 25, 2020.

Internal Control over Financial Reporting

In planning and performing our audit of the financial statements, we considered the Authority’s internal control over financial reporting (internal control) to determine the audit procedures that are appropriate in the circumstances for the purpose of expressing our opinions on the financial statements, but not for the purpose of expressing an opinion on the effectiveness of the Authority’s internal control. Accordingly, we do not express an opinion on the effectiveness of the Authority’s internal control.

A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, misstatements on a timely basis. A material weakness is a deficiency, or a combination of deficiencies, in internal control, such that there is a reasonable possibility that a material misstatement of the entity’s financial statements will not be prevented, or detected and corrected on a timely basis. A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that is less severe than a material weakness, yet important enough to merit attention by those charged with governance.

Our consideration of internal control was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control that might be material weaknesses or significant deficiencies. Given these limitations, during our audit we did not identify any deficiencies in internal control that we consider to be material weaknesses. However, material weaknesses may exist that have not been identified.

Page 80: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Board of Directors Regional Water Authority Page two

54

Compliance and Other Matters

As part of obtaining reasonable assurance about whether the Authority’s financial statements are free from material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements, noncompliance with which could have a direct and material effect on the determination of financial statement amounts. However, providing an opinion on compliance with those provisions was not an objective of our audit, and accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance or other matters that are required to be reported under Government Auditing Standards.

Purpose of this Report

The purpose of this report is solely to describe the scope of our testing of internal control and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the Authority’s internal control or on compliance. This report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the entity’s internal control and compliance. Accordingly, this communication is not suitable for any other purpose. GILBERT CPAs Sacramento, California March 25, 2020

Page 81: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 4: FISCAL YEAR 2020 – 2021 BUDGET BACKGROUND: Each year the RWA Executive Committee (EC) reviews and makes a recommendation for adoption of the budget by the full board. The EC discussed some strategic budget drivers of the proposed Fiscal Year 2020-2021 budget (“FY21 Budget”) at the February 19, and March 25, 2020 EC meetings. The EC was presented with a number of decisions that impacted the development of the budget objectives and outcomes which drive fees and expenses. Those decisions are incorporated into the proposed FY21 budget attached for your review. Proposed Fee Increase A total 5% increase on general membership is proposed for FY21. Some member’s actual increase may be slightly different depending upon any changes to water connections. An 18% increase was originally forecasted for the FY 21 budget during the FY20 budget review. The lower fee increase partially reflects that RWA FY19 available cash balance results were better than previously expected. Additionally, projected FY20 budget year-end numbers estimate a much smaller deficit than the adopted FY20 budget primarily due to staff expense savings, increased subscription program revenues, and increased interest income. The recommended 5% fee increase is needed to continue to balance revenues against rising expenses. Although there is still a structural budget deficit projected in FY21, RWA has available non-designated cash to balance the projected deficit. Core revenues are also projected to cover 40% of the WEP manager costs and related office expenses. Associate Member Dues Following last year’s budget directions, dues increase for this class of membership is to be the lesser of the actual RWA annual increase or 3%, whichever is lower. This budget reflects a proposed 3% increase to annual dues for associate members. Unfunded Pension Liability Additional Funding In keeping with RWA’s Policy 500.15 Defined Benefit Pension Plan Funding policy, the FY21 budget will reflect an additional payment above the required annual payment to the pension plan unfunded liability. The EC was provided a higher than anticipated estimated unfunded liability balance of approximately $110,000 due to changes in PERS calculation methodology, mortality table updates, and a reduction in PERS discount rate. Because RWA is paying off this unfunded liability over four years, the amount to pay can create volatility from year to year, both increases and decreases to payments. For FY21, RWA’s budgeted payment is $36,667 versus the $15,000 expected payment based upon the previous estimated unfunded liability balances.

Page 82: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

The amount to pay in FY22 will be recalibrated based upon updated balance data and could be higher or lower than $36,667. These payments reflect RWA’s liabilities. SGA pays its own contributions direct to CalPERS since SGA became a CalPERS member in FY17. Water Efficiency Program Funding When the Water Efficiency Program (WEP) began, the program manager position was a full-time dedicated position for WEP. For the last few years, that position has also assisted with RWA core functions. Some of these activities have included preparing comments State Water Resources Control Board water use efficiency and water loss regulations, and water supply data collection. Because of this program shift from WEP to RWA activities, RWA has been shifting 10% per year of the staffing costs to RWA core dues to reflect the support provided to the core program by this position, so that in FY20, 40% of the costs were supported by RWA core dues. The proposed FY21 budget also assumed an increase of shifting the last 10% of WEP staffing (capping at 50% in FY21). At this time, the decision to shift the final 10% in WEP staffing costs has been deferred pending the outcome of the Strategic Plan Workshop sessions which will help define where RWA resources should be focused on in the future. This decision will result in a budget savings/decrease in planned RWA membership dues, but an increase in WEP Program subscription fees in order to help balance WEP’s increased expenses. The WEP Program has not raised subscription fees since 2018. Current projection for WEP increase in FY21 is approximately 3% subject to the WEP committee approval during its annual budgeting process. Office and Other Expenses The FY21 budget also includes a one-time expense of $20,000 for a computer server replacement which will be shared 50/50 with SGA per the Administrative and Management Services Agreement. All other office expenses are to be adjusted by 3% for inflation increase or 5% for Professional Fees, like legal fees, unless otherwise indicated by a contractual fee schedule (i.e. rental agreement). Based upon the discussions above as well as historical financial information, the FY21 proposed budget is attached for your review. Summary Budget Overview Revenues

1) A total 5% increase on general membership and 3% increase on associate membership fees is proposed. An 18% increase was forecast in the previous

Page 83: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

year for FY21. The lower fee partially reflects that RWA FY19 audit results were better than previously expected by approximately $290,700 mostly due to savings in administrative (staffing) expenses and interest income. FY20 projected budget reflects a small deficit of approximately $31,000 as opposed to the planned $156,000 deficit. There was a four-month vacancy of the Executive Director position in FY19 and it is these savings that has resulted in an improved cash position as well as budget savings in the following year. This positive cash balance will carry forward in future years and will aide in balancing the budget in the short-term. These savings will also assist towards the unfunded pension liability payments, acceleration of RWA’s Strategic Plan update, and increased communication in FY20 and beyond. Additionally, core revenues will remain at 40% of the WEP manager costs and related office expenses as opposed to the planned 50% in FY21.

2) Associate membership fees are projected to increase a maximum of 3% per

year.

3) No increases to affiliate fees are planned.

4) SGA service fees represent 50% sharable costs according to the Administrative Services Agreement and exclude the Water Efficiency Program staffing. SGA does pay for 20% of the Project Research Assistant position. Beginning in FY21 budget, SGA will also pay for 10% of the Legislative and Regulatory Program Manager position. SGA fully reimburses a half-time retired annuitant to assist with the Groundwater Sustainability Plan (GSP) development (capped at $60,000 per year) and all associated expenses. As RWA is the employer of all staff, SGA positions, even those that are dedicated solely to SGA, are budgeted within RWA but then reimbursed in the SGA service fees.

5) Subscription program revenues provide approximately 10% of needed RWA

Core revenues and reflect income earned from providing staffing and office support to subscription-based programs, including the WEP. These revenues are not always known at the time when the budget is being developed and can have a positive impact on RWA’s net income. Such is the case in FY20, when staff was able to offset their staffing costs by charging billable time the Aquifer Storage and Recovery Study (ASR) and the Proposition 1 IRWM grant application.

6) Other revenues represent interest income and holiday social revenues.

Expenses

1) The core program budgets for all staffing positions.

2) Shared staffing costs are allocated 50/50 to SGA and RWA. Beginning in FY21, the Legislative and Regulatory Program Manager is 90% funded by RWA; the

Page 84: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Water Efficiency Program Manager is funded 40% by RWA and 60% by WEP; and the Project Research Assistant is funded 80% by WEP and various projects and 20% by SGA, and a half-time retired annuitant for SGA (estimated at $60,000 in salary). These allocations result in 4.7 FTEs for RWA and 2.8 FTEs for SGA; total of 7.5 FTE.

3) Staff salaries are within ranges assigned by the FY18 total compensation survey

and reflect a possible 4% increase for merit plus 2% COLA and a similar combined 6% increase in out years. Beginning in FY19, staff is paying the full 7% employee share of their pension contributions. As mentioned above, there were savings in salary and benefit projections for FY19 and FY20 due to staffing retirements. However, salaries have been adjusted to reflect actual salary costs starting in FY21.

4) Benefit costs also include projected increases for retiree health care and PERS

retirement benefits. Benefits also include estimates for future Other Post Employment Benefit (OPEB) costs for new employees.

5) RWA continues to plan for additional CalPERS pension payments for the

unfunded liability. The planned additional payment in FY21 is $36,667.

6) Office cost increases are based upon estimated expenses in FY20 and are adjusted at 3% annual increases unless specific increases have been identified.

7) Professional fees include audit, accounting and actuarial analysis fees due to the

reporting requirement for GASB 68 and GASB 75, increased public relations, human resources assistance, increase legal costs, IRWM consulting costs, and 100% of the state’s water advocacy consulting fees.

8) Other expenses contain one-time expenses such as office equipment purchases including replacing the computer server.

9) Core project expenses include costs associated with the Powerhouse Science

Center partnership at approximately $25,000 per year through FY 2030. Revenues net of Expenses

1) Core expenses in excess of core revenues project a net cash outflow of approximately $195,379 for the core program. The subscription-based programs pay for use of staff time as well as some allocated office costs to run these programs.

2) Subscription expenses in excess of subscription revenues projected a deficit by

approximately $13,267. Subscription revenues are designed to pay for subscription expenses, but the timing often is not matched from year to year.

Page 85: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Many subscription program expenses will be funded from previously collected funds which have been set aside for this purpose.

3) Combined core and subscription expenses versus revenues net a projected cash

out flow of approximately $208,646. Designations

1) The operating fund is targeted at almost eight months for FYE 20-21 (using the method of netting SGA reimbursements), which is above the policy guideline of four to six months. Funds in excess of the Operating Fund Designation revert to undesignated cash which will can later be applied towards future year expenses in order to keep membership dues consistent.

2) The Powerhouse Science Center (“PSC”) designation represents the difference

in collection of fees for this project versus the payments made per the PSC contract.

3) The designations are detailed by type. The total change in cash from Projected

FY20 to Proposed FY21 by subtotal for the core program reflects the overall net cash outflow of approximately $195,379 and the effect on each type of designation. Most of the cash outflow is being funded by the Powerhouse Science Center and the non-designated funds.

4) The designations for the subscription program, including WEP, reflect a decrease

in approximately $13,267 over subscription-based expenses. These programs typically collect revenues in advance of expenses. The projected deficit will be offset by prior year cash balance.

SUBSCRIPTION PROGRAMS These subscription-based programs are subject to approval by the individual participants. The revenues are included for total estimate purposes and to reflect the expected contribution towards the Core program for staffing and office costs, which is budgeted at 10% for FY21. Adopting the fiscal year 2020-2021 budget does not approve the subscription-based programs.

1) Subscription program revenues are projected for the Water Efficiency Program (WEP Category 1 and 2), Prop 84 grant management and grant revenue, the 2014 drought grant management and grant revenue, the regional reliability plan, the aquifer storage and recovery (ASR), the 2018 CalFed meter grant, and the 2015 IRWM grant. The revenues include fees from participants and grant reimbursements from existing grants.

Page 86: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2) Subscription program expenses represent the direct consulting and third-party costs for these subscription programs. It also includes the cost of using RWA staff and allocated office costs to determine the cash flow effect on these programs. In a combined budget, the RWA staff and allocated office costs are netted out to avoid double counting of the costs since these costs are also included in the Core budget. See Summary Table – Split Program for a reconciliation of the individual budgets to the overall RWA budget per the combined Executive Summary Table.

3) The subscription-based programs collect fees in advance of expenses and often straddle several years prior to completion. These funds are held in an advance restriction until the expenses are incurred. With the exception of WEP, these additional program advances are only recognized as income as the related expenses are incurred. These advances are tracked for budgeting purposes and also included on the detail program budget sheet.

While WEP fees are set aside for WEP services, these fees are recognized as incurred.

4) For the FY21 budget, a total of 40% of expenses, or approximately $82,000, will be paid for by RWA core dues.

5) The subscription restrictions reflect the available funds for these programs. The use of these designations projected in FY21 is reflected in the changes in the individual restrictions.

Outlook for FY 2022

In looking out to the future, we estimate an increase in dues at 7% in the next three years in order to meet increased expenses and maintain compliance with all budget policies. In FY25, the increase in dues is estimated to increase by up to 10%, but that projection is likely to change. It is expected that all non-designated cash will be depleted by the end of FY22. Although RWA will still have access to the Operating Fund designation for unplanned expenditures, RWA will not experience the same cash flexibility as in prior years. Future projections assume RWA and SGA share staffing and administrative costs will remain the same, subscription-based programs will contribute approximately 10% of revenues to pay for core staffing and office costs, and the WEP Manager costs are to be funded 40% by core dues.

Finally, no changes to membership are anticipated, including any decline due to agency consolidations or nonparticipation or recruitment of new members. Any membership changes could have an impact on rate increases in the future.

EXECUTIVE COMMITTEE RECOMMENDATION:

Presentation: Josette Reina-Luken, Financial and Administrative Services Manager Action: Adopt Budget for Fiscal Year 2020 - 2021

Page 87: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2020 - 2021 FYE Budget SummaryProjected Fee Increase 5.00%Combined Core & Subscription Program BudgetMajor Assumptions - See Budget notes for other Budget assumptions

Revenues1) Fee Increase on General Dues - see attachment for fees by agency. 5.00%2) SGA Service Fees represents 50% cost sharing excluding staffing allocated to WEP, 90% of legislative program manager and RWA only costs.3) Subscription Program core revenues contribute approximately 10% towards Core operations and represent fees earned by RWA for providing

staff consulting services and allocated office costs to the subscription programs. 4) Other represents interest income and holiday social revenues. 5) Subscription Program represents revenues for subscription services from the Water Efficiency Program, Prop 84, Regional Reliability, Prop 1,

Drought grant, Aquifer Storage and Recovery, and Landscape Imagery. These subscription based programs are subject to approval by theby the individual participants. The revenues are included for total cash flow estimate purposes. Adopting the fiscal year 2020-2021 budget does not approve the subscription based programs.

Expenses1) Staffing costs include the WEP program staff. 2) Staff is allocated 50/50 to SGA and RWA, excluding the WEP position, the project assistant and the water advocacy staff. The project assistant

splits time between SGA, WEP and RWA subscription projects. With the addition of a retired annuitant for SGA and SGA's 10% contribution toRWA's Legislative Manager position, RWA has 4.7 FTEs (WEP represents 1.3 FTE) and SGA has 2.8 FTE. Staffing costs are projected withinsalary ranges and includes a 4% increase for merit and a 2% COLA. Since FY19, employees pay their entire share of employee PERS.

3) Staffing expenses include additional annual payments to pay the unfunded PERS pension liability over a four year period beginning FY19.The additional pension plan liability payment can be expected to significantly fluctuate from year to year (both positive and negative swings) sinceRWA is paying it over four years versus the longer time horizon outlined by CalPERS.

4) The WEP project manager is projected to be funded 60% by WEP dues and 40% by RWA core dues. 5) Office costs generally assume 3% increases unless specific increases have been identified, such as the office lease.6) Professional fees include audit, actuarial, PR, accounting, legal, human resources, regional water issues and $23,000 in general consulting in FY21. 7) Other includes office and computer equipment purchases including the replacement of the server in FY21.

