COASTSIDE COUNTY WATER DISTRICT

Similar documents
SPECIAL ENGINEERING COMMITTEE MEETING May 27, :00 p.m. PPHCSD Office 4176 Warbler Road, Phelan, CA AGENDA

WEST VALLEY WATER DISTRICT 855 W. Base Line Road Rialto, CA. NOTICE OF CALL OF AND AGENDA FOR SPECIAL MEETING (Government Code 54956(a))

ENGINEERING AND OPERATIONS COMMITTEE. November 27, :30 PM Greenspot Road, Highland CA AGENDA

COASTSIDE COUNTY WATER DISTRICT 766 MAIN STREET HALF MOON BAY, CA SPECIAL MEETING OF THE BOARD OF DIRECTORS

May 30, 2018 Page 2 of 2 NOTICES:

DELTA DIABLO Five-Year Capital Improvement Program PROJECTED EXPENDITURES

3. New Business: Members of the public will be given the opportunity to address each scheduled item prior to

NOTICE OF PUBLIC HEARING ON PROPOSED NEW/INCREASED WATER RATES

CITY COUNCIL SPECIAL MEETING AGENDA SPECIAL MEETING CITY OF HALF MOON BAY TUESDAY, OCTOBER 17, :30 PM

COASTSIDE COUNTY WATER DISTRICT 766 MAIN STREET HALF MOON BAY, CA REGULAR MEETING OF THE BOARD OF DIRECTORS. Tuesday, April 9, :00 p.m.

Water and Wastewater Utility Rates

A. These rules and regulations are promulgated pursuant to the authority conferred by R.I. Gen. Laws

2008 Water System Annual Report and 2009 Operating Budget

Diablo Water District 2018 Facility Reserve Charge & MERA Update

AGENDA Tuesday, January 10, 2017

ROLL CALL The roll was called by the Clerk. All Trustees were present except Trustee Garrison.

Capital Asset Policy

(2) BOARD means the Colorado Water and Wastewater Facility Operators Certification Board or its designee.

WATER UTILITY FUND 501

PATTERSON PASS WATER TREATMENT PLANT UPGRADES AND OZONATION PROJECT

Proposed Budget. Budget Committee Meeting & Public Hearing

Diablo Water District PRELIMINARY DRAFT 2016 Facility Reserve Charge & MERA Update

Carroll County Maryland. Community Investment Plan Request Fiscal Years

RE:EX Toronto Water CAPITAL BUDGET NOTES CONTENTS CONTACTS CAPITAL BUDGET AND PLAN OVERVIEW. Overview

Massachusetts Water Resources Authority. Presentation to the. Proposed. Capital Improvement and Current Expense Budget. Overviews

Water Rate Study for City of Lemoore

AGENDA YORBA LINDA WATER DISTRICT BOARD OF DIRECTORS WORKSHOP MEETING Thursday, June 8, 2017, 4:00 PM 1717 E Miraloma Ave, Placentia CA 92870

2. Roll Call Clerk. 5. Invitation for Public Comment President Lunt 6. Reports:

Water Department. Capital Improvement Projects. Bay Street Reservoir

AGENDA. WATER RESOURCES COMMITTEE Santa Fe Irrigation District. Tuesday, February 27, :00 a.m.

CIP. February,

BOARD OF DIRECTORS METROPOLITAN DOMESTIC WATER IMPROVEMENT DISTRICT PIMA COUNTY, ARIZONA MONDAY, NOVEMBER 13, 2017

CROMWELL FIRE DISTRICT MEETING OF THE BOARD OF COMMISSIONERS

MUNICIPALITY OF ARRAN-ELDERSLIE

VILLAGE OF LIBERTYVILLE SPECIAL MEETING. Tuesday, March 6, 2018 Village Hall 118 W. Cook Avenue Libertyville, IL :00 p.m.

