Loading...
HomeMy WebLinkAbout2018-07-18 Finance Corp PacketTruckee Donner Public Utility District Financing corporation 6:00 PM, REGULAR MEETING Wednesday, July 183 2018 or immediately after regularly scheduled meeting of the Truckee Donner Public Utility District Board of Directors) AGENDA 1. Call to order 2. Roll call Directors Joseph R. Aguera Jeff Bender Bob Ellis Tony Laliotis Paul Warmerdam General Manager Michael D. Holley 3. Public Input -This is time set aside for the public to address the Board on any matter not on the agenda. Testimony related to any agendized matter should be addressed at the time that item is considered. (The public may comment on any subject that is not on the agenda. Each speaker will be limited to three (3) minutes, but speaker time may be reduced at the discretion of the Board President if there are a large number of speakers on any give subject.) BUSINESS ITEM 4. Consideration of Accepting the Annual Report and Financial Statements MINUTES 5 . Approval of Minutes for December 6, 2017 ADJOURNMENT The agenda is available for review at the TDPUD administrative office, the District Internet website, and the Truckee branch of the Nevada County Library Posted and mailed on Thursday, July 12, 2018 Shanna D. Kuhlemier, CMC, Deputy District Clerk A copy of the agenda packet is available for public review, during normal business hours, at the district administrative office located at 11570 Donner Pass Road. Public participation is encouraged. The meeting location is accessible to people with disabilities. Every reasonable effort will be made to accommodate participation of the disabled in all of the District's public meetings. If particular accommodations for the disabled are needed (i.e. disability -related aids, or other services), please contact the Deputy District Clerk at (530) 582-3980 or ShannaKuhlemier@tdpud.org, at least 24 hours in advance of the meeting. 11570 Donner Pass Road -Truckee, CA 96161 -Phone: (530) 587-3896 - www.tdpud.org enda Item # FINANCE BUSINESS ITEM To: Board of Directors From: Regina Wise Date: July 18, 2018 Subject: Consideration of Accepting the Annual Report and Financial Statements 1. WHY THIS MATTER IS BEFORE THE BOARD Approval of the annual disclosure report and audited financial statements is solely within the purview of the Financing Corporation Board. 2. HISTORY The Financing Corporation Board reviews and approves the annual disclosure report. Also, provided is a copy of the most recent audited financial statements of the Truckee Donner Public Utility District. The annual disclosure report is prepared according to the requirements of the continuing disclosure statements for the refunded 2015 Certificates of Participation. 3. NEW INFORMATION Attached are the following reports: • Certificates of Participation (Water System Improvements) Series 2015 - Refunded Portion Annual Report as of December 31, 2017 (Attachment 1) • Truckee Donner Public Utility District annual audited financial statements as of December 31, 2017 (Attachment 2) 4. FISCAL IMPACT There is no fiscal impact associated with this action. 5. RECOMMENDATION Approve the annual disclosure report and audited financial statements for the 2015 Certificate of Participation continuing disclosure requirements. Regina Wise Treasurer Michael D. Holley Secretary Attachment 1 TRUCKEE DONNER PUBLIC UTILITY DISTRICT CERTIFICATES OF PARTICIPATION (WATER SYSTEM IMPROVEMENT PROJECTS) SERIES 2015 -REFUNDED PORTION ANNUAL REPORT 12/31/2017 CONTINUING DISCLOSURE CERTIFICATE: 4. Content of Annual Reports (a) The audited financial statements were electronically forwarded to Bank of New York on 06/13/2018. (b) The principal amount of refunded Certificates outstanding was $1219603000 as of December 31, 2017. (c) The Reserve is no longer required due to the 2015 refunding. (d) Updated tables from "THE WATER SYSTEM OF THE DISTRICT" IN THE Official Statement are attached. (i) "TRUCKEE DONNER PUBLIC UTILITY DISTRICT - Historic Water Production and Accounts" on page 30 in the 2015 Refunding of the Official Statement. (ii) "TRUCKEE DONNER PUBLIC UTILITY DISTRICT - Historic Sales Revenue" on page 30 in the 2015 Refunding of the Official Statement. (iii) "TRUCKEE DONNER PUBLIC UTILITY DISTRICT - Largest Customers" on page 32 in the 2015 Refunding of the Official Statement. (iv) "TRUCKEE DONNER PUBLIC UTILITY DISTRICT - Historic Operating Results of Debt Service Coverage" on page 42 in the 2015 Refunding of the Official Statement. Year 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 TRUCKLE DONNER PUBLIC UTILITY DISTRICT Historic Water Production and Accounts Total Production (Million Gallons) 1,736 2,198 25208 2,424 2,206 2,371 2,433 2,304 2,056 1,786 1,727 1,857 1,846 1,682 1,381 1,460 1,471 Increase/ (Decrease) 26.61 0.45% 9.78% -8.99% 7.48% 2.61% -5.30% -10.76% -13.13% -3.31% 7.53% -0.58% -8.88% -1T90% 5.72% 0.78% Commercial Accounts 481 548 563 582 605 646 641 656 670 695 709 706 706 699 704 706 706 Increase/ (Decrease) 13.93% 2.74% 3.37% 3.95% 6.78% -0.77% 2.34% 2.13% 3.73% 2.01% -0.42% 0.00% -0.99% 0.72% 0.28% 0.00% Residential Accounts 8,130 10,268 10,191 10,739 11,146 11,136 11,801 11,843 11,900 11,876 11,711 11,753 11,809 11,915 12,012 12,121 12,218 Increase/ (Decrease) 26.30% 2.17% 2.36% 3.79% 2.60% 3.19% 0.36% 0.48% 0% 9% 0.36% 0.48% 0.90% 0.81% 0.91 0.80% TRUCKEE DONNER PUBLIC UTILTIY DISTRICT Historic Water Sales Revenues % Increase/ % Increase/ Year Residential (Decrease) Commercial (Decrease) 2001 $35944,222 $4763195 2002 5,0135242 27.10% 647,822 36004% 2003 557685092 15,06% 678,423 4.72% 2004 6,254,756 8.44% 825,109 21062% 2005 6,609,311 5067% 8443812 2939% 2006 7,1601485 8034% 9913941 17442% 2007 7,8753829 9099% 13165,511 IT50% 2008 8,459,823 T42% 1,1793157 1917% 2009 8,577,396 1.39% 15137,447 -3.54% 2010 83973,220 4961% 1,1845084 4,10% 2011 8,731,670 -2.69% 13227,533 3867% 2012 8,4923037 -174% 153745376 11096% 2013 85508,607 0.20% 1,3383298 -2.63% 2014 85742,143 2974% 153285800 471% 2015 910143695 3012% 1,2303259 -T42% 2016 %783,533 8.53% 1,4075446 14040% 2017 105383,019 6.13% 154643514 4.05% TRUCKEE DONNER PUBLIC UTit, TIY DISTRICT Largest Water Customers - Fiscal Year 2017 Customer Water Usage tU TAHOE MOUNTAIN CLUB (Old Greenwood & Gray's Grossing Golf Courses) 137,8695875 COYOTE MOON GOLF COURSE 5734532522 TRUCKEE DONNER RECREATION AND PARK DISTRICT 233686,435 TAHOE DONNER ASSOCIATION 223994,206 TAHOE TRUCKEE UNIFIED SCHOOL DISTRICT 17>8025802 VILLAGE GREEN MOBILE HOME PARK 1418873715 TAHOE FOREST HOSPITAL 13,580,364 BOB GALES (Coachland Mobile Home Park) 10,6913000 DONNER CREEK MOBILE HOME PARK 716535943 OREGON INVESTORS (Truckee Pines Apartments) 613353538 TOP TEN TOTAL 312,955,400 TOTAL SYSTEM 1,471,334,157 21.27% t�� Gallons Annual Payments $144,173 44,112 60,486 109,950 48,135 34,153 47,772 25,045 15,158 32,105 $561,089 $11,801,888.32 4.75% TRUCKEE DONNER PUBLIC UTILITY DISTRICT Historic Water Operating Results & Debt Service Coverage Fiscal Year Ending December 31 Revenues 2013 2014 2015 2016 2017 Sales to Customers $9,870,531 $10,1020819 $10,313,593 $1133123973 $11,801,888 Standby Fees 157,440 150,390 1452840 138,480 133,440 Investment Income (r) 1%506 87,312 85,741 703573 84,678 Facilites Fees (2) 264,199 4172873 386,647 595,761 338,461 Connection Fees (2)(3) 90,856 1662328 139,771 180,226 144,722 Meter Surcharge 7033982 0 0 0 0 Other (4) 328,553 4034847 32044 61007 405*521 Total Revenues $11,4261067 $11,328,570 $112401,236 $12,9083710 $12,908,711 Operating & Maintenance Expenses Operations and Maintenance $4,8021929 $4,508,867 $4,088,100 $4,484,787 $4,835,623 Administration and General 1,829,741 21114,506 2,088,100 2,254,537 2,640,793 Customer Services 7305605 813,864 725,096 656,181 640,793 Pension Expense - GASB 68 0 0 226,149 4882236 907,844 OPEB Expense 0 0 0 287,687 1 %940 Total Operations & Maintenance Expenses $7,363,275 $72437,237 $7,461,394 $81171,428 $82774,653 Net Revenues $4,062,792 $3,8912333 $3,9392842 $42737,282 $4,134,058 Parity Debt Service t5� 2006 Installment Purchase Agreement $1,895,089 $1,898,889 1,8122849 1,768,638 $1,721,629 DWR Proposition 55 Loan $306,481 $306,481 $306,481 $306,481 $306,481 Interest on Parity Debt Service Reserve Funds 6 130 (5,283) 5 485 2 904 4 301 Total Parity Debt Service $2,195,440 $2,200,087 $23113,845 $2,0723215 $2,023,808 Parity Debt Service Coverage 1.85 1.77 1.86 2.29 2.04 Net Revenues Remaining for Subordinate Debt $15867,352 $1,6913246 $1,825,997 $2,6653067 $2,110,250 Service Subordinate Debt Service (5)(6) $3165944 $316,944 $3163944 $3165944 $316,944 Parity and Subordinate Debt Service Coverage 1.62 1.55 1.62 1.98 1.77 Balance Available for Capital Projects or Other $15550,408 $1,374,302 $1,509,053 $2,348,123 $1,793,306 Purposes NOTES (1) Excludes interest component of Donner Lake Assessment and interest on parity debt service reserve funds. (2) Appears as contributed capital in the Financial Statement of the District. (3) Historically, connection fees were recognized in the year in which the connection to the Water System was effected rather than the year in which the connection fee was allocated. (4) Includes interdepartmental sales. (5) Debt service presented on an accrual basis. (6) Represents payments on Capital Leases. The DWR Loan, which is secured by, and has historically been paid entirely from, the Donner Lake Assessments, is excluded form subordinate debt service. TRUCKEE DONNER PUBLIC UTILITY DISTRICT PRIMARY GOVERNMENT ONLY Including Report of Independent Auditors December 31, 2017 and 2016 TABLE OF CONTENTS Report of Independent Auditors................................................................................................1 Management's Discussion and Analysis......................................................................................4 FinancialStatements............................................................................................. ..................9 Consolidated Statements of Net Position........................................................................10 Consolidated Statements of Revenues, Expenses and Changes in Net Position.....................13 Consolidated Statements of Cash Flows.........................................................................14 Notes to Financial Statements........................................................................... ......................16 Required Supplementary Information........................................................................................46 Cost Sharing Defined Benefit Pension Plans...................................................................47 Position of Post Employment Benefit Plans.....................................................................49 Supplementary Information.....................................................................................................50 Consolidating Statement of Net Position'., "1 111111164 111 111",", 111,51 Consolidating Statement of Revenues, Expenses and Changes in Net Position'......,, I'm Me ... 53 Consolidating Statement of Cash Flows'., IV, 404 14, ell", ''1", 14, 04SNI'llm "I ''I ...... 54 MOSSADAMS Report of Independent Auditors The Board of Directors Truckee Donner Public Utility District Report on the Financial Statements We have audited the accompanying consolidated financial statements of Truckee Donner Public Utility District (the "District"), which comprise the consolidated statements of net position as of December 31, 2017 and 2016, and the related consolidated statements of revenues, expenses and changes in net position, and cash flows for the years then ended, and the related notes to the consolidated financial statements. Management's Responsibility for the Financial Statements Management is responsible for the preparation and fair presentation of these consolidated 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 consolidated 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 consolidated financial statements based on our audits. We conducted our audits in accordance with aung standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement. An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the consolidated 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 consolidated 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 consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion. 1 MOSSADAMS Opinion In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Truckee Donner Public Utility District as of December 31, 2017 and 2016, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America. Emphasis of Matter The consolidated financial statements referred to above include only the primary government of the District which consists of all departments that comprise the District's legal entity. The consolidated financial statements do not include financial data for the District's legally separate component units, which accounting principles generally accepted in the United States of America require to be reported with the financial data of the District's primary government. As a result, the primary government financial statements do not purport to, and do not present fairly the financial position of the reporting entity of the District as of December 31, 2017 and 2016, the results of operations, or its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America, the District has issued separate reporting entity financial statements, for which we have issued our report for the 2017 and 2016 statements dated May 25, 2018, Other Matters Required Supplementary Information Accounting principles generally accepted in the United States of America require that management's discussion and analysis, the schedule of the District's proportionate share of the net pension liability, the schedule of contributions, and retiree health plan funding history, be presented to supplement the basic consolidated financial statements. Such information, although not a part of the basic consolidated 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 consolidated financial statements in an appropriate operational, economic, or historical context. We have applied certain limited procedures in 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 consolidated financial statements, and other knowledge we obtained during our audit of the basic consolidated 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. MOSSADAMS Other Supplementary Information Our audits were conducted for the purpose of forming opinions on the consolidated financial statements that collectively comprise the District's consolidated financial statements. The consolidating statements of net position, statements of revenues, expenses and changes in net position and cash flows as of and for the year ended December 31, 2017 are presented for purposes of additional analysis and are not a required part of the basic consolidated financial statements. Such 