8) Core Project Expenses includes Powerhouse Science Center expense of $25,000 and $10,000 in consulting fees for IRWM related activities.

9) Subscription Program represents the direct consulting and expenses for these subscription programs as well as the staff and office costs forthe programs. These costs have been included in the program budget to show the cash flow effect on these programs. However, on aconsolidated basis (see Summary Table), the staffing and office costs are not included in both budgets in order to avoid double counting costs.

1 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 88: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2020 - 2021 FYE Budget SummaryProjected Fee Increase 5.00%Combined Core & Subscription Program BudgetMajor Assumptions - See Budget notes for other Budget assumptions

Revenues in excess of Expenses//Expenses in excess of Revenues1) On a combined basis, expenses are expected to exceed revenues by $208,646, mainly due to core expenses exceeding core revenues.2) Core expenses are expected to exceed revenues by approximately $195,379. The difference will be paid from the Powerhouse Science Fund

at $25,000 with the remainder being paid from undesignated funds. 3) The subscription program projects expenses in excess of revenues. Subscription fees are set aside in the appropriate subscription

designation to be used in future periods for the related programs. The subscription based programs pay for office and staffing costs. Thestaffing and office costs are part of core program costs, yet a portion is paid for by subscriptions by design. For FY21, approximately 60% of the WEP project manager position cost and a portion of the project assistant position are paid for by the subscription programs but the cost ofthese positions is included in the Core Program. Approximately 40% of the WEP project manager position and related office costs are paid by RWA core dues.

Designations/Restrictions1) The Operating fund is projected to be in excess of seven months at the end of FY21 with a 7% fee increase.2) The designations and restrictions are broken out by type and subtotaled by core and subscription services. The total change in cash from

Projected FY20 to Proposed FY21 by subtotal reflect the departmental effect on each designation and restriction group.3) Since RWA's budget anticipates making annual additional lump sum payments to pay down the unfunded liability, these payments

are coming from current dues on an annual basis.

FY22 and beyond1) The unfunded pension plan liability additional annual payments is based upon RWA's policy. These annual payments can expect to

fluctuate significantly, positive or negative, due to the shorter time frame for paying down this liability.2) RWA can expect to incur additional integrated water management costs which are forecasted to be approximately $10K per year.

3) The budget assumes that the current membership remains stable.

2 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 89: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2020 - 2021 FYE Budget SummaryProjected Fee Increase 5.00%Combined Core & Subscription Program BudgetSee Budget and Program Notes for Budget Assumptions

Projected Proposed Change from

FY20 FY21 Prior Year Comments

RevenuesDues 1,005,700$ 1,055,800$ 50,100$ Projected rate increase 5.00%SGA Service Fee 592,300$ 661,850$ 69,550$ Based upon shared costsOther 65,700$ 50,000$ (15,700)$ Interest, holiday social

Subscription Program 5,319,357$ 3,024,858$ (2,294,499)$ Water Efficiency Program, Prop 84, Regional Reliability,Drought grant, Aquifer Storage and Recovery, & Landscape Imagery

Total Revenues 6,983,057$ 4,792,508$ (2,190,549)$

ExpensesStaff 1,292,081$ 1,511,629$ 219,548$ All staff costs, including additional pension plan liability paymentOffice 147,400$ 162,300$ 14,900$ General 3% cost increases assumed and some specific cost increasesProfessional Fees 422,325$ 403,600$ (18,725)$ Audit, PR, accounting, legal, actuary, human resources, water advocacyCore Project Expenses 38,500$ 35,000$ (3,500)$ Powerhouse Science Center, IRWMOther expenses 10,536$ 23,000$ 12,464$ Office equipment

Subscription Program 4,872,551$ 2,865,625$ (2,006,926)$ Water Efficiency Program, Prop 84, Regional Reliability,Drought grant, Aquifer Storage and Recovery, & Landscape Imagery

Total Expenses 6,783,393$ 5,001,154$ (1,782,239)$

Revenues net of Expenses (D) 199,664$ (208,646)$ (408,310)$

Cash, beginning 2,564,311$ 2,788,930$ 224,619$ Source (Use) of Funds 199,664$ (208,646)$ (408,310)$

Cash, ending 2,763,975$ 2,580,284$ (183,691)$

Increase (decrease)DESIGNATIONS/RESTRICTIONS/ADVANCES in CashDesignations Operating Fund 708,100$ 752,400$ 44,300$ Membership Dues Fund 149,700$ 157,200$ 7,500$ Subscription Program Stabilization 19,400$ 19,400$ -$ Pension Plan Unfunded Liability -$ -$ -$ Powerhouse Science Center 161,053$ 136,053$ (25,000)$ Strategic Plan Fund -$ -$ -$ Office Move -$ -$ -$ Non-designated cash 443,616$ 221,437$ (222,179)$ Subtotal core cash 1,481,869$ 1,286,490$ (195,379)$ Restrictions and advances 2015 IRWM Grant (P84 R3) 14,512$ -$ (14,512)$ 2015 IRWM Grant (WEP R3) 1,661$ -$ (1,661)$ 2018 Calfed Meter Mgnt Fees (WEP) 7,543$ -$ (7,543)$ 2018 Calfed Meter Grant Pass Thru (WEP) -$ -$ -$ Prop 50 grant Management -$ -$ -$ Prop 84 Grant Management 49,553$ 2,400$ (47,153)$ ARB Study -$ -$ -$ 2014 Drought Grant Management 27,583$ -$ (27,583)$ Water Energy Grant 10,000$ -$ (10,000)$ Regional Reliability 7,448$ 7,000$ (448)$ Government Relations Contract Lobbyist 26,806$ -$ (26,806)$ SRCSD 2,200$ -$ (2,200)$ Landscape Imagery 30,969$ 4,435$ (26,534)$ Water Efficiency Program - Cat 1 800,360$ 951,533$ 151,173$ Water Efficiency Program - Cat 2 (128,857)$ (128,857)$ -$ Subtotal program restrictions 849,778$ 836,511$ (13,267)$

Total Cash Designations/Restrictions 2,331,647$ 2,123,001$ (208,646)$

3 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 90: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2020 - 2021 FYE Budget Summary Projected Fee Increase 5.00%Summary Core only program - includes WEP staffingSee Budget Notes for Budget assumptions

Actual Budget Projected Proposed

FY19 FY20 FY20 FY21 Comments

RevenuesDues 958,631$ 1,006,100$ 1,005,700$ 1,055,800$ See Fee Schedule for breakoutSGA Service Fee 479,653$ 622,300$ 592,300$ 661,850$ Based upon shared costsSubscription Programs

WEP (C) 170,346$ 136,400$ 147,000$ 150,100$ Cost reimbursement fees from WEP subscription programOther (C) 72,277$ 57,500$ 68,800$ 22,400$ Cost reimbursement fees from other subscription programs

Other 63,704$ 38,700$ 65,700$ 50,000$ Interest and holiday social revenues

Total Revenues 1,744,611$ 1,861,000$ 1,879,500$ 1,940,150$

ExpensesStaff 1,077,690$ 1,446,600$ 1,292,081$ 1,511,629$ Includes 7.5 FTEs and CalPERS payment for unfunded liability in out yearsOffice 122,980$ 147,400$ 147,400$ 162,300$ General 3% cost increases assumed unless specifically identified increaseProfessional Fees 234,418$ 370,300$ 422,325$ 403,600$ Audit, actuarial, PR, accounting, legal, IRWM, human resources, water advocacyCore Project Expenses 33,899$ 38,500$ 38,500$ 35,000$ Powerhouse payment Other 1,910$ 15,000$ 10,536$ 23,000$ Computer server and equipment replacement

Total Expenses 1,470,897$ 2,017,800$ 1,910,842$ 2,135,529$

Core Revenue less Expenses (A) 273,714$ (156,800)$ (31,342)$ (195,379)$ Excludes Subscription programs. Positive result = core revenues <

Transfer to Regional Reliability -$ -$ -$ -$ expenses; negative amount = expenses > revenues

Total Source (Use) of Funds 273,714$ (156,800)$ (31,342)$ (195,379)$

Cash, beginning 1,239,497$ 1,513,211$ 1,513,211$ 1,481,869$

Source (Use) of Funds (A) 273,714$ (156,800)$ (31,342)$ (195,379)$

Net change 273,714$ (156,800)$ (31,342)$ (195,379)$

Cash, ending 1,513,211$ 1,356,411$ 1,481,869$ 1,286,490$

DESIGNATIONSDesignations Operating Fund 672,700$ 708,100$ 708,100$ 752,400$ Membership Dues Fund 142,700$ 149,700$ 149,700$ 157,200$ Subscription Program Stabilization 19,700$ 19,400$ 19,400$ 19,400$ Pension Plan Unfunded Liability -$ -$ -$ -$ Powerhouse Science Center 200,387$ 161,053$ 161,053$ 136,053$ Strategic Plan Fund 49,748$ -$ -$ -$ Office Move 12,100$ -$ -$ -$ Non-designated cash 415,876$ 318,158$ 443,616$ 221,437$ Subtotal core cash 1,513,211$ 1,356,411$ 1,481,869$ 1,286,490$

4 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 91: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2020 - 2021 FYE Budget SummarySummary Program only See Program Notes for Budget Assumptions

Subscription Programs Actual Budget Projected ProposedFY19 FY20 FY20 FY21

Revenues 4,691,644$ 4,405,400$ 5,319,357$ 3,024,858$ Water Efficiency Program, Prop 84, Regional Reliability,Drought grant, Aquifer Storage and Recovery, & Landscape Imagery

Expenses - Direct Program 4,454,958$ 4,121,600$ 4,872,551$ 2,865,625$ Water Efficiency Program, Prop 84, Regional Reliability,Drought grant, Aquifer Storage and Recovery, & Landscape Imagery

WEP Expenses - Allocated Program (C) 170,346$ 136,400$ 147,000$ 150,100$ Staffing and office costs allocated to subscription programs - WEPOther Expenses - Allocated Program (C) 72,277$ 57,500$ 68,800$ 22,400$ Staffing and office costs allocated to other subscription programs

4,697,581$ 4,315,500$ 5,088,351$ 3,038,125$

Net subscription income (loss) (B) (5,937)$ 89,900$ 231,006$ (13,267)$

Cash, beginning 1,239,173$ 708,072$ 1,021,922$ 1,252,928$

Source (Use) of Funds (5,937)$ 89,900$ 231,006$ (13,267)$ Advance adjustments (211,314)$ -$ -$ -$ Adjusting for cash used versus accrual accounting of costs

Cash, ending 1,021,922$ 797,972$ 1,252,928$ 1,239,661$

Restrictions and advances2015 IRWM Grant (P84 Round 3) 18,412$ 33,504$ 14,512$ -$ 2015 IRWM Grant (WEP R3) 1,661$ -$ 1,661$ -$ 2018 Calfed Meter Mgnt Fees (WEP) 7,543$ -$ 7,543$ -$ Prop 50 Grant Management -$ 790$ -$ -$ Prop 84 Grant Management 49,553$ 40,848$ 49,553$ 2,400$ ARB Study -$ -$ -$ 2014 Drought Management 27,583$ 22,252$ 27,583$ -$ Direct Install 11,579$ 11,579$ 10,000$ -$ Regional Reliability 7,000$ 66$ 7,448$ 7,000$ Government Relations Contract Lobbyist 26,806$ 26,806$ -$ SRCSD 1,082$ 2,200$ Landscape Imagery 31,198$ 3$ 30,969$ 30,969$ Water Efficiency Program - Cat 1 626,300$ 800,360$ 800,360$ 951,533$ Water Efficiency Program - Cat 2 (128,257)$ (128,857)$ (128,857)$ (128,857)$

680,460$ 809,551$ 820,772$ 863,045$

Projected ProposedReconcile Summary Split to Summary Table FY20 FY21

Core Program Income (Loss) (A) (31,342)$ (A) (195,379)$ Subscription Program Income (loss) (B) 231,006$ (B) (13,267)$

RWA Total (D) 199,664$ (D) (208,646)$ See Summary Combined Table

5 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 92: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

% increase in fees: 5% 7% 7% 7% 10%% increase in expenses 3% 3% 3% 3% 3%

RWA RWA RWA RWA RWA RWA RWA RWA RWAFY 19 FY 20 FY 20 Total FY 21 Notes Projected Projected Projected ProjectedActual Actual at FY 20 FY 22 FY 23 FY 24 FY 25

Per Audit Budget Dec. 2019 Projected Budget

ANNUAL REVENUES

OPERATING REVENUES

General Assessments/Dues 897,831$ 943,300$ 943,264$ 943,300$ 990,700$ 1 1,060,000$ 1,134,200$ 1,213,600$ 1,336,800$

Associate Membership Dues 53,300$ 54,900$ 54,900$ 54,900$ 57,600$ 2 59,300$ 61,100$ 62,900$ 64,800$

Affiliate Membership Dues 7,500$ 7,900$ 7,500$ 7,500$ 7,500$ 3 7,500$ 7,500$ 7,500$ 7,500$

SGA Service Agreement Fee 479,653$ 622,300$ 269,678$ 592,300$ 661,850$ 4 870,563$ 876,400$ 884,000$ 888,000$

WEP Subscription Program 170,346$ 136,400$ 68,200$ 147,000$ 150,100$ 5 156,100$ 161,500$ 167,900$ 174,600$

Subscription Program - other 72,277$ 57,500$ 28,750$ 68,800$ 22,400$ 5 2,400$ 2,400$

Miscellaneous Revenues 7,312$ 8,000$ 6,608$ 7,700$ 8,000$ 6 8,200$ 8,400$ 8,700$ 9,000$

Interest Income 56,392$ 30,700$ 28,259$ 58,000$ 42,000$ 7 34,400$ 17,700$ 15,100$ 12,000$

TOTAL REVENUE 1,744,611$ 1,861,000$ 1,407,159$ 1,879,500$ 1,940,150$ 2,198,463$ 2,269,200$ 2,359,700$ 2,492,700$

STAFF EXPENSES (General):

Staff Salaries/Wages - 100% 779,982$ 1,004,000$ 458,866$ 845,671$ 1,015,462$ 8 1,112,400$ 1,168,100$ 1,238,600$ 1,269,560$

Benefits 165,290$ 312,700$ 167,378$ 334,756$ 349,704$ 9 393,600$ 418,300$ 443,700$ 472,540$

Pension Plan Unfunded Liability 63,000$ 15,000$ -$ 15,000$ 36,700$ 10 36,700$ 36,700$ -$ -$

Payroll Taxes 52,655$ 77,900$ 36,709$ 67,654$ 70,863$ 11 89,000$ 93,400$ 99,100$ 101,600$

Travel/Meals/Conferences 16,152$ 30,000$ 8,323$ 25,000$ 31,500$ 12 32,400$ 33,400$ 34,400$ 35,400$

Professional Development/Training 611$ 7,000$ 1,003$ 4,000$ 7,400$ 13 7,600$ 7,800$ 8,000$ 8,200$

TOTAL GENERAL STAFF EXPENSES 1,077,690$ 1,446,600$ 672,279$ 1,292,081$ 1,511,629$ 1,671,700$ 1,757,700$ 1,823,800$ 1,887,300$

5-Year ProjectionRWA PROPOSED FY' 2020-2021 BUDGET PROJECTION

6 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 93: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