Stormwater Utility & Water Utility Charges & Rates. October 20, 2015

Three Year Capital Improvement Program for Fiscal Years Including One Year Capital Program Budget for Fiscal Year 2019

Lookout Mountain Water District: Genesis and Evolution

COASTSIDE COUNTY WATER DISTRICT

MUNICIPALITY OF ARRAN-ELDERSLIE CHESLEY DRINKING WATER SYSTEM FINANCIAL PLAN

UTILITY RATE STUDY. Public Hearing

FY CURRENT REVENUE BUDGET MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)

PORT OF THE ISLANDS. Community Improvement District. Annual Operating and Debt Service Budget. Fiscal Year 2015

BAYTOWN AREA WATER AUTHORITY AGENDA

WATER, WASTEWATER, AND RECLAIMED WATER RATE STUDY Public Meeting to Review Study Results. January 5, 2016

RATE STUDY. Town of Midland. HEMSON C o n s u l t i n g L t d.

MUNICIPALITY OF ARRAN-ELDERSLIE TARA DRINKING WATER SYSTEM FINANCIAL PLAN

FUNDING SOURCES Restricted vs. Un-Restricted Funding Sources Fund Balances and Projected Funding Availability IBank Loan

RECEIVED for the RECORD DOCUMENTS - April 5 & 10, 2019

FOR IMMEDIATE DISTRIBUTION May 2, 2013 PG&E CORPORATION REPORTS FIRST-QUARTER 2013 RESULTS

Committee of the Whole Agenda

LAKE DON PEDRO COMMUNITY SERVICES DISTRICT Policy and Procedures Manual

FY BUDGETED CURRENT REVENUE MONTHLY ESTIMATED CASH INFLOW COMPARED TO ACTUAL RECEIPTS (CUMULATIVE) TOTAL (Excludes Reclamation Reimbursements)

5. CONSIDER APPROVAL OF THE MINUTES OF THE NOVEMBER 14, 2018 REGULAR FINANCE COMMITTEE MEETING

City of Riverbank. Water Rate Study FINAL 6/18/2015

Coastside County Water District Board of Directors. Subject: Monthly Water Transfer Report December 2015

Seabrook Capital Spending

ZONE 3 ADVISORY COMMITTEE

AGENDA DATE: June 21, 2017 ITEM NO: 13. Zone 7 adopted its first two-year budget for fiscal years FY in June of 2016.

REGULAR MEETING of the Audit and Finance Committee of the Peninsula Clean Energy Authority (PCEA) Monday, December 11, 2017

Notice of a public hearing

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS ENTERPRISE FUNDS

Municipal Water Department 401 Central St., PO Box 29, Rowley, MA Office: Fax:

Culinary and Pressure Irrigation Water System. Capital Facilities Plan

Town of Boones Mill Water and Sewer Ordinance Rules and Regulations

Proposed Budget. For Fiscal Year

Town of Yountville Wastewater Rate Study Update 2017/18

Progressive Planning for Financially Robust Water Systems

This is a digital document from the collections of the Wyoming Water Resources Data System (WRDS) Library.

Village of Baltimore Water & Wastewater Analysis. July 2018

Cromwell Fire District Financial Statements March 31, 2019

Balance Sheet As of December 31, 2014

SUISUN-SOLANO WATER AUTHORITY

Official Minutes of MARION COUNTY BOARD OF COUNTY COMMISSIONERS. July 18, 2011

MARINA COAST WATER DISTRICT

Town Hall Meeting Community Utilities of Indiana, Inc. Wednesday, Wednesday 29, :00PM - 8:00PM at Seasons Lakehouse 1048 N.