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 consolidated financial statements. The consolidating statements of net position, statements of revenues, expenses and changes in net position and cash flows have been subjected to the auditing procedures applied in the audit of the basic consolidated 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 consolidated financial statements or to the basic consolidated financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the consolidating statements of net position, statements of revenues, expenses and changes in net position and cash flows are fairly stated in all material respects in relation to the basic consolidated financial statements as a whole. Portland, Oregon May 25, 2018 TRUCKEE DONNER PUBLIC UTILITY DISTRICT MANAGEMENT'S DISCUSSION AND ANALYSIS December 31, 2017 and 2016 MANAGEMENT'S DISCUSSION AND ANALYSIS As financial management of the Truckee Donner Public Utility District (the District), we offer readers of these financial statements this narrative overview and analysis of the financial activities of the District for the years ended December 31, 2017 and 2016. This discussion and analysis is designed to assist the reader in focusing on the significant financial topics, provide an overview of the District's financial activity and identify changes in the District's financial position. We encourage readers to consider the information presented here in conjunction with that presented within the basic financial statements. The reader should take time to read and evaluate all sections of this report, including the footnotes and other supplementary information that is provided, in addition to this management discussion and analysis. FINANCIAL HIGHLIGHTS The District's current assets increased $4.9 million (16.9%) from $28.9 million at December 31, 2016 to $33.8 million at December 31, 2017, predominantly due to higher than anticipated revenues for the Electric Utility, The District's total net position increased $4.4 million (3.84%) from $113.2 million at December 31, 2016, to $117.6 million at December 31, 2017. The increase is primarily attributed to a $4.4 million increase for the Electric Utility for 2017. Operating revenues increased $2.8 million (7.80/) from $35.6 million in 2016 to $38.3 million in 2017. Electric revenues increased 10.5% in 2017. Electric revenues include a 2% rate increase in 2017. Federal Emergency Management Agency (FEMA) and California Office of Emergency Services (CaIOES) reimbursements for reparation of plant damages sustained in January and February 2017 from extreme winter storms, and the District's participation in the joint pole program exceeded expectations in 2017 due to increased pole replacements. Water revenues increased 2% in 2017; primarily due to a 3% water rate increase in 2017 that was offset by decreased residential consumption. The Water Utility also received a small reimbursement of expenses from FEMA and CalOES associated with the extreme winter storms in 2017. Operating expenses of the District increased $2.6 million (7.9%) from $33.1 million in 2016 to $35.7 million in 2017. Electric expense increased 8.5% and Water expense increased 7.2% in 2017. The primary increase in expense is due to increased pension expense associated with the change in the discount rate implemented by CalPERS in 2017 in addition to the extra operating expenses that occurred from the extreme winter storms in Q1 of 2017. Compared to 2016, the overall non -operating revenues remained flat at $0.4 million in 2017. Non -operating expenses decreased $0.4 million from $1.1 million in 2016 to $0.7 million in 2017. No new debt was incurred in 2017. Final payments were made on two of the Water Utility's installment loans in 2017. The annual debt service on the two installment loans was just over $300,000. OVERVIEW OF THE FINANCIAL STATEMENTS This report includes Management's Discussion and Analysis, the Report of Independent Auditors, the Basic Financial Statements, (which includes the notes to the financial statements), Required Supplementary Information and additional Supplementary Information. See accompanying auditors' report. Page 4 TRUCKEE DONNER PUBLIC UTILITY DISTRICT MANAGEMENT'S DISCUSSION AND ANALYSIS December 31, 2017 and 2016 REQUIRED FINANCIAL STATEMENTS The financial statements of the District are designed to provide readers with a broad overview of the District's finances similar to a private -sector business. They have been prepared using the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (GAAP). Under this basis of accounting, revenues are recognized in the period in which they are earned and expenses are recognized in the period in which they are incurred, regardless of the timing of related cash flows. These statements offer short-term and long-term financial information about the District's activities. The reporting entity consists of the primary government, which provides two utilities (electric utility and water utility), and the blended component units. Further details about the component units are provided in note 1(A). The Consolidated Statement of Net Position presents information on all of the District's assets, deferred outflows of resources and liabilities, and deferred inflows of resources and provides information about the nature and amounts of investments in resources (assets) and the obligations to District creditors (liabilities). It also provides the basis for computing rate of return, evaluating the capital structure of the District, and assessing the liquidity and financial flexibility of the District. All of the current year's revenues and expenses are reported in the Consolidated Statements of Revenues, Expenses, and Changes in Net Position. This statement provides a measurement of the District's operations over the past year and can be used to determine whether the District has successfully recovered all its costs through its rates and other charges. The Consolidated Statement of Cash Flows provides relevant information about the District's cash receipts and cash payments during the reporting period. This statement reports cash receipts and cash payments resulting from operating, non -capital financing, capital and related financing, and investing activities. When used with related disclosures and information in the other financial statements, the statement of cash flows should provide insight into (a) the District's ability to generate future net cash flows, (b) the District's ability to meet its obligations as they come due, (c) the District's needs for external financing, (d) the reasons for differences between operating income and associated cash receipts and payments, and (e) the effects on the District's financial position of both its cash and its non -cash investing, capital, and financing transactions during the period. The changes in cash balances are an important indicator of the District's liquidity and financial condition. The Notes to the Financial Statements provide additional information that is essential to a full understanding of the data provided in the basic financial statements. This includes but is not limited to, significant accounting policies, significant financial statement balances and activities, material risks, commitments and obligations, and subsequent events, as applicable. See accompanying auditors' report. Page 5 TRUCKEE DONNER PUBLIC UTILITY DISTRICT MANAGEMENT'S DISCUSSION AND ANALYSIS December 31, 2017 and 2016 DISTRICT HIGHLIGHTS The condensed financial statements at December 31, 2017, 2016, and 2015 are presented below. CONSOLIDATED STATEMENT OF NET POSITION ASSETS AND DEFERRED OUTFLOWS OF RESOURCES 2017 Current assets Non -current assets: Capital assets, net Restricted assets Other long-term assets Total Assets Deferred outflows of resources TOTAL ASSETS AND DEFERRED OUTFLOWS OF RESOURCES $ 33803415 2016 $ 2819132981 2015 $ 283230,800 Increase (Decrease) 2017 - 2016 $ 41889,434 123,114,074 123,602,331 122,416,668 (488,257) 13818,513 11876,032 11900,036 (57,519) 338480264 42618,396 5,3611643 (770,132) 162,584,266 1593010,740 157,909,147 33573,526 41350,842 41764,564 39274,459 (413,722) LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITION Current liabilities Noncurrent Liabilities Long-term debt, net of current portion Net pension liability OPEB liability Unearned revenues Total Liabilities Deferred inflows of resources NET POSITION Net investment in capital assets Restricted for debt service Unrestricted Total Net Position TOTAL LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITION $ 166,935,108 $ 163,775,304 $ 161,183,606 $ 3,159,804 $ 7,445,020 24, 609, 395 11,975,654 1,116,568 3, 54,076 48,800,714 551,932 $ 7,262,461 $ 7,300,776 $ 182,559 27, 642, 726 10, 250, 329 719,217 3,0731507 48, 48,240 1, 597,126 30, 583, 770 8, 013, 400 3, 226, 709 49,124,655 21341,737 (3,033,331) 1, 725, 325 397, 351 5801569 (147,526) (11045,194) 95,717,888 93,421,545 89,271,509 2,296,343 6,419,333 6,011,469 5,762,124 407,864 15, 445, 241 13, 796, 924 14, 683, 581 1364 8, 317 1173582,462 113122%938 109,717,214 41352,524 $ 1662935,108 $ 1639775,304 $ 1611183,606 $ 31159,804 In 2017, the District's current assets increased $4.9 million, predominantly due to increased cash reserves associated with the Electric Utility. Other Long Term assets decreased $0.7 million, due to the scheduled collection of special assessments receivable. Net Long Term debt decreased $3.0 million, due to annual reduction of existing debt. See note 5 for details on remaining debt. No new debt was issued in 2017. The District's total net position increased $4.4 million, substantially due to increased investment in capital assets including electric distribution replacement and improvement projects, meter replacement and communication upgrade, transportation equipment, pipeline replacement, and the continuation of the water SCADA replacement. "Restricted for debt service" represents amounts restricted for payments related to outstanding revenue bonAs. See accompanying auditors' report. TRUCKEE DONNER PUBLIC UTILITY DISTRICT MANAGEMENT'S DISCUSSION AND ANALYSIS December 31, 2017 and 2016 The District had income before capital contributions of $2.3 million, $1.8 million, and $1.3 million for the years ended December 31, 2017, 2016, and 2015, respectively. Changes in the District's net position can be determined by reviewing the following Condensed Revenues, Expenses, and Changes in Net Position for the years ended December 31, 2017, 2016, and 2015, CONDENSED REVENUES, EXPENSES, AND CHANGES IN NET POSITION Sales to consumers Other operating revenues Total Operating Revenues Operating expenses Operating Income Non -operating revenues (expenses) Income before capital contributions Capital contributions, net Change in net position Net Position, Beginning of Year NET POSITION, END OF YEAR Increase (Decrease) 2017 2016 2015 2017-2016 34462146 3,873,207 38,335,353 35,7021131 $ 33026587 21577,122 35,603,709 33,101,672 2,633,222 2,502,037 $ 30,818,856 211583141 32,976,997 $ 1,435,559 1.296.085 2,731,644 30,892,366 2,600,459 2,084,631 131,185 (3775526) (688,423) (762,711) 3103897 2,255,696 21096,828 41352,524 1133229,938 1,813,614 1,699,110 3,5125724 109,717,214 1,321,920 1,430,510 2,752,430 106,964,784 $ 117,582,462 $ 113,229,938 $ 109,717,214 $ 442,082 397,718 839,800 3,512,724 4.352.524 Total operating revenues were $38.3 million in 2017, $35.6 million in 2016, and $33.0 million in 2015. In 2017, electric revenues increased 10.5% due to a 2% rate increase in addition to increased residential and commercial consumption driven by colder temperatures. Water revenues increased 2.0%; a 3% rate increase in 2017 was offset by a continued trend in decreased consumption. Other operating revenues include just under $1.1 M in reimbursements to the Electric Utility from the Federal Emergency Management Agency (FEMA) and California Office of Emergency Services (CalOES) reimbursements for reparation of plant damages sustained in the January and February 2017 from extreme winter storms. The District received an additional $65K in reimbursements to the Water Utility for reimbursement of qualifying expenses associated with the District's emergency protective measures to maintain water service to customers during those extreme winter storms. Total operating expenses were $35.7 million in 2017, $33.1 million in 2016, and $30.9 million in 2015. Electric expenses increased 8.5% and water expenses increased 7.2%. primarily attributed to the extraordinary expenses incurred from the extreme winter storms of 2017 as noted above in addition to a significant increase in pension expense due to the first year implementation of the decrease in the discount rate adopted by the California Public Employees Retirement System (CaIPERS (see note 9), Compared to 2016, the overall non -operating revenues remained flat at $0.4 million in 2017. Non -operating expenses decreased $0.4 million from $1.1 million in 2016 to $0.7 million in 2017. See accompanying auditors' report. Page 7 TRUCKEE DONNER PUBLIC UTILITY DISTRICT MANAGEMENT'S DISCUSSION AND ANALYSIS December 31, 2017 and 2016 CAPITAL ASSETS As of December 31, 2017, 2016, and 2015, the District had $123.1 million, $123.6 million, and $122.4 million, respectively, invested in a variety of capital assets, net of accumulated depreciation. A summary of capital assets is reflected in the following schedule. Electric distribution facilities Water distribution facilities General plant Sub -totals Less: Accumulated depreciation Net of accumulated depreciation Construction work in progress Net capital assets CAPITAL ASSETS 2017 900 112, 596, 747 15,782,620 188, 796, 288 (68, 563, 235) 120, 233, 053 21881,021 $ 123,114, 074 2016 $ 58, 345, 690 108, 860, 825 15,062,278 182, 268, 793 (63, 372, 738) 118, 896, 055 41706, 276 $ 123,6021331 2015 $ 54,721,615 107, 005, 578 13, 887, 881 175, 615, 074 (58, 042, 448) 117,572,626 41844,042 $ 122,4161668 Net capital assets (additions, less retirements and depreciation) remained nearly flat in 2017 compared to 2016 respectfully. The District ended 2017 with decreased construction work in progress of $2.9 million compared to $4.7 million in 2016; the mainline replacement project in 2017 was completed earlier than prior years enabling the District to capitalize on it in 2017, Electric and Water Utility distribution assets in 2017 were both replaced at a slightly faster pace than accumulated depreciation. LONG-TERM DEBT Long-term debt includes revenue bonds and notes payable. At December 31, 2017, 2016, and 2015, the District had $24.6 mon, $27.6 mon, and $30.6 mon, respectively, in long-term debt outstanding, net current maturities. No new debt was issued in 2017. CONTACTING THE DISTRICT'S FINANCIAL MANAGEMENT The financial report is designed to provide readers with a general overview of the District's finances and to demonstrate the District's accountability