% increase in fees: 5% 7% 7% 7% 10%% increase in expenses 3% 3% 3% 3% 3%

RWA RWA RWA RWA RWA RWA RWA RWA RWAFY 19 FY 20 FY 20 Total FY 21 Notes Projected Projected Projected ProjectedActual Actual at FY 20 FY 22 FY 23 FY 24 FY 25

Per Audit Budget Dec. 2019 Projected Budget

5-Year ProjectionRWA PROPOSED FY' 2020-2021 BUDGET PROJECTION

OFFICE EXPENSES:

Rent & Utilities Contract 30,814$ 32,300$ 16,770$ 32,300$ 35,600$ 14 35,600$ 35,600$ 37,200$ 37,200$

General Liability Insurance 27,888$ 29,000$ 37,935$ 37,935$ 38,000$ 15 39,100$ 40,300$ 41,500$ 42,745$

Office Maintenance -$ 600$ -$ 400$ 700$ 16 800$ 900$ 1,000$ 1,100$

Postage and Postal Meter 2,569$ 2,900$ 2,398$ 2,900$ 3,000$ 17 3,100$ 3,200$ 3,300$ 3,400$

Telephone/internet/web hosting 11,903$ 12,900$ 4,431$ 12,900$ 13,300$ 18 13,700$ 14,100$ 14,500$ 14,900$

Meetings & Annual Banquet 11,987$ 13,400$ 1,544$ 14,865$ 13,800$ 19 14,200$ 14,600$ 15,000$ 15,400$

Printing/Supplies 13,396$ 21,200$ 6,682$ 15,000$ 21,800$ 20 22,500$ 23,200$ 23,900$ 24,200$

Dues & Subscriptions 8,367$ 11,600$ 5,778$ 11,500$ 11,900$ 21 12,300$ 12,700$ 13,100$ 13,500$

Computer hardware/software 5,715$ 5,600$ -$ 5,600$ 5,800$ 22 6,000$ 6,200$ 6,400$ 6,600$

Computer maintenance 10,341$ 17,900$ 4,130$ 14,000$ 18,400$ 23 18,950$ 19,500$ 20,100$ 20,700$ TOTAL OFFICE EXPENSE 122,980$ 147,400$ 79,668$ 147,400$ 162,300$ 166,250$ 170,300$ 176,000$ 179,745$

PROFESSIONAL FEES

RWA Legal 77,793$ 52,500$ 33,661$ 62,000$ 65,000$ 24 68,300$ 71,700$ 75,300$ 79,050$

RWA/SGA Audit 27,850$ 27,500$ 27,250$ 34,225$ 28,100$ 25 28,700$ 29,300$ 30,200$ 30,500$

ADP Payroll Services/banking 2,344$ 2,700$ 1,003$ 2,700$ 2,800$ 26 3,000$ 3,100$ 3,200$ 3,300$

RWA Consultants 126,431$ 287,600$ 87,314$ 323,400$ 307,700$ 27 323,950$ 344,200$ 344,600$ 346,050$

TOTAL PROFESSIONAL FEES 234,418$ 370,300$ 149,228$ 422,325$ 403,600$ 423,950$ 448,300$ 453,300$ 458,900$

OTHER EXPENSESOffice furniture & Fixed Assets - Net 2,900$ 536$ 6,536$ 3,000$ 28 3,100$ 3,200$ 3,300$ 3,400$ Office Move 1,910$ 12,100$ -$ 4,000$ -$ 28 -$ -$ -$ -$ New Server -$ -$ -$ -$ 20,000$ 28 -$ -$ -$

TOTAL Other Expenses 1,910$ 15,000$ 536$ 10,536$ 23,000$ 3,100$ 3,200$ 3,300$ 3,400$ CORE PROJECT EXPENSES

IRWM 8,899$ -$ -$ 10,000$ 10,000$ 10,000$ 10,000$ 10,000$ Powerhouse Science Center 25,000$ 38,500$ 13,500$ 38,500$ 25,000$ 29 25,000$ 25,000$ 25,000$ 25,000$

Total Core Project Expenses 33,899$ 38,500$ 13,500$ 38,500$ 35,000$ 35,000$ 35,000$ 35,000$ 35,000$

TOTAL EXPENSES 1,470,897$ 2,017,800$ 915,211$ 1,910,842$ 2,135,529$ 30 2,300,000$ 2,414,500$ 2,491,400$ 2,564,345$

Net Income (Loss) - Total 273,714$ (156,800)$ -$ (31,342)$ (195,379)$ 31 (101,537)$ (145,300)$ (131,700)$ (71,645)$

Total source (used) funds 273,714$ (156,800)$ -$ (31,342)$ (195,379)$ 31 (101,537)$ (145,300)$ (131,700)$ (71,645)$

7 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 94: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

% increase in fees: 5% 7% 7% 7% 10%% increase in expenses 3% 3% 3% 3% 3%

RWA RWA RWA RWA RWA RWA RWA RWA RWAFY 19 FY 20 FY 20 Total FY 21 Notes Projected Projected Projected ProjectedActual Actual at FY 20 FY 22 FY 23 FY 24 FY 25

Per Audit Budget Dec. 2019 Projected Budget

5-Year ProjectionRWA PROPOSED FY' 2020-2021 BUDGET PROJECTION

CALCULATED CASH RESERVES CASH available, Beginning 1,239,497$ 1,513,211$ 1,513,211$ 1,513,211$ 1,481,869$ 32 1,286,490$ 1,184,954$ 1,039,654$ 907,954$ SOURCE (USE) OF FUNDS 273,714$ (156,800)$ -$ (31,342)$ (195,379)$ 31 (101,537)$ (145,300)$ (131,700)$ (71,645)$

CASH available, Ending 1,513,211$ 1,356,411$ 1,513,211$ 1,481,869$ 1,286,490$ 33 1,184,954$ 1,039,654$ 907,954$ 836,309$

Operating Fund (4 to 6 months) 672,700$ 708,100$ 708,100$ 752,400$ 34 740,700$ 757,900$ 638,600$ 572,600$ Membership Dues Stabilization @ 15% 142,700$ 149,700$ 149,700$ 157,200$ 35 167,900$ 179,300$ 191,500$ 210,200$ Subscription Progr. Stabilization @ 10% 19,700$ 19,400$ 19,400$ 19,400$ 36 15,900$ 16,400$ 16,800$ 17,500$ Powerhouse Science Center Fund 200,387$ 161,053$ 161,053$ 136,053$ 37 111,053$ 86,053$ 61,053$ 36,053$ Non-designated Cash 415,876$ 318,158$ 443,616$ 221,437$ 38 149,401$ 1$ 1$ (44)$

Total Cash in bank 1,513,211$ 1,356,411$ -$ 1,481,869$ 1,286,490$ 33 1,184,954$ 1,039,654$ 907,954$ 836,309$ # of months core + non-designated cashcovers expenses 14.6 6.0 10.3 7.7 39 7.2 5.7 4.6 4.0

8 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 95: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWAFY 2020-2021 BUDGET PROJECTION NOTES

CORE ONLY

1 Assumes a 5% increase in RWA general fees and includes continued additional payment of CalPERS unfunded liability.

2 There are five associate members.

3 The Affiliate membership helps promote communication between water managers and the community and to support RWA’s efforts to educate and inform the public.

4 Administrative fees due to RWA from Sacramento Groundwater Authority (SGA) for management, office and program services. Calculated as shared operating expenses, plus SGA asset/office equipment purchases, minus RWA legal, RWA only consulting fees, SGA only PERS, and SGA only costs paid by RWA.

5 Represents projected cash/fees earned by RWA from managing subscription based programs. The WEP subscription component represents fees that cover staffing, benefits, and office overhead costs. For FY21, RWA is projecting a 40% shift of costs being paid by RWA Core dues.

6 Miscellaneous revenues include Holiday Social payments and cash discounts from CalCard for paying on time.

7 Interest income from the RWA Local Agency Investment Fund (LAIF) account.

8 Staff salaries include a total of seven full time positions and a retired annuitant for SGA, split between the organizations, with a total of 2.8 FTEs for SGA. Employees pay their entire CalPERS contribution of 7%.

9 Benefits include employer PERS, medical, vision, dental, disability insurance, OPEB and workers' compensation for the seven full-time staff members. FY 2021 budget anticipates an increase in medical costs of 6.5%, other costs at 3% and OPEB costs to fund explicit and implicit subsidy and using the implicit credit subsidy from current employees as calculated by the actuaries.

10 Represents the estimated 100% payment of the allocated unfunded pension liability to RWA over four years, with an installment payment in FY2021. The estimated 6.30.19 unfunded balance for RWA is approximately $110,318. The $36,700 per year reflects interest carry to pay the liability. These payments are over and above the required payments required unfunded liability payments which are included in the benefit budget.

11 Payroll taxes for seven staff members. Payroll taxes for the retired annuitant are included in the retired annuitant costs.

12 Travel and conferences.

9 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 96: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWAFY 2020-2021 BUDGET PROJECTION NOTES

CORE ONLY

13 Includes computer training and other professional development classes.

14 The RWA Board approved a new 7 year lease that will started August, 2018. The lease terms includes two years at $1.00 square foot and increases for three years at $1.10 square foot, with an option to renew another two years for $1.15 per square foot.

15 Property and liability coverage obtained through ACWA JPIA.

16 Includes costs for office maintenance needs.

17 Reflects mailing activities and cost of postage machine rental.

18 Includes telephone and conference call costs, web hosting for the website and internet service costs.

19 Miscellaneous meeting charges including food/refreshments. In house preparation of refreshments for board meetings has lowered the expenses in this category compared to prior years. Includes cost of the annual holiday social event.

20 Includes supplies, printing, copier maintenance and copier lease costs.

21 Dues include ACWA, AWWA, CSDA, Water Education Foundation and Sacramento Metro Chamber of Commerce. Subscriptions include Wavelength legislative service, Business Journal, and the Capitol Morning Report.

22 Acquisition of new hardware/software to replace aging and out-of-date components.

23 General computer maintenance service.

24 Legal expenses in support of general RWA board meetings, resolutions, regulatory analyses, and services related to contracts. Expanded RWA involvement in external issues necessitate increased legal fees.

25 Audit fees are set by the awarded proposal by Gilbert Associates, Inc.

26 Payroll service costs for 7 employees, one retired annuitant, plus commercial banking fees.

27 Fees for public relations, communications, outreach services (media relations, meeting facilitation, engineering support, workshop facilitation), HR services, accounting and budgeting support, water policy advocacy, and actuarial valuations (GASB 68 and 75).

28 Includes furniture and office equipment including replacement of the server in FY21.

10 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 97: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWAFY 2020-2021 BUDGET PROJECTION NOTES

CORE ONLY

29 Reflects expected annual payment to Powerhouse science center at $25K per year. (15 years total) Payments to the Powerhouse should be completed by 2030.

30 Represents total operating expenses, excluding subscription based direct program expenses. The operating fund designation is based upon four to six months of operating expenses excluding core project expenses, net of 90% of SGA reimbursements, and any one-time large, non-recurring expenses.

31 Represents the difference between total funds received versus total expenses during the year for the core program.

32 Beginning cash reflects cash related to the core programs. Audited accrual cash balance is converted to cash basis to account for cash impact on core and subscription programs.

33 Total cash. The designations are detailed in footnotes 34-39

34 Represents the operating fund designation to pay for operating expenditures. Per policy, this fund range target is four to six months of operating expenses net of SGA expected reimbursements (approximately 90%), not including Core Project expenses and non-recurring one-time expense.

35 Represents membership dues designation according to policy at 15% of anticipated membership dues.

36 Represents the subscription program designation according to policy at 10% of expected management fees and indirect office costs.

37 RWA entered into a 15-year agreement with the Powerhouse Science Center to sponsor and guide the content development for two exhibits ($250K each). The payments were collected from members over 5 years, placed in a designation and will be paid out over 15 years. The California Water Awareness Campaign contributed $100K on RWA's behalf. Additionally, a Prop 84 WEP grant funded $50K in FY15 and the WEP program will fund another $50K (over 10 years).

38 Represents cash over and above designation policies, if any.

39 Per policy, the target range for this fund is four to six months of operating expenses net of SGA reimbursements, and does not include Core Project expenses and one-time non-recurring costs.

11 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 98: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Regional Water AuthoritySee Budget Projection Notes for Budget Assumptions

RWA RWA RWA RWA FY 21 Notes Projected Projected Projected ProjectedFY 19 FY 20 FY 20 FY 20 Proposed FY 22 FY 23 FY 24 FY 25Actual Budget 12/31/2019 Projected Budget

REVENUES/GRANTS/AGREEMENTSProposition 50 Grant Management Fees 4,304$ -$ -$ -$ -$ 1 -$ -$ -$ -$ 2015 IRWM Grant Pass Through (RWA R3) -$ 657,000$ -$ 195,225$ 657,000$ 2 -$ -$ -$ -$ 2015 IRWM Grant Management Fees (RWA R3) -$ 20,000$ -$ 8,939$ 9,000$ 2 9,572$ -$ -$ -$ 2015 IRWM Grant Pass Through (WEP R3) -$ 263,300$ -$ 83,662$ 287,043$ 2 -$ -$ -$ -$ 2015 IRWM Grant Management Fees (WEP R3) -$ -$ -$ 8,283$ -$ 2 -$ -$ -$ -$ Regional Reliability Plan Management Fees 138,372$ -$ -$ 48,875$ -$ 3 -$ -$ -$ -$ Regional Water Bank Phase 1 -$ 500,000$ 426,000$ 500,000$ -$ 3 -$ -$ -$ -$ 2014 Drought Grant Management Fees 1,899$ 10,000$ -$ 11,776$ 1,886$ 4 500$ 400$ 200$ -$ 2014 Drought Grant Reimbursements from DWR 546,478$ 1,007,500$ -$ 113,864$ 532,250$ 5 1,039,075$ -$ -$ -$ 2014 Water Energy Grant Management Fees 23,150$ -$ -$ -$ -$ 6 -$ -$ -$ -$ 2014 Water Energy Grant Reimbursements DWR -$ -$ -$ -$ -$ 7 -$ -$ -$ -$ Direct Install Program 188,451$ -$ -$ -$ -$ 8 -$ -$ -$ -$ Proposition 84 Grant Management 18,925$ -$ -$ -$ -$ 9 400$ 300$ -$ -$ Proposition 84 Reimbursements from DWR 2,670,399$ 494,100$ -$ 3,324,917$ 59,046$ 10 -$ -$ -$ -$ American River Basin (ARB Plan of Study) 12,110$ -$ -$ -$ -$ 11 -$ -$ -$ -$ Aquifer Storage and Recovery (ASR) -$ 50,000$ 49,500$ 60,000$ 5,960$ 12 -$ -$ -$ -$ Labor Compliance Revenues 1,600$ -$ -$ -$ 5,000$ 13 -$ -$ -$ -$ Landscape Imagery Project 116,090$ -$ 150$ 150$ -$ 14 -$ -$ -$ -$ Land IQ Analysis -$ -$ -$ -$ 44,500$ 32 -$ -$ -$ -$ USBR Interties -$ 4,500$ 12,790$ 12,790$ -$ 29 -$ -$ -$ -$ Government Relations Contract Lobbyist Fees 73,000$ -$ -$ -$ -$ 15 -$ -$ -$ -$ 2018 Calfed Meter Grant Pass Through (WEP) 2,868$ 747,000$ 5,205$ 279,000$ 468,000$ 16 -$ -$ -$ -$ 2018 Calfed Meter Grant Management Fees (WEP) -$ -$ -$ -$ -$ 17 -$ -$ -$ -$ Prop 1 IRWM Grant Application -$ -$ 20,795$ 24,960$ -$ 34 -$ -$ -$ -$ Rachio Controller Program -$ -$ -$ -$ 150,000$ 33 -$ -$ -$ -$ Water Efficiency Program Admin. Fees (Cat.1) 494,966$ 452,000$ 446,916$ 446,916$ 455,173$ 18 456,000$ 456,000$ 456,000$ 456,000$ Water Efficiency Grant Revenues (Cat. 2) 387,483$ 200,000$ 66,966$ 200,000$ 350,000$ 19 350,000$ 350,000$ 350,000$ 350,000$ Water Efficiency Program Admin. Fees (Cat. 2) 11,549$ -$ -$ -$ -$ 20 -$ -$ -$ -$ TOTAL PROGRAM REVENUE 4,691,644$ 4,405,400$ 1,028,322$ 5,319,357$ 3,024,858$ 21 1,855,547$ 806,700$ 806,200$ 806,000$ PROGRAM EXPENSES Proposition 50 Grant Management 4,304$ -$ -$ -$ -$ 1 -$ -$ -$ -$ 2015 IRWM Grant Pass Through (RWA R3) -$ 657,000$ -$ 195,225$ 657,000$ 2 -$ -$ -$ -$ 2015 IRWM Grant Management (RWA R3) -$ -$ -$ 8,939$ 20,000$ 2 19,572$ -$ -$ -$ 2015 IRWM Grant Pass Through (WEP R3) 162,900$ 262,300$ -$ 83,662$ 287,043$ 2 -$ -$ -$ -$ 2015 IRWM Grant Manage Expenses (WEP R3) 23,150$ -$ -$ 8,283$ -$ 2 -$ -$ -$ -$ Regional Reliability Plan Direct Expenses 138,372$ -$ -$ 27,875$ -$ 3 -$ -$ -$ -$ Regional Water Bank Phase 1 -$ 500,000$ 82,070$ 300,000$ 221,000$ 3 -$ -$ -$ -$ 2014 Drought Grant Management 25,835$ -$ -$ 11,776$ 1,886$ 4 -$ -$ -$ -$ 2014 Drought Grant Disbursements from DWR 522,542$ 1,007,500$ -$ 113,864$ 532,250$ 5 1,039,075$ -$ -$ -$ 2014 Water Energy Grant Management -$ -$ -$ -$ -$ 6 -$ -$ -$ -$ 2014 Water Energy Grant Reimbursements DWR -$ -$ -$ -$ -$ 7 -$ -$ -$ -$