Agenda Rio Linda / Elverta Community Water District Planning Committee

Earthquake Safety and Emergency Response Bond Program. Citizens General Obligation Bond Oversight Committee

EASTERN MUNICIPAL WATER DISTRICT BIENNIAL BUDGET FISCAL YEARS AND

PART VII. PENNSYLVANIA INFRASTRUCTURE INVESTMENT AUTHORITY

BUDGET WORKSHOP CIP PRESENTATION

TOWN OF CARY CAPITAL IMPROVEMENTS BUDGET OVERVIEW FOR FISCAL YEAR 2015

Waste Management Fund

BOARD OF DIRECTORS METROPOLITAN DOMESTIC WATER IMPROVEMENT DISTRICT PIMA COUNTY, ARIZONA. November 9, 2015

Toronto Water Budget BU Recommended Operating Budget Recommended Capital Plan 2017 Recommended Water Rate

Toronto Water Budget. Toronto Water Budget. Water. Recommended. Lou Di Gironimo General Managou Di Gironi. Budget Committee.

Electric and Water 2018 Capital True Up and Budget Amendment Board Action Approval of Resolution No. 1814, 2018 Capital True Up Budget Amendment

COMMONWEAL TH OF KENTUCKY ORDER. Convenience and Necessity (CPCN) to construct water system improvements, for

CITY OF MONONA Regular Council Meeting Monday, January 23, 2017

COASTSIDE COUNTY WATER DISTRICT 766 MAIN STREET HALF MOON BAY, CA REGULAR MEETING OF THE BOARD OF DIRECTORS

Utilities - Water and Sewer Funds

WATER & SEWER UTILITY FUND REVENUE CASH FLOW & FORECAST

AGENDA LAWSS Board Meeting

ALAMEDA COUNTY WATER DISTRICT AMENDED BUDGET. Fiscal Year 2018/19

DATE: September 12, 2017 REPORT NO. PW Chair and Members Committee of the Whole Operations and Administration

4. SAFETY MOMENT: Director Mott read the safety topic: Motorcycle Safety Month.

2015 State of the Industry

PG&E Corporation. First Quarter Earnings Call. May 2, 2013.

INFRASTRUCTURE & FRANCHISE

City and County of San Francisco

Transcription:

COASTSIDE COUNTY WATER DISTRICT 766 MAIN STREET HALF MOON BAY, CA 94019 SPECIAL MEETING OF THE BOARD OF DIRECTORS Monday, January 26, 2009 2:00 p.m. AGENDA The Coastside County Water District (CCWD) does not discriminate against persons with disabilities. Upon request, the agenda and agenda packet materials can be provided in a format to accommodate special needs. If you require a copy of the agenda or related materials in an alternative format to accommodate a disability, or if you wish to attend this public meeting and will require special assistance or other special equipment, please call the District at (650) 726-4405 in advance and we will make every reasonable attempt to provide such an accommodation. All public records relating to an open session item on this agenda, which are not exempt from disclosure pursuant to the California Public Records Act, that are distributed to a majority of the legislative body will be available for public inspection at the CCWD District Office, located at 766 Main Street, Half Moon Bay, CA at the same time that the public records are distributed or made available to the legislative body. This agenda and accompanying materials can be viewed on Coastside County Water District s website located at: www.coastsidewater.org. The Board of the Coastside County Water District reserves the right to take action on any item included on this agenda. 1) ROLL CALL 2) PUBLIC ANNOUNCEMENTS Any person may address the Board of Directors at the commencement of the meeting on any matter within the jurisdiction of the Board that is not on the agenda for this meeting. Any person may address the Board on an agendized item when that item is called. The Chair requests that each person addressing the Board limits their presentation to three (3) minutes and complete and submit a Speaker Slip. 3) DISTRICT INFRASTRUCTURE STRATEGIC PLANNING WORKSHOP (attachment) 4) ADJOURNMENT