for the money it receives. If you have questions about this report or need additional financial information, contact: Truckee Donner Public Utility District Attn: Treasurer 11570 Donner Pass Road Truckee, CA 96161 See accompanying auditors' report. Page 8 FINANCIAL STATEMENTS TRUCKEE DONNER PUBLIC UTILITY DISTRICT CONSOLIDATED STATEMENTS OF NET POSITION December 31, 2017 and 2016 ASSETS AND DEFERRED OUTFLOWS OF RESOURCES 2017 2016 CURRENT ASSETS Cash Funds Operating $ 81460,571 $ 71852,130 Designated 13, 710, 369 10, 759, 538 Restricted 41830,995 41293,285 Total Cash Funds 27, 001, 935 22, 904, 953 Accounts receivable, net 21694,266 11820,173 Unbilled revenues 21629,457 2,911,201 Accrued interest receivable 73,033 65,044 Materials and supplies 677,896 656,981 Prepaid expenses 633,191 459,264 Other 93,637 96,365 Total Current Assets 33,803,415 28,913,981 NON=CURRENT ASSETS Other Non=Current Assets Restricted investment fund 11818,513 11876,032 Special assessments receivable 31005,178 31692,876 Other 843,086 925,520 Total Other Non=Current Assets 5,666,777 61494,428 DEFERRED OUTFLOWS OF RESOURCES Pension 3,651, 391 41005,050 Unamortized loss on refunding 576,778 609,580 Unamortized redemption premium 122,673 1493934 Total Deferred Outflows of Resources 41350,842 41764,564 CAPITAL ASSETS Utility plant 188,796,288 182,268,793 Accumulated depreciation (681563,235) (63,372,738) Construction work in progress 21881,021 41706,276 Total Capital Assets 123,114,074 123,602,331 TOTAL ASSETS AND DEFERRED OUTFLOWS OF RESOURCES $ 166,935,108 $ 163,775,304 The accompanying notes are an integral part of these consolidated financial statements. Page 10 TRUCKEE DONNER PUBLIC UTILITY DISTRICT CONSOLIDATED STATEMENTS OF NET POSITION December 31, 2017 and 2016 LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITION CURRENT LIABILITIES Other Liabilities Accounts payable Customer deposits Other Total Other Liabilities Current Liabilities Payable From Restricted Assets Current portion of long-term debt Accrued interest payable Total Current Liabilities Payable from Restricted Assets Total Current Liabilities NON -CURRENT LIABILITIES Long-term debt, net of discounts and premiums Net pension liability OPEB liability Installment loans Unearned revenues Total Non -Current Liabilities Total Liabilities DEFERRED INFLOWS OF RESOURCES Pension Total Deferred Inflows of Resources NET POSITION Net investment in capital assets Restricted for debt service Unrestricted Total Net Position LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITION 2017 2016 $ 21345, 746 $ 21506, 514 488,196 468,168 994,615 918,577 31828,557 31893,259 31411, 314 31206, 043 205,149 163,159 3,616,463 31369,202 71445, 020 71262, 461 24,561,650 27,584,323 11, 975, 655 10, 250, 329 1,116, 568 719, 217 47,745 58,403 31654,076 31073,507 41,355,694 41,685,779 48,800,714 48,948,240 551,932 11597,126 5517932 11597,126 95,717,888 93,421,545 61419, 333 61011, 469 15,445,241 13,796,924 117,582,462 113,229,938 $ 166, 935,108 $ 163, 775, 304 The accompanying notes are an integral part of these consolidated financial statements. Page 11 THIS PAGE IS INTENTIONALLY LEFT BLANK TRUCKEE DONNER PUBLIC UTILITY DISTRICT CONSOLIDATED STATEMENTS OF REVENUES, EXPENSES AND CHANGES IN NET POSITION December 31, 2017 and 2016 OPERATING REVENUES Sales to customers Standby fees Cap and trade proceeds Other Total Operating Revenues OPERATING EXPENSES Purchased power Operations and maintenance Consumer services Administration and general Pension expense OPEB expense Depreciation Total Operating Expenses Operating Income NON -OPERATING REVENUE (EXPENSES) Investment income Interest expense Amortization Other non -operating expenses Gain (loss) on disposition of assets Total Non -Operating Revenue (Expenses) Income Before Contributions CAPITAL &OTHER CONTRIBUTIONS CHANGE IN NET POSITION Net Position -Beginning of Year NET POSITION -END OF YEAR 2017 2016 $ 34,462,146 154,970 1,140, 372 215771865 38, 335, 353 11,327,300 811718 2,3021501 4,1921012 2,2691610 971350 6, 311640 $ 33, 026, 587 1601670 1,172, 306 11244,146 5603709 11,511,308 6,9511273 2,1301422 4,3311827 1,220,591 7191218 71033 35,7021131 33,1011672 2,633,222 215021037 3931977 368,761 (745, 996) (897, 993) (33,045) (12,599) (145, 078) 71538 (11514) (377,526) (688,423) 2,255, 696 11813,614 210961828 11699,110 4,352,524 91938 113, 3512724 109,7171214 $ 1171582,462 $ 11312291938 The accompanying notes are an integral part of these consolidated financial statements Page 13 TRUCKEE DONNER PUBLIC UTILITY DISTRICT CONSOLIDATED STATEMENTS OF CASH FLOWS December 31, 2017 and 2016 CASH FLOWS FROM OPERATING ACTIVITIES Received from customers Paid to suppliers for goods and services Paid to employees for seances Net Cash Flows from Operating Activities CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES Debt issuance costs Proceeds from refunding Principal payments on long-term debt Interest payments on long-term debt Net Cash Flows from Noncapital Financing Activities CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES Capital expenditures for utility plant Cost of disposal of property net of salvage Capital contributions, connection and facility fees Special assessments receipts Debt issuance costs Proceeds from refunding Principal payments on long-term debt Interest payments on long-term debt Cash Flows From Capital and Related Financing Activities CASH FLOWS FROM INVESTING ACTIVITIES Interest income received Cash Flows from Investing Activities Net Change in Cash and Cash Equivalents CASH AND CASH EQUIVALENTS —Beginning of Year CASH AND CASH EQUIVALENTS —END OF YEAR 2017 2016 $ 37,790,910 $ 35,177,778 (20,134, 075) (71486,250) 10,170, 585 (404, 000) (63, 590) (467, 590) (5, 381, 950) (126, 018) 1, 8051481 6871698 (2, 424, 060) (613,400) (61052,249) 477,236 477,236 4,127, 982 22, 5400 (19,476,138) (61432, 772) 9,268,868 78, 838 513531413 (61102, 838) (250, 584) (921,171) (7,421,152) (78, 431) 1,3561731 01914 66,240 3,1281760 (5,4971159) (648,788) (81422, 885) 406, 993 406, 993 22, 593, 595 $ 27,053,382 $ 22,925,400 The accompanying notes are an integral part of these consolidated financial statements Page 14 TRUCKEE DONNER PUBLIC UTILITY DISTRICT CONSOLIDATED STATEMENTS OF CASH FLOWS December 31, 2017 and 2016 RECONCILIATION OF OPERATING INCOME TO NET CASH FLOWS FROM OPERATING ACTIVITIES Operating income Noncash items included in operating income Depreciation and amortization Depreciation charged to other accounts Pension expense -GASB 68 Deferred Pension Contributions - GASB 68 OPEB Changes in assets and liabilities Accounts receivable and unbilled revenues Materials and supplies Prepaid expenses and other current assets Accounts payable Customer deposits Other current liabilites NET CASH FLOWS FROM OPERATING ACTIVITES RECONCILIATION OF CASH AND CASH EQUIVALENTS TO THE BALANCE SHEET Operating Designated Restricted funds - current Restricted funds -non-current Total Cash and Investments Less: Long-term investments Mark to market adjustments TOTAL CASH AND CASH EQUIVALENTS 2017 2016 $ 21633,222 $ 215021037 6,531,640 6,237,033 344,042 264,368 2, 2691611 1,180, 590 (1,2351820) (11061,245) 397,350 719,218 (592, 348) (325, 520) (201915) (17,539) (1731927) (22, 362) (1601769) (476,588) 201027 441668 1581472 224,208 $ 10,170, 585 $ 9, 268, 868 $ 8,460,571 $ 7,852,130 13, 710, 369 10, 759, 538 418301995 41293,285 11818,513 11876,032 28,820,448 (1,698, 880) (68,186) $ 27, 053, 382 24,780,985 (1,698880) , (156,705) $ 22,925,400 The accompanying notes are an integral part of these consolidated financial statements Page 15 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES A. ORGANIZATION The Truckee Donner Public Utility District (the District) was formed and operates under the State of California Public Utility District Act, The District is governed by a board of directors which consists of five elected members. The District provides electric and water service to portions of Nevada and Placer Counties described as Truckee. The electric and water service operations are separately maintained and operated. These financial statements reflect the combined electric and water operations of the District. All significant transactions between electric and water operations have been eliminated. These eliminations include power purchases and rent for shared facilities. The District's blended component units consist of organizations whose respective governing boards are comprised entirely of the members of the District's Board of Directors. These organizations are reported as if they are a part of the District's operations. The entities are legally separate, however, in the case of the Truckee Donner Public Utility District Financing Corporation, financial support has been pledged and financial and operational policies may be significantly influenced by the District. The financial results of these blended component units are not included in this report. However, the District has issued an additional consolidated report that includes these component units. A copy of that report can be requested from the District. Truckee Donner Public Utility District Financing Corporation is a legal entity that was created to issue and administer Certificates of Participation on behalf of the District. (See note 5). Separate standalone financial statements are not available for the blended component units described above. Unless noted, disclosures relating to the component units are the same as for the District. 8. ACCOUNTING POLICIES The financial statements of the District have been prepared in conformity with accounting principles generally accepted in the United States of America. The Governmental Accounting Standards Board (GASB) is the accepted standard setting body for establishing governmental accounting and financial reporting principles. The financial statements are reported using the economic resources measurement focus and the accrual basis of accounting. Under the accrual basis of accounting, revenues are recognized when earned and expenses are recorded when the liability is incurred or economic asset used. Revenues, expenses, gains, losses, assets and liabilities, that are a result of exchange and exchange like transactions, are recognized when the exchange takes place. Page 16 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 1 —ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) C. USE OF ESTIMATES Preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities 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. D. CASH AND CASH EQUIVALENTS For the purpose of the accompanying statement of cash flows, the District considers all highly liquid instruments with original maturities of three months or less when purchased to be cash equivalents and are shown in the financial statements as "Cash Funds". E. INVESTMENTS The District pools cash and investments. The District's investment policy allows for investments in instruments permitted by the California Government Code and/or the investments permitted by the trust agreements on District financing. The District's investment policy contains provisions intended to limit the District's exposure to interest rate risk, credit risk, and concentration of credit risk. Investment income from pooled investments is allocated to all funds in the pool. Interest is allocated on the basis of month end cash amounts for each fund as a percentage of the total balance. The District categorizes the fair value measurements of its investments based on the hierarchy established by generally accepted accounting principles. The fair value hierarchy, which has three levels, is based on the valuation inputs used to measure an assets fair value: Level 1 inputs are quoted prices in active markets for identical assets; Level 2 inputs are significant other observable inputs; Level 3 inputs are significant unobservable inputs. The District does not have any investments that are measured using Level 3 inputs. F. DESIGNATED ASSETS The board has designated certain resources for future capital projects, replacements, and operational needs. G. RESTRICTED ASSETS Restricted assets are assets restricted by the covenants of long-term financial arrangements or other third party legal restrictions. Restricted assets are used in accordance with their requirements and where both restricted and unrestricted resources are available for use, restricted resources are used first and then unrestricted as they are needed. H. ACCOUNTS RECEIVABLE AND ALLOWANCES FOR DOUBTFUL ACCOUNTS Accounts receivable are recorded at the invoiced amount and are reported net of allowances for doubtful accounts of $25,200 and $34,300 for 2017 and 2016, respectively. 