FY' 2020-2021 Program Budget Projection

12 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 99: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Regional Water AuthoritySee Budget Projection Notes for Budget Assumptions

RWA RWA RWA RWA FY 21 Notes Projected Projected Projected ProjectedFY 19 FY 20 FY 20 FY 20 Proposed FY 22 FY 23 FY 24 FY 25

FY' 2020-2021 Program Budget Projection

Direct Install 188,451$ -$ -$ -$ -$ 8 -$ -$ -$ -$ Proposition 84 implementation Grant Management 18,925$ -$ -$ -$ -$ 9 -$ -$ -$ -$ Proposition 84 payments to Member Agencies 2,507,500$ 494,100$ -$ 3,324,917$ 59,046$ 10 -$ -$ -$ -$ American River Basin (ARB Plan of Study) 12,395$ -$ -$ -$ -$ 11 -$ -$ -$ -$ Aquifer Storage and Recovery (ASR) -$ 50,000$ 3,483$ 54,000$ -$ 12 -$ -$ -$ -$ Labor Compliance Expenses 1,600$ -$ -$ -$ 5,000$ 13 -$ -$ -$ -$ Landscape Imagery Project 84,892$ -$ 229$ -$ -$ 14 -$ -$ -$ -$ Land IQ Analysis -$ -$ -$ 35,000$ 19,500$ 32 -$ -$ -$ -$ Government Relations Contract Lobbyist & Fees 73,000$ -$ -$ -$ -$ 15 -$ -$ -$ -$ 2018 Calfed Meter Grant Pass Through (WEP) -$ 747,000$ -$ 279,000$ 468,000$ 16 -$ -$ -$ -$ 2018 Calfed Meter Grant Management Fees (WEP) 2,868$ -$ -$ -$ -$ 17 -$ -$ -$ -$ Rachio Controller Program -$ -$ -$ 60,000$ 90,000$ 33 -$ -$ -$ -$ Water Efficiency Program Admin. (Cat.1) 299,201$ 203,700$ 104,336$ 170,010$ 154,900$ 18 138,265$ 120,688$ 102,142$ 82,603$ Water Efficiency Grant Payments (Cat. 2) 389,023$ 200,000$ 66,966$ 200,000$ 350,000$ 19 350,000$ 350,000$ 350,000$ 350,000$ Staffing and Office Program Management 182,532$ 193,900$ 97,432$ 190,845$ 172,500$ 20 158,500$ 163,900$ 167,900$ 174,600$ TOTAL PROGRAM EXPENSES 4,637,490$ 4,315,500$ 354,516$ 5,063,396$ 3,038,125$ 1,705,412$ 634,588$ 620,042$ 607,203$

Net Income (Loss) 54,154$ 89,900$ 673,806$ 255,961$ (13,267)$ 21 150,135$ 172,112$ 186,158$ 198,797$

13 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 100: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Regional Water AuthoritySee Budget Projection Notes for Budget Assumptions

RWA RWA RWA RWA FY 21 Notes Projected Projected Projected ProjectedFY 19 FY 20 FY 20 FY 20 Proposed FY 22 FY 23 FY 24 FY 25

FY' 2020-2021 Program Budget Projection

CASH RESERVES Beginning reserves 1,239,173$ 708,072$ 708,072$ 1,051,100$ 1,307,061$ 22 1,293,794$ 1,443,929$ 1,616,041$ 1,802,199$ SOURCE (USE) OF FUNDS 23,241$ 89,000$ 673,806$ 255,961$ (13,267)$ 21 150,135$ 172,112$ 186,158$ 198,797$ Transfer from CORE for Reliability -$ 60,000$ -$ -$ -$ 30 -$ -$ -$ -$ ADVANCE ADJUSTMENTS (211,314)$ -$ -$ -$ -$ 23 -$ -$ -$ -$

CASH RESERVES, Ending 1,051,100$ 857,072$ 1,381,878$ 1,307,061$ 1,293,794$ 24 1,443,929$ 1,616,041$ 1,802,199$ 2,000,996$

Subscription Program Designations/Advanced RevenuesWater Efficiency Program - Category 1 626,300$ 800,360$ -$ 800,360$ 951,533$ 25 1,114,203$ 1,288,227$ 1,474,343$ 1,673,337$ Water Efficiency Program - Category 2 (128,257)$ (128,857)$ -$ (128,857)$ (128,857)$ 25 (128,857)$ (128,857)$ (128,857)$ (128,857)$ Subtotal - Designations 498,043$ 671,503$ -$ 671,503$ 822,676$ 24 985,346$ 1,159,370$ 1,345,486$ 1,544,480$

Advanced Revenues (recognized as income when expenses are incurred)2015 IRWM Grant Prop 84 (RWA R3) 18,412$ 33,504$ -$ 14,512$ -$ -$ -$ -$ 2015 IRWM Grant (WEP R3) 1,661$ -$ -$ 1,661$ -$ -$ -$ -$ -$ 2018 Calfed Meter Grant Management Fees (WEP) 7,543$ -$ -$ 7,543$ -$ -$ -$ -$ -$ 2018 Calfed Meter Grant Pass Through (WEP) -$ -$ -$ -$ -$ -$ -$ -$ -$ Government Relations Contract Lobbyist 26,806$ 26,806$ -$ -$ -$ -$ -$ -$ -$ Prop 84 Grant Management 49,553$ 40,848$ -$ 49,553$ 2,400$ 2,400$ 2,400$ -$ -$ ARB Study (12,019)$ -$ -$ -$ -$ 27 -$ -$ -$ -$ Prop 50 Grant Management -$ 790$ -$ -$ -$ -$ -$ -$ -$ 2014 Drought Management 27,583$ 22,252$ -$ 27,583$ -$ Direct Install 11,579$ -$ -$ 10,000$ -$ 31 -$ -$ -$ -$ Regional Reliability Plan 7,000$ 66$ -$ 7,448$ 7,000$ 26, 27 -$ -$ -$ -$ SRCSD 1,082$ 2,200$ -$ Landscape Imagery 31,198$ 3$ -$ 30,969$ 4,435$ -$ -$ -$ -$ Land IQ Analysis 2020 -$ -$ -$ -$ USBR Interties -$ -$ -$ -$ -$ 29 -$ -$ -$ Subtotal - Advances 170,398$ 126,469$ -$ 149,269$ 13,835$ 28 2,400$ 2,400$ -$ -$

Total 668,441$ 797,972$ -$ 820,772$ 836,511$ 987,746$ 1,161,770$ 1,345,486$ 1,544,480$

14 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 101: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWA PROGRAMFY 2020-2021 BUDGET PROJECTION NOTES

1 The American River Basin Integrated Regional Water Management Plan, developed jointly by the Regional Water Authority (RWA) and the Freeport Regional Water Authority (FRWA) in June 2006, was among seven projects recommended for funding statewide in a two-step grant process through Proposition 50. The $25 million grant helped fund key elements of the plan, including a suite of 14 infrastructure projects. The grant concluded in FY17, but there are ongoing reporting requirements to the state through FY19. Funds for reporting have been collected and are reflected in advanced revenues. At the conclusion of final reporting, any unused funds will be returned to participating agencies.

2 RWA was awarded the IRWM grant and collected fees for program management. This IRWM grant through DWR developed and executed a funding agreement for the $1.757 million grant award from the 2015 Proposition 84 Integrated Regional Water Management Implementation Grant to support four priority projects in the region, including a regional water efficiency grant.

3 The Regional Reliability Plan is a subscription project launched in FY17. Funding for the project include $50k from the IRWM designation, fees collected from project participants, reimbursement from a Drought Contingency Planning Grant awarded to Placer County Water Agency in FY16, and reimbursement from a Prop 1 Planning Grant awarded to RWA in FY17. Expenses are to fund consultant support to develop the plan, which will include an update to the RWA Integrated Regional Water Management Plan. For FY20 the project is transitioning to the Regional Water Bank, Phase 1.

4 This 2014 Drought grant application was entered into by 12 agencies to help the region maintain water supply when drought conditions persist. The grant was awarded to RWA. (see note 6)

5 RWA received a $9.765 million award from Department of Water Resources (DWR) 2014 Integrated Regional Water Management Drought Grant funded through Proposition 84. These fees are for RWA's grant management expenses in administering the grant award and were collected from participating agencies in FY16 and are reflected in advanced revenue (see note 27). The grant partially funds 17 projects by 12 different agencies that will help the region maintain water supply during a drought. The DWR funding agreement was completed in July 2015 and the grant is expected to be completed in FY20.

6 The 2014 Water Energy grant with DWR to develop a funding agreement for a $2.5 million award from the DWR 2014 Water-Energy Grant Program. The project addresses the Sacramento region disadvantaged communities' (DACs) need to replace high-water-use and high-energy-use fixtures with more efficient fixtures to lower income households. The contractor-based and customer-based project provides fixtures directly to customers free of charge in the service areas of Sacramento, West Sacramento, Sacramento Suburban Water District (SSWD) and California American (CalAm). Fees were collected up front from participating agencies to fund contractor activities while awaiting reimbursement from the grant; which were then later returned back to the agencies.

15 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 102: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

7 The 2014 Water Energy grant reimbursements from DWR and disbursements to member agencies.

8 The Direct Install Program is being managed by RWA on behalf of the City of Sacramento and was completed in FY19.

9 These fees are for RWA's grant management expenses in administering a $16.03 million award from the Prop 84 Implementation Grant Program. The project commenced in FY 2012. Staff estimated a total project management expense of approximately $183,300, the remainder was collected in FY 2016. Funds will be designated for use in Prop 84 Implementation Grant Management until program requirements are completed. Projects are expected to be completed in by June 30, 2019 with up to 3 years of post-project performance monitoring required.

10 The Proposition 84 grant reimbursements from DWR and disbursements to member agencies.

11 The American River Basin Study (ARBS) Letter Proposal - This was a fee collected in FY17 to fund development of a proposal to USBR to conduct a detailed analysis of supply and demand under future climate conditions in the American River Basin. Fees were provided by five agencies that will participate in the study - the cities of Folsom, Roseville, and Sacramento, El Dorado County Water Agency, and Placer County Water Agency. The fees were used to fund consultant support to develop the proposal in FY17.

12 In FY19, several RWA member agencies requested that RWA develop a subscription-based project aimed at collected information to determine the feasibility of an expanded aquifer storage and recovery (ASR) program in the region. If the program is launched revenues and expenses are expected to be collected and expended by early FY20.

13 The RWA Labor Compliance Project (LCP) was developed by RWA to provide recipients of Prop 84 grant funds awarded through the ARB IRWMP with a compliance option if they do not have an existing DIR-approved LCP or do not want to expend the resources to apply to DIR for and to administer their own LCP.

14 RWA has partnered with the Sacramento Area Council of Governments (SACOG) to collect aerial imagery for the purpose of conducting local and regional water supply planning and evaluating current and future legislative and regulatory proposals related to water efficiency.

15 Represents the program to hire a contract water advocate consultant to help with state legislative issues. This program is being moved to RWA core and will use the remaining funds from the Strategic Plan in FY19. On a go forward basis, 100% of this cost will be funded by Core dues in FY20.

16 The 2018 Calfed Water Meter Installation project was awarded on September 21, 2018. RWA prepared the application and submitted them through the Sacramento Suburban Water District (SSWD) because RWA is not considered an eligible applicant. The participating agencies include the SSWD, the City of Sacramento and Sacramento County Water Agency. The project will install an estimated 1,952 residential water meters. Participants have committed $3,241,750 in direct and in-kind funding to the project to be matched by $747,000 (award was for $750,000; however, $3,000 was retained by USBR for NEPA) in Reclamation grant funds. The project duration is to run through March 31, 2020.

16 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 103: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

17 RWA will manage the 2018 Calfed Meter Grant Management Fees on behalf of SSWD. Fees will be collected from SSWD, City of Sacramento, and SCWA for management of the grant.

18 Anticipated revenues and direct costs for the program from the Water Efficiency (WEP) Program for Category I. WEP budget still under development.

19 WEP Category II revenue and expenses are projected for the SRCSD incentives program. The subscription programs are approved as the opportunity or need arises for the program.

20 The cost of staffing and office associated with the subscription programs (including WEP) is included to reflect the cashflow effect to the programs. It also represents the amount of money earned by the Core Program for the services they provide. This activity generates cash to the core program by using RWA staff. Effectively, RWA is a consultant to these programs. The WEP budget includes the WEP project manager at 60% and the project assistant at 60% time, for a total of 1.2 FTEs for WEP.

21 Net revenues (loss). Any revenues in excess of expenses are typically set aside in designations to be used in future periods. Losses are typically a result of timing differences from funds collected in one fiscal year but spent in the next fiscal year. These "losses" are funded from carryover restricted cash designations from previous years.

22 Since subscription programs often collect monies in one fiscal cycle, but may not expend or use the funds until future fiscal cycles, these cash resources are reflected in this section to determine the amount of impact the subscription program has to overall available resources.