STAFF REPORT To: From: Coastside County Water District Board of Directors David Dickson, General Manager Agenda: January 26, 2009 Report Date: January 22, 2009 Subject: District Infrastructure Strategic Planning Workshop Workshop Objective: To provide an opportunity for the Board to discuss District infrastructure strategic planning issues. Key Questions Does the District have in place the infrastructure we need to serve our current customers? Is the District s infrastructure capacity sufficient to meet the demands of projected growth in our service area over the term of the current Capital Improvement Program? Are our maintenance and replacement programs adequate to ensure longterm reliability at a reasonable cost? Does our infrastructure plan address anticipated regulatory requirements? Have we evaluated and addressed infrastructure vulnerabilities? What should be the key infrastructure priorities in the District s 10-year Capital Improvement Program? Background At its January 2008 meeting, the Board discussed holding a planning retreat, followed by a series of strategic planning workshops covering the following areas: Water Supply District Infrastructure Funding the District District Organization On March 4, 2008, the Board held a strategic planning retreat facilitated by Jan Perkins of Management Partners, Inc.. Attachment A presents an excerpt from Management Partners report summarizing infrastructure issues raised by the Board. This workshop will allow the Board and staff to discuss these questions further.

STAFF REPORT Agenda: January 26, 2009 Subject: Infrastructure Strategic Planning Workshop Page 2 Infrastructure Goal/Policy Statement For discussion: The District s policy is to develop and maintain the water source, storage, treatment and transmission infrastructure needed to provide a safe, adequate, reliable water supply to the District s customers, in compliance with all legal and regulatory requirements. Key Infrastructure Issues - Summary During the workshop discussion, staff will elaborate on the following topics and answer any questions the Board may have. 1. Does the District have in place the infrastructure we need to serve our current customers? Yes. With completion of the El Granada Pipeline Replacement the final element of the Crystal Springs Project all of the planned main components of the District s infrastructure are in place. 2. Is the District s infrastructure capacity sufficient to meet the demands of projected growth in our service area over the term of the current Capital Improvement Program? Yes, provided that projected growth is defined as the number of connections allowed under the Crystal Springs Project Coastal Development Permits. At the current growth rate of 1 to 1.5%, it will take at least ten years for the approximately 1,500 remaining sold but unconnected CSP services to be connected. The District s principal infrastructure components have been planned to accommodate this level of buildout. Staff believes they can be expanded to serve growth somewhat beyond this level without major replacements or modifications. This issue should be re-evaluated as we approach the halfway point in connecting the remaining Crystal Springs services. 3. Are our maintenance and replacement programs adequate to ensure long-term reliability at a reasonable cost? Staff believes that the current and planned level of investment in maintenance and replacement should be sufficient to ensure that the District s infrastructure meets reasonable service life expectations. Attachment B presents the currently approved 10-year CIP budget. The 10-year total budgeted CIP expenditure is about $19 million, or an average of about $1.9 million per year. Given a District asset base (at cost) of about $50 million, the budgeted rate of expenditure appears

STAFF REPORT Agenda: January 26, 2009 Subject: Infrastructure Strategic Planning Workshop Page 3 adequate to maintain existing infrastructure and to provide for improvements to meet regulatory requirements, improve efficiency, and increase reliability. As the table and chart in Attachment C show, the current CIP contemplates infrastructure spending substantially higher than historical CIP expenditure rates, which averaged about $400,000 per year in Fiscal Years 1992-2003 and about $1.2 million per year in Fiscal Years 2004-2008. The chart in Attachment C raises additional issues with respect to our infrastructure spending plan: Actual CIP expenditures have been significantly lower than the budgeted amounts, due to the limited District management resources which can be dedicated to planning and managing the projects and to the challenging permitting requirements which have become the norm. It will be challenging for the District to achieve the level of expenditures incorporated into the early years of the current CIP. While planned expenditures in the near-term are unrealistically high, those in Fiscal Years 2013 to 2018 are unrealistically low. The CIP should be re-evaluated in light of these issues during the FY2010 budget cycle. 4. Does our infrastructure plan address anticipated regulatory requirements? Yes. The most significant regulatory requirements affect the Nunes and Denniston treatment plants. The comprehensive study completed by CDM in February 2006 recommended short-term and long-term improvements needed at Denniston and Nunes. These improvements have been incorporated into the CIP, with construction of the short-term improvements included in the current year s budget. 5. Have we evaluated and addressed infrastructure vulnerabilities? The District completed a Seismic Vulnerability Assessment in December 2002. The report recommended implementing improvements costing an estimated $1.65 million. Some of the recommendations have been addressed. Staff believes there is a need to update our overall infrastructure vulnerability assessment and bring recommendations to the Board. This will be incorporated into the CIP for FY2010-2019.