1. MATERIALS AND SUPPLIES Materials and supplies are recorded at average cost. Page 17 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) J. DEBT PREMIUM, BOND ISSUANCE COSTS, AND DISCOUNTS Original issue and reacquired bond premiums and discounts relating to revenue bonds are amortized over the terms of the respective bond issues using the effective interest method. Debt issuance costs are expensed in the period incurred. K. SPECIAL ASSESSMENT RECEIVABLE Special assessment receivable represent amounts due from property owners within the Donner Lake Assessment District for improvements made by the District pursuant to an agreement with the property owners to improve their water quality as discussed in note 7. L. AMORTIZED EXPENSES In 2003, the District entered into a broadband dark fiber maintenance agreement with Sierra Pacific Communications (SPC) which is included in the line item "other non -current assets" in the accompanying Statement of Net Position. SPC subsequently assigned the agreement to AT&T. The agreement is expected to provide benefit to the District over the estimated 20-year life of the agreement. (See note 4). M. CAPITAL ASSETS Capital assets are generally defined by the District as assets with an initial, individual cost of more than $10,000 and an estimated useful We of at least two years. Capital assets of the District are stated at the lower of cost or the acquisition value at the time of contribution to the District. Major outlays for plant are capitalized as projects are constructed. Depreciation on capital assets is calculated using the straight-line method over the estimated useful lives of the assets, which are as follows: Distribution Plant Electric 23 — 35 years Water 15 — 40 years Computer software and hardware 3 — 7 years Building and improvements 20 — 33 years Equipment and furniture 4 — 10 years It is the District's policy to capitalize interest paid on debt incurred for significant construction projects while those projects are under construction, less any interest earned on related unspent debt proceeds. No new debt related to capital assets was issued in 2017 and 2016; no interest was capitalized in 2017 or in 2016. N. COMPENSATED ABSENCES Under terms of employment, employees are granted sick leave and vacations in varying amounts. Only benefits considered to be vested are disclosed in these statements. Vested vacation and sick leave pay is accrued when earned in the financial statements. The liability is liquidated from general operating revenues of the utility. Page 18 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) O. REVENUE RECOGNITION Unbilled revenues, representing estimated consumer usage for the period between the last meter reading and the end of the period, are accrued in the period of consumption. Water customers without meters are billed on a flat -rate basis, and revenues are recorded as billed. Revenues from connection fees are recognized upon completion of the connection. Income that the District has earned through investing its excess cash is reflected within income from investments when earned. P. REVENUE AND EXPENSE CLASSIFICATION The District distinguishes operating revenues and expenses from non -operating items in the preparation of its financial statements. Operating revenues and expenses generally result from providing electric and water services in connection with the District's principal ongoing operations. The principal operating revenues are sales to customers. The District's operating expenses include power purchases, labor, materials, services, and other expenses related to the delivery of electric and water services. All revenues and expenses not meeting this definition are reported as non -operating revenues and expenses, or capital contributions and other. Q. POWER PURCHASES AND TRANSMISSION In 1999, the District entered into an agreement with Sierra Pacific Power Company dba NV Energy (SPPC), whereby SPPC will provide transmission services to the District through December 31, 2027. In addition, the District purchases scheduling services from Utah Municipal Power Systems and the scheduling services are included in the monthly power billings from UAMPS. The purchase of transmission services from NV Energy represented 4.4% and 6.1 % of total purchased power costs in 2016 and 2017, respectively. In December of 2005, the District entered into an agreement with UAMPS. Subsequently, the District entered into many pooling appendices for power capacity and energy that relate to various time periods from January 2008 through March 2028. Also in 2009, the District signed an agreement with UAMPS for approximately 5 MW of the Nebo natural gas generation plant capacity. In August 2012, the Horse Butte Wind project began commercial operation and the District owns approximately 15 MW of nameplate capacity that generates about 5 MW on average. The District has also invested in the Veyo Heat Recovery project that came on line in mid-2016. The District will expect about 1.7 MW of carbon free generation from this generation source. In August of 2007, the District entered into an agreement with Western Area Power Administration (WAPA) for the delivery of Stampede Dam Hydro generation. In accordance with this agreement, the District is entitled to a portion of the power generated by the Stampede Dam Hydro generation. This generation is dependent upon the amount of water that is made available to the generator. This agreement is effective through 2024. In 2017 and 2016, the UAMPS contract, along with its appendices, and the WAPA contract for Stampede Dam Hydro comprised the majority of a diversified power portfolio that balanced risk and cost for the District. Page 19 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 1 —ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) R. CAP AND TRADE PROGRAM PROCEEDS California Assembly Bill 32 (AB32) is an effort by the State of California to seta 2020 greenhouse gas (GHG) emissions reduction goal into law. AB32 requires California to lower greenhouse gas emissions to 1990 levels by 2020. Central to this initiative is the implementation of a cap and trade program, which covers major sources of GHG emissions in the State including power plants. The California Cap and Trade Program is designed to achieve cost-effective emissions reductions across the capped sectors. The program sets maximum statewide GHG emissions for all covered sectors each year ("cap"), and allows covered entities to sell off allowances ("trade"). An allowance is a tradable permit that allows the emission of one metric ton of CO2. The California carbon price is driven by allowance trading. The District is subject to AB32 and has excess allowances due to reducing carbon -based generation in its power portfolio. In 2017 and 2016, the District sold its excess allowances in the program auctions and the proceeds were recorded as $1,140,372 and $1,172,306 operating revenue for the respective years. The auction proceeds are held in a restricted fund and are used to purchase qualified renewable power (See note 2). S. INCOME TAXES As a government agency, the District is exempt from payment of federal and state income taxes. T CONTRIBUTED CAPITAL ASSETS A portion of the District's capital assets have been obtained through amounts charged to developers for plant constructed by the District; direct contributions of capital assets from developers and other parties; as well as assessments of local property owners. These items are recognized within capital assets as construction is completed for plant constructed by the District based on the cost of the items, when received for contributed capital assets based on the actual or estimated fair value of the contributed items, or upon completion of the related project for development agreements. The District records amounts received within capital contributions when a legally enforceable claim is established. Until the District meets the criteria to record the amounts described above as capital contributions, any amounts received are recorded within unearned revenues on the Statement of Net Position. U. OTHER —PENSION SIDEFUND As a result of implementing GASB Statement No. 68, the pension side -fund payoff that occurred in 2011 and which had been reported in the financial statements as an asset was written off due to the District's participation in CaIPERS cost -sharing multi -employer retirement benefit plan. However, the liability for the payoff remains until paid in full thru 2022. The intercompany fund transfers for the principal portion of the debt service between the electric and water utility is included as "other." V. PENSION For purposes of measuring the net pension liability and deferred outflows/inflows of resources related to pensions, and pension expense, information about the fiduciary net position of the District's California Public Employee's Retirement System (CaIPERS) plans (Plans) and the additions to/deductions from the Plans' fiduciary net position have been determined on the same basis as they are reported by CaIPERS. For this purpose, benefit payments (including refunds of employee contributions) are recognized when due and payable in accordance with the benefit terms. Investments are reported at fair value. Page 20 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) W. RECENT ACCOUNTING PRONOUNCEMENTS IMPLEMENTED BY THE DISTRICT In March 2016, GASB issued Statement No. 82, Pension Issues, an amendment of GASB Statements No. 67, No. 68, and No. 73. The primary objective of this statement is to address issues regarding (1) presentation of payroll -related measures in required supplementary information, (2) selection of assumptions and the treatment of deviations from the guidance in an Actuarial Standard of Practice for financial reporting purposes, and (3) the classification of payments made by employers to satisfy employee (plan member) contribution requirements. The District implemented the statement in the current year. X. DEFERRED OUTFLOWS OF RESOURCES AND DEFERRED INFLOWS OF RESOURCES Consists of deferrals for changes in the net pension liability as defined under GASB Statement No. 68. Y. UNAMORTIZED LOSS ON BOND REFUNDING For current and advanced refunding results in defeasance of debt, the difference between the reacquisition price and the net carrying amount of the old debt (Gain or loss) is deferred and amortized as a component of interest expense over the remaining life of the old debt or the new debt, whichever is shorter. These amounts are reported as deferred outflow on the statements of net position. Z. ACCOUNTING PRONOUNCEMENTS TO BE IMPLEMENTED IN UPCOMING YEARS GASB Statement No. 75, Accounting and Financial Reporting for Postemployment Benefits Other Than Pensions, addresses accounting and financial reporting for OPEB that is provided to the employees of state and local governmental employers. This Statement establishes standards for recognizing and measuring liabilities, deferred outflows of resources, deferred inflows of resources, and expense/expenditures. This statement is effective for the District fiscal year ending December 31, 2018. The District has elected not to implement GASB Statement No. 75 early and has not determined its effect on the District's financial statements. GASB Statement No. 83, Certain Asset Retirement Obligations, addresses accounting and financial reporting for certain asset retirement obligations (ARO's). The District has not determined what impact, if any, this pronouncement will have on the financial statements. Application of this statement is effective for the District's fiscal year ending December 31, 2019. GASB Statement No, 87, Leases, addresses accounting and financial reporting for leases by governments. This Statement increases the usefulness of financials statements by requiring recognition of certain lease assets and liabilities for leases that previously were classified as operating leases by establishing a single model of lease accounting based on the foundational principle that leases are financings of the right to use an underlying asset. Under this statement, a lessee is required to recognize a lease liability and intangible right4o-use lease asset, and a lessor is required to recognize a lease receivable and a deferred inflow of resources, thereby enhancing the relevance and consistency of information about leasing activities. The District has not determined what impact, if any, this pronouncement will have on the financial statements. This statement is effective for the District fiscal year ending December 31, 2020, Page 21 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 — CASH, CASH EQUIVALENTS, AND INVESTMENTS Cash, cash equivalents and investments are recorded in accounts as either restricted or unrestricted as required by the District's certificates of participation indentures or other third -party legal restrictions. Restricted assets represent funds that are restricted by certificates of participation covenants or third party contractual agreements. Assets that are allocated by resolution of the Board of Directors are considered to be Board designated assets. Board designated assets are a component of unrestricted assets as their use may be redirected at any time by approval of the Board. Upon Board approval, assets from board designated accounts may be used to pay for selected capital projects. Such accounts have been designated by the Board for the following purposes: Electric Capital Replacement Starting in 2009, the Board set aside funds designated for future electric infrastructure replacement. Electric Vehicle Reserve Beginning in 2009, the Board set aside funds designated for future electric utility vehicle replacements. Electric Rate Reserve In compliance with Board rules, the District created an electric rate stabilization fund in anticipation oI future costs. During both 2017 and 2016, there was no utilization of these funds to offset increased power costs in lieu of raising electric rates. Reserve for Future Meters Prior to 1992, connection fees charged to applicants for water service included an amount, which was maintained in a designated fund, to offset the cost of future metering. In 2008, the Board adopted an ordinance to charge a $5 monthly surcharge to all customers of treated water beginning January 2009 through December 2013. Water meters and automated meter reading devices are being installed, and customers will be billed volumetrically in accordance with California Assembly Bill 2572. As meters are installed, these funds are used to pay for related costs. Water Vehicle Reserve Beginning in 2009, the Board set aside funds designated for future Water Utility vehicle replacements. Prepaid Connection Fees In compliance with Board rules, the District has set aside prepaid connection fees to cover installation costs of water services. Debt Service Coverage and Operating Reserve Fund Effective 2007, the Board has voluntarily set aside funds to improve the District's cash -to -debt - service ratio. In 2017, no funds were used. Page 22 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 — CASH, CASH EQUIVALENTS, AND INVESTMENTS (Continued) Donner Lake Assessment District Surcharge Fund The District established a monthly billing surcharge in the amount of $6.65 applicable to customers in the Donner Lake area to provide revenue to pay the remainder of the cost of reconstruction effective October 2006, Deferred Liabilities Reserve Starting in 2017, the Board established a reserve to protect the District from volatility in pension, other post -employment benefits, and worker's compensation premiums. As of December 31, Board designated accounts at fair value consisted of the following: Electric capital replacement fund Prepaid connection fees Debt service & operating reserve fund Donner Lake Assessment District surcharge fund Totals 2017 2016 $ 3,428,130 378,880 41400,251 533,777 79,181 1,847,559 91,760 $ 10,759,538 Certain assets have been restricted by bond covenants or third party contractual agreements for the following purposes: Certificates of Participation Prepayments to the Trustee from the District for upcoming debt payments. Facilities Fees The District charges facilities fees to applicants for new service to cover the costs of infrastructure needed to meet their systems demand. The use of such funds is restricted by California state law. Department of Water Resources (DWR) Prop 55 Reserve Fund Regulations relating to the Department of Water Resources loan require the accumulation of a reserve fund as security for each principal and interest payment as they come due. Annual payments into the fund were required for each of the first ten years beginning April 1, 1996. The total reserve fund equals two semi-annual payments and was fully funded during 2006. These funds are set aside for the life of the borrowed amount. All of the reserve funds are invested in the State of California Local Agency Investment Fund, Page 23 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 —CASH, CASH EQUIVALENTS, AND INVESTMENTS (Continued) Glenshire Escrow Account The District received