23 Advance adjustments are timing differences between cashflow effect of advances received or used versus accrual effect as recorded in the audited financial statements. Grant management fees are collected in advance of grant expenses. Because these fees can be returned back to members if not used, the accounting records will only reflect revenue when expenses are incurred, which often result in a zero net income. The remaining unused fees are used in later years which uses the advance balance from the prior year.

24 Represents the remaining net cash amounts reserved for subscription programs to fulfill future program obligations.

25 Represents the cumulative funds in excess of revenues for the Water Efficiency Program. Starting in FY15, $5K per year for 10 years is being allocated from WEP Cat 1 to Powerhouse Science Center.

26 Reflects DWR grant fees that had been previously included in IRWM revenues in error in FY18. Now reflected as a designation for remaining balance at FY18 for regional water reliability plan.

27 Reflects budget amendment of $60,000 from Undesignated Cash to the Regional Reliability Plan

28 Advances are not considered revenue from an accounting perspective. However, as expenses are incurred for these program, the cash advances are used and affect cash balances. The balances represent remaining unspent cash for each of the programs.

17 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 104: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

29 In FY18, RWA assisted San Juan Water District and Sacramento County Water Agency in securing a $300K Reclamation grant to construct interties to assist during drought conditions. SJWD is the grant recipient. RWA will assist in managing the grant on behalf of the agencies. Funds for RWA staff support are being collected in FY19 and will be expended in FY19 and FY20.

30 See notes 26 and 27.

31 Remaining $10,000 balance of direct install program represent administrative fees earned by WEP for this program. The balance is transferred to the WEP Category 1 cash remaining balance for FY19.

32 Land IQ Analysis project includes 5 participating agencies to cover the cost of their portion of analyzing aerial imagery based landscape water budgets to evaluate current and future legislative and regulatory proposals related to water efficiency. Each agency cost is $8500 for a total of $42,500, plus $2000 that all agencies will contribute towards training, and an additional $10,000 in training being paid for by WEP for a total project cost of $54,500 to be complete in FY21.

33 In partnership with Bay Area Water Supply & Conservation Agency, Rachio will assist with the implementation of RWA's Regional Smart Controller Water Program for all member agencies. Funds will be collected from agencies in advance and then returned upon reimbursement from DWR grant in FY21.

34 On November 4, 2014, California voters approved Proposition 1, the Water Quality, Supply, and Infrastructure Improvement Act of 2014. Proposition 1 authorized $510 million in Integrated Regional Water Management (IRWM) funding. Funds are allocated to 12 hydrologic region-based Funding Areas including the Sacramento Region. This project is solely for the application phase which will be completed by RWA staff with no associated consulting costs.

18 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 105: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWA 2020-2021 Fee Schedule

Fee increase: 5.00%

Agency Type 2019-2020

Annual Dues (A)

Proposed RWA 2020-2021 Annual

Dues using updated

Connections (B)

California American Water Large 74,049$ 77,751$ Carmichael Water District Medium 24,793$ 25,729$ Citrus Heights Water District Medium 42,209$ 43,861$ City of Folsom Medium 44,870$ 48,378$ City of Lincoln Medium 39,451$ 41,741$

City of Roseville Large 74,049$ 77,751$ City of Sacramento/Dept. of Utilities Large 74,049$ 77,751$ City of West Sacramento Medium 32,277$ 33,935$ City of Yuba City Medium 39,862$ 42,181$ Del Paso Manor Water District Small 6,386$ 6,386$ El Dorado Irrigation District Large 74,049$ 77,751$ Elk Grove Water District Medium 26,771$ 28,063$ Fair Oaks Water District Medium 29,746$ 31,330$ Golden State Water Company Medium 36,106$ 37,530$ Orange Vale Water Company Small 9,493$ 9,968$ Placer County Water Agency Large 74,049$ 77,751$ Rancho Murrieta CSD Small 9,415$ 9,628$ Rio Linda/Elverta Water District Small 9,493$ 9,968$ Sacramento County Water Agency Large 74,049$ 77,751$ Sacramento Suburban Water District Large 74,049$ 77,751$ San Juan Water District Large 74,049$ 77,751$

TOTALS 943,265$ 990,709$

RWA Associate Members 2019-20 Annual

Dues 2020-21 Annual

Dues

El Dorado County Water Agency 5,562$ 5,840$ Placer County 13,802$ 14,492$ Sacramento Area Flood Control Agency 7,931$ 8,328$ Sacramento Municipal Utilities District 13,802$ 14,492$ SRCSD 13,802$ 14,492$

ASSOCIATE MEMBER TOTALS 54,899$ 57,644$

Notes:(1) Retail connection are used to scale the agency size. Information derived from members.*

(2) Wholesale water suppliers (i.e. San Juan WD) are included in "large" utility group, regardless of the actual number of retail connections, as a more accurate indication of "true" utility size.

(3) RWA Associates pay an annual fee equal to 0.1% of the entity’s annual operating budget, rounded up to the next even thousand dollars.

19 of 19 May 14, 2020 RWA FY 2020-21 Proposed Budget

Page 106: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Regional Water AuthorityFiscal Year 2020-21 Budget

May 14, 2020

Page 107: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

• Proposed Dues Increase

• Proposed Associate and Affiliate Dues

• Budget Assumptions

• FY21 Budgeted Revenues

• FY21 Budgeted Expenses

• Water Efficiency Program (WEP)

• RWA’s Unfunded Pension Plan Funding

• Projected Budget Results

• Budget Outlook

• Questions and Discussion

Overview

Page 108: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Proposed Dues Increase

• FY21 Budget – Projected dues increase – 5%

– FY20 budgeting projected 18% increase for FY21

• FY19 costs below projections ($290,700>cash)

– Manager of Technical Services served as Interim Executive Director for four months

– Office and Admin expenses below estimates

– Increased interest income

• FY20 budget below projections ($125,458 improvement)

– Staffing and Admin expenses below estimates

– Increased Subscription Program Revenues

– Increased interest income

Page 109: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Proposed Associate and Affiliate Dues

These memberships help with RWA’s communication outreach for messaging, branding and education purposes.

• Associate member Dues – 3% increase

– No voting

– Lesser of RWA annual dues or 3%, whichever is lower

• No change in Affiliate Dues - $750

Page 110: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Budget Assumptions

• SGA shares 50% in common office/admin costs– SGA pays its own PERS

• Administrative 4.7 FTEs for RWA (of 7.5)– Follows RWA Policy 400.2 for staff increases– SGA pays for .5 FTE annuitant and .10 FTE of

Legislative and Regulatory Manager position

• Approving budget does not approve subscription based programs – Subscription programs support RWA core costs by

10%

• Assumes no change in membership

• Budget results may not be achieved

Page 111: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

FY21 Budgeted Revenues

• Dues

• SGA Service Agreement

• Subscription Program Revenues

– WEP

– Other Subscription Programs

• Miscellaneous Revenues

• Interest Income

Page 112: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

FY21 Budgeted Revenues (cont’d.)

Page 113: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

FY21 Budgeted Expenses

• Staff Expense Category– Salaries and Benefits (incl. WEP) covers health,

vision, dental, PERS, and employee allowances – Employees pay full share of employee PERS– SGA Fee reimburses 37% of staffing cost and

almost $100k towards Office and Professional Fees budget categories

• Office Expense Category– Increase in Rent & Insurance costs– Includes some contingency

Page 114: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

FY21 Budgeted Expenses (cont’d.)

• Professional Fees Category

– Can be RWA only or SGA shared

– RWA Only: Legal, Advocacy, PR, and Strategic Plan

– RWA/SGA shared: HR, Financial, Audit, Actuarial, and General Consulting (non-project)

• Other Expense Category – furniture purchases, office move, and computer replacements (shared)

• RWA Core Project Expenses – IRWM and Powerhouse Science Center

Page 115: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

FY21 Budgeted Expenses (cont’d.)

Total Expenses = $2,135,529 Cost Share: RWA = $1,473,679 and SGA = $661,850

Page 116: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Water Efficiency Program (WEP)

FY21 Proposed Budget to pay 40% of WEP staffing and office costs for assisting with RWA Core functions (water supply, energy, regs. & compliance).

• Deferred shifting of additional 10%

• WEP projected increase is estimated at 3% in

FY21

– WEP’s last increase was in 2018

– Subject to Committee approval

Page 117: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWA’s Unfunded Pension Plan Funding• Budget follows Policy 500.15• CalPERS October 2019 letter estimates 6.30.19

balance at $125,318 (after FY19 $63K and FY20 $15k payments.)

• Faster funding does create volatility from year to year.*

*Could be higher in FY22

Based on FY21 Proposed

Budget

RunningTotal

Prior FY21 $78,000 -$110,000

FY21 $36,667 -$73,333

FY22 $36,667 -$36,666

FY23 $36,666 $0

Total $188,000

Page 118: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Projected Budget Results

• FY21 Core Budget deficit is to be offset by Powerhouse Science Center Designation and Non-designated Cash.

• FY21 Subscription Program deficit is due to cashflows.

Budget Results Proposed FY21

Core Program ($195,379)

Subscription Programs ($13,267)

Combined Total ($208,646)

Page 119: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Budget Outlook

• FY22 through FY24 dues increase at 7% for cashflow and 10% in FY25 to meet Operating Fund coverage.

We are here

Page 120: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Budget Outlook (cont’d.)

• SGA Staff expansion in FY22

• Depletion of non-designated cash and lowering Operating Fund coverage starting FY23

• No new programs forecasted beyond FY21…

– Prop 1 IRWM, Water Bank, stimulus money and

other grant opportunities

• Any changes in current membership could have significant impact on rate increases in the future.

Page 121: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Questions and Discussion

Page 122: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 5: FEDERAL AFFAIRS AD HOC COMMITTEE UPDATE BACKGROUND: The Federal Affairs Ad Hoc Committee (FAAHC) is continuing to help position the RWA for potential federal or state infrastructure stimulus funding. There have been discussions, mostly at the federal level, in passing legislation to stimulate job growth to overcome the anticipated poor economic conditions as part of the fallout from the COVID-19 crisis. The FAAHC met on April 15, 2020 and the next meeting will be on May 14, 2020 at 3:30 pm. The committee is preparing a list of projects for submission to the Congressional delegation and to build local support for the region’s infrastructure funding needs. If the State produces a similar legislative effort, the list would aid in communicating the Region’s needs to the State delegation. The list includes projects that could be constructed quickly in an effort to hasten job creation. The intent is to provide regional input into a congressional legislative proposal and to be submitted with other proposals, such as ACWA’s federal affairs efforts. In addition, the RWA is working with SACOG to ensure we have a comprehensive regional package that crosses multiple sectors (flood, healthcare, etc.) The Ad Hoc Committee requests the Board’s input on the list of projects and efforts to garner federal or state funding assistance. The list of projects is on a spreadsheet that is available for downloading as part of the RWA Board Materials in the “Presentations” section for the May 14, 2020 Board meeting. AD HOC COMMITTEE RECOMMENDATION: Discussion: Sean Bigley, Federal Affairs Ad Hoc Committee Chair

Page 123: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 6: FEDERAL AFFAIRS AND RWA COMMITTEE BACKGROUND:

The Federal Affairs Ad Hoc Committee (FAAHC) prepared a memo and submitted it to

the RWA board with several recommendations. One of the recommendations was:

“The RWA should form a volunteer standing committee as a dedicated forum for

coordination, collaboration, education and vetting on federal policy areas of

regional interest.” A copy of the memo is attached. The FAAHC will disband after

the strategic plan is adopted per the original charge, but work on strategic plan has

been delayed due to the COVID-19 crisis.

The purpose of this item is to receive Board input and action regarding the following

questions:

• Should the RWA have a Federal Affairs Standing Committee?

• How should that committee be structured?

Rule 21 of RWA Policy 200.1 governs the creation of Board committees and the policy requires:

• Board committees will be composed of less than a majority of Directors, and may be either standing committees or ad hoc advisory committees.

• The Board currently has one standing committee which is the Executive Committee which is formed by Policy 200.3.

• Standing committee meetings will be open to the public (except for authorized closed sessions), and the agenda for those meetings will be posted in the same manner as the agenda for regular Board meetings.

• The Chair may from time to time establish, and appoint the members of, ad hoc advisory committees to serve a limited or single purpose, which committees are to be dissolved once their specific task is completed. The meetings of an ad hoc advisory committee are not required to be open to the public, and notice of such meetings is not required to be posted.

• Directors who are not members of a standing committee may attend a standing committee meeting only as observers, and they may not participate in the committee meeting, ask questions or sit with the committee members at the Board table.

• Directors who are not members of an ad hoc committee may not attend an ad hoc committee meeting, unless such a meeting has been publicly noticed, in which case the same rules governing attendance at standing committee meetings.

Section 10, subsection 2 of the RWA Joint Powers Agreement requires:

• Ad hoc and Standing Committees. From time to time, specific issues may arise that may require, in the view of the Chairman of the Board, specialized or

Page 124: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

detailed efforts outside the routine activities of the Board of Directors meetings or Executive Committee meetings. At such times, the Board Chairman may establish an ad hoc or standing committee to address those issues, appoint representatives to that committee and provide that committee with a specific mission or charter. Such committees shall meet as necessary at locations and times determined by their membership.

Federal Affairs Standing Committee Proposal

A Federal Affairs Standing Committee (FASC) could potentially be formed as follows:

1. Members could propose an elected official or member of the member’s staff to be a candidate for the FASC. The nominee would not have to be one of that member’s representatives on RWA’s Board of Directors.

2. The RWA Board Chair, in consultation with all of the interested member agencies, would ensure that no more than nine RWA Board members and no more than four RWA Executive Committee members would be appointed to the Standing Committee.

3. All RWA members could have a member of the FASC, provided that the FASC would not include more than nine RWA Board members or more than four RWA Executive Committee members.

4. The RWA Board Chair would propose the FASC chair and vice chair. 5. The Chair and Vice Chair of the FASC may serve successive terms 6. Consistent with the Brown Act and RWA Policy 200.1, the FASC’s meetings

would be publicly noticed and open to the public. The Board should provide input on this proposal and refer it to the Executive Committee for further refinement. A key element for the success of this committee is the volunteer work that committee members would provide. The RWA does not have sufficient staff resources to perform the work that the existing FAAHC has been performing, and it is likely that a FASC would need member agency participation as well. Brown Act concerns regarding existing committees or work groups A separate but related issue is where a quorum of the Board or Executive Committee forms in an existing RWA committee or work group. The RWA has a number of existing committees or work groups that are made up mostly of member agency staff, and in some cases, a handful of Board members. Examples include the Regulatory and Advocacy Program (RAP) committee, the Regional Water Efficiency Program Advisory Committee (RWEPAC) or the Water Bank Committee. Inconsistency with the Brown Act occurs when a quorum of the Board or the Executive Committee forms within one of these committees. To ensure compliance with the Brown Act, RWA Counsel has prepared the attached guidance entitled “Brown Act Concerns and Principles for Legislative and Other Coordination Meetings.”