STAFF REPORT Agenda: January 26, 2009 Subject: Infrastructure Strategic Planning Workshop Page 4 6. What should be the key infrastructure priorities in the District s 10-year Capital Improvement Program? In addition to the elements discussed above, staff suggests that the District s CIP priorities should be (from highest to lowest): 1. Denniston Improvements/Supply Restoration a. Treatment plant upgrades, including short-term improvements, pretreatment, sludge ponds, intake/pump station b. Reservoir restoration c. Potential watershed property acquisition 2. Water reclamation and improvements in supply reserves 3. System improvements for productivity and operational reliability a. SCADA and controls projects b. Automatic meter reading c. District GIS/digital mapping

Coastside County Water District Board Retreat Report Category: Infrastructure and Asset Management Possible Goal Statement: Ensure the District has the infrastructure and asset management system needed to provide an uninterrupted water supply to its customers. 1. What should be in the District s multi-year capital improvement plan for infrastructure (water treatment plants, other)? o What standards should we have for level of service (issues to consider include liability, flow, storage, health standards, regulations, risk assessment and others)? o Should our current long-term capital improvement plan be re-evaluated? 2. Should we plan for additional water storage? If so, how much? o How much flow can we provide? o What are our standards? o What could disasters do to the supply? How should we plan storage to address supply disruptions? 3. What additional infrastructure is needed in the future? o What build-out number should be assumed for our planning purposes? o Should we assume we are now in a maintenance and replacement mode? Category: Financial Health Possible Goal Statement: Ensure the long-term financial stability of the District. 1. How should the capital needs of the District be paid for? o What sources are available? o Should we sell our Main Street property? 2. What should the rates and charges be for current and future water customers? o How do the different types of water supply affect rates the District charges? o Should owners of unused connections pay a fair share of District costs? o Should we have a rate stabilization reserve? o What is equitable in terms of allocating costs? o How much of the bill should be paid by current customers and how much by future customers? o Should there be a stand-by charge for the pre-sold connections? o Should water conservation be encouraged through the rate structure? o Should rates support capital improvements? Management Partners, Inc. 11