cash and other assets as part of its acquisition of the Glenshire Mutual Water Company. Also, the District received a monthly water system upgrade surcharge from Glenshire residents until November 30, 2017. This cash was utilized to pay the installment loan related to the Glenshire water system improvements as specified in the terms of the acquisition agreement. In 2011, the District sold a parcel from the Glenshire Mutual Water Company assets. The net proceeds of $294,940 were transferred to the Glenshire Escrow Account and the monthly water system upgrade surcharge was reduced from $10.75 to $4.75. In 2017, the final debt payment was made and the surcharge ended. Donner Lake Special Assessment District Improvement and Reserve Fund The District established the Donner Lake Special Assessment District (DEAD) Improvement Fund to account for all funds received from the Special Assessment Receivable, which will be used to pay the debt service costs related to the Donner Lake Water System project. The DLAD Improvement Fund also has a reserve fund as required by the California — Safe Drinking Water — State Revolving Fund (SRF). This fund is required to set aside $40,043 semi-annually for ten years beginning in 2006. The reserve fund was fully funded as of December 31, 2016, A632 Cap and Trade Auction Fund The District electric utility is identified as an "Electric Distribution Utility" under the Cap and Trade regulations and is therefore eligible to receive a direct allocation of allowances that can be sold in an auction. The proceeds from quarterly allowance auctions are held in this restricted fund and are used to purchase qualified renewable power. These funds are intended to mitigate the burden on the consumer without impacting a carbon price signal. Other (Area Improvement Funds) The District received funds from the County of Nevada, which are to be used only for improvements to specific areas within the District's boundaries in Nevada County. These areas include various Nevada County assessment districts. Page 24 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 —CASH, CASH EQUIVALENTS, AND INVESTMENTS (Continued) As of December I cash and cash equivalents and investments at fair value consisted of the following: Certificates of Participation Equivalents and Investments 16 $ 6,649,508 $ 6,169,318 Cash and investments are comprised of the following cash and cash equivalents and investments as of December 31: Cash and cash equivalents Totals 2017 $ 27,0011935 11818,513 $ 28, 820, 448 2016 Cash and cash equivalents and investments were $28,820,448 and $24,737,083 at December 31, 2017 and 2016, respectively. Cash equivalents substantially consist of deposits in the state pooled fund, Placer County pooled fund, money market funds and investments Adjustments necessary to record investments at fair market value are recorded in the operating statement as increases or decreases in investment income. Market values may have changed significantly after year end. FAIR VALUE MEASUREMENT The District applies the provisions of Governmental Accounting Standards Board (GASB) Statement No. 72, Fair Value Measurement and Application, which requires governmental entities, to report certain investments at fair value on the Statements of Net Position. Investments are valued at fair value at December 31. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The District categorizes its fair value measurements within the fair value hierarchy established by generally accepted accounting principles. The hierarchy is based on the valuation inputs used to measure the fair value of the asset. Level 1 inputs are quoted prices for identical instruments in active markets. Level 2 inputs are quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations in which all Page 25 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 — CASH, CASH EQUIVALENTS, AND INVESTMENTS (Continued) significant inputs are observable. Level 3 inputs are valuations derived from valuation techniques in which significant inputs are unobservable. The District classifies its fair value measurements within the fair value hierarchy established by generally accepted accounting principles. The District has the following fair value measurements as of December 31, 2017: • US Government bonds and cash equivalents are valued using observable inputs (Level 2 inputs). INVESTMENTS AUTHORIZED BY THE DISTRICT'S INVESTMENT POLICY The District adopted an investment policy in 2006 which allowed for investments in instruments permitted by the California Government Code and/or the investments permitted by the trust agreements on District financing, including investments in the local government investment fund pool administered by the State of California (LAIF), Placer County Treasurer's Investment Portfolio (PCTIP) pooled investment and Utah Public Treasurers' Investment Fund (UPTIF). The District's investment policy contains provisions intended to limit the District's exposure to interest rate risk, credit risk, and concentration of credit risk. At December 311 2017 and 2016 the District's deposits and investments at fair value were held as follows: Cash on hand Deposits LAIF PCTIP UPTIF Money Market Funds Government Bonds Totals DISCLOSURES RELATING TO INTEREST RATE RISK 2017 2016 $ 21400 $ 2,400 11083,310 964,122 91915,618 81006,871 71933,761 61853,226 7,446,510 61944, 706 620,336 133,628 11818,513 11876, 032 $ 28, 820, 448 $ 24, 780, 985 Interest rate risk is the risk that changes in the market interest rates will adversely affect the fair value of an investment. Generally, the longer the maturity of an investment, the greater is the sensitivity of its fair value to changes in market interest rates. Information about the sensitivity of the fair values of the District's investments to market interest rate fluctuations is provided by the following table that shows the District's investments by maturity for 2017 and 2016: Investments and Deposits Maturity LAIF 3 months or less PCTIP 3 months or less UPTIF 3 months or less Morgan Stanley Treasury 3 months or less Fidelity Money Market Government Portfolio 57 3 months or less Dreyfus Treasury Securities 3 months or less Federal Farm Credit Banks 03/02/2021 Page 26 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 —CASH, CASH EQUIVALENTS, AND INVESTMENTS (Continued) 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 is measured by the assignment of a rating by a nationally recognized statistical rating organization. LAIF, PCTIF and UPTIF do not have a rating provided by a nationally recognized statistical rating organization. The Morgan Stanley Treasury is rated AAAm by S&P and Aaa-mf by Moody's. Federal Farm Credit Banks is rated AA+ by S&P and Aaa by Moody's. The Dreyfus Treasury Securities is rated Aaa-mf by Moody's and AAAm by S&P. The Fidelity Money Market is rated AAA-mf by Moody's and AAAm by S&P. 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 the possession of an outside party. The District's investment policy does not contain legal or policy requirements that would limit the exposure to custodial credit risk for deposits. However, 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 (unless waived by the government unit). The market value of pledged securities in the collateral pool must equal at least 110% of the total amount deposited by the public agencies. As of December 31, 2017 and 2016 all deposits were fully insured or collateralized. The custodial credit risk for investments is the risk that, in the event of the failure of the counterparty (e.g., broker/dealer) to a transaction, a government will not be able to recover the value of its investment or collateral securities that are in the possession of another party. The California Government Code and the District's investment policy do not contain legal or policy requirements that would limit the exposure to custodial credit risk for investments. With respect to investments, custodial credit risk generally applies only to direct investments in marketable securities. Custodial credit risk does not apply to a local government's indirect investment in securities through the use of mutual funds or governmental investment pools (such as LAIF). DEPOSIT IN STATE INVESTMENT POOL The District is a voluntary participant in the Local Agency Investment Fund (LAIF). This investment fund has an equity interest in the State of California's (State's) Pooled Money Investment Account (PMIA). PMIA funds are on deposit with the State's Centralized Treasury System and are managed in compliance with the California Government Code according to a statement of investment policy which sets forth permitted investment vehicles, liquidity parameters, and maximum maturity of investments. The fair value of the District's investment in this pool is reported in the accompanying financial statements at amounts based upon the District's pro-rata share of the fair value provided by the LAIF for the entire LAIF portfolio (in relation to the amortized cost of the portfolio). The balance available for withdrawal is based on the accounting records maintained by the LAIF, which are recorded on an amortized cost basis. DEPOSIT IN PLACER COUNTY TREASURER INVESTMENT POOL The District is a voluntary participant in the Placer County Investment Portfolio (PCTIP). The District is eligible to participate in PCTIP because a portion of the District's service area is in Placer County. Investments are on deposit with the Placer County Treasurer and are managed in compliance with the California Government Code according to a statement of investment policy which sets forth permitted investment vehicles, liquidity parameters, and maximum maturity of investments. The fair value of the Page 27 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 2 —CASH, CASH EQUIVALENTS, AND INVESTMENTS (Continued) District's investment in this pool is reported in the accompanying financial statements at amounts based upon the District's pro -rats share of the fair value provided by Placer County Treasurer for the entire PCTIP in relation to the amortized cost of the portfolio). The balance available for withdrawal is based on the accounting records maintained by the Placer County Treasurer, which are recorded on an amortized cost basis. DEPOSIT IN "TAP PUBLIC TREASURERS' INVESTMENT FUND The District is a voluntary participant in the Utah Public Treasurers' Investment Fund (UPTIF). The District is eligible to participate in (UPTIF) through its membership with Utah Associated Municipal Power Systems (UAMPS). Investments are on deposit with State of Utah public treasury and investments are restricted to those authorized by the Utah Money Management Act and rules of the Money Management Council of Utah. The fair value of the District's investments in this pool is reported in the accompanying financial statements at amounts based upon the District's pro-rata share of the fair value provided by UPTIF through UAMPS Member Retention Fund. NOTE 3 —CAPITAL ASSETS Capital assets consist of the following at December 31, 2017 and 2016: Electric distribution facilities Water distribution facilities General plant Less: Accumulated depreciation Construction work in progress Totals Electric distribution facilities Water distribution facilities General plant Less: Accumulated depreciation Construction work in progress Totals January 1, December 31, 2017 Additions Reductions 2017 $ 58,345,690 108,860,825 15,062,278 182,268,793 (63,372,738) $ 21191,342 4,898,966 988,813 8,079,121 (6,840,212) $ (120,111) (11163, 044) (268, 471) (1,551,626) 1,649,716 4,706,276 5,554,478 (7,379,733) $ 123,602,331 $ 6,793,387 $ (7,281,643) January 1, 2016 Additions Reductions $ 54,721,615 $ 4,391,867 $ (767,792) 107,005,578 21023,496 (168,249) 13,887,881 1,332,733 (158,336) 175,6151074 7,748,096 (11094,377) (58,042,448) (61485,285) 11154,994 41844,042 71686,181 (7,823,947) $ 1221416,668 $ 85948,992 $ (71763,330) $ 60,416,921 112596747 15,782,620 , , 188,796,288 ,, (68563235) 21881,021 123,114,074 December 31, 2016 $ 581345,690 108,860,825 15,062,278 182, 268, 793 (63,3727738) 41706,276 $ 123,602,331 As of December 31, 2017 and 2016, the plant in service included land and land rights of $3,318,346 which are not being depreciated. A portion of the plant has been contributed to the District. When replacement is needed, the District replaces the contributed plant with District -financed plant. Page 28 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 4 —TELECOMMUNICATION SERVICES In 1999, the District initiated a project to expand their basic service offerings to include Internet access, cable television and voice delivered over fiber optic networks (the broadband project). The District completed the broadband design project and obtained the necessary regulatory approvals and franchises needed to construct and launch the broadband project. A local cable television service provider filed an objection in September 2004 with the Nevada County Local Agency Formation Commission (LAFCO), the entity responsible for providing regulatory approval for the broadband project. After denying the cable television provider's request for a reconsideration of their approval of the District's project, the cable television provider filed a lawsuit against LAFCO. The District was not named in the lawsuit. A ruling on the lawsuit was received in January 2006. LAFCO prevailed on all portions of the cable television provider's claim. The cable television provider filed an appeal; however, in June of 2007, the Court ruled in favor of LAFCO, upholding the initial ruling. Since 2009, the District has been exploring options to sell or lease the existing infrastructure to provide a return on investment in the project. Expenses incurred by the District to date on the broadband project total $2,834,079, of which $496,990 was expensed in 2014 for legal fees and preliminary feasibility studies. In 2017 and 2016 there were no material expenditures for this project. In 2018, The District signed a Memorandum of Understanding with Plumas Sierra Telecommunications to offer services utilizing these four fibers from Reno to Sacramento in future years. NOTE 5 —LONG-TERM DEBT Long-term debt consisted of the following at December 31, 2017: January 1, December 31, Due within 2017 Additions Reductions 2017 one year Pension Obligation Bonds Electric, 2,47% due semi-annually to 2020 $ 50149,000 $ $ (4043000) $ 42745,000 $ 11269,000 State RewhAng Fund Loan — Water, 2.34%, due semi-annually beginning in 2006 to 2026. 6,7861402 (645,806) 611402596 661,006 Certificates of Participation — Water, 4.00% to 5.00%, due serially to 2021 refinanced in 2016 312669000 (632,000) 21634,000 644,000 Certificates of Participation — Water, 2.00% to 4.00%, due serially to 2035 (net premiums of $475,059) 131997,077 (562,018) 13,435,059 5507000 Department of Water Resources, 3,18%, due semiannually to 2021, secured by real and personal property. 