Page 125: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

STAFF RECOMMENDATION:

Discussion: Jim Peifer, Executive Director

Action: Determine the structure of RWA Federal Affairs Committee

Page 126: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 7: LEGISLATIVE AND REGULATORY UPDATE BACKGROUND: The Assembly reconvened on May 4th from a six week recess due to the COVID-19 emergency. The Senate will reconvene on May 11th from a seven week recess. Both houses have significantly limited the number of bills that are being heard in policy committees. There is no hard and fast rule as to how the number of bills have been reduced, but in general only bills that address either the immediate public health or economic crisis caused by COVID-19 or bills that address housing/homelessness, wildfire, or climate change are moving forward. The full budget picture remains unclear, and some bills may continue to move through their house of origin, but ultimately the state of the budget will likely restrict the number of bills that will pass the Legislature. For additional details on Legislation please see the attached memo. The Administration is on track to submit a May budget revision on May 14th. This will be the first step in several toward addressing the state’s fiscal condition. The Legislative analysis office has initially estimated that the state budget will experience a $35 billion short fall. That would represent an approximately 25% reduction in the state budget over the 2019-2020 budget. The next step in the budget process will be the constitutional requirement for the Legislature to pass a budget by June 15 th. That may be something of a pro forma action as it is expected that whatever budget is passed by June 15th will be revised in August prior to the Legislative session concluding. The reason for that is there will be much more information about the status of the budget and the Legislature has the ability to revise the budget. The Regulatory process has been much less disrupted by the COVID-19 emergency. The Water Board and DWR have continued to meet and have workshops. Since the crisis began the Water Board has moved forward with monthly water use reporting requirements, taken several steps toward deploying SB 200 safe drinking water funds, released a draft economic feasibility analysis on an MCL for Hexavalent Chromium VI, moved forward with water loss requirements, and developed guidelines for required by the Governors executive order on water service requirements for the duration of the crisis. For additional details on regulatory actions please see the attached memo.

Presentation: Ryan Ojakian, Legislative and Regulatory Affairs Manager

Page 127: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

1

MEMO

Date: May 7, 2020

To: Regional Water Authority Board

From: Ryan Ojakian, Legislative and Regulatory Affairs Manager, Regional Water Authority

Re: Legislative and Regulatory Affairs Program

Legislation- The COVID-19 crisis has dramatically altered the legislative process in 2020. These

changes have come both in the form of process and due to policy and budgetary consideration.

Prior to and in the early phases of the crisis, the RWA evaluated 15 bills to take a position. At

the time of this writing it is unknown what will happen with all of those bills. Three of the bills

are confirmed to be moving forward, and two are confirmed to not be moving forward. Of the

remaining 10 bills whose action is unknown it is more likely than not that they will not be

moving forward. RWA has taken the following positions on the 3 bills that are confirmed to be

moving forward:

AB 2296 (Quirk) - Establishes a fund stabilization program for local primacy agencies. This bill is

identical to the final version of AB 402 (Quirk, 2019) which RWA went neutral on. Position-

Neutral

AB 2560 (Quirk) - Establishes a process that the Water Board must follow for the creation or

revision of Response Levels (RL) and Notification Levels (NL). Position- Support

SB 1380 (Moorlach) - Address legal action on the ability of water agencies to charge property

related fees for fire hydrants. Position- Support

From a process standpoint it is not yet clear how legislation will be progressing in the

Legislature. The Assembly and Senate have not yet reconciled differences in their respective

legislative calendars. The Assembly reconvened on May 4th and will be hearing a reduced

number of bills in policy committees through May 21st. Several bills were amended the week of

May 4th, there appears to be a legislative self-imposed requirement to limit bills to only issues

related to the economic or health issues resulting from COVID-19, housing/homelessness

issues, wildfire, and climate change. There is no clear definition of what constitutes meeting

those issues. There remains a possibility that the legislature will consider funding water

resources as a means to address economic issues from the COVID-19 crisis.

Page 128: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2

Regulation - After a brief interruption and with some timelines being pushed back a few weeks

the regulatory process has moved to a virtual setting. Of those processes currently underway

the Water Board is moving forward in several ways that are likely to be of significant interest:

Safe Drinking Water - The Water Board moved to adopt a policy for developing an expenditure

plan for the safe drinking water fund that are part of SB 200. The next step will be the

development of a first year expenditure plan.

Economic Feasibility of an MCL for Hexavalent Chromium VI - The Water Board issued a white

paper discussion on the economic feasibility analysis in consideration of a Hexavalent

Chromium VI MCL. This appears to be a first step in the development of a new MCL for

Hexavalent Chromium VI. The economic feasibility applied in the process likely has implications

for economic feasibility of all future MCL’s.

Water Board COVID-19 Guidelines and Best Practices for Water and Wastewater Systems -

The Water Board has issued Guidelines for best practices for water and wastewater systems.

For more information, please see https://www.waterboards.ca.gov/resources/covid-

19_updates/docs/eo_implementation_guidelines_04302020.pdf

Of particular note the Water Board is asking for voluntary reporting in relation to system information on COVID-19 specific policies, on disconnection policies, on temporarily halting disconnections due to non-payment, time it takes a water system to reconnect a residential service after shutoff, and how many residential shutoffs still need to be reconnected.

Page 129: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 8: WATER LOSS REGULATION UPDATE

BACKGROUND:

The State Water Board released an updated draft water loss regulation proposal, economic model, regulation timeline, related questionnaires, off ramp provision, and volumetric water loss standards for each urban retail water supplier on May 24, 2020. The volumetric water loss standards for suppliers, when adopted, will become part of the implementation of Senate Bill 555, Senate Bill 606 and Assembly Bill 1668. The Memo below provides basic information on the updated draft water loss regulation documents and process and can be shared in any RWA member agency Board or staff communication as desired. The State Water Board will host a public webinar on May 13, 2020 from 10:00 a.m. -

2:30 p.m. to receive feedback and comments on the updated draft regulation materials.

RWA will be providing comments at the webinar on behalf of the region and has

coordinated comment responses with ACWA, CA NV AWWA, and CMUA. Additionally,

RWA will be participating on the following coordination calls:

• CA NV AWWA Water Loss Call: May 5th 11 a.m.-12 p.m. (Amy is committee chair)

• ACWA Water Loss Call: May 7th 11 a.m.-12:30 p.m. (Amy is the Water Loss lead)

• CMUA Water Loss Call: May 8th 1 p.m.- 2 p.m. Details on the May 13th meeting and all regulation related documents can be found here: https://www.waterboards.ca.gov/water_issues/programs/conservation_portal/water_loss_control.html In addition to the webinar, water suppliers can submit written comments to the State

Water Board regarding the draft water loss regulation materials until May 26, 2020 at

noon. Comments may be submitted electronically in PDF format to Ms. Jeanine

Townsend, Clerk of the Board at: [email protected]. Please

indicate in the email subject line: “Comment Letter – Water Loss Regulation Webinar.”

RWA will be submitting written comments.

RWA highly encourages all retail water supplier member agencies to review the

released regulation documents (linked above) with close attention to your agency's

2028 supplier water loss target/standard. While these targets are DRAFT and rely on a

variety of default values in the economic model that can be changed with individual

supplier data, the current supplier water loss targets for our region’s 19 urban retail

suppliers represent a wide range of reductions (0%-94%) when comparing a three year

average (2016-2018) of gallons (of water loss) per connection per day baseline and the

required 2028 target. See Table 1 below for more details. The evidence of such a

Page 130: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

wide range of targets, even when based on default data, causes concern for the overall

technical performance of the economic model itself. It is important to gather our

feedback as individual agencies and as a group to publicly communicate any concerns

regarding this regulation within the overarching context of maintaining reliable,

sustainable and affordable water supplies in this region.

RWA staff has also coordinated a call on May 6th to discuss the regulation with RWA

agency water efficiency staff, organized through the Regional Water Efficiency Program.

RWA staff are also reaching out to RWA member water loss technical staff to better

understand the draft regulation in terms of ease of implementation, feasibility, and cost

implications.

Looking forward, the comment period (pre-rulemaking) will last until May 26th at noon

when written comments are due to the State Water Board. The formal rulemaking

process is expected to start June 1, 2020 with potential adoption of a final water loss

regulation in November 2020.

Presentation and Discussion: Amy Talbot, Senior Project Manager

Page 131: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

MEMO

Date: May 7, 2020

To: Regional Water Authority Board

From: Amy Talbot, Senior Project Manager, Regional Water Authority

Re: State Water Board Draft Water Supplier Water Loss Regulation

_____________________________________________________________________________________

The State Water Board released an updated draft water loss regulation proposal, economic model, regulation timeline, related questionnaires, off ramp provision, and volumetric water loss standards for each urban retail water supplier on May 24, 2020. The volumetric water loss standards for suppliers, when adopted, will become part of the implementation of Senate Bill 555, Senate Bill 606 and Assembly Bill 1668. All draft regulation related materials can be found here: https://www.waterboards.ca.gov/water_issues/programs/conservation_portal/water_loss_control.html The State Water Board will host a public webinar on May 13, 2020 from 10:00 a.m. -2:30 p.m. to receive feedback and comments on the updated draft regulation and standards. In addition to the webinar, water suppliers can submit written comments to the State Water Board regarding the draft water loss regulation materials until May 26, 2020 at noon. Comments may be submitted electronically in PDF format to Ms. Jeanine Townsend, Clerk of the Board at: [email protected]. Please indicate in the email subject line: “Comment Letter – Water Loss Regulation Webinar.” Draft Water Loss Regulation Summary:

• Compliance with individual supplier volumetric standards based on the economic model for leak detection and repair actions must be achieved by 2028. Table 1 below includes the standards for all applicable suppliers/systems in the Sacramento region. The standards are based on water loss in gallons per connection per day.

• Post 2028 compliance with volumetric standards will be on a three-year average basis with an allowed variation of 5 gallons per connection per day over three years.

• Supplier compliance includes responses to 3 questionnaires on the following topics: asset management, apparent loss and pressure management in 2022, 2024, and 2027.

• The off-ramp process for suppliers with low real water loss and high data quality is included in the draft regulation as a compliance option for qualifying suppliers.

• The adjustment process for suppliers to include changes to underlying supplier data in the economic model must be complete by July 1, 2022.

• Suppliers must include the water loss volumetric standard in their Senate Bill 606 and Assembly Bill 1668 supplier water budget targets starting in 2024.

The comment period (pre-rulemaking) will last until May 26, 2020 at noon, when written comments are

due to the State Water Board. The formal rulemaking process is expected to start June 1, 2020 with

potential adoption of a final water loss regulation in November 2020.

Page 132: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Table 1: Retail Supplier/System 2028 Water Loss Standards in Gallons per Connection per day

Real loss

Three-year average

(2016 to 2018)

Real loss

2028 volumetric

standard

Gallons per

connection per day

Gallons per

connection per day

California American Water Company-Sacramento District-(Antelope) 19.4 14.5 25%

California American Water Company-Sacramento District-(Lincoln Oaks) 5.6 5.6 0%

California American Water Company-Sacramento District-(Parkway) 25.3 13.9 45%

California American Water Company-Sacramento

District-(Surburban-Rosemont)

29.4 17.1 42%

Carmichael Water District 36.3 15.2 58%

Citrus Heights Water District 15.3 15.3 0%

El Dorado Irrigation District 83.2 38.0 54%

Elk Grove Water District 15.9 15.9 0%

Fair Oaks Water District 23.3 18.7 20%

Folsom, City Of 133.3 16.5 88%

Golden State Water Company-Cordova 67.3 12.1 82%

Lincoln, City Of 35.2 22.1 37%

Orangevale Water Company 29.6 16.0 46%

Placer County Water Agency(Auburn-Bownman) 56.9 19.1 66%

Placer County Water Agency(Foothill-Sunset) 47.0 19.3 59%

Rio Linda-Elverta Community Water District 37.6 12.3 67%

Roseville, City Of 41.0 21.2 48%

Sacramento, City Of 38.2 12.2 68%

Sacramento County Water Agency 47.1 15.8 66%

Sacramento Suburban Water District 22.1 15.0 32%

San Juan Water District 77.1 18.8 76%

West Sacramento, City Of 236.0 12.8 95%

Yuba City, City of 35.8 13.5 62%

Average 50.3 16.6 49%

Retail Supplier/SystemPercent

Reduction

Page 133: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Water LossMay 14, 2020

Page 134: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Water Loss Regulation Overview

BeWaterSmart.info

• Senate Bill 555

– Validated AWWA Water Loss Audits

– Performance Standard

• Senate Bill 606/Assembly Bill 1668

– Water Loss is part of each agency’s water budget

• Reporting

– Starts in 2023 for 606/1668

• Enforcement begins in 2024, fines in 2027

– Already started for 555

• Additional water loss standard reporting starts in 2024

Page 135: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Regulation Timeline

BeWaterSmart.info

• Comment period - now until May 26th

• SWB has a chance to make revisions based on comments

• Formal rulemaking begins - June 2020

• What happens during formal rulemaking?

• Expected adoption - November 2020

I

Page 136: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Major Components

BeWaterSmart.info

• Economic Model/Supplier specific targets

• Questionnaires

– Apparent Loss (meter testing)

– Pressure Management

– Asset Management (pipe replacement)

• Off ramps for low loss/high data quality agencies

• Adjustments until 2022

• Compliance Range starts in 2028

– 5 gallons per connection per day

Page 137: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Major Concerns

BeWaterSmart.info

• Technical and feasibility issues

• Uncertainty in the economic functionality of the model

• Only accounts for leak detection and repair costs

• Defaults are not representative, hand selected

• Can agencies provide their own data?

• Off ramps not viable option

• Additional time for adjustments

• Questionnaires=future regulation?

Page 138: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Next Steps

BeWaterSmart.info

• Each agency should review the docs and model

– Will this work? Why? Why not?

• Submit comments! Deadline is May 26th @ noon

– Be specific to your agency

• RWA is submitting comments

• RWA is coordinating with CA NV AWWA, ACWA, and CMUA

• Just the beginning…

– Formal rule making begins in June

– More opportunities to comment and influence the process

Page 139: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 9: EXECUTIVE DIRECTOR’S REPORT

Page 140: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

-1-

MAY 14, 2020 TO: REGIONAL WATER AUTHORITY BOARD FROM: JIM PEIFER RE: EXECUTIVE DIRECTOR’S REPORT a. Grants Update - The California Department of Water Resources (DWR) has released

draft funding recommendations for the Proposition 1 Integrated Regional Water Management Implementation Grant Program in the Sacramento River Funding Area. The RWA suite of projects is being recommended for $7.5 million in funding. Comments are being accepted on the draft recommendations until May 20th. DWR has not yet released results for the San Joaquin River Funding Area. RWA has an application in that region for a single project seeking $1 million in grant funding.

b. Sacramento Regional Water Bank – The Governor has sent a letter to the Secretary

of the Interior requesting federal support for the Water Bank. A copy of the letter is attached.

c. Executive Order N-42-20 – The Governor issued an Executive Order N-42-20 (EO) on

April 2, 2020 which required water systems to not discontinue service for non-payment under certain circumstances. The EO requires service to be resumed for any residential service that have been discontinued since March 4, 2020. The RWA issued a press release in response to the order (copy attached.)

The State Water Resources Control Board has issued guidelines asking for voluntary reporting on shutoffs, missed payments, payment plans and reduced revenues. A copy of the guidelines is attached.

d. Water Forum Negotiations – The Water Forum has its initial negotiating steering

committee (NSC) on March 14th. The primary steering committee members include Paul Shubert (Golden State Water Company), Dan York (Sacramento Suburban Water District), Darin Reintjes (Placer County Water Agency), Greg Zlotnick (San Juan Water District) and Jim Peifer (RWA) for the water caucus. Public caucus members include Kerry Schmitz (Sacramento County Water Agency) and Bill Busath (City of Sacramento).