COASTSIDE COUNTY WATER DISTRICT PLANNED CAPITAL PROJECTS FISCAL YEARS 07/08 THRU 17/18 Origin 08/09-17/18 FY Number Priority FY 08/09 FY 09/10 FY 10/11 FY 11/12 FY 12/13 FY 13/14 FY 14/15 FY 15/16 FY 16/17 FY 17/18 Totals PIPELINE PROJECTS - * Pending Further Pressure Testing 06 01 Avenue Cabrillo Phase I (Permitting/Design) 2 52,000 100,000 $152,000 06 01 Avenue Cabrillo Phase II (Construction) 2 1,048,000 $1,048,000 06 02 Highway #1 South Phase I / II 1 100,000 100,000 713,000 $913,000 07 03 Pilarcitos Canyon Pipeline Replacement 2 100,000 1,000,000 $1,100,000 07 04 Bell-Moon Pipeline Replacement Project 2 60,000 178,000 $238,000 09 01 Highway 92 - Main Line Replacement (Spanishtown) 1 100,000 250,000 $350,000 Main Street/Hwy 92 Widening Project 1 50,000 $50,000 WATER TREATMENT PLANTS 99 05 Denniston Intake Maintenance 2 27,000 28,000 29,000 30,000 31,000 32,000 33,000 34,000 35,000 36,000 $315,000 09 02 Denniston Sludge Ponds 1 100,000 $100,000 08 01 Denniston WTP- Filter Flow Meters 1 6,000 $6,000 08 02 Nunes WTP- Replace Cl2/pH Analyzer 1 15,000 $15,000 09 03 Nunes - Backwash Pump VFDs 2 25,000 $25,000 09 04 Nunes Backwash and WWR Tank Lights 2 10,000 $10,000 07 01 Nunes Filter Media Replacement 2 50,000 $50,000 09 05 Nunes Office Heater 2 10,000 $10,000 08 03 Nunes UST removal and replaced with AGST 1 15,000 $15,000 08 04 Nunes WTP - Head Loss System Replacement 1 15,000 $15,000 08 05 Nunes WTP - Plant Painting 2 12,500 12,500 12,500 12,500 $50,000 08 06 Nunes WTP- Filter to Waste System 3 5,000 75,000 $80,000 08 07 Nunes WTP -Filter Valve Replacement 2 300,000 30,000 30,000 30,000 $390,000 FACILITIES & MAINTENANCE 09 06 District Space Planning 1 25,000 $25,000 09 07 AMR Program 2 50,000 500,000 500,000 500,000 $1,550,000 08 08 PRV Valves Replacement Project** 3 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 $200,000 99 01 Meter Change Program** 2 17,000 18,000 19,000 20,000 21,000 22,000 23,000 24,000 25,000 26,000 $215,000 09 08 Main Office - Replace Skylights (repair leaks) 1 25,000 $25,000 09 09 Fire Hydrant Replacement** 2 40,000 40,000 40,000 $120,000 09 10 Standardize Chlorine Analyzers at 6 facilities 2 15,000 15,000 $30,000 09 11 Pilarcitos Culvert Repair 1 100,000 150,000 $250,000 09 23 District Digital Mapping 3 75,000 $75,000 EQUIPMENT PURCHASE & REPLACEMENT 99 02 Vehicle Replacement 1 27,000 28,000 29,000 30,000 31,000 32,000 33,000 34,000 35,000 35,000 $314,000 99 03 Computer System 1 25,000 5,000 5,000 5,000 6,000 5,000 5,000 5,000 5,000 5,000 $71,000 99 04 Office Equipment/Furniture 1 20,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 $47,000 06 03 SCADA/Telemetry 1 500,000 100,000 100,000 $700,000 08 09 Dump Truck 1 80,000 $80,000 08 10 Backhoe 1 80,000 $80,000 08 11 Work Truck 1 80,000 $80,000 08 12 Service Truck 3 130,000 $130,000 PAGE 1 Revised: 1/23/200912:25 PM