11275,743 (268,092) 1,0072651 276,650 Installment loan, 4.58% due serially to 2023 374,548 (316,145) 58,403 10,658 Totals $ 30,848,770 $ $ (21828,061) $ 281020,709 $ 31411,314 Page 29 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 5 —LONG-TERM DEBT (Continued) Long-term debt consisted of the following at December 31, 2016: Pension Obligation Bonds Electric, 5% due semi-annually to 2020 refinanced in 2016 Pension Obligation Bonds Electric, 2.47% due semi-annually State Rewlung Fund Loan — Water, 2.34%, due semi-annually beginning in 2006 to 2026 Certificates of Participation — Water, 4.00°% to 5,00%, due serially to 2021 refinanced in 2016 Certificates of Participation — Water, 1.54% due serially to 2021 Certificates of Participation — Water, 2.00% to 4.00%, due serially to 2035 (net premiums of $502,077) Department of Water Resources, 3.18%, due semiannually to 2021, secured by real and personal property. Installment loans, 5.4% to 6.23%, various payment terms and due dates, secured by equipment. Totals January 1, December 31, 2016 Additions Reductions 2016 $ 515845000 $ $ (515843000) $ - 5,589,000 (440,000) 5,149,000 7,417,358 - (630,956) 6,786,402 3,765,000 - (3,765,000) - - 3,266,000 - 3,266,000 14,544,095 - (547,018) 13,997,077 1,535,448 - (259,705) 1,275,743 Due within one year 8095000 645,807 632,000 5351000 2681092 673,789 - (299,242) 374,548 316,144 $ 33,519,690 $ 8,855,000 $ (11,525,921) $ 30,848,770 $ 3,206,043 During April 2004, the District obtained financing in the form of a State Revolving Fund Loan, the proceeds of which were utilized in the replacement of the Donner Lake water system. The District submitted expenditures to the State for reimbursement of $12,732,965, The semi-annual principal and interest payments are $400,426 and commenced in 2006. In 2004, the remaining balance of $12,227,122 was used to pay off the temporary lines of credit obtained in 2001 and 2002 to fund the Donner Lake project. (See note 8). On October 12, 2006, through the Truckee Donner Public Utility District Financing Corporation on behalf of the District issued $26,570,000 of Certificates of Participation to refund 100% of the outstanding balance of Certificates issued in 1996, complete the funding of the Donner Lake Assessment District water system, and fund water system capital improvements. The refunding portion of the 2006 COP's, totaling $8,465,000, has an average interest rate of 4,10%. The refunded 1996 COP's had an average interest rate of 5.41%. The net proceeds of $7,500,557 (after payment of $63,733 in underwriting fees, insurance and other isuance costs) plus an additional $1,315,194 of reserve fund monies were used to prepay the outstanding debt service requirements on the 1996 COP's. The terms of the Certificates call for payments to be made Page 30 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 5 —LONG-TERM DEBT (Continued) only from the net revenues of the Water Division and the debt is secured by this revenue. These revenues are required to be at least equal to 125% of the debt service for each year. In 2015, a portion of the 2006 COP was refunded. Since a portion of the 2006 COP was used for advance refunding of previous COP, that portion could not be advance refunded at the time of the refunding. The new 2015 refunding did not require a reserve fund. The reserve fund was liquidated and applied towards reducing the debt principal. The estimated net present value savings were $1,600,000 or 10% over the remaining life of issuance. In 2016, the remaining portion of the 2006 COP was refunded. Due to the refunding an estimated net present value savings of $222,000 was achieved. Under the Safe Drinking Water Bond Law of 1986, the Department of Water Resources provided a $5,000,000 loan to the District in 1993. The loan was to finance capital improvements to the public water supply and to reduce water quality hazards. The terms of the loan call for payments to be made only from the net revenues of the Water Division, which are required to be sufficient to pay the debt service for each year. In June 2011, the District refunded (refinanced) an existing $7.8 million pension side fund obligation for its participation in CaIPERS. Prior to 2011, the annual side fund payments were expensed and described in the Notes to Financial Statements. The pension side fund liability was amortized through June 2022 with a 7.75% rate. This liability was not required to be reported on the District's Statement of Net Position, but the future pension expense was included in budget and rate calculations. The new refunding rate of 5% reduced the District's annual pension costs by almost $100,000 through 2022. In 2016, the District refunded the pension side fund again earning the District annual savings of $30,000 or $164,000 in total. As a normal part of its operations, the District finances the acquisition of certain assets through the use of installment loans. These loans have been used to finance the purchase of vehicles, equipment, and certain water system improvements. There were no additional installment loans in 2017 or in 2016. Scheduled payments on debt are: Principal Interest 2018 $ 3,411,314 $ 855,887 2019 3,117, 221 724,222 2020 312281784 648,447 2021 31179,833 563,954 2022 119071221 486,560 2023-2027 61221,277 11747,794 2028-2032 41255, 000 903,838 2033-2037 21225, 000 149,425 $ 27,545,650 $ 61080,127 Plus: Unamortized premiums 4751059 $ 28,020,709 Tota I $ 4,267,201 3, 841, 442 3,877,231 3, 31787 2, 3931781 7, 9691070 5,1581838 2, 3741425 $ 33,625,776 Page 31 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 6 —UNEARNED REVENUES Transactions that have not yet met revenue recognition requirements are recorded as anon -current liability and reflected in the accompanying Statement of Net Position. As of December 31, 2017 and 2016, unearned revenues consist of unearned special assessment revenues, development agreement deposits, connection fees, and other deposits. Unearned revenues consisted of the following at December 31, 2017 and 2016: Development agreement deposits Connection fees and other deposits Totals Development agreement deposits Connection fees and other deposits Totals January 1, 2017 Additions Reductions 21237,330 1,134,433 (603,342) 836,178 823,219 (7733741) $ 31073,507 $ 11957,652 $ (1,377,083) January 1, 2016 Additions Reductions 2,156,844 644,922 (564,436) 11069,865 9879611 (1,221,298) 31226,709 11632,533 (1,785,734) NOTE 7 — DONNER LAKE WATER COMPANY ACQUISITION December 31, 2017 2,768,421 885,656 $ 3,6547076 December 31, 2016 21237,330 836,178 310739507 In 2001, the District acquired the Donner Lake Water Company by initiating an eminent domain lawsuit. As a part of the takeover, the District replaced the entire water system, which cost approximately $15.6 million and was completed in 2006, The District initially estimated the replacement cost to be $13 million. The Donner Lake property owners agreed to reimburse the District for the full costs of the replacement. Therefore, an assessment was placed on each Donner Lake homeowner's property for a pro- rata share of the $13 million payable immediately or with an option to pay over 20 years. The assessment is collected by Nevada County and Placer County on behalf of the District and is secured by the Donner Lake property owners. A monthly $6.65 water system upgrade surcharge is paid by the Donner Lake customers to reimburse the District for the $2.6 million cost incurred in excess of the assessment. In April 2004, the District obtained financing in the form of a State Revolving Fund Loan for $12,732,965 at a rate of 2.34%. The District is required to fund a reserve account by making semi-annual reserve payments in the amount of $40,043 for a 10-year period. The reserve fund is fully funded as of December 31, 2016. As of December 31, 2017 and 2016, the assessment receivable from the property owners was $3,005,178 and $3,692,876 respectively, of which $736,020 and $714,622 is due in the next year. These amounts are shown as Special Assessments Receivable in the Statement of Net Position. The proceeds of the assessment and surcharge are placed in the Donner Lake Special Assessment District Improvement Fund and used to pay the debt service for the water system improvements. Page 32 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS A. PENSION PLANS Plan Description —All qualified permanent and probationary employees are eligible to participate in the District's Miscellaneous Employee Pension Plans, cost -sharing multiple employer defined benefit pension plans administered by the California Public Employees' Retirement System (CalPERS). Benefit provisions under the Plans are established by State statute and Local Government resolution. CalPERS issues publicly available reports that include a full description of the pension plans regarding benefit provisions, assumptions and membership information that can be found on the CalPERS website. Benefits Provided — CaIPERS provides service retirement and disability benefits, annual costs of living adjustments and death benefits to plan members, who must be public employees and beneficiaries. Benefits are based on years of credited service, equal to one year of full time employment. Members with five years of total service are eligible to retire at age 50 with statutorily reduced benefits. All members are eligible for non -duty disability benefits after 10 years of service. The death benefits is Optional Settlement 2W Death Benefit. The cost of living adjustments for each plan are applied as specified by the Public Employees' Retirement Law. The 2.7% at 55 Miscellaneous Plan is closed to new entrants. The plans' provisions and benefits in effect at December 31, 2017 are summarized as follows: Miscellaneous Prior to On or after Hire Date January 1, 2013 January 1, 2013 Benefit Formula 2.7% @ 55 2% @ 62 Benefit Vesting Schedule 5 years service 5 years service Benefit Payments monthly for life monthly for life Retirement Age 50 and Up 52 and Up Monthly Benefits, as a % of eligible compensation 2.0% - 2.7% 1.0% to 2.5% Required Employee Contributions Rates 8% 6.25% Required Employer Contributions Rates 11,049% 6.533% Contributions —Section 208149(c) of the California Public Employee's Retirement Law requires that the employer contribution rates for all public employers be determined on an annual basis by the actuary and shall be effective on the July 1 following notice of a change in the rate. Funding contributions for both Plans are determined annually on an actuarial basis as of June 30 by CalPERS. The actuarially determined rate is the estimated amount necessary to finance the costs of benefits earned by employees during the year, with an additional amount to finance any unfunded accrued liability. The District is required to contribute the difference between the actuarially determined rate and the contribution rate of employees. Hire Date Benefit Formula 2017 Employer Contributions 2016 Employer Contributions Miscellaneous Prior to On or after 3 January 1 January 1, 201, 2013 2.70@55 2%@62 $1,044,745 $94,014 $979,835 $69,062 Page 33 Miscellaneous Prior to On or after 3 January 1 January 1, 201, 2013 2.70@55 2%@62 $1,044,745 $94,014 $979,835 $69,062 Page 33 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS (Continued) B. PENSION LIABILITIES, PENSION EXPENSES AND DEFERRED OUTFLOWS/INFLOWS OF RESOURCES RELATED TO PENSIONS As of December 31, 2017, the District reported net pension liabilities for its proportionate shares of the net pension liability as follows: Proportionate Share of Net Pension Liability Fiscal Year Ending June 30, 2017 June 30, 2016 $11, 975, 655 $10,250,329 The District's net pension liability is measured as a proportionate share of the net pension liability. The net pension liability is measured as of June 30, 2017, and the total pension liability used to calculate the net pension liability was determined by an actuarial valuation as of June 30, 2016 rolled forward to June 30, 2017 using standard update procedures. The District's proportion of the net pension liability was based on a projection of the District's long-term share of contributions to the pension plans relative to the projected contributions of all participating employers, actuarially determined. The District's proportionate share of the net pension liability for the Plan for the measurement date of June 30, 2017 and June 30, 2016 is as follows: Percentage Share of Risk Pool Measurement Date June 30, 2017 June 30, 2016 Change Percentage of Plan NPL 0.30379% 0.29837% 0.00542% For the years ended December 31, 2017 and 2016 the District recognized pension expense of $2,269,610 and $1,220,591 respectively. At December 31, 2017 the District reported deferred outflows of resources and deferred inflows of resources related to pensions from the following sources: Changes of assumptions Differences between expected and actual experience proportionate share of contributions Change in employers proportion Pension contributions made subsequent to the measurement date Total Deferred Outflows of Deferred Inflows of $1,796,683 (208, 908) 439,877 (343,024) 544, 250 870,580 $3,651,390 ($551,932) Page 34 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS (Continued) B. PENSION LIABILITIES, PENSION EXPENSES AND DEFERRED OUTFLOWS/INFLOWS OF RESOURCES RELATED TO PENSIONS (Continued) $870,580 reported as deferred outflows of resources related to contributions subsequent to the measurement date will be recognized as a reduction of the net pension liability in the year ended December 31, 2017, Other amounts reported as deferred outflows of resources and deferred inflows of resources related to pensions will be recognized as pension expense as follows: Year Ended December 31 Amount 2018 $699,571 2019 $1,107,687 2020 $682,783 2021 ($261,163) $2, 228, 878 Actuarial Assumptions —The total pension liabilities in the June 30, 2017 actuarial valuations were determined using the following actuarial assumptions: Valuation Date Measurement Date Actuarial Cost Method Actuarial Assumptions: Discount Rate Inflation Payroll Growth Salary Increase Investment Rate of Return Mortality (1) Miscellaneous 2016 June 30, June 30, 2017 Entry -Age Normal Cost Method 7.15% 2.75% 3.00% Varies by Entry Age and Service 7.5% Net of Pension Plan Investment and Administrative Expenses; includes Inflation Derived using CalPERS membership data for all funds (1) The mortality table used was developed based on CaIPERS' specific data. The Table includes 20 years of mortality improvements using Society of Actuaries Scale BB. For more details on this table, please refer to the 2014 experience study report. All underlying mortality assumptions and all other actuarial assumptions used in the June 30, 2017 valuation were based on results of a January 2014 actuarial experience study for the period 1997 to 2011. Further details of the Experience Study can be found on the CaIPERS website. Page 35 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS (Continued) B. PENSION LIABILITIES, PENSION EXPENSES AND DEFERRED OUTFLOWS/INFLOWS OF RESOURCES RELATED TO PENSIONS (Continued) Discount Rate -The discount rate used to measure the total pension liability as of December 31, 2017 was 7.15%. To determine whether the municipal bond rate should be used in the calculation of a discount rate for each plan, CalPERS stress tested plans that would most likely result in a discount rate that would be different from the actuarially assumed discount rate. Based on the testing, none of the tested plans run out of assets. Therefore, the current 7.15% discount rate used is adequate and the use of the municipal bond rate calculation is not necessary. The long term expected discount rate of 7.15% will be applied to all plans in the Public Employees Retirement Fund (PERF). The stress test results are presented in a detailed report that can be obtained from the CaIPERS website. The long-term expected rate of return on pension plan investments was determined using abuilding- block method in which best -estimate ranges of expected future real rate of return (expected returns, net of pension plan investment expense and inflation) are developed for each major asset class. In determining the long-term expected rate of return, CaIPERS 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 (11-60 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 rounded down to the nearest one quarter of one percent. The table below reflects the long-term expected real rate of return by asset class. The rate of return was calculated using the capital market assumptions applied to determine the discount rate and asset allocation. The target allocation shown below was adopted by CalPERS' Board effective on July 1, 2015. Asset Class New Strategic Real Return Real Returns Allocation Years 1-10 (a) Years 11+(b) Global Equity 51.0% 5.25% 5.71 Global Fixed Income 20.0% 0.99% 2.43% Inflation Sensitive 6.0% 0.45% 3.36% Private Equity 10.0% 6.83% 6.95% Real Estate 10.0% 4.50% 5.13% Infrastructure and Forestland 2.0% 4.50% 5.09% Liquidity 1.0% -0.55% -1.05% Total 100.0% (a) An expected inflation rate of 2.5% was used for this period (b) An expected inflation rate of 3.0% was used for this period Page 36 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS (Continued) B. PENSION LIABILITIES, PENSION EXPENSES AND DEFERRED OUTFLOWS/INFLOWS OF RESOURCES RELATED TO PENSIONS (Continued) Sensitivity of the Proportionate Share of the Net Pension Liability to Changes in the Discount Rate = The following presents the District's proportionate share of the net pension liability for each Plan, calculated using the discount rate for each Plan, as well as what the District's proportionate share of the net pension liability would be if it were calculated using a discount rate that is 1 % point lower or 1 % point higher than the current rate: Miscellaneous Measurement Date June 30,2017 1% Decrease 6.15% Net Pension Liability $18,386,901 Current Discount Rate 7.15% Net Pension Liability $11,975,655 1%Increase 8.15% Net Pension Liability $616651743 Pension Plan Fiduciary Net Position —Detailed information about each pension plan's fiduciary net position is available in the separately issued CaIPERS financial reports. C. PAYABLE TO THE PENSION PLAN At December 31, 2016 and 2015 respectively the District did not report a payable for outstanding required contributions to the pension plan. D. DEFERRED COMPENSATION PLAN The District maintains two deferred compensation plans: a 401(a) and a 457 plan, (the Plans) for certain qualified employees. The District matches 6.78% of eligible employee contributions. In 2017 and 2016, the total match was $106,332 and $91,066 in the respective years. The District has no liability for losses under the Plans, but does have the duty of due care that would be required of an ordinary prudent investor. The District has not reflected the Plans' assets and corresponding liabilities (if any) on the accompanying Statement of Net Position. Page 37 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS (Continued) E. OTHER POST EMPLOYMENT BENEFITS (OPEB) The District administers asingle-employer defined benefit healthcare plan (The Retiree Health Plan). Contribution requirements and benefit provisions are established through collective bargaining agreements and may be amended only through negotiations between the District and the Union. The plan provides health insurance contributions for eligible retirees and their spouses through the District's group health insurance plan, which covers both active and retired members. Health insurance includes medical insurance, dental insurance, and prescriptions. The Retiree Health Plan does not issue a publicly available financial report. Post employment health care is available to all employees, and qualified dependents, that retire from the District with at least 10 years of service. As of June 30, 2017, there were fifty eight participants including dependents. The monthly amount paid by the District is capped at $475 for each participant or $375 for each participant eligible for Medicare. For participants with less than 20 years of service, the benefit is reduced by 5% for each year. Expenditures for post employment health care benefits are recognized when premiums are paid. On November 7, 2007, the Board approved a participation agreement with CaIPERS to be the plan administrator for the District's other post employment benefit (OPEB) trust. The participation agreement was submitted to CaIPERS on November 8, 2007, and became effective on January 15, 2008. At that time, accumulated deposits from the prior year, plus accrued interest, were transferred to the California Employers' Retiree Benefit Trust Program (CERBT). The funds of the Retiree Health Plan are invested in CERBT, which is a tax qualified trust organized under Internal Revenue Code (IRC) Section 115. Participation in the trust is limited to those agencies who qualify as "government" entities under that IRC section. The CERBT is an irrevocable trust established for the purpose of receiving employer contributions to prefund health and other postemployment benefits for retirees and their beneficiaries. The CERBT administrative costs are financed through investment earnings. Copies of the CalPERS' comprehensive annual financial report, that includes CERBT investment performance, may be obtained from: California Public Employees' Retirement System 400 O Street P.O. Box 942701 Sacramento, CA 94229-2701 Tel. 888-225-7377 http://www.calpers.ca.gov The District's annual OPEB expense is calculated based on the Annual Required Contribution amount actuarially determined in accordance within the parameters of GASB Statement No. 45. The ARC represents a level of funding that, if paid on an ongoing basis, is projected to cover the normal cost each year. The plan's unfunded actuarial accrued liability prior to June 30, 2017 is being amortized as a level percentage of projected payrolls on an open basis, over a period not to exceed 30 years, using the entry age normal cost method. The June 30, 2017 unfunded actuarial accrued liability is being amortized as a level percentage of projected payroll on an open basis, over a 20 year period, using the actuarial cost method. Page 38 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 —EMPLOYEE BENEFIT PLANS (Continued) E. OTHER POST EMPLOYMENT BENEFITS (OPEB) (Continued) The District's annual OPEB cost is recognized in the District's operating expenses. The following table shows the components of the amount actually contributed to the plan, and changes in the net OPEB obligation to the Retiree Health Plan: Annual %of Change in OPEB NetOPEB Fiscal Required Interest Annual Annual Net OPEB Obligation Obligation Year Contribution and OPEB Actual OPEB Cost Obligation (Asset) (Asset) Ended" (ARC) Adjustments Cost Contribution Contributed (Asset) Beginning Ending 06/30/2012 $ 276,800 $ 66,671 $ 343,471 $ 285,005 83.0% $ 58,466 $ (66,671) $ (81205) 06/30/2013 $ 267,800 $ 628 $ 268,428 $ 3041556 113.5% $ (36,128) $ (81205) $ (44,333) 06/30/2014 $ 267,800 $ - $ 267,800 $ 268,498 100.3% $ (698) $ (44,333) $ (45,031) 06/30/2015 $ 647,851 $ 647,851 $ 274,029 42.3% $ 373,822 $ (45, 031) $ 328,791 06/30/2016 $ 665,667 $ 665,667 $ 275,240 41.3% $ 3900427 $ 328,791 $ 719,218 06/30/2017 $ 683,973 $ 683,973 $ 286,623 41.9% $ 397,350 $ 719,218 $ 1,116,568 Actuarial valuations of an ongoing plan are required at least once every three years and involve estimates for the value of reported amounts and assumptions about the probability of occurrence of events far into the future. Examples include assumptions about future employment, mortality, and the healthcare cost trend. Amounts determined regarding the funded status of the plan and annual required contributions of the employer are subject to continual revision as actual results are compared with past expectations and new estimates are made about the future. Projections of benefits for financial reporting purposes are based on the substantive plan (the plan as understood by the employer and plan members) and include the types of benefits provided at the time of each valuation and historical pattern of sharing benefit costs between the employer and plan members to that point. The methods and assumptions used include techniques that are designed to reduce short-term volatility in actuarial accrued liabilities and the actuarial value of assets, consistent with the long-term perspective of calculations. Significant actuarial assumptions for years prior to June 30, 2015 include: Actuarial Cost Method Asset Valuation Method Discount Rate General Inflation Amortization of Unfunded Liability Projected Unit Credit Significant actuarial assumptions after June 30, 2015 include: Actuarial Cost Method Entry Age Normal Asset Valuation Method Five-year smoothing formula with a 20% corridor around market value Discount Rate 7.0% General Inflation 2.75% Annual Increase Amortization of Unfunded Liability Closed 30 years; level percent for initial UAAL Open 20 years; level percent for residual UAAL Page 39 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 8 — EMPLOYEE BENEFIT PLANS (Continued) E. OTHER POST EMPLOYMENT BENEFITS (OPEB) (Continued) The following is a funding schedule for the Retiree Health Plan: Schedule of Retiree Health Plan Funding Progress Accrued Actuarial Unfunded Funded Valuation Liabilities Value of Liabilities Ratio Date* (AL) Assets (AVA) (UL) (AVA/AL Annual UL 01 /01 /2011 $ 21501,800 $ 645,700 $ 118561100 25.8% $ 6, 307, 400 29.4% 07/01/2011 $ 21657,000 $ 661,400 $ 11995,600 24.9% $ 61226,000 32.1% 07/01/2013 $ 21960,600 $ 11079,900 $ 11880,700 36.5% $ 61409,000 29.3% 07/01 /2015 $ 61755,593 $ 11579,982 $ 5,175, 611 23.4% $ 61360,511 81.4% *Valuations are required once every two years. In 2011, the vaulation date changed to July 1 in compliance with GASB Statement No. 57. The actuarial valuation issued July 1, 2015 had a significant increase in accrued liability of $3.8 million due to a new Actuarial Standard of Practice 6 that became effective for valuations after March 1, 2015 that requires valuing an "implicit rate subsidy". Though the District has an employer cap on retiree benefits, the liability of providing them based on the expected premiums of the plan are now required to be recognized in the actuarial valuation to guarantee the stability of the plan for the long run which nearly doubled the normal costs and liabilities. NOTE 9 —SELF FUNDED INSURANCE The District has aself-funded vision insurance program and claims were processed by and on behalf of the District. The District did not maintain a claim liability; rather claims were expensed as paid. The amount of claims paid for each of the past three years have not been material. NOTE 10 —SEGMENT DISCLOSURE The District has issued revenue bonds to finance electric and water distribution facilities. The project has an external requirement to be reported separately, and investors in the revenue bonds rely solely on the revenue generated by the individual projects for repayment. Summary financial information for each project is presented on the following pages for the years ending December 31, 2017 and 2016. Page 40 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 10 -SEGMENT DISCLOSURE (Continued) STATEMENT OF NET POSITION ASSETS AND DEFERRED OUTFLOWS OF RESOURCES Current assets Non -current assets: Capital assets, net Restricted assets Other long-term assets Total Noncurrent Assets Deferred outflows of resources Pension Unamortized loss on refunding Unamortized redemption premium December 31, 2017 Electric $ 239717,604 48,257,502 843,086 491100, 588 2,190, 835 122, 673 21313,508 Water $ 101085,811 74, 856, 572 1,818,513 3, 005,178 79, 80263 1,460,556 5761778 2,037,334 TOTAL ASSETS AND DEFERRED OUTFLOWS $ 75,131,700 $ 91,803,408 OF RESOURCES LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITION Current liabilities Non -current Liabilities Long-term debt, net of current portion Net pension liability OPEB liability Unearned revenues Total Noncurrent Liabilities Total Liabilities Deferred inflows of resources Pension Total Deferred Inflows of Resources Net Position Net investment in capital assets Restricted for debt service Unrestricted Total Net Position $ 4,702,463 3, 523, 745 7,185, 392 69,941 2,612,137 13,991,215 18,693,678 331,159 331,159 43,501,844 1,842,553 10,7621466 106,863 $ 2,742,557 21,085,650 4, 790, 262 446,627 1,041,939 27, 364, 478 30,107, 035 220,773 220, 773 52216044 4,576,780 4,6821776 61,475,600 TOTAL LIABILITIES, DEFERRED INFLOWS $ 751131,700 $ 9118032408 OF RESOURCES AND NET POSITION Page 41 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 10 —SEGMENT DISCLOSURE (Continued) ASSETS AND DEFERRED OUTFLOWS OF RESOURCES Current assets Non -current assets: Capital assets, net Restricted assets Other long term assets Total Noncurrent Assets Deferred outflows of resources Pension Unamortized loss on refunding Unamortized redemption premium Total Deferred Outflows of Resources December 31, 2016 Electric $ 19,438,054 47, 660,186 925,520 48, 585, 706 21403,030 149,934 2,552,964 Water $ 91475, 927 75, 942,145 118761032 31692, 876 811511,053 11602,020 609,580 21211,600 TOTAL ASSETS AND DEFERRED OUTFLOWS $ 70,576,724 $ 93,198,580 OF RESOURCES LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITION Current liabilities $ 41312,570 $ 21949,891 Non -current Liabilities Long-term debt, net of current portion 41398,403 23,244,323 Net pension liability 61150,197 41100,132 OPEB liability 431,530 287,687 Unearned revenues 21587,458 486,049 Total Noncurrent Liabilities 13,567,588 28,118,191 Total Liabilities 17,880,158 31,068,082 Deferred inflows of resources Pension 958,276 638,850 Total Deferred Inflows of Resources 958,276 638,850 Net Position Net investment in capital assets 42,500,995 50,920,550 Restricted for debt service 11316,355 41695,114 Unrestricted 71920,940 51875,984 Total Net Position 51,738,290 61,491,648 TOTAL LIABILITIES, DEFERRED INFLOWS $ 70,576,724 $ 93,198,580 OF RESOURCES AND NET POSITION Page 42 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 10 —SEGMENT DISCLOSURE (Continued) STATEMENTS OF REVENUE, EXPENSES, AND CHANGES IN NET POSITION Operating Revenues Sales to consumers Other operating revenues Operating expenses Depreciation Non -operating revenues (expenses) Income (loss) before capital contributions & other Capital contributions, net CHANGE IN NET POSITION Net Position, Beginning NET POSITION, ENDING Operating Revenues Sales to consumers Other operating revenues Operating expenses Depreciation Non -operating revenues (expenses) Income (loss) before capital contributions & other Capital contributions, net CHANGE IN NET POSITION Net Position, Beginning NET POSITION, ENDING Year ended December 313 2017 Electric Water $ 22,660,258 $ 11,801,888 5, 046, 862 538, 960 22,108,454 81774,652 21624,534 31907,106 140,304 (517,830) 31114,436 (858,740) 1,254,137 842,691 41368,573 (16, 049) 51,738,290 61,491,648 $ 56,106,863 $ 61,475,599 Year ended December 31, 2016 Electric Water $ 21,713,614 $ 11,312,973 3,357,601 749,177 (209222,867) (83171,428) (29576,192) (31660, 841) 12,076 (700,499) 2,284,232 (470,618) 1,111,440 587,670 31395,672 117,052 48342618 61374596 $ 51,738,290 $ 61,491,648 Page 43 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 11 —SEGMENT DISCLOSURE (Continued) STATEMENTS OF CASH FLOWS NET CASH PROVIDED BY (USED IN) Operating activities Noncapital financing activities Capital and related financing activities Investing activities Net increase (decrease) in cash and cash equivalents Cash and Cash Equivalents, Beginning CASH AND CASH EQUIVALENTS, ENDING NET CASH PROVIDED BY (USED IN) Operating activities Noncapital financing activities Capital and related financing activities Investing activities Net increase (decrease) in cash and cash equivalents Cash and Cash Equivalents, Beginning CASH AND CASH EQUIVALENTS, ENDING Year ended December 31, 2017 Electric $ 6,624,835 (467, 590) (21328,476) 181,261 4, 010, 030 15, 4391826 Water $ 3,545,750 (31723,773) 295,975 1171952 7,485, 574 $ 19,449,856 $ 7,603,526 Year ended December 31, 2016 Electric Water $ 51549,180 $ 31719,688 (921,171) - (2,233,583) (61189,302) 1141807 2921186 21509,233 (21177,428) 12, 930, 593 91663,002 $ 15,439,826 $ 7,485,574 Page 44 TRUCKEE DONNER PUBLIC UTILITY DISTRICT NOTES TO FINANCIAL STATEMENTS December 31, 2017 and 2016 NOTE 11 — MARTIS VALLEY GROUNDWATER MANAGEMENT EFFORTS The Martis Valley aquifer underlies about 35,000 acres in both Placer and Nevada counties, near the Town of Truckee. It is the main water supply for numerous public and private entities. This area has seen significant growth in the last few decades with more planned for the future. Maintaining an adequate water supply and protecting water quality are critical for the region's future. The Truckee Donner Public Utility District (TDPUD), Northstar Community Services District (NCSD) and Placer County Water Agency (PCWA) are the three primary public water agencies in the Martis Valley Basin. Together, the TDPUD, NCSD and PCWA (Partnership Agencies) partnered to submit a groundwater management plan and to help develop a groundwater model for the Martis Valley basin. The Martis Valley Groundwater Management Plan (GMP) was prepared in 2015 to reflect current water resources planning in the region and to incorporate the latest information and understanding of the underlying groundwater basin. This collaborative effort provided the guidance necessary to align groundwater policy. In addition to the groundwater management plan, a computer model of the groundwater basin was developed by the Desert Research Institute, which incorporated available data and enhanced understanding of the groundwater basin. A climate change modeling component was part of the overall Federal study effort. Partner agencies each adopted the Groundwater Management Plan (GMP) in February 2012 and the model and associated report was completed in 2015. The total cost of the project was approximately 4)1,000,000, which includes federal funding of approximately $500,000 from the U.S. Bureau of Reclamation and $250,000 from the Lawrence Livermore National Laboratory; and contributions of $150,000 from TDPUD and $100,000 from the other members of the Partnership Agencies. In mid 2016, the California Sustainable Groundwater Management Act of 2014 (S('MA) took effect for which the District was the submitting agency of a SGMA Alternate Submittal in December, 2016 on behalf of the Town of Truckee, Placer County, Nevada County, PCWA, and Northstar CSD (Local SGMA Agencies). The SGMA Alternative Submittal is intended to comply with the new regulations. There was an adopted MOA amongst the six local agencies for this compliance project which covers the time period for preparation of the SGMA Alternative Submittal, possible conditional acceptance of the plan by DWR, and submittal of a first -year annual report. DWR has two years by statute to review the SGMA Alternative Submittal and, as of the date the financial statements were available to be issued, has not formally responded. NOTE 12 —CLAIMS AND JUDGMENTS From time to time, the utility is party to various pending claims and legal proceedings. Although the outcome of such matters cannot be forecasted with certainty, it is the opinion of management and the utility's legal counsel that the likelihood is remote that any such claims or proceedings will have a material adverse effect on the utility's financial position or results of operations. NOTE 13 —RISK MANAGEMENT The utility is exposed to various risks of loss related to torts; theft of, damage to, or destruction of assets; errors and omissions; workers compensation; and health care of its employees. These risks are covered through the purchase of commercial insurance, with minimal deductibles. Settled claims have not exceeded the commercial liability in any of the past three years. There were no significant reductions in coverage compared to the prior year. Page 45 Z O H Q O w Z_ a z w w J a a 0 w �_ d w a q s \ G ( � / \ k \ $ ® ® \ w 7 3 y a % o_ a a)¢ 2 3 k 700 a / / 7 \ \ + y \ q w / G 3 \ Q e � a w 6 / / /co c ® \ » q $ y \ $ ¥ \ a m m LO CD % Cl 2 f R 2 ® ® w ^ � a 2 cow � ® ® @ \ >4 S n G \ + LO o o y o $ \LO 2 \ \ \ ITIIII w a \ / @ @ \ q e # mc k ~ k \ _§ § \ E \ c e ® ƒ \ \ k \ § q 7 ° n / / 2 F t I o § 0 E \ 7 I § _» q \ \ % f $ ƒ \ � / ? k // / z in LN c \ k\ 3 _ / % d m c , g cma \ / ° _ \ 3 E ƒ E ) E§ f :\ / o e o e» ® n 2 E I I 0 I E E E e « \ \ � U Z U Fmw O 0 Q F J O LL m Zo U — N >� J � � anZ� WN W M Z J a`) Z .0 a. .0 W U) 0 Y W U � c W w U C N � c a 0 � c O � L m M (6 O O c C 7 C O (Ucn p f— 3 Q J co mc U) cn 0 U M O M CA � j cs CA ti O � 00 0o rn OC° M 60� v� 0 0 � 00 M CO Ln u�) u> r� r� O 00 00 O O O co M Vy `— N I� H U Z U Fm O � a H J O r LL Zo U — N FM m �I Q. Z o WN LU M Z W N Z -J n O aa) W U W Y W U � ND Lmw 0 �W w 0 ° o 0 0 0 0 0 y ` /` CO 00 rP r CO � d M 00 m N a J (V N N co N 00 O 0 0 0 0 o r 0 0 0 0 0 uS (d P�: (6 oS o O N F� O N O M C fC d LO (0 (0 O O Qva a J m o Q a o 0 0 0 0 a:F+a�nNoorn�n� 12 M (n d CO M LL a r N N CO N 0 0 0 0 0 a or�(o((ioUM) �2= U') O M ti CO M CO r r r r r Ln r � J 6 ) Ef} 64 6ck 69 61), O O O O O N (D O CD CD M w Q lC O a O N (�O (D O LO Q 60 69 e»e461)E01 Lul a m 7 � J Q Q J C O r +j ca 7 Q f0 Cl O O O O M O O O O O O) O O r O O O O O O N N N N N N rO r0 0 0 0 0 O O O O O O Z O H Q O Z_ J a z w w J a a H NU_ w U) H J_ U_ MJ W D a w z z O a w w Y U D w H n ■ W N r O O N M Q) O O O CO eJ t` 00 m V O N N O) m 0 d N N O (0 O N N N N (0 to M r M to CO 0) 0) O) M m N N ct O M E N 7 Q7 M r% M M r o o m m (no m f` N N N m N r aV N O O O (0 N N V d N N r N r c- m I N CO 0 00 V• M M V m O m N th O m V• N N N V 0) 0) (O N O (D O O 0) O� (m0 N O) v_00) v vm (nm mr: T N m t` 00 f N O M O N M o O qt 00 00 O 00 M r M M l i i O N t` m N m m N a0 NO a0 O M t` 00 m N OO u7 V o0 OD N O r M r ((D 00 N N O (O � (O N O (O M � V N N (NO (NO (LO M r (Of) 00 N N m V M 00 N m (0 00 (O N (D FA m (O OD '7 0) V' N CO O (O t` CO (0 M m r O (0 (O r` M OD O h N V• N (O � M O � UO) O oD •Q N O t� � OD 00 V r N t` N N t� rn O W (^0 N V N N N n V O N � Ih N M N 0)[O CM (0 OD 'd' N N N N OCT t` N `-J N 0 J D U J m D LL w Z Z O 0 w w Y U Z O G O LL Z_ Q I- Z W W J a a mn U) O O Ln � n C m � rn N (D O � O tMC) M V M Ln (D Ln ONO V N (D It (h (') I` � I m 00 M (MD (O 00 O M 00 M Ln M (A M V 00 M N (D (M V 00 M (`0') (OD M N (M (OD N a00 L r _M � N N N m L00n O (n N M V O r O Ln 00 Ln O V V N N M (e) N Ln Ln LD V' O M (M 00 C') V O CO (D Ln � 0 O O � (n O O M N � Ln (L) � NiLn O � O Ln N im_ 00 LOCI � cam-• (OD M 000 LLf LM � q* V LO M � (D Ln N O O M M V O Ln lT O N O (n V O n f� Ln O (D V O O (D (O N LCI b0 O d' d' O O N N � 00 O Ih V O M N N N Lin (D 'cY ct O N V Ni N N C) Ln (D O N Ln � Ln W O) (n V co (O M O O M O M m r � N Lr0 ODD LOn V M M r � ((D (D O) (D LOn_ OOO M I� N M 00 M6 E O M w a m mo J p ui a`ni � 2 Q) o C- (h O c ` N O n n O E a _ cn ms En 0 (� w O m o ( N � lJ] w (n (a cOi Z(n .o c >, s H _a LL 3 � LL7 a) N O n N J m O y C (0 (n O J U C 2L N Q n N C Q C 7 C N ai (0 O l4 N C N C N .. N C N C iC J T n ro 10 a`> `I J .o m c (u O a (n m Q. '00 (D C O O T O N L) 'O a y . o a' � U -o c z C LO Z O t J C O f6 U (6 E •N Q C U O J U H N N .0 .� 7 C` O a) C f6 (U (U C mil) C (U = Q U ~ U Q ~0 a)~ U C nL) En (U O~ c Fes- a '� N o 0 j Z 0 9 D 83 (, Z 0 Z O M (A (D (D M O V M O M (n 1LLI� VJ 0 } H J_ D U MJ W D a w w Z Z O 0 w w 1 U 0_ H n' ■ 0) ' O N In M O 00 N O O O N r (D V r r (0 N O O in V M N r Q) qT co N Q) N N N M M a1 M 00 M CO r (n O (D CM (D N 0) 0) O N )O (D 00 00 (O 0) V N O r 06 r N N 0) r N M M (O cM t% t�: (O (D (D N O N O (O V I` M N N O O) (D 0) co O CO 0) V v r (O 0) 0) (O N 00 a (n co CO (0 (MN M )O r O M v (M N O O M N (O V N 00 00 N V N (0 () N N N N V (M r M M (O U) � 0) m r� I m (D M V (D co N N N (MO r N LI) r M � 00 N O ' 0) 0) ' Co M Cr) 4t O (D O) O Rt (O V )O O O O (Y) 00 0) W 0) N V N 0) (O c�}} V O (O (O V 00 V M V N 0) V V O) M N N O (D I` � W 0) •- r%�: (7) (D O N co c0 r V (D O (D (D N M M O (n O N 00 r O O M N N 00 N (O (O O 00 O V M s�{t M O N O 00 9;t M a (O (O O V 0) I` W V co 00 (D N 0) W (D M N N (n 00 .— 0 00 N V N M N (0 (D 00 to O N (O O O N 00 co (D O V co N CO CO (D t` O N co O co (O V CO N O N O M O CO (O M co M N (O (D 0) O M N M r 0) (D N CO N_ co � M N N O r it(O M M 0) N � M V r it�— (O N c0 O 00 O (0 r I` r N M Ri N V M N r r O 'd' (D F 'qT W 06 (0 O V' N V (0 O N 0) (D N (0 M N M r (D N V V O (O (D co O M " N r M 0) (D U) M N (D N 0) 0) M N co n Ns- T-� N N T N V.N N N CrM N (» fA C 7 ++ O 0) c •N-' N O O Q� X 0) } a N 7 m Z O O Z7Z C a n a o O c Cl W C 0) L F C p o o S OU c� em) m U QC� to 010 C d O C 0 O N V U O = 7 L] FM (0 Z Z c o c o 0 m : � Z O H a O C t a ?m a Z °a O W IL U) N O O J iu O O om O O) g C p C F' O_ p Z O c Q� F Q a c Z U Z U 7 w 0 H J_ D U J 00 D a w z z O 0 w w Y U N�N Fm hl m O o (n o (D LO M m O N U7 O Ni (D O a r O r O M N 0 0 0 O (n (O (D v v rn rn M Co C 00 v o W m C r� 0 m I o°)M O C0 I O Lo n `n m rn a (n it (n (n N N (M (D V r� u7 (D N O M (D (D O 00 N O) r N rn ( rn (0 a� > U U Uo Q N CY) C Z @ � w o 2 OL O O O w E a o m o 0 O w o N w cn U w N O O o .a o u. (n 0CL E in o o (� O .> o 0 LJL U '0 'O Z M Q U O O O (00 a -- t � N h � U � Q Q f7 rn Z C U Z c C L LL mo N Q E m n o o Q o m Z O o E c o Z U)o w En C O Q� QC2 lL T C LL LL O T L a a w O a LJic o Z C M Q U 0�r�0 00 M D a (D O � (D LO r a M M 00 (D a (D O M LN (O 00 a m M I� 000 M M O (D a N N a0 (D (D rn o oomrn o N (D O M O i (gyp U h 0 N C Q (0 O N C E O Z a N 0 Q r C U w Y (D Q N C U O Cl F- 0 Q O N O p U c Q N a «n O c U N c N Y o o o a c to H f0 7 U) U C ' C O O T N (� Q x a o m@ a a OU) U (0 Z �° o �° 6 'o a) LJi U CL U) 'EL a a E o ' UO � Q LL U a N N N O M t` M N r M M 0 00 O N N O a t` f` r N t` f` N N a a 0) a N O 0) N n (n (n N N a r (D (D 007 N N N O 00 O 00 00 (M O it (n fU H 1 O N N n N 9CT9T N (� 4t (O N (O CD (D OO m m m O r O V (M � N m (() I� N O M O O W M M V (O M M O Nr� (D N m M (n M N N M M N (O N � .... .� NE M N� O M V � V M Q1 00 M O M O O M M r� � (O -- M N N � � N U C (n f0 C O E- o W � _c L) 6 o � i- m (0 U 7 Q Q o m 00 o U O CO 7 O t � "O O o (n c W Q o C Co U cu UI U 1 (J N N N 7 (6 m C a U a)en O 0 a C C O .� N N N 0 ,(0 COj C C C C1 C ",Mx "O Q Q N C p �� ,o o m x� C1 N n N .U) 6�L t 'U 'V 0 0 N 7 a 7 U U m (i 'm O N N U U N U O Q U N U d 0. a) c �aZ88 WLL Qc3 5 C �7 (! M O U7 O O C� CO V f� OD CO M (Cl (17 06 VO N N o m N N V046 O NCD 0 In a> m co IL a0 O (D N 00 0MO M O 00 00 M ONO ((D O OO f� i O V oLO m qq N O V V c � (D U U C �0 U C U C C C W U D =1 v Z c CD C Q c J0 0N mm N ) O C 4) _ C U U {Q m .N U) w °08�� enda Item # MINUTES To: Board of Directors From: Shanna D. Kuhlemier, CIVIC Title: District Clerk Date. July 18, 2018 Minutes for the Meeting Dates Approval of Minutes for December 6, 2017 5 TRUCKEE DONNER PUBLIC UTILITY DISTRICT FINANCING CORPORATION MEETING MINUTES December 6, 2017 1. The meeting of the Board of Directors of the Truckee Donner Public Utility District Financing Corporation was called to order at 6:32 p.m. by Vice President Laliotis, 2. ROLL CALL Directors: Bob Ellis, Joe Aguera, Paul Warmerdam, and Vice President Tony Laliotis. Absent President Jeff Bender. EMPLOYEES PRESENT —Regina Wise, Steve Hollabaugh, Joe Horvath, Jim Wilson, Ian Fitzgerald, Steven Poncelet, Michael Holley, and Shanna Kuhlemier, CONSULTANTS PRESENT General Counsel Steve Gross OTHERS PRESENT —none. 3. PUBLIC INPUT —none. BUSINESS ITEMS 4. Consideration of Election of the Board Officers: President and Vice President; and the Appointment of the Secretary and Treasurer. Shanna Kuhlemier provided a presentation which is available upon request. Vice President Laliotis called for public comment, there were none. Director Aguera nominated Tony Laliotis for President and Paul Warmerdam for Vice President, both accepted the nomination. The motion passed unanimously (40) by a roll call vote. Director Bender was absent. 5. Approval of Minutes of July 19, 2017. President Laliotis called for public comment, there were none. Director Aguera moved, and Director Ellis seconded, that the Board approve the staff recommendation. The motion passed unanimously (4-0) by a roll call vote. Director Bender was absent. ADJOURNMENT Director Aguera moved, and Vice President Warmerdam seconded, that the Board adjourn the meeting at 6:36 p.m. The motion passed unanimously (4-0). Director Bender was absent. There being no further business before the Board, the meeting was adjourned at 6:36 p.m. TRUCKEE DONNER PUBLIC UTILITY DISTRICT FINANCING CORPORATION Tony Laliotis, President Prepared by Shanna D. Kuhlemier, CIVIC, District Clerk