The following brief summary of the meeting is as follows:

1. Launched the Negotiating Steering Committee (NSC), a cross-caucus body that

will spend the next 18 months shaping the Water Forum’s effort to renegotiate and extend its existing Agreement.

Page 141: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

-2-

2. Provided an overview of principles that support effective negotiations, as well as confirming Environmental, Water and Public caucuses interests in developing and sharing interest statements with each other.

3. Reviewed and provided feedback on the strawman Terms of Reference (TOR) drafted by the Consensus Building Institute (CBI). CBI is to update the TOR for discussion at the next NSC meeting.

4. Opted to defer establishing any topic-specific working groups in the immediate near-term pending (1) sharing of caucus interest statements, and (2) considering alternative ways to organize topics for discussion.

5. Agreed to a monthly meeting schedule for the remainder of the calendar year.

The next NSC meeting is scheduled for May 21. The Water Caucus and Public Caucuses are currently developing an interests statement to present to the Environmental Caucus.

e. Strategic Plan – The next strategic plan workshops are scheduled for June 19, 2020 at

9:00 am and June 26, 2020 at 9:00 am. The workshop will focus on objectives. f. Financial Reports – Financial reports through March 31, 2020 are attached.

Page 142: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Bui lding Al l iances in Nor thern Cal i fornia

MISSIONTo serve and represent regional water supply interests and assist Regional Water Authority

members with protecting and enhancing the reliability, availability, affordability

and quality of water resources.

May 2020

Keeping the Water Flowing During the COVID-19 EmergencyAs the COVID-19 pandemic continues to bring extraordinary change to the world, local water providers are continuing their essential work to keep safe, reliable water flowing while also protecting the health and safety of their employees.

Some of the actions taken by RWA Members in the past several weeks have included:

n Implementing pandemic emergency operations plans, including identifying minimum staffing levels, critical positions, business continuity plans, and available redundancy.

n Confirming mutual aid agreements with other water providers, as well as reaching out to smaller and neighboring systems to offer assistance, if needed.

n Providing relief for customers experiencing financial hardship because of COVID-19, such as suspending disconnections for nonpayment, restoring service to customers recently disconnected for nonpayment, and waiving penalties for late payments.

n Ensuring adequate supplies of disinfection chemicals and checking in with vendors on potential disruption to deliveries.

n Closing in-person offices and helping customers via phone and email.

n Asking staff to telecommute when possible and taking precautions such as social distancing when in the office.

n Using technology such as conference calls and video conferencing for staff and board meetings.

n Protecting field staff by initiating staggered and rotating shifts, using social distancing (one person per vehicle), asking crews to work from their vehicles, and allowing staff to take utility vehicles home (rather than come into the office).

n Making sure staff members have proper identification and authorization to be traveling to and from work.

n Taking steps to support employees through flexible employment policies that allow time off to care for a sick family member or children at home due to school closures.

n Providing support to local businesses. One water provider is supporting local restaurants by sharing costs with on-site staff to order food periodically.

“The overall outlook among local water providers is that they are in this for the long haul,” said RWA Executive Director Jim Peifer. As Roseville’s Assistant Environmental Utilities Director Sean Bigley said recently, “We’re treating this as a marathon. Job number one is to stay healthy because we’ll need to keep at this for some time.”

RWA Operations and Meetings During the

EmergencyFollowing the statewide stay-at-home order, all RWA employees are working remotely and available by e-mail or cell phone during the COVID-19 emergency.

RWA Board and Executive Committee meetings are scheduled to be held via teleconference or webinar at their regularly scheduled time until further notice. Board meetings occur on the second Thursday of every-other month at 9 a.m. Executive Committee meetings are held monthly, beginning at 8:30 a.m. on the fourth Wednesday.

You can find meeting dates, times, and access information at rwah2o.org.

Page 143: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

RWA has developed a new Tool Kit on Dropbox as a resource for members looking for tools and information related to COVID-19. The Tool Kit includes sample emergency response plans, resources and tips for hosting virtual meetings, COVID-19 key messages and fact sheets (in both English and Spanish), links to online resources, and more.

Also included in the Tool Kit are graphics developed by RWA for new Facebook advertising launched in March to assure the public about the safety and reliability of local water supplies.

The Tool Kit will be updated throughout the evolving emergency and can be accessed at https://tinyurl.com/RWATK.

The Sacramento Regional Water Bank in March earned Gov. Gavin Newsom’s endorsement as a statewide water storage project that should be eligible for funding under the 2016 Water Infrastructure Improvements for the Nation Act (WIIN Act). The act provides federal grant funding for projects that promote water storage and supply, improve waterways, and advance drinking water infrastructure.

In the letter to Department of Interior Secretary David Bernhardt, Gov. Newsom states that, “Projects like the Sacramento Regional Water

Bank, which aim to bolster resiliency by expanding conjunctive use capabilities to support sustainable groundwater management, are an important component of the state’s innovative efforts to build a more resilient sustainable water system in the future.”

The letter was critical for the Water Bank to be eligible to pursue possible WIIN Act funding, which requires both an official request by the Governor and determination of consistency with Proposition 1 (the Water Quality, Supply and Infrastructure Improvement Act) by the California Water Commission, both of which are now in hand.

The next step in the process to pursue WIIN Act or other possible future federal opportunities is to complete a feasibility determination. RWA is working with U.S. Bureau of Reclamation to identify the effort to make such a determination.

In February, RWA hosted the first of several workshops as part of a comprehensive update to its 2013 Strategic Plan, which will guide the organization through 2025.

The workshop included a presentation on survey results, which found that RWA members are aligned in several areas, including the desire for additional outreach, involvement by the full membership in the Water Bank, improved communication, and need to identify grants for smaller agencies. The survey also identified the highest-priority issues for RWA, including education, communication, transparency, cost of water, water efficiency, and advocacy. During the workshop, participants also held in-depth discussions about potential changes to RWA’s mission, vision, values, and goals.

While scheduling of a second workshop is pending as we adapt to the COVID-19 emergency, RWA staff is continuing to move the strategic planning process forward by incorporating participant feedback into the mission, vision, values and goals and working to define objectives to support the goals for consideration during the next workshop.

The RWA Executive Committee is guiding the plan update, including setting a schedule and a process for gathering input from members and stakeholders, with assistance from facilitator Ellen Cross of Strategy Driver, Inc.

Water Bank Gains Governor’s Endorsement, Federal Funding Eligibility

RWA Strategic Plan 2025+ February Workshop Explores Mission, Vision, Values, and Goals

New COVID-19 Tool Kit for RWA Members

Page 144: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

ROSEVILLE

ROCKLIN

GRANITE BAY

RIO LINDA

SACRAMENTOSACRAMENTO RIVER AMERICAN RIVER

CITRUS HEIGHTS

FAIR OAKS

FOLSOM

River Arc Project

Most Sacramento-area water agencies rely solely on the American River as their single water source. Given the need to diversify water supplies in the region, a concerted effort is underway to shift a portion of the region’s water demand from the American River to the Sacramento River.

Known as the RiverArc project, this transformative water reliability project includes a new conveyance and water treatment facility using an existing diversion point on the Sacramento River. Once constructed, the project will improve water supply reliability for Sacramento and Placer counties north of the American River.

A mix of existing and new pipelines will distribute the water to most of the Sacramento and West Placer region north of the American River all the way to Granite Bay.

New system will integrate groundwater and surface water supplies for agencies to share across the region.

It enhances and protects groundwater sustainability and capacity through increased opportunities for conjunctive use, the coordinated use of groundwater and surface water, between agencies, and will assist with the full development of the American Basin Water Bank.

Project will offset demands on the American River with the integration of surplus Sacramento River water.

Reduces demands on the American River and Folsom Lake for a healthier environment and allows for lower water temperatures for native species.

Allows the U.S. Bureau of Reclamation to change the operations schedule to accommodate different needs like water temperature, quality and demand, thereby improving the Central Valley Project yield in its entirety.

RiverArc creates added water supply flexibility

After approving $1.1 billion in new funding to help the state cope with the coronavirus pandemic, the California state legislature adjourned for an emergency recess on March 16 with a return date of May 4.

The emergency recess has disrupted the typical legislative calendar, as well as the state budget process. Gov. Newsom recently announced his intention to submit a revised budget plan in May amid conditions that have radically changed since the beginning of the year. The Governor’s January budget and several legislative proposals include a multi-billion dollar bond for the

November 2020 ballot to support climate resiliency. RWA has been working to secure funding language in the bond for the Sacramento Regional Water Bank, RiverArc, and other projects.

In light of the state’s rapidly changing legislative and economic conditions, RWA has shifted to identifying shovel-ready projects that create jobs in anticipation of federal stimulus and possible state stimulus funding becoming available. Because the federal stimulus is emerging first, the RWA Federal Ad Hoc Committee is working with RWA members to compile a list of water infrastructure

projects that could positively contribute to the region’s post-COVID economic recovery and job creation at the local, state, and federal levels. Committee members will be reporting progress in Board Meetings, Executive Committee meetings and writing, as needed.

In addition, RWA is continuing to work on and take positions on legislation in preparation for the legislative process to move quickly. A current list of bills with a formal position, as well as other legislative updates, are available on RWA’s website at rwah2o.org/advocacy.

RWA Shifts Focus to Economic Stimulus Projects Amid Rapidly Changing Conditions

Legislative Update

The RWA Board of Directors at its March 19 meeting approved a new RWA Federal Affairs Platform for the 2020 legislative session and with it a new focus on influencing federal legislation and attracting federal funding for local water projects and initiatives.

The platform outlines RWA’s focus on adapting to the projected impacts of climate change and building resiliency through the Sacramento Regional Water Bank, RiverArc, habitat improvement projects on the lower American River, cold water storage at Folsom Reservoir, forest management for a healthy watershed, and addressing water quality issues such as PFAS contamination. The platform’s approval was the culmination of a months-long exploration of RWA’s potential role in federal affairs through the Federal Ad Hoc

Committee. Chaired by Sean Bigley of the City of Roseville, the committee was charged with considering how a federal affairs program might be structured within the RWA.

The committee ultimately made five recommendations for the Board’s consideration and use during the RWA Strategic Plan Update process. These include recommendations to form a volunteer standing committee that should be evaluated for 12 to 18 months; establish an annual federal policy platform adopted by the RWA Board; play a leadership role in statewide organizations that touch federal affairs; and consider initiating a facilitated effort to strengthen communication with congressional and other agencies.

The Ad Hoc committee is expected to sunset with the final strategic plan update.

RWA Board Adopts Federal Platform for 2020

Page 145: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

5620 Birdcage Street, Suite 180Citrus Heights, CA 95610(916) 967-7692 www.rwah2o.org

Water Efficiency Program News Helping Residents Cope with the COVID-19 Stay-at-Home OrderRWA’s Water Efficiency Program developed several new outreach items and tools to support local residents as they follow the stay-at-home order during the COVID-19 emergency. The program’s new “At-Home Resources” pages posted to BeWaterSmart.info include:

n Information about virtual Water Wise House Calls available from local water providers.

n The Top 3 Most Overlooked Tasks to Tackle Now with the potential to save water, improve homes, and make life easier once things pick up again.

n List of local nurseries that offer curbside pick-up.

n Water-wise activities that kids and caregivers can do together at home.

n Information about online gardening resources and virtual gardening tours and workshops.

You can learn more at bewatersmart.info/at-home-resources-page.

The new “At-Home Resources” pages come in addition to new artwork developed and tested during January focus groups to promote RWA’s planned outreach on checking soil moisture before turning on sprinklers and finding and fixing household leaks. The new artwork has been compiled into a Be Water Smart Tool Kit on Dropbox along with additional resources and tools for Water Efficiency Program participants. Contact Water Efficiency Program Manager Amy Talbot for more information and to access the Tool Kit.

New artwork available on efficient landscape watering and household leaks

0 1 2 3 4 8 910115

DRY WETMOIST

6 7

WATER SAVER

The best path to healthy and happy plants is to deliver the right amount of water. Check the soil with a moisture meter to see if your plants are thirsty.

Get a free moisture meter at BeWaterSmart.info

Moisture Meter

Page 146: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado
Page 147: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado
Page 148: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado
Page 149: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado
Page 150: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

   

  5620 Birdcage Street, Suite 180 Citrus Heights, CA  95610  www.rwah2o.org  

NEWS RELEASE  March 17, 2020      Contact: Jim Peifer, Executive Director     Regional Water Authority 

Cell: (916) 847‐7589  Office: (916) 967‐7692 [email protected] 

  

Sacramento Region Water Quality and Supplies Not Impacted by Coronavirus 

 Sacramento, Calif. – Local water supplies continue to be safe and reliable and are not impacted by the coronavirus. That’s the message from Sacramento‐area water managers amid the growing coronavirus (COVID‐19) pandemic, which has spurred unprecedented national, state and local measures to slow the virus’ transmission.   “It’s important to know that current water treatment methods are effective in killing coronaviruses in drinking water supplies, according to information from the World Health Organization and the U.S. Centers for Disease Control and Prevention, and that local water providers have affirmed water will continue to flow uninterrupted every time you turn on the tap,” said Jim Peifer, Executive Director of the Regional Water Authority (RWA), which represents the interests of the 21 water providers who deliver water to 2 million people in the greater Sacramento region.   “There is no threat to public drinking water supplies and no need to stockpile bottled water,” Peifer added.  Both the World Health Organization (WHO) and the U.S. Centers for Disease Control and Prevention have stated that the COVID‐19 virus has not been detected in drinking water and that conventional water treatment methods that use filtration and disinfection, like those used in the Sacramento region, should remove or inactivate the virus that causes COVID‐19.1  In addition to drawing surface water from lakes and rivers, several water providers within the region  

‐‐MORE—   

                                                            1 For information from the WHO and CDC, please use the following links:  

https://www.who.int/publications‐detail/water‐sanitation‐hygiene‐and‐waste‐management‐for‐covid‐19 

https://www.cdc.gov/coronavirus/2019‐ncov/php/water.html 

Page 151: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

2‐2‐2‐2  also use groundwater. “Groundwater is not a source of COVID‐19,” said RWA’s Rob Swartz, who is certified as a hydrogeologist. “Groundwater also undergoes chlorine disinfection, so those water supplies are safe and plentiful.”  “Clean, reliable water is essential to protecting public health, and water providers take this critical responsibility seriously—every day but especially in an emergency like this,” Peifer said. “Their top priority is to provide this vital service while keeping customers and employees safe.”  Some local water providers are now assisting customers by phone and online only or have suspended in‐person visits such as Water Wise House Calls for the duration of the emergency. Please contact your water provider for details. (If you’re not sure who provides your water, you can find out at BeWaterSmart.info.)  For information about public drinking water supplies: 

Frequently Asked Questions from the U.S. Environmental Protection Agency on Coronavirus and Drinking Water and Wastewater 

 For information about the Coronavirus: 

California Department of Public Health ‐ COVID‐19  Center for Disease Control ‐ COVID‐19  What to do if you become sick with COVID‐19 

 The Regional Water Authority (RWA) is a joint powers authority representing 21 water providers serving 2 million people in the greater Sacramento region. Formed in 2001, its primary mission is to help its members protect and enhance the reliability, availability, affordability and quality of water resources. Learn more at rwah2o.org.  

### 

Page 152: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Implementation of Executive Order N-42-20: Guidelines and Best Practices for Water and Wastewater

Systems

APRIL 30, 2020

On April 2, 2020, the Governor issued Executive Order (EO) N-42-20, which prohibits water systems from discontinuing residential water service and water service to small businesses in a critical infrastructure sector. The EO also has the following directive in provision 5: The State Water Resources Control Board shall identify best practices, guidelines, or both to be implemented during the COVID-19 emergency (i) to address non-payment or reduce payments, (ii) to promote and to ensure continuity of service by water systems and wastewater systems, and (iii) to provide measures such as the sharing of supplies, equipment and staffing to relieve water systems under financial distress. The State Water Board has developed the following guidelines and best practices for water systems to implement during the COVID-19 emergency. While these guidelines may be used by both public and private water systems to guide their actions through this emergency, they do not override any directive, decision, or tariff rule issued and approved by the California Public Utilities Commission that pertain to water systems under their jurisdiction. This document may be updated and modified as conditions evolve.

Best Practices for Water Systems to Address Non-Payment or Reduced Payments

· Communication and Outreach o Inform all customers about the prohibition on shutoffs, re-connection

options and timeline, and bill payment options, and which options apply specifically to residential and critical infrastructure small business customers.1

1 See https://www.sba.gov/page/coronavirus-covid-19-small-business-guidance-loan-resources. Also, see https://covid19.ca.gov/img/EssentialCriticalInfrastructureWorkers.pdf for a list of critical infrastructure workers in California. If you are unsure about whether a business customer meets the definition, please contact that customer to inquire about their functions and services.

Page 153: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

- 2 -

o Communication materials should be provided in the languages spoken within the service area.2

o Use applicable communication methods, including: § Email and phone calls § Bill inserts § Website § Traditional and social media § Doorhangers § Communications from local elected and public health officials

o Respond promptly to shutoff and re-connection reports filed through https://watershut-off.covid19.ca.gov/

o Report on the status of specific customer protections at https://swb-orpp-conservation.shinyapps.io/Shutoffs_Lookup/

· Restoration of Service o Identify all residential and small business critical infrastructure

business accounts currently shut off and develop and make public a timeline for restoring service to all those accounts. § Assume residences where service was discontinued are

occupied unless vacancy has been otherwise verified. § Under EO N-42-20, water systems are legally obligated to

restore service to occupied residences where service was discontinued for nonpayment since March 4, 2020.

o Consider waiving re-connection fees. § Water systems that elect not to waive re-connection fees must

comply with the fee limits established by the Water Shutoff Protection Act.

§ Water systems that elect not to waive re-connection fees should consider offering payment plans for the fee instead of requiring a full payment at the time of re-connection.

o When restoring water to buildings, work with owners to follow appropriate guidelines for flushing and testing prior to habitation and usage. § Guidance is available at:

https://www.waterboards.ca.gov/drinking_water/certlic/drinkingwater/covid-19.html

· Payment Options o Offer residential, critical infrastructure small business customers, and

other non-residential customers experiencing severe financial hardship the ability to make partial payments for the duration of the COVID-19 emergency.

2 Water suppliers should follow the requirements of the Water Shutoff Protection Act for determining which languages to use for customer communications.

Page 154: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

- 3 -

o Develop payment plans for delinquent bills. § Payment plans should be tailored to the level of outstanding

debt and the customer’s ability to pay. § Payment plans should allow for repayment over at least 12

months for customers with significant debt and reduced income. § Consider waiving late payment fees.

o Water systems must comply with the requirements of the Water Shutoff Protection Act for low-income households. The State Water Board has a Frequently Asked Questions document about the Water Shutoff Protection Act available on its website.

· Additional Best Practices o Track the following:

§ Total dollar amount of nonpayment by month (or by billing period)

§ Number of residential customers making partial payments § Number of residential customers granted alternate payment

plans § Number of residential customers making no payments § Number of critical infrastructure small business customers

making partial or no payments o Use reserve funds as needed to cover revenue losses. o Identify and implement methods to expand and augment existing rate

assistance programs, including: § Broader eligibility criteria § Higher benefit levels § Enhanced budgetary resources

Best Practices to Promote and Ensure Continuity of Service by Water and Wastewater Systems

· Continue Monitoring and Testing o Any water system that anticipates not being able to complete all required

monitoring and testing should notify their Division of Drinking Water District Office immediately.

o Water systems should routinely check with their testing laboratory to assure continued service. In the event of service disruption visit the Environmental Laboratory Accreditation Program (ELAP) ELAP COVID-19 website to find labs that are open and accepting monitoring samples. § ELAP staff are available to support water systems and labs with

questions or concerns. o Water systems should maintain cross-connection control programs with

some modifications.

Page 155: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

- 4 -

§ Guidance is available at: https://www.waterboards.ca.gov/drinking_water/certlic/drinkingwater/covid-19.html

· Delayed Activities o In order to allow water systems to focus their workforce on service

provision, the following reporting and regulatory requirements have been delayed or may be performed later in the regulatory period. § Extension of the Electronic Annual Report submission deadline § Extended PFAS testing order delayed § Lead and copper sampling may be performed towards end of

regulatory period.

· Stay Informed and Utilize Resources o Water systems should monitor information from state and federal health

officials, including the California Department of Public Health, and the Centers for Disease Control.

o Water and wastewater systems should also identify resources available through California Water/Wastewater Response Network (http://calwarn.org), the Office of Emergency Services, and the US Environmental Protection Agency

· Communicate with Customers o Wastewater systems should continue to communicate the need for people

to only flush toilet paper § The State Water Board issued a news advisory that can be used as

a resource o Water systems that meet drinking water standards should continue to

communicate that tap water is safe to drink o Wastewater systems should continue to communicate that treatment

processes remove COVID-19 from sewage.

Measures Such as Sharing Supplies, Equipment and Staffing to Relieve Water Systems Under Financial Distress

· Small water systems may be eligible for operator assistance through the State Water Board’s technical assistance program. Systems in need of operator assistance should contact their Division of Drinking Water District Office.

· Water and wastewater systems should work through their local Emergency Operation Center and CalWARN to share operators, supplies, and equipment where needed.

Page 156: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

- 5 -

A Note on Financial Assistance: The State Water Board, in coordination with the Office of Emergency Services, is evaluating options for supporting small water systems experiencing severe financial distress to support continued operations. If financial resources are made available, the State Water Board will promptly communicate with water and wastewater systems.

Guidelines for Communicating with the State Water Board

· Water systems should provide information and updates on their COVID-19 responses at: https://swb-orpp-conservation.shinyapps.io/Shutoffs_Lookup/

· Water systems that anticipate critical shortages of personnel, supplies, or revenues should contact their Division of Drinking Water District Office: https://www.waterboards.ca.gov/drinking_water/programs/documents/ddwem/DDWdistrictofficesmap.pdf

· Water systems that have questions or concerns about responsibilities to customers, including responding to reports filed at: https://watershut-off.covid19.ca.gov/ should send an email to: [email protected]

Page 157: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

REGIONAL WATER AUTHORITY

Income Statement

Year-to-Date Performance, March 2020 Consolidated by account

9 Months Ended

March 31, 2020 Annual

Budget % Used

REVENUES

Annual Assessments 943,264.00 943,300.00 100.0 %

Affiliate Members Annual 7,500.00 7,900.00 94.9 %

Associate Membership Annual 54,899.00 54,900.00 100.0 %

SGA Service Agreement Fees 409,334.51 592,300.00 69.1 %

OPEB 16,526.46 0.00

Program Revenues 546,511.50 0.00

Holiday Social Revenue 7,000.00 8,000.00 87.5 %

Miscellaneous Revenue 77.64 0.00

State Revenues 2,882,204.33 0.00

WEP Category 1 Revenues 446,916.00 453,000.00 98.7 %

Landscape Workshop 2,470.00 0.00

2014 WEP Drought State Revenues 9,916.33 0.00

Cash Discounts 411.22 0.00

WEP Category 2 Revenues 107,972.83 0.00

Interest on S/T Investments 46,043.50 30,700.00 150.0 %

TOTAL REVENUES 5,481,047.32 2,090,100.00 262.2 %

TOTAL REVENUE 5,481,047.32 2,090,100.00 262.2 %

GROSS PROFIT 5,481,047.32 2,090,100.00 262.2 %

OPERATING EXPENDITURES

Staff Expenses

General Salaries 665,721.51 974,000.00 68.3 %

RWA Administrative Overhead 116,846.78 0.00

WEP Administrative Overhead 0.00 60,000.00

Benefits/Taxes 286,766.63 405,600.00 70.7 %

Travel / Meals 23,544.50 30,000.00 78.5 %

Professional Development 1,003.00 7,000.00 14.3 %

TOTAL Staff Expenses 1,093,882.42 1,476,600.00 74.1 %

Office Expenses

Rent & Utilities 25,295.42 37,683.00 67.1 %

Insurance 37,935.76 33,833.00 112.1 %

Office Maintenance 0.00 600.00

Telephone 8,269.87 15,050.00 54.9 %

YTD Variance Performance Income Statement Page 1

REGIONAL WATER AUTHORITY

Page 158: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

9 Months Ended

March 31, 2020 Annual

Budget % Used

Dues and Subscription 13,314.48 11,600.00 114.8 %

Printing & Supplies 9,798.74 24,734.00 39.6 %

Postage 2,605.66 3,383.00 77.0 %

Meetings 13,228.18 13,400.00 98.7 %

Computer Equipment/Support 8,158.77 26,483.00 30.8 %

TOTAL Office Expenses 118,606.88 166,766.00 71.1 %

Office Furniture & Equipment

Office Furniture 536.00 2,900.00 18.5 %

Office Move 3,998.75 12,100.00 33.0 %

TOTAL Office Furniture & Equipment 4,534.75 15,000.00 30.2 %

Professional Fees

ADP / Banking Charges 1,848.86 2,801.00 66.0 %

Audit Fees 48,393.75 32,083.00 150.8 %

Legal Fees 46,503.46 52,500.00 88.6 %

GASB 68 reporting fee 350.00 0.00

Consulting Expenses - General 197,331.16 300,400.00 65.7 %

Powerhouse Science Center Payments 25,000.00 25,000.00 100.0 %

TOTAL Professional Fees 319,427.23 412,784.00

Program Fees

Grant Distribution 2,808,178.01 0.00

Consulting Expenses 108,400.40 0.00

Direct Expenses 228.40 0.00

TOTAL Program Fees 2,916,806.81 0.00

WEP Program Management

Legal Fees 12,775.00 4,000.00 319.4 %

Consulting Expenses 25,620.00 50,000.00 51.2 %

Public Relations 10.77 400.00 2.7 %

Dues and Subscription 1,425.00 2,000.00 71.3 %

Telephone - WEP only 90.99 1,000.00 9.1 %

WEP Meetings 4,020.49 5,500.00 73.1 %

Travel / Meals 8,243.67 6,000.00 137.4 %

Printing 238.51 2,000.00 11.9 %

TOTAL WEP Program Management 52,424.43 70,900.00 73.9 %

WEP Program Implementation

Public Outreach 73,328.74 107,000.00 68.5 %

Gardensoft Gallery 5,833.33 5,000.00 116.7 %

Web/Media Purchases 44,457.20 78,000.00 57.0 %

River Cats 21,000.00 15,000.00 140.0 %

School Education General 1,955.00 14,000.00 14.0 %

Project WET 0.00 1,000.00

Landscape Education Partnerships 1,500.00 4,000.00 37.5 %

Landscape Training 6,230.13 16,000.00 38.9 %

TOTAL WEP Program Implementation 154,304.40 240,000.00 64.3 %

YTD Variance Performance Income Statement Page 2

REGIONAL WATER AUTHORITY

Page 159: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

9 Months Ended

March 31, 2020 Annual

Budget

WEP Program Management - Category 2

SRCSD Incentives Payments to Suppliers 66,965.89 0.00

TOTAL WEP Program Management - Category 2 66,965.89 0.00

TOTAL OPERATING EXPENDITURES 4,726,952.81 2,382,050.00

OPERATING INCOME (LOSS) 754,094.51 (291,950.00)

NET OPERATING INCOME (LOSS) 754,094.51 (291,950.00)

NET INCOME (LOSS) NET OF PROGRAM 754,094.51 (291,950.00)

5/3/2020 5:06:31 PM YTD Variance Performance Income Statement Page 3

REGIONAL WATER AUTHORITY

Page 160: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Local Agency Investment Fund P.O. Box 942809Sacramento, CA 94209-0001(916) 653-3001

May 03, 2020

LAIF HomePMIA Average Monthly Yields

REGIONAL WATER AUTHORITY

TREASURER 5620 BIRDCAGE STREET, SUITE 180 CITRUS HEIGHTS, CA 95610

Account Number: 90-34-019

March 2020 Statement

Tran Type Definitions

Effective Date

Transaction Date

Tran Type

Confirm Number

Web Confirm Number Authorized Caller Amount

3/3/2020 3/3/2020 RW 1633264 1594993 JOSETTE REINA-LUKEN -100,000.00

3/25/2020 4/23/2020 QRDA 1639888 N/A SYSTEM -0.05

Account Summary

Total Deposit: -0.05 Beginning Balance: 2,877,073.92

Total Withdrawal: -100,000.00 Ending Balance: 2,777,073.87

Page 161: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Get Account Data

My Accounts

As of the financial markets most recent close of business (04/30/2020), the total value of your account(s) is $1,200,710.16.

Website Contact

Contributions to the CERBT AND CEPPT :

Contributions may be submitted using three different transmittal methods:

◾ Electronic Funds Transfer by Wire Transfer

◾ Electronic Funds Transfer by ACH Credit Method

◾ Check

When submitting a contribution, a Contribution Form by transmittal type must be submitted to ensure proper crediting to your OPEB or Pension Contribution Prefunding Account. To obtain a contribution form by the transmittal type, please email [email protected] or [email protected] and a team member will be happy to email you the appropriate form.

Please note: Contributions by Wire Transfer or ACH Credit Method in the amount of $5 million or greater require 72 hour notice prior to sending the contribution.

Disbursements from the CERBT and CEPPT:

All requests for disbursements must be in writing using the CERBT Disbursement Request Form or CEPPT Disbursement Request Form and must include a certification that the monies will be used for the purposes of the Prefunding Plan. The requests must be signed by an individual serving in the position authorized by the employer to request disbursements from the Trust(s).

Please note: Disbursements $10,000 or greater require two signatures.

Please email:[email protected] [email protected] to obtain the Disbursement Request Form(s).

Upon completion of the Disbursement Request form, please mail the original to the following address:

CalPERSCERBT/CEPPTP.O. Box 1494Sacramento, CA 95812-1494

Please email a completed copy of this form to [email protected] or [email protected] respectively, so that we know to expect the signed hard copy documents in the mail.

CERBT and CEPPT Plan Portal

» [CERBT and CEPPT]: rwah2oorg00

Page 162: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

If any questions arise, please email us at [email protected] and/or [email protected]

Page 163: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

Per California Government Code 6505.5 (e ), RWA reports the following unaudited information:

For the period ending March 2020Cash in checking account: $2,893,995LAIF Balance $2,777,074

For the period of Jan 1 to March 2020Total cash receipts for the period: $2,974,415

Total cash disbursements for the period: $3,086,101

Page 164: REGIONAL WATER AUTHORITY REGULAR MEETING OF THE … · 5/14/2020  · Anne Sanger, Harris, City of Sacramento John Lenahan, Del Paso Manor Water District Michael Raffety, El Dorado

AGENDA ITEM 10: DIRECTORS’ COMMENTS


Recommended