COASTSIDE COUNTY WATER DISTRICT PLANNED CAPITAL PROJECTS FISCAL YEARS 07/08 THRU 17/18 Origin 08/09-17/18 FY Number Priority FY 08/09 FY 09/10 FY 10/11 FY 11/12 FY 12/13 FY 13/14 FY 14/15 FY 15/16 FY 16/17 FY 17/18 Totals PUMP STATIONS / TANKS / WELLS 06 04 Hazen's Tank Replacement 2 280,000 $280,000 09 12 Crystal Springs Reroof and Paint 2 50,000 $50,000 08 13 Crystal Springs Spare 350HP Motor 2 50,000 $50,000 09 13 Crystal Springs VFD Project 2 68,000 68,000 68,000 $204,000 06 05 Well Rehabilitation 2 60,000 $60,000 08 14 Alves Tank Recoating, Interior+Exterior 1 150,000 55,000 $205,000 08 15 Miramar Tank Interior Recoat + Mixing 1 300,000 $300,000 08 16 Cahill Tank Exterior Recoat + Ladder 2 160,000 $160,000 08 17 El Granada Pump Station #2 Removal Project 2 50,000 459,000 2,156,000 $2,665,000 08 18 EG Tank #3 Recoating Interior + Exterior 2 260,000 $260,000 09 14 CSP Pump #2 Rehabilitation 2 75,000 $75,000 09 15 Tank Staff Gauge Repair 2 15,000 $15,000 09 16 Intrusion Alarms at all Tanks 2 50,000 $50,000 09 17 Crystal Springs Emergency Generator 2 300,000 $300,000 09 18 New Pilarcitos Well 3 10,000 150,000 $160,000 09 19 Pilarcitos Canyon Blending Station 2 50,000 $50,000 09 20 Tank Ladder Project 2 50,000 50,000 $100,000 DENNISTON WTP PRIORITY (SHORT-TERM) IMPROVEMENTS 08 19 Denniston Short Term WTP Modifications 1 842,000 $842,000 08 20 Denniston Storage Tank Modification Project 1 686,000 $686,000 DENNISTON WTP (LONG-TERM) IMPROVEMENTS (MEMBRANE FILTRATION) 08 21 Denniston Electrical System Upgrade/Expansion 1 30,000 350,000 $380,000 08 22 Denniston Pre/Post Treatment Study 1 200,000 $200,000 08 23 Denniston Pre/Post Treatment Construction 1 1,510,000 $1,510,000 NUNES WTP PRIORITY (SHORT-TERM) IMPROVEMENTS 08 24 Nunes WTP Short Term Modifications 1 809,000 $809,000 IMPROVEMENTS (UV DISINFECTION) 08 25 Nunes Electrical System Upgrade/Expansion 1 $0 08 26 Install Air Scour for Filters 2 100,000 $100,000 08 27 Modify Filters for Rate of Flow Control 1 10,000 260,000 $270,000 WATER SUPPLY DEVELOPMENT 09 21 Reclamation Project Planning 1 100,000 $100,000 09 22 Water Supply Alternatives Evaluation 1 50,000 $50,000 $0 FY 2008-2009 Totals $5,402,000 $4,573,500 $4,679,500 $2,236,500 $254,500 $1,224,000 $117,000 $120,000 $123,000 $125,000 $18,855,000 FY 2007-2008 Totals $1,876,000 $1,951,000 $6,085,000 $1,879,000 $960,000 $1,151,000 $155,000 $159,000 $163,000 $14,379,000 PAGE 2 Revised: 1/23/200912:25 PM

COASTSIDE COUNTY WATER DISTRICT CAPITAL IMPROVEMENT PROJECTS BUDGET VS. ACTUAL EXPENSES FOR FISCAL YEARS (EXCLUDING CRYSTAL SPRINGS PROJECT & EL GRANADA PIPELINE) FISCAL YEAR BUDGETED ACTUAL % 1992 $424,500 $142,054 33% 1993 $736,000 $272,319 37% 1994 $382,600 $329,516 86% 1995 $506,500 $97,357 19% 1996 $463,000 $221,169 48% 1997 $679,002 $659,653 97% 1998 $757,877 $409,718 54% 1999 $1,943,500 $948,550 49% 2000 $1,013,000 $477,894 47% 2001 $1,741,500 $283,981 16% 2002 $1,785,000 $346,898 19% 2003 $2,374,000 $754,378 32% 2004 $1,779,600 $292,833 16% 2005 $3,059,000 $1,200,304 39% 2006 $1,761,500 $1,346,464 76% 2007 $2,366,500 $1,346,189 57% 2008 $4,227,000 $1,421,602 34% 2009 $5,402,000 $1,500,000* 28% 2010 $4,573,500 2011 $4,679,500 2012 $2,236,500 2013 $254,500 2014 $1,224,000 2015 $117,000 2016 $120,000 2017 $123,000 2018 $125,000 * FY2009 estimated 1992-2004 Average $411,957 2004-2008 Average $1,184,565

$6,000,000 CIP Budget and Expenditures $5,000,000 $4,000,000 BUDGETED ACTUAL $3,000,000 $2,000,000 $1,000,000 $0 